MIRA INFORM REPORT

 

Report Date :

09.02.2012

 

IDENTIFICATION DETAILS

 

Name :

LEK D.D.

 

 

Formerly Known As :

NOVARTIS PHARMA D.O.O.

 

 

Registered Office :

Verovskova ulica 57 1000 Ljubljana

 

 

Country :

Slovenia

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

14.08.2002

 

 

Com. Reg. No.:

13654200

 

 

Legal Form :

Joined Stocked Company

 

 

Line of Business :

Manufacture of pharmaceutical preparations

 

 

No. of Employees :

2472

 

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 :

10.000.000 EUR

Status :

Good

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)

Slovenia

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


Company name and address

 

Lek d.d.

Phone

01 580 21 11

Verovskova ulica 57

Telefax

01 568 35 17

1000 Ljubljana

E-Mail

info@lek.si

Slovenia

Web

www.lek.si

 

Crefo Nr.                                   9270022631

Statistical Nr.                            1732811

Tax Nr.                                      SI87916452

Registration:                              Ljubljana

Registration Nr.              13654200

Status

 

 

Economic situation

 

Business connection                Business connection are premissible       (21)

Terms of payment                    Within agreed terms                               (21)

Credit Limit                              10.000.000                                            EUR

 

 

Basic information

 

Legal form

Joined stocked Company

 

Founded

14/08/2002 as d.o.o. - Limited liability company (Ltd.) 21/07/2004 as Joined stocked Company

last entry on 09.09.2011

original with the company name Novartis Pharma d.o.o. since 10.07.2003 with the company name Novartis Pharma Storitve d.d.,

since 30.9.2004 with the company name Lek d.d.

on 30.9.2004 incorporation of the

daughter company LEK d.d.  (company nu. 5043425,

established already in 1946) into

parent company Novartis Pharma Storitve d.d. and

at the same time change of the company name from Novartis

Pharma Storitve d.d. into Lek d.d.

the company LEK d.d. (company nu. 5043425) was

on 7.12.2004 from the register erased

 

Registration    

21/07/2004, Ljubljana, 13654200 Statistical Nr.: 1732811 Tax Nr.: SI87916452

 

 

 

Owners and Capital

 

Crefo Nr.

Name / Address / Status

From

Share

Head shareholders

9270022638

NOVARTIS PHARMA AG

Lichtstr. 35, Basel Switzerland

 

100%

 

 

Registered capital

 

Date

 

Currency

Value

EUR

48.402.003

 

 

Management

 

Crefo Nr.

Name / Address / Status

Since            Power of attorney

Board of Directors

9270019046

Board member

Bojan Dolenc

Srednje Bitnje 11, 4209 Zabnica Slovenia

 

 

9270038398

Board member

Daniel Karrer

Alramstrasse 20, 81371 Munchen Germany

9270038404

Board member

Ksenija Butenko Cerne

Moskriceva ulica 2a, 1000 Ljubljana Slovenia

9270135628

Board member

Samo Ros

Mladinska ulica 15, 1000 Ljubljana Slovenia

9270030855

chairman of the board

Vojmir Urlep

RoZna ulica 13, 1370 Logatec Slovenia

9270038397

Board member

Zvonko Bogdanovski

RoZnadolina, Cesta VI 1a, 1000 Ljubljana Slovenia

Supervisory Board

9270038407

member of the supervisory board

Aleksander Koren

Groznikova ulica 17, 1000 Ljubljana Slovenia

9270147509

member of the supervisory board

Cesare Frontini

Baaderstrasse 1a, 80469 Munchen Germany

9270146558

Vice chairman of the board of directors

George Jeffrey Pilgram

JAKOB BUKHARDT STR. 61, 4052 BASEL USA

9270038415

President

Peter Goldschmidt

Herterichstrasse 31, 81479 Munchen Germany

9270038412

member of the supervisory board

Peter Rupprecht

Nenzlingerweg 1, 4147 Aesch(BL) Switzerland

9270038408

member of the supervisory board

Uros Urleb

Podkoren 82d, 4280 Kranjska gora Slovenia

 

 

Company addresses

 

Valid from

Residence address

Valid until

 

Verovskova ulica 57, 1000 Ljubljana, Slovenia Phone: 01 580 21 11

Telefax: 01 568 35 17 E-Mail: info@lek.si Web: www.lek.si

 

 

 

Subsidiaries

 

Crefo Nr.

