MIRA INFORM REPORT

Report Date :

29.12.2012

IDENTIFICATION DETAILS

Name :	TOVARYSTVO Z OBMEZHENOYU VIDPOVIDALNISTYU AGRO IN-VEST
Registered Office :	23 Kolgospna str., Pidgorodne city, Dnipropetrovsk region, Dnipropetrovskiy district, 52001
Country :	Ukraine
Financials (as on) :	31.12.2011
Date of Incorporation :	25.06.2010
Com. Reg. No.:	37160219
Legal Form :	TOV (Limited Liability Company by Ukrainian Law)
Line of Business :	Wholesale of dried foods.
No. of Employees :	10

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 :	No Complaints
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 – June 30^th, 2012

Country Name	Previous Rating (31.03.2012)	Current Rating (30.06.2012)
Ukraine	B2	B2

Risk Category	ECGC Classification
Insignificant	A1
Low	A2
Moderate	B1
High	B2
Very High	C1
Restricted	C2
Off-credit	D

UKRAINE - ECONOMIC OVERVIEW

After Russia, the Ukrainian republic was the most important economic component of the former Soviet Union, producing about four times the output of the next-ranking republic. Its fertile black soil generated more than one-fourth of Soviet agricultural output, and its farms provided substantial quantities of meat, milk, grain, and vegetables to other republics. Likewise, its diversified heavy industry supplied the unique equipment (for example, large diameter pipes) and raw materials to industrial and mining sites (vertical drilling apparatus) in other regions of the former USSR. Shortly after independence in August 1991, the Ukrainian Government liberalized most prices and erected a legal framework for privatization, but widespread resistance to reform within the government and the legislature soon stalled reform efforts and led to some backtracking. Output by 1999 had fallen to less than 40% of the 1991 level. Ukraine's dependence on Russia for energy supplies and the lack of significant structural reform have made the Ukrainian economy vulnerable to external shocks. Ukraine depends on imports to meet about three-fourths of its annual oil and natural gas requirements and 100% of its nuclear fuel needs. After a two-week dispute that saw gas supplies cutoff to Europe, Ukraine agreed to 10-year gas supply and transit contracts with Russia in January 2009 that brought gas prices to "world" levels. The strict terms of the contracts have further hobbled Ukraine's cash-strapped state gas company, Naftohaz. Outside institutions - particularly the IMF - have encouraged Ukraine to quicken the pace and scope of reforms. Ukrainian Government officials eliminated most tax and customs privileges in a March 2005 budget law, bringing more economic activity out of Ukraine's large shadow economy, but more improvements are needed, including fighting corruption, developing capital markets, and improving the legislative framework. Ukraine's economy was buoyant despite political turmoil between the prime minister and president until mid-2008. Real GDP growth exceeded 7% in 2006-07, fueled by high global prices for steel - Ukraine's top export - and by strong domestic consumption, spurred by rising pensions and wages. A drop in steel prices and Ukraine's exposure to the global financial crisis due to aggressive foreign borrowing lowered growth in 2008. Ukraine reached an agreement with the IMF for a $16.4 billion Stand-By Arrangement in November 2008 to deal with the economic crisis, but the program quickly stalled due to the Ukrainian Government's lack of progress in implementing reforms. The economy contracted nearly 15% in 2009, among the worst economic performances in the world. In April 2010, Ukraine negotiated a price discount on Russian gas imports in exchange for extending Russia's lease on its naval base in Crimea. In August 2010, Ukraine, under the YANUKOVYCH Administration, reached a new agreement with the IMF for a $15.1 billion Stand-By Agreement to put the country on the path to fiscal sustainability, reform the gas sector, and shore up the country's banking system. Economic growth resumed in 2010 and 2011, buoyed by exports. After initial disbursements, the IMF program stalled in early 2011 due to the Ukrainian Government's lack of progress in implementing key gas sector reforms, namely gas tariff increases.

Source : CIA

Identification

Full Name

:

TOVARYSTVO Z OBMEZHENOYU VIDPOVIDALNISTYU AGRO IN-VEST

Name in English

:

AGRO IN-WEST, LLC

Name in national language

:

Товариство з Обмеженою Відповідальністю АГРО ІН-ВЕСТ

Office Address

:

23 Kolgospna str., Pidgorodne city, Dnipropetrovsk region, Dnipropetrovskiy district, 52001, Ukraine

Legal Address

:

23 Kolgospna str., Pidgorodne city, Dnipropetrovsk region, Dnipropetrovskiy district, 52001, Ukraine

Contacts

:

-	Phone/fax	:	(+38 056) 3764690
-	mobile tel.	:	(+38 050) 8747878
	Mobile telephone belongs to Mr Oleg (manager).
-	E-mail	:	oleg_dp@mail.ru

