MIRA INFORM REPORT

 

 

Report Date :

11.03.2013

 

IDENTIFICATION DETAILS

 

Name :

VANSAN MAKINA SANAYI VE TICARET A.S.

 

 

Registered Office :

Cumhuriyet Bulvari No:64/9 Izmir

 

 

Country :

Turkey

 

 

Financials (as on) :

30.06.2012

 

 

Date of Incorporation :

27.09.2007

 

 

Com. Reg. No.:

134487-K-11225

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture and trade of silent water check valves, water pump and submersible electric motors.

 

 

No. of Employees :

220 employees

 

 

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

 

 

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 – June 30th, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

Turkey

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

Turkey - ECONOMIC OVERVIEW

 

Turkey's largely free-market economy is increasingly driven by its industry and service sectors, although its traditional agriculture sector still accounts for about 25% of employment. An aggressive privatization program has reduced state involvement in basic industry, banking, transport, and communication, and an emerging cadre of middle-class entrepreneurs is adding dynamism to the economy and expanding production beyond the traditional textiles and clothing sectors. The automotive, construction, and electronics industries, are rising in importance and have surpassed textiles within Turkey's export mix. Oil began to flow through the Baku-Tbilisi-Ceyhan pipeline in May 2006, marking a major milestone that will bring up to 1 million barrels per day from the Caspian to market. Several gas pipelines projects also are moving forward to help transport Central Asian gas to Europe through Turkey, which over the long term will help address Turkey's dependence on imported oil and gas to meet 97% of its energy needs. After Turkey experienced a severe financial crisis in 2001, Ankara adopted financial and fiscal reforms as part of an IMF program. The reforms strengthened the country's economic fundamentals and ushered in an era of strong growth - averaging more than 6% annually until 2008. Global economic conditions and tighter fiscal policy caused GDP to contract in 2009, but Turkey's well-regulated financial markets and banking system helped the country weather the global financial crisis and GDP rebounded strongly to 8.2% in 2010, as exports returned to normal levels following the recession. Turkey's public sector debt to GDP ratio has fallen to roughly 40%. Continued strong growth has pushed inflation to the 8% level, however, and worsened an already high current account deficit. Turkey remains dependent on often volatile, short-term investment to finance its large trade deficit. The stock value of FDI stood at $99 billion at year-end 2011. Inflows have slowed considerably in light of continuing economic turmoil in Europe, the source of much of Turkey's FDI. Further economic and judicial reforms and prospective EU membership are expected to boost Turkey's attractiveness to foreign investors. However, Turkey's relatively high current account deficit, uncertainty related to monetary policy-making, and political turmoil within Turkey's neighborhood leave the economy vulnerable to destabilizing shifts in investor confidence.

 

Source : CIA

 

 

NOTES

:

Full name of the firm was missing at your inquiry.

 

 

 

COMPANY IDENTIFICATION

 

 

NAME

:

VANSAN MAKINA SANAYI VE TICARET A.S.

HEAD OFFICE ADDRESS

:

Cumhuriyet Bulvari No:64/9 Izmir / Turkey

PHONE NUMBER

:

90-232-376 76 50

 

FAX NUMBER

:

90-232-328 01 68

 

WEB-ADDRESS

:

www.vansan.com.tr

E-MAIL

:

vansan@vansan.com.tr

 

 

LEGAL STATUS AND HISTORY

 

 

TAX OFFICE

:

Konak

TAX NO

:

9220650117

REGISTRATION NUMBER

:

134487-K-11225

REGISTERED OFFICE

:

Izmir Chamber of Commerce

DATE ESTABLISHED

:

27.09.2007

ESTABLISHMENT GAZETTE DATE/NO

:

03.10.2007/6908

LEGAL FORM

:

Joint Stock Company

TYPE OF COMPANY

:

Private

REGISTERED CAPITAL

:

TL   1.500.000

PAID-IN CAPITAL

:

TL   1.500.000

 

 

OWNERSHIP / MANAGEMENT

 

 

SHAREHOLDERS

:

Ahmet Ozden Ertoz

99,50 %

Furuzan Ertoz

0,17 %

Levent Ertoz

0,16 %

Murat Can Ertoz

0,16 %

Hatice Baris Ertoz

0,01 %

 

 

SISTER COMPANIES

:

VANSAN MAKINA MONTAJ VE PAZARLAMA  LTD. STI.

 

BOARD OF DIRECTORS

:

Ahmet Ozden Ertoz

Chairman

Furuzan Ertoz

Vice-Chairman

Murat Can Ertoz

Member

 

 

OPERATIONS

 

 

BUSINESS ACTIVITIES

:

Manufacture and trade of silent water check valves, water pump and submersible electric motors. 

 

NACE CODE

:

DK.29.12

 

TRADEMARKS OWNED

:

Vansan

 

NUMBER OF EMPLOYEES

:

220

 

NET SALES

:

13.647.968 TL

(2008) 

19.735.814 TL

(2009) 

24.162.089 TL

(2010) 

37.683.021 TL

(2011) 

24.934.888 TL

(01.01-30.06.2012) 

 

 

CAPACITY

:

Pumps 

( units/yr)

Silent Water Check Valves 

( units/yr)

Submersible Motors 

( units/yr)

 

13.240

3.751

9.413

(2008)

13.240

3.751

9.413

(2009)

13.240

3.751

9.413

(2010)

13.240

3.751

9.413

(2011)

 

 

 

 

IMPORT VALUE

:

530.000 USD

(2010)

 

 

IMPORT COUNTRIES

:

India

China

Taiwan

 

MERCHANDISE IMPORTED

:

Component

Shaft

Workbench

EXPORT VALUE

:

1.599.312 TL

(2008)

5.172.532 TL

(2009)

1.732.734 TL

(2010)

2.939.607 TL

(2011)

1.971.423 TL

(01.01-30.06.2012)

 

 

EXPORT COUNTRIES

:

Spain

Egypt

Yemen

Saudi Arabia

Lebanon

Jordan

Romania

Greece

Syria

Mexico

Iran

Switzerland

Tunisia

Italy

Pakistan

U.S.A.

 

MERCHANDISE  EXPORTED

:

Centrifugal pumps

Electric motors

Parts of pumps

Rotary pumps

 

HEAD OFFICE ADDRESS

:

Cumhuriyet Bulvari No:64/9  Izmir / Turkey ( owned )

 

BRANCHES

:

Factory  :  I.A.O.S.B. 10031 Sok. No:10 Cigli Izmir/Turkey (owned)

(2.700 sqm)

                                                                                

INVESTMENTS

:

None

 

 

TREND OF BUSINESS

:

There was an upwards trend in  2011. There appears an upwards trend in  1.1 - 30.6.2012.

SIZE OF BUSINESS

:

Large

 

 

 

FINANCE

 

 

MAIN DEALING BANKS

:

Akbank Basmane Branch

Garanti Bankasi OSB Branch

ING Bank Izmir Ticari Branch

T. Halk Bankasi OSB Branch

T. Is Bankasi Izmir Ticari Branch

Turk Ekonomi Bankasi OSB Branch

 

CREDIT FACILITIES

:

The subject company is making use of credit facilities.

 

PAYMENT BEHAVIOUR

:

No payment delays have come to our knowledge.

 

KEY FINANCIAL ELEMENTS

:

 

(2008) TL

(2009) TL

(2010) TL

(2011) TL

(01.01-30.06.2012) TL

Net Sales

13.647.968

19.735.814

24.162.089

37.683.021

24.934.888

Profit (Loss) Before Tax

1.294.549

2.176.530

2.145.810

3.346.403

1.469.510

Stockholders' Equity

3.377.945

5.114.039

6.811.487

9.421.706

 

Total Assets

9.254.763

13.880.413

17.836.304

30.565.133

 

Current Assets

7.179.282

11.513.391

15.500.158

27.200.618

 

Non-Current Assets

2.075.481

2.367.022

2.336.146

3.364.515

 

Current Liabilities

4.096.473

7.387.029

9.202.871

18.925.571

 

Long-Term Liabilities

1.780.345

1.379.345

1.821.946

2.217.856

 

Gross Profit (loss)

1.672.295

3.162.448

3.280.957

5.038.667

2.246.162

Operating Profit (loss)

1.249.570

2.248.077

2.034.910

3.578.584

1.372.083

Net Profit (loss)

1.029.527

1.736.095

1.697.448

2.610.219

1.469.510

 

 

 

 

COMMENT ON FINANCIAL POSITION

 

Capitalization

Fair As of 31.12.2011

Remarks on Capitalization

A part of liabilities consist of loans from shareholders.

Liquidity

Satisfactory As of 31.12.2011

Remarks On Liquidity

A part of current liabilities consist of short-term loans from shareholders rather than liabilities to third parties. 

 

The unfavorable gap between average collection and average payable period has an adverse effect on liquidity. 

 

The liquid assets consist mainly of receivables the amount of cash&banks or marketable securities (which are more liquid) are low.

 

Profitability

Good Operating Profitability  in 2008

High Net Profitability  in 2008

High Operating Profitability  in 2009

High Net Profitability  in 2009

Good Operating Profitability  in 2010

High Net Profitability  in 2010

Good Operating Profitability  in 2011

High Net Profitability  in 2011

Good Operating Profitability (01.01-30.06.2012)

Good Net Profitability (01.01-30.06.2012)

 

Gap between average collection and payable periods

Unfavorable in 2011

General Financial Position

Fair

 

 

Incr. in producers’ price index

 

Average USD/TL

Average EUR/TL

Average GBP/ TL

 ( 2008 )

8,11 %

1,2858

1,8876

2,3708

 ( 2009 )

5,93 %

1,5460

2,1529

2,4094

 ( 2010 )

8,87 %

1,5128

2,0096

2,3410

 ( 2011 )

13,33 %

1,6797

2,3378

2,6863

 ( 01.01-30.06.2012)

1,95 %

1,8028

2,3463

2,8462

 ( 01.01-30.09.2012)

3,34 %

1,8029

2,3233

2,8527

 

BALANCE SHEETS

 

 

 ( 31.12.2008 )  TL

 

 ( 31.12.2009 )  TL

 

 ( 31.12.2010 )  TL

 

 ( 31.12.2011 )  TL

 

CURRENT ASSETS

7.179.282

0,78

11.513.391

0,83

15.500.158

0,87

27.200.618

0,89

Not Detailed Current Assets

0

0,00

0

0,00

0

0,00

0

0,00

Cash and Banks

2.052.234

0,22

1.706.555

0,12

1.436.236

0,08

1.034.096

0,03

Marketable Securities

0

0,00

0

0,00

0

0,00

0

0,00

Account Receivable

2.873.987

0,31

5.886.938

0,42

9.467.542

0,53

15.819.246

0,52

Other Receivable

0

0,00

122.354

0,01

43.713

0,00

369.547

0,01

Inventories

1.850.000

0,20

2.439.665

0,18

3.451.000

0,19

7.715.564

0,25

Advances Given

177.793

0,02

527.192

0,04

819.319

0,05

1.996.530

0,07

Accumulated Construction Expense

0

0,00

0

0,00

0

0,00

0

0,00

Other Current Assets

225.268

0,02

830.687

0,06

282.348

0,02

265.635

0,01

NON-CURRENT ASSETS

2.075.481

0,22

2.367.022

0,17

2.336.146

0,13

3.364.515

0,11

Not Detailed Non-Current Assets

0

0,00

0

0,00

0

0,00

0

0,00

Long-term Receivable

0

0,00

0

0,00

0

0,00

0

0,00

Financial Assets

0

0,00

0

0,00

0

0,00

0

0,00

Tangible Fixed Assets (net)

