MIRA INFORM REPORT

 

 

Report Date :           

06.07.2011

 

IDENTIFICATION DETAILS

 

Name :

WACKER CHEMIE AG

 

 

Registered Office :

Hanns-Seidel-Platz 4, D 81737 München

 

 

Country :

Germany

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

23.11.2005

 

 

Com. Reg. No.:

HRB 159705

 

 

Legal Form :

Public Limited Company

 

 

Line of Business :

Manufacture of other organic basic chemicals

 

RATING & COMMENTS

 

MIRA’s Rating :

Aa

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

250,000 EUR

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – March 31st, 2011

 

Country Name

Previous Rating

                   (31.12.2010)                  

Current Rating

(31.03.2011)

Germany

a1

a1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 Bottom of Form

Company name & address

 

Wacker Chemie AG

 

Main address:       

Hanns-Seidel-Platz 4

D 81737 München

Telephone:        089/6279-0

Telefax:             089/6279-1770

Homepage:        www.wacker.com

E-mail:              info@wacker.com

 

 

VAT no.

 

DE129275094

 

 

CONCLUSION

 

Business relations are permissible. The company is considered solvent for credits within its scope of business.

 

 

Synthesis

 

LEGAL FORM               Public limited company

Date of foundation:         16.12.1920

Registered on:               23.11.2005

Commercial Register:     Local court 80797 München

under:                                       HRB 159705

Share capital:                 EUR        260,763,000.00

 

The company is listed on the stock market.

 

 

Shareholder

 

Morgan Stanley International Incorporated

USA - New York

Legal form: Other legal form

 

Shareholder:

Dr. Alexander Wacker Familiengesellschaft

mit beschränkter Haftung

Hanns-Seidel-Platz 4

D 81737 München

Legal form: Private limited company

Share capital:     EUR          5,306,500.00

Registered on: 10.12.1920

Reg. data: 80797 München, HRB 515

 

 

Member of the Board of Directors

 

Dr.rer.nat. Rudolf Staudigl

Hanns-Seidel-Platz 4

D 81737 München

authorized to jointly represent the company

born: 18.06.1954 in Neufahrn bei Freising

Profession: Fully qualified chemist

Marital status: unknown

 

Member of the Board of Directors:

Dr. Joachim Rauhut

D 81737 München

authorized to jointly represent the company

born: 09.05.1954

Profession: Businessman

 

Member of the Board of Directors:

Dr. Wilhelm Sittenthaler

Hanns-Seidel-Platz 4

D 81737 München

born: 22.07.1955

Profession: Businessman

 

Member of the Board of Directors:

Auguste Willems

D 81737 München

born: 26.02.1959

Nationality: Belgian

 

 

President of the Supervisory Board

 

Dr. Peter-Alexander Wacker

Stuberstr. 20

D 80638 München

born: 10.02.1951

Profession: Fully qualified merchant


Vice-president of the Supervisory Board

 

Anton Eisenacker

D 84567 Perach

 

 

Member of the Supervisory Board

 

Dr. Bernd W. Voss

D 61476 Kronberg

born: 13.07.1939

Marital status: married

 

Member of the Supervisory Board:

Prof.Dr. Ernst-Ludwig Winnacker

Dall'Armistr. 41a

D 80638 München

born: 26.07.1941

 

Member of the Supervisory Board:

Franz-Josef Kortüm

D 82131 Stockdorf

born: 18.08.1950

 

Member of the Supervisory Board:

Dr. Thomas Strüngmann

Dillisweg 7

D 83684 Tegernsee

born: 16.02.1950

Profession: Fully qualified merchant

 

Member of the Supervisory Board:

Peter Aldozo

D 84489 Burghausen

Profession: Technical employee

 

Member of the Supervisory Board:

Dr. Werner Biebl

Liebigstr. 43

D 80538 München

born: 10.07.1931

 

Member of the Supervisory Board:

Seppel Kraus

D 80336 München

 

Member of the Supervisory Board:

Marko Fartelj

D 84375 Kirchdorf

 

Member of the Supervisory Board:

Uwe Fritz

D 80331 München

 

Member of the Supervisory Board:

Eduard-Harald Klein

D 84524 Neuötting

 

Member of the Supervisory Board:

Manfred Köppl

D 84375 Kirchdorf

 

Member of the Supervisory Board:

Dr. Konrad Bachhuber

RC  Zhangjiagang

 