SUMMARY

Legal Form : TOV (Limited Liability Company by Ukrainian Law)

Incorporation : 2010

Staff : 10

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

Sales : 15 401.80 th UAH ( for 12 months, ended 31.12.2011 )

Incorporation

:

2010

Registration Data

Date of registration

:

25.06.2010

Registration number

:

37160219

Registr. authority

:

Local Administration (Dnipropetrovsk, Dnipropetrovsk region, Ukraine)

VAT number

:

371602104170

Registr. place

:

Ukraine

Number of VAT-certificate: 100296309 Date of issue: 05.08.2010

Legal Form

:

TOV (Limited Liability Company by Ukrainian Law)

since 25.06.2010

Share Capital

:

5 000 UAH (registered)

since 25.06.2010

Shareholders

:

-	Mrs Paskova Irina Borisovna (Ukraine)				80.00 %
		share's book value	:	4 000 UAH
-	Mr Gudenko Andrey Illich (Ukraine)				15.00 %
		share's book value	:	750 UAH
-	Mr Scherbina Vladimir Aleksandrovich (Ukraine)				5.00 %
		share's book value	:	250 UAH

Board / Executives

Executives

Director

:

Mr Gudenko Andrey Illich (Ukraine)

Authorised signature

:

Mr Gudenko Andrey Illich

Changes in Registration Data

- 01.07.2010

:

legal address

Activities

:

-	5149	Dried or Canned Foods
		(NACE 5139: Non-specialized wholesale of food, beverages and tobacco)

Wholesale of dried foods.

Staff employed

:

10 [E]

Export

:

none

Import

- 01.11.2012

:

Fiscal period: 10 month(s), currency: UAH

16 500 263.00

India, Turkey, Argentina, China Peoples Republic, Iran

- 01.05.2011

:

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

4 600 758.00

- 01.01.2011

:

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

5 773 623.00

Facilities

Real estate

:

unknown ownership:
-	Premises - Office
	address	:	23 Kolgospna str., Pidgorodne city, Dnipropetrovsk region, Dnipropetrovskiy district, 52001, Ukraine

Subsidiaries and Participation

:

n/a

Bankers

:

Registration file does not contain this information.

Suppliers

:

-	JABS INTERNATIONAL PVT, LTD (India)
-	KAYISICIOGLU TARIM URUNLERI TIC.ve SAN.LTD.STI (Turkey)
-	MOHSEN ABDI TRADING (Iran)
-	RIZHAO GOLDEN NUT TRADE Co., Ltd. (China Peoples Republic)
-	SERVICIOS AGROPECUARIOS S.R.L. (Argentina)

Litigation

:

According to the data of Bulletin of the State Registration as of 26.12.2012, there are no bankruptcy registered in the name of the subject company.

Generally in the DB of the Unified State Register of the Legal Judgements data there have been traced 4 court where the subject company is filed as a defendant, co-defendant, claimant and co-claimant in the period from 21.12.2010 up to 04.04.2012. There are no bankruptcy/insolvency records filed. These litigation processes arise in the course of company's usual operation.

Remarks on payment

:

No official information is available according to the Ukrainian legislation.

Financial Elements

:

There is no company’s financial report for 6 months 2012 at the official accessible sources.

Period, months	12
Ended	31.12.2011
Currency	UAH th
BALANCE SHEET
--- A S S E T S --------------------
NON-CURRENT ASSETS
- Intangible assets
- Fixed assets	11.90
- Investments in tangible assets
- Financial assets	0.00
- Other non-current assets	0.00
Non-current assets total	11.90
CURRENT ASSETS
- Stock	3 217.00
- Debtors	3 054.50
- Other receivables	862.30
- Short-term financial investments	0.00
- Cash	77.20
- Other current assets	0.00
Current assets total	7 211.00
Assets total	7 222.90
--- EQUITY AND LIABILITIES ---------
CAPITAL AND RESERVES
- Share capital	5.00
- Additional capital	0.00
- Other capital	0.00
- Reserve capital	0.00
- Retained earnings (Non-covered loss)	259.30
Capital and reserves total	264.30
Provisions	0.00
LONG-TERM LIABILITIES
- Loans and credits
- long-term amounts owed to banks
- Other long-term liabilities
Long-term liabilities total	0.00
SHORT-TERM LIABILITIES
- Loans and credits	2 500.00
- short-term amounts owed to banks	2 500.00
- Creditors	4 385.80
- trade debts	4 331.10
- accrued payroll	4.90
- tax liabilities	49.80
- other creditors
- advances received
- Dividends in arrears
- Accrued income, deferred charges	0.00
- Other short-term liabilities	72.80
Short-term liabilities total	6 958.60
Liabilities total	6 958.60
Equity and liabilities total	7 222.90
PROFIT AND LOSS ACCOUNT
ORDINARY ACTIVITY INCOME AND CHARGES
Net sales	15 401.80
Cost of goods sold	14 194.20
Gross profit
Distribution costs	909.10
Administrative and management costs
Profit on sales
OPERATING INCOME AND CHARGES
Interest receivable
Interest payable
Income from participating interests
Other operating income	7.80
Other operating charges	0.00
Operating profit
INVESTMENT INCOME AND CHARGES
Investment income less charges
Profit before taxation	306.30
Income-tax and other similar payments	145.70
Profit (loss) from ordinary activity
Extraordinary income less charges
Net profit	160.60
- - - - - - - KEY RATIOS - - - - - - -
Return on sales, %	1.99
Profit before taxation / Net sales
Operating margin of profit, %
Operating profit / Net sales
Return on investment, %	115.89
Profit before taxation / Equity
Current assets turnover	2.14
Net sales / Current assets
Working capital	252.40
Current assets - Short-term liabilities
Leverage	0.04
Equity / Total assets
Current ratio	1.04
Current assets / Short-term liabilities
Quick ratio	0.57
(Current assets - Stock) / Short-term liabilities
Debt-to-equity ratio	26.33
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 Mr Oleg (manager) on 26.12.2012 by the tel. number: +38 050 8747878. He confirmed the general information and asked us to send a questionnaire. An inquiry was sent for the attention of the Director no answer was received. If the additional information comes in we will update the subject report.

