MIRA INFORM REPORT

 

 

Report Date :           

04.08.2011

 

IDENTIFICATION DETAILS

 

Name :

HELM AG

 

 

Registered Office :

Nordkanalstr. 28, D 20097 Hamburg, Post Box 10 30 60, D 20021 Hamburg

 

 

Country :

Germany

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

11.10.1978

 

 

Com. Reg. No.:

HRB 22263

 

 

Legal Form :

Public Limited Company

 

 

Line of Business :

Manufacture of pesticides and other agrochemical 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 :

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  

 

HELM AG

 

Main address:       

Nordkanalstr. 28

D 20097 Hamburg

Post Box:

10 30 60, D 20021 Hamburg

Telephone:        040/2375-0

Telefax:             040/2375-1845

Homepage:        www.helmag.com

E-mail:              info@helmag.com

 

 

VAT no.

 

DE118619592

 

 

Synthesis

 

LEGAL FORM               Public limited company

Date of foundation:         05.11.1900

Registered on:               11.10.1978

Commercial Register:     Local court 20355 Hamburg

under:                                       HRB 22263

Share capital:                  EUR        100,000,000.00

 

 

Shareholder

 

Dieter Schnabel

Saselbergweg 71

D 22395 Hamburg

born: 15.11.1946

Share:                            100.000 %

 


President of the Board of Directors

 

Dieter Schnabel

Saselbergweg 71

D 22395 Hamburg

having sole power of representation

born: 15.11.1946

Profession: manager

Marital status: married

 

 

Member of the Board of Directors

 

Axel Bourjau

Pötrauer Str. 11

D 21514 Büchen

authorized to jointly represent the company

born: 21.01.1955

Profession: manager

Marital status: married

 

Member of the Board of Directors:

Rainer Detering

Oberstr. 113

D 20149 Hamburg

authorized to jointly represent the company

born: 14.08.1954

Profession: manager

Marital status: unknown

 

Member of the Board of Directors:

Volker Seebeck

D 20095 Hamburg

authorized to jointly represent the company

born: 03.04.1961

Profession: Businessman

Marital status: unknown

 

Member of the Board of Directors:

Hans-Christian Sievers

D 20095 Hamburg

authorized to jointly represent the company

born: 24.04.1964

Profession: manager

Marital status: unknown


President of the Supervisory Board

 

Ulrich Wilhelm Ellerbeck

Rathenaustr. 26

D 22297 Hamburg

born: 16.06.1952

Profession: Fully qualified political

economist

Marital status: unknown

 

 

Member of the Supervisory Board

 

David Michael Neumann

Mittelweg 119

D 20148 Hamburg

born: 11.08.1963

Profession: Businessman

 

Member of the Supervisory Board:

Dr.rer.nat. Werner Kleinloh

Im Hadkamp 2

D 45721 Haltern am See

born: 09.09.1947

Profession: Chemist

Marital status: married

 

 

Proxy

 

Klaus Illmann

D 20097 Hamburg

authorized to jointly represent the company

born: 17.05.1949

 

Proxy:

                     Jörg Handke

                     D 20095 Hamburg

                     authorized to jointly represent the company

                     born: 04.06.1958

                     Profession: Businessman

Proxy:

                     Wolf-Dieter Schütt

                     D 20097 Hamburg

                     authorized to jointly represent the company

                     born: 30.12.1950

Proxy:

                     Egbert Rann

                     D 20097 Hamburg

                     authorized to jointly represent the company

                     born: 13.08.1955

                     Profession: Businessman

Proxy:

                     Fried Hansen

                     D 22926 Ahrensburg

                     authorized to jointly represent the company

                     born: 14.09.1965

                     Profession: Businessman

                     Marital status: unknown

Proxy:

                     Ralph Ruschmeyer

                     D 14532 Stahnsdorf

                     authorized to jointly represent the company

                     born: 25.01.1960

Proxy:

                     John-Henrik Michael Römling

                     Lülanden 85a

                     D 22880 Wedel

                     authorized to jointly represent the company

                     born: 17.01.1969

                     Profession: Businessman

                     Marital status: unknown

Proxy:

                     Oliver Bösch

                     D 28195 Bremen

                     authorized to jointly represent the company

                     born: 25.05.1967

Proxy:

                     Manfred Ram

                     D 24629 Kisdorf

                     authorized to jointly represent the company

                     born: 17.11.1952

Proxy:

                     Norbert Curt Baum

                     D 20097 Hamburg

                     authorized to jointly represent the company

                     born: 27.10.1961

                     Profession: Businessman

                     Marital status: unknown

Proxy:

                     Thomas Axel Viering

                     D 20097 Hamburg

                     authorized to jointly represent the company

                     born: 02.05.1966

                     Profession: Businessman

                     Marital status: unknown

Proxy:

                     Andreas Woschek

                     D 20097 Hamburg

                     authorized to jointly represent the company

                     born: 22.05.1963

                     Profession: Businessman

                     Marital status: unknown

Proxy:

                     Dr. Felix Thürwächter

                     D 20097 Hamburg

                     authorized to jointly represent the company

                     born: 09.10.1961

                     Marital status: unknown

Proxy:

                     Ekkehard Kloevekorn

                     D 22949 Ammersbek

                     authorized to jointly represent the company

                     born: 01.10.1963

                     Profession: Businessman

                     Marital status: unknown

Proxy:

                     Axel Idel

                     D 20097 Hamburg

                     authorized to jointly represent the company

                     born: 28.08.1961

Proxy:

                     Stephan Schnabel

                     D 20097 Hamburg

                     authorized to jointly represent the company

                     born: 18.01.1975

Proxy:

                     Burak Beksac

                     D 20095 Hamburg

                     authorized to jointly represent the company

Proxy:

                     Hans-Georg Kandziora

                     D 21635 Jork

                     authorized to jointly represent the company

Proxy:

                     Claus Erich Meyer

                     D 21224 Rosengarten

                     authorized to jointly represent the company

Proxy:

                     Michael Neuhoff

                     D 21029 Hamburg

                     authorized to jointly represent the company

Proxy:

                     Uwe Paulsen

                     D 22844 Norderstedt

                     authorized to jointly represent the company

                     born: 26.03.1961

Proxy:

                     Günther Schmidt

                     D 21029 Hamburg

                     authorized to jointly represent the company

Proxy:

                     Christina Wienholz

                     D 22113 Oststeinbek

                     authorized to jointly represent the company

                     born: 08.06.1962

                     née: Beck

Proxy:

                     Hans-Hermann Will

                     D 25485 Hemdingen

                     authorized to jointly represent the company

                     born: 14.05.1964

 

 

Further functions/participations of Axel Bourjau

(Member of the Board of Directors)

 

Practising person:

Axel Bourjau

Pötrauer Str. 11

D 21514 Büchen

Legal form: Independent profession dissolved

 

 

Further functions/participations of Rainer Detering

(Member of the Board of Directors)

 

Manager:

                     Helm Arabia Holding GmbH

                     Nordkanalstr. 28

                     D 20097 Hamburg

                     Legal form: Private limited company

                     Share capital:     EUR             25,000.00

                     Registered

                     on:         26.04.2005

                     Reg. data:  20355 Hamburg, HRB 93570

Manager:

                     Carl Emil Wessel GmbH

                     Nordkanalstr. 28

                     D 20097 Hamburg

                     Legal form: Private limited company

                     Share capital:     EUR             25,564.59

                     Registered

                     on:         15.04.1986

                     Reg. data:  20355 Hamburg, HRB 13339

Manager:

                     Helm Export - Import G.m.b.H.

                     Nordkanalstr. 28

                     D 20097 Hamburg

                     Legal form: Private limited company

                     Share capital:     EUR            511,291.88

                     Registered

                     on:         01.01.1971

                     Reg. data:  20355 Hamburg, HRB 13768

 

 

Further functions/participations of Volker Seebeck

(Member of the Board of Directors)

 

Vice-president of the Board of Directors:

Verband Chemiehandel e.V.(VCH)

Große Neugasse 6

D 50667 Köln

Legal form: Registered association

Registered

on:         31.12.1949

Reg. data:  50939 Köln, VR 4317

 

 

COMPANY HISTORY

 

21.04.1978 - 11.10.1978  Karl O. Helm KG

                         D 20097 Hamburg

                         Ltd partnership with priv. ltd. company

                         as general partner

12.10.1978 - 15.05.2006  Helm Aktiengesellschaft

                         Nordkanalstr. 28

                         D 20097 Hamburg

                         Public limited company

 

 

RESIGNED ACTING PERSONS AND SHAREHOLDERS

 

