MIRA INFORM REPORT

 

 

Report Date :           

09.09.2011

 

IDENTIFICATION DETAILS

 

Correct Name :

CHINBAR, PJSC 

 

 

Formerly Known As :

Zakryte Aktsionerne Tovarystvo CHYNBAR

 

 

Registered Office :

21 Kurenivska str., Kiev, 04073

 

 

Country :

Ukraine

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

10.12.1993 

 

 

Com. Reg. No.:

00307856

 

 

Legal Form :

Public Joint-Stock Company

 

 

Line of Business :

Leather Processing

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

----

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)

Ukraine

b2

b2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


Identification

 

 

 

 

 

Full Name

:

Publichne Aktsionerne Tovarystvo CHYNBAR

Name in English

:

CHINBAR, PJSC

 

Previous Names

:

-

Zakryte Aktsionerne Tovarystvo CHYNBAR

-

Pidpryemets CHYNBAR

 

 

 

Office address

:

21 Kurenivska str., Kiev, 04073, Ukraine

 

 

 

 

Legal Address

:

21 Kurenivska str., Kiev, 04073, Ukraine

 

 

 

 

Contacts

:

-

Phone

:

(+380 44) 4684271, 4685015

-

Fax

:

(+380 44) 4685294

-

E-mail

:

chinbar@iptelecom.net.ua   

-

WWW

:

www.chinbar.com.ua  

 

 

 

 

 

 

 

Company SUMMARY

 

Legal Form : PAT (Public Joint-Stock Company by Ukrainian Law)

Incorporation : 1993

Staff : 150

Litigation events : n/a
Remarks on payments : n/a

 

Sales :

6 371.00 th UAH ( for 3 months, ended 31.03.2011 )

 

26 942.00 th UAH ( for 12 months, ended 31.12.2010 )

 

Credit Opinion

 

 

Credit Limit

:

Credit against security is acceptable

 

 

Incorporation

:

1993

 

Registration Data

 

 

Date of registration

:

10.12.1993

Registration number

:

00307856

Registr. authority

:

Local Administration (Kiev, Ukraine)

 

 

Number of the Certificate of State Registration: 596439 Series of the Certificate: A00

 

VAT number

:

003078526542

Registr. place

:

Ukraine

 

 

Number of VAT-certificate: 100336517 Date of issue: 16.05.2011

 

Legal Form

:

PAT (Public Joint-Stock Company by Ukrainian Law)

since 21.04.2011

 

 

 

 

Share Capital

:

1 861 587 UAH (registered)

since 05.07.2000

 

 

 

 

Shareholders

:

Mass-media data: According to the mass-media data of 03.02.2011 the principal shareholders of the company are: ZAT "Kompaniya "Asotsiatsiya Ukraina" (registration number: 24085320), share - 19.0288%; Private persons (Ukraine), share - 50.7073%. Source: http://smida.gov.ua/db/participant/00307856

 

Board / Executives

 

 

 

Executives

 

 

Director

:

Mr Lischuk, Viktor Ivanovich (Ukraine)

 

pers. code: 1942802835

 

 

Director

:

Mr Lischuk V.I. (Ukraine)

 

 

 

 

( the data cancelled since 11.09.1998 )

 

Authorised signature

:

Mr Lischuk, Viktor Ivanovich

 

 

Mr Lischuk V.I.

 

 

( the data cancelled since 11.09.1998 )

 

Changes in Registration Data

 

 

- 21.04.2011

:

name, legal form

 

- 05.07.2000

:

share capital

 

- 07.10.1999

:

share capital

 

- 11.09.1998

:

managers, authorised signature

 

- 29.12.1994

:

name, legal form

 

Activities

:

-

3111

Leather Processing

 

 

(NACE 1910: Tanning and dressing of leather)

-

3111

Industrial Leather Products

 

 

(NACE 1910: Tanning and dressing of leather)

-

5159

Feathers, Hides & Pelts

 

 

(NACE 5124: Wholesale of hides, skins and leather)

-

5199

Leather, Leather Goods & Furs

 

 

(NACE 5119: Agents involved in the sale of a variety of goods)

 

 

 

 

 

 

Processing and wholesale of leather goods.