Name / Address / Status

Valid from

Share

Owner

9270074063

NOVARTIS VETERINA d.o.o.

Statistical Nr.: 2036568

Verovskova ulica 57, 1000 Ljubljana Slovenia

 

2.086.463 EUR

9270038426

Hotel Lek d.o.o. Slovenia

 

100 %

9270038428

Novartis Veterina d.o.o. Slovenia

 

100 %

9270038430

Lek Zagreb d.o.o. Croatia

 

100 %

9270038431

Lek Skopje d.o.o. Macedonia

 

100 %

9270038432

Lek Ljubljana Holding GmbH Austria

 

100 %

9270038433

Cistilna naprava Lendava d.o.o. Slovenia

 

74 %

9270038434

Lek Pharmaceuticals Inc. USA

 

100 %

9270071628

IEDC d.o.o.

Statistical Nr.: 1197843

Presernova cesta 33, 4260 Bled Slovenia

 

158.571 EUR

Head shareholders

9270038429

Sandoz d.d.

Statistical Nr.: 2159287

Verovskova ulica 57, 1000 Ljubljana Slovenia

 

100 %

 

 

Business activities

 

Main activity

Nace

Manufacture of pharmaceutical preparations

21.20

 

Additional activities Nace

 

Company activity:

manufacture of pharmaceutical preparations, chemicals, cosmetics, dental products, research and development, quality control, advisory engineering, tourism, export-import representation and mediation

(all this activities are within the company since september 2004 after the incorporation of the company Lek d.d., before the activity was only managing of the companies)

headquarters and the part of the manufacture premises are located on the address above branc offices are located:

in Menges, Kolodvorska cesta 27 (manufacture of raw materials for the company use and for further sale), - in Lendava, Trimlini 2D, (manufacture of cosmetics, manufacture of

pharmaceutical raw materials) - in Lipovci, Lipovci 251D, Beltinci (veterinary programme) - in Prevalje, Perzonali 47 (dental programme) - Ljubljana, Celovska cesta 135 (research and development)

the company has wide sales net and a great deal of

licence partners who transfered their sales rights for

their products on the company, for example:

Meck and Co.  (USA), Farmitalia (Italy), E.Merck (Germany),

Ivoclar/Vivadent (Lichtenstein), Revlon (USA) etc.

selling structure: 77\/ Central-and Easteurope,  10\/ Asia and

Latin Amerika,

9\% Slovenia, 2\% Afrika,Australia, 2\% Westeuropa, USA, Canada

 

 

Economic data

 

Turnover and Employees

 

Date

Turnover

Employees

2007

772.499.801 EUR

2456

2008

729.193.527 EUR

2500

2009

581.597.375 EUR

2435

2010

575.865.113 EUR

2472

 

group Lek

 

 

Annual

turnover

2010

EUR 734.517.330,--

Profit

2010 EUR

67.003.820,--

Annual

turnover

2009

EUR 731.591.573,--

Profit

2009

EUR

48.747.940,--

Annual

turnover

2008

EUR 831.502.677,--

Profit

2008

EUR

97.989.770,--

Annual

turnover

2007

EUR 973.760.702,--

Profit

2007

EUR

81.200.979,--

 

Import / Export

 

 

Import

Export

Percentage

Unknown

Unknown

Countries

India, Germany, Spain, Japan, USA, China, Italy, Switzerland, Austria

Unknown

 

Properties

 

Name

Detail

Currency

Value

Land

Company's property

EUR

14.533.997

 

458501 square metre

 

 

 

per 31.12.2010

 

 

Buildings

Company's property

per 31.12.2010

EUR

82.056.293

 

 

Supplementary data

 

Remarks

company name:

LEK farmacevtska druZba d.d.firma v angleskem

jeziku: Lek Pharmaceuticals d.d.firma v

franc.j:Societe Pharmaceutique Lek d.d.

participation in capital:

Hotel Lek d.o.o. Kranjska Gora(100% share)

Sandoz d.d.Ljubljana(100% share)

CN Lendava d.o.o. (74,5% share)

Novartis Veterina d.o.o. Ljubljana (100% share)

Lek Ljubljana Holding GmbH Austria(100% share)

Lek Skopje d.o.o.Macedonia(100% share)

Lek Pharmaceuticals, Inc. USA (100% share) (stand per 31.12.2010)

Representations are located in BiH,

Georgien, Ukraine, Kasachstan, Poland,

Russia, Usbekistan, Belaruss

 

Banks.

 

Code

Bank name / Address

Account Nr.

122

ABANKA VIPAd.d.

Slovenska cesta 58, 1517 Ljubljana , 1517,

05100-8000005424

 

 

100

NOVA LJUBLJANSKA BANKA d.d., LJUBLJANA

Trg republike 2, 1520 Ljubljana , 1250,

02923-0012224080

124

RAIFFEISEN BANKA d.d.

Slovenska ulica 17, 2000 Maribor, 2000,

SI56 242039062678839

134

UNICREDIT BANKA SLOVENIJA d.d.

Smartinska 140, 1000 Ljubljana , 1000,

29000-0001867107

 

Main indices

 

Payment experience and credit opinion

 

Terms of payment

Within agreed terms

(21)

Business connection

Business connection are premissible

(21)

Credit Limit

10.000.000

EUR

Business development

 

Company development

Constant

(30)

 

 

 

Events

No negative events registered.

 

 

Balances

 

Balance          

31.12.2010 The enclosed balance of 2010 is originated from official source, it is authenticated by the auditor. 31.12.2009 The enclosed balance of 2009 is originated from official source, it is authenticated by the auditor. 31.12.2008 The enclosed balance of 2008 is originated from official source, it is authenticated by the auditor. 31.12.2007 The enclosed balance of 2007 is originated from official source, no data available about authentication.

 

 

 

 

31/12/2010

1

EUR

balance

31/12/2009

1

EUR balance

31/12/2008

1

EUR balance

31/12/2007

1

EUR balance

Name

Ref.

 

 

 

 

ASSETS (AKTIVA)

 

829.067.311

897.595.525

1.120.673.184

955.552.381

LONG-TERM ASSETS

 

557.910.920

586.739.453

594.534.417

597.270.222

Intangible assets and long-term deferred costs and accrued revenues

 

341.924.167

342.328.717

342.681.153

342.695.346

Intangible assets

 

341.896.682

342.328.717

 

 

Long-term deferred costs and accrued revenues

 

27.485

0

 

 

Tangible fixed assets

 

206.449.360

225.935.390

232.731.041

217.802.317

Long-term financial investments and Real estate investments

 

9.537.393

18.474.130

18.474.648

35.806.201

 

 

 

 

31/12/2010

1

EUR

balance

31/12/2009

1

EUR balance

31/12/2008

1

EUR balance

31/12/2007

1

EUR balance

Name

Ref.

 

 

 

 

Investment property

 

0

0

 

 

Long-term financial investments

 

9.537.393

18.474.130

 

 

Long-term operating receivables

 

0

1.216

4.767

170.767

Deferred receivables for taxes

 

0

0

642.808

795.591

SHORT-TERM ASSETS

 

267.726.728

308.950.849

523.807.342

357.607.700

Short-term assets (without Short-term deferred costs and accrued revenues)

 

 

518.812.328

357.601.336

Assets (group for estrange) for sell

 

0

0

0

0

Inventories

 

101.675.463

117.485.131

140.514.398

126.442.425

Short-term financial investments

 

77.582.565

17.785.028

4.995.014

6.364

Short-term operating receivables

 

88.317.283

172.696.267

376.576.035

226.109.407

Cash assets

 

151.417

984.423

1.721.895

5.049.504

Short-term deferred costs and accrued rev­enues

 

