MIRA INFORM REPORT

 

 

Report Date :

18.01.2014

 

IDENTIFICATION DETAILS

 

Name :

AHOLD COFFEE COMPANY B.V.

 

 

Registered Office :

Hoofdtocht 3, 1507CJ Zaandam

 

 

Country :

Netherlands

 

 

Financials (as on) :

30.12.2012

 

 

Date of Incorporation :

01.01.1971

 

 

Com. Reg. No.:

35012055

 

 

Legal Form :

Private Company

 

 

Line of Business :

Engaged in processing of tea and coffee

 

 

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 – September 30, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

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                       Ahold Coffee Company B.V.

Operative address                   Hoofdtocht 3

1507CJ Zaandam

Netherlands

Status                                      Active

Legal form                               Besloten Vennootschap (Private Company)

Registration number                KvK-nummer: 35012055

VAT-number                            002230987

 

 

Year

2012

Mutation

2011

Mutation

2010

Fixed assets

10.666.000.000

11,91

9.531.000.000

 

9.531.000.000

Total receivables

1.038.000.000

-17,81

1.263.000.000

 

1.263.000.000

Total equity

5.995.000.000

1,44

5.910.000.000

 

5.910.000.000

Short term liabilities

4.427.000.000

8,19

4.092.000.000

3,86

3.940.000.000

Net result

827.000.000

-3,05

853.000.000

115,69

-5.437.000.000

Working capital

-11.000.000

-101,00

1.102.000.000

-12,12

1.254.000.000

Quick ratio

0,66

-29,79

0,94

-4,08

0,98

 

 

 

Contact information

 

Company name           Ahold Coffee Company B.V.

Trade names               Ahold Coffee Company B.V.

 

Operative address       Hoofdtocht 3

1507CJ Zaandam

Netherlands

Correspondence

address                        Postbus 3073

1500HD Zaandam

Netherlands

Telephone number      0886599111

Email address              group.legal@ahold.com

Website                       www.aholdcoffeecompany.com

 

 

Registration

 

Registration number    KvK-nummer: 35012055

Branch number            000016030729

VAT-number                002230987

Status                          Active

Memorandum              1971-03-18

Establishment date      1971-01-01

Legal form                   Besloten Vennootschap (Private company)

Last proposed

admendment               2010-07-27

 

 

Activities

 

SBI                               Processing of tea and coffee (1083)

Cafes (563)

Cafes (5630)

Exporter                       No

Importer                       No

Goal                             Produktie van- en handel in levensmiddelen alsmede houdster- en

financieringsmaatschappij

 

(Production of and trade in foodstuffs and holding and  finance)

 

 

Relations

 

Shareholders               Ahold Nederland B.V.

Provincialeweg 11

1506MA ZAANDAM

Netherlands

Registration number: 341662620000

Percentage: 100.00%

 

Liability statements     Koninklijke Ahold N.V.

Provincialeweg 11

1506MA Zaandam

Netherlands

Registration number: 350003630000

date of issue: 1985-08-29

Starting date: 1985-07-15

 

Management

 

Active management

Ahold Nederland B.V.

Provincialeweg 11

1506MA ZAANDAM

Netherlands

Registration number: 341662620000

Competence: Fully authorized

Function: Manager

Starting date: 2005-07-19

 

E.E.V. Mares (Erik-Jan Edmond Victor)

Netherlands

Competence: Jointly authorized

Function: Manager

Starting date: 2013-05-01

Date of birth: 1968-07-23, Nijmegen, NL

 

E.E.V. Mares (Erik-Jan Edmond Victor)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2013-05-01

Date of birth: 1968-07-23, Nijmegen, NL

 

J.W. Kempenaar (Jan Willem)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2009-01-01

Date of birth: 1952-08-14, Zaandam, NL

 

J.R. Klootwijk (Jacobus Robert)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2010-09-01

Date of birth: 1967-02-28, Den Helder, NL

 

M. Duin (Martijn)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2013-06-17

Date of birth: 1981-06-26, Laren, NL

 

J.R. de Jager (Jeroen Robin)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2013-06-17

Date of birth: 1973-05-04, Alkmaar, NL

 

 

Payments

 

Description                  The payments are regular

 

Key figures

Year

2012

2011

2010

2009

2008

Quick ratio

0,66

0,94

0,98

1,15

1,00

Current ratio

1,00

1,27

1,32

1,51

1,33

Working capital/ balance total

 

0,07

0,09

0,12

0,10

Equity / balance total

0,40

0,40

0,40

0,39

0,34

Equity / Fixed assets

0,56

0,62

0,62

0,62

0,56

Equity / liabilities

0,66

0,67

0,67

0,64

0,52

Balance total \ liabilities

0,66

0,67

0,67

0,64

0,52

Working capital

-11.000.000

1.102.000.000

1.254.000.000

1.718.000.000

1.328.000.000

Equity

5.995.000.000

5.910.000.000

5.910.000.000

5.440.000.000

4.676.000.000

 

Mutation equity

1,44

 

8,64

16,34

22,73

 

Mutation short term liabilities

8,19

3,86

16,33

-14,64

-16,23

 

Return on total assets (ROA)

6,90

7,31

-34,93

8,04

8,04

 

Return on equity (ROE)

17,36

18,22

-87,02

20,59

23,37

 

Gross profit margin

3,61

4,52

-16,73

4,33

4,66

 

Net profit margin

2,52

2,89

-18,41

2,99

4,03

 

Average collection ratio

7,42

7,22

7,49

8,84

6,48

 

Average payment ratio

31,64

23,38

23,38

24,98

23,09

 

Equity turnover ratio

5,48

5,00

5,00

5,50

5,50

 

Total assets turnover ratio

2,18

2,01

2,01

2,15

1,89

 

Fixed assets turnover ratio

3,08

3,10

3,10

3,39

3,10

 

Inventory conversion ratio

22,01

22,19

22,19

24,55

19,50

 

Turnover

32.841.000.000

29.530.000.000

29.530.000.000

29.925.000.000

25.722.000.000

 

Gross margin

8.524.000.000

 

7.920.000.000

 

6.924.000.000

 

Operating result

1.187.000.000

1.336.000.000

-4.941.000.000

1.297.000.000

1.198.000.000

 

Net result after taxes

827.000.000

853.000.000

-5.437.000.000

894.000.000

1.037.000.0000

 

Cashflow

 

853.000.000

-4.652.000.000

1.638.000.000

1.710.000.000

 

Gross profit

 

 

29.530.000.0000

 

 

 

EBIT

1.187.000.000

1.336.000.000

-4.941.000.000

1.349.0000.0000

1.198.000.0000

 

EBITDA

 

1.336.000.000

-4.156.000.000

2.134.000.0000

1.871.000.0000

 

                         

Summary

The 2012 financial result structure is a negative working capital of -11.000.000 euro, which is

in agreement with -0 % of the total assets of the company.

 

The working capital has diminished with -101 % compared to previous year. The ratio, with

respect to the total assets of the company has however, declined.

The deterioration between 2011 and 2012 has mainly been caused by an increase of the

current liabilities.

 

The current ratio of the company in 2012 was 1. 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 0.66. 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 1.102.000.000 euro, which

is in agreement with 7 % of the total assets of the company.

 

The working capital has diminished with -12.12 % compared to previous year. The ratio, with

respect to the total assets of the company has however, declined.

 

The deterioration between 2010 and 2011 has mainly been caused by an increase of the

current liabilities.

 

The current ratio of the company in 2011 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 2011 of the company was 0.94. 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                       Koninklijke Ahold N.V.

Provincialeweg 11

1506MA Zaandam

Netherlands

Registration number:                  350003630000

 

Balance sheet

Year

2012

2011

2010

2009

2008

End date

2012-12-30

2011-01-02

2010-01-02

2009-12-31

2008-12-31

Goodwill

 

 

 

 

251.000.000

Intangible fixed assets

1.569.000.000

762.000.000

762.000.000

619.000.000

598.000.000

Real estate

 

 

 

4.237.000.000

4.239.000.000

Plant and machinery

 

 

 

1.101.000.000

1.089.000.000

Other tangible fixed assets

 

 

25.000.000

600.000.000

495.000.000

Tangible fixed assets

6.603.000.000

5.827.000.000

5.852.000.000

5.938.000.000

6.027.000.000

Associated and affiliated companies

 

 

 

1.066.000.000

802.000.000

Other financial fixed assets

 

 

 

1.205.000.000

869.000.000

Financial fixed assets

2.494.000.000

2.942.000.000

2.917.000.000

2.271.000.000

1.671.000.000

Fixed assets

10.666.000.000

9.531.000.000

9.531.000.000

8.828.000.000

8.296.000.000

Inventories

1.492.000.000

1.331.000.000

1.331.000.000

1.219.000.000

1.319.000.000

Accounts receivable

424.000.000

 

355.000.000

368.000.000

362.000.000

Other receivables

614.000.000

 

908.000.000

830.000.000

752.000.000

Total receivables

1.038.000.000

1.263.000.000

1.263.000.000

1.198.000.000

1.114.000.000

Liquid funds

1.886.000.000

2.600.000.000

2.600.000.000

2.688.000.000

2.863.000.000

accruals

 

 

 

 

752.000.000

Current assets

4.416.000.000

5.194.000.000

5.194.000.000

5.105.000.000

5.296.000.000

Total assets

15.082.000.000

14.725.000.000

14.725.000.000

13.933.000.000

13.592.000.000

Total equity

5.995.000.000

5.910.000.000

5.910.000.000

5.440.000.000

4.676.000.000

Provisions

 

623.000.000

775.000.000

 

612.000.000

Pension

 

 

 

 

113.000.000

Long term interest yielding debt

4.660.000.000

 

4.100.000.000

 

2.260.000.000

Financial debts

 

 

 

 

2.260.000.000

Tax liabilities

 

 

 

 

115.000.000

Other long term liabilities

 

4.100.000.000

 

 

1.351.000.000

Long term liabilities

4.660.000.000

4.100.000.000

4.100.000.000

4.468.000.000

4.336.000.000

Accounts payable

 

 

 

 

2.284.000.000

Liabilities towards credit institutes

 

 

 

 

459.000.000

Short term interest yielding debt

 

 

 

 

459.000.000

Tax liabilities

 

 

 

313.000.000

280.000.000

Other short term liabilities

 

4.092.000.000

 

3.074.000.000

945.000.000

Short term liabilities

4.427.000.000

4.092.000.000

3.940.000.000

3.387.000.000

3.968.000.000

accruals

 

 

 

638.000.000

 

Total short and long term liabilities

9.087.000.000

8.815.000.000

8.815.000.000

8.493.000.000

8.916.000.000

Total liabilities

15.082.000.000

14.725.000.000

14.725.000.000

13.933.000.000

13.592.000.000

 

Summary

The total assets of the company increased with 2.42 % between 2011 and 2012.

 

The total asset increase is retrievable in the fixed asset growth of 11.91 %.

 

The asset growth has mainly been financed by a debt increase of 1.44 %. The Net Worth,

however, grew with 3.09 %.

 

In 2012 the assets of the company were 70.72 % composed of fixed assets and 29.28 % by

current assets. The assets are being financed by an equity of 39.75 %, and total debt of

60.25 %.

 

The total assets remained the same between 2010 and 2011.

 

The total assets are entirely composed of current assets.

 

The fact that the assets have remained the same during the previous year, can be explained

by both an unchanged Net Worth as well as the total indebtedness.

 

In 2011 the assets of the company were 64.73 % composed of fixed assets and 35.27 % by

current assets. The assets are being financed by an equity of 40.14 %, and total debt of

59.86 %.

 

PROFIT & LOSS

Year

2012

2011

2010

2009

2008

Revenues

32.841.000.000

29.530.000.000

29.530.000.000

27.925.000.000

25.722.000.000

Net turnover

32.841.000.000

29.530.000.000

29.530.000.000

27.925.000.000

25.722.000.000

Gross margin

8.524.000.000

 

7.920.000.000

27.925.000.000

6.924.000.000

Wages and salaries

 

 

4.072.000.000

 

 

Amorization and depreciation

 

 

785.000.000

 

 

Sales

7.337.000.000

 

6.290.000.000

 

5.726.000.000

other operating costs

 

6.584.000.000

1.714.000.000

6.290.000.000

 

Raw materials and consumables

 

 

 

20.338.000.000

 

Operating expenses

31.654.000.000

21.610.000.000

34.471.000.000

26.628.000.000

24.524.000.000

Result in subsidiaries

81.000.000

57.000.000

57.000.000

 

109.000.000

Operating result

1.187.000.000

1.336.000.000

-4.941.000.000

1.297.000.000

1.198.000.000

Financial income

10.000.000

29.000.000

29.000.000

33.000.000

130.000.000

Financial expenses

237.000.000

288.000.000

288.000.000

316.000.000

344.000.000

Financial result

-227.000.000

-259.000.000

-259.000.000

-283.000.000

-214.000.000

Result subsidiaries before taxes

 

 

 

106.000.000

 

Result on ordinary operations before taxes

1.041.000.000

1.077.000.000

-5.143.000.000

1.120.000.000

1.093.000.000

Taxation on the result of ordinary activities

211.000.000

271.000.000

271.000.000

148.000.000

225.000.000

Result of ordinary activities after taxes

830.000.000

863.000.000

-5.414.000.000

972.000.000

868.000.000

Extraordinary income

 

 

14.000.000

 

 

Extraordinary expense

3.000.000

10.000.000

37.000.000

 

 

Extraordinary result after taxation

-3.000.000

-10.000.000

-23.000.000

-78.000.000

211.000.000

Net result

827.000.000

853.000.000

-5.437.000.000

894.000.000

1.037.000.000

Attributable to third parties

 

 

 

 

5.000.000

Attributable to shareholders

 

 

 

894.000.000

 

 

SUMMARY

The turnover of the company grew with 11.21 % between 2011 and 2012.

 

The operating result of the company declined with -11.15 % 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 -5.61 %

of the analysed period, being equal to 2011 % in the year 2012.

Despite the decline the assets turnover increased by 8.46 % reaching 2.18.

 

The Net Result of the company increased by -3.05 % 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 -4.72 % of the analysed period, being 17.36 % in the year 2012.

 

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

 

The turnover of the company remained the same between 2010 and 2011.

 

The operating result of the company grew with 127.04 % 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 120.93

% of the analysed period, being equal to 2010 % in the year 2011.

 

Despite the growth the asset turnover remained the same at 2.01.

 

The Net Result of the company decreased by 115.69 % 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

120.94 % of the analysed period, being 18.22 % in the year 2011.

 

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

 

 

 

Analysis

 

Branch (SBI)

Food and beverage service activities (56)

 

Region

Groot Amsterdam

In the Netherlands 45448 of the companies are registered with the SBI code 56

In the region Groot Amsterdam 5229 of the companies are registered with the SBI code 56

In the Netherlands 1464 of the bankruptcies are published within this sector

In the region Groot Amsterdam 176 of the bankruptcies are published within this sector

The risk of this specific sector in the Netherlands is High

The risk of this specific sector in the region Groot Amsterdam is High

 


Publications

 

Consent statements

05-02-2013: Voor boekjaar 2012 is een instemmingsverklaring gedeponeerd.

17-02-2012: Voor boekjaar 2011 is een instemmingsverklaring gedeponeerd.

22-02-2011: Voor boekjaar 2010 is een instemmingsverklaring gedeponeerd.

29-03-2010: Voor boekjaar 2009 is een instemmingsverklaring gedeponeerd.

 

Functions

01-07-2013: Per 17-06-2013 is gevolmachtigde Jeroen Robin de Jager in functie getreden.

01-07-2013: Per 17-06-2013 is gevolmachtigde Judith Alice de Boer uit functie getreden.

01-07-2013: Per 17-06-2013 is gevolmachtigde Martijn Duin in functie getreden.

16-05-2013: Per 01-05-2013 is bestuurder Erik-Jan Edmond Victor Mares in functie getreden.

16-05-2013: Per 01-05-2013 is bestuurder Catharina Adriana Alphonsa Stiemer-Hermus uit

functie getreden.

16-05-2013: Per 01-05-2013 is gevolmachtigde Erik-Jan Edmond Victor Mares in functie

getreden.

16-05-2013: Per 01-05-2013 is gevolmachtigde Catharina Adriana Alphonsa Stiemer-Hermus

uit functie getreden.

28-09-2010: Per 01-09-2010 is gevolmachtigde Judith Alice de Boer in functie getreden.

28-09-2010: Per 01-09-2010 is gevolmachtigde Jacobus Robert Klootwijk in functie getreden.

10-09-2010: Per 01-09-2010 is gevolmachtigde Catharina Adriana Alphonsa Stiemer-Hermus

in functie getreden.

10-08-2010: Per 29-07-2010 is bestuurder Catharina Adriana Alphonsa Stiemer-Hermus in

functie getreden.

10-08-2010: Per 29-07-2010 is bestuurder Arie Dirk Boer uit functie getreden.

 

Amendments

10-08-2010: Per 19-7-2005 is de bevoegdheid van Bestuurder 34166262 Ahold Nederland B.V. gewijzigd.

03-08-2010: Per 27-7-2010 statuten gewijzigd.

 

Company structure

 

Relations                     43

 

Koninklijke Ahold N.V.

Provincialeweg 11

1506MA Zaandam

Netherlands

Registration number: 350003630000

 

Ahold Nederland B.V.

Provincialeweg 11

1506MA ZAANDAM

Netherlands

Registration number: 341662620000

 

Ahold Coffee Company B.V.

Hoofdtocht 3

1507CJ Zaandam

Netherlands

Registration number: 35012055


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.35

UK Pound

1

Rs.100.21

Euro

1

Rs.83.52

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

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.