MIRA INFORM REPORT

 

 

Report Date :

19.05.2008

 

IDENTIFICATION DETAILS

 

Name :

EL.NI.A KOKKINOS LIMITED

 

 

Formerly Known As :

E.N.A.KOKKINOS BROTHERS LIMITED

 

 

Registered Office :

Strovolos Industrial Area, 8, Varkizas Street 2033 Nicosia

 

 

Country :

Cyprus

 

 

Financials (as on) :

2007

 

 

Date of Incorporation :

01.01.1996

 

 

Com. Reg. No.:

C80033 Nicosia

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Importers, Wholesalers, Distributors, Retailers, Exporters and Tenderers

 

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

 

 

 

NAME & ADDRESS

 

 

 

Correct Registered Name:           EL.NI.A KOKKINOS LIMITED

 

Address:                                   Strovolos Industrial Area, 8, Varkizas Street
2033 Nicosia CYPRUS

 

P.O.Box:                                   22406 - 1521 Nicosia

 

Telephone:                                +357-22-449999

 

Fax:                                          +357-22-514428

 

Email:                                       info@kokkinos.com

           

Web:                                        www.elnia.com

 

 

 

LEGAL STATUS

 

 

Legal Form:                               Private Limited Liability Company

 

Date of foundation:                     01.01.1996

 

Registration number and city:      C80033 Nicosia

 

Registration date:                       03.07.1996

 

Former registration name:           E.N.A.KOKKINOS BROTHERS LIMITED, valid since: 03.07.1996, until: 28.08.2006

 

 

Former company names:            E.N.A.KOKKINOS BROTHERS LIMITED

 

 

PAYMENT

 

No complaints

 

COMMERCIAL MORALITY:                                            Good

FINANCIAL STRENGTH:                                                Good

 

 

 

PRINCIPALS

 

 

SHAREHOLDERS

 

Full Name

Function

Nationality

EQUITY

Address

Mr. Andreas St. Kokkinos

Shareholder

CYPRUS

33.33%
249,980 Voting
20 Non-Voting

Strovolos , 5 Ermocleous Street, Acropoli
2003 Nicosia CYPRUS

Mr. Nicos St. Kokkinos

Shareholder

CYPRUS

33.34%
249,980 Voting
20 Non-Voting

Doryphoros Building, Apt: 401, Aglatzia, 5 Larnacos Avenue
2101 Nicosia CYPRUS

Mr. Elias St. Kokkinos

Shareholder

CYPRUS

33.33%
249,980 Voting
20 Non-Voting

Strovolos , 5 Ermocleous Street, Acropoli
2003 Nicosia CYPRUS

 

 

MANAGEMENT

 

Full Name

Age

Function

Qualification

Experience

Address

Mr. Nicos St. Kokkinos

 

Director (Managing Director/Financial Manager)

N/A

N/A

Doryphoros Building, Apt: 401, Aglatzia, 5 Larnacos Avenue
2101 Nicosia CYPRUS

Mr. Elias St. Kokkinos

 

Director (General Manager)

N/A

N/A

Strovolos , 5 Ermocleous Street, Acropoli
2003 Nicosia CYPRUS

Mrs. Maria St. Kokkinos

 

Director / Secretary

N/A

N/A

Strovolos , 5 Ermocleous Street, Acropoli
2003 Nicosia CYPRUS

Mr. Marios Theophanous

 

Manager (Sales & Marketing Manager)

N/A

N/A

N/A

Mr. Andreas St. Kokkinos

 

Director (Director)

N/A

N/A

Strovolos , 5 Ermocleous Street, Acropoli
2003 Nicosia CYPRUS

Mr. Petros Petrou

 

Manager (Operations Manager)

N/A

N/A

N/A

 

 

 

ACTIVITIES  

 

Importers & Wholesalers & Distributors & Retailers & Exporters & Tenderers

 

OPERATIONS:

NACE
  5141 Wholesale of textiles
  5241 Retail sale of textiles

SIC
  main activity
  5023 Homefurnishings (except homefurnishings sold via retail method)

  5713 Floor Coverings Stores
  5023 Homefurnishings (except homefurnishings sold via retail method)

Subject's main activities centre around the import, wholesale and retail distribution of range of products that includes wall-to-wall carpets, area rugs, parquet and laminate flooring, heterogeneous and homogeneous vinyl flooring, raised floors, linoleum and rubber flooring, ceiling systems and gypsum boards, sports floors and athletic equipment, synthetic turf, play equipment for indoor and outdoor areas, vinyl and textile wall coverings, interior and exterior shading systems, curtains and furnishing fabrics, as well as home furnishings for beds and baths.

