MIRA INFORM REPORT

 

 

Report Date :

14.03.2008

 

 

IDENTIFICATION DETAILS

 

Name :

VEGA-S OOO

 

 

Registered Office :

Sholom-Aleikhema 5 49000 Dnepropetrovsk

 

 

Country :

Ukraine

 

 

Financials (as on) :

30.06.2007

 

 

Date of Incorporation :

15.12.1994

 

 

Com. Reg. No.:

12241070002003518

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Wholesaler Trader and Commission Trade, Except of Motor Vehicles and Motorcycles

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

EUR 400.000,00

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

 

name of the company

 

 

 

 

 

 

 

VEGA-S OOO
International Name: Vega-S Llc



Principal Address

Lugovskaya 189
49081 Dnipropetrovsk
Ukraine
Tel: +380-056-3478860,3478868
Fax: +380-056-7442467
Email: vega-s@vega-s.com.ua

Internet: www.vega-s.com.ua



Registered office:
Sholom-Aleikhema 5
49000 Dnepropetrovsk
Ukraine

Registered office:
1/244 Kaverina str
49008 DNEPRO
Ukraine


Warehouse

 

Komissara Krylova 21-A
Dnepropetrovsk
Ukraine


Branches

 

- Branch of OOO «Vega-S» in Crimea, statistical number: 26272428, legal address: AR Krym, Simferopol, Moskovskoe shosse, 11 km. Director – Zarkhin Leonid Semenovich.
- Branch of OOO «Vega-S» in Kiev, statistical number 33516582, legal address: Kiev, pereulok Krasnogvardeiskii, 8, k. 305. Telephone: (044) 5732222. Director – Dudnik Leonid Ivanovich.
- Branch of OOO «Vega-S» in Kirovograd, statistical number 33806957, legal address: Kirovograd, ul. Ordzhonikidze, 2, kv.609. Director – Rudenko Oleg Anatolevich.
- Branch of OOO «Vega-S» in Odessa, statistical number: 35043870, legal address: Odessa, sh. Leningradskoe, 5A. Director - Maksimchuk Yurii Semenovich

 

 

ICON number

 

70879460

National ID

 

12241070002003518

 

VAT number

 

218688004614

 

Statistic number

 

21868808

 

 

 

 

CREDIT INFORMATION SUMMARY

 

 

 

Insolvency Information:               According to available information sources the company is not in a insolvency/preliminary/debt regulation proceeding.

 

 

Maximum Credit:                       EUR 400.000,00

 

 

 

 

Payment Practices:                   No payment experience of any importance is available.

 

 

Debt Collection:                         There is no record of any debt collection action against this company exceeding a single case volume of EUR 500.

 

 

 

COMPANY DETAILS

 

 

 

Established:                  1994

 

 

Registration:                  No. 12241070002003518
15.12.1994
Local Executive Committee, DNEPRO, Ukraine

 

 

Legal Form:                   15.12.1994
Limited Liability Company

 

 

Capital 

 

Nominal capital:           Changed from:                                  

UAH 4.000.000,00          since 16.03.2007

 UAH 2.000.000,00          since 14.06.2004

 UAH 400,00                    since 15.12.1994

 

 

 

 

 

 

 

 

Shareholders

 

Full Name                                              Function                     Address          Equity capital

GILDIN Oleg Igorevich
Nationality: UA                                         Shareholder                 Ukraine           25,00%

GONCHARENKO Vladimir Vladimirovich
Nationality: UA                                         Shareholder                                       25,00%

PLEHANOV Aleksey Viktorovich
Nationality: UA                                         Shareholder                                       25,00%

TAVALINSKIY Boris Aleksandrovich
Nationality: UA                                         Shareholder                                       25,00%

 

 

Management   

 

Full Name                                      Function                                  Address

DYUZHYK Anna Yurevna
Nationality: UA                                Chief accountant                        Ukraine

ZVEREV Oleg Mikhailovich
Nationality: UA                                Director (signature right)             Ukraine

 

 

Related Companies

 

Associated companies
Firma VNL
Statistical number: 23931051
Shareholders:
Gildin Oleg Igorevich - 50%

OOO Informatsionnye tekhnologii
Statistical number: 30745127
Shareholders:
Tavalinskii Boris Aleksandrovich - 25%

OOO Maksimum
Statistical number: 32197710
Shareholders:
Plekhanov Aleksei Viktorovich - 50%

OOO Lokos Plyus
Statistical number: 33116826
Shareholders:
Bardachenko Sergei Andreevich - 33%

Goncharenko Vladimir Vladimirovich was registered as entrepreneur on 30.05. INN: 2624300335.

