MIRA INFORM REPORT

 

 

Report Date :

03.02.2012

 

IDENTIFICATION DETAILS

 

Name :

TEPPICH KIBEK G.M.B.H.

 

 

Registered Office :

Ramskamp 100, D 25337 Elmshorn, Post Box:6 20

 

 

Country :

Germany

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

01.01.1896

 

 

Com. Reg. No.:

HRB 53 EL

 

 

Legal Form :

Private limited company

 

 

Line of Business :

Wholesale of furniture, carpets and rugs and lighting

 

 

No. of Employees :

492

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

250,000 EUR

Status :

Satisfactory

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 – September 30, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

Germany

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


Company name and address

 

Teppich Kibek G.m.b.H.

 

Ramskamp 100

D 25337 Elmshorn

Post Box: 6 20

Telephone:04121/237-0

Telefax:  04121/237458

 Homepage: www.kibek.de

 E-mail:   info@kibek.de

 

 

VAT no         

 

DE134789913

 

 

Registered data

 

LEGAL FORM                           Private limited company

Date of foundation:                     01.01.1896

Begin of business activities:       09.05.1947

Shareholders'agreement:           09.05.1947

Registered on:                           20.08.1947

Commercial Register:                 Local court 25421 Pinneberg

under:                                                   HRB 53 EL

Share capital:                            EUR          5,000,000.00

 

 

Shareholder

 

Frank Sachau

Anna-Hollmann-Weg 3

D 22587 Hamburg

born: 03.10.1952

Share:             EUR          5,000,000.00

 

 

Manager

 

Frank Sachau

Anna-Hollmann-Weg 3

D 22587 Hamburg

having sole power of representation

born: 03.10.1952

Profession: Businessman

 

 

Further functions/participations of Frank Sachau (Manager)

 

Limited partner:

 

SB-Teppichbodenmarkt Groß- und Einzelhandel

GmbH & Co. KG

Berliner Str. 16

D 25336 Elmshorn

Legal form: Ltd partnership with priv. ltd.

company as general partner

Total cap.         EUR             51,129.19

contribution:

Share:             EUR             40,903.35

Registeredon:         11.12.1974

Reg. data:  25421 Pinneberg, HRA 249 EL

 

Limited partner:

 

Teppich-Forum GmbH & Co. KG

Ramskamp 100

D 25337 Elmshorn

Legal form: Ltd partnership with priv. ltd.

company as general partner

dissolved

Total cap.         EUR              7,669.38

contribution:

Share:             EUR              2,556.46

Registered

on:         03.11.1981

Reg. data:  25421 Pinneberg, HRA 666 EL

 

 

Shareholder

 

SHI Ramskamp GmbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR            220,000.00

Share:             EUR            220,000.00

Registered

on:         06.10.2010

Reg. data:  20355 Hamburg, HRB 115415

Shareholder:

Carpet Concept Werbeagentur GmbH

Reichenstr. 7

D 25336 Elmshorn

Legal form: Private limited company

Share capital:     EUR             51,129.19

Share:             EUR             51,129.19

Registered

on:         05.03.1997

Reg. data:  25421 Pinneberg, HRB 1615 EL

 

Shareholder:

 

Sachau GrundstücksgesellschaftmbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,564.59

Share:             EUR             25,564.59

Registered

on:         11.10.1994

Reg. data:  20355 Hamburg, HRB 56776

 

Shareholder:

 

Kibek Objekt GmbH

Ramskamp 100

D 25337 Elmshorn

Legal form: Private limited company

Share capital:     EUR             26,000.00

Share:             EUR             26,000.00

Registered

on:         12.08.1981

Reg. data:  25421 Pinneberg, HRB 95 EL

 

Shareholder:

 

Grundstücksgesellschaft "Am Juliusturm

41-49" mbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,564.59

Share:             EUR             25,564.59

Registered

on:         31.01.1996

Reg. data:  20355 Hamburg, HRB 60561

 

Shareholder:

 

F. S. Grundstücksgesellschaft mbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,564.59

Share:             EUR             25,564.59

Registered

on:         27.03.1998

Reg. data:  20355 Hamburg, HRB 67002

 

Shareholder:

 

FSM Franzosenhof GmbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,000.00

Share:             EUR             25,000.00

Registered

on:         18.11.2002

Reg. data:  20355 Hamburg, HRB 85518

 

Shareholder:

 

SHI Stuttgart Grundstücksgesellschaft mbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,000.00

