MIRA INFORM REPORT

 

 

Report Date :

20.09.2012

 

IDENTIFICATION DETAILS

 

Name :

KERRY INGREDIENTS FRANCE SAS

 

 

Registered Office :

Quartier Salignan, BP 137 Apt,

 

 

Country :

France

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

15.01.1975

 

 

Com. Reg. No.:

305305492

 

 

Legal Form :

Private Subsidiary

 

 

Line of Business :

Manufacture of fruit ingredients for the bakery, confectionery, cereal, snack, chilled dairy and ice cream market sectors

 

 

No. of Employees :

405

 

 

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 :

Slow

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 – March 31st, 2012

 

Country Name

Previous Rating

(31.12.2011)

Current Rating

(31.03.2012)

France

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

FRANCE - ECONOMIC OVERVIEW

 

France was transitioning from an economy that has featured extensive government ownership and intervention to one that relies more on market mechanisms but is in the midst of a euro-zone crisis. The government has partially or fully privatized many large companies, banks, and insurers, and has ceded stakes in such leading firms as Air France, France Telecom, Renault, and Thales. It maintains a strong presence in some sectors, particularly power, public transport, and defense industries. With at least 75 million foreign tourists per year, France is the most visited country in the world and maintains the third largest income in the world from tourism. France's leaders remain committed to a capitalism in which they maintain social equity by means of laws, tax policies, and social spending that reduce income disparity and the impact of free markets on public health and welfare. France's real GDP contracted 2.6% in 2009, but recovered somewhat in 2010 and 2011. The unemployment rate increased from 7.4% in 2008 to 9.3% in 2010 and 9.1% in 2011. Lower-than-expected growth and increased unemployment have cut government revenues and increased borrowing costs, contributing to a deterioration of France's public finances. The government budget deficit rose sharply from 3.4% of GDP in 2008 to 7.5% of GDP in 2009 before improving to 5.8% of GDP in 2011, while France's public debt rose from 68% of GDP to 86% over the same period. Under President SARKOZY, Paris implemented austerity measures that eliminated tax credits and froze most government spending in an effort to bring the budget deficit under the 3% euro-zone ceiling by 2013 and to highlight France's commitment to fiscal discipline at a time of intense financial market scrutiny of euro-zone debt levels. Socialist Francois HOLLANDE won the May 2012 presidential election, after advocating pro-growth economic policies, as well as measures such as forcing banks to separate their traditional deposit taking and lending activities from more speculative businesses, increasing taxes on bank profits, introducing a new top bracket on income taxes for people earning over €1 million ($1.3 million) a year, and hiring an additional 60,000 civil servants during his five-year term of office.

Source : CIA


Company name and address

 

Kerry Ingredients France SAS

 

 

 

Quartier Salignan

BP 137

 

Apt,

France

 

Tel:

+33 04 90 76 31 31

Fax:

+33 04 90 76 31 63

 

www.kerryaptunion.com

 

Employees:

405

Company Type:

Private Subsidiary

Corporate Family:

122 Companies

Ultimate Parent:

Kerry Group PLC

 

 

Incorporation Date:

15-Jan-1975

 

Fiscal Year End:

31-Dec-2010

Reporting Currency:

Euro

Annual Sales:

98.0

Total Assets:

134.9

 

 

Business Description

                                      

 

Manufacture of fruit ingredients for the bakery, confectionery, cereal, snack, chilled dairy and ice cream market sectors

 

 

Industry

                 

 

Industry

Beverages (Non-Alcoholic)

ANZSIC 2006:

1211 - Soft Drink, Cordial and Syrup Manufacturing

NACE 2002:

1589 - Manufacture of other food products not elsewhere classified

NAICS 2002:

311930 - Flavoring Syrup and Concentrate Manufacturing

UK SIC 2003:

1589 - Manufacture of other food products not elsewhere classified

UK SIC 2007:

1089 - Manufacture of other food products n.e.c.