Tavalinskii Boris Aleksandrovich was registered as entrepreneur on 08.06.2001.

 

 

 

 

 

 

 

KEY DATA ON OPERATIONS

 

 

 

Subject of Operation:

NACE
main activity
5100 Wholesale trade and commission trade, except of motor vehicles and motorcycles

5000 Sale, maintenance and repair of motor vehicles and motorcycles; retail sale of automotive fuel
5152 Wholesale of metals and metal ores
5200 Retail trade, except of motor vehicles and motor cycles; repair of personal and household goods

Wholesale and retail trade in metals, metalwares.

 

 

 

 

Key Data:

Amounts shown in Ukraine Hryvnia (UAH)

 

01.01.2007-30.06.2007

2006

2005

2004

Noncurrent assets total

7.469.600

6.745.400

2.788.700

1.391.500

Capital and reserves total

11.204.100

5.897.500

4.429.500

3.432.100

 

 

Workforce

                                                                                                        2007         10.04.2006

Total workforce                                                           89                   45

 

 

Exports

Israel


EXPORT
for 2005 UAH 341,118
for 2007 UAH 80,760
(reinforcing bar, angle bar, flat rolled products)

 

 

Major Customers

 

CASTILLA ENTERPRISES LTD (IL)
Vidzhit

 

 

Major Suppliers

 

Suppliers.

 

 

 

 

 

 

Real Estate    

 

Petrol station
Address:
1/244 Kaverina str
49008 DNEPRO
Ukraine

On 1.07.2007:
Fixed assets
-residual value - 7,405,200 UAH
-original value - 8,031,600 UAH
-tear & wear - 626,400 UAH

 

 

FINANCIAL INFORMATION

 

 

 

Financials:

Amounts shown in Ukraine Hryvnia (UAH) 

01.01.2007-30.06.2007

2006

2005

2004

 



BALANCE SHEET

 

ASSETS

I.

NON-CURRENT ASSETS

residual value

64.400,00

 

 

 

acquisition cost

93.400,00

91.000,00

59.600,00

 

accumulated depreciation

29.000,00

21.500,00

10.100,00

 

 

Construction-in-progress

 

4.688.600,00

1.285.300,00

 

 

Fixed assets

 

 

 

1.382.500,00

residual assets

7.405.200,00

1.987.300,00

1.453.900,00

 

acquisition cost

8.031.600,00

2.363.800,00

1.674.500,00

 

capital consumption

626.400,00

376.500,00

220.600,00

 

 

Noncurrent assets total

7.469.600,00

6.745.400,00

2.788.700,00

1.391.500,00

II.

CURRENT ASSETS

 

Stock

259.600,00

 

429.000,00

12.656.900,00

shipped goods

28.854.200,00

20.005.700,00

14.733.700,00

 

net realizable value

10.621.300,00

7.437.600,00

5.190.600,00

 

acquisition cost

10.621.300,00

7.437.600,00

5.190.600,00

 

Budget accounts receivable

2.962.400,00

2.634.900,00

1.424.000,00

 

 

Other current accounts receivable

9.894.600,00

2.634.400,00

1.432.300,00

 

funds in local currency

1.500,00

476.500,00

481.600,00

 

 

Current assets total

52.593.600,00

33.189.100,00

23.691.200,00

16.971.300,00

 

Deferred charges

1.100,00

1.800,00

 

 

 

ASSETS TOTAL

60.064.300,00

39.936.300,00

26.479.900,00

18.362.800,00

 



EQUITY AND LIABILITIES

I.

CAPITAL AND RESERVES

 

Authorized capital

4.000.000,00

4.000.000,00

2.000.000,00

 

 

Share capital

 

 

 

2.000.000,00

 

Reserve capital

100.000,00

100.000,00

100,00

 

 

Retained earnings (Uncovered loss)

8.354.100,00

3.797.500,00

2.429.400,00

 

 

Unpaid capital

1.250.000,00

2.000.000,00

 

 

 

Capital and reserves total

11.204.100,00

5.897.500,00

4.429.500,00

3.432.100,00

III.