Share:             EUR             25,000.00

Registered

on:         02.03.2007

Reg. data:  20355 Hamburg, HRB 100308

 

Shareholder:

 

K.T.S. GmbH

Tonndorfer Hauptstr. 49

D 22045 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,000.00

Share:             EUR             25,000.00

Registered

on:         26.11.2002

Reg. data:  20355 Hamburg, HRB 85633

 

Shareholder:

 

F.S. Grundstücksgesellschaft Sehnde mbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,000.00

Share:             EUR             25,000.00

Registered

on:         17.11.1999

Reg. data:  20355 Hamburg, HRB 73375

 

Shareholder:

 

FSL Franzosenhof GmbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,000.00

Share:             EUR             25,000.00

Registered

on:         18.11.2002

Reg. data:  20355 Hamburg, HRB 85516

 

Shareholder:

 

F.S.M. Grundstücksgesellschaft Brinkum mbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,000.00

Share:             EUR             25,000.00

Registered

on:         21.09.2004

Reg. data:  20355 Hamburg, HRB 91615

 

Shareholder:

 

F.S.M. Grundstücksgesellschaft

Recklinghausen mbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,000.00

Share:             EUR             25,000.00

Registered

on:         21.09.2004

Reg. data:  20355 Hamburg, HRB 91613

 

Shareholder:

 

SHI Ludwigsfelde Grundstücksgesellschaft mbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,000.00

Share:             EUR             25,000.00

Registered

on:         17.09.2007

Reg. data:  20355 Hamburg, HRB 102428

 

 

Manager

 

Kibek Objekt GmbH

Ramskamp 100

D 25337 Elmshorn

Legal form: Private limited company

Share capital:     EUR             26,000.00

Registered

on:         12.08.1981

Reg. data:  25421 Pinneberg, HRB 95 EL

 

Manager:

 

F.S.M. Grundstücksgesellschaft

Recklinghausen mbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,000.00

Registered

on:         21.09.2004

Reg. data:  20355 Hamburg, HRB 91613

 

Manager:

 

SHI Stuttgart Grundstücksgesellschaft mbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,000.00

Registered

on:         02.03.2007

Reg. data:  20355 Hamburg, HRB 100308

 

Manager:

 

Grundstücksgesellschaft "Am Juliusturm

41-49" mbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,564.59

Registered

on:         31.01.1996

Reg. data:  20355 Hamburg, HRB 60561

 

Manager:

 

SHI Ramskamp GmbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR            220,000.00

Registered

on:         06.10.2010

Reg. data:  20355 Hamburg, HRB 115415

 

Manager:

 

Carpet Concept Werbeagentur GmbH

Reichenstr. 7

D 25336 Elmshorn

Legal form: Private limited company

Share capital:     EUR             51,129.19

Registered

on:         05.03.1997

Reg. data:  25421 Pinneberg, HRB 1615 EL

 

Manager:

 

F.S. Grundstücksgesellschaft Sehnde mbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,000.00

Registered

on:         17.11.1999

Reg. data:  20355 Hamburg, HRB 73375

 

Manager:

 

F. S. Grundstücksgesellschaft mbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,564.59

Registered

on:         27.03.1998

Reg. data:  20355 Hamburg, HRB 67002

 

Manager:

 

F.S.M. Grundstücksgesellschaft Fürth mbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,000.00

Registered

on:         03.05.2000

Reg. data:  20355 Hamburg, HRB 75371

 

Manager:

 

FSL Franzosenhof GmbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,000.00

Registered

on:         18.11.2002

Reg. data:  20355 Hamburg, HRB 85516

 

Manager:

 

FSM Franzosenhof GmbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,000.00

Registered

on:         18.11.2002

Reg. data:  20355 Hamburg, HRB 85518

 

Manager:

 

K.T.S. GmbH

Tonndorfer Hauptstr. 49

D 22045 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,000.00

Registered

on:         26.11.2002

Reg. data:  20355 Hamburg, HRB 85633

 

Manager:

F.S.M. Grundstücksgesellschaft Brinkum mbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,000.00

Registered

on:         21.09.2004

Reg. data:  20355 Hamburg, HRB 91615

 

Manager:

 

SHI Ludwigsfelde Grundstücksgesellschaft mbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,000.00

Registered

on:         17.09.2007

Reg. data:  20355 Hamburg, HRB 102428

 

Manager:

 

Sachau GrundstücksgesellschaftmbH

Anna-Hollmann-Weg 3

D 22587 Hamburg

Legal form: Private limited company

Share capital:     EUR             25,564.59

Registered

on:         11.10.1994

Reg. data:  20355 Hamburg, HRB 56776

 

 

Liquidator

 

Teppich-Forum GmbH & Co. KG

Ramskamp 100

D 25337 Elmshorn

Legal form: Ltd partnership with priv. ltd.

company as general partner

dissolved

Total cap.         EUR              7,669.38

contribution:

Registered

on:         03.11.1981

Reg. data:  25421 Pinneberg, HRA 666 EL

 

 

COMPANY HISTORY

 

01.01.1896 - 31.03.2006  Teppich Kibek G.m.b.H.