 

 

MOTOR VEHICLES

 

 

 

2008

Number of vans

owned: 10

Total number of vehicles

10

 

 

IMPORTS

 

 

BELGIUM, FRANCE, LUXEMBOURG, UNITED KINGDOM, SPAIN, GERMANY, ITALY, SWITZERLAND, UNITED STATES
Payment terms:
O/A (Open Account) 90 - 120 days

 

EXPORTS

 

 

Not applicable.

 

 

AGENCIES

 

 

 

Name

Country

Product

"Tarkett Sommer"

FRANCE

floor & wall cover

"I.T.C."

BELGIUM

carpets

"Balta Industry"

BELGIUM

carpets

"Par-Ky"

BELGIUM

parquet

"Fantinex"

ITALY

curtains & upholstery fabrics

"Vasino"

ITALY

curtains & upholstery fabrics

"Eyssa"

SPAIN

curtains & upholstery fabrics

"Eurotela"

SPAIN

curtains & upholstery fabrics

"Fetexa"

SPAIN

blankets

"Hasena"

SWITZERLAND

mattress & bedroom furniture

"Top Floor"

ITALY

raised floors

"U.S.G."

UNITED STATES, GERMANY

ceiling.

Mondo

ITALY

floor covering & equipment for sports centers

and others.

 

 

 

 

NUMBER OF EMPLOYEES

 

28

 

 

DESCRIPTION OF PREMISES

 

Address:

Strovolos Industrial Area, 8, Varkizas Street
2033 Nicosia CYPRUS

Type of premises:

Premises

SIZE:

3000 Sq. Metres

Type of ownership:

owned

Condition:

Good

 

 

HEADQUARTERS

 

The company is operating from newly constructed premises, which are located at the address given overleaf. Premises are owned, comprised of offices, the showroom and storage facilities.

 

 

BRANCHES

 

Subject has 1 branches/divisions

6 Ermokleous Street, Strovolos, 2003, Nicosia, Cyprus. These are office
premises. Size: 850 square metres

 

 

RELATED COMPANIES

 

 

"A.E.N. Kokkinos Estates Ltd” - Sister, estate company. This company involves in the construction of new premises, which will be used by the subject in question.

"E.N.A. Kokkinos S.A.” – Sister company in Greece.It is based in Athens city, and started operations in July 2001. The company is involved in the same line of business as the subject in question, and thus directly imports products from the same supplier. The management and control of the company is carried out by the subject in question.

 

 

BANKERS

 

 

BANK OF CYPRUS PUBLIC COMPANY LIMITED
Corporate Banking 104, Athalassis Ave., 2024 Strovolos, Tel.: 22511910 Fax: 22510256

MARFIN POPULAR BANK PUBLIC LIMITED
Kennedy Branch 114, 89B, John Kennedy Avenue 1077 Nicosia, Tel.: 22379166, Fax: 22379201

 

AUDITORS / ACCOUNTANTS

 

 

Date: 19.05.2008
Financials have been audited
Company: PKF Accountants & Business Advisers, 2 Limassol Avenue, Aluminium Tower, Floors 3rd & 4th, 2003 Nicosia, Cyprus ,Telephone +357 22 462727

 

 

SHARE CAPITAL

 

 

Registered capital:

 

CYP 750,000.00

since 13.09.2004

Number of Non-Voting:

749,940

 

Value per share of Non-Voting:

CYP 1.00

 

Number of Voting:

60

 

Value per share of Voting:

CYP 1.00

 

 

Issued capital:

 

CYP 750,000.00

since 13.09.2004

Number of

Voting:

749940

 

Value per share of

Voting:

CYP 1.00

 

Number of

Non-Voting:

60

 

Value per share of

Non-Voting:

CYP 1.00

 

 

Paid-up capital:

 

CYP 750,000.00

since 13.09.2004

of which paid in cash:

CYP 75,000.00

 

 

 

 

 

CHARGES

 

25.11.1996

Floating Charge on all Company's Assets

CYP 50,000.00

 

in f/o:Bank of Cyprus Public Company Limited

25.02.1998

Floating Charge on all Company's Assets

CYP 150,000.00

 

in f/o:Bank of Cyprus Public Company Limited

16.10.1998

Floating Charge on all Company's Assets

CYP 100,000.00

 

in f/o:Marfin Popular Public Bank Limited

28.01.2003

Floating Charge on all Company's Assets

CYP 150,000.00

 

in f/o:Marfin Popular Public Bank Limited

18.05.2005

Floating Charge on all Company's Assets

CYP 50,000.00

 

in f/o:Marfin Popular Public Bank (Factors) Limited

 

 

