MIRA INFORM REPORT

 

 

Report Date :

19.04.2014

 

IDENTIFICATION DETAILS

 

Name :

ROBA METALS B.V.

 

 

Registered Office :

Zomerdijk 27, 3402MJ IJsselstein

 

 

Country :

Netherlands

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

03.12.1984

 

 

Com. Reg. No.:

30073109

 

 

Legal Form :

Private Company

 

 

Line of Business :

·         Wholesale of metal ores

·         Wholesale of ferrous metals and ferrous semi-finished products

 

 

No. of Employees :

111      

 

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 – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

Netherlands

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 


 

NETHERLANDS - ECONOMIC OVERVIEW

 

The Dutch economy is the sixth-largest economy in the euro-zone and is noted for its stable industrial relations, moderate unemployment and inflation, a sizable trade surplus, and an important role as a European transportation hub. Industrial activity is predominantly in food processing, chemicals, petroleum refining, and electrical machinery. A highly mechanized agricultural sector employs only 2% of the labor force but provides large surpluses for the food-processing industry and for exports. The Netherlands, along with 11 of its EU partners, began circulating the euro currency on 1 January 2002. After 26 years of uninterrupted economic growth, the Dutch economy - highly dependent on an international financial sector and international trade - contracted by 3.5% in 2009 as a result of the global financial crisis. The Dutch financial sector suffered, due in part to the high exposure of some Dutch banks to U.S. mortgage-backed securities. In 2008, the government nationalized two banks and injected billions of dollars of capital into other financial institutions, to prevent further deterioration of a crucial sector. The government also sought to boost the domestic economy by accelerating infrastructure programs, offering corporate tax breaks for employers to retain workers, and expanding export credit facilities. The stimulus programs and bank bailouts, however, resulted in a government budget deficit of 5.3% of GDP in 2010 that contrasted sharply with a surplus of 0.7% in 2008. The government of Prime Minister Mark RUTTE began implementing fiscal consolidation measures in early 2011, mainly reductions in expenditures, which resulted in an improved budget deficit in 2011. In 2012-13 tax revenues dropped, GDP contracted, and the budget deficit deteriorated. Although jobless claims continued to grow, the unemployment rate remained relatively low at 6.8 percent.

 

Source : CIA

 


Summary

 

Company name                         ROBA METALS B.V.

Operative address                     Zomerdijk 27

3402MJ IJsselstein

Netherlands

Legal form                                Private Company

Registration number                  KvK-nummer: 30073109

VAT-number                              007469184

 

Year

2012

Mutation

2011

Mutation

2010

Fixed assets

10.982.000

1,67

10.802.000

-0,72

10.880.000

Total receivables

70.394.000

3,46

68.043.000

13,87

59.753.000

Total equity

98.512.000

3,74

94.963.000

6,39

89.256.000

Short term liabilities

90.162.000

3,20

87.363.000

7,13

81.548.000

Net result

5.120.000

-20,46

6.437.000

-19,62

8.008.000

Working capital

92.501.000

3,23

89.610.000

0,54

89.127.000

Quick ratio

0,78

-2,50

0,80

8,11

0,74

 

 

 

 

Contact information

 

Company name                         Roba Metals B.V.

Trade names                             Roba Metals B.V.

Operative address                     Zomerdijk 27

3402MJ IJsselstein

Netherlands

Correspondence address           Postbus 36

3400AA Ijsselstein Ut

Netherlands

Telephone number                     0306860211

Fax number                               0306888058

Email address                           info@robametals.com

Website                                    www.robametals.com

 

 

Registration

 

Registration number                  KvK-nummer: 30073109

Branch number                          000018935834

VAT-number                              007469184

Status                                       Active

Memorandum                            1984-12-03

Establishment date                    1984-12-03

Legal form                                Private Company

Last proposed admendment      1999-09-02

 

 

Activities

 

SBI                                           Recycling of metal waste and scrap (behalve Demolition of ships, auto’s, witgoed, computers e.d.) (383201)

Groothandel en Wholesale on a fee or contract basis (niet in auto’s en motorfietsen) (46)

Wholesale of metal ores (46721)

Wholesale of ferrous metals and ferrous semi-finished products (46722)

Exporter                                   Yes

Importer                                    Yes

Goal                                         1. trade, including import and export in metals, fabricated metal products, ores, waste materials and related articles and goods, both for its own account and for the account of or with third parties, with all that this includes, related or can be conducive, everything in the broadest sense of the Word 2. The company is authorised to take part in or are otherwise interesting at other companies

 

 

Relations

 

Shareholders                             Roba Holding B.V.