Reichenstr. 3-15

D 25336 Elmshorn

Private limited company

 

 

BUSINESS ACTIVITIES

 

Sectors

4647    Wholesale of furniture, carpets and rugs and lighting

47530   Retail sale of carpets, rugs, wall and floor coverings

 

47591   Retail sale of home furniture

47599   Retail sale of household articles n.e.c.

 

 

BRANCHES AND FACTORIES

 

Branch:

 

Teppich Kibek G.m.b.H.

Arster Hemm 50

D 28279 Bremen

TEL.: 0421/825075

 

Branch:

 

Teppich Kibek G.m.b.H. * Niederlassung *

Großheppacher Str. 66

D 71384 Weinstadt

TEL.: 07151/969370

FAX.: 07151/610258

 

Branch:

 

Teppich Kibek G.m.b.H.

Schleswiger Str. 130

D 24941 Flensburg

TEL.: 0461/28311

 

Branch:

 

Teppich Kibek G.m.b.H.

Bruchsaler Str. 7

D 69469 Weinheim

TEL.: 06201/13057

 

Branch:

 

Teppich Kibek G.m.b.H.

Lilienthalstr. 1/3

D 04509 Wiedemar

TEL.: 034207-41130

FAX.: 034207-41119

 

Branch:

 

Teppich-Kibek G.m.b.H. - Niederlassung -

Oderstr. 8

D 63452 Hanau

TEL.: 06181/9184-0

 

Branch:

 

Teppich-Kibek G.m.b.H

Am Juliusturm 41-49

D 13599 Berlin

TEL.: 030/354934-0

 

Branch:

 

Teppich-Kibek G.m.b.H.

Am Rondell 7

D 12529 Schönefeld

TEL.: 033762-60187

 

Branch:

 

Teppich Kibek GmbH

Oderstr. 10

D 67071 Ludwigshafen

TEL.: 0621/670150

 

Branch:

 

Teppich Kibek G.m.b.H. - Niederlassung -

Wettersteinstr. 20

D 82024 Taufkirchen

TEL.: 089/6140081

 

Branch:

 

Teppich Kibek G.m.b.H.

Bahnhofstr. 59

D 48308 Senden

TEL.: 02536/33080

 

Branch:

 

Teppich Kibek G.m.b.H.

D 30823 Garbsen

 

Branch:

 

Teppich Kibek G.m.b.H.

Schmalkalder Str. 12

D 45665 Recklinghausen

TEL.: 02361/904320

 

Branch:

Teppich Kibek G.m.b.H.

Knorrstr. 28a

D 34134 Kassel

TEL.: 0561/471150

 

 

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              Ramskamp 100

                        D 25337 Elmshorn

 

Land register documents were not available.

 

 

BANKERS

 

Principal bank

UNICREDIT BANK - HYPOVEREINSBANK, ELMSHORN

Sort. code: 20030000, BIC: HYVEDEMM300

 

Further banks

SPARKASSE ELMSHORN, ELMSHORN

Sort. code: 22150000, Account no.: 42447, BIC: NOLADE21ELH

COMMERZBANK, ELMSHORN

Sort. code: 22140028, BIC: COBADEFF221

UNICREDIT BANK - HYPOVEREINSBANK, HAMBURG

Sort. code: 20030000, Account no.: 75030502, BIC: HYVEDEMM300

POSTBANK (GIRO), HAMBURG

Sort. code: 20010020, Account no.: 5736208, BIC: PBNKDEFF200

 


 

FINANCIAL FIGURES

 

Turnover:            2010               EUR        113,376,061.00

Profit:              2010               EUR          1,305,613.00

Equipment:                              EUR         12,057,688.00

Ac/ts receivable:                       EUR          6,504,723.00

Liabillities:                           EUR         30,896,970.00

Employees:                                                    498

- thereof permanent staff:                                    492

- Trainees:                                                     3

 

 

BALANCE SHEETS

 