 

FINANCE

 

Amounts shown in Cyprus Pounds (CYP) 

2007

2006

2005

2004

 



PROFIT & LOSS

 

Sales Turnover

1,760,010.00

1,648,905.00

1,570,946.00

1,558,683.00

 

Cost of Sales

-1,258,821.00

-1,152,009.00

-1,132,129.00

-1,159,660.00

 

Gross Profit

501,189.00

496,896.00

438,817.00

399,023.00

 

Other Operating Income

 

5,576.00

220.00

9,159.00

 

Selling / Distribution / Promotional Expenses

-149,990.00

-146,445.00

-113,678.00

-127,608.00

 

Administrative Expenses

-298,921.00

-274,047.00

-269,251.00

-298,712.00

 

Other Operating Expenses

 

-708.00

-227.00

-576.00

 

Operational Profit

52,278.00

81,272.00

55,881.00

 

 

Finance Costs

-95,187.00

-80,524.00

-84,041.00

-90,527.00

 

Financial Income

388,000.00

 

 

 

 

Profit Before Taxation

345,091.00

748.00

 

 

 

Net Profit

146,010.00

748.00

 

 

 

Operating Income / (Loss)

 

 

 

-18,714.00

 

(Loss) Before Taxation

 

 

-28,160.00

-109,241.00

 

Taxation

-199,081.00

 

 

 

 

Net (Loss)

 

 

-28,160.00

-109,241.00

 



BALANCE SHEET

 

Property, Plant & Equipment

1,742,436.00

301,995.00

298,925.00

291,503.00

 

Investment in Affiliated and Associated Units

 

8,000.00

8,000.00

8,000.00

 

Investment Property

1,169,333.00

 

 

 

 

Other Financial Fixed Assets

 

 

 

391.00

 

Total Fixed Assets

2,911,769.00

309,995.00

306,925.00

299,894.00

 

Inventory / Stock

521,500.00

561,130.00

560,882.00

530,496.00

 

Trade Debtors (receivables from customer)

665,215.00

574,311.00

591,156.00

525,697.00

 

Taxation Receivable

 

 

 

900.00

 

Cash in Hand & at Bank

1,165.00

40.00

953.00

12,568.00

 

Other Current Assets

 

 

29,285.00

 

 

Total Current Assets

1,187,880.00

1,135,481.00

1,182,276.00

1,069,661.00

 

Total Assets

4,099,649.00

1,445,476.00

1,489,201.00

1,369,555.00

 

Reserves

920,436.00

-762,106.00

-762,888.00

-734,727.00

 

Other Reserves

48,081.00

 

 

 

 

Total Equity

1,718,617.00

-12,106.00

-12,888.00

15,273.00

 

Non-Current Liabilities

349,000.00

 

 

 

 

Long - Term Loans

741,316.00

11,252.00

281,482.00

240,523.00

 

Current Lliabilities

 

 

182,500.00

137,353.00

 

Trade Creditors

474,725.00

522,088.00

399,719.00

393,837.00

 

Short - Term Borrowings, Loans

815,991.00

924,242.00

 

 

 

Bank Overdraft

 

 

389,794.00

366,805.00

 

Total Current Liabilities

1,290,716.00

1,446,330.00

1,220,607.00

1,113,759.00

 

Total Equity & Liabilities

4,099,649.00

1,445,476.00

1,489,201.00

1,369,555.00

 

Share Capital

750,000.00

750,000.00

750,000.00

750,000.00

 

Total Liabilities

2,381,032.00

1,457,582.00

 

 

 

 

 

 

RATIOS

 

 

2007

2006

2005

2004

Return on assets ( ROA )
Net profit before tax and interest/ Total assets

0.08

0.00

-

-

Debt ratio
(Long-term liabilities + Short-term payables + Accruals and deferred income) / Total Assets

0.58

1.01

-

-

Current ratio ( CR )
Current assets / Current liabilities

0.92

0.79

0.97

0.96

Day's supply in inventory
( Turnover / Inventory )

3.37

2.94

2.80

2.94

 

 

GENERAL COMMENTS

 

EL.NI.A. was founded in 1996 by the three sons of the Kokkinos family with the
vision to establish a market-leading, modern and efficient organization in the
distribution of area coverings. The subject has a 30-year long market experience, and cooperates with leading manufacturers globally such as the Tarkett Group, the Balta Group and Mondo S.p.A.

In Cyprus subject is considered to be a large concern in this field.

Sells to the general public, group companies, companies and individuals on a
regular basis.

 

 

 

Contact Person:         Mr Nicos Kokkinos

 

Position:                    Director/Shareholder

 

 

 

 


 

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