2.043.550

0,22

2.367.022

0,17

2.298.356

0,13

3.310.089

0,11

Intangible Assets

0

0,00

0

0,00

0

0,00

0

0,00

Deferred Tax Assets

0

0,00

0

0,00

0

0,00

0

0,00

Other Non-Current Assets

31.931

0,00

0

0,00

37.790

0,00

54.426

0,00

TOTAL ASSETS

9.254.763

1,00

13.880.413

1,00

17.836.304

1,00

30.565.133

1,00

CURRENT LIABILITIES

4.096.473

0,44

7.387.029

0,53

9.202.871

0,52

18.925.571

0,62

Not Detailed Current Liabilities

0

0,00

0

0,00

0

0,00

0

0,00

Financial Loans

229.618

0,02

451.015

0,03

430.012

0,02

75.467

0,00

Accounts Payable

1.353.125

0,15

4.129.444

0,30

3.408.400

0,19

8.995.462

0,29

Loans from Shareholders

355.162

0,04

580.134

0,04

1.592.982

0,09

3.702.152

0,12

Other Short-term Payable

0

0,00

113.744

0,01

48.954

0,00

173.988

0,01

Advances from Customers

1.994.055

0,22

1.921.494

0,14

3.412.490

0,19

5.313.687

0,17

Accumulated Construction Income

0

0,00

0

0,00

0

0,00

0

0,00

Taxes Payable

37.795

0,00

63.402

0,00

66.605

0,00

175.596

0,01

Provisions

126.718

0,01

127.796

0,01

243.428

0,01

489.219

0,02

Other Current Liabilities

0

0,00

0

0,00

0

0,00

0

0,00

LONG-TERM LIABILITIES

1.780.345

0,19

1.379.345

0,10

1.821.946

0,10

2.217.856

0,07

Not Detailed Long-term Liabilities

0

0,00

0

0,00

0

0,00

0

0,00

Financial Loans

1.780.345

0,19

1.379.345

0,10

1.821.946

0,10

2.217.856

0,07

Securities Issued

0

0,00

0

0,00

0

0,00

0

0,00

Long-term Payable

0

0,00

0

0,00

0

0,00

0

0,00

Loans from Shareholders

0

0,00

0

0,00

0

0,00

0

0,00

Other Long-term Liabilities

0

0,00

0

0,00

0

0,00

0

0,00

Provisions

0

0,00

0

0,00

0

0,00

0

0,00

STOCKHOLDERS' EQUITY

3.377.945

0,36

5.114.039

0,37

6.811.487

0,38

9.421.706

0,31

Not Detailed Stockholders' Equity

0

0,00

0

0,00

0

0,00

0

0,00

Paid-in Capital

1.500.000

0,16

1.500.000

0,11

1.500.000

0,08

1.500.000

0,05

Cross Shareholding Adjustment of Capital

0

0,00

0

0,00

0

0,00

0

0,00

Inflation Adjustment of Capital

0

0,00

0

0,00

0

0,00

0

0,00

Equity of Consolidated Firms

0

0,00

0

0,00

0

0,00

0

0,00

Reserves

848.418

0,09

1.877.944

0,14

3.614.039

0,20

5.311.487

0,17

Revaluation Fund

0

0,00

0

0,00

0

0,00

0

0,00

Accumulated Losses(-)

0

0,00

0

0,00

0

0,00

0

0,00

Net Profit (loss)

1.029.527

0,11

1.736.095

0,13

1.697.448

0,10

2.610.219

0,09

TOTAL LIABILITIES AND EQUITY

9.254.763

1,00

13.880.413

1,00

17.836.304

1,00

30.565.133

1,00

 

REMARKS ON FINANCIAL STATEMENT

:

At the financial statements according to TAS, "Cheques Received" and "Outstanding Cheques" figures are under "Cash And Banks" figure.  Beginning from the financial statements of 31.12.2011, "Cheques Received" and "Outstanding Cheques" figures are given under "Account Receivable" figure and "Account Payable" figure respectively.   