APPENDIX A

Financial Statements

Period, months	12
Ended	31.12.2011
Currency	UAH th
SMALL ENTREPRENEUR's PROFIT AND LOSS
ACCOUNT (s)
010 Sales revenue (Income from sales of goods, work,	19 028.50
services
020 Indirect taxes and other compulsory payments	3 626.70
030 Net sales revenue (010-020)	15 401.80
040 Other operating income	7.80
050 Other income	0.00
070 Net revenue total (030+040+050)	15 409.60
080 Cost of goods, works, services	14 194.20
090 Other operating charges	909.10
091 incl.
092
100 Other charges	0.00
120 Charges total (080+090+100)	15 103.30
130 Profit before taxation (070-120)	306.30
140 Profit tax	145.70
150 Net profit (130-140)	160.60
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
BALANCE SHEET
ASSETS
I. NON-CURRENT ASSETS
020 Construction in progress	0.00
Fixed assets
030 residual assets	11.90
031 acquisition cost	18.10
032 depreciation	6.20
Long-term biological assets
035 residual assets
036 acquisition cost
037 depreciation
040 Long-term financial investments	0.00
070 Other non-current assets	0.00
080 NON-CURRENT ASSETS TOTAL	11.90
II. CURRENT ASSETS
Stock
100 Raw materials, consumables and supplies	3 217.00
110 Current biological assets
130 Finished goods	0.00
Trade debtors:
160 net realizable value	3 054.50
161 acquisition cost	3 054.50
162 doubtful debts reserve	0.00
Accounts receivable
170 Budget accounts receivable	673.40
210 Other current accounts receivable	188.90
220 Current financial investments	0.00
Cash at bank and in hand
230 Funds in local currency	77.20
231 incl. cash in hand
240 Funds in foreign currencies	0.00
250 Other current assets	0.00
260 CURRENT ASSETS TOTAL	7 211.00
270 III. DEFERRED CHARGES	0.00
275 IV. NON-CURRENT ASSETS HELD FOR SALE
280 ASSETS TOTAL	7 222.90
EQUITY AND LIABILITIES
I. CAPITAL AND RESERVES
300 Authorized capital	5.00
320 Additional contributed capital	0.00
340 Reserve capital	0.00
350 Retained earnings (loss)	259.30
360 Unpaid capital (minus)	0.00
380 CAPITAL AND RESERVES TOTAL	264.30
430 II. PROVISIONS OF DEFERRED CHARGES	0.00
AND TARGETED FUNDING
480 III. LONG-TERM LIABILITIES	0.00
IV. SHORT-TERM LIABILITIES
500 Short-term amounts owed to credit institutions	2 500.00
510 Short-term portion of long-term liabilities	0.00
530 Trade creditors	4 331.10
Accounts payable:
550 Budget accounts payable	47.30
570 Insurance payments	2.50
580 Accrued payroll	4.90
605 Liabilities connected with non-current assets held
for sale
610 Other short-term liabilities	72.80
620 SHORT-TERM LIABILITIES TOTAL	6 958.60
630 V. DEFERRED INCOME	0.00
640 EQUITY AND LIABILITIES TOTAL	7 222.90

FOREIGN EXCHANGE RATES

Currency	Unit	Indian Rupees
US Dollar	1	Rs.54.85
UK Pound	1	Rs.88.40
Euro	1	Rs.72.63

INFORMATION DETAILS

Report Prepared by :

SDA

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.