Member of the Supervisory Board:

Matthias Biebl

D 81737 München

Profession: Solicitor

 

Member of the Supervisory Board:

Dr. Susanne Weiss

D 81737 München

Profession: Solicitor

 

 

Proxy

 

Gerd Winnefeld

D 84489 Burghausen

authorized to jointly represent the company

born: 01.08.1948

 

Proxy:

Annemarie Schlagmann

Laurinweg 15

D 85521 Ottobrunn

authorized to jointly represent the company

born: 27.02.1965

 

Proxy:

Rainald Hagenhues

D 40210 Düsseldorf

authorized to jointly represent the company

born: 21.07.1963

 

Proxy:

Rainer Irle

Hammerstr. 3

D 57072 Siegen

authorized to jointly represent the company

born: 17.03.1970

Marital status: married

 

Proxy:

Alfred Weber

D 84359 Simbach

authorized to jointly represent the company

born: 08.12.1955

 

Proxy:

Hans-Jürgen Eberle

D 80333 München

authorized to jointly represent the company

born: 02.05.1950

 

Proxy:

Bernhard Kollmuß

D 84489 Burghausen

authorized to jointly represent the company

born: 07.10.1963

 

Proxy:

Jörg Hettmann

D 80997 München

authorized to jointly represent the company

born: 19.02.1960

 

Proxy:

Bernd Judas

Lindenstr. 16

D 84556 Kastl

authorized to jointly represent the company

born: 19.02.1961

 

Proxy:

Henri Ulitzsch

D 64372 Ober-Ramstadt

authorized to jointly represent the company

born: 28.05.1965

 

Proxy:

Dr. Peter Schneider

D 80331 München

authorized to jointly represent the company

born: 20.11.1970

 

Proxy:

Jean-Lionel Gros

D 81737 München

authorized to jointly represent the company

born: 26.02.1954

 

Proxy:

Torsten Bohn

D 81737 München

authorized to jointly represent the company

born: 13.08.1972

 

Proxy:

Jörg Peter Krey

D 84489 Burghausen

authorized to jointly represent the company

born: 17.04.1969

 

Proxy:

Dr. Michael Schuderer

D 81737 München

authorized to jointly represent the company

born: 14.05.1957

 

Proxy:

Sieglinde Feist

D 85630 Grasbrunn

authorized to jointly represent the company

born: 28.05.1963

 

Proxy:

Dr. Jochen Dauth

D 84489 Burghausen

authorized to jointly represent the company

born: 11.11.1962

 

Proxy:

Dr. Christian Hartel

D 84489 Burghausen

authorized to jointly represent the company

born: 27.03.1971

 

Proxy:

Dr. Jürgen Frisch

Schneitsteigweg 7

D 84556 Kastl

authorized to jointly represent the company

born: 28.03.1966

 

Proxy:

Dr. Tobias Brandis

Bezoldstr. 3

D 81545 München

authorized to jointly represent the company

born: 13.02.1971

 

Proxy:

Edeltraud Holl

D 84547 Emmerting

authorized to jointly represent the company

born: 18.07.1958

 

 

Further functions/participations of Dr.rer.nat. Rudolf Staudigl

 (Member of the Board of Directors)

 

President of the Supervisory Board:

Siltronic AG

Hanns-Seidel-Platz 4

D 81737 München

Legal form: Public limited company

Share capital:     EUR        100,000,000.00

Registered

on:         22.01.2004

Reg. data:  80797 München, HRB 150884

 

 

Further functions/participations of Dr. Joachim Rauhut

(Member of the Board of Directors)

 

Manager:

Wacker-Chemie Dritte Venture Gesellschaft

mit beschränkter Haftung

Hanns-Seidel-Platz 4

D 81737 München

Legal form: Private limited company

Share capital:     EUR             50,000.00

Registered

on:         20.05.1999

Reg. data:  80797 München, HRB 125702

 

Manager:

Wacker-Chemie Achte Venture Gesellschaft mit

beschränkter

Hanns-Seidel-Platz 4

D 81737 München

Legal form: Private limited company

Share capital:     EUR             25,000.00

Registered

on:         08.02.2005

Reg. data:  80797 München, HRB 155956

 

Member of the Supervisory Board:

MTU Aero Engines GmbH

Dachauer Str. 665

D 80995 München

Post Box:

