MIRA
INFORM REPORT
|
Report Date : |
16.10.2008 |
IDENTIFICATION DETAILS
|
Correct Name : |
F.J. ELSNER TRADING GMBH |
|
|
|
|
Registered Office : |
Am Heumarkt 10, A-1030 Wien |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
30.06.2007 |
|
|
|
|
Date of Incorporation : |
2001 |
|
|
|
|
Legal Form : |
Limited Liability Company |
|
|
|
|
Line of Business : |
Wholesale of Chemical Products |
RATING & COMMENTS
|
MIRA’s Rating : |
A |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Maximum Credit Limit : |
EUR 10.500.000,00 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
Basic company information
|
|
|
|
Company name: |
F.J. Elsner Trading Gesellschaft
mbH |
|
Status: |
active company |
|
Locations: |
Am Heumarkt 10, A-1030 Wien |
|
Phone: |
(1) 79736 |
|
Fax: |
(1) 79736 – 230 |
|
E-mail: |
|
|
Internet: |
http://www.elsner.at |
|
Activities: |
Önace 46750 50% Wholesale of chemical products |
|
|
Önace 46721 50% Wholesale of metal ores,
ferrous metals in primary forms and semi-finished ferrous metal products |
|
|
|
|
General Assessment: |
Very low risk Rating of this company is better than industry average. |
|
|
Recommendation We recommends to establish a business and credit relationship, and to
benefit from arising business opportunities. |
|
|
|
|
Detail Assessment: |
Merchandise is mainly imported. Domestic obligations are settled
within net agreements. |
|
|
Financial situation is average. |
|
|
Maximum credit EUR 10.500.000,00 |
|
|
|
Additional company information
|
|
|
|||||
|
Year of incorporation: |
2001 |
|
||||
|
Type of company: |
Wholesale and retail trade; repair of motor vehicles |
|
||||
|
Legal form: |
limited liability company since 2001-07-16 |
|
||||
|
Firmenbuchnummer: |
FN 212334 g Wien 2001-10-10 |
|
||||
|
Activities: |
|
|
||||
|
VAT number: |
ATU 52886505 |
|
||||
|
number - Austrian National Bank: |
5252849 |
|
||||
|
|
|
|||||
|
|
||||||
|
Export |
Country |
|
|
|
||
|
Export |
world-wide |
|
2008 |
|
||
Financial data
|
total turnover (total sales) |
2008 |
EUR 500.000.000,00 |
(approx.) |
|
total turnover (total sales) |
2007 |
EUR 461.432.382,61 |
(exact) |
|
total turnover (total sales) |
2006 |
EUR 179.364.504,40 |
(exact) |
|
total turnover (total sales) |
2005 |
EUR 245.107.034,09 |
(exact) |
|
total turnover (total sales) |
2004 |
EUR 152.160.114,00 |
(exact) |
|
total employees |
2008 |
58 |
(exact) |
|
white collar workers |
2008 |
58 |
(exact) |
|
total company vehicles |
2008 |
7 |
(exact) |
|
Cars |
2008 |
7 |
(exact) |
Extraxt from the Companies' House
|
firm (style): |
|
1 F.J. Elsner
Trading Gesellschaft mbH |
|
legal form: |
|
1 Gesellschaft
mit beschränkter Haftung |
|
registered
office: |
|
5 politischer
Gemeinde Wien |
|
business adress: |
|
6 Am Heumarkt
10 |
|
capital: |
|
1 EUR 35.000 |
|
reference date
annual accounts: |
|
1 30. Juni |
|
annual accounts: |
|
12 zum
30.06.2007 eingereicht am 29.04.2008 |
|
power of
representation: |
|
1
Die Gesellschaft wird,
wenn mehrere Geschäftsführer |
|
proxy: |
|
C Roman Eichhorn,
geb. 26.11.1954 |
|
managing
director: |
|
A Dr. Siegfried Purrer, geb. 17.10.1949 |
|
shareholder: |
|
E F.J. Elsner
& Co. Gesellschaft mbH |
|
general table: |
|
Handelsgericht Wien |
Comment on Legal
Information:
Real estate:
Private data:
|
Surname |
Date of birth |
Address |
Executive positions |
Further executive positions (as registered
