MIRA INFORM REPORT

 

 

 

Report Date :

09.09.2008

 

IDENTIFICATION DETAILS

 

Name :

ALMIO,S.R.O.

 

 

Registered Office :

PO BOX C. 12 Seifertova 0148 252 30 Řevnice

 

 

Country :

Czech Republic

 

 

Financials (as on) :

2006

 

 

Date of Incorporation :

1996

 

 

Com. Reg. No.:

C 46755

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Non-Specialised Wholesale Trade

 

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 125.000,00

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

name of the company

 

 

ALMIO,S.R.O.


Principal Address

 

Nad Vršovskou Horou 4/88
100 00 Praha 10 - Bohdalec
Czech Republic
Tel: +420-267 107 241, +420-603 580 852, +420-603 580 870
Fax: +420-267 107 248
Email: info@almio.cz, tomek@almio.cz
Internet: www.almio.cz

Registered office:
PO BOX č. 12 Seifertova 0148
252 30 Řevnice
Czech Republic

Warehouse:
Olomouc
Czech Republic

 

 

ICON number

 

4587710

 



National ID

25067249
VAT number: CZ25067249

 

Registration status: 23.07.1996 - registered company
Activity status: 23.07.1996 - active company

 

 

 

 

 

CREDIT INFORMATION SUMMARY

 

 

 

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

 

 

Maximum Credit:                       EUR 125.000,00

 

 

 

 

Payment Practices:                   Payments are made according to terms

 

 

 

Further Rating Information:          Researched company is categorized as a small company.
Turnover volume of CZK 170.224.000 in the year 2006 increased by 40,98% compared with 2005. In the previous period this change was 14,89%.
Fixed assets decreased by CZK 135.000 and now 0,80% of total assets.
Working capital of CZK 29.941.000 increased for 11,80% compared with the last period.
Cash flow from results of CZK 1.804.000 decreased by 48,94% compared with last year result.

 

 

Debt Collection:                         There is no record of any debt collection Management Services, spol. s r.o. against this company exceeding a single case volume of EUR 500.

 

           

 

COMPANY DETAILS

 

 

 

Established:

1996

 

 

Registration:

No. C 46755
23.07.1996
Praha, Czech Republic

 

 

Legal Form:

23.07.1996
Limited Liability Company

 

 

Capital:

CZK 100.000,00

 

 

 

Shareholders

 

 

Full Name

Function

Address

Equity capital

Ing. HABĚTÍN Milan

Partner
30.03.1999 - Present

Pod krčským lesem 1383/4
142 00 Praha 4
Czech Republic

CZK 50.000,00

Ing. TOMEK Milan

Partner
23.07.1996 - Present

Zborovská 32/739
Praha 5
Czech Republic

CZK 50.000,00

 

 

 

Management

 

 

Full Name

Function

Address

Ing. HABĚTÍN Milan
30.03.1999 - Present

Managing Director

Pod krčským lesem 1383/4
142 00 Praha 4
Czech Republic

Ing. TOMEK Milan
23.07.1996 - Present

Managing Director

Zborovská 32/739
Praha 5
Czech Republic

 


 

 

KEY DATA ON OPERATIONS

 

 

 

Subject of Operation:

NACE
  main activity:
  4690 Non-specialised wholesale trade

  4672 Wholesale of metals and metal ores

ADDITION TO ACTIVITY : wholesale of metallurgical material
NACE codes given are based on the most recent NACE Revision 2.

 

 

 

Key Data:

Amounts shown in Czech Koruna (CZK)

 

2006

2005

2004

2003

Turnover

170.224.000

120.741.000

105.094.000

63.739.000

Fixed assets

730.000

865.000

544.000

105.000

Equity

14.486.000

14.587.000

11.864.000

6.515.000

Liabilities

76.493.000

48.658.000

39.233.000

26.137.000

Profit after taxation

2.115.000

3.643.000

4.429.000

1.685.000

Operating result - profit

3.573.000

3.171.000

6.420.000

2.928.000

 

 

2006

2005

2004

2003

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

2,32

5,76

8,67

5,15

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

14,60

24,97

37,33

25,86

 

 

 

Workforce:

 

2008

2007

2006

2005

Total workforce

8

8

8

4

 

 

 

Motor Vehicles:

 

2008

2007

2006

2005

Total number of vehicles

2

 

2

2

Number of cars

 

2

 

 

 

 

 

Imports:

Switzerland

Germany

Italy

 

 

Exports:

 

Slovakia

 


 

 

FINANCIAL INFORMATION

 

 

 

 

Financials:

Amounts shown in Czech Koruna (CZK)  

2006

2005

2004

2003

 



Assets

 

TOTAL ASSETS

91.023.000,00

63.253.000,00

51.097.000,00

32.715.000,00

 

Fixed assets

730.000,00

865.000,00

544.000,00

105.000,00

 

Intangible fixed assets

 

14.000,00

 

 

 

Tangible fixed assets

730.000,00

851.000,00

544.000,00

105.000,00

 

Current assets

90.072.000,00

61.467.000,00

49.944.000,00

31.139.000,00

 

Inventories

39.067.000,00

20.531.000,00

19.881.000,00

11.506.000,00

 

Long-term receivables

 

64.000,00

92.000,00

92.000,00

 

Short-term receivables

46.793.000,00

34.395.000,00

23.027.000,00

15.597.000,00

 

from that : Trade receivables

42.845.000,00

34.260.000,00

22.641.000,00

 

 

