MIRA INFORM REPORT

 

 

 

Report Date :

15.09.2008

 

IDENTIFICATION DETAILS

 

Name :

SOLDI & CO., PJSC

 

 

Registered Office :

Syretskaya str. 28/2 4073 Kiev

 

 

Country :

Ukraine

 

 

Financials (as on) :

2006

 

 

Date of Incorporation :

1996

 

 

Com. Reg. No.:

23162981c

 

 

Legal Form :

Private Joint-Stock Company

 

 

Line of Business :

Wholesale of Chemical Products

 

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 150.000,00

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

name of the company

 

 

 

International Name: SOLDI & Co., PJSC
ZAT SOLDI I KO


Principal Address:
Syretskaya 28/2
04073 Kiev
Ukraine
Tel: +380-44-4639880, +380-44-4638231, +380-44-4639449
Fax: +380-44-4638230

Registered office:
Syretskaya str. 28/2
04073 Kiev
Ukraine

Branches:
stat. number 34104558
legal address: Kherson, Svobody sq., 8

«Soldi-Dnepro», stat. number 25529888
legal address: Dnepropetrovsk, Ispolkomovskaya str., 11

«Soldi-Yug», stat. number 24760827
legal address: Odessa, Bolshaya arnautskaya str., 72/74

«Soldi-Evrodom», stat. number 24911350
legal address: Zaporozhe, Tsentralnyi bulv., 23

«Soldi-KryM», stat. number 33640224
legal address: Simferopol, Baturina str., 44/50

«Soldi-Kharkov», stat. number 26450580
legal address: Kharkov, Kotsarskaya str., 17
«Soldi-Lvov», stat. number 34716503
legal address: Lvov, Turgeneva str., 72

 

Former company addresses
Former Registered office:
Garmatna str. 8
252067 Kyiv
Ukraine

 

 

ICON number

 

70803920

 

National ID

 

23162981

 

VAT number

 

231629826112

 

Statistic number

 

23162981

 

 

 

CREDIT INFORMATION SUMMARY

 

 

 

Insolvency Information:

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

 

 

 

Maximum Credit:

EUR 150.000,00

until current financial data are available.

 

 

Credit Rating:

Less than medium risk

 

 

 

 

 

Payment Practices:

Payments are made according to terms

 

 

 

Debt Collection:

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

 

 

 

COMPANY DETAILS

 

 

 

Established:

1996

 

 

 

Registration:

No. 23162981
26.12.1996
Local Administration, Kiev, Ukraine

 

 

 

Legal Form:

Private Joint-Stock Company

 

 

 

Capital:

Nominal capital:

 

UAH 180.000,00

since 2004

 

 

 

Shareholders:

Full Name

Function

Address

Equity capital

BONDARENKO Igor Vasilyevich
Nationality: UA

Shareholder

apt. 12, 11A Petra Pancha str
04201 KIEW

36,50%

RYABOKON Aleksey Valeryevich
Nationality: UA

Shareholder

apt. 161, 59/65 Atrema str
04053 KIEW

32,00%

BRIZHAN Sergey Aleksandrovich
Nationality: UA

Shareholder

 

31,50%

 

 

 

Management:

Full Name

Function

Address

LEPETYUHA Roman Vladimirovich
Nationality: UA

Chief accountant

 

BONDARENKO Igor Vasilyevich
Nationality: UA

Director (signature right)

apt. 12, 11A Petra Pancha str
04201 KIEW

 

 

 

Related Companies:


ZAO «Soldi i Ko» is mentioned as a shareholder of the following companies:
- OAO «Intekhtsentr», stat. number 21547004 (23,75%)

- OOO «Metall Vosherz Ukraina», stat. number 30523335 (Director – Mr Sergey Aleksandrovich Brizhan) (50%)

- International association of manufacturers «Podol», stat. number 30551300
(Director – Mr Igo Vasilevich Bondarenko)

- OOO «Soldi –Donbass», stat. number 24656946 (80%)

- OOO «Bona», stat. number 33060475

- OOO «Khimicheskie aviatsionnye tekhnologii», stat. number 25194181 (75%)

 

 

KEY DATA ON OPERATIONS

 

 

 

Subject of Operation:

NACE
  main activity:
  4675 Wholesale of chemical products

  4612 Agents involved in the sale of fuels, ores, metals and industrial chemicals
  4600 Wholesale trade, except of motor vehicles and motorcycles
  4752 Retail sale of hardware, paints and glass in specialised stores

Construction-related organization
Wholesale of building materials
NACE codes given are based on the most recent NACE Revision 2.

