MIRA INFORM REPORT

 

 

Report Date :

20.05.2008

 

IDENTIFICATION DETAILS

 

Name :

ADAST A.S.

 

 

Formerly Known As :

BOARDBRIGHT MANAGEMENT

 

 

Registered Office :

Mírova 2,C.P.87 679 04 Adamov

 

 

Country :

Czech Republic

 

 

Financials (as on) :

31.03.2008

 

 

Date of Incorporation :

17.06.2002

 

 

Com. Reg. No.:

B 3897

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of other special-purpose Machinery

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

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

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

COMPANY REPORTED

 

 

 

ADAST A.S.


Principal Address


Mírová 2,č.p.87
679 04 Adamov
Czech Republic
Tel: +420-516 511 500, +420-516 511 111
Fax: +420-516 511 123
Email: j.papousek@adast.cz
Internet: www.adast.cz

Registered office:
Mírová 2 č.p. 87
679 04 Adamov
Czech Republic

 

                                
Former company names

BOARDBRIGHT MANAGEMENT, a.s., valid since 17.06.2002 valid until 12.02.2003

 

Former company addresses
Former Registered office:
Mírová 2/87
679 04 Adamov
Czech Republic

Former Registered office:
U Habrovky 247/11
140 00 Praha 4, Krč
Czech Republic

Former Registered office:
Táboritská 1000/23
130 87 Praha 3
Czech Republic

 

ICON number: 45372780
National ID: 26699451
VAT number: CZ26699451

 

Registration status: 17.06.2002 - registered company
Activity status: 17.06.2002 - active company

 

 

 

 

 

 

CREDIT INFORMATION SUMMARY

 

 

 

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

 

 

 

 

 

Payment Practices:                   Payments are made irregularly.

 

 

Further Rating Information:          Researched company is categorized as a big company.
The company generated a turnover of CZK 83.349.131 in the year 31.03.2008.

 

Debt Collection:                         CZK 754.273,20 (Invoice date: 05.01.2008)
Status: open, partially paid (05.05.2008)
Case received on: 24.04.2008

Only cases with a single case volume exceeding EUR 500 are shown.

 

 

 

COMPANY DETAILS

 

 

 

Established:               2002

 

 

Registration:               No. B 3897
17.06.2002
Brno, Czech Republic

 

 

Legal Form:                17.06.2002
joint stock company

 

 

History:                      31.01.2003 - The company ADAST a.s. bought all assets of the company ADAMOVSKÉ STROJÍRNY,a.s. IČ : 46345833 / the juridical composition a bankruptcy procedure was initiated at the commerc. court Brno - 24 K 28/2002-139/. The company ADAST a.s. took over employees, too.

 

 

Capital

 

 

 

CZK 250.000.000,00

Since 08.04.2005 - CZK 110.000.000,00
Since 28.12.2007 - CZK 250.000.000,00

 

 

 

Shareholders

 

 

Full Name

Function

Address

Equity capital

J 23 a.s.
Registration: 22.08.2000, Czech Republic

Shareholder
27.02.2008 - Present

Na okraji 335/42
162 00 Praha 6
Czech Republic

100,00%

 

 

 

 

 

 

 

Management

 

 

Full Name

Function

Address

Ing. MACEK Radovan
18.02.2008 - Present

Chairman of the executive board

Na Vyhlídce 398
Nové Město nad Metují
Czech Republic

PETR Jiří
18.02.2008 - Present

Deputy chairman of the executive board

Jiřího z Poděbrad 693
549 31 Hronov
Czech Republic

JUDr. ZEJDOVÁ Dagmar
18.02.2008 - Present

Member of the executive board

367
78342 Slatinice
Czech Republic

Ing. JEŽEK Miloslav
18.02.2008 - Present

Chairman of the supervisory board

Hořovského 142/20
16300 Praha 6, Řepy
Czech Republic

 

 

 

Related Companies

 

 

Subsidiary
ADAST-SPECIAL s.r.o. , Czech Republic , National ID: 25583506

 

 

 

KEY DATA ON OPERATIONS

 

 

 

Subject of Operation:

  NACE
  main activity:
  2899 Manufacture of other special-purpose machinery n.e.c.

  2561 Treatment and coating of metals
  2562 Machining
  4200 Civil engineering
  4333 Floor and wall covering
  4520 Maintenance and repair of motor vehicles
  4671 Wholesale of solid, liquid and gaseous fuels and related products

NACE codes given are based on the most recent NACE Revision 2.