in the companies' house) |
|
Ignaz Mascha |
1959-09-25 |
3040 Neulengbach
Wimmergasse 47 |
manager |
2 |
|
Dr. Siegfried Purrer |
1949-10-17 |
4614 Marchtrenk Mozartstraße 2a |
manager |
1 |
|
Roman Eichhorn |
1954-11-26 |
2102 Kleinengersdorf
Veiglbergweg 16 |
joint signing clerk |
0 |
|
Robert Ortner |
1953-03-07 |
4060 Leonding Rottmayrstraße 32 |
joint signing clerk |
1 |
Balance Sheet
(absolute) all
amounts in EUR
|
|
2007-06-30 |
|
|
|
|
|
EDP programs |
5.826,42 |
|
|
|
|
|
Sum intangible assets |
5.826,42 |
|
|
|
|
|
|
|||||
|
Sum tangible assets |
147.616,31 |
|
|
|
|
|
|
|||||
|
Other financial assets, values and securities of fixed assets |
46.363,10 |
|
|
|
|
|
Sum financial assets |
46.363,10 |
|
|
|
|
|
|
|||||
|
Sum fixed assets |
199.805,83 |
|
|
|
|
|
|
|||||
|
Advanced payments |
6.760.702,73 |
|
|
|
|
|
Stocks |
17.238.262,61 |
|
|
|
|
|
Sum stock |
23.998.965,34 |
|
|
|
|
|
|
|||||
|
Claims from delivered goods and performed services |
68.417.584,35 |
|
|
|
|
|
Other claims and assets |
1.664.661,71 |
|
|
|
|
|
Sum claims |
70.082.246,06 |
|
|
|
|
|
|
|||||
|
Cash on hand, cheques and bank deposits |
354.460,83 |
|
|
|
|
|
Sum cash and bank |
354.460,83 |
|
|
|
|
|
|
|||||
|
Sum current assets |
94.435.672,23 |
|
|
|
|
|
|
|||||
|
Deferred charges |
26.977,10 |
|
|
|
|
|
Sum deferred charges |
26.977,10 |
|
|
|
|
|
Assets |
94.662.455,16 |
|
|
|
|
|
|
|||||
|
Subscribed/declared capital |
35.000,00 |
|
|
|
|
|
Not committed capital reserves |
992.000,00 |
|
|
|
|
|
Legal reserves |
3.500,00 |
|
|
|
|
|
Free reserves |
4.226.723,19 |
|
|
|
|
|
Balance sheet profit/balance sheet loss |
5.943.501,76 |
|
|
|
|
|
Thereof profit/loss carried forward |
2.060.016,89 |
|
|
|
|
|
Sum equity capital |
11.200.724,95 |
|
|
|
|
|
|
|||||
|
Reserves for severance pays |
344.835,00 |
|
|
|
|
|
Reserves for pensions |
32.631,74 |
|
|
|
|
|
Tax reserves |
2.690.727,49 |
|
|
|
|
|
Other reserves |
5.791.237,99 |
|
|
|
|
|
Sum reserves |
8.859.432,22 |
|
|
|
|
|
|
|||||
|
Liabilities against credit institutes |
41.240.987,02 |
|
|
|
|
|
Received advanced payments for orders |
1.549.051,19 |
|
|
|
|
|
Liabilities from delivered goods and
performed services from the acceptance of drafts and emission of promissory
notes |
30.534.053,34 |
|
|
|
|
|
Liabilities against related firms |
124.265,39 |
|
|
|
|
|
Other liabilities |
1.153.941,05 |
|
|
|
|
|
Sum liabilities |
74.602.297,99 |
|
|
|
|
|
|
|||||
|
Liabilities |
94.662.455,16 |
|
|
|
|
|
|
|||||
|
Balance sheet sum |
94.662.455,16 |
|
|
|
|
P / L Account
(absolute) all
amounts in EUR
|
|
2007-06-30 |
|
|
|
|
|
Gross sales |
461.432.382,61 |
|
|
|
|
|
Sum turnover or sum gross profit |
461.432.382,61 |
|
|
|
|
|
|
|||||
|
Other operating profits |
2.114.310,06 |
|
|
|
|
|
Other operating profits totally |
2.114.310,06 |
|
|
|
|
|
|
|||||
|
Special account material costs |
-445.311.107,87 |
|
|
|
|
|
Costs for obtained services totally |
-445.311.107,87 |
|
|
|
|
|
|
|||||
|
Salaries |
-3.155.052,81 |
|
|
|
|
|
Costs for severance pays |
-99.769,96 |
|
|
|
|
|
Costs for old age pension |
-8.396,43 |
|
|
|
|
|
Legal fringe benefits and other payments
depending on salaries |
-425.401,65 |
|
|
|
|
|
Other social fringe benefits |
-42.938,31 |
|
|
|
|
|
Personnel expenses totally |
-3.731.559,16 |
|
|
|
|
|
|
|||||
|
Depreciation of intangible assets, tangible