US SIC 1987:

2087 - Flavoring Extracts and Flavoring Syrups, Not Elsewhere Classified

 

Key Executives   

             

 

Name

Title

Albert MacQuaid

Directeur Général

Dan Hayat

Président

Jean-Baptiste Faure

Accounts manager

Jean Aillaud

Director

Olivier Charles

EDP manager

 

 

Registered No.(FRA)

 

305305492

 

1 - Profit & Loss Item Exchange Rate: USD 1 = EUR 0.7550783

2 - Balance Sheet Item Exchange Rate: USD 1 = EUR 0.7454064

 

 

Corporate Overview

 

 

Location
Quartier Salignan
BP 137
Apt, France

 

Tel:

+33 04 90 76 31 31

Fax:

+33 04 90 76 31 63

 

www.kerryaptunion.com

Sales EUR(mil):

74.0

Assets EUR(mil):

100.6

Employees:

405

Fiscal Year End:

31-Dec-2010

 

 

 

Industry:

Beverages (Non-Alcoholic)

Incorporation Date:

15-Jan-1975

Company Type:

Private Subsidiary

Quoted Status:

Not Quoted

Previous Name:

CIPRIAL SA

Registered No.(FRA):

305305492

 

Directeur General

Albert MacQuaid

 

Industry Codes

 

ANZSIC 2006 Codes:

1211

-

Soft Drink, Cordial and Syrup Manufacturing

1199

-

Other Food Product Manufacturing Not Elsewhere Classified

 

NACE 2002 Codes:

1589

-

Manufacture of other food products not elsewhere classified

 

NAICS 2002 Codes:

311930

-

Flavoring Syrup and Concentrate Manufacturing

311999

-

All Other Miscellaneous Food Manufacturing

 

US SIC 1987:

2087

-

Flavoring Extracts and Flavoring Syrups, Not Elsewhere Classified

2099

-

Food Preparations, Not Elsewhere Classified

 

UK SIC 2003:

1589

-

Manufacture of other food products not elsewhere classified

 

UK SIC 2007:

1089

-

Manufacture of other food products n.e.c.

 

Business Description

Manufacture of fruit ingredients for the bakery, confectionery, cereal, snack, chilled dairy and ice cream market sectors

 

 

 

 

 

More Business Descriptions

Candied Fruits Filling Mfr & Distr

 

Kerry Ingredients France is primarily engaged in preserving of fruit, nuts, or vegetables: freezing, drying, immersing in oil or in vinegar, canning, etc; manufacture of fruit or vegetable food products; manufacture of jams, marmalades, and table jellies.

 

Vegetable and Melon Farming

 

Top

Brand/Trade Names

Kerry Aptunion

Ravifruit

Top

Financial Data

Financials in:

EUR(mil)

 

Revenue:

74.0

Assets:

100.6

Current Assets:

38.9

 

Total Liabilities:

100.6

 

Issued Capital:

38.7

 

Net Worth:

9.9

 

 

 

Date of Financial Data:

31-Dec-2010

 

1 Year Growth

-12.4%

NA

Top

Subsidiaries

Company

Percentage Owned

Country

Kerry Foods France

 

France

Aptunion (U K) Ltd

 

England

Kerry Savoury Ingredients France

 

France

 

 

 

Top

Key Corporate Relationships

Bank:

Bnp Paribas

 

 

 

 

 

 

 

Top

 

 

Corporate Family

Corporate Structure News:

 

Kerry Group PLC
Kerry Ingrédients France SAS

Kerry Ingredients France SAS
Total Corporate Family Members: 122

 

 

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Kerry Group PLC

Parent

Tralee

Ireland

Food Processing

7,372.5

24,045

Kerry Foods Ltd.

Subsidiary

Egham

United Kingdom

Food Processing

876.9

4,669

Kerry Foods Ltd.

UK Branch/Trading address

Poole

United Kingdom

Food Processing

876.9

800

Kerry Foods Ltd.

UK Branch/Trading address

Durham

United Kingdom

Food Processing

876.9

350

Kerry Foods Ltd.

UK Branch/Trading address

Rotherham

United Kingdom

Food Processing

876.9

225

Kerry Foods Ltd.

UK Branch/Trading address

Attleborough

United Kingdom

Food Processing

876.9

150

Kerry Foods Ltd.

UK Branch/Trading address

Swindon

United Kingdom

Food Processing

876.9

100

Kerry Foods Ltd.

UK Branch/Trading address

Stockport

United Kingdom

Food Processing

876.9

80

Kerry Foods Direct Sales

UK Branch/Trading address

Southampton

United Kingdom

Personal Services

876.9

28

Kerry Foods Ltd.

UK Branch/Trading address

Horsham

United Kingdom

Food Processing

876.9

25

Kerry Foods Ltd.

UK Branch/Trading address

Bridgend

United Kingdom

Food Processing

876.9

22

Kerry Foods Ltd.

UK Branch/Trading address

Amersham

United Kingdom

Personal Services

876.9

20

Kerry Foods Ltd.

UK Branch/Trading address

Rushden

United Kingdom

Personal Services

876.9

20

Kerry Foods Ltd.

UK Branch/Trading address

Shepton Mallet

United Kingdom

Personal Services

876.9

18

Kerry Foods Ltd.

UK Branch/Trading address

Glasgow

United Kingdom

Food Processing

876.9

15

Kerry Foods Ltd.

UK Branch/Trading address

Rhyl

United Kingdom

Food Processing

876.9

15

Kerry Foods Ltd.

UK Branch/Trading address

Inverness

United Kingdom

Food Processing

876.9

8

Kerry Foods Ltd.

UK Branch/Trading address

Carlisle

United Kingdom

Food Processing

876.9

7

Kerry Foods Ltd.

UK Branch/Trading address

Hyde

United Kingdom

Food Processing

876.9

5

Kerry Foods Ltd

Subsidiary

Tallaght

Ireland

Fish and Livestock

1,750.0

 

Kerry Ingredients

Subsidiary

Woodstock, ON

Canada

Food Processing

15.3

100

Kerry Inc.

Subsidiary

Beloit, WI

United States

Food Processing

567.0

2,000

Kerry Ingredients & Flavours

Branch

Fredericksburg, IA

United States

Food Processing

311.5

350

Kerry Ingredients & Flavours

Branch

Blue Earth, MN

United States

Food Processing

15.0

200

Kerry Ingredients

Subsidiary

New Century, KS

United States

Food Processing

193.9

170

Kerry Ingredients & Flavours

Branch

Melrose Park, IL

United States

Food Processing

59.2

127

Kerry Ingredients & Flavours

Branch

Owen, WI

United States

Food Processing

106.8

120

Kerry Ingredients & Flavours

Branch

Evansville, IN

United States

Food Processing

48.6

120

Kerry Ingredients & Flavours

Branch

Union City, CA

United States

Food Processing

25.0

101

Kerry Ingredients & Flavours

Branch

Jackson, WI

United States

Food Processing

40.5

100

Kerry Ingredients & Flavours

Branch

Gridley, IL

United States

Miscellaneous Capital Goods

39.8

100

Kerry Ingredients & Flavours

Branch

Plant City, FL

United States

Food Processing

35.4

95

Kerry Savory, Inc.

Subsidiary

Kent, WA

United States

Food Processing

8.0

90

Kerry Ingredients & Flavours

Branch

Teterboro, NJ

United States

Food Processing

32.4

60

Kerry Foodservice

Subsidiary

Mansfield, OH

United States

Food Processing

91.7

50

Kerry Ingredients & Flavours

Branch

Teterboro, NJ

United States

Food Processing

11.9

33

Kerry Ingredients & Flavours

Branch

Grand Rapids, MI

United States

Food Processing

12.2

30

Kerry Ingredients & Flavours

Branch

Greenville, MO

United States

Food Processing

7.7

19

Kerry Ingredients & Flavours

Branch

Lenexa, KS

United States

Retail (Grocery)

0.6

5

Kerry Ingredients & Flavours

Branch

Rogers, AR

United States

Retail (Grocery)

1.0

4

Kerry Ingredients & Flavours

Branch

Plant City, FL

United States

Business Services

0.3

2

Guernsey Bel Inc.

Subsidiary

Chicago, IL

United States

Beverages (Non-Alcoholic)

 

 

Kerry Ingredients (UK) Ltd.

Subsidiary

Bristol

United Kingdom

Food Processing

572.2

1,862

Kerry Ingredients Australia Pty. Limited

Subsidiary

Sydney, NSW

Australia

Chemical Manufacturing

 

1,000

Kerry Bio-Science B.V.

Subsidiary

Zwijndrecht

Netherlands

Food Processing

 

970

Kerry Bio-Science

Subsidiary

Norwich, NY

United States

Food Processing

114.2

125

Kerry Bio-Science

Subsidiary

Rochester, MN

United States

Food Processing

76.5

85

Kerry Food Ingredients (Philippines)

Subsidiary

Lapu-Lapu

Philippines

Food Processing

 

45

Cargill Flavor Systems

Subsidiary

Cincinnati, OH

United States

Chemical Manufacturing

 

700

Cargill Flavor Systems

Branch

Monroe, OH

United States

Chemical Manufacturing

13.7

25

Cargill Flavor Systems

Branch

Elizabeth, NJ

United States

Miscellaneous Transportation

2.3

18

Dairy Produce Packers Ltd.

Subsidiary

Coleraine

United Kingdom

Food Processing

210.1

416

Kerry Ingrédients France SAS

Subsidiary

Apt

France

Beverages (Non-Alcoholic)

98.0

405

Kerry Foods France

Subsidiary

Gargas

France

Retail (Grocery)

18.1

4

Kerry do Brasil Ltda.

Subsidiary

Campinas, Sao Paulo

Brazil

Food Processing

 

400

Kerry Polska Sp. z.o.o.

Subsidiary

Kielce

Poland

Food Processing

 

300

Kerry Ingredients (M) Sdn. Bhd.

Subsidiary

Johor Bahru, Johor

Malaysia

Food Processing

129.8

290

Kerry Ingredients & Flavours Limited

Subsidiary

Tralee

Ireland

Food Processing

 

200

Golden Vale Food Products Limited

Subsidiary

Charleville

Ireland

Food Processing

 

200

Kerry Ingredients

Subsidiary

Elk Grove Village, IL

United States

Food Processing

4.9

145

Leckpatrick Dairies Ltd.

Subsidiary

Coleraine

United Kingdom

Crops

50.8

104

Dairyborn Foods Ltd.

Subsidiary

Luton

United Kingdom

Food Processing

 

100

Kerry Group B.V.

Subsidiary

Almere

Netherlands

Food Processing

 

100

Kerry Do Brasil Ltda

Subsidiary

Tres Coracoes, Minas Gerais

Brazil

Food Processing

 

630

Kerry Ingredients (S) Pte Ltd

Subsidiary

Singapore

Singapore

Metal Mining

0.3

19

Kerry Ingredients Holdings France Sa

Subsidiary

Apt

France

Commercial Banks

 

14

Kerri Ooo

Subsidiary

Moscow

Russian Federation

Food Processing

12.0

8

Kerry Holding Italia SpA

Subsidiary

Mozzo, Bergamo

Italy

Business Services

1.1

5

Kerry Ingredients & Flavours Italia SpA

Subsidiary

Mozzo, Bergamo

Italy

Food Processing

88.8

225

Kerry Foods GmbH

Subsidiary

Kleinheubach, Bayern

Germany

Food Processing

 

2

KERRY Ingredients GmbH

Subsidiary

Kleinheubach, Bayern

Germany

Food Processing

90.0

178

Kerry Tukania Proca GmbH

Subsidiary

Kleinheubach, Bayern

Germany

Biotechnology and Drugs

1.3

10

Kerry Food Ingredients (Cork) Limited

Subsidiary

Carrigaline

Ireland

Chemical Manufacturing

 

100

Henry Denny & Sons (N.I.)Ltd.

Subsidiary

Craigavon

United Kingdom

Food Processing

12.2

84

Henry Denny & Sons Ni Ltd.

UK Branch/Trading address

Londonderry

United Kingdom

Food Processing

12.2

231

Kerry Treasury Services Limited

Subsidiary

Dublin

Ireland

Public Sector and Government

 

80

Golden Cow Dairies Ltd.

Subsidiary

Craigavon

United Kingdom

Food Processing

52.9

71

Mastertaste

Subsidiary

Teterboro, NJ

United States

Food Processing

 

70

Kerry Ingredients & Flavors

Division

Plant City, FL

United States

Food Processing

11.3

125

Kerry Ingredients & Flavors

Division

Lakeland, FL

United States

Beverages (Non-Alcoholic)

11.9

75

Kerry Ingredients & Flavors

Division

Commerce, CA

United States

Beverages (Non-Alcoholic)

 

75

Mastertaste

Division

Clark, NJ

United States

Retail (Grocery)

 

15

Kerry Savoury Ingredients France S.A.S.

Subsidiary

Villeneuve d'Ascq

France

Food Processing

101.9

65

Spicemanns Ltd.

Subsidiary

Glasgow

United Kingdom

Food Processing

 

50

Cereal Innovations Limited

Subsidiary

Peterborough

United Kingdom

Food Processing

 

50

National Rusks Limited

Subsidiary

Limerick

Ireland

Food Processing

 

49

Kerry Food Ingredients (Cebu), Inc.

Subsidiary

Mandaue

Philippines

Chemical Manufacturing

 

45

Titusfield Ltd.

Subsidiary

Peterborough

United Kingdom

Food Processing

 

35

Dale Country Foods Limited

Subsidiary

Newton Aycliffe

United Kingdom

Food Processing

 

25

Dera Food Technology CZ SRO

Subsidiary

Brno

Czech Republic

Food Processing

 

20

Kerry Farm Supplies Limited

Subsidiary

Killarney

Ireland

Chemical Manufacturing

 

20

Kerry Hungaria KFT.

Subsidiary

Torokbalint

Hungary

Food Processing

 

16

Spring Thyme Oils Ltd

Subsidiary

Burnley

United Kingdom

Food Processing

7.5

13

Kerry Group Financial Services

Subsidiary

Tralee

Ireland

Consumer Financial Services

92.2

5

Flavurence Corp

Subsidiary

Commerce, CA

United States

Food Processing

3.4

4

Rye Valley Foods Ltd

Subsidiary

Co Monaghan

Ireland

Food Processing

119.3

 

Kerry Bio-Science Singapore

Subsidiary

Singapore

Singapore

Biotechnology and Drugs

1.0

 

Rye Investments Limited

Subsidiary

Tralee

Ireland

Investment Services

 

 

Plassey Holdings Limited

Subsidiary

Tralee

Ireland

Business Services

 

 

Grove Farm Limited

Subsidiary

Tralee

Ireland

Business Services

 

 

Ballyfree Farms Limited

Subsidiary

Tralee

Ireland

Food Processing

 

 

Princemark Holdings Limited

Subsidiary

Tralee

Ireland

Insurance (Accident and Health)

 

 

Kerry Ingredients

Subsidiary

Listowel

Ireland

Food Processing

 

 

Kerry Ingredients

Subsidiary

Newington, NSW

Australia

Food Processing

273.6

602

Kerry Produits Jaeger S.A.S.