 

 

Key Data:

Amounts shown in Ukraine Hryvnia (UAH)

 

2006

2005

2004

Turnover

86.437.100

65.793.800

44.629.300

Noncurrent assets total

12.210.400

5.395.900

3.816.000

Capital and reserves total

37.471.600

26.395.200

15.633.000

 

 

 

Workforce:

 

2006

Total workforce

160

 

 

 

Imports:

Germany, Czech Republic, United Kingdom, China, United States of America, Italy


IMPORT
for 2005 UAH 32,506,320
for 2006 UAH 37,243,977
for 2007 UAH 57,688,743
hand tools, building materials

 

 

 

Exports:

 

Kazakhstan

Poland

Russian Federation


for 2005 UAH 1,496,154
for 2006 UAH 732,145
for 2007 UAH 636,574

Goods: metallic rivet-back plates

 

 

 

Major Customers:

Main consumers:
in Poland, Russia, Kazakhstan

 

 

 

Major Suppliers:

Suppliers/partners:
supplies from Germany, Czechia, GB, China, USA, Italy

 

 

 

Comment to Real Estate:

As at 1.01.2007, tsd. UAH
Fixed assets
- residual value - 7 412,4
- original value - 10 292,9
- tear & wear - 2 880,5

 

 

 

 

 

FINANCIAL INFORMATION

 

 

 

Financials:

Amounts shown in Ukraine Hryvnia (UAH) 

2006

2005

2004

 



BALANCE SHEET

 

ASSETS

I.

NON-CURRENT ASSETS

residual value

34.900,00

64.700,00

56.600,00

acquisition cost

164.700,00

1.594.000,00

116.300,00

accumulated depreciation

129.800,00

94.700,00

59.700,00

 

Construction-in-progress

2.640.300,00

 

344.600,00

residual value

7.412.400,00

3.618.700,00

2.538.300,00

acquisition cost

10.292.900,00

5.247.600,00

3.536.100,00

capital participation in other enterprises

2.122.800,00

488.100,00

488.100,00

 

Other noncurrent assets

 

1.224.400,00

388.400,00

 

Noncurrent assets total

12.210.400,00

5.395.900,00

3.816.000,00

II.

CURRENT ASSETS

raw materials, consumables and supplies

96.600,00

76.000,00

91.800,00

finished goods

23.471.700,00

19.323.200,00

9.404.000,00

net realizable value

6.244.400,00

5.016.400,00

3.320.600,00

acquisition cost

6.244.400,00

5.016.400,00

3.320.600,00

receivables due from public authorities (taxes etc.)

300,00

41.400,00

318.100,00

payments in advance

8.307.200,00

1.197.000,00

770.000,00

 

Other current accounts receivable

800,00

4.242.800,00

3.454.200,00

funds in local currency

1.617.900,00

759.700,00

82.900,00

funds in foreign currencies

 

75.700,00

3.900,00

 

Other current assets

75.500,00

3.600,00

37.200,00

 

Current assets total

39.814.400,00

30.735.800,00

17.482.700,00

 

Deferred charges

3.100,00

 

 

 

ASSETS TOTAL

52.027.900,00

36.131.700,00

21.298.700,00

 



 


EQUITY AND LIABILITIES

I.

CAPITAL AND RESERVES

 

Share capital

180.000,00

180.000,00

180.000,00

 

Retained earnings (Uncovered loss)

37.291.600,00

26.215.200,00

15.453.000,00

 

Capital and reserves total

37.471.600,00

26.395.200,00

15.633.000,00

III.

Long-term liabilities

 

Long-term amounts owed to credit institutions

 

298.500,00

491.900,00

 

Long-term liabilities

 

298.500,00

491.900,00

IV.

Current liabilities

 

Short-term amounts owed to credit institutions

891.200,00

292.200,00

1.938.300,00

 

Trade creditors

11.594.100,00

7.778.900,00

2.440.000,00

advanced payments

251.400,00

200.900,00

227.500,00

liabilities to public authorities (taxes etc.)