3.429.663

1.905.223

2.331.425

674.459

Off-balance sheet items

 

6.523.939

10.307.379

 

LIABILITIES

 

829.067.311

897.595.525

1.120.673.184

955.552.381

Long-term sources (PASSIVA)

 

 

732.047.288

850.333.923

CAPITAL

 

675.660.658

707.751.768

701.504.759

753.771.146

Called-up capital

 

48.402.003

48.402.003

 

Basic (subscribed) capital

 

48.402.003

48.402.003

48.402.003

48.402.003

Non called-up capital (deductive item)

 

0

0

 

Capital reserves

 

575.595.036

575.595.036

575.595.036

575.595.036

Reserves from profit

 

0

0

 

 

Surplus from revaluation

 

0

0

 

 

Retained net

 

3.754.729

28.453.018

10.078.106

49.988.349

Net business result for the business year

 

47.908.890

55.301.711

67.429.614

79.785.758

PROVISIONS AND LONG-TERM ACCRUED COSTS AND DEFERRED REVENUES

 

31.288.969

30.053.561

30.447.967

 

FINANCIAL AND BUSINESS LIABILITIES

 

108.829.120

145.407.313

344.705.491

 

LONG-TERM LIABILITIES

 

7.446.508

7.664.308

30.542.529

96.562.777

Provisions and long-term accrued costs and de­ferred revenues

 

 

30.447.967

32.605.757

Long-term liabilities

 

 

94.562

63.957.020

Long-term financial liabilities

 

0

0

0

63.820.704

Long-term operating liabilities

 

0

0

94.562

136.316

Deferred liabilities for taxes

 

7.446.508

7.664.308

 

Short-term liabilities and accruals

 

 

388.625.896

105.218.458

SHORT-TERM LIABILITIES

 

101.382.612

137.743.005

344.610.929

89.818.448

Liabilities, included in groups for estrange

 

0

0

 

Short-term financial liabilities

 

13.229.506

58.850.943

268.119.385

5.316.943

Short-term operating liabilities

 

88.153.106

78.892.062

76.491.544

84.501.505

SHORT-TERM ACCRUED COSTS AND DE­FERRED REVENUES

 

13.288.564

14.382.883

44.014.967

15.400.010

 

 

 

 

31/12/2010

1

EUR

balance

31/12/2009

1

EUR balance

31/12/2008

1

EUR balance

31/12/2007

1

EUR balance

Name

Ref.

 

 

 

 

Off-balance sheet items

 

6.523.939

10.307.379

 

 

Profit and loss accounts

 

 

 

 

31.12.2010 The enclosed profit and loss account of 2010 is originated from official source, it is authenticated by the auditor.

31.12.2009 The enclosed profit and loss account of 2009 is originated from official source, it is authenticated by the auditor.

31.12.2008 The enclosed profit and loss account of 2008 is originated from official source, it is authenticated by the auditor.

31.12.2007 The enclosed profit and loss account of 2007 is originated from official source, no data available about authentication.

 

 

31/12/2010

1

EUR

profit and loss account

31/12/2009

1

EUR

profit and loss account

31/12/2008

1

EUR

profit and loss account

31/12/2007

1

EUR

profit and loss account

Name

Ref.

 

 

 

 

TOTAL REVENUES

 

 

729.193.527

772.499.801

TOTAL EXPENSES

 

 

647.450.540

671.405.783

CAPITAL

 

 

 

 

Net sales

 

552.515.632

561.687.358

 

 

Changes in the value of inventories of prod­ucts and work-in-process

 

-5.243.600

-16.157.290

 

 

Capitalised own products and own services

 

0

0

 

 

Other operating revenues (with subventions, grants,...)

