MIRA INFORM REPORT

 

 

Report Date :

30.01.2012

 

IDENTIFICATION DETAILS

 

Name :

THYSSENKRUPP ENERGOSTAL S.A.

 

 

Registered Office :

Grudziądzka 159 87-100 Toruń

 

 

Country :

Poland

 

 

Financials (as on) :

30.09.2010

 

 

Date of Incorporation :

December 1994

 

 

Com. Reg. No.:

870422397

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Wholesale of metals and metal ores

 

 

No. of Employees :

660

 

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

 

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)

Poland

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


NAME AND ADDRESS                                                                          

 

 

 

NAME:

THYSSENKRUPP ENERGOSTAL S.A.

 

 

STREET:

GRUDZIĄDZKA 159

ZIP CODE:

87-100

TOWN:

TORUŃ

 

 

 

 

 

 

 

 

CONTACT DETAILS

 

 

 

 

 

 

 

 

TELEPHONE:

56/6119494

 

 

 

FAX:

56/6119575

WEBSITE:

www.thyssenkrupp-energostal.pl

 

EMAIL:

biuro@tk.energostal.pl

 

 

 

 

 

 

 

 

 

 

 

OTHER INFORMATION                                                                         

 

 

 

REGON/Statistical No.

870422397

V.A.T.:

956-16-27-586

 

 

FOUNDED:

1994/12/

 

 

 

 

 

Legal form

JOINT STOCK COMPANY

 

 

 

 

 

NACE codes:

51.70

Other wholesale

 

 

60.25

Freight transport by road

 

 

51.52

Wholesale of metals and metal ores

 

HSCN codes:

7304----

Tubes, pipes and hollow profiles, seamless, of iron or steel (excl. products

 

 

EMPLOYMENT (for last available 3 years)                                                                          

 

 

 

FROM DATE

TO DATE

TOTAL (MIN-MAX)

PRODUCTIVE (MIN-MAX)

UNPRODUCTIVE (MIN-MAX)

2009/01/01

2009/12/31

660 - 660

-

-

2008/01/01

2008/12/31

787 - 787

-

-

2007/01/01

2007/12/31

650 - 650

-

-

 

 

 

 

 

 

 

 

TURNOVER and NET SALES (for last available 3 years)

 

 

 

 

 

FROM DATE

TO DATE

TURNOVER

NET SALES

EXPORT

IMPORT

2009/10/01

2010/09/30

1.516.772.552,44

1.513.242.418,66

 

 

2008/10/01

2009/09/30

1.238.853.215,43

1.231.747.220,38

 

 

2007/10/01

2008/09/30

1.766.768.850,09

1.744.696.362,34

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS (for last available 3 years)

 

 

 

 

 

 

 

 

 

YEAR 1

YEAR 2

YEAR 3

DATE:

30/09/2010

30/09/2009

30/09/2008

TOTAL ASSETS

732.191.095,13

586.423.134,44

756.392.301,67

 

 

 

 

 

 

 

 

NET PROFIT/LOSS (for last available 3 years)

 

 

 

 

 

YEAR 1

YEAR 2

YEAR 3

DATE:

30/09/2010

30/09/2009

30/09/2008

Net profit (loss) for the year:

50.018.392,36

1.116.651,20

54.324.027,14

 

 

 

NAME AND ADDRESS DATA                                       

 

 

 

 

 

NAME:

THYSSENKRUPP ENERGOSTAL S.A.

 

 

SHORT NAME:

THYSSENKRUPP ENERGOSTAL S.A., TO

 

 

STREET:

GRUDZIĄDZKA 159

 

 

ZIP CODE:

87-100

 

 

TOWN:

TORUŃ

 

 

TELEPHONE:

56/6119494

 

 

FAX:

56/6119575

 

 

WEBSITE:

www.thyssenkrupp-energostal.pl

 

 

EMAIL:

biuro@tk.energostal.pl

 

 

                                                                                   BASIC DATA                                                               

 

 

 

 

 

REGON/Statistical No.

870422397

 

 

V.A.T.:

956-16-27-586

 

 

Nationwide Court Register

KRS 0000020529

 

 

Legal form

JOINT STOCK COMPANY

 

 

Status

ACTIVE

 

 

Start of Activity

1994/12/

 

 

Registering agency

COURT OF COMMERCE

 

 

Register type

NATIONAL COURT REGISTER

 

 

Date of registration

18/06/2001

 

 

 

 

 

 

NACE codes:

51.70

Other wholesale

 

51.52

Wholesale of metals and metal ores

 

60.25

Freight transport by road

HSCN codes:

7304----

Tubes, pipes and hollow profiles, seamless, of iron or steel (excl. products

 

 

 

 

 

 

 

 

 

                                                                                  


ORGANISATIONAL AND LEGAL DATA

 

 

 

 