50 06 40

Legal form: Private limited company

Share capital:     EUR         80,000,200.00

Registered

on:         13.10.2004

Reg. data:  80797 München, HRB 154230

 

Member of the Supervisory Board:

MTU Aero Engines Holding AG

Dachauer Str. 665

D 80995 München

Legal form: Public limited company

Share capital:     EUR         52,000,000.00

Registered

on:         19.05.2005

Reg. data:  80797 München, HRB 157206

 

 

BUSINESS ACTIVITIES

 

Sectors

2014   Manufacture of other organic basic chemicals

 

 

BRANCHES AND FACTORIES

 

Branch:

                      Wacker Chemie AG

                      Salinenstr. 49

                      D 72401 Haigerloch

                      TEL.: 07474/694-0

                      FAX.: 07474/694-160

 Branch:

                      Wacker Chemie AG

                      Johannes-Hess-Str. 24

                      D 84489 Burghausen

                      TEL.: 08677/830

                      FAX.: 08677/833100

 Branch:

                      Wacker Chemie AG

                      Friedrich-von-Heyden-Platz 1

                      D 01612 Nünchritz

                      TEL.: 035265/72202

                      FAX.: 035265/72291

 Branch:

                      Wacker Chemie AG

                      D 87437 Kempten

 Branch:

                      Wacker Chemie AG

                      Sophienstr. 41

                      D 70178 Stuttgart

                      TEL.: 0711/619420

 Branch:

                      Wacker Chemie AG

                      Rochusstr. 47

                      D 40479 Düsseldorf

                      TEL.: 0211/169930

 

 

PARTICIPATIONS

 

Limited partner:

                      Wacker Polymer Systems GmbH & Co. KG

                      Johannes-Hess-Str. 24

                      D 84489 Burghausen

                      Legal form: Ltd partnership with priv. ltd.

                                  company as general partner

                      Company Status: dissolved  since: 08.07.2009

                      Total cap.         EUR          5,112,918.81

                      contribution:

                      Share:             EUR          4,090,335.05

                      Reg. data:  18.09.1998

                                  Local court 83278 Traunstein

                                  HRA 6690

 Limited partner:

                      Wacker Polysilicon GmbH & Co. KG

                      Friedrich-von-Heyden-Platz 1

                      D 01612 Nünchritz

                      Legal form: Ltd partnership with priv. ltd.

                                  company as general partner

                      Company Status: dissolved  since: 01.12.2010

                      Total cap.         EUR          1,000,000.00

                      contribution:

                      Share:             EUR          1,000,000.00

                      Reg. data:  15.04.2009

                                  Local court 01099 Dresden

                                  HRA 7379

 Limited partner:

                      EPS Ethylen-Pipeline-Süd GmbH & Co. KG

                      Prinzregentenstr. 18

                      D 80538 München

                      Legal form: Ltd partnership with priv. ltd.

                                  company as general partner

                      Company Status: active

                      Total cap.         EUR            700,000.00

                      contribution:

                      Share:             EUR             76,800.00

                      Reg. data:  02.01.2007

                                  Local court 80797 München

                                  HRA 89363

 Shareholder:

                      Alzwerke GmbH

                      Hanns-Seidel-Platz 4

                      D 81737 München

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR          7,160,000.00

                      Share:             EUR          7,160,000.00

                      Reg. data:  21.12.1972

                                  Local court 80797 München

                                  HRB 715

 Shareholder:

                      DRAWIN Vertriebs-GmbH

                      Rudolf-Diesel-Str. 15

                      D 85521 Riemerling

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR            155,000.00

                      Share:             EUR            155,000.00

                      Reg. data:  13.07.1987

                                  Local court 80797 München

                                  HRB 81966

 Shareholder:

                      Wacker Biotech GmbH

                      Hans-Knöll-Str. 3

                      D 07745 Jena

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR             50,000.00

                      Share:             EUR             50,000.00

                      Reg. data:  01.10.1999

                                  Local court 07745 Jena

                                  HRB 207917

 Shareholder:

                      Wacker Chemie Versicherungsvermittlung GmbH

                      Hanns-Seidel-Platz 4

                      D 81737 München

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR             26,000.00

                      Share:             EUR             26,000.00

                      Reg. data:  08.08.1990

                                  Local court 80797 München

                                  HRB 91957

 Shareholder:

                      Wacker Polymer Systems Geschäftsführungs

                      GmbH

                      Johannes-Hess-Str. 24

                      D 84489 Burghausen

                      Legal form: Private limited company

                      Company Status: dissolved  since: 20.10.2009

                      Share capital:     EUR             26,000.00

                      Share:             EUR             26,000.00

                      Reg. data:  10.09.1998

                                  Local court 83278 Traunstein

                                  HRB 11526

 Shareholder:

                      Wacker-Chemie Sechste Venture GmbH

                      Hanns-Seidel-Platz 4

                      D 81737 München

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR             25,000.00

                      Share:             EUR             25,000.00

                      Reg. data:  02.09.2002

                                  Local court 80797 München

                                  HRB 144209

 Shareholder:

                      Wacker Polysilicon Geschäftsführungs-GmbH

                      Friedrich-von-Heyden-Platz 1

                      D 01612 Nünchritz

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR             25,000.00

                      Share:             EUR             25,000.00

                      Reg. data:  09.04.2009

                                  Local court 01099 Dresden

                                  HRB 27559

 Shareholder:

                      Wacker-Chemie Zweite Venture Gesellschaft

                      mit beschränkter Haftung

                      Hanns-Seidel-Platz 4

                      D 81737 München

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR             25,000.00

                      Share:             EUR             25,000.00

                      Reg. data:  20.05.1999

                                  Local court 80797 München

                                  HRB 125703

 Shareholder:

                      Wacker-Chemie Achte Venture Gesellschaft mit

                      beschränkter

                      Hanns-Seidel-Platz 4

                      D 81737 München

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR             25,000.00

                      Share:             EUR             25,000.00

                      Reg. data:  08.02.2005

                                  Local court 80797 München

                                  HRB 155956

 Shareholder:

                      W.E.L.T. Reisebüro GmbH

                      Hanns-Seidel-Platz 4

                      D 81737 München

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR             30,000.00

                      Share:             EUR             15,300.00

                      Reg. data:  22.07.1988

                                  Local court 80797 München

                                  HRB 85048

 Shareholder:

                      ZTS - Zentrum für

                      Technologiestrukturentwicklung Region

                      Riesa-Großenhain GmbH

                      Industriestr. A 11

                      D 01612 Glaubitz

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR             51,129.19

                      Share:             EUR              5,112.92

                      Reg. data:  17.09.1996

                                  Local court 01099 Dresden

                                  HRB 13559

 Shareholder:

                      EPS Ethylen-Pipeline-Süd Geschäftsführungs

                      GmbH

                      Prinzregentenstr. 18

                      D 80538 München

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR             25,000.00

                      Share:             EUR              2,050.00

                      Reg. data:  15.12.2006

                                  Local court 80797 München

                                  HRB 165405

 Shareholder:

                      Siltronic AG

                      Hanns-Seidel-Platz 4

                      D 81737 München

                      Legal form: Public limited company

                      Company Status: active

                      Share capital:     EUR        100,000,000.00

                      Share: 100.000 %

                      Reg. data:  22.01.2004

                                  Local court 80797 München

                                  HRB 150884

 

 

FINANCIAL INFORMATION

 

Payment experience:     within agreed terms

 

Negative information:      We have no negative information at hand.

 

Maximum credit:            > 250,000 EUR

 

Balance sheet year:       2010

 

 

REAL ESTATE

 

 Type of ownership:   proprietor

 Share:                      100.00 %

 Address                    Hanns-Seidel-Platz 4

                                D 81737 München

 

 Real Estate of:          Dr.rer.nat. Rudolf Staudigl

 Type of ownership:   Tenant

 Address                    Hanns-Seidel-Platz 4

                               D 81737 München

 

 Land register documents were not available.

 

 

BANKERS

 

UNICREDIT BANK - HYPOVEREINSBANK, MÜNCHEN

Sort. code: 70020270, BIC: HYVEDEMMXXX

 

BUNDESBANK, MÜNCHEN

Sort. code: 70000000, BIC: MARKDEF1700

 

POSTBANK (GIRO), MÜNCHEN

Sort. code: 70010080, BIC: PBNKDEFF700

 

 

FINANCIAL FIGURES

 

 Turnover:            2009               EUR      2,722,400,000.00

                      2010               EUR      3,416,900,000.00

 Profit:              2009               EUR         45,800,000.00

                      2010               EUR        301,500,000.00

 further business figures:

 Employees:                                                  8,886

 

 

BALANCE SHEETS

 

 Balance sheet ratios 01.01.2010 - 31.12.2010

 Equity ratio [%]:                 39.80

 Liquidity ratio:                   0.64

 Return on total capital [%]:       6.64

 Balance sheet grade:                2.3

 

 Balance sheet ratios 01.01.2009 - 31.12.2009

 Equity ratio [%]:                 42.31

 Liquidity ratio:                   0.64

 Return on total capital [%]:       1.26

 

 Balance sheet ratios 01.01.2008 - 31.12.2008

 Equity ratio [%]:                 43.45

 Liquidity ratio:                   0.64

 Return on total capital [%]:      -6.86

 

 Balance sheet ratios 01.01.2007 - 31.12.2007

 Equity ratio [%]:                 55.78

 Liquidity ratio:                   1.40

 Return on total capital [%]:      21.66

 

Equity ratio

The equity ratio indicates the portion of the equity as compared to the total capital. The higher the equity ratio, the better the economic stability (solvency) and thus the financial autonomy of a company.

 

Liquidity ratio

The liquidity ratio shows the proportion between adjusted receivables and net liabilities. The higher the ratio, the lower the company's financial dependancy from external creditors.

 

Return on total capital

The return on total capital shows the efficiency and return on the total capital employed in the company. The higher the return on total capital, the more economically does the company work with the invested capital.


Type of balance

 sheet:               Company balance sheet

 

 Financial year:      01.01.2010 - 31.12.2010

 

 ASSETS                                  EUR      4,545,900,000.00

  Fixed assets                           EUR      2,528,800,000.00

   Intangible assets                     EUR          6,200,000.00

   Tangible assets                       EUR      1,814,400,000.00

   Financial assets                      EUR        708,200,000.00

  Current assets                         EUR      1,980,700,000.00

   Stocks                                EUR        304,600,000.00

   Accounts receivable                   EUR        947,800,000.00

    Trade debtors                        EUR        319,200,000.00

    Other debtors and assets             EUR        628,600,000.00

   Investments in current assets         EUR        316,700,000.00

   Liquid means                          EUR        411,600,000.00

  Remaining other assets                 EUR         36,400,000.00

   Accruals (assets)                     EUR         36,400,000.00

 

 LIABILITIES                             EUR      4,545,900,000.00

  Shareholders' equity                   EUR      1,811,200,000.00

   Capital                               EUR        248,400,000.00

   Reserves                              EUR        787,600,000.00

    Capital reserves                     EUR        157,400,000.00

    Retained earnings / revenue reserves EUR        630,200,000.00

   Balance sheet profit/loss (+/-)       EUR        775,200,000.00

    Balance sheet profit / loss          EUR        775,200,000.00

  Provisions                             EUR        834,600,000.00

   Pension provisions and comparable

   provisions                            EUR        445,200,000.00

   Other / unspecified provisions        EUR        389,400,000.00

  Liabilities                            EUR      1,900,100,000.00

   Financial debts                       EUR        615,800,000.00

   Other liabilities                     EUR      1,284,300,000.00

    Trade creditors (for IAS incl. bills

    of exchange)                         EUR        207,600,000.00

    Unspecified other liabilities        EUR      1,076,700,000.00

  Guarantees and other commitments       EUR        286,000,000.00

   Guarantees / warranties               EUR        286,000,000.00

    Guarantees                           EUR        286,000,000.00

 

 Profit and loss account (cost-summary method) according to Comm.

 Code (HGB)

  Sales                                  EUR      3,416,900,000.00

  Inventory change + own costs (+/-)     EUR         54,800,000.00

   Inventory change (+/-)                EUR         14,100,000.00

   Capitalised own costs                 EUR         40,700,000.00

  Other operating income                 EUR        104,700,000.00

  Cost of materials                      EUR      1,216,700,000.00

  Gross result (+/-)                     EUR      2,359,700,000.00

  Staff expenses                         EUR        706,900,000.00

  Total depreciation                     EUR        307,400,000.00

  Other operating expenses               EUR        595,800,000.00

  Operating result from continuing

  operations                             EUR        749,600,000.00

  Result from participating interests

  (+/-)                                  EUR       -134,300,000.00

  Interest result (+/-)                  EUR        -38,700,000.00

  Other financial result                 EUR         -1,700,000.00

  Financial result (+/-)                 EUR       -174,700,000.00

  Result from ordinary operations (+/-)  EUR        574,900,000.00

  Extraordinary result (+/-)             EUR        -94,700,000.00

  Income tax / refund of income tax (+/-)EUR       -178,700,000.00

  Tax (+/-)                              EUR       -178,700,000.00

  Annual surplus / annual deficit        EUR        301,500,000.00

 