Liquid assets

4.212.000,00

6.477.000,00

6.944.000,00

3.944.000,00

 

Other assets

221.000,00

921.000,00

609.000,00

1.471.000,00

 



Equity & Liabilities

 

TOTAL LIABILITIES

91.023.000,00

63.253.000,00

51.097.000,00

32.715.000,00

 

Equity

14.486.000,00

14.587.000,00

11.864.000,00

6.515.000,00

 

Share capital

100.000,00

100.000,00

100.000,00

100.000,00

 

Capital funds

1.329.000,00

1.329.000,00

1.329.000,00

1.329.000,00

 

Statutory funds

1.040.000,00

1.040.000,00

1.040.000,00

1.040.000,00

 

Retained earnings

9.902.000,00

8.475.000,00

4.047.000,00

2.361.000,00

 

Profit or loss for the current period

2.115.000,00

3.643.000,00

4.429.000,00

1.685.000,00

 

Liabilities

76.493.000,00

48.658.000,00

39.233.000,00

26.137.000,00

 

Short-term liabilities

60.131.000,00

34.687.000,00

29.256.000,00

20.573.000,00

 

Bank loans and borrowings

16.362.000,00

13.971.000,00

9.977.000,00

5.564.000,00

 

Short-term bank credits and loans

16.362.000,00

13.971.000,00

9.977.000,00

5.564.000,00

 

Other liabilities

44.000,00

8.000,00

 

62.000,00

 

BALANCE SHEET TOTAL

91.023.000,00

63.253.000,00

51.097.000,00

32.715.000,00

 



Profit & Loss Account

 

Turnover

170.224.000,00

120.741.000,00

105.094.000,00

63.739.000,00

 

Other operating revenues

27.000,00

 

-4.000,00

1.000,00

 

Total operating income

170.251.000,00

120.741.000,00

105.090.000,00

63.740.000,00

 

Costs of sold goods

158.795.000,00

112.392.000,00

93.136.000,00

56.284.000,00

 

Purchased consumables and services

4.442.000,00

2.949.000,00

3.453.000,00

3.038.000,00

 

Staff costs

2.899.000,00

2.053.000,00

1.810.000,00

1.313.000,00

 

Taxes and charges

15.000,00

12.000,00

12.000,00

6.000,00

 

Depreciations of intangible and tangible assets

311.000,00

110.000,00

231.000,00

115.000,00

 

Other operating expenses

216.000,00

54.000,00

28.000,00

56.000,00

 

Total operating expenses

166.678.000,00

117.570.000,00

98.670.000,00

60.812.000,00

 

OPERATING PROFIT / LOSS

3.573.000,00

3.171.000,00

6.420.000,00

2.928.000,00

 

Financial income

1.453.000,00

1.942.000,00

2.164.000,00

325.000,00

 

Financial expenses

2.239.000,00

1.464.000,00

2.342.000,00

1.154.000,00

 

there of : Interest expenses

784.000,00

191.000,00

380.000,00

414.000,00

 

Extraordinary expenses

 

6.000,00

45.000,00

7.000,00

 

PROFIT/LOSS BEFORE TAX

2.787.000,00

3.643.000,00

6.197.000,00

 

 

Corporation income tax

672.000,00

 

1.768.000,00

407.000,00

 

PROFIT OR LOSS FOR THE CURRENT PERIOD

2.115.000,00

3.643.000,00

4.429.000,00

1.685.000,00



Partial Financials:

Amounts shown in Czech Koruna (CZK)  

2008

2007

 



Equity & Liabilities

 

Share capital

100.000,00

100.000,00


The balance sheet data are from official sources.
2007-The financial data have not been issued yet.
2007-The complete financial statement has not been published and are not officially available.
The company is obliged by law to publish its financial statements.

 

 

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

 

 

Československá obchodní banka, a. s.
Praha 1

Citibank a.s.
166 40 Praha 6, Evropská 423/178

 

 

Ratios:

 

2006

2005

2004

2003

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

1,18

1,26

1,27

1,19

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

0,67

0,84

0,76

0,75

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

0,06

0,13

0,18

0,15

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

2,32

5,76

8,67

5,15

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

14,60

24,97

37,33

25,86

Return on sales ( ROS )
Net profit / Turnover

1,24

3,02

4,21

2,64

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

100,34

103,98

79,97

89,32

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

128,93

104,86

101,61

117,81

Debt Ratio
(Liabilities / Total Liabilities) * 100

84,04

76,93

76,78

79,89

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

87,35

64,97

75,13

70,79

Net working capital
Current assets - Short term liabilities

CZK 29.941.000,00

CZK 26.780.000,00

CZK 20.688.000,00

CZK 10.566.000,00



Average values of ratios of enterprises with 100 or more employees in the sector of wholesale and retail trade, repair of motor vehicles, motorcycles and personal and household goods are following:

Liquidity Ratio - 3.stage: 2,5
Liquidity Ratio - 2.stage: 1,7
Liquidity Ratio - 1.stage: 0,5
ROA: 2,5 %
ROE: 5,0 %
Receivables Maturity Date: 50 days
Liabilities Maturity Date: 55 days
Debt Ratio: 65 %

 

 

ADDITIONAL INFORMATION

 

 

 

Contact With Company:

Name and surname: Mrs.Hálová
Function: assistant
Date: 09.09.08
Information given in report has been confirmed.

 

 

 

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.45.12

UK Pound

1

Rs.79.60

Euro

1

Rs.63.83

 

 

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