 

REGISTER CAPITAL:

 

 

 

VALUE:

15.000.000,00 PLN

 

 

NUMBER OF SHARES:

5000

 

 

 

 

 

 

SHAREHOLDERS

 

 

 

 

 

 

FOREIGN COMPANY NAME:

THYSSEN KRUPP

 

 

ADDRESS:

40211 DUSSELDORF
AUGUST THYSSEN STR. 1

 

 

COUNTRY:

Germany

 

 

WEBSITE:

www.thyssenkrupp.com

 

 

EMAIL:

info@thyssenkrupp.com

 

 

 

 

 

 

SUPERVISORY BOARD

 

 

 

 

 

 

NAME:

MAREK

 

 

SURNAME:

RISSMANN

 

 

PESEL:

58111403456

 

 

CITIZENSHIP:

Poland

 

 

COUNTRY:

Poland

 

 

 

 

 

 

NAME:

GERD

 

 

SURNAME:

KRASSHOFER

 

 

CITIZENSHIP:

Germany

 

 

COUNTRY:

Germany

 

 

 

 

 

 

NAME:

UWE

 

 

SURNAME:

SEHLBACH

 

 

CITIZENSHIP:

Germany

 

 

COUNTRY:

Germany

 

 

 

 

 

 

MANAGERS

 

 

 

 

 

 

TYPE:

PRESIDENT OF THE BOARD

 

 

REPRESENTATION:

WITH ONE ANOTHER/JOINTLY

 

 

NAME:

RYSZARD

 

 

SURNAME:

BOJARSKI

 

 

PESEL:

63011310993

 

 

CITIZENSHIP:

Poland

 

 

COUNTRY:

Poland

 

 

OTHER DIRECTORSHIPS:

OFFICIAL RECEIVER: PRZEDSIĘBIORSTWO WIELOBRANŻOWE "CENTROSTAL-POZNAŃ" S.A. W LIKWIDACJI

 

 

 

 

 

 

TYPE:

VICE-PRESIDENT OF THE BOARD

 

 

REPRESENTATION:

WITH ONE ANOTHER/JOINTLY

 

 

NAME:

ROBERT

 

 

SECOND NAME:

TOMASZ

 

 

SURNAME:

BUCHNAJZER

 

 

PESEL:

73110406255

 

 

CITIZENSHIP:

Poland

 

 

COUNTRY:

Poland

 

 

OTHER DIRECTORSHIPS:

SHAREHOLDER: DWÓR ELIZY SPÓŁKA Z O.O.

 

 

 

VICE-PRESIDENT OF THE BOARD: DWÓR ELIZY SPÓŁKA Z O.O.

 

 

 

 

 

 

 

 

 

 

TYPE:

VICE-PRESIDENT OF THE BOARD

 

 

REPRESENTATION:

WITH ONE ANOTHER/JOINTLY

 

 

NAME:

ROMAN

 

 

SECOND NAME:

ADAM

 

 

SURNAME:

CZYŻYKOWSKI

 

 

PESEL:

69080908754

 

 

CITIZENSHIP:

Poland

 

 

COUNTRY:

Poland

 

 

OTHER DIRECTORSHIPS:

MEMBER OF THE BOARD: POLSKA UNIA DYSTRYBUTORÓW STALI

 

 

 

 

 

 

PROXY/PLENIPOTENTIARY

 

 

 

 

 

 

NAME:

WITOLD

 

 

SURNAME:

MARTEWICZ

 

 

PESEL:

69032201850

 

 

CITIZENSHIP:

Poland

 

 

COUNTRY:

Poland

 

 

 

 

 

 

NAME:

MARIUSZ

 

 

SURNAME:

BŁAŻEJEWICZ

 

 

PESEL:

74080917415

 

 

CITIZENSHIP:

Poland

 

 

COUNTRY:

Poland

 

 

SHARES IN OTHER COMPANIES                                 

 

 

 

 

 

COMPANY NAME:

PRZEDSIĘBIORSTWO WIELOBRANŻOWE "CENTROSTAL-POZNAŃ" S.A. W LIKWIDACJI

 

 

STREET:

LUTYCKA 1

 

 

ZIP CODE:

60-580

 

 

TOWN:

POZNAŃ

 

 

TELEPHONE::

061/8483282,8474482...7

 

 

FAX:

061/8489470

 

 

VALUE:

1.100.000,00 PLN

 

                                                                                  


EMPLOYMENT                                                            

 

 

 

 

 

TOTAL (MIN-MAX)

PRODUCTIVE (MIN-MAX)

UNPRODUCTIVE (MIN-MAX)

FROM DATE

TO DATE

660 - 660

-

-

2009/01/01

2009/12/31

787 - 787

-

-

2008/01/01

2008/12/31

650 - 650

-

-

2007/01/01

2007/12/31

452 - 452

-

-

2003/01/01

2003/12/31

315 - 315

-

-

2002/01/01

2002/12/31

50 - 50

-

-

1999/01/01

1999/12/31

30 - 30

-

-

1998/01/01

1998/12/31

 

                                                                                  

REAL ESTATE                                                            

 

 

 

 

 

RENTED

 

 

 

 

 

 

 

KIND OF REAL ESTATE

AREA FROM

AREA TO

VALUE:

CURRENCY

MORTGAGEE REGISTER NUMBER

 

 

 

 

 

 

 

 

SALES                                                                        

 

 

 

 

 

FROM DATE

TO DATE

TURNOVER

NET SALES

EXPORT

IMPORT

2009/10/01

2010/09/30

1.516.772.552,44

1.513.242.418,66

 

 

2008/10/01

2009/09/30

1.238.853.215,43

1.231.747.220,38

 

 

2007/10/01

2008/09/30

1.766.768.850,09

1.744.696.362,34

 

 

2006/10/01

2007/09/30

1.802.432.671,53

1.788.837.217,63

 

 

2005/10/01

2006/09/30

1.414.500.831,06

1.395.277.814,35

 

 

2004/10/01

2005/09/30

1.209.290.594,87

1.185.910.077,03

 

 

2003/10/01

2004/09/30

946.860.962,15

933.439.745,99

 

 

2002/01/01

2002/12/31

740.903.551,14

729.655.188,61

 

 

2001/01/01

2001/12/31

194.142.197,99

190.876.000,00

 

 

2000/01/01

2000/12/31

145.409.263,49

144.351.000,00

 

 

1999/01/01

1999/12/31

106.166.031,21

 

 

 

1998/01/01

1998/12/31

71.292.972,21

 

 

 

 

 

 

 

 

                                                                                   FINANCIAL DATA                                                       

 

 

 

 

 

FINANCIAL STATEMENT                                 

 

 

 

 

 

YEAR 1

YEAR 2

YEAR 3

DATE:

30/09/2010

30/09/2009

30/09/2008

ASSETS

 

 

 

A. Total non-current assets

194.882.315,20

194.454.237,89

202.754.086,53

I.Intangible assets:

8.570.422,02

7.630.364,02

7.956.576,21

1.Costs of development activities:

0,00

0,00

0,00

2.Goodwill:

0,00

0,00

0,00

3.0ther intangible fixed assets:

0,00

0,00

0,00

4.Prepayments for intangible assets:

0,00

0,00

0,00

II.Fixed assets:

163.302.270,70

162.981.131,84

168.987.330,17

l.tangible fixed assets:

0,00

0,00

0,00

a)land:

0,00

0,00

0,00

b)buildings:

0,00

0,00

0,00

c)machinery and equipment:

0,00

0,00

0,00

d)vehicles:

0,00

0,00

0,00

e)other tangible fixed assets:

0,00

0,00

0,00

2.Investments in progress:

0,00

0,00

0,00

3.Investments in progress paid on accounts:

0,00

0,00

0,00

III.Long-term receivables:

0,00

0,00

0,00

I.From related companies:

0,00

0,00

0,00

2.From other companies:

0,00

0,00

0,00

IV.Long-term investments:

22.920.472,48

23.842.742,03

31.989.489,36

I.Real-estate property:

22.920.472,48

23.753.592,03

23.918.520,55

2.Intangible assets:

0,00

0,00

7.956.576,21

3.Long-term financial assets:

0,00

0,00

0,00

a) in related companies:

0,00

0,00

0,00

- shares:

0,00

0,00

0,00

- other commercial papers:

0,00

0,00

0,00

- provided loans:

0,00

0,00

0,00

- other long-term financial assets:

0,00

0,00

0,00

b) in other companies:

0,00

0,00

0,00

- shares:

0,00

0,00

0,00

- other commercial papers:

0,00

0,00

0,00

- provided loans:

0,00

0,00

0,00

- other long-term financial assets:

0,00

0,00

0,00

4.0ther long-term investments:

0,00

89.150,00

114.392,60

V.Long-term interperiod settlements:

0,00

0,00

1.777.267,00

1.Assets from deffered income tax:

0,00

0,00

1.777.267,00

2.0thers:

0,00

0,00

0,00

B. Current assets:

537.308.779,93

391.968.896,55

553.638.215,14

I. Inventory

214.098.914,14

164.807.883,66

264.881.778,26

1.Materials:

0,00

0,00

0,00

2.Semi-products and work in progress:

0,00

0,00

0,00

3.Finished goods:

0,00

0,00

0,00

4.Products:

0,00

0,00

0,00

5.Advance payment for delivery:

0,00

0,00

0,00

II.Accounts receivable:

0,00

5.296,73

875.882,00

1.From related companies:

0,00

0,00

0,00

a)trade receivables:

0,00

0,00

0,00

- within 12 months:

0,00

0,00

0,00

- more than 12 months:

0,00

0,00

0,00

b)others:

0,00

0,00

0,00

2.From other companies:

0,00

5.296,73

875.882,00

a)trade receivables:

0,00

0,00

0,00

- within 12 months:

0,00

0,00

0,00

- more than 12 months:

0,00

0,00

0,00

b)tax and social receivables:

0,00

5.296,73

875.882,00

c)other receivables:

0,00

0,00

0,00

d)accounts receiv. result. from disputable claims:

0,00

0,00

0,00

III.Short-term investments:

1.574.892,09

3.269.472,16

5.081.741,75

1.Short-term financial assets:

1.574.892,09

3.269.472,16

5.081.741,75

a) in related companies:

0,00

0,00

0,00

- shares:

0,00

0,00

0,00

- other commercial papers:

0,00

0,00

0,00

- provided loans:

0,00

0,00

0,00

- other short-term financial assets:

0,00

0,00

0,00

b) in other companies:

0,00

0,00

0,00

- shares:

0,00

0,00

0,00

- other commercial papers:

0,00

0,00

0,00

- provided loans:

0,00

0,00

0,00

- other short-term financial assets:

0,00

0,00

0,00

c)cash and other cash assets:

1.574.892,09

3.269.472,16

5.081.741,75

- cash in hand and at bank:

0,00

0,00

0,00

- other cash means:

0,00

0,00

0,00

- other cash assets:

0,00

0,00

0,00

2.0ther short-term investments:

0,00

0,00

0,00

IV.Short-term interperiod settlements:

0,00

0,00

0,00

Total assets (A+B):

732.191.095,13

586.423.134,44

756.392.301,67

LIABILITIES

 

 

 

A. Net worth:

266.954.175,37

242.078.783,01

268.124.145,38

I.Issued capital:

15.000.000,00

15.000.000,00

15.000.000,00

II.Outstanding but unpaid contribution

0,00

0,00

0,00

III.Entity's own capital (negative):

0,00

0,00

0,00

IV.Reserve capital:

0,00

0,00

0,00

V.Revaluation reserve:

0,00

0,00

0,00

VI.Other reserve capitals:

201.935.783,01

225.962.131,81

198.800.118,24

VII.Profit/loss brutto forward:

0,00

0,00

0,00

VIII.Net financial result for the year:

50.018.392,36

1.116.651,20

54.324.027,14

IX.Write-offs from net profit:

0,00

0,00

0,00

B.Liabilities & reserves:

465.236.919,76

344.344.351,43

488.268.156,29

I.Reserve for liabilities:

0,00

0,00

0,00

1.Reserves for deffered income tax:

0,00

0,00

0,00

2.Reserves for retirement and similar:

0,00

0,00

0,00

- long-term:

0,00

0,00

0,00

- short-term:

0,00

0,00

0,00

3.0ther reserves:

0,00

0,00

0,00

- long-term:

0,00

0,00

0,00

- short-term:

0,00

0,00

0,00

II.Long-term liabilities:

234.175,00

282.251,00

80.100.000,00

1.To related companies:

0,00

0,00

0,00

2.To other companies:

203.505.010,87

0,00

0,00

a)credits and loans:

203.505.010,87

0,00

0,00

b)commercial papers:

0,00

0,00

0,00

c)other financial liabilities:

0,00

0,00

0,00

d)other long-term liabilities:

0,00

0,00

0,00

III.Short-term liabilities:

465.002.744,76

344.062.100,43

408.168.156,29

1.To related companies:

0,00

0,00

0,00

a)trade payable:

0,00

0,00

0,00

- within 12 months:

0,00

0,00

0,00

- more than 12 months:

0,00

0,00

0,00

b)other:

0,00

0,00

0,00

2.To other companies:

261.050.133,89

163.729.985,26

0,00

a)bank loans:

0,00

161.888.756,44

0,00

b)commercial papers:

0,00

0,00

0,00

c)other financial liabilities:

0,00

0,00

0,00

d)trade payables:

256.348.837,55

0,00

0,00

- within 12 months:

0,00

0,00

0,00

- more than 12 months:

0,00

0,00

0,00

e)supplies paid on account:

0,00

0,00

0,00

f)notes payable:

0,00

0,00

0,00

g)tax & social securities:

4.701.296,34

1.841.228,82

0,00

h)payroll payable:

0,00

0,00

0,00

i)other short-term liabilities:

0,00

0,00

0,00

3. Special funds:

0,00

0,00

0,00

IV. Accrued liabilities:

0,00

0,00

0,00

1. Negative goodwill

0,00

0,00

0,00

2. Other

0,00

0,00

0,00

- long-term:

0,00

0,00

0,00

- short-term:

0,00

0,00

0,00

Total liabilities (A+B):

732.191.095,13

586.423.134,44

756.392.301,67

 

 

 

 

 

 

Profit and Loss account (comp)

 

 

 

 

 

 

 

 

YEAR 1

YEAR 2

YEAR 3

FROM DATE:

01/10/2009

01/10/2008

01/10/2007

TO DATE:

30/09/2010

30/09/2009

30/09/2008

A. Net sales of goods and products:

1.513.242.418,66

1.231.747.220,38

1.744.696.362,34

- including to related companies

13.192.452,23

13.065.341,74

27.851.977,22

I. Net sales of products

117.584.898,95

45.017.129,73

49.549.972,28

II. Change of products

3.137.196,88

-3.918.448,33

1.869.519,06

III.Costs of production

0,00

0,00

0,00

IV.Net sale of goods and materials

1.392.520.322,83

1.190.648.538,98

1.693.276.871,00

B. Operation expenses:

1.436.824.058,67

1.214.031.309,06

1.677.710.581,36

I. Depreciation:

11.814.515,60

12.606.848,89

13.523.058,05

II. Costs of materials and energy

89.405.534,54

26.120.131,23

40.785.331,55

III. Outside services

42.062.114,96

36.378.112,39

49.690.912,56

IV.Taxes :

3.249.585,63

3.155.152,77

3.050.322,43

- including excise taxes:

0,00

0,00

 

V. Salaries

40.490.646,74

37.862.880,62

45.120.040,10

VI. Social taxes & related

7.251.516,29

7.275.722,48

9.269.454,22

VII. Other

5.272.786,67

4.199.302,66

6.048.939,19

VIII. Goods and materials sold

1.237.277.358,24

1.086.433.158,02

1.510.222.523,26

C. Profit (loss) on sale (A-B)

76.418.359,99

17.715.911,32

66.985.780,98

D. Other operation incomes

550.823,34

2.736.462,65

15.274.783,29

I. Profit from sale of tangible assets

0,00

0,00

 

II. Grants & subsidies

0,00

0,00

 

III. Other

0,00

0,00

 

E. Other operating costs

1.073.065,25

122.002,95

723.519,76

I. Loss from sale of tangible assets

0,00

0,00

 

II. Revaluation of non-financial assets

0,00

0,00

 

III. Other operating costs

0,00

0,00

 

F. Profit (loss) from operating activity (C+D-E)

75.896.118,08

20.330.371,02

81.537.044,51

G. Financial income

2.979.310,44

4.369.532,40

6.797.704,46

I. Dividends

0,00

0,00

 

- from subsidiaries and affiliates

0,00

0,00

 

II. Interest receivable

0,00

0,00

 

- from subsidiaries and affiliates

0,00

0,00

 

III. Profits from investment transferred

0,00

0,00

 

IV. Revaluation of investments

0,00

0,00

 

V. Other

0,00

0,00

 

H. Financial costs

16.866.922,16

21.623.734,22

21.195.470,04

I. Interest payable including:

0,00

0,00

 

- including to related companies

0,00

0,00

 

II. Loss from investments transferred

0,00

0,00

 

III. Revaluation of investments

0,00

0,00

 

IV. Other

0,00

0,00

 

I. Profit (loss) from economic activity (F+G-H)

62.008.506,36

3.076.169,20

67.139.278,93

J. Extraordinary items (J.I - J.II)

0,00

0,00

0,00

I. Extraordinary incomes

0,00

0,00

0,00

II.Extraordinary losses

0,00

0,00

0,00

K. Brutto profit (loss) for the year (I+/-J):

62.008.506,36

3.076.169,20

67.139.278,93

L. Corporate income tax

-11.990.114,00

-1.959.518,00

12.815.251,79

M. Other obligatory charges

0,00

0,00

0,00

N. Net profit (loss) for the year (K-L-M):

50.018.392,36

1.116.651,20

54.324.027,14

 

 

 

 

 

 

 

 

 

CASH FLOW

 

 

 

 

 

 

 

YEAR 1

YEAR 2

YEAR 3

FROM DATE:

01/10/2009

01/10/2008

01/10/2007

TO DATE:

30/09/2010

30/09/2009

30/09/2008

A. Operating cash flow

-2.532.310,64

169.320.594,38

32.765.618,39

I. Net profit

 

 

 

II. Adjustments

 

 

 

1. Depreciation

 

 

 

2. Loss an exchange rates difference

 

 

 

3. Interests/dividends receivable/payable

 

 

 

4. Loss on investment activities

 

 

 

5. Change of reserves

 

 

 

6. Change in inventories

 

 

 

7. Change in accaunts receivable

 

 

 

8. Change in short-term liabilities

 

 

 

9. Change in prepaid items

 

 

 

10. Other items

 

 

 