Long-term liabilities

 

Long-term amounts owed to credit institutions

16.964.600,00

 

 

 

 

Long-term liabilities

16.964.600,00

 

 

0,00

IV.

Current liabilities

 

Short-term amounts owed to credit institutions

745.700,00

7.489.600,00

4.317.900,00

 

 

Trade creditors

30.373.400,00

25.962.500,00

17.718.300,00

 

social security payable

 

26.500,00

 

 

accrued payroll

2.200,00

 

 

 

 

Other short-term liabilities

774.300,00

560.200,00

14.200,00

 

 

Current liabilities total

31.895.600,00

34.038.800,00

22.050.400,00

14.930.700,00

 

EQUITY AND LIABILITIES TOTAL

60.064.300,00

39.936.300,00

26.479.900,00

18.362.800,00

 



PROFIT AND LOSS ACCOUNT

 

Sales revenue (Income from sales of goods, works, services)

124.736.700,00

179.469.000,00

127.798.200,00

76.768.500,00

 

Value added tax

20.776.000,00

29.911.500,00

21.242.900,00

 

 

Other compulsory payments

83.400,00

701.200,00

632.100,00

 

 

Net sales revenue

103.877.300,00

148.856.000,00

105.923.200,00

 

 

Cost of goods, work, services

95.509.500,00

142.417.000,00

100.532.000,00

72.198.500,00

 

Gross

 

profit

8.367.800,00

6.439.300,00

5.391.200,00

 

 

Other operating income

10.647.900,00

2.857.100,00

1.965.700,00

 

 

Administrative and management costs

949.000,00

1.287.200,00

1.500.000,00

 

 

Distribution costs

1.973.800,00

2.357.600,00

2.180.700,00

 

 

Other operating charges

10.716.900,00

2.993.000,00

1.982.100,00

 

 

Operating

 

profit

5.376.000,00

2.658.600,00

1.694.100,00

 

 

Interest receivable

6.100,00

4.300,00

110,00

 

 

Other income

 

 

40.100,00

 

 

Capital participating expenses

690.100,00

925.700,00

585.000,00

 

 

Financial result from ordinary activity before taxation

 

profit

4.692.000,00

1.737.200,00

1.150.300,00

 

 

Ordinary activity Income-tax

135.400,00

269.200,00

152.900,00

 

 

Financial result from ordinary activity

 

profit

4.556.600,00

1.468.000,00

997.400,00

 

 

Net

 

profit

4.556.600,00

1.468.000,00

997.400,00

 

 

loss

 

 

 

-151.500,00

 



Operating charges details

 

Tangible expenses

102.900,00

108.000,00

529.400,00

 

 

Payroll costs

371.000,00

611.100,00

260.300,00

 

 

Allocation to social needs

137.500,00

165.300,00

97.000,00

 

 

Amortization charges

257.400,00

182.300,00

67.100,00

 

 

Other operating charges

10.716.900,00

2.993.000,00

1.982.100,00

 

 

OPERATING CHARGES TOTAL

2.953.900,00

3.759.200,00

3.710.600,00

 

 

 

Approximate Exchange Rates

 

2007: 6,9179 UAH = 1 EUR
2006: 6,3369 UAH = 1 EUR
2007: 5,05 UAH = 1 USD
2006: 5,05 UAH = 1 USD

 

 

 

 

 

 

 

Bankers

 

Privatbank - Account no. 26003118356022 RUR; 2600111835

AKB Raiffaisenbank Ukraina - Account no. 26005001305544

 

 

Ratios

 

 

01.01.2007-30.06.2007

2006

2005

2004

Current assets turnover
Turnover / Current assets

237,17

540,75

539,43

452,34

Net working capital
Current assets - Short term liabilities

20.698.000

-849.700

1.640.800

2.040,60

Leverage
Equity / Total assets

0,19

0,15

0,17

0,19

Current ratio
Current assets / Short term liabilities

1,65

0,98

1,07

1,14

Quick ratio
(Current assets - Total stock) / Short term liabilities

1,64

-

1,05

0,29

Debt-to-equity ratio
(Short term liabilities + Long term liabilities) / Capital and reserves total

4,36

-

-

4,35

 

 

ADDITIONAL INFORMATION

 

 

 

Contact With Company: There is no further information on the company at the sources available.

 

 

 

 


 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Unfavourable & favourable factors carry similar weight in credit consideration. Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

NR

In view of the lack of information, we have no basis upon which to recommend credit dealings

No Rating

 

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions