MIRA INFORM REPORT

 

 

Report Date :

29.05.2014              

 

IDENTIFICATION DETAILS

 

Name :

NOXON STAINLESS B.V.

 

 

Registered Office :

Vossenbeend 51, 5705 CL Helmond

 

 

Country :

Netherlands

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

21.06.1990

 

 

Com. Reg. No.:

KvK-Nummer: 17069403

 

 

Legal Form :

Private Company

 

 

Line of Business :

Wholesale of Ferrous Metals and Ferrous Semi-Finished Products

 

 

No. of Employees :

81

 

 

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

Moderate Low Risk

 

B1

Moderate Risk

 

B2

Moderate High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 


 

NETHERLANDS - ECONOMIC OVERVIEW

 

Netherlands is the sixth-largest economy in the euro-zone and is noted for its stable industrial relations, moderate unemployment and inflation, sizable trade surplus, and 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. Netherlands, along with 11 of its EU partners, began circulating the euro currency on 1 January 2002. The Dutch financial sector suffered as a result of the global financial crisis, due in part to the high exposure of some Dutch banks to US 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. 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. To recover, the government 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 austerity measures in early 2011, mainly reducting expenditures, which resulted in an improved budget deficit in 2011. However, in 2012 tax revenues dropped, GDP contracted, and the budget deficit deteriorated. In 2013, the government budget deficit decreased to 3.3% of GDP due to increased government revenue from higher taxes. However, spending on social benefits also increased, due to a rise in unemployment benefits and payments for pensions. The high unemployment rate and tax increases have contributed to continued decreases in household disposable income, causing the Dutch economy to contract.

 

Source : CIA

 

 

 


Summary

 

Company name           Noxon Stainless B.V.

Operative address       Vossenbeemd 51

5705CL Helmond

Netherlands

Legal form                   Private Company

Registration number    KvK-nummer: 17069403

VAT-number                008537343

 

 

Year

2012

 

Mutation

2011

 

Mutation

2010

Fixed assets

1.129.000

%

-23,97

1.485.000

 

-21,09

1.882.000

Total receivables

4.778.000

%

-17,15

5.767.000

 

-8,76

6.321.000

 

Total equity

4.398.000

 

5,82

4.156.000

 

7,95

3.850.000

Short term liabilities

12.705.000

%

-18,14

15.520.000

 

4,51

14.850.000

 

Net result

242.000

%

-20,92

306.000

 

115,51

-1.973.000

 

Working capital

3.651.000

 

14,42

3.191.000

 

20,87

2.640.000

Quick ratio

0,38

 

2,70

0,37

 

-13,95

0,43

 

 

 

 

 

Contact information

 

Company name                       Noxon Stainless B.V.

Trade names                           Noxon Stainless B.V.

Operative address                   Vossenbeemd 51

5705CL Helmond

Netherlands

Correspondence address         Postbus 6096

5700ET Helmond

Netherlands

Telephone number                  0492582111

Fax number                             0492538970

Email address                          info@noxonstainless.nl

Website                                   www.noxon.nl

 

 

Registration

 

Registration number                KvK-nummer: 17069403

Branch number                        000017851777

VAT-number                            008537343

Status                                      Active

First registration

company register                     1991-09-17

Memorandum                          1991-07-18

Establishment date                  1990-06-21

Legal form                               Private Company

Last proposed admendment    2012-11-23

 

 

Activities

 

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

ISO certified                            Yes

Exporter                                   No

Importer                                   No

Goal                                         Groothandel in roestvrijstalen halffabrikaten en aanverwante artikelen

 

 

Relations

 

Shareholders Naam:                Stappert Deutschland GmbH

Bezoekadres: Willstätter Strasse 13, 40549 Düsseldorf, Bondsrepubliek Duitsland

Ingeschreven in: Handelsregister Handelsregister B des amtsgerichts Düsseldorf,

Bondsrepubliek Duitsland onder nummer HRB 20

Enig aandeelhouder sedert: 21-12-2011 (datum registratie: 29-12-2011)

 

 

Companies on same address   Noxon Personeelsvereniging

Registration number: 544229810000

 

 

Management

 

Active management

 

T.R.A. Philippe (Thierry Robert Arthur)

Netherlands

Competence: Fully authorized

Function: Manager

Starting date: 2012-11-23

Date of birth: 1975-07-02, Toulouse, FR

 

S. Muller-Bernhardt (Stefan)

Netherlands

Competence: Jointly authorized

Function: Manager

Starting date: 2012-11-23

Date of birth: 1965-06-22, Munchen, NL

 

E.M. Jacquet (Eric Michel)

Netherlands

Function: Commissaris

Starting date: 2010-07-01

Date of birth: 1959-01-09, Lyon, FR

 

P. Goczol (Philippe)

Netherlands

Function: Commissaris

Starting date: 2010-07-01

Date of birth: 1965-12-05, Mons, BE

 

P.M.P. de Groot (Paulus Martinus Petrus)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2013-10-28

Date of birth: 1969-01-27, Asten, NL

 

M. Dankers (Mark)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2013-10-28

Date of birth: 1972-12-26, Helmond, NL

 

 

Employees

 

Total according to the Chamber of Commerce 81

 

Year

2014

2013

2012

2011

2010

Total

81

81

25

25

25

 

 

 

Payments

 

Description                              Payments made under regular condition

 

 

Key figures

 

Year

2012

2011

2010

2009

2008

Quick ratio

0,38

0,37

0,43

0,51

0,71

Current ratio

1,29

1,21

1,18

1,49

2,16

 

Working capital/ balance total

0,21

0,16

0,14

0,29

0,47

Equity / balance total

0,25

0,21

0,20

0,34

0,51

Equity / Fixed assets

3,90

2,80

2,05

3,33

4,22

Equity / liabilities

0,34

0,26

0,26

0,52

1,04

Balance total / liabilities

1,34

1,26

1,29

1,52

2,04

 

Working capital

3.651.000

3.191.000

2.640.000

5.024.246

9.147.172

Equity

4.398.000

4.156.000

3.850.000

5.823.458

9.870.344

Mutation equity

5,82

7,95

-33,89

-41,00

17,66

Mutation short term liabilities

-18,14

4,51

43,86

31,15

-41,87

 

Return on total assets (ROA)

1,85

2,02

-13,77

-34,01

7,74

Return on equity (ROE)

7,34

9,82

-69,27

-99,82

15,17

Gross profit margin

1,52

1,71

-5,71

-23,18

-0,63

Net profit margin

0,56

0,69

-4,97

-17,14

3,59

 

Average collection ratio

3,39

2,87

2,67

2,36

5,73

Average payment ratio

9,00

7,72

6,28

4,67

8,18

Equity turnover ratio

9,78

10,71

10,31

4,19

4,57

Total assets turnover ratio

2,46

2,20

2,05

1,43

2,33

Fixed assets turnover ratio

38,10

29,97

21,09

13,97

19,30

Inventory conversion ratio

3,72

3,44

3,56

2,42

3,95

 

Turnover

43.020.000

44.510.000

39.689.000

24.404.364

45.134.615

Gross margin

9.210.000

9.849.000

 

2.339.114

7.219.146

Operating result

655.000

759.000

-2.267.000

-5.657.761

-283.134

Net result after taxes

242.000

306.000

-1.973.000

-4.183.498

1.618.374

Noxon Stainless B.V.

23-05-2014

 

 

 

Applicant

 

Year

2012

2011

2010

2009

2008

 

Cashflow

483.000

600.000

-1.412.000

-3.766.510

2.026.295

Gross profit

 

 

39.689.000

 

 

EBIT

655.000

759.000

-2.267.000

-5.657.761

-283.134

EBITDA

896.000

1.053.000

-1.706.000

-5.240.773

124.787

 

SUMMARY

 

The 2012 financial result structure is a postive working captial of 3.651.000 euro, which is in agreement with 21 % of the total assets of the company.

 

The working capital has increased with 14.42 % 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 1.29. 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 0.38. 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 3.191.000 euro, which is in agreement with 16 % of the total assets of the company.

 

The working capital has increased with 20.87 % 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 1.21. 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 0.37. 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                       Noxon Stainless B.V.