538.700,00

1.139.000,00

56.100,00

accrued payroll

 

 

6.400,00

liabilities to shareholders

 

 

1.100,00

internal payments

 

 

477.600,00

 

Other short-term liabilities

1.280.900,00

27.000,00

26.800,00

 

Current liabilities total

14.556.300,00

9.438.000,00

5.173.800,00

 

EQUITY AND LIABILITIES TOTAL

52.027.900,00

36.131.700,00

21.298.700,00

 



PROFIT AND LOSS ACCOUNT

 

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

86.437.100,00

65.793.800,00

44.629.300,00

 

Value added tax

14.292.700,00

10.716.300,00

7.095.900,00

 

Other compulsory payments

250.000,00

 

 

 

Net sales revenue

71.894.400,00

55.077.500,00

37.533.400,00

 

Cost of goods, work, services

43.896.500,00

33.220.200,00

23.832.700,00

 

Gross

 

profit

27.997.900,00

215.857.300,00

13.700.700,00

 

Other operating income

641.300,00

1.463.100,00

581.000,00

 

Administrative and management costs

2.393.300,00

3.243.300,00

2.291.400,00

 

Distribution costs

10.745.900,00

5.597.500,00

3.471.500,00

 

Other operating charges

617.900,00

409.300,00

443.100,00

 

 

Operating

 

profit

14.882.100,00

14.070.300,00

8.075.700,00

 

Income from capital participating

300,00

 

7.200,00

 

Interest receivable

 

27.700,00

5.000,00

 

Other income

13.900,00

 

 

 

Interest payable

159.000,00

295.000,00

263.900,00

 

Other charges

226.000,00

 

 

 

Financial result from ordinary activity before taxation

 

profit

14.511.300,00

13.803.000,00

7.824.000,00

 

Ordinary activity income-tax

3.449.800,00

2.965.400,00

1.979.200,00

 

Financial result from ordinary activity

 

profit

11.061.500,00

10.837.600,00

5.844.800,00

 

Extraordinary

 

income

14.900,00

 

 

 

charges

 

75.400,00

54.200,00

 

Net

 

profit

11.076.400,00

10.762.200,00

5.790.600,00

 



Operating charges details

 

Tangible expenses

1.128.300,00

1.025.300,00

669.300,00

 

Payroll costs

4.287.500,00

2.632.400,00

1.569.300,00

 

Allocation to social needs

2.158.200,00

987.700,00

577.500,00

 

Amortization charges

1.308.300,00

645.800,00

541.400,00

 

Other operating charges

617.900,00

409.300,00

443.100,00

 

OPERATING CHARGES TOTAL

13.757.100,00

9.250.100,00

6.206.000,00

 

 

 

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

 

 

 

Financial Comments:

The subject has not filed its financial statements for 2007 and 2008 at the Statistics Board.

 

 

 

Bankers:

ZAO Alfa-Bank
UKRAINE, 01025, Kiev, Desyatinnaya str., 4/6
Telephone: (044)4904600, 4904610, 4904644
Fax: (044)4904601, 4904607
- acc. 26057100297001 - settlement.account. (opened 5.07.2004)
- acc. 26000100297003 - currency.account. (opened 2.01.2001)

Branch of AKIB Ukrsibbank in Kiev
UKRAINE, Kiev, Andreevskaya str., 7
- acc. 26062230400040 - settlement.account. (opened 29.03.2004)
- acc. 26002230400840 - currency.account. (opened 6.10.2003)

Branch «Raschetnyi tsentr ZAO KB «Privatbank»
UKRAINE, Kiev, Pobedy av., 65
- acc. 26050168370090 - settlement.account. (opened 13.02.2001)
- acc. 26004168370002 - currency.account. (opened 14.01.1997)

 

 

 

Ratios:

 

2006

2005

2004

Current assets turnover, %
Turnover / Current assets * 100

217,10

214,06

255,28

Net working capital
Current assets - Short term liabilities

25.258.100

21.297.800

12.308.900

Leverage
Equity / Total assets

0,72

0,73

0,73

Current ratio
Current assets / Short term liabilities

2,74

3,26

3,38

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

-

0,37

0,36

 

 

ADDITIONAL INFORMATION

 

 

 

Contact With Company:

There is no further information on the company at the sources available.

General data in this report have been taken from official sources, internet and directories available.

 

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.46.34

UK Pound

1

Rs.82.96

Euro

1

Rs.65.82

 

 

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