 Type of balance

 sheet:               Company balance sheet

 

 Financial year:      01.01.2009 - 31.12.2009

 

 ASSETS                                  EUR      3,700,700,000.00

  Fixed assets                           EUR      2,417,900,000.00

   Intangible assets                     EUR         16,200,000.00

    Other / unspecified intangible assetsEUR         16,200,000.00

   Tangible assets                       EUR      1,679,500,000.00

    Other / unspecified tangible assets  EUR      1,679,500,000.00

   Financial assets                      EUR        722,200,000.00

    Other / unspecified financial assets EUR        722,200,000.00

  Current assets                         EUR      1,244,900,000.00

   Stocks                                EUR        272,400,000.00

   Accounts receivable                   EUR        858,900,000.00

    Trade debtors                        EUR        271,100,000.00

    Other debtors and assets             EUR        587,800,000.00

   Investments in current assets         EUR         73,600,000.00

   Liquid means                          EUR         40,000,000.00

  Remaining other assets                 EUR         37,900,000.00

   Accruals (assets)                     EUR         37,900,000.00

 

 LIABILITIES                             EUR      3,700,700,000.00

  Shareholders' equity                   EUR      1,596,600,000.00

   Capital                               EUR        260,800,000.00

    Subscribed capital (share capital)   EUR        260,800,000.00

   Reserves                              EUR        802,500,000.00

    thereof for own shares               EUR         45,100,000.00

    Capital reserves                     EUR        157,400,000.00

    Retained earnings / revenue reserves EUR        600,000,000.00

    Other / unspecified reserves         EUR         45,100,000.00

   Balance sheet profit/loss (+/-)       EUR        533,300,000.00

    Balance sheet profit / loss          EUR        533,300,000.00

  Provisions                             EUR        730,900,000.00

   Pension provisions and comparable

   provisions                            EUR        318,800,000.00

   Other / unspecified provisions        EUR        412,100,000.00

  Liabilities                            EUR      1,372,600,000.00

   Financial debts                       EUR        348,300,000.00

   Other liabilities                     EUR      1,024,300,000.00

    Trade creditors (for IAS incl. bills

    of exchange)                         EUR        124,600,000.00

    Unspecified other liabilities        EUR        899,700,000.00

  Other liabilities                      EUR            600,000.00

   Deferrals (liabilities)               EUR            600,000.00

  Guarantees and other commitments       EUR        261,200,000.00

   Guarantees / warranties               EUR        261,200,000.00

    Guarantees                           EUR        261,200,000.00

 

 Profit and loss account (cost-summary method) according to Comm.

 Code (HGB)

  Sales                                  EUR      2,722,400,000.00

  Inventory change + own costs (+/-)     EUR         52,200,000.00

   Inventory change (+/-)                EUR          5,500,000.00

   Capitalised own costs                 EUR         46,700,000.00

  Other operating income                 EUR         97,900,000.00

  Cost of materials                      EUR        927,500,000.00

  Gross result (+/-)                     EUR      1,945,000,000.00

  Staff expenses                         EUR        678,900,000.00

  Total depreciation                     EUR        267,800,000.00

  Other operating expenses               EUR        588,400,000.00

  Operating result from continuing

  operations                             EUR        409,900,000.00

  Result from participating interests

  (+/-)                                  EUR       -203,600,000.00

  Interest result (+/-)                  EUR            300,000.00

  Other financial result                 EUR           -800,000.00

  Financial result (+/-)                 EUR       -204,100,000.00

  Result from ordinary operations (+/-)  EUR        205,800,000.00

  Extraordinary result (+/-)             EUR        -64,400,000.00

  Income tax / refund of income tax (+/-)EUR        -95,600,000.00

  Tax (+/-)                              EUR        -95,600,000.00

  Annual surplus / annual deficit        EUR         45,800,000.00


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.50

UK Pound

1

Rs.71.25

Euro

1

Rs.64.40

 

 

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

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

----

NB

New Business

----

 

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

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.