Vossenbeemd 51

5705CL Helmond

Netherlands

Registration number: 170694030000

 

 

Balance

Year

2012

2011

2010

2009

2008

End date

2012-12-31

2011-12-31

2010-12-31

2009-12-31

2008-12-31

Other tangible fixed assets

 

 

1.110.000

 

 

Tangible fixed assets

598.000

818.000

1.110.000

1.607.705

2.016.888

Other financial fixed assets

 

 

773.000

 

 

Financial fixed assets

531.000

667.000

773.000

138.720

322.293

Fixed assets

1.129.000

1.485.000

1.882.000

1.746.425

2.339.181

 

Other stock

 

 

11.154.000

 

 

Total stock

11.577.000

12.932.000

11.154.000

10.095.983

11.439.330

Accounts receivable

4.350.000

5.480.000

5.814.000

3.081.994

5.019.800

Other receivables

428.000

287.000

507.000

2.147.122

497.099

Total receivables

4.778.000

5.767.000

6.321.000

5.229.116

5.516.899

Liquid funds

1.000

12.000

15.000

21.935

61.753

accruals

 

 

507.000

 

 

Current assets

16.356.000

18.711.000

17.490.000

15.347.034

17.017.982

Total assets

17.485.000

20.196.000

19.373.000

17.093.459

19.357.163

 

Issued capital

2.632.000

2.632.000

2.632.000

2.631.925

2.631.925

Other reserves

1.766.000

1.524.000

1.218.000

3.191.533

7.238.419

Total reserves

1.766.000

1.524.000

1.218.000

3.191.533

7.238.419

Total equity

4.398.000

4.156.000

3.850.000

5.823.458

9.870.344

 

Provisions

382.000

415.000

462.000

620.719

789.084

Long term interest yielding debt

 

105.000

 

326.494

826.925

Other long term liabilities

 

 

210.000

 

 

Long term liabilities

 

105.000

210.000

326.494

826.925

Accounts payable

3.009.000

6.933.000

3.846.000

3.806.501

4.018.167

Other short term liabilities

9.696.000

8.587.000

11.005.000

6.516.287

3.852.643

Short term liabilities

12.705.000

15.520.000

14.850.000

10.322.788

7.870.810

Total short and long term liabilities

13.087.000

16.040.000

15.060.000

11.270.001

9.486.819

Total liabilities

17.485.000

20.196.000

19.373.000

17.093.459

19.357.163

 

SUMMARY

 

The total assets of the company decreased with -13.42 % between 2011 and 2012.

 

This downturn is mainly retrievable in the fixed asset decrease of -23.97 %.

 

The asset reduction is in contrast with the equity growth of 5.82 %. Due to this the total debt decreased with -18.41 %.

 

In 2012 the assets of the company were 6.46 % composed of fixed assets and 93.54 % by current assets. The assets are being financed by an equity of 25.15 %, and total debt of 74.85 %.

 

The total assets of the company increased with 4.25 % between 2010 and 2011.

 

Despite the assets growth, the non current assets decreased with -21.09 %.

 

The asset growth has mainly been financed by a Net Worth increase of 7.95 %. Debt, however, grew with 6.51 %.

 

In 2011 the assets of the company were 7.35 % composed of fixed assets and 92.65 % by current assets. The assets are being financed by an equity of 20.58 %, and total debt of 79.42 %.

 

 

 

 

 

Profit and loss

 

Year

2012

2011

2010

2009

2008

Revenues

43.020.000

44.510.000

39.689.000

24.404.364

45.134.615

Net turnover

43.020.000

44.510.000

39.689.000

24.404.364

45.134.615

 

Gross margin

9.210.000

9.849.000

 

2.339.114

7.219.146

 

Wages and salaries

3.938.000

4.635.000

5.615.000

3.710.732

2.781.854

Amorization and depreciation

241.000

294.000

561.000

416.988

407.921

Sales

33.810.000

34.661.000

 

22.065.250

37.915.469

other operating costs

4.376.000

4.161.000

5.071.000

3.869.155

4.312.505

Raw materials and consumables

 

 

30.709.000

 

 

Operating expenses

42.365.000

43.751.000

41.956.000

30.062.125

45.417.749

Result in subsidiaries

 

 

 

 

2.128.955

Operating result

655.000

759.000

-2.267.000

-5.657.761

-283.134

 

Financial income

 

161.000

129.000

 

 

Financial expenses

332.000

512.000

528.000

155.380

 

 

Year

2012

2011

2010

2009

2008

Financial result

-332.000

-351.000

-400.000

-155.380

-348.524

Result on ordinary operations before taxes

323.000

408.000

-2.667.000

-5.813.141

1.497.297

 

Taxation on the result of ordinary activities

81.000

102.000

-657.000

-1.629.643

-121.077

Result of ordinary activities after taxes

242.000

306.000

-2.009.000

-4.183.498

1.618.374

 

Extraordinary income

 

 

36.000

 

 

Extraordinary result after taxation

 

 

36.000

 

 

Net result

242.000

306.000

-1.973.000

-4.183.498

1.618.374

 

SUMMARY

 

The turnover of the company decreased by -3.35 % between 2011 and 2012.