 

Staff employed

:

150 [E]

 

 

 

Staff History

:

-

177

 

( the data as of 31.03.2010 )

 

-

177

 

 

( the data as of 31.12.2009 )

 

-

Company's administration data:

 

180 [E]

 

 

( the data as of 29.04.2009 )

 

-

Official data:

 

253

 

 

( the data as of 31.12.2007 )

 

-

Official data:

 

280

 

 

( the data as of 31.12.2006 )

 

 

 

 

Export

 

 

- 01.05.2011

:

Fiscal period: 4 month(s), currency: UAH

2 317 798.00

 

 

 

 

 

India, Czech Republic, Moldova, Poland, Italy

 

- 01.01.2011

:

Fiscal period: 12 month(s), currency: UAH

5 576 407.00

 

 

 

 

- 01.01.2010

:

Fiscal period: 12 month(s), currency: UAH

2 218 644.00

 

 

 

 

Import

 

 

- 01.01.2010

:

Fiscal period: 12 month(s), currency: UAH

948 168.00

 

 

 

 

- 01.01.2009

:

Fiscal period: 12 month(s), currency: UAH

5 220 207.00

 

 

 

 

 

:

none

 

Facilities

 

 

Real estate

:

own:

-

Premises - Office and production

 

address

:

21 Kurenivska str., Kiev, 04073, Ukraine

 

 

 

 

 

Branches

:

-

Recreation centre

 

name

:

Children's recreation camp Vognyk

 

Registration number: 25411158.

 

 

 

 

 

Subsidiaries and Participation

:

There are 7 subsidiaries in Ukraine.

 

Bankers

:

-

Brokbiznesbank (Ukraine)

 

bank code

:

300249

 

account(s)

:

00260020031010 USD, EUR, RUB; 00260570031010 USD;00260580031000 UAH

 

-

Hreschatyk (Ukraine)

 

bank code

:

322595

 

account(s)

:

02600222021748 USD; 02600922031748 EUR; 02600522011748 UAH

 

 

 

 

 

Clients

:

-

AERO CLUB (India)

 

-

IURTEL-PSV S.R.L. (Moldova)

 

-

NIKONOS LEATHERS (Italy)

 

-

WIGAL spotka z o.o. (Poland)

 

-

??? spol. s.r.o. (Czech Republic)

 

 

 

 

 

Litigation

:

According to the data of Bulletin of the State Registration as of 05.09.2011, there are no bankruptcy registered in the name of the subject company.

 

 

There are no suits/litigation files recorded in the name of CHYNBAR company registered at the web-site of the Unified State Register of the Legal Judgements.

 

Remarks on payment

:

No official information is available according to the Ukrainian legislation.

 

 

 

Financial Elements

 

 

 

 

 

Period, months

3

 

12

 

12

 

Ended

31.03.2011

 

31.12.2010

 

31.12.2009

 

Currency

UAH th

 

UAH th

 

UAH th

 

 

Non-current assets

233 993.00

 

234 226.00

 

34 394.00

 

  incl: - Fixed assets

32 417.00

 

32 649.00

 

33 165.00

 

        - Financial assets

11.00

 

11.00

 

11.00

 

Current assets

11 319.00

 

10 822.00

 

7 831.00

 

  incl: - Stock

6 147.00

 

5 716.00

 

6 085.00

 

        - Debtors

4 702.00

 

4 935.00

 

1 613.00

 

        - Cash

460.00

 

126.00

 

91.00

 

ASSETS TOTAL

245 363.00

 

245 123.00

 

42 299.00

 

Equity

24 851.00

 

25 396.00

 

27 143.00

 

  incl: - Share capital

1 862.00

 

1 862.00

 

1 862.00

 

Liabilities Total

220 426.00

 

219 689.00

 

15 072.00

 

  incl: - Long-term liabilities

211 800.00

 

211 800.00

 

11 910.00

 

        - Short-term liabilities

8 626.00

 