13.11.2009 - 01.02.2011  Member of the Board of Directors

                         Hartmut Glaser

                         D 22559 Hamburg

30.09.2004 - 08.11.2010  Member of the Supervisory Board

                         Friedrich-Wilhelm Hempel

                         D 40239 Düsseldorf

13.11.2009 - 24.11.2009  Member of the Board of Directors

                         Rolf Meyer-Ottens

                         D 21629 Neu Wulmstorf

 

 

BUSINESS ACTIVITIES

 

Sectors

2020   Manufacture of pesticides and other agrochemical products

2059   Manufacture of other chemical products n.e.c.

21200   Manufacture of pharmaceutical preparations

46461   Wholesale of pharmaceutical goods

 

 

BRANCHES AND FACTORIES

 

Branch:

                     HELM AG

                     Walter-Köhn-Str. 1b

                     D 04356 Leipzig

                     TEL.: 0341/5285150

Branch:

                     HELM AG

                     Homberger Str. 5

                     D 40474 Düsseldorf

Branch:

                     HELM AG

                     Hugo-Eckener-Ring

                     D 60549 Frankfurt

Branch:

                     HELM AG

                     Hauptstr. 16

                     D 70563 Stuttgart

                     TEL.: 0711/734021

 

 

PARTICIPATIONS

 

Limited partner:

                     Helm Arabia GmbH & Co.KG

                     Nordkanalstr. 28

                     D 20097 Hamburg

                     Legal form: Ltd partnership with priv. ltd.

                                 company as general partner

                     Company Status: active

                     Total cap.         EUR         10,000,000.00

                     contribution:

                     Share:             EUR          6,220,000.00

                     Reg. data:  01.06.2005

                                 Local court 20355 Hamburg

                                 HRA 102131

Limited partner:

                     Richter-Helm BioTec GmbH & Co. KG

                     Nordkanalstr. 28

                     D 20097 Hamburg

                     Legal form: Ltd partnership with priv. ltd.

                                 company as general partner

                     Company Status: active

                     Total cap.         EUR          2,000,000.00

                     contribution:

                     Share:             EUR          1,000,000.00

                     Reg. data:  08.01.2008

                                 Local court 20355 Hamburg

                                 HRA 107616

Limited partner:

                     Richter-Helm BioLogics GmbH & Co. KG

                     Dengelsberg

                     D 24796 Bovenau

                     Legal form: Ltd partnership with priv. ltd.

                                 company as general partner

                     Company Status: active

                     Total cap.         EUR          1,500,000.00

                     contribution:

                     Share:             EUR            450,000.00

                     Reg. data:  10.10.2005

                                 Local court 24114 Kiel

                                 HRA 4989 KI

Shareholder:

                     Helm Düngemittel GmbH

                     Nordkanalstr. 28

                     D 20097 Hamburg

                     Post Box:

                     10 30 60

                     Legal form: Private limited company

                     Company Status: active

                     Share capital:     EUR         20,000,000.00

                     Share:             EUR         20,000,000.00

                     Reg. data:  29.10.1979

                                 Local court 20355 Hamburg

                                 HRB 24242

Shareholder:

                     Helm Pharmaceuticals GmbH

                     Nordkanalstr. 28

                     D 20097 Hamburg

                     Legal form: Private limited company

                     Company Status: active

                     Share capital:     EUR          2,600,000.00

                     Share:             EUR          2,600,000.00

                     Reg. data:  14.03.1978

                                 Local court 20355 Hamburg

                                 HRB 21133

Shareholder:

                     Helm Export - Import G.m.b.H.

                     Nordkanalstr. 28

                     D 20097 Hamburg

                     Legal form: Private limited company

                     Company Status: active

                     Share capital:     EUR            511,291.88

                     Share:             EUR            511,291.88

                     Reg. data:  01.01.1971

                                 Local court 20355 Hamburg

                                 HRB 13768

Shareholder:

                     Helm Medical GmbH

                     Nordkanalstr. 28

                     D 20097 Hamburg

                     Legal form: Private limited company

                     Company Status: active

                     Share capital:     EUR            500,000.00

                     Share:             EUR            500,000.00

                     Reg. data:  24.06.2008

                                 Local court 20355 Hamburg

                                 HRB 105742

Shareholder:

                     MIDER-Helm Methanol Vertriebs GmbH

                     Nordkanalstr. 28

                     D 20097 Hamburg

                     Legal form: Private limited company

                     Company Status: active

                     Share capital:     EUR            255,645.94

                     Share:             EUR            127,822.97

                     Reg. data:  24.03.1998

                                 Local court 20355 Hamburg

                                 HRB 66954

Shareholder:

                     Kraeft Logistik GmbH

                     Nordersand 2

                     D 20457 Hamburg

                     Legal form: Private limited company

                     Company Status: active

                     Share capital:     EUR             25,564.59

                     Share:             EUR             25,564.59

                     Reg. data:  09.02.1973

                                 Local court 20355 Hamburg

                                 HRB 15420

Shareholder:

                     Helm Arabia Holding GmbH

                     Nordkanalstr. 28

                     D 20097 Hamburg

                     Legal form: Private limited company

                     Company Status: active

                     Share capital:     EUR             25,000.00

                     Share:             EUR             25,000.00

                     Reg. data:  26.04.2005

                                 Local court 20355 Hamburg

                                 HRB 93570

Shareholder:

                     Richter-Helm BioTec Management GmbH

                     Nordkanalstr. 28

                     D 20097 Hamburg

                     Legal form: Private limited company

                     Company Status: active

                     Share capital:     EUR             25,000.00

                     Share:             EUR             12,500.00

                     Reg. data:  21.12.2007

                                 Local court 20355 Hamburg

                                 HRB 103633

 

 

FINANCIAL INFORMATION

 

Payment experience:     in top condition

 

Negative information:      Negative information is known to us.

 

Maximum credit:            250,000 EUR

 

Balance sheet year:       2009

 

Debt collection:

Amount      last entry:

1       21.04.2011

EUR              25.98

 

 

REAL ESTATE

 

Type of ownership:   proprietor

Share:                100.00 %

Address              Nordkanalstr. 28

                        D 20097 Hamburg

 

Real Estate of:      Dieter Schnabel

Type of ownership:   proprietor

Share:                100.00 %

Address              Saselbergweg 71

                        D 22395 Hamburg

 

Real Estate of:      Axel Bourjau

Type of ownership:   proprietor

Share:                100.00 %

Address              Pötrauer Str. 11

                        D 21514 Büchen

 

Real Estate of:      Rainer Detering

Type of ownership:   Tenant

Address              Oberstr. 113

                        D 20149 Hamburg

 

Land register documents were not available.

 

 

BANKERS

 

Principal bank

COMMERZBANK, HAMBURG

Sort. code: 20040000, Account no.: 6114334, BIC: COBADEHHXXX

 

Further banks

DEUTSCHE BANK, HAMBURG

Sort. code: 20070000, BIC: DEUTDEHHXXX

 

UNICREDIT BANK - HYPOVEREINSBANK, HAMBURG

Sort. code: 20030000, Account no.: 206045, BIC: HYVEDEMM300

 

HSH NORDBANK HAMBURG, HAMBURG

Sort. code: 20050000, BIC: HSHNDEHH200

 

 

FINANCIAL FIGURES

 

Turnover:            2009               EUR      1,430,910,139.00

                     2010               EUR      1,431,000,000.00

Profit:              2009               EUR         46,352,920.00

further business figures:

Real estate of the firm:                EUR         23,799,863.00

Employees:                                                    475

- thereof permanent staff:                                    445

- Trainees:                                                    30

 

 


BALANCE SHEETS

 

Balance sheet ratios 01.01.2009 - 31.12.2009

Equity ratio [%]:                 61.84

Liquidity ratio:                   1.77

Return on total capital [%]:       8.93

 

Balance sheet ratios 01.01.2008 - 31.12.2008

Equity ratio [%]:                 37.31

Liquidity ratio:                   1.10

Return on total capital [%]:      11.43

 

Balance sheet ratios 01.01.2007 - 31.12.2007

Equity ratio [%]:                 33.94

Liquidity ratio:                   1.03

Return on total capital [%]:       7.35

 

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:      01.01.2009 - 31.12.2009

 