Subsidiary

Goussainville Cedex

France

Food Processing

75.0

250

Kerry Ingredients (Thailand) Limited

Subsidiary

Samut Prakan

Thailand

Food Processing

 

 

Putaxy Limited

Subsidiary

Tralee

Ireland

Food Processing

 

 

Jynespo Limited

Subsidiary

Tralee

Ireland

 

 

 

Gerdor Limited

Subsidiary

Tralee

Ireland

 

 

 

Accommodation Tralee Limited

Subsidiary

 

Ireland

Construction Services

 

 

Freshways Limited

Subsidiary

Tralee

Ireland

Food Processing

 

 

Super Chill Limited

Subsidiary

Tralee

Ireland

Food Processing

 

 

E B I Foods Ltd.

Subsidiary

Bristol

United Kingdom

Food Processing

 

 

Denny Foods Limited

Subsidiary

Tralee

Ireland

Retail (Grocery)

 

 

Kerry Savoury Foods Limited

Subsidiary

Wisbech

United Kingdom

Food Processing

 

 

Noon Group Limited

Subsidiary

Southall

United Kingdom

Food Processing

 

 

Kerry Food Ingredients (Hangzhou) Company Limited

Subsidiary

Hangzhou, Zhejiang

China

Chemical Manufacturing

 

 

Kerry Ingredients South Africa (Pty) Limited

Subsidiary

Kempton Park, Gauteng

South Africa

Chemical Manufacturing

 

 

Kerry Ingredients GmbH

Subsidiary

Rodgau

Germany

Food Processing

 

 

Kerry Ingredients (Ireland) Limited

Subsidiary

Charleville

Ireland

Food Processing

 

 

Lifesource Foods Research Limited

Subsidiary

Mitchellstown, Cork

Ireland

 

 

 

Dera Limited

Subsidiary

Kiev

Ukraine

Food Processing

 

 

 

 

 

 

 

Kerry Ingrédients France SAS

Apt, , France, Tel: +33 04 90 76 31 31, URL: http://www.kerryaptunion.com

 

Executives Report

 

Board of Directors

 

Name

Title

Function

 

Dan Hayat

 

Président

Chairman

 

 

Executives

 

Name

Title

Function

 

Albert MacQuaid

 

Directeur Général

Chief Executive Officer

 

Dan Hayat

 

Président

President

 

Vincent Rouseau

 

Directeur Industriel Environnement

Environment/Safety Executive

 

Jean Aillaud

 

Director

Administration Executive

 

Sylvain Chardard

 

Director

Administration Executive

 

Jean-Baptiste Faure

 

Accounts manager

Sales Executive

 

Jean Paul Gery

 

Co-Directeur Commercial / Confits

Sales Executive

 

Jean-Luc Joulain

 

Co-Directeur Commercial / Fruits Confits

Sales Executive

 

Olivier Charles

 

EDP manager

Information Executive

 

Jean-Loup Lemaître

 

Responsable Informatique

Information Executive

 

Henri Staron

 

Directeur Technique Qualité

Engineering/Technical Executive

 

Jean-Philippe Jerry

 

Commercial director

Commercial Executive

 

 

 

Kerry Ingrédients France SAS

 

Apt, France, Tel: +33 04 90 76 31 31, URL: http://www.kerryaptunion.com

Annual Profit & Loss

 

 

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

Filed Currency

EUR

EUR

EUR

Exchange Rate (Period Average)

0.755078

0.719047

0.683679

Consolidated

No

No

No

 

 

 

 