7 889.00

 

3 162.00

 

EQUITY AND LIABILITIES TOTAL

245 363.00

 

245 123.00

 

42 299.00

 

Net sales

6 371.00

 

26 942.00

 

20 600.00

 

Cost of goods sold

5 563.00

 

21 923.00

 

15 504.00

 

Operating profit

-158.00

 

589.00

 

2 682.00

 

Profit before taxation

-545.00

 

-1 747.00

 

47.00

 

Net profit

-545.00

 

-1 747.00

 

21.00

 

 

- - - - - - - KEY RATIOS - - - - - - -

 

 

 

 

 

 

Return on sales, %

-8.55

 

-6.48

 

0.23

 

  Profit before taxation / Net sales

 

 

 

 

 

 

Operating margin of profit, %

-2.48

 

2.19

 

13.02

 

  Operating profit / Net sales

 

 

 

 

 

 

Return on investment, %

-2.19

 

-6.88

 

0.17

 

  Profit before taxation / Equity

 

 

 

 

 

 

Current assets turnover

0.56

 

2.49

 

2.63

 

  Net sales / Current assets

 

 

 

 

 

 

Working capital

2 693.00

 

2 933.00

 

4 669.00

 

  Current assets - Short-term liabilities

 

 

 

 

 

 

Leverage

0.10

 

0.10

 

0.64

 

  Equity / Total assets

 

 

 

 

 

 

Current ratio

1.31

 

1.37

 

2.48

 

  Current assets / Short-term liabilities

 

 

 

 

 

 

Quick ratio

0.60

 

0.65

 

0.55

 

  (Current assets - Stock) / Short-term liabilities

 

 

 

 

 

 

Debt-to-equity ratio

8.87

 

8.65

 

0.56

 

  Total liabilities / Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The company is registered as a taxpayer at the State Tax Administration.

 

FINAL COMMENTS

 

 

 

The information given in this report was collected from all the sources accessible. We contacted Mrs Mayboroda Viktoriya (officer) on 05.09.2011 by the tel. number: +38 044 4684271. She confirmed the general information and asked us to send a questionnaire. An inquiry was sent for the attention of the Director but no answer was received. When the additional information comes in we will update the subject report.

 

 

 

Legal Form History

 

 

- 29.12.1994

:

ZAT (Private Joint-Stock Company by Ukrainian Law)

 

 

( the data as of 29.12.1994, cancelled since 21.04.2011 )

 

- 10.12.1993

:

Pidpriemets (Private Businessman by Ukrainian Law)

 

 

( the data as of 10.12.1993, cancelled since 29.12.1994 )

 

Capital History

 

 

- 07.10.1999

:

3 076 180 UAH (registered)

 

 

( the data as of 07.10.1999, cancelled since 05.07.2000 )

 

- 11.09.1998

:

3 076 227 UAH (registered)

 

 

( the data as of 11.09.1998, cancelled since 07.10.1999 )

 

 

 

COUNTRY REVIEW

 

UKRAINIAN COUNTRY REVIEW, UPDATE AS OF AUGUST 2010 (DATA OF THE MINISTRY OF ECONOMI

CS)

 

Gross Domestic Product

By a preliminary estimate, GDP in the first quarter of 2010, (in invariable prices

of 2007) grew by 4.8% in comparison with the first quarter of 2009.

 

Real GDP for 2009 in comparison with 2008 decreased by 15.1%, nominal GDP for the r

eporting period amounted to 914.7 bln UAH .

 

Reduction of gross added cost in 2009 compared to 2008 has occurred in construction

 (by 45.9%), processing industry (by 26.6%), commerce (by 15.7%), production and di

stribution of electricity, gas and water (11.7%), extraction industry (by 10.5%), t

ransport and communication (by 9.1%).

 

Industrial sector

The volume of industrial production for January-June 2010 compared to the relevant

period of the last year increased by 12.0%. Industrial output of processing industr

y grew by 13.8%, extraction industry - by 6,1%, production and distribution of elec

tricity, gas and water - by 12.5%.