III.Net operating cash flow (I +/- II)

-2.532.310,64

169.320.594,38

32.765.618,39

B. Investment cash flow

-11.935.618,56

-10.562.676,13

-4.241.230,88

I. Cash inflows from investment activities

 

 

 

1. Sale of intangible assets

 

 

 

2. Sale of real-estate property and intang. assets

 

 

 

3. Sale of financial assets

 

 

 

a) in related companies:

 

 

 

- financial ASSETS transferred

 

 

 

- dividends and share in profits

 

 

 

- repayments of long-term loans granted

 

 

 

- interests

 

 

 

- other inflows

 

 

 

b) in other companies:

 

 

 

- financial ASSETS transferred

 

 

 

- dividends and share in profits

 

 

 

- repayments of long-term loans granted

 

 

 

- interests

 

 

 

- other inflows

 

 

 

4. Other investment inflows

 

 

 

II. Cash outflows from investment activities

 

 

 

1. Acquired intangible and tangible fixed assets

 

 

 

2. Investments in real-estate and intangible assets

 

 

 

3. On financial assets

 

 

 

a) assets in related companies

 

 

 

b) assets in other companies

 

 

 

- financial ASSETS acquired

 

 

 

- long-term loans granted

 

 

 

4. Other investment outflows

 

 

 

III. Net cash from investment activities

-11.935.618,56

-10.562.676,13

-4.241.230,88

C. Financial cash flow

12.773.349,13

-160.570.187,84

-31.097.416,28

I. Inflows from financial activity

 

 

 

1. Net inflows from issuing shares, capital instr.

 

 

 

2. Bank credits and loans

 

 

 

3. Issue of debt securities

 

 

 

4. Other financial inflows

 

 

 

II. Cash outflows from financial activity

 

 

 

1. Own shares acquired

 

 

 

2. Dividends and other payables to owner

 

 

 

3. payments, other than dividends,to shareholders/owners

 

 

 

4. Bank credits and loan repaids

 

 

 

5. Debt securities and loans repaid

 

 

 

6. Resulted from financial leasing

 

 

 

7. Interests payable

 

 

 

8. Interests

 

 

 

9. Other financial outflows

 

 

 

III. Net financial cash flow

12.773.349,13

-160.570.187,84

-31.097.416,28

D. Total net cash flow (A.III +/- B.III +/- C.III)

-1.694.580,07

-1.812.269,59

-2.573.028,77

E. Change in cash. positions in balance

-1.694.580,07

-1.812.269,59

-2.573.028,77

- including due to the foreign exchanges difference

 

 

 

F. Cash at the beginning of the year

3.269.472,16

5.081.741,75

7.654.770,52

G. Cash at the end of the year (F +/- D)

1.574.892,09

3.269.472,16

5.081.741,75

- including restricted cash

 

 

 

 

                                                                                  

INDEX ANALYSIS                                                       

 

 

 

 

 

INDEX

31/12/2010

31/12/2009

31/12/2008

CURRENT RATIO (CR)
Current assets/Current liabilities

1,16

1,14

1,36

QUICK RATIO (QR)
Current Assets-Inventory/Current liabilities

0,70

0,66

0,71

CASH RATIO (SQR)
Cash/Current liabilities

0,00

0,01

0,01

STOCK TURNOVER/DAY'S SUPPLY IN INVENTORY
Inventory/Turnover x 365 days

51,64

48,84

55,41

CREDITORS DAYS/DAY'S SALES IN RECEIVABLES
Current receivables/Turnover x 365 days

0,00

0,00

0,18

DEBTORS DAYS/DAY'S PURCHASE IN PAYABLES
Current liabilities/Turnover x 365 days

112,16

101,95

85,39

TOTAL INDEBTNESS/DEBT RATIO
Outside capital/Equity capital x 100%

63,54

58,72

64,55

LONG TERM INDEBTNESS I/LONG TERM DEBT RATIO I
Longterm liabilities/Equity capital

0,00

0,00

0,30

LONG TERM INDEBTNESS II/LONG TERM DEBT RATIO II
Longterm liab./Equity cap.+Longterm liab. x 100%

0,09

0,12

23,00

RETURN ON SALES (ROS)
Net profit/Turnover x 100%

3,31

0,09

3,11

RETURN ON ASSETS (ROA)
Net profit/Total assets x 100%

6,83

0,19

7,18

RETURN ON EQUITY (ROE)
Net profit/Equity capital x 100%

18,74

0,46

20,26

LONG TERM LIABILITIES IN OUTSIDE CAPITAL
Longterm liabilities/Outside capital x 100%

0,00

0,00

0,16

WORKING CAPITAL
Current assets-Current liabilities

72.306.035,17

47.906.796,12

145.470.058,85

WORKING CAPITAL RATIO
Current assets-Current liabilities/Turnover x 100%

4,78

3,89

8,34

 

