|
Report Date : |
14.11.2014 |
IDENTIFICATION DETAILS
|
Name : |
TOP SECRET SP. Z O.O. |
|
|
|
|
Registered Office : |
Ul. Żniwna 10/14, 94-250
Łódź |
|
|
|
|
Country : |
Poland |
|
|
|
|
Financials (as on) : |
30.11.2012 |
|
|
|
|
Date of Incorporation : |
16.07.2002 |
|
|
|
|
Legal Form : |
Limited Liability Company |
|
|
|
|
Line of Business : |
Retail Sales of Clothing |
|
|
|
|
No. of Employees : |
572 [2010] |
RATING & COMMENTS
|
MIRA’s Rating : |
Ca |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
NOTES:
Any query related to this report can be made
on e-mail: infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – June 1, 2014
|
Country Name |
Previous Rating (31.03.2014) |
Current Rating (01.06.2014) |
|
Poland |
B1 |
A2 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
POLAND - ECONOMIC
OVERVIEW
Poland has pursued a policy
of economic liberalization since 1990 and Poland's economy was the only one in the
EU to avoid a recession through the 2008-09 economic downturn. Although EU
membership and access to EU structural funds have provided a major boost to the
economy since 2004, GDP per capita remains significantly below the EU average
while unemployment continues to exceed the EU average. The government of Prime
Minister Donald TUSK steered the Polish economy through the economic downturn
by skillfully managing public finances and adopting controversial pension and
tax reforms to further shore up public finances. While the Polish economy has
performed well over the past five years, growth slowed in 2012 and 2013, in
part due to the ongoing economic difficulties in the euro zone. Short-term, the
key policy challenge will be to consolidate debt and spending without stifling
economic growth. Over the longer term, Poland's economic performance could
improve if the country addresses some of the remaining deficiencies in its road
and rail infrastructure, business environment, rigid labor code, commercial
court system, government red tape, and burdensome tax system.
|
Source
: CIA |
TOP SECRET SP. Z
O.O.
Ul. Żniwna 10/14
94-250 Łódź
Phone: 42
6177100
Fax: 42
6177122
E-mail: redan@redan.com.pl / sekretariat@redan.com.pl
Website: topsecret.com.pl
|
Legal form |
Limited liability company |
|
Stat.no. |
473073389 |
|
Tax ID |
PL 7272570554 |
|
Establishment |
16.07.2002 |
|
Registration: |
09.09.2002, District Court Łódź,
XX Department, KRS 129475 |
|
Shareholders |
REDAN SA, ul. Żniwna 10/14, 94-250
Łódź |
PLN |
18 507 500,00 |
|
|
list entered to NCR /KRS/ on
26.10.2007 |
|
|
|
Initial Capital |
|
PLN
18 507 500,00 |
|
|
Initial capital divided into 3365 shares
of PLN 5 500,00 each |
|
|
|
Changes of initial capital |
|
|
|
- since 28.02.2006 until
26.10.2007 the capital estimated |
PLN
11 000 000,00 |
|
|
- since 07.06.2005 until 28.02.2006
the capital estimated |
PLN
3 000 000,00 |
|
|
- since 07.01.2004 until
07.06.2005 the capital estimated |
PLN
1 000 000,00 |
|
|
- since 09.09.2002 until
07.01.2004 the capital estimated |
PLN
50 000,00 |
|
Management |
Radosław
Wiśniewski , personal ID no. (PESEL) 71040902436, ul. Wierzbowa
24/26m20, 90-245 Łódź |
|
|
Proxies: |
|
|
Representation: |
|
Supervisory board |
Janusz Antas ,
personal ID no. (PESEL) 63020201651, ul. Piękna 9, 43-340 Kozy |
|
Main
activity |
Retail sale of clothing; |
|
|
|
Branches NACE 2007: |
|
|
|
Other retail |
(G.47.71.Z) |
|
|
Finishing of textiles |
(C.13.30.Z) |
|
|
Wholesale and retail of personal cars and
vans |
(G.45.11.Z) |
|
|
Other transportation activities |
(H.49.41.Z) |
|
|
Hotels |
(I.55.10.Z) |
|
|
Publishing of books |
(J.58.11.Z) |
|
Employment |
2005:
355 employees |
|
Turnover |
2006 |
PLN |
70 911 000,00 |
|
|
2007 |
PLN |
82 738 000,00 |
|
|
2009 |
PLN |
143 022 000,00 |
|
|
2010 |
PLN |
218 288 000,00 |
|
|
01.01.2011 - 30.11.2012 |
PLN |
475 035 000,00 |
As at the day the report was prepared, there is no information in the
register that the company filed to court the financial statements for the
consecutive accounting periods.