 

In June 2010 compared to May 2010 the total industrial output decreased by 0.5%.

 

 

In the processing industry production output decreased by 0.4%. The volume of indus

trial production reduced significantly among enterprises of metallurgical productio

n and manufacturing of finished metal products - by 11.0%, coke production, petrole

um refining products - by 10.1%. However, production increased in light industry (b

y 20.2%), pulp and paper production, publishing (by 9.6%), mechanical engineering (

7.6%) and wood processing and manufacturing of wood products, except furniture (by

6.7%), manufacture of other nonmetallic mineral products (by 3.4%),

food beverages and tobacco (by 2.7%).

 

In the mining industry industrial output decreased compared to May 2010 by 2.7%, in

cluding industrial output in mining operations, except energy minerals mining which

 decreased by 4.1% and mining of energy minerals - by 1.6% down.

 

Industrial production for individual activities

Mechanical engineering.* Industrial production of engineering enterprises (machine-

building industry) increased by 30.1% in January-June 2010 compared to the relevant

 period of the last year. The growth of the machinery production is caused by the i

ncrease in production at enterprises, which produce railway rolling stock - by 156.

7%, machinery and equipment for agriculture and forestry - by 74.5%, machinery and

equipment for the mining industry and construction - by 44.6%, production of equipm

ent for radio, television and communication - by 23.7%, electric machines and equip

ment - by 12.9%, machinery and equipment for metallurgy - by 7.3%,

road transportation - by 2.2%. In January-May 2010 the number of profitable enterpr

ises was 52.2% (last year - 50.7%).

 

*Iron and steel production and manufacture of fabricated metal products.*

In January-June 2010 industry output compared to the corresponding period in 2009 i

ncreased by 19.1%. The metallurgical enterprises showed the 25,7 increase in the ou

tput of other types of primary processing of steel, fabricated metal products: +19.

8%, iron, steel and ferroalloys: +18.8%, pipes: +13.9%, production of nonferrous me

tals: +12,8%. In January-May 2010 the number of profitable enterprises was 48.4% (l

ast year - 43.2%).

 

*Chemical and petrochemical industries.*

Industrial output in January-June 2010 compared to the corresponding period of 2009

 increased by 21.4%, including the increase in the production of basic chemical pro

ducts - by 20,8%, pharmaceutical products - by 37.6% soap and detergents, cleaner a

nd polish, perfume and cosmetics - by 9.2%, varnishes and paints - by 2.5%, rubber

and plastic products - by 16.7% and 7.7% accordingly. In January-May 2010 the numbe

r of profitable enterprises was 63.2% (last year - 62.6%).

 

*Production of food, beverages and tobacco products.*

Industrial output of the branch in January-June 2010 compared to the corresponding

period of the last year increased by 0.8%. At the enterprises which produce oils an

d fats production growth was 10.3%, meat industry - 5.3%, confectionery industry -

4.6%. Production reduced in processing and preservation of fruits and vegetables (b

y 5.8%), in dairy and beverage industry (by 4.0%), manufacture of tobacco products

(by 2.3%). In January-May 2010 the number of profitable enterprises was 57.1% (last

 year - 59.2%).

 

*Light industry.*

In January-June 2010 compared to the corresponding period of the last year output g

rew by 7.5%. The enterprises of textile manufacture, clothes, fur and fur productio

n output increased by 8.2%, leather production, leather and other materials - by 5.

1%. In January-May 2010 the number of profitable enterprises constituted 52.6% (las

t year � 54.8%).

 

Wholesale and retail trade

The physical volume of wholesale trade turnover in January-June 2010 compared to th

e corresponding period of the last year increased by 5.0% (last year - decreased by

 24.6%).

Retail trade turnover in January-June 2010 compared to the corresponding period in

2009 increased by 2.3% (last year - was reduced by 15.2%).

Volume of retail trade of enterprises, which operate in retail trade and restaurant

 business, in January-June 2010 increased in comparable prices against the same per

iod of the last year by 2.5% (last year - was reduced by 19.9%).