 

SECTOR AVERAGE VALUES

(FOR LAST AVAILABLE 3 YEARS)       

 

 

 

 

 

 

NACE:51.52 (Wholesale of metals and metal ores)

 

INDEX ANALYSIS

31/12/2011

31/12/2010

31/12/2009

CURRENT RATIO (CR)
Current assets/Current liabilities

1,30

1,14

3,98

QUICK RATIO (QR)
Current Assets-Inventory/Current liabilities

0,82

0,63

2,96

RETURN ON SALES (ROS)
Net profit/Turnover x 100%

3,69

1,39

-0,31

RETURN ON ASSETS (ROA)
Net profit/Total assets x 100%

1,93

3,15

-0,20

RETURN ON EQUITY (ROE)
Net profit/Equity capital x 100%

3,57

30,12

5,49

EMPLOYMENT

 

Employment TOTAL

213.15

216.18

216.65

Employment PRODUCTIVE

24.00

24.00

24.00

Employment UNPRODUCTIVE

60.33

53.33

50.67

TURNOVER / NET SALES

 

TURNOVER

72.754.000,00

232.255.409,28

235.410.939,57

NET SALES

 

283.643.624,39

227.679.923,45

TOTAL ASSETS

 

TOTAL ASSETS

112.863.000,00

202.696.242,25

145.182.009,86

 

 

 

 

 

 

 

 

NACE:51.70 (Other wholesale)

 

INDEX ANALYSIS

31/12/2011

31/12/2010

31/12/2009

CURRENT RATIO (CR)
Current assets/Current liabilities

13,12

2,13

2,96

QUICK RATIO (QR)
Current Assets-Inventory/Current liabilities

6,32

1,47

2,07

RETURN ON SALES (ROS)
Net profit/Turnover x 100%

8,33

5,90

2,65

RETURN ON ASSETS (ROA)
Net profit/Total assets x 100%

32,63

9,73

6,45

RETURN ON EQUITY (ROE)
Net profit/Equity capital x 100%

0,00

24,19

19,39

EMPLOYMENT

 

Employment TOTAL

41.78

41.78

41.72

Employment PRODUCTIVE

569.76

569.76

603.93

Employment UNPRODUCTIVE

561.77

561.77

472.33

TURNOVER / NET SALES

 

TURNOVER

 

810.630.636,14

503.425.151,41

NET SALES

16.428.106,00

312.612.379,74

528.220.158,87

TOTAL ASSETS

 

TOTAL ASSETS

4.192.859,20

222.193.359,88

249.218.034,03

 

                                                                                  

HISTORICAL DATA                                                     

 

 

 

 

 

Basic Data (History)

 

 

 

 

 

 

Validity period:

1994/ / - / /

 

 

Legal form:

CIVIL COMPANY

 

 

Register organ:

1287101

 

 

Type:

DIRECTORY OF BUSINESS ACTIVITY

 

 

Number in register:

21129

 

 

 

 

 

 

Validity period:

1994/ / - 2001/06/18

 

 

Legal form:

JOINT STOCK COMPANY

 

 

Register organ:

1387101

 

 

Type:

COMMERCIAL REGISTER

 

 

 

 

 

 

 

 

 

 

Addresses (History)

 

 

 

 

 

 

Validity period:

1994/ / - / /

 

 

NAME:

PZH "ENERGOSTAL" SP.C. BOJARSKI RYSZARD, CZYŻKOWSKI ROMAN

 

 

SHORT NAME:

"ENERGOSTAL" SP.C.,TORUŃ

 

 

STREET:

GRUDZIĄDZKA 159

 

 

ZIP CODE:

87-100

 

 

TOWN:

TORUŃ

 

 

TELEPHONE:

31486

 

 

 

 

 

 

Validity period:

1994/ / - 2001/10/19

 

 

NAME:

ENERGOSTAL SPÓŁKA AKCYJNA

 

 

SHORT NAME:

ENERGOSTAL S.A., TORUŃ

 

 

STREET:

GRUDZIĄDZKA 159

 

 

ZIP CODE:

87-100

 

 

TOWN:

TORUŃ

 

 

TELEPHONE:

056/6119494

 

 

FAX:

056/6119494

 

 

 

 

 

 

 

 

 

 

Proxy/Plenipotentiary (History)

 

 

 

 

 

 

Validity period:

2001/06/18 - 2011/ /

 

 

TYPE:

PROXY

 

 

NAME:

ROMAN

 

 

SECOND NAME:

ADAM

 

 

SURNAME:

CZYŻYKOWSKI

 

 

PESEL:

69080908754

 

 

CITIZENSHIP:

Poland

 

 

COUNTRY:

Poland

 

 

                                                                                   PAYMENTS                                                                 

 

 

 

 

 