Balance sheet ratios 01.01.2010 - 31.12.2010

Equity ratio [%]:                         40.79

Liquidity ratio:                            0.26

Return on total capital [%]:         2.45

 

Balance sheet ratios 01.01.2009 - 31.12.2009

Equity ratio [%]:                         38.92

Liquidity ratio:                            0.41

Return on total capital [%]:         3.29

 

Balance sheet ratios 01.01.2008 - 31.12.2008

Equity ratio [%]:                         33.86

Liquidity ratio:                            0.36

Return on total capital [%]:         2.03

 

Balance sheet ratios 01.01.2007 - 31.12.2007

Equity ratio [%]:                         31.22

Liquidity ratio:                            0.24

Return on total capital [%]:       0.50

 

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.

 

Balance sheet grade

The balance sheet grade is based on the following ratios: equity

ratio, liquidity ratio and return on total capital from the

balance sheets published in the Federal Gazette. It is calculated

 

Type of balance

sheet:               Company balance sheet

 

Financial year:      01.01.2010 - 31.12.2010

 

ASSETS                                  EUR         59,005,626.92

 Fixed assets                           EUR         22,725,752.59

  Intangible assets                     EUR             72,205.00

   Concessions, licences, rights        EUR             72,205.00

  Tangible assets                       EUR         22,653,547.59

   Land / similar rights                EUR         10,595,259.59

   Other tangible assets / fixtures and

   fittings                             EUR         12,057,688.00

   Advance payments made / construction

   in progress                          EUR                600.00

 Current assets                         EUR         36,098,364.72

  Stocks                                EUR         23,483,008.46

   Raw materials, consumables and

   supplies                             EUR             37,930.00

   Finished goods / work in progress    EUR         23,258,079.04

   Advance payments made                EUR            186,999.42

  Accounts receivable                   EUR          6,504,723.17

   Trade debtors                        EUR          2,047,529.08

   Other debtors and assets             EUR          4,457,194.09

  Liquid means                          EUR          6,110,633.09

 Remaining other assets                 EUR            181,509.61

  Accruals (assets)                     EUR            181,509.61

 

LIABILITIES                             EUR         59,005,626.92

 Shareholders' equity                   EUR         24,070,033.27

  Capital                               EUR          5,000,000.00

   Subscribed capital (share capital)   EUR          5,000,000.00

  Reserves                              EUR          1,688,975.85

   Retained earnings / revenue reserves EUR          1,688,975.85

  Balance sheet profit/loss (+/-)       EUR         17,381,057.42

   Profit / loss brought forward        EUR         16,075,444.16

   Annual surplus / annual deficit      EUR          1,305,613.26

 Provisions                             EUR          3,938,623.63

  Pension provisions and comparable

  provisions                            EUR          1,124,879.00

  Provisions for taxes                  EUR            151,000.00

  Other / unspecified provisions        EUR          2,662,744.63

 Liabilities                            EUR         30,896,970.02

  Financial debts                       EUR         17,048,431.20

   Liabilities due to banks             EUR         17,048,431.20

  Other liabilities                     EUR         13,848,538.82

   Trade creditors (for IAS incl. bills

   of exchange)                         EUR          7,503,151.56

   Notes payable                        EUR             80,150.19

   Liabilities from received advance

   payments                             EUR            568,385.59

   Liabilities due to shareholders      EUR             19,965.96

   Unspecified other liabilities        EUR          5,676,885.52

 Other liabilities                      EUR            100,000.00

  Deferrals (liabilities)               EUR            100,000.00

 

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

Code (HGB)

 Sales                                  EUR        113,376,060.96

 Inventory change + own costs (+/-)     EUR           -283,868.81

  Inventory change (+/-)                EUR           -283,868.81

 Other operating income                 EUR          2,598,597.16

 Cost of materials                      EUR         58,363,488.81

 Gross result (+/-)                     EUR         57,327,300.50

 Staff expenses                         EUR         18,733,144.82

  Wages and salaries                    EUR         15,806,033.49

  Social security contributions and

  expenses for pension plans and

  benefits                              EUR          2,927,111.33

 Total depreciation                     EUR          2,467,617.23

  Depreciation on tangible / intangible

  asssets (incl. start-up and exp. of

  bus.                                  EUR          2,467,617.23

 Other operating expenses               EUR         33,321,744.37

 Operating result from continuing

 operations                             EUR          2,804,794.08

 Interest result (+/-)                  EUR           -583,828.38

  Interest and similar income           EUR            478,746.63

  Interest and similar expenses         EUR          1,062,575.01

 Financial result (+/-)                 EUR           -583,828.38

 Result from ordinary operations (+/-)  EUR          2,220,965.70

 Extraordinary expenses                 EUR            141,370.80

 Extraordinary result (+/-)             EUR           -141,370.80

 Income tax / refund of income tax (+/-)EUR           -746,128.30

 Other taxes / refund of taxes          EUR            -27,853.34

 Tax (+/-)                              EUR           -773,981.64

 Annual surplus / annual deficit        EUR          1,305,613.26

 