 

Foreign trade in goods

In January-May 2010 export of goods amounted to 18,769.0 mln USD and increased comp

ared to the corresponding period of 2009 by 31.4% and import amounted to 20,869.3 m

ln USD that is 25.9% up. A negative balance of foreign trade amounted to 2,100.3 ml

n USD (last year negative balance amounted to 2,290.3 mln USD).

Import-export ratio of goods in January-May 2010 amounted to 0.90 (last year - 0.86

).

The largest volume of export was supplied to Russian Federation � 24.9% of total ex

port, Turkey - 6.6%, Italy - 4.6%, Belarus - 3.5%, Poland - 3.2%, Germany - 3 1%, I

ndia - 2.9%. In January-May 2010, compared to the corresponding period of 2009, exp

ort to Russia increased by 68.2%, import � 2.2 times. The balance of foreign trade

with Russia was negative and amounted to 3,054.2 mln USD.

 

The greatest import to Ukraine came from Russia - 37.1% of total imports, Germany -

 7.3%, China � 6.9%, Poland � 4.1%, Belarus - 3.2%, the USA � 2.9%, Italy - 2.4%.

 

*Labour market*

During June 2010 the number of citizens who had the status of unemployed has decrea

sed by 4.9% and amounted 398.7 million people as of July 1, 2010. Since 2010 the nu

mber of registered unemployed has decreased by 25.0% (in comparison with June 2009

- by 39.5%).

Registered unemployment rate on July 1, 2010 amounted to 1.4% of the population of

working age. The highest unemployment rate was observed in Zhytomyr (2.6%), Poltava

 (2.4%), Rivne and Sumy (2.3% each) regions and the lowest one - in Kyiv (0.3%).

 

 

APPENDIX A

 

 

 

Financial Statements

 

 

 

Period, months

3

 

12

 

12

 

Ended

31.03.2011

 

31.12.2010

 

31.12.2009

 

Currency

UAH th

 

UAH th

 

UAH th

 

 

PROFIT AND LOSS ACCOUNT (s)

 

 

 

 

 

 

 

 

 

 

 

 

 

010     Sales revenue (Income from sales of goods, work,

6 371.00

 

26 942.00

 

20 600.00

 

           services

 

 

 

 

 

 

015     VAT tax

915.00

 

3 523.00

 

3 067.00

 

020     Excise tax

0.00

 

0.00

 

0.00

 

025

 

 

 

 

 

 

030     Other compulsory payments

0.00

 

0.00

 

0.00

 

035     Net sales revenue

5 456.00

 

23 419.00

 

17 533.00

 

040     Cost of goods, work, services

5 563.00

 

21 923.00

 

15 504.00

 

050     Gross profit

0.00

 

1 496.00

 

2 029.00

 

055     Gross loss

107.00

 

0.00

 

0.00

 

060     Other operating income

2 054.00

 

8 141.00

 

4 872.00

 

070     Administrative and management costs

512.00

 

1 883.00

 

1 618.00

 

080     Distribution costs

92.00

 

314.00

 

221.00

 

090     Other operating charges

1 501.00

 

6 851.00

 

2 380.00

 

100     Operating profit

0.00

 

589.00

 

2 682.00

 

105     Operating loss

158.00

 

0.00

 

0.00

 

110     Income from capital participating

0.00

 

0.00

 

0.00

 

120     Other financial income

10 350.00

 

38 614.00

 

0.00

 

130     Other income

333.00

 

0.00

 

26.00

 

140     Financial charges

10 997.00

 

41 342.00

 

2 638.00

 

150     Capital participating expenses

0.00

 

0.00

 

0.00

 

160     Other expenses

73.00

 

73.00

 

23.00

 

170     Profit from ordinary activity before taxation

0.00

 

0.00

 

47.00

 

 

 

 

 

 

 

 

175     Loss from ordinary activity before taxation

545.00

 

2 212.00

 

0.00

 

 

 

 

 

 

 

 

180     Ordinary activity Income-tax

0.00

 

0.00

 

26.00

 

190     Profit from ordinary activity

0.00

 