Total income

104.4

122.2

148.3

Net sales

98.0

117.5

142.1

Change in stock

-0.3

6.4

0.4

Unfinished work in progress

0.2

-2.2

-1.0

Subsidies for operating costs

0.2

0.4

0.3

Supplementary operating income

5.9

6.3

6.8

Other operating income

0.0

0.2

0.2

Other external charges

25.4

28.7

31.9

Cost of goods sold

54.3

58.9

78.5

Taxes and social security costs

2.5

2.7

3.1

Social charges

5.3

7.2

8.3

Total payroll costs

12.2

17.0

21.2

Cost of stock depreciation and amortisation

2.0

4.2

3.5

Fixed asset depreciation and amortisation

3.9

4.2

6.0

Other operating costs

0.1

0.3

0.0

Total operating costs

105.4

129.7

152.8

Net operating income

-0.9

-7.4

-4.5

Total financial income

0.4

0.5

1.9

Interest payable on loans

0.3

1.3

6.7

Other expenses

0.3

0.3

0.6

Total expenses

0.6

1.6

7.3

Profit before tax

-1.2

-8.5

-9.9

Extraordinary income

9.9

7.7

0.5

Extraordinary expenses

9.3

22.3

9.7

Extraordinary result

0.6

-14.5

-9.2

Net loss

0.6

23.1

19.0

 


 


Annual Balance Sheet

Financials in: USD (mil)

 

 

 

31-Dec-2010

31-Dec-2009

31-Dec-2008

Filed Currency

EUR

EUR

EUR

Exchange Rate

0.745406

0.696986

0.719399

Consolidated

No

No

No

 

 

 

 

Issued capital

52.0

55.6

53.9

Profits for the year

-0.6

-23.8

-18.1

Profit brought forward from previous year(s)

-39.8

-18.7

0.0

Capital subsidies and grants

1.6

1.9

2.2

Total stockholders equity

13.2

15.0

37.9

Provisions and allowances

2.5

13.2

2.0

Trade creditors

15.8

16.9

15.3

Bank loans and overdrafts

4.1

0.0

2.7

Current bank debts

4.1

0.0

2.7

Other loans

89.9

88.5

86.1

Other liabilities

2.0

2.4

2.3

Debts on fixed assets

0.7

0.7

0.7

Income stated in advance

0.4

0.3

0.1

Taxation and social security

6.3

7.7

8.5

Total current liabilities

43.7

46.5

44.5

Total debts

119.2

116.5

115.7

Regularisation account

0.0

0.0

0.0

Total liabilities (including net worth)

134.9

144.7

155.7

Patents

0.5

0.6

0.6

Goodwill

0.3

0.4

0.4

Land

1.8

1.9

1.9

Buildings

9.3

10.4

10.5

Other fixed assets

11.8

13.3

13.3

Long-term investments

57.6

61.6

59.7

Other financial assets

1.4

1.4

1.4

Total non-current assets

82.8

89.7

87.8

Prepayments

0.7

0.2

0.4

Net stocks and work in progress

32.2

31.8

40.6

Trade debtors

16.4

16.7

23.3

Other receivables

2.3

3.5

3.1

Prepaid expenses

0.4

0.3

0.2

Cash and liquid assets

0.2

2.5

0.2

Total current assets

52.2

55.0

67.8

Prepaid expenses and deferred costs

0.0

0.0

0.1

Total assets

134.9

144.7

155.7

 

 

 

Annual Ratios

Financials in: USD (mil)

 

 

 

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

Filed Currency

EUR

EUR

EUR

Exchange Rate

0.745406

0.696986

0.719399

Consolidated

No

No

No

 

 

 

 

Current ratio

1.20

1.20

1.50

Quick ratio

0.50

0.50

0.60

Total liabilities to net worth

9.58%

8.31%

3.15%

Net worth to total assets

0.09%

0.10%

0.24%

Collection period

50.10

41.80

52.40

Stock turnover rate

3.10

3.80

3.30

Asset turnover

0.74%

0.84%

0.87%

Profit margin

-0.01%

-0.07%

-0.07%

Return on assets

-0.01%

-0.06%

-0.06%

Shareholders' return

-0.10%

-0.63%

-0.26%

Sales per employee

1,407.59

1,251.18

1,229.96

Profit per employee

-16.95

-90.98

-85.53

Average wage per employee

175.24

181.36

183.39

Net worth

13.2

15.0

37.9

Number of employees

345

443

518


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.25

UK Pound

1

Rs.88.14

Euro

1

Rs.71.03

 

 

INFORMATION DETAILS

 

Report Prepared by :

PDT

 

 

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.