ASSETS                                  EUR        519,494,554.00

 Fixed assets                           EUR        123,073,518.00

  Intangible assets                     EUR            405,659.00

   Concessions, licences, rights        EUR            405,659.00

  Tangible assets                       EUR          3,121,328.00

   Land / similar rights                EUR            737,850.00

   Other tangible assets / fixtures and

   fittings                             EUR          2,383,478.00

  Financial assets                      EUR        119,546,531.00

   Shares in participations /

   subsidiaries and the like            EUR        117,876,664.00

    Shares in related companies         EUR         81,021,081.00

    Shares in investee companies        EUR         36,855,583.00

   Other / unspecified financial assets EUR          1,669,867.00

 Current assets                         EUR        396,406,036.00

  Stocks                                EUR         91,304,360.00

   Finished goods / work in progress    EUR         88,597,137.00

   Advance payments made                EUR          2,707,223.00

  Accounts receivable                   EUR        290,990,286.00

   Trade debtors                        EUR        160,560,222.00

   Amounts due from related companies   EUR         87,574,844.00

   Amounts due from investee companies  EUR            270,606.00

   Other debtors and assets             EUR         42,584,614.00

  Liquid means                          EUR         14,111,390.00

 Remaining other assets                 EUR             15,000.00

  Accruals (assets)                     EUR             15,000.00

 

LIABILITIES                             EUR        519,494,554.00

 Shareholders' equity                   EUR        321,356,762.00

  Capital                               EUR        100,000,000.00

   Subscribed capital (share capital)   EUR        100,000,000.00

  Reserves                              EUR        199,293,300.00

   Retained earnings / revenue reserves EUR        199,293,300.00

  Balance sheet profit/loss (+/-)       EUR         22,063,462.00

   Balance sheet profit / loss          EUR         22,063,462.00

 Provisions                             EUR         19,975,178.00

  Pension provisions and comparable

  provisions                            EUR          1,974,812.00

  Provisions for taxes                  EUR          1,514,500.00

  Other / unspecified provisions        EUR         16,485,866.00

 Liabilities                            EUR        178,162,614.00

  Financial debts                       EUR         22,640,677.00

   Liabilities due to banks             EUR         22,640,677.00

  Other liabilities                     EUR        155,521,937.00

   Trade creditors (for IAS incl. bills

   of exchange)                         EUR        121,191,429.00

   Liabilities from received advance

   payments                             EUR          1,667,360.00

   Liabililties due to related companiesEUR         10,192,398.00

   Liabilities due to investee companiesEUR            143,875.00

   Unspecified other liabilities        EUR         22,326,875.00

    thereof liabilities from tax /

    financial authorities               EUR          2,311,568.00

    thereof liabilities from social

    security                            EUR              2,444.00

 Guarantees and other commitments       EUR         63,875,271.00

 

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

Code (HGB)

 Sales                                  EUR      1,430,910,139.00

 Other operating income                 EUR         12,930,220.00

 Cost of materials                      EUR      1,373,036,117.00

  Raw materials and supplies, purchased

  goods                                 EUR      1,245,162,161.00

  Purchased services                    EUR        127,873,956.00

 Gross result (+/-)                     EUR         70,804,242.00

 Staff expenses                         EUR         47,225,120.00

  Wages and salaries                    EUR         42,973,729.00

  Social security contributions and

  expenses for pension plans and

  benefits                              EUR          4,251,391.00

 Total depreciation                     EUR          1,035,430.00

  Depreciation on tangible / intangible

  asssets (incl. start-up and exp. of

  bus.                                  EUR          1,035,430.00

 Other operating expenses               EUR         18,908,448.00

 Operating result from continuing

 operations                             EUR          3,635,244.00

 Result from participating interests

 (+/-)                                  EUR         46,285,490.00

  Expenses / income from participations EUR         48,926,928.00

   Income from related companies        EUR         48,926,928.00

  Expenses for participations           EUR          2,641,438.00

   Expenses for other participations    EUR          2,641,438.00

 Interest result (+/-)                  EUR           -863,927.00

  Interest and similar income           EUR          2,829,302.00

   thereof from related companies       EUR            449,794.00

  Interest and similar expenses         EUR          3,693,229.00

   thereof paid to related companies    EUR             49,742.00

 Financial result (+/-)                 EUR         45,421,563.00

 Result from ordinary operations (+/-)  EUR         49,056,807.00

 Income tax / refund of income tax (+/-)EUR         -2,636,725.00

 Other taxes / refund of taxes          EUR            -67,162.00

 Tax (+/-)                              EUR         -2,703,887.00

 Annual surplus / annual deficit        EUR         46,352,920.00

 

Type of balance

sheet:               Company balance sheet

 

Financial year:      01.01.2008 - 31.12.2008

 