assets,activated expenses for the set up and
expansion of business operation |
-96.418,51 |
|
|
|
|
|
Depreciation tangible assets / intangible assets totally |
-96.418,51 |
|
|
|
|
|
|
|||||
|
Different operating costs |
-4.054.680,14 |
|
|
|
|
|
Other taxes |
-54.208,51 |
|
|
|
|
|
Other operating costs totally |
-4.108.888,65 |
|
|
|
|
|
|
|||||
|
Operating result totally |
10.298.718,48 |
|
|
|
|
|
|
|||||
|
Interest income, securties income and
similar income |
556.838,92 |
|
|
|
|
|
Financial profits |
1.692,74 |
|
|
|
|
|
Disbursements from other financial assets and from securities of
current assets (e.g. depreciations) |
-1.498,00 |
|
|
|
|
|
Interest and similar disbursements |
-3.747.590,29 |
|
|
|
|
|
Financial profits totally |
-3.190.556,63 |
|
|
|
|
|
|
|||||
|
Results from usual business activity
totally |
7.108.161,85 |
|
|
|
|
|
|
|||||
|
Taxes on income and profits |
-1.224.676,98 |
|
|
|
|
|
Taxes on income and profits totally |
-1.224.676,98 |
|
|
|
|
|
Annual surplus/annual deficit
totally |
5.883.484,87 |
|
|
|
|
|
|
|||||
|
Annual profit/annual loss totally |
5.883.484,87 |
|
|
|
|
|
|
|||||
|
Profit and loss carried forward from
previous year |
60.016,89 |
|
|
|
|
|
Transfer of profits totally |
60.016,89 |
|
|
|
|
|
B/S profit/ B/S loss from profit and loss
account |
5.943.501,76 |
|
|
|
|
Key ratios
|
|
2007 |
|
|
|
|
|
|
Cash flow II |
5.979.903,38 |
|
|
|
|
|
|
Debt amortisation period |
13,63 |
|
|
|
|
|
|
Bank indebtedness |
43,56 |
|
|
|
|
|
|
Equity capital share |
12,02 |
|
|
|
|
|
|
Social capital share |
0,39 |
|
|
|
|
|
|
Fixed assets coverage |
5.794,72 |
|
|
|
|
|
|
Net profit ratio |
1,54 |
|
|
|
|
|
|
Capital turnover |
4,87 |
|
|
|
|
|
|
Return on investment |
11,46 |
|
|
|
|
|
|
Cash flow in % of operating performance |
1,29 |
|
|
|
|
|
|
Cash flow I |
7.204.580,36 |
|
|
|
|
|
|
Gross productivity |
123,65 |
|
|
|
|
|
|
Net productivity |
4,32 |
|
|
|
|
|
|
Operating performance |
461.432.382,61 |
|
|
|
|
|
|
Inventories in % of operating performance |
5,20 |
|
|
|
|
|
|
Gross profit |
16.121.274,74 |
|
|
|
|
|
Locations
|
Type |
Locations |
Description |
|
|
|
E-mail |
|
operational |
Am Heumarkt 10, A-1030 Wien |
registered office |
|
|
|
|
|
operational |
Am Heumarkt 10, A-1030 Wien |
registered headquarters, rented premises |
|
|
|
office@elsner.at |
|
former |
Baumgasse 60b,
A-1030 Wien |
registered office |
|
|
|
|
|
former |
Baumgasse 60b,
A-1030 Wien |
registered headquarters |
|
|
|
|
related companies
|
Company name |
Postal code |
Stake in % |
Companies House |
|
Shares in this company are held by: |
||||
|
F.J. Elsner & |
Speckbacherstraße 35a,
A-6020 |
100 % 2001-10-10 |
FN 52843 k |
|
Bankers
|
|
|
|
|
Banker |
Bank sort code |
Type of banking connection |
|
Raiffeisen Zentralbank Österreich Aktienges., 1011 Wien |
31000 |
main bank connection |
|
Bank Austria Creditanstalt AG, 1011 Wien |
12000 |
secondary banking connection |
|
Oberbank AG, 4010 |
15000 |
secondary banking connection |
|
Erste Bank der oesterreichischen Sparkassen
AG, 1011 Wien |
20111 |
secondary banking connection |
Historical development
|
Year of incorporation: |
2001 |
|
Date of registration: |
2001-10-10 |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.48.83 |
|
|
1 |
Rs.85.12 |
|
Euro |
1 |
Rs.65.86 |
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%)