Zomerdijk 27

3402MJ IJsselstein ut

Netherlands

Registration number: 300406520000

Percentage: 100.00%

 

Companies on same address     Roba Holding B.V.

Registration number: 300406520000

 

Stichting Roba Pensioenfonds

Registration number: 411783790000

 

Stichting Roba's Ondersteuningsfonds

Registration number: 411834300000

 

Personeelsstichting Roba Metals IJsselstein

Registration number: 302110560000

 

 

Bank details

 

Accounts                                  F. van Lanschot Bankiers NV

Account number: 22.65.55.550

 

 

Management

 

Active management                   P.S. Cohn (Paul Steven)

Netherlands

Competence: Fully authorized

Function: Manager

Starting date: 1993-10-06

Date of birth: 1962-07-06, Bussum, NL

Involved with the following companies

 

• Roba Holding B.V.

Zomerdijk 27

3402MJ IJsselstein ut

Netherlands

Registration number: 300406520000

Function: Manager

 

• RMD B.V.

Oosterhorn 24

9936HD Farmsum

Netherlands

Registration number: 011644680000

Function: Manager

 

F. van der Bij (Folkert)

Netherlands

Competence: Limited authorization

Function: Manager

Starting date: 1994-11-16

Date of birth: 1957-06-10, Woerden, NL

 

J. van den Berg (Joost)

Netherlands

Competence: Limited authorization

Function: Manager

Starting date: 1996-10-10

Date of birth: 1965-05-25, Lopik, NL

 

M.W. de Wolf (Maarten Willem)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 1989-11-28

Date of birth: 1955-05-14, Kamituga, NL

 

J.M. Kemp (Jacobus Marinus)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2001-03-01

Date of birth: 1959-03-20, IJsselstein, NL

 

A.P. Spek (Adrianus Pieter)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2006-01-01

Date of birth: 1963-10-01, Dordrecht, NL

 

G.A.W.M. de Roij (Gérard Albert Willem Marie)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2006-01-01

Date of birth: 1958-03-16, Valkenswaard, NL

 

F. Negulescu (Florin)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2006-01-01

Date of birth: 1961-07-08, Boekarest, RO

 

A.A.J. Gerritsen (Aloysius Adrianus Johannes)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2007-01-01

Date of birth: 1971-05-30, Houten, NL

R.W.J. van Oostrum (Ronaldus Wilhelmus Johannes)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2008-01-01

Date of birth: 1963-06-01, Hilversum, NL

 

D. Borggreve (Dennis)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2008-01-01

Date of birth: 1969-10-07, IJsselstein, NL

 

I. Sapir - Cohn (Inês)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 1984-12-03

Date of birth: 1953-08-11, Sâo Paulo, BR

 

A.A. van den Ham (Alfred Antonie)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2007-07-01

Date of birth: 1971-10-29, Vianen, NL

 

J.G. Steehouwer (Jacobus Gijsbertus)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2010-01-01

Date of birth: 1967-05-28, Vianen, NL

 

 

Employees

 

Total according to the Chamber of Commerce 111

 

Year                 2014                 2012                 2011                 2010                 2009

Total                 111                   111                   111                   128                   111

 

 

 

Payments

 

Score               7,7

Description       Payments made under regular condition

 

 

Key figures

 

