MIRA INFORM REPORT

 

 

Report Date :

15.02.2014

 

IDENTIFICATION DETAILS

 

Name :

TROUW NUTRITION NEDERLAND B.V.

 

 

Registered Office :

Nijverheidsweg 2 3881LA Putten

 

 

Country :

Netherlands 

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

28.12.1972

 

 

Com. Reg. No.:

08013919

 

 

Legal Form :

Besloten Vennootschap

 

 

Line of Business :

·         Manufacturer of prepared feeds for farm animals (1091)

·         Manufacturer of prepared pet foods (1092)

·        Wholesaler of other food n.e.c. (46383)

 

 

No of Employees :

Not Available

 

 

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 – december 01, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

Netherlands

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

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 tax revenues dropped nearly 9%, 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

Trouw Nutrition Nederland B.V.

 

Operative address

Nijverheidsweg 2 3881LA Putten Netherlands

 

Legal form                                                  

                     Besloten Vennootschap

 

Registration number                                   

KvK-nummer: 08013919

 

VAT-number                                                

                     001220093

 

 

 

Year

2012

 

Mutation

2011

 

Mutation

2010

Fixed assets

1.143.900.000

 

9,53

1.044.400.000

 

4,44

1.000.000.000

Total receivables

1.040.800.000

 

0,91

1.031.400.000

 

25,19

823.900.000

 

Total equity

972.000.000

 

11,15

874.500.000

 

8,04

809.400.000

Short term liabilities

1.314.800.000

 

5,10

1.251.000.000

 

2,04

1.226.000.000

 

Net result

177.600.000

t

35,36

131.201.000

 

16,11

113.001.000

 

Working capital

359.100.000

*

41,38

254.000.000

t

84,46

137.700.000

Quick ratio

0,99

 

2,06

0,97

 

12,79

0,86

 

 

 

Contact information

 

Company name

Trouw Nutrition Nederland B.V.

Trade names

Trouw Nutrition Nederland B.V.

 

Trouw Nutrition

 

Farmix

 

Nordos

 

Farm-O-San

 

 

Operative address

Nijverheidsweg 2

 

3881LA Putten

 

Netherlands

 

 

Correspondence address

Postbus 40

 

3880AA Putten

 

Netherlands

 

 

Telephone number

0341371611

Fax number

0341371600

Email address

trouw.nl@nutreco.com

Website

www.trouwnutrition.nl

 

 

Registration

 

Registration number

KvK-nummer: 08013919

Branch number

000020000634

VAT-number

001220093

 

 

Status

Active

First registration company register

1973-02-07

Memorandum

1972-12-28

Establishment date

1972-12-28

 

 

Legal form

Besloten Vennootschap

Last proposed admendment

1997-01-15

 

 

Activities

 

SBI

Manufacture of prepared feeds for farm animals (1091)

 

Manufacture of prepared pet foods (1092)

 

Wholesale of other food n.e.c. (46383)

 

 

Exporter

No

Importer

No

 

 

Goal

De fabricage en verwerking van- en de handel in voedingsmiddelen voor mens en dier, chemische en andere voedingsstoffen, andere chemische produkten en preparaten en daaraan verwante artikelen, stoffen en preparaten, zulks zowel voor eigen rekening als voor rekening van derden, het deelnemen in, het voeren van beheer over en het verlenen van diensten aan andere ondernemingen van welke aard ook, alsmede holding

 

 

 

 

 

 

Relations

 

Shareholders

Nutreco Nederland B.V.

 

Veerstraat 38

 

5831JN Boxmeer

 

Netherlands

 

Registration number: 160587210000

 

Percentage: 100.00%

 

 

Companies on same address

Trouw Nutrition International B.V.

 

Registration number: 081184330000

 

 

Liability statements

Nutreco N.V.

 

Veerstraat 38

 

5831JN Boxmeer

 

Netherlands

 

Registration number: 160743050000

 

date of issue: 1997-08-06

 

Starting date: 1995-01-01

 

 

Management

 

Active management

H. de Wildt (Harm)

 

Netherlands

 

Competence: Fully authorized

 

Function: Manager

 

Starting date: 2011-07-01

 

Date of birth: 1962-10-23, Velsen, NL

 

Involved with the following companies

 

 

 

Trouw Nutrition Hifeed B.V.

 

Veerstraat 38

 

5831JN Boxmeer

 

Netherlands

 

Registration number: 380215070000

 

Function: Manager

 

 

 

Nutreco Nederland B.V.

 

Veerstraat 38

 

5831JN Boxmeer

 

Netherlands

 

Registration number: 160587210000

 

Function: Managing Director

 

 

 

W.F. Kernkamp (Willem Frederik)

 

Netherlands

 

Competence: Fully authorized

 

Function: Manager

 

Starting date: 2014-01-01

 

Date of birth: 1958-06-09, Leiden, NL

 

Involved with the following companies

 

 

 

Sloten B.V.

 

Antwerpenweg 7

 

7418CR Deventer

 

Netherlands

 

Registration number: 380241280000

 

Function: Manager

 

 

 

E. van Dijk (Eddy)

 

Netherlands

 

Competence: Limited authorization

 

Function: Proxy

 

Starting date: 2000-01-01

 

Date of birth: 1966-10-12, Ermelo, NL

 

 

 

J.M. Bas (Jacob Marinus)

 

Netherlands

 

Competence: Limited authorization

 

Function: Proxy

 

Starting date: 2002-05-15

 

Date of birth: 1966-08-21, Rotterdam, NL

 

 

 

A.M.P.W. van den Hurk (Adrianus Marcus Petrus Walteru)

 

Netherlands

 

Competence: Limited authorization

 

Function: Proxy

 

Starting date: 2002-11-01

 

Date of birth: 1965-07-27, 's-Hertogenbosch, NL

 

 

 

R. van Emous (Rudolf)

 

Netherlands

 

Competence: Limited authorization

 

Function: Proxy

 

Starting date: 2006-01-01

 

Date of birth: 1977-09-20, Ermelo, NL

 

 

 

J. van Donkersgoed (Johnny)

 

Netherlands

 

Competence: Limited authorization

 

Function: Proxy

 

Starting date: 2006-11-01

 

Date of birth: 1973-08-06, Ermelo, NL

 

 

 

R. Ouwerkerk (Rene)

 

Netherlands

 

Competence: Limited authorization

 

Function: Proxy

 

Starting date: 2009-02-01

 

Date of birth: 1952-05-19, Velsen, NL

 

 

 

M.W. de Boer (Marcel Wilt)

 

Netherlands

 

Competence: Limited authorization

 

Function: Proxy

 

Starting date: 2009-05-01

 

Date of birth: 1971-12-30, Apeldoorn, NL

 

 

Payments

 

Score

7,7

Description

Payments made under regular condition

 

Key figures

 

Year

2012

2011

2010

2009

2008

Quick ratio

0,99

0,97

0,86

1,02

0,94

Current ratio

1,27

1,20

1,11

1,28

1,32

 

Working capital/ balance total

0,13

0,10

0,06

0,13

0,15

Equity / balance total

0,34

0,34

0,34

0,34

0,30

Equity / Fixed assets

0,85

0,84

0,81

0,80

0,78

Equity / liabilities

0,53

0,52

0,52

0,53

0,43

Balance total / liabilities

1,53

1,53

1,53

1,53

1,44

 

 

Working capital

      359.100.100

254.000.000

137.700.000

267.800.000

324.600.000

Equity

972.000.000

874.500.000

809.400.000

730.200.000

655.000.000

Mutation equity

11,15

8,04

10,85

11,48

1,80

 

 

Year

2012

2011

2010

2009

2008

Mutation short term liabilities

5,10

2,04

30,36

-7,99

17,63

 

Return on total assets (ROA)

7,52

7,01

6,57

6,33

6,54

Return on equity (ROE)

21,79

20,43

19,19

18,43

21,83

Gross profit margin

4,49

4,15

3,82

3,65

3,48

Net profit margin

3,40

2,78

2,29

2,06

2,32

 

Average collection ratio

3,98

3,77

4,03

4,80

4,84

Average payment ratio

5,02

4,58

6,00

6,23

6,73

Equity turnover ratio

5,38

5,40

6,10

6,18

7,55

Total assets turnover ratio

1,86

1,85

2,09

2,12

2,26

Fixed assets turnover ratio

4,57

4,52

4,94

4,92

5,88

Inventory conversion ratio

14,13

15,91

15,99

17,97

12,86

 

Turnover

5.229.100.000

4.721.100.000

4.939.700.000

4.511.700.000

4.943.100.000

Operating result

234.600.000

196.100.000

188.900.000

164.800.000

172.100.000

Net result after taxes

177.600.000

131.201.000

113.001.000

93.001.000

114.800.000

 

Cashflow

 

 

 

 

176.200.000

Gross profit

5.239.200.000

 

4.946.900.000

4.516.000.000

966.700.000

EBIT

234.600.000

196.100.000

188.900.000

164.800.000

172.100.000

EBITDA

 

 

 

 

233.500.000

 

 

Summary

The 2012 financial result structure is a postive working captial of 359.100.000 euro, which is in agreement with 13 % of the total assets of the company.

 

The working capital has increased with 41.38 % compared to previous year. The ratio, with respect to the total assets of the company has however, increased.

 

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 1.27. When the current ratio is below 1.5, the company may have problems meeting its short-term obligations.

 

The quick ratio in 2012 of the company was 0.99. A company with a Quick Ratio of less than

 

1 cannot currently pay back its current liabilities.

 

 

 

 

 

The 2011 financial result structure is a positive working capital of 254.000.000 euro, which is in agreement with 10 % of the total assets of the company.

 

The working capital has increased with 84.46 % compared to previous year. The ratio, with respect to the total assets of the company has however, increased.

 

The improvement between 2010 and 2011 has mainly been caused by an increase of the current assets.

 

The current ratio of the company in 2011 was 1.2. When the current ratio is below 1.5, the company may have problems meeting its short-term obligations.

 

The quick ratio in 2011 of the company was 0.97. A company with a Quick Ratio of less than

 

1 cannot currently pay back its current liabilities.

 

 

 

 

Financial statement

 

Type of annual account

Consolidated

Annual account

Nutreco N.V.

 

Veerstraat 38

 

5831JN Boxmeer

 

Netherlands

 

Registration number: 160743050000

 

 

Balance

 

Year

2012

2011

2010

2009

2008

End date

2012-12-31

2011-12-31

2010-12-31

2009-12-31

2008-12-31

Goodwill

 

 

 

 

176.000.000

Intangible fixed assets

408.100.000

360.500.000

347.300.000

310.400.000

286.200.000

Real estate

 

 

 

 

213.300.000

Plant and machinery

 

 

 

 

208.700.000

Other tangible fixed assets

 

 

 

 

45.000.000

Tangible fixed assets

639.600.000

583.300.000

564.600.000

517.100.000

478.100.000

Associated and affliated companies

 

 

 

 

14.400.000

Other financial fixed assets

 

 

 

 

62.300.000

Financial fixed assets

96.200.000

100.600.000

88.100.000

89.500.000

76.700.000

Fixed assets

1.143.900.000

1.044.400.000

1.000.000.000

917.000.000

841.000.000

 

Inventories

370.100.000

296.800.000

309.000.000

251.000.000

384.300.000

 

 

Year

2012

2011

2010

2009

2008

End date

2012-12-31

2011-12-31

2010-12-31

2009-12-31

2008-12-31

Accounts receivable

357.400.000

742.000.000

601.400.000

540.800.000

601.700.000

Other receivables

683.400.000

289.400.000

222.500.000

183.900.000

132.500.000

Total receivables

1.040.800.000

1.031.400.000

823.900.000

724.700.000

734.200.000

Liquid funds

263.000.000

176.800.000

230.800.000

232.600.000

228.300.000

accruals

 

 

 

 

132.500.000

Current assets

1.673.900.000

1.505.000.000

1.363.700.000

1.208.300.000

1.346.800.000

Total assets

2.817.800.000

2.549.400.000

2.363.700.000

2.125.300.000

2.187.800.000

 