 

 

INCOME STATEMENTS

 

 

(2008) TL

 

(2009) TL

 

(2010) TL

 

(2011) TL

 

(01.01-30.06.2012) TL

 

Net Sales

13.647.968

1,00

19.735.814

1,00

24.162.089

1,00

37.683.021

1,00

24.934.888

1,00

Cost of Goods Sold

11.975.673

0,88

16.573.366

0,84

20.881.132

0,86

32.644.354

0,87

22.688.726

0,91

Gross Profit

1.672.295

0,12

3.162.448

0,16

3.280.957

0,14

5.038.667

0,13

2.246.162

0,09

Operating Expenses

422.725

0,03

914.371

0,05

1.246.047

0,05

1.460.083

0,04

874.079

0,04

Operating Profit

1.249.570

0,09

2.248.077

0,11

2.034.910

0,08

3.578.584

0,09

1.372.083

0,06

Other Income

561.494

0,04

583.364

0,03

754.733

0,03

703.209

0,02

361.059

0,01

Other Expenses

437.378

0,03

438.477

0,02

463.858

0,02

690.438

0,02

194.981

0,01

Financial Expenses

79.137

0,01

216.434

0,01

179.975

0,01

244.952

0,01

68.651

0,00

Minority Interests

0

0,00

0

0,00

0

0,00

0

0,00

0

0,00

Profit (loss) of consolidated firms

0

0,00

0

0,00

0

0,00

0

0,00

0

0,00

Profit (loss) Before Tax

1.294.549

0,09

2.176.530

0,11

2.145.810

0,09

3.346.403

0,09

1.469.510

0,06

Tax Payable

265.022

0,02

440.435

0,02

448.362

0,02

736.184

0,02

0

0,00

Postponed Tax Gain

0

0,00

0

0,00

0

0,00

0

0,00

0

0,00

Net Profit (loss)

1.029.527

0,08

1.736.095

0,09

1.697.448

0,07

2.610.219

0,07

1.469.510

0,06

 

 

FINANCIAL RATIOS

 

 

(2008)

(2009)

(2010)

(2011)

LIQUIDITY RATIOS

 

 

 

 

Current Ratio

1,75

1,56

1,68

1,44

Acid-Test Ratio

1,20

1,04

1,19

0,91

Cash Ratio

0,50

0,23

0,16

0,05

ASSET STRUCTURE RATIOS

 

 

 

 

Inventory/Total Assets

0,20

0,18

0,19

0,25

Short-term Receivable/Total Assets

0,31

0,43

0,53

0,53

Tangible Assets/Total Assets

0,22

0,17

0,13

0,11

TURNOVER RATIOS

 

 

 

 

Inventory Turnover

6,47

6,79

6,05

4,23

Stockholders' Equity Turnover

4,04

3,86

3,55

4,00

Asset Turnover

1,47

1,42

1,35

1,23

FINANCIAL STRUCTURE

 

 

 

 

Stockholders' Equity/Total Assets

0,36

0,37

0,38

0,31

Current Liabilities/Total Assets

0,44

0,53

0,52

0,62

Financial Leverage

0,64

0,63

0,62

0,69

Gearing Percentage

1,74

1,71

1,62

2,24

PROFITABILITY RATIOS

 

 

 

 

Net Profit/Stockholders' Eq.

0,30

0,34

0,25

0,28

Operating Profit Margin

0,09

0,11

0,08

0,09

Net Profit Margin

0,08

0,09

0,07

0,07

Interest Cover

17,36

11,06

12,92

14,66

COLLECTION-PAYMENT

 

 

 

 

Average Collection Period (days)

75,81

107,38

141,06

151,13

Average Payable Period (days)

40,68

89,70

58,76

99,20

WORKING CAPITAL

3082809,00

4126362,00

6297287,00

8275047,00

 

 

 

FOREIGN EXCHANGE RATES

 

Currency
Unit

Indian Rupees

US Dollar

1

Rs.54.40

UK Pound

1

Rs.81.56

Euro

1

Rs.71.23

 

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.