Year

2012

2011

2010

2009

2008

Quick ratio

0,78

0,80

0,74

1,16

0,68

Current ratio

2,03

2,03

2,09

2,67

1,57

Working capital/ balance total

0,48

0,48

0,49

0,57

0,34

Equity / balance total

0,51

0,51

0,49

0,59

0,35

Equity / Fixed assets

8,97

8,79

8,20

6,72

5,90

Equity / liabilities

1,04

1,02

1,03

1,43

0,56

Balance total / liabilities

2,04

2,02

2,10

2,43

1,60

Working capital

92.501.000

89.610.000

89.127.000

74.443.000

68.276.000

Equity

98.512.000

94.963.000

89.256.000

76.612.000

70.483.000

Mutation equity

3,74

6,39

16,50

8,70

8,53

Mutation short term liabilities

3,20

7,13

83,11

-62,92

2,72

Return on total assets (ROA)

3,51

4,57

5,92

8,49

4,24

Return on equity (ROE)

6,91

9,04

12,04

14,44

12,04

Gross profit margin

1,71

1,92

2,90

3,54

2,17

Net profit margin

1,17

1,22

2,04

2,48

1,10

Average collection ratio

4,85

6,05

4,80

7,45

4,80

Average payment ratio

6,21

7,77

6,56

7,96

7,00

Equity turnover ratio

4,44

5,57

4,39

4,33

8,17

Total assets turnover ratio

2,26

2,82

2,16

2,55

2,88

Fixed assets turnover ratio

39,82

48,95

36,00

29,12

48,24

Inventory conversion ratio

3,90

4,95

3,54

4,93

5,43

Turnover

437.293.000

528.811.000

391.701.000

331.834.000

576.003.000

Gross margin

28.603.000

31.336.000

 

29.552.000

 

Operating result

7.496.000

10.152.000

11.373.000

11.741.000

12.490.000

Net result after taxes

5.120.000

6.437.000

8.008.000

8.242.000

6.322.000

Cashflow

6.952.000

8.214.000

9.525.000

9.716.000

7.539.000

Gross profit

 

 

391.701.000

 

576.003.000

EBIT

7.496.000

10.152.000

11.373.000

11.741.000

12.490.000

EBITDA

9.328.000

11.929.000

12.890.000

13.215.000

13.707.000

 

 

Summary                                  The 2012 financial result structure is a postive working captial of 92.501.000 euro, which is in agreement with 48 % of the total assets of the company.

The working capital has increased with 3.23 % compared to previous year. The ratio with respect to the total assets of the company remains unchanged.

The improvement between 2011 and 2012 has mainly been caused by an increase of the current assets.

The current ratio of the company in 2012 was 2.03. A company with a current ratio between 1.5 and 3.0 generally indicates good short-term financial strength.

The quick ratio in 2012 of the company was 0.78. A company with a Quick Ratio of less than 1 cannot currently pay back its current liabilities.

 

The 2011 financial result structure is a postive working captial of 89.610.000 euro, which is in agreement with 48 % of the total assets of the company.

The working capital remained unchanged compared to previous year. The ratio with respect to the total assets of the company has however, declined.

The unchanged capital can be explained by a decrease in current assets and an increase in current liabilities.

The current ratio of the company in 2011 was 2.03. A company with a current ratio between 1.5 and 3.0 generally indicates good short-term financial strength.

The quick ratio in 2011 of the company was 0.8. A company with a Quick Ratio of less than 1 cannot currently pay back its current liabilities.

 


 

 

Financial statement

 

Type of annual account                         Corporate

Annual account                                     Roba Metals B.V.

Zomerdijk 27

3402MJ IJsselstein

Netherlands

Registration number: 300731090000

 

 

Balance

 

Year

2012

2011

2010

2009

2008

End date

2012-12-31

2011-12-31

2010-12-31

2009-12-31

2008-12-31

Real estate

 

 

8.460.000

 

9.291.000

Plant and machinery

 

 

1.179.000

 

1.525.000

Other tangible fixed assets

 

 

98.000

 

52.000

Tangible fixed assets

10.940.000

10.802.000

10.880.000

11.394.000

11.940.000

Financial fixed assets

42.000

 

Fixed assets

10.982.000

10.802.000

10.880.000

11.394.000

11.940.000

Inventories

112.247.000

106.802.000

110.566.000

67.253.000

106.130.000

Accounts receivable

37.366.000

38.994.000

35.955.000

25.083.000

49.860.000

Receivables due from group and associated companies

 

 

9.855.000

 

20.791.000

Other receivables

33.028.000

29.049.000

23.798.000

16.620.000

32.371.000

Total receivables

70.394.000

68.043.000

59.753.000

41.703.000

82.231.000

Liquid funds

22.000

2.128.000

356.000

10.022.000

19.000

accruals

 

 

13.943.000

 

11.580.000

Current assets

182.663.000

176.973.000

170.675.000

118.978.000

188.380.000

Total assets

193.645.000

187.775.000

181.555.000

130.372.000

200.320.000

Total equity

98.512.000

94.963.000

89.256.000

76.612.000

70.483.000

Provisions

4.971.000

5.449.000

5.751.000

4.225.000

4.733.000

Long term interest yielding debt

 

 

 

5.000.000

 

Debts to subsidiary companies

 

 

5.000.000

 

5.000.000

Other long term liabilities

 

 

5.000.000

 

5.000.000

Long term liabilities

 

5.000.000

5.000.000

5.000.000

Accounts payable

16.808.000

14.967.000

15.833.000

8.890.000

7.379.000

Liabilities towards credit institutes

 

 

 

 

96.506.000

Short term interest yielding debt

 

 

 

 

96.506.000

Tax liabilities

 

 

7.458.000

 

3.447.000

Debts to subsidiary companies

 

 

29.650.000

 

3.291.000

Other short term liabilities

73.354.000

72.396.000

28.607.000

35.645.000

9.481.000

Short term liabilities

90.162.000

87.363.000

81.548.000

44.535.000

120.104.000

Total short and long term liabilities

95.133.000

92.812.000

86.548.000

53.760.000

125.104.000

Total liabilities

193.645.000

187.775.000

181.555.000

130.372.000

200.320.000

 

 

Summary                                  The total assets of the company increased with 3.13 % between 2011 and 2012.

The fixed asset growth of 1.67 % is lower than the total asset growth.

The asset growth has mainly been financed by a Net Worth increase of 3.74 %. Debt, however, grew with 2.5 %.

In 2012 the assets of the company were 5.67 % composed of fixed assets and 94.33 % by current assets. The assets are being financed by an equity of 50.87 %, and total debt of 49.13 %.

 

The total assets of the company increased with 3.43 % between 2010 and 2011.

The total assets are entirely composed of current assets.

The asset growth has mainly been financed by a debt increase of 7.24 %. The Net Worth, however, grew with 6.39 %.

In 2011 the assets of the company were 5.75 % composed of fixed assets and 94.25 % by current assets. The assets are being financed by an equity of 50.57 %, and total debt of 49.43 %.

 


 

 

Profit and loss

 

Year

 

2012

2011

2010

 

2009

 

2008

 

Revenues

 

437.293.000

 

528.811.000

391.701.000

331.834.000

576.003.0007

Net turnover

 

437.293.000

 

528.811.000

 

391.701.000

 

331.834.000

576.003.000

 

Gross margin

28.603.000

31.336.000

 

29.552.000

 

Wages and salaries

13.420.000

13.654.000

12.262.000

11.165.000

12.058.000

Amorization and depreciation

1.832.000

1.777.000

1.517.000

1.474.000

1.217.000

Sales

408.690.000

497.475.000

 

302.282.000

 

other operating costs

5.855.000

5.753.000

5.170.000

5.172.000

6.324.000

Raw materials and consumables

 

 

361.379.000

 