Type of balance

sheet:               Company balance sheet

 

Financial year:      01.01.2009 - 31.12.2009

 

ASSETS                                  EUR         63,020,110.88

 Fixed assets                           EUR         24,590,403.17

  Intangible assets                     EUR             50,801.00

   Concessions, licences, rights        EUR             50,801.00

  Tangible assets                       EUR         24,539,602.17

   Land / similar rights                EUR         11,016,798.59

   Other tangible assets / fixtures and

   fittings                             EUR         13,522,203.58

   Advance payments made / construction

   in progress                          EUR                600.00

 Current assets                         EUR         38,238,205.10

  Stocks                                EUR         21,047,304.95

   Raw materials, consumables and

   supplies                             EUR             44,895.00

   Finished goods / work in progress    EUR         20,616,145.10

   Advance payments made                EUR            386,264.85

  Accounts receivable                   EUR         12,071,604.60

   Trade debtors                        EUR          1,695,461.84

   Other debtors and assets             EUR         10,376,142.76

  Liquid means                          EUR          5,119,295.55

 Remaining other assets                 EUR            191,502.61

  Accruals (assets)                     EUR            191,502.61

 

LIABILITIES                             EUR         63,020,110.88

 Shareholders' equity                   EUR         24,527,803.21

  Capital                               EUR          5,000,000.00

   Subscribed capital (share capital)   EUR          5,000,000.00

  Reserves                              EUR          1,672,359.05

   Retained earnings / revenue reserves EUR          1,672,359.05

  Balance sheet profit/loss (+/-)       EUR         17,855,444.16

   Profit / loss brought forward        EUR         15,781,563.84

   Annual surplus / annual deficit      EUR          2,073,880.32

 Provisions                             EUR          4,242,158.15

  Pension provisions and comparable

  provisions                            EUR            908,955.00

  Provisions for taxes                  EUR            675,135.00

  Other / unspecified provisions        EUR          2,658,068.15

 Liabilities                            EUR         34,250,149.52

  Financial debts                       EUR         23,116,559.74

   Liabilities due to banks             EUR         23,116,559.74

  Other liabilities                     EUR         11,133,589.78

   Trade creditors (for IAS incl. bills

   of exchange)                         EUR          6,237,222.41

   Notes payable                        EUR             56,611.42

   Liabilities from received advance

   payments                             EUR            747,370.03

   Liabilities due to shareholders      EUR             14,584.12

   Unspecified other liabilities        EUR          4,077,801.80

 

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

Code (HGB)

 Sales                                  EUR        110,912,501.61

 Inventory change + own costs (+/-)     EUR             31,227.56

  Inventory change (+/-)                EUR             31,227.56

 Other operating income                 EUR          2,034,917.22

 Cost of materials                      EUR         55,753,225.18

 Gross result (+/-)                     EUR         57,225,421.21

 Staff expenses                         EUR         18,456,070.94

  Wages and salaries                    EUR         15,571,779.59

  Social security contributions and

  expenses for pension plans and

  benefits                              EUR          2,884,291.35

 Total depreciation                     EUR          2,350,532.80

  Depreciation on tangible / intangible

  asssets (incl. start-up and exp. of

  bus.                                  EUR          2,350,532.80

 Other operating expenses               EUR         32,611,326.82

 Operating result from continuing

 operations                             EUR          3,807,490.65

 Interest result (+/-)                  EUR           -580,215.39

  Interest and similar income           EUR            614,272.53

  Interest and similar expenses         EUR          1,194,487.92

 Financial result (+/-)                 EUR           -580,215.39

 Result from ordinary operations (+/-)  EUR          3,227,275.26

 Income tax / refund of income tax (+/-)EUR         -1,063,417.98

 Other taxes / refund of taxes          EUR            -89,976.96

 Tax (+/-)                              EUR         -1,153,394.94

 Annual surplus / annual deficit        EUR          2,073,880.32

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.49.12

UK Pound

1

Rs.77.84

Euro

1

Rs.64.54

 

 

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.