ASSETS                                  EUR        902,726,878.00

 Fixed assets                           EUR         98,772,880.00

  Intangible assets                     EUR          2,903,500.00

   Concessions, licences, rights        EUR          1,786,983.00

   Goodwill                             EUR            116,517.00

   Advance payments for intang. assets  EUR          1,000,000.00

  Tangible assets                       EUR         32,983,732.00

   Land / similar rights                EUR         23,748,372.00

   Plant / machinery                    EUR          3,561,891.00

   Other tangible assets / fixtures and

   fittings                             EUR          5,492,152.00

   Advance payments made / construction

   in progress                          EUR            181,317.00

  Financial assets                      EUR         62,885,648.00

   Shares in participations /

   subsidiaries and the like            EUR         57,568,133.00

    Shares in associated companies      EUR          7,495,624.00

    Shares in investee companies        EUR         50,072,509.00

   Other loans                          EUR          5,317,515.00

 Current assets                         EUR        798,330,856.00

  Stocks                                EUR        256,596,102.00

   Finished goods / work in progress    EUR        249,917,274.00

   Advance payments made                EUR          6,678,828.00

  Accounts receivable                   EUR        495,195,598.00

   Trade debtors                        EUR        435,326,672.00

   Amounts due from investee companies  EUR          1,485,361.00

   Other debtors and assets             EUR         58,383,565.00

  Liquid means                          EUR         46,539,156.00

 Remaining other assets                 EUR          5,623,142.00

  Accruals (assets)                     EUR          1,072,284.00

  Deferred taxes (assets)               EUR          4,550,858.00

 

LIABILITIES                             EUR        902,726,878.00

 Shareholders' equity                   EUR        336,400,276.00

  Capital                               EUR         50,000,000.00

   Subscribed capital (share capital)   EUR         50,000,000.00

  Reserves                              EUR        286,400,276.00

   Retained earnings / revenue reserves EUR        286,400,276.00

 Provisions                             EUR         68,592,175.00

  Pension provisions and comparable

  provisions                            EUR          1,907,577.00

  Provisions for taxes                  EUR         15,666,460.00

  Other / unspecified provisions        EUR         51,018,138.00

 Liabilities                            EUR        497,734,427.00

  Financial debts                       EUR        260,722,087.00

   Liabilities due to banks             EUR        260,722,087.00

  Other liabilities                     EUR        237,012,340.00

   Trade creditors (for IAS incl. bills

   of exchange)                         EUR        194,151,847.00

   Liabilities from received advance

   payments                             EUR          7,281,209.00

   Liabilities due to investee companiesEUR            754,017.00

   Unspecified other liabilities        EUR         34,825,267.00

 

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

Code (HGB)

 Sales                                  EUR      5,049,737,003.00

 Other operating income                 EUR         13,198,355.00

 Cost of materials                      EUR      4,744,338,654.00

  Raw materials and supplies, purchased

  goods                                 EUR      4,404,734,990.00

  Purchased services                    EUR        339,603,664.00

 Gross result (+/-)                     EUR        318,596,704.00

 Staff expenses                         EUR        114,164,280.00

  Wages and salaries                    EUR        104,804,959.00

  Social security contributions and

  expenses for pension plans and

  benefits                              EUR          9,359,321.00

 Total depreciation                     EUR          4,803,778.00

  Depreciation on tangible / intangible

  asssets (incl. start-up and exp. of

  bus.                                  EUR          4,803,778.00

 Other operating expenses               EUR         47,282,205.00

 Operating result from continuing

 operations                             EUR        152,346,441.00

 Result from participating interests

 (+/-)                                  EUR         12,235,877.00

  Expenses / income from participations EUR         12,235,877.00

   Income from related companies        EUR         12,235,877.00

 Result from associated companies (+/-) EUR           -493,420.00

 Interest result (+/-)                  EUR        -19,224,023.00

  Interest and similar income           EUR          5,576,543.00

  Interest and similar expenses         EUR         24,800,566.00

 Financial result (+/-)                 EUR         -7,481,566.00

 Result from ordinary operations (+/-)  EUR        144,864,875.00

 Income tax / refund of income tax (+/-)EUR        -41,032,237.00

 Other taxes / refund of taxes          EUR           -781,628.00

 Tax (+/-)                              EUR        -41,813,865.00

 Annual surplus / annual deficit        EUR        103,051,010.00

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.38

UK Pound

1

Rs.72.21

Euro

1

Rs.62.87

 

 

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.