543.914.000

Operating expenses

429.797.000

518.659.000

380.328.000

320.093.000

563.513.000

Operating result

7.496.000

10.152.000

11.373.000

11.741.000

12.490.000

Financial income

116.000

187.000

101.000

541.000

202.000

Financial expenses

808.000

1.756.000

725.000

1.219.000

4.206.000

Financial result

-692.000

-1.569.000

-624.000

-678.000

-4.004.000

Result on ordinary operations before taxes

6.804.000

8.583.000

10.749.000

11.063.000

8.486.000

Taxation on the result of ordinary activities

1.701.000

2.146.000

2.741.000

2.821.000

2.164.000

Result of ordinary activities after taxes

5.103.000

6.437.000

8.008.000

8.242.000

6.322.000

Result subsidiaries after taxes

17.000

 

 

 

 

Net result

5.120.000

6.437.000

8.008.000

8.242.000

6.322.000

 

Summary                      The turnover of the company decreased by -17.31 % between 2011 and 2012.

The gross profit of the company decreased by -8.72 % between 2011 and 2012.

The operating result of the company declined with -26.16 % between 2011 and 2012. This evolution implies an decrease of the company's economic profitability.

The result of these changes is a reduction of the company's Economic Profitability of -23.19 % of the analysed period, being equal to 2011 % in the year 2012.

This fall has contributed to a asset turnover decrease, whose index evolved from -19.86 to a level of 2.26.

The Net Result of the company increased by -20.46 % between 2011 and 2012.

The company's Financial Profitability has been negatively affected by the financial activities in comparison to the EBITs behaviour. The result of these variations is a profitability reduction of -23.56 % of the analysed period, being 6.91 % in the year 2012.

The company's financial profitability has been positively affected by its financial structure.

 

The turnover of the company grew with 35 % between 2010 and 2011.

The operating result of the company declined with -10.74 % between 2010 and 2011. This evolution implies an decrease of the company's economic profitability.

The result of these changes is a reduction of the company's Economic Profitability of -22.8 % of the analysed period, being equal to 2010 % in the year 2011.

Despite the decline the assets turnover increased by 30.56 % reaching 2.82.

The Net Result of the company increased by -19.62 % between 2010 and 2011.

The company's Financial Profitability has been positively affected by the financial activities in comparison to the EBITs behaviour. The result of these variations is a profitability increase of -24.92 % of the analysed period, being 9.04 % in the year 2011.

The company's financial profitability has been positively affected by its financial structure.

 

 

 

Analysis

 

Branch (SBI)                              Groothandel en Wholesale on a fee or contract basis (niet in auto’s en motorfietsen) (46)

Region                                      Westelijk Utrecht

In the Netherlands 109662 of the companies are registered with the SBI code 46

In the region Westelijk Utrecht 4157 of the companies are registered with the SBI code 46

In the Netherlands 2387 of the bankrupcties are published within this sector

In the region Westelijk Utrecht 88 of the bankruptcies are published within this sector

The risk of this specific sector in the Netherlands is normal

The risk of this specific sector in the region Westelijk Utrecht is normal

 

 

Publications

 

Filings                                      30-08-2013: De jaarrekening over 2012 is gepubliceerd.

17-07-2012: De jaarrekening over 2011 is gepubliceerd.

11-07-2011: De jaarrekening over 2010 is gepubliceerd.

27-08-2010: De jaarrekening over 2009 is gepubliceerd.

09-07-2009: De jaarrekening over 2008 is gepubliceerd.

Functions                                  22-11-2012: Per 01-11-2012 is gevolmachtigde Guy Daniël Soesan uit functie getreden.

31-05-2012: Per 01-05-2012 is gevolmachtigde Gijsbertus Theodorus van Schaik uit functie getreden.

 


Company structure

 

Relations                                              5

 

Stichting Administratiekantoor Roba

Zomerdijk 2733

3402MJ IJSSELSTEIN UT

Netherlands

Registration number: 411929580000

• Roba Holding B.V.

Zomerdijk 27

3402MJ IJsselstein ut

Netherlands

Registration number: 300406520000

• Roba Metals B.V.

Zomerdijk 27

3402MJ IJsselstein

Netherlands

Registration number: 300731090000

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.38

UK Pound

1

Rs.101.63

Euro

1

Rs.83.57

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

NNA

 

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.