0.00

 

21.00

 

195     Loss from ordinary activity

545.00

 

1 747.00

 

0.00

 

200     Extraordinary income

0.00

 

0.00

 

0.00

 

205     Extraordinary charges

0.00

 

0.00

 

0.00

 

210     Extraordinary activity Income-Tax

0.00

 

0.00

 

0.00

 

220     Net profit

0.00

 

0.00

 

21.00

 

225     Net loss

545.00

 

1 747.00

 

0.00

 

 

 

 

 

 

 

 

Operating charges details:

 

 

 

 

 

 

 

 

 

 

 

 

 

230     Tangible expenses

3 831.00

 

16 566.00

 

10 942.00

 

240     Payroll costs

536.00

 

2 128.00

 

1 788.00

 

250     Allocation to social needs

356.00

 

1 396.00

 

984.00

 

260     Amortization charges

333.00

 

1 396.00

 

1 755.00

 

270     Other operating charges

813.00

 

2 819.00

 

2 710.00

 

280     Operating charges total

5 869.00

 

24 305.00

 

18 179.00

 

 

 

 

 

 

 

 

- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

 

 

 

 

 

 

BALANCE SHEET

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

            I.   NON-CURRENT ASSETS

 

 

 

 

 

 

             Intangible assets

 

 

 

 

 

 

010          residual value

26.00

 

27.00

 

34.00

 

011          acquisition cost

79.00

 

79.00

 

78.00

 

012          depreciation

53.00

 

52.00

 

44.00

 

020       Construction in progress

164.00

 

164.00

 

185.00

 

             Fixed assets 

 

 

 

 

 

 

030          residual assets

32 253.00

 

32 485.00

 

32 980.00

 

031          acquisition cost

63 824.00

 

64 295.00

 

63 445.00

 

032          depreciation

31 571.00

 

31 810.00

 

30 465.00

 

             Long-term financial assets

 

 

 

 

 

 

040       Capital participation in other enterprises   

0.00

 

0.00

 

0.00

 

045       Other financial investments

11.00

 

11.00

 

11.00

 

050       Long-term accounts receivable

199 890.00

 

199 890.00

 

0.00

 

060       Deferred tax charges

1 649.00

 

1 649.00

 

1 184.00

 

070       Other non-current assets

0.00

 

0.00

 

0.00

 

080       NON-CURRENT ASSETS TOTAL

233 993.00

 

234 226.00

 

34 394.00

 

 

 

 

 

 

 

 

            II.   CURRENT ASSETS

 

 

 

 

 

 

             Stock

 

 

 

 

 

 

100       Raw materials, consumables and supplies

1 948.00

 

1 804.00

 

2 311.00

 

110       Working and productive animals

0.00

 

0.00

 

0.00

 

120       Construction in progress

1 344.00

 

2 569.00

 

2 211.00

 

130       Finished goods

2 834.00

 

1 293.00

 

1 526.00

 

140       Goods for resale

21.00

 

50.00

 

37.00

 

150       Bills of exchange receivable

0.00

 

0.00

 

0.00

 

             Trade debtors:

 

 

 

 

 

 

 

 

 

 

 

 

 

160       net realizable value

1 270.00

 

964.00

 

905.00

 

161       acquisition cost

1 270.00

 

964.00

 

905.00

 

162       doubtful debts reserve

0.00

 

0.00

 

0.00

 

             Accounts receivable

 

 

 

 

 

 

170       Budget accounts receivable

15.00

 

58.00

 

382.00

 

180       Payments in advance

191.00

 

183.00

 

223.00

 

190      Accrued income

3 220.00

 

3 450.00

 

0.00

 

200      Internal payments

0.00

 

0.00

 

0.00

 

210      Other current accounts receivable

6.00

 

280.00

 

103.00

 

220      Current financial investments

0.00

 

0.00

 

0.00

 

             Cash at bank and in hand

 

 

 

 

 

 

230       Funds in local currency

255.00

 

39.00

 

91.00

 

240       Funds in foreign currencies

205.00

 

87.00

 