 

 

Key Data:

Amounts shown in Czech Koruna (CZK)

 

01.01.2008-31.03.2008

2007

2006

2005

Turnover

83.349.131

426.174.098

 

658.714.000

Fixed assets

61.157.289

151.947.590

47.927.305

-65.124.000

Equity

76.251.940

-26.076.873

-235.588.645

-12.705.000

Liabilities

233.117.077

413.847.056

571.837.866

605.501.000

Profit after taxation

118.690.586

69.511.772

 

0

Loss after taxation

0

0

 

48.843.000

Operating result - profit

54.382.813

91.881.125

 

0

Operating result - loss

0

0

 

23.093.000

 

 

01.01.2008-31.03.2008

2007

2006

2005

Return on assets (ROA)
(Net result / TOTAL ASSETS) * 100

38,37

17,92

-

NEGATIVE

Return on equity (ROE)
(Net result / Equity capital) * 100

155,66

NEGATIVE

-

NEGATIVE

 

 

 

Workforce

 

 

 

2007

2006

2005

2004

Total workforce

400

500 (estimated)

1.050

1.100



Since 1.7.2008 - 262 employees.

 

 

 

Exports

 

 

World

 

 

 

FINANCIAL INFORMATION

 

 

 

Financials:

Amounts shown in Czech Koruna (CZK)  

01.01.2008-31.03.2008

2007

2006

2005

 



Balance sheet

 

Assets

 

TOTAL ASSETS

309.369.017,00

387.806.193,00

336.290.770,00

592.918.000,00

 

Fixed assets

61.157.289,00

151.947.590,00

47.927.305,00

-65.124.000,00

 

Intangible fixed assets

5.489.425,00

-3.266.170,00

-123.685.350,00

-244.909.000,00

 

Tangible fixed assets

55.666.864,00

155.212.760,00

171.611.655,00

179.784.000,00

 

Non-current financial assets

1.000,00

1.000,00

1.000,00

1.000,00

 

Current assets

243.487.608,00

230.963.380,00

286.133.815,00

650.737.000,00

 

Inventories

165.352.256,00

151.640.360,00

116.288.160,00

360.302.000,00

 

Long-term receivables

19.384.865,00

10.912.036,00

6.558.272,00

34.378.000,00

 

Short-term receivables

57.012.978,00

54.131.003,00

128.506.018,00

241.181.000,00

 

from that : Trade receivables

52.166.782,00

48.911.421,00

115.751.921,00

 

 

Liquid assets

1.737.509,00

14.279.981,00

34.781.365,00

14.876.000,00

 

Other assets

4.724.120,00

4.895.223,00

2.229.650,00

7.305.000,00

 



Equity & Liabilities

 

TOTAL LIABILITIES

309.369.017,00

387.806.193,00

336.290.770,00

592.918.000,00

 

Equity

76.251.940,00

-26.076.873,00

-235.588.645,00

-12.705.000,00

 

Share capital

250.000.000,00

250.000.000,00

110.000.000,00

110.000.000,00

 

Capital funds

56.933,00

56.933,00

56.933,00

57.000,00

 

Statutory funds

 

 

 

11.000.000,00

 

Retained earnings

-345.645.579,00

-345.645.578,00

-345.645.578,00

-84.919.000,00

 

Profit or loss for the current period

118.690.586,00

69.511.772,00

 

-48.843.000,00

 

LIABILITIES

233.117.077,00

413.847.056,00

571.837.866,00

605.501.000,00

 

Reserves

39.528.942,00

45.217.558,00

42.268.057,00

30.214.000,00

 

Short-term liabilities

181.421.045,00

150.911.555,00

206.524.782,00

346.373.000,00

 

from that : Trade payables

111.938.604,00

97.298.679,00

106.843.389,00

 

 

Bank loans and borrowings

12.167.090,00

217.717.943,00

323.045.027,00

228.914.000,00

 

Short-term bank credits and loans

12.167.090,00

212.835.488,00

306.162.572,00

165.076.000,00

 

Other liabilities

 

36.010,00

41.549,00

122.000,00

 

BALANCE SHEET TOTAL

309.369.017,00

387.806.193,00

336.290.770,00

592.918.000,00

 



Profit & Loss Account

 

Turnover

83.349.131,00

426.174.098,00

 

658.714.000,00

 

Change in internally produced inventory

20.203.004,00

19.737.633,00

 

93.065.000,00

 

Own work capitalized

32.167,00

7.022.222,00

 

8.259.000,00

 

Other operating revenues

169.080.854,00

253.776.843,00

 

57.237.000,00

 