Minority interests

9.100.000

8.700.000

10.200.000

10.500.000

10.500.000

Total equity

972.000.000

874.500.000

809.400.000

730.200.000

655.000.000

Provisions

 

33.200.000

26.000.000

19.000.000

12.200.000

Long term interest yielding debt

521.900.000

382.000.000

292.100.000

425.100.000

412.500.000

Financial debts

 

 

 

 

301.300.000

Tax liabilities

 

 

 

 

11.900.000

Other long term liabilities

 

 

 

 

9.000.000

Long term liabilities

521.900.000

382.000.000

292.100.000

425.100.000

487.900.000

Accounts payable

1.204.600.000

1.044.800.000

678.800.000

546.900.000

625.400.000

Liabilities towards credit institutes

 

 

 

 

96.300.000

Short term interest yielding debt

 

 

 

 

96.300.000

Tax liabilities

 

 

 

 

27.500.000

Other short term liabilities

110.200.000

206.200.000

547.200.000

393.600.000

273.000.000

Short term liabilities

1.314.800.000

1.251.000.000

1.226.000.000

940.500.000

1.022.200.000

Total short and long term liabilities

1.836.700.000

1.666.200.000

1.544.100.000

1.384.600.000

1.522.300.000

Total liabilities

2.817.800.000

2.549.400.000

2.363.700.000

2.125.300.000

2.187.800.000

 

 

Summary

The total assets of the company increased with 10.53 % between 2011 and 2012.

 

The fixed asset growth of 9.53 % is lower than the total asset growth.

 

 

 

The asset growth has mainly been financed by a Net Worth increase of 11.15 %. Debt, however, grew with 10.23 %.

 

 

 

In 2012 the assets of the company were 40.6 % composed of fixed assets and 59.4 % by current assets. The assets are being financed by an equity of 34.49 %, and total debt of 65.51 %.

 

 

 

The total assets of the company increased with 7.86 % between 2010 and 2011.

 

The fixed asset growth of 4.44 % is lower than the total asset growth.

 

The asset growth has mainly been financed by a Net Worth increase of 8.04 %. Debt, however, grew with 7.91 %.

 

 

 

In 2011 the assets of the company were 40.97 % composed of fixed assets and 59.03 % by current assets. The assets are being financed by an equity of 34.3 %, and total debt of 65.7%.

 

 

 

 

Profit and loss

 

Year

2012

2011

2010

2009

2008

Revenues

5.248.100.000

4.724.500.000

4.979.200.000

4.552.400.000

4.980.100.000

Other operating income

8.900.000

3.400.000

32.300.000

36.400.000

29.900.000

Net turnover

5.229.100.000

4.721.100.000

4.939.700.000

4.511.700.000

4.943.100.000

 

Wages and salaries

 

 

 

 

427.500.000

Amorization and depreciation

 

 

 

 

61.400.000

other operating costs

 

 

 

 

335.600.000

Raw materials and consumables

 

 

 

 

3.983.500.000

Operating expenses

5.013.500.000

4.528.400.000

4.790.300.000

4.387.600.000

4.808.000.000

Result in subsidiaries

3.200.000

6.600.000

2.200.000

1.400.000

2.100.000

Operating result

234.600.000

196.100.000

188.900.000

164.800.000

172.100.000

 

Financial income

6.300.000

11.200.000

7.500.000

6.700.000

6.900.000

Financial expenses

32.300.000

35.200.000

43.300.000

38.300.000

38.100.000

Financial result

-26.000.000

-24.000.000

-35.800.000

-31.600.000

-31.200.000

Result on ordinary operations before taxes

211.800.000

178.700.000

155.300.000

134.600.000

143.000.000

 

Taxation on the result of ordinary activities

54.100.000

45.499.000

39.099.000

34.699.000

37.200.000

Result of ordinary activities after taxes

157.700.000

133.201.000

116.201.000

99.901.000

105.800.000

 

Extraordinary income

20.500.000

7.100.000

1.000.000

2.200.000

 

Extraordinary expense

600.000

9.100.000

4.200.000

9.100.000

 

 

 

Year

2012

2011

2010

2009

2008

Extraordinary result after taxation

19.900.000

-2.000.000

-3.200.000

-6.900.000

11.100.000

 

 

 

 

 

 

Net result

177.600.000

131.201.000

113.001.000

93.001.000

114.800.000

 

 

 

 

 

 

Attributable to third parties

 

 

 

 

2.100.000

 

 

Summary

The turnover of the company grew with 10.76 % between 2011 and 2012.