The company is obliged to submit financial statement to court within 15 days
from the date of its approval which in turn should occur not later than 6
months form the balance date.
|
Source of financial data |
Court |
Court |
Court |
Court |
|
|
periodic |
annual |
annual |
annual |
|
Personal balance sheet as at |
30.11.2012 |
31.12.2010 |
31.12.2009 |
31.12.2008 |
|
-A. Fixed assets...................... |
6 391 000,00 |
6 298 000,00 |
6 929 000,00 |
2 495 000,00 |
|
- I. Intangible assets............. |
137 000,00 |
1 286 000,00 |
2 882 000,00 |
153 000,00 |
|
- 2. Goodwill...................... |
|
|
2 882 000,00 |
153 000,00 |
|
- II. Tangible assets............... |
2 340 000,00 |
1 784 000,00 |
1 154 000,00 |
1 455 000,00 |
|
- III. Long term receivables......... |
60 000,00 |
578 000,00 |
634 000,00 |
515 000,00 |
|
- 2. Other receivables............. |
60 000,00 |
578 000,00 |
634 000,00 |
515 000,00 |
|
-V. Long-term prepayments and |
3 854 000,00 |
2 650 000,00 |
2 259 000,00 |
372 000,00 |
|
- 1. Deferred tax assets............. |
3 720 000,00 |
2 632 000,00 |
2 256 000,00 |
372 000,00 |
|
- 2. Other prepayments............... |
134 000,00 |
18 000,00 |
3 000,00 |
|
|
-B. Current assets.................... |
24 381 000,00 |
31 858 000,00 |
26 516 000,00 |
20 849 000,00 |
|
- I. Stock......................... |
11 315 000,00 |
16 936 000,00 |
9 786 000,00 |
1 085 000,00 |
|
- II. Short-term receivables......... |
12 454 000,00 |
7 472 000,00 |
7 505 000,00 |
16 687 000,00 |
|
- 1. Receivables from affiliated |
3 830 000,00 |
1 440 000,00 |
921 000,00 |
11 507 000,00 |
|
- a) Due to deliveries and |
3 822 000,00 |
1 440 000,00 |
897 000,00 |
11 492 000,00 |
|
- - up to 12
months............ |
3 822 000,00 |
|
897 000,00 |
|
|
- b) Other....................... |
8 000,00 |
|
24 000,00 |
15 000,00 |
|
- 2. Other receivables ............ |
8 624 000,00 |
6 032 000,00 |
6 584 000,00 |
5 180 000,00 |
|
- a) Due to deliveries and |
4 240 000,00 |
3 961 000,00 |
5 033 000,00 |
3 506 000,00 |
|
- b) Due to taxes, subsidies, |
4 354 000,00 |
2 042 000,00 |
1 526 000,00 |
1 629 000,00 |
|
- c) Other....................... |
30 000,00 |
29 000,00 |
25 000,00 |
45 000,00 |
|
- III. Short term investments........ |
409 000,00 |
7 327 000,00 |
9 133 000,00 |
2 751 000,00 |
|
- 1. Short-term financial assets... |
409 000,00 |
7 327 000,00 |
9 133 000,00 |
2 751 000,00 |
|
- a) in affiliated companies..... |
|
|
38 000,00 |
110 000,00 |
|
- b) Other....................... |
|
|
9 095 000,00 |
20 000,00 |
|
- c) cash and other liquid |
409 000,00 |
7 327 000,00 |
|
2 621 000,00 |
|
-IV. Short-term prepayments and |
203 000,00 |
123 000,00 |
92 000,00 |
315 000,00 |
|
-D. Total assets...................... |
30 772 000,00 |
38 156 000,00 |
33 445 000,00 |
23 344 000,00 |
|
-A. Shareholders' equity.............. |
-18 802 000,00 |
-27 000,00 |
4 400 000,00 |
13 796 000,00 |
|
- I. Basic share capital........... |
18 508 000,00 |
18 508 000,00 |
18 508 000,00 |
18 508 000,00 |
|
- VII. Profit (loss) carried forward. |
-18 534 000,00 |
-14 109 000,00 |
-5 300 000,00 |
-8 947 000,00 |
|
- VIII. Net profit (loss)............ |