 

The gross profit of the company decreased by -6.49 % between 2011 and 2012.

 

The operating result of the company declined with -13.7 % 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 -8.42 % of the analysed period, being equal to 2011 % in the year 2012.

 

Despite the decline the assets turnover increased by 11.82 % reaching 2.46.

 

The Net Result of the company increased by -20.92 % between 2011 and 2012.

 

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 -25.25 % of the analysed period, being 7.34 % in the year 2012.

 

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

 

The turnover of the company grew with 12.15 % between 2010 and 2011.

 

The operating result of the company grew with 133.48 % 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 114.67 % of the analysed period, being equal to 2010 % in the year 2011.

 

This growth has contributed to the increase in assets turnover, increasing by 7.32 % reaching 2.2.

 

The Net Result of the company decreased by 115.51 % 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 114.18 % of the analysed period, being 9.82 % in the year 2011.

 

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

 

 

 

 

 

Analysis

 

Branch (SBI)                            Wholesale trade (no motor vehicles and motorcycles) (46)

Region                                     Zuid-Oost-Brabant

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

In the region Zuid-Oost-Brabant 5034 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 Zuid-Oost-Brabant 97 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 Zuid-Oost-Brabant is normal

 

 

Publications

 

Filings

                                   

06-08-2013: De jaarrekening over 2012 is gepubliceerd.

14-11-2012: De jaarrekening over 2011 is gepubliceerd.

08-08-2011: De jaarrekening over 2010 is gepubliceerd.

25-01-2011: De jaarrekening over 2009 is gepubliceerd.

15-02-2010: De jaarrekening over 2008 is gepubliceerd.

 

Functions

                                               

04-11-2013: Per 28-10-2013 is gevolmachtigde Mark Dankers in functie  getreden.

29-10-2013: Per 28-10-2013 is gevolmachtigde Paulus Martinus Petrus de Groot in functie getreden.

24-10-2013: Per 10-10-2013 is bestuurder Antonius Cornelis Elisabeth van der Heijden uit functie getreden.

03-12-2012: Per 23-11-2012 is commissaris Thierry Robert Arthur Philippe uit functie getreden.

27-11-2012: Per 23-11-2012 is bestuurder Stefan Muller-Bernhardt in functie getreden.

27-11-2012: Per 23-11-2012 is bestuurder Thierry Robert Arthur Philippe in functie getreden.

31-01-2012: Per 19-01-2012 is gevolmachtigde Cornelis Nicolaas van Lieshout uit functie getreden.

31-01-2012: Per 19-01-2012 is gevolmachtigde Léon Gerardus Antonius Honings uit functie getreden.

31-01-2012: Per 31-01-2012 is gevolmachtigde Arie Buis uit functie getreden.

31-01-2012: Per 31-01-2012 is gevolmachtigde Peter Christiaan Kom uit functie getreden.

27-09-2010: Per 01-07-2010 is commissaris Thierry Robert Arthur Philippe in functie getreden.

27-09-2010: Per 01-07-2010 is commissaris Philippe Goczol in functie getreden.

27-09-2010: Per 01-07-2010 is commissaris Eric Michel Jacquet in functie getreden.

27-09-2010: Per 01-07-2010 is commissaris Philippe Georges Brun uit functie getreden.

27-09-2010: Per 01-07-2010 is commissaris Pierre-Yves Marie Le Daëron uit functie getreden.

 

Amendments

27-11-2012: Geplaatst kapitaal gewijzigd in EUR 2.610.000,00 Gestort kapitaal gewijzigd in EUR 2.610.000,00.

27-11-2012: Per 23-11-2012 is de bevoegdheid van Bestuurder Antonius Cornelis Elisabeth van der Heijden gewijzigd.

27-11-2012: Per 23-11-2012 statuten gewijzigd.

 

Company structure

 

Relations                                 2

 

IMS International Metal service

Le Carr

92733 Nanterre

France

Noxon Stainless B.V.

Vossenbeemd 51

5705CL Helmond

Netherlands

Registration number: 170694030000


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.08

UK Pound

1

Rs.99.20

Euro

1

Rs.80.53

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NIT

 

               

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.