 

20.376.458

16.859.693

 

 

GROSS OPERATING YIELD

 

567.648.490

562.389.761

 

 

Cost of goods, material and services

 

341.427.559

312.926.272

218.110.121

304.802.964

Purchase value of goods and materials sold and cost of material and cost of material used

 

234.999.001

214.678.293

 

Cost of services

 

106.428.558

98.247.979

213.055.699

157.090.969

Labour cost

 

122.310.407

122.544.720

125.095.179

129.344.796

thereof wages

 

 

89.565.176

91.609.726

Cost of wages

 

88.594.904

85.345.680

 

 

Cost of pension insurance

 

12.204.350

11.663.338

 

 

Cost of other social insurance

 

6.673.066

6.515.984

 

 

Other labour cost

 

14.838.087

19.019.718

 

 

Write-offs

 

47.607.464

51.465.285

 

 

Depreciation

 

46.607.426

50.806.079

55.803.966

54.623.610

Revaluation operating expenses for non-tangible assets and tangible fixed assets

 

318.338

494.920

 

 

Revaluation operating expenses for current assets

 

681.700

164.286

 

 

Other operating expenses

 

2.535.508

1.898.229

2.246.144

2.554.609

OPERATING REVENUES

 

572.892.090

578.547.051

700.951.673

746.309.933

Financial Revenues from salles of goods, services and materials

 

 

684.066.202

738.413.029

OPERATING EXPENSES

 

513.880.938

488.834.506

614.710.468

649.217.555

OPERATING RESULT

 

59.011.152

89.712.545

 

 

EBIT

 

53.767.552

73.555.255

 

 

 

 

 

 

31/12/2010

1

EUR

profit and loss account

31/12/2009

1

EUR

profit and loss account

31/12/2008

1

EUR

profit and loss account

31/12/2007

1

EUR

profit and loss account

 

Name

Ref.

 

 

 

 

 

Financial income from investments in other enter­prises

 

922.626

61.137

8.006.889

14.123.002

 

Financial income from loans

 

462.769

774.109

 

 

 

 

 

Financial income from operating receivables

 

6.617.210

18.291.581

 

 

 

 

 

Financial expenses from depreciation and write­offs of financial investments

 

0

1.676

0

4.538.125

 

Financial expenses from financial liabilities

 

449.279

6.990.167

 

 

 

 

 

Financial expenses from operating liabilities

 

4.747.164

18.223.006

 

 

 

 

 

Financial income

 

8.002.605

19.126.827

26.453.361

26.113.231

 

Financial expenses

 

5.196.443

25.214.849

32.561.726

21.975.860

 

Other revenues

 

214.018

80.787

1.788.493

76.637

 

Other expenses

 

1.023.711

596.365

178.346

212.368

 

Total revenues

 

575.865.113

581.597.375

 

 

 

 

 

Total costs

 

520.101.092

514.645.720

 

 

 

 

 

Total business result

 

55.764.021

66.951.655

 

 

 

 

 

Tax on profit

 

8.072.931

11.865.034

 

 

 

 

 

Deferred taxs

 

-217.800

-215.090

 

 

 

 

 

Net business result for the accounting period

 

47.908.890

55.301.711

 

 

 

 

 

Write-offs of equity and other financial invest­ments

 

 

 

32.561.726

17.437.735

 

EARNINGS BEFORE TAXES (EBT)

 

 

 

81.742.987

101.094.018

 

INCOME TAX

 

 

 

14.313.373

21.308.260

 

NET EARNINGS (E)

 

 

 

67.429.614

79.785.758

 

Financial Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Name

Ref.

31/12/2010

31/12/2009

31/12/2008

31/12/2007

Equity ratio

1

0,06

0,05

0,04

0,05

Cleared equity ratio

2

0,06

0,05

0,04

0,05

Current liquidity

3

2,64

2,24

1,52

3,98

Quick liquidity

4

1,64

1,39

1,11

2,57

Working capital

5

166344116,00

171207844,00

179196413,00

267789252,00

Gearing

6

17,13

18,54

23,15

19,74

Cleared gearing

7

0,27

1,22

 

Profitability

8

9,68

11,51

11,21

13,09

Operating profitability

9

8,32

9,51

9,25

10,33

Stock days

10

64,44

73,73

70,33

59,74

Debtor days

11

55,98

108,38

188,50

106,83

Supplier days

12

55,87

49,51

38,29

39,93

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.49.07

UK Pound

1

Rs.78.09

Euro

1

Rs.65.15

 

 

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.