 

The operating result of the company grew with 19.63 % between 2011 and 2012. This evolution implies an increase of the company's economic profitability.

 

The result of these changes is an increase of the company's Economic Profitability of 7.28 % of the analysed period, being equal to 2011 % in the year 2012.

 

Despite the growth the asset turnover remained the same at 1.86.

 

The Net Result of the company decreased by 35.36 % 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 6.66 % of the analysed period, being 21.79 % in the year 2012.

 

The company's financial structure has slowed down its financial profitability.

 

 

 

 

 

The turnover of the company decreased by -4.43 % between 2010 and 2011.

 

The operating result of the company grew with 3.81 % between 2010 and 2011. This evolution implies an increase of the company's economic profitability.

 

The result of these changes is an increase of the company's Economic Profitability of 6.7 % of the analysed period, being equal to 2010 % in the year 2011.

 

Despite the growth the assets turnover decreased, whose index evolved with -11.48 % to a level of 1.85.

 

The Net Result of the company decreased by 16.11 % between 2010 and 2011.

 

 

 

 

 

The company's Financial Profitability has been negatively affected by the financial activities in comparison to the EBITs behavior. The result of these variations is a profitability reduction of 6.46 % of the analysed period, being 20.43 % in the year 2011.

 

The company's financial structure has slowed down its financial profitability.

 

 

 

 

 

Analysis

 

Branch (SBI)

Manufacture of food products (10)

Region

Veluwe

 

 

 

In the Netherlands 5941 of the companies are registered with the SBI code 10

 

In the region Veluwe 288 of the companies are registered with the SBI code 10

 

In the Netherlands 126 of the bankrupcties are published within this sector

 

In the region Veluwe 3 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 Veluwe is normal

 

 

Publications

 

Consent statements

24- 04-2013: Voor boekjaar 2012 is een instemmingsverklaring gedeponeerd.

 

12-04-2012: Voor boekjaar 2011 is een instemmingsverklaring gedeponeerd.

 

15-04-2011: Voor boekjaar 2010 is een instemmingsverklaring gedeponeerd.

 

12-04-2010: Voor boekjaar 2009 is een instemmingsverklaring gedeponeerd.

 

 

 

 

Functions

07-02-2014: Per 01-01-2014 is bestuurder Willem Frederik Kernkamp in functie getreden.

 

07-02-2014: Per 01-01-2014 is bestuurder 16058721 Nutreco Nederland B.V. uit functie getreden.

 

07-02-2014: Per 01-01-2014 is gevolmachtigde Otto-Jan Alphons Seijler uit functie getreden.

 

25- 07-2011: Per 01-07-2011 is bestuurder Harm de Wildt in functie getreden.

 

25-07-2011: Per 01-07-2011 is bestuurder Frank Jurjen Tielens uit functie getreden.

 

 

Company structure

 

Relations

21

 

 

Nutreco N.V.

 

Veerstraat 38

 

5831JN Boxmeer

 

Netherlands

 

Registration number: 160743050000

 

 

 

  Nutreco Nederland B.V.

 

Veerstraat 38

 

5831JN Boxmeer

 

Netherlands

 

Registration number: 160587210000

 

 

 

  Trouw Nutrition Nederland B.V.

 

Nijverheidsweg 2

 

3881LA Putten

 

Netherlands

 

Registration number: 080139190000

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 62.27

UK Pound

1

Rs. 103.66

Euro

1

Rs. 85.17

 

 

INFORMATION DETAILS

 

Report Prepared by :

DPT

 

 

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.