Total operating income

272.665.156,00

706.710.796,00

 

817.275.000,00

 

Costs of sold goods

4.682.276,00

17.391.177,00

 

-23.258.000,00

 

Purchased consumables and services

59.398.782,00

321.392.409,00

 

527.540.000,00

 

Staff costs

45.907.466,00

198.327.256,00

 

284.712.000,00

 

Taxes and charges

4.711.415,00

3.343.872,00

 

1.266.000,00

 

Depreciations of intangible and tangible assets

6.040.162,00

30.392.098,00

 

-86.648.000,00

 

Other operating expenses

97.542.242,00

43.982.859,00

 

-90.240.000,00

 

Total operating expenses

218.282.343,00

614.829.671,00

 

613.372.000,00

 

OPERATING PROFIT / LOSS

54.382.813,00

91.881.125,00

 

-23.093.000,00

 

Financial income

1.545.743,00

8.077.511,00

 

19.394.000,00

 

Financial expenses

6.750.430,00

30.447.208,00

 

31.882.000,00

 

there of : Interest expenses

1.214.706,00

16.137.014,00

 

13.040.000,00

 

Extraordinary income

 

344,00

 

 

 

PROFIT/LOSS BEFORE TAX

49.178.126,00

69.511.772,00

 

-35.581.000,00

 

Corporation income tax

 

 

 

13.262.000,00

 

PROFIT OR LOSS FOR THE CURRENT PERIOD

118.690.586,00

69.511.772,00

 

-48.843.000,00


The company is obliged by law to publish its financial statements.
2005-31.3.2008 The balance sheet data are from official sources.
The (official) balance sheet for 2005,31.3.2008 includes mistakes in data structure or incorrect data.
2006,2007 The complete financial statements have not been published and are not officially available.

 

 

 

Approximate Exchange Rates:

2007: 27,762 CZK = 1 EUR
2006: 28,343 CZK = 1 EUR
2005: 29,784 CZK = 1 EUR
2004: 31,904 CZK = 1 EUR
2003: 31,844 CZK = 1 EUR
2007: 20,308 CZK = 1 USD
2006: 22,609 CZK = 1 USD
2005: 23,947 CZK = 1 USD
2004: 25,701 CZK = 1 USD
2003: 28,227 CZK = 1 USD

 

 

 

 

Bankers

 

 

UniCredit Bank Czech Republic, a.s.
Adamov

Ratios

 

 

 

 

01.01.2008-31.03.2008

2007

2006

2005

Liquidity Ratio - 3.stage
current assets / (Short-term liabilities + Short-term bank credits and loans)

1,26

0,63

0,56

1,27

Liquidity Ratio - 2.stage
(Short-term receivables + Liquid assets) / (Short-term liabilities + Short-term bank credits and loans)

0,30

0,19

0,32

0,50

Liquidity Ratio - 1.stage
Liquid assets / (Short-term liabilities + Short-term bank credits and loans)

0,01

0,04

0,07

0,03

Return on assets (ROA)
(Net result / TOTAL ASSETS) * 100

38,37

17,92

-

NEGATIVE

Return on equity (ROE)
(Net result / Equity capital) * 100

155,66

NEGATIVE

-

NEGATIVE

Return on sales ( ROS )
Net profit / Turnover

142,40

16,31

-

NEGATIVE

Receivables Maturity Date (day)
Short-term receivables / Turnover * 365

61,56

46,36

-

133,64

Liabilities Maturity Date (day)
Short-term liabilities / Turnover * 365

195,90

129,25

-

191,93

Debt Ratio
(Liabilities / Total Liabilities) * 100

75,35

106,71

170,04

102,12

Stock rotation in days
stock / (production consumption + expenses on sold goods) * 360

0

0

-

0

Net working capital
Current assets - Short term liabilities

CZK 62.066.563,00

CZK 80.051.825,00

CZK 79.609.033,00

CZK 304.364.000,00




Average values of ratios of enterprises with 100 or more employees in the sector of manufacture of machinery and equipment n.e.c. are following:

Liquidity Ratio - 3.stage: 1,6
Liquidity Ratio - 2.stage: 1,0
Liquidity Ratio - 1.stage: 0,3
ROA: 1,5 %
ROE: 3,5 %
Receivables Maturity Date: 90 days
Liabilities Maturity Date: 110 days
Debt Ratio: 60 %

 

 

ADDITIONAL INFORMATION

 

 

 

Contact With Company:           Name and surname: Mr. Papoušek
Function: financial director

Information given in report has been confirmed.

 

 

 


 

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