Overdue payments

There aren't of debt collection action by available resources of

 

 

Overdue payments

KRD (National Debt Register Economic Information Bureau www.krd.pl )

 

 

Overdue payments

against this Company at 2012.01.27

 

 

 

 

 

                                                                                  

TRADE PARTNERS                                                     

 

 

 

 

 

COMPANY NAME:

PROJPRZEM SPÓŁKA AKCYJNA

 

 

V.A.T.:

554-02-34-098

 

 

STREET:

BERNARDYŃSKA 13

 

 

ZIP CODE:

85-029

 

 

TOWN:

BYDGOSZCZ

 

 

TELEPHONE::

052/3767400

 

 

FAX:

052/3767402

 

 

WEBSITE:

www.projprzem.com

 

 

EMAIL:

info@projprzem.com

 

 

 

 

 

 

COMPANY NAME:

ALUMEN SP. Z O.O.

 

 

V.A.T.:

778-01-54-276

 

 

STREET:

HAWELAŃSKA 2

 

 

ZIP CODE:

61-625

 

 

TOWN:

POZNAŃ

 

 

TELEPHONE::

061/8278700

 

 

FAX:

061/8278701

 

 

WEBSITE:

www.alumen.com.pl

 

 

EMAIL:

alumen@alumen.com.pl

 

 

 

 

 

 

COMPANY NAME:

BMZ POLSKA SPÓŁKA Z O.O.

 

 

V.A.T.:

634-265-74-04

 

 

STREET:

MICKIEWICZA 29A/18 23

 

 

ZIP CODE:

40-085

 

 

TOWN:

KATOWICE

 

 

TELEPHONE::

32/2072676

 

 

FAX:

32/2072676

 

 

WEBSITE:

www.bmzpolska.pl

 

 

EMAIL:

bmz@bmzpolska.pl

 

 

 

 

 

 

 

 

 

                                                                                   RELATED FIRMS                                                         

 

 

 

 

 

COMPANY NAME:

PRZEDSIĘBIORSTWO WIELOBRANŻOWE "CENTROSTAL-POZNAŃ" S.A. W LIKWIDACJI

 

 

STREET:

LUTYCKA 1

 

 

ZIP CODE:

60-580

 

 

TOWN:

POZNAŃ

 

 

TELEPHONE::

061/8483282,8474482...7

 

 

FAX:

061/8489470

 

 

 

 

 

 

COMPANY NAME:

DWÓR ELIZY SPÓŁKA Z O.O.

 

 

V.A.T.:

881-145-36-85

 

 

STREET:

ZDROJOWA 22

 

 

ZIP CODE:

57-520

 

 

TOWN:

DŁUGOPOLE ZDRÓJ

 

 

 

 

 

 

COMPANY NAME:

POLSKA UNIA DYSTRYBUTORÓW STALI

 

 

STREET:

CHAŁUBIŃSKIEGO 8

 

 

ZIP CODE:

00-613

 

 

TOWN:

WARSZAWA

 

 

TELEPHONE::

22/8266191

 

 

FAX:

22/8300206

 

 

WEBSITE:

www.puds.com.pl

 

 

EMAIL:

biuro@puds.pl

 

 


PROCEDURES    

 

                                                                                                                                                                        Officially not available                                                                                                                                                           

                                                                                  

ADDITIONAL INFORMATION

           

                                                                                                                                                                        Officially not available                                                                                                                                                           

                                                                                  

BANKS                                                                       

                                                                                                                                                                                   

                                        Officially not available                                                                                                            

                                       

                                                                                                                                                                       

CUSTOMERS / SUPPLIERS

           

 

 

 

 

 

CUSTOMERS

 

 

 

 

 

 

COMPANY NAME:

JT - ZAKŁAD BUDOWY GAZOCIĄGÓW

 

 

V.A.T.:

534-00-09-037

 

 

STREET:

KASPRZAKA 25

 

 

ZIP CODE:

01-224

 

 

TOWN:

WARSZAWA

 

 

TELEPHONE::

022/6325605

 

 

FAX:

022/6918012

 

 

WEBSITE:

www.gaznet.pl

 

 

EMAIL:

biuro@gaznet.pl

 

 

 

 

 

 

COMPANY NAME:

PRZEDSIĘBIORSTWO INŻYNIERYJNO-BUDOWLANE INFRA SPÓŁKA Z O.O.

 

 

V.A.T.:

599-25-02-321

 

 

STREET:

PODMIEJSKA 15C

 

 

ZIP CODE:

66-400

 

 

TOWN:

GORZÓW WIELKOPOLSK

 

 

TELEPHONE::

095/7322408

 

 

FAX:

095/7257006

 

 

EMAIL:

infra@email.net.pl

 

 

 

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.49.64

UK Pound

1

Rs.77.79

Euro

1

Rs.65.05

 

 

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.