0.00

 

250       Other current assets

10.00

 

45.00

 

42.00

 

260       CURRENT ASSETS TOTAL

11 319.00

 

10 822.00

 

7 831.00

 

270       III.   DEFERRED CHARGES

51.00

 

75.00

 

74.00

 

 

 

 

 

 

 

 

280       ASSETS TOTAL

245 363.00

 

245 123.00

 

42 299.00

 

 

 

 

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

            I.   CAPITAL AND RESERVES

 

 

 

 

 

 

300       Authorized capital

1 862.00

 

1 862.00

 

1 862.00

 

310       Share capital

0.00

 

0.00

 

0.00

 

320       Additional contributed capital

0.00

 

0.00

 

0.00

 

330       Other additional capital

24 304.00

 

24 304.00

 

24 304.00

 

340       Reserve capital

0.00

 

0.00

 

491.00

 

350       Retained earnings (loss)

-1 315.00

 

-770.00

 

486.00

 

360       Unpaid capital (minus)

0.00

 

0.00

 

0.00

 

370       Retired capital (minus)

0.00

 

0.00

 

0.00

 

380       CAPITAL AND RESERVES TOTAL

24 851.00

 

25 396.00

 

27 143.00

 

            II.   PROVISIONS FOR EXPENSES AND

 

 

 

 

 

 

                   LIABILITIES

 

 

 

 

 

 

400       Provisions for payments to personnel

86.00

 

38.00

 

84.00

 

410       Other provisions

0.00

 

0.00

 

0.00

 

415       Insurance reserves

0.00

 

0.00

 

0.00

 

416          portion covered by insurers

0.00

 

0.00

 

0.00

 

420       Special-purpose funding

0.00

 

0.00

 

0.00

 

430       PROVISIONS FOR EXPENSES AND

86.00

 

38.00

 

84.00

 

             LIABILITIES TOTAL

 

 

 

 

 

 

            III.   LONG-TERM LIABILITIES

 

 

 

 

 

 

440       Long-term amounts owed to credit institutions

211 800.00

 

211 800.00

 

11 910.00

 

450       Other financial liabilities

0.00

 

0.00

 

0.00

 

460       Deferred tax liabilities

0.00

 

0.00

 

0.00

 

470       Other long-term liabilities

0.00

 

0.00

 

0.00

 

480       TOTAL LONG-TERM LIABILITIES

211 800.00

 

211 800.00

 

11 910.00

 

            IV.   SHORT-TERM LIABILITIES

 

 

 

 

 

 

500       Short-term amounts owed to credit institutions

500.00

 

500.00

 

0.00

 

510       Short-term portion of long-term liabilities

0.00

 

0.00

 

0.00

 

 

 

 

 

 

 

 

520       Bills of exchange payable

0.00

 

0.00

 

0.00

 

530       Trade creditors

3 511.00

 

3 326.00

 

2 306.00

 

 

 

 

 

 

 

 

             Accounts payable:

 

 

 

 

 

 

540       Advance payments

703.00

 

290.00

 

285.00

 

550       Budget accounts payable

142.00

 

97.00

 

115.00

 

560       Non-budget accounts payable

0.00

 

0.00

 

0.00

 

570       Insurance payments

39.00

 

0.00

 

59.00

 

580       Accrued payroll

97.00

 

14.00

 

147.00

 

590       Liabilities to shareholders

0.00

 

0.00

 

0.00

 

600       Internal payments

0.00

 

0.00

 

0.00

 

610       Other short-term liabilities

3 634.00

 

3 662.00

 

250.00

 

620       SHORT-TERM LIABILITIES TOTAL

8 626.00

 

7 889.00

 

3 162.00

 

630      V.   DEFERRED INCOME

0.00

 

0.00

 

0.00

 

640      EQUITY AND LIABILITIES TOTAL

245 363.00

 

245 123.00

 

42 299.00

 

 

 

 

 

 

 

 

 

 

 

 Bottom of Form

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.46.18

UK Pound

1

Rs.73.65

Euro

1

Rs.64.95

 

 

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.