-18 776 000,00 |
-4 426 000,00 |
-8 808 000,00 |
4 235 000,00 |
|
-B. Liabilities and reserves for |
49 574 000,00 |
38 183 000,00 |
29 045 000,00 |
9 548 000,00 |
|
- I. Reserves for liabilities...... |
494 000,00 |
1 077 000,00 |
408 000,00 |
336 000,00 |
|
- 1. Deferred income tax reserves.. |
121 000,00 |
17 000,00 |
23 000,00 |
39 000,00 |
|
- 2. Reserves for pensions and |
365 000,00 |
362 000,00 |
303 000,00 |
250 000,00 |
|
- - long-term.................... |
5 000,00 |
|
|
|
|
- - short-term................... |
360 000,00 |
362 000,00 |
303 000,00 |
250 000,00 |
|
- 3. Other reserves................ |
8 000,00 |
698 000,00 |
82 000,00 |
47 000,00 |
|
- - short-term................... |
8 000,00 |
698 000,00 |
82 000,00 |
47 000,00 |
|
-II. Long-term liabilities........... |
896 000,00 |
254 000,00 |
107 000,00 |
170 000,00 |
|
- 2. Other liabilities............... |
896 000,00 |
254 000,00 |
107 000,00 |
170 000,00 |
|
- c) Other financial liabilities... |
896 000,00 |
|
107 000,00 |
|
|
- d) Other......................... |
|
|
|
170 000,00 |
|
-III. Short-term liabilities.......... |
48 184 000,00 |
36 852 000,00 |
28 530 000,00 |
9 042 000,00 |
|
- 1. Due to affiliated companies..... |
2 882 000,00 |
14 738 000,00 |
13 066 000,00 |
1 989 000,00 |
|
- a) Due to deliveries and |
2 848 000,00 |
14 738 000,00 |
13 022 000,00 |
1 989 000,00 |
|
- - up to 12 months.............. |
2 848 000,00 |
|
13 022 000,00 |
|
|
- b) Other......................... |
34 000,00 |
|
44 000,00 |
|
|
- 2. Other liabilities............... |
45 302 000,00 |
22 093 000,00 |
15 462 000,00 |
7 050 000,00 |
|
- a) Loans......................... |
15 942 000,00 |
|
12 212 000,00 |
5 130 000,00 |
|
- d)Due to deliveries and |
24 051 000,00 |
18 344 000,00 |
|
|
|
- g) Due to taxes, subsidies, |
4 106 000,00 |
3 447 000,00 |
2 912 000,00 |
1 642 000,00 |
|
- i) Other......................... |
1 203 000,00 |
302 000,00 |
338 000,00 |
278 000,00 |
|
- 3. Special funds................... |
|
2 000,00 |
2 000,00 |
3 000,00 |
|
-IV. Accruals and deferred income.... |
|
19 000,00 |
|
|
|
- 2. Other accruals.................. |
|
19 000,00 |
|
|
|
-D. Total liabilities................. |
30 772 000,00 |
38 156 000,00 |
33 445 000,00 |
23 344 000,00 |
|
|
|
|
|
|
|
Source of financial data |
Court |
Court |
Court |
Court |
|
|
periodic |
annual |
annual |
annual |
|
individual PROFIT AND LOSS ACCOUNT |
- |
01.01.2010- |
01.01.2009- |
01.01.2008- |
|
-A. Income from sales and similar..... |
475 035 000,00 |
218 288 000,00 |
143 022 000,00 |
|
|
- - including related companies...... |
175 117 000,00 |
79 877 000,00 |
33 392 000,00 |
|
|
- I. Net income on sales........... |
21 678 000,00 |
9 676 000,00 |
5 087 000,00 |
|
|
- IV. Income from sales of goods |
453 357 000,00 |
208 612 000,00 |
137 935 000,00 |
|
|
-B. Operational costs................. |
487 636 000,00 |
222 832 000,00 |
152 019 000,00 |
|
|
- I. Depreciation.................. |
2 419 000,00 |
1 423 000,00 |
1 107 000,00 |
|
|
- II. Materials and energy.......... |
3 479 000,00 |
1 829 000,00 |
1 351 000,00 |
|
|
- III. Third party services.......... |
128 016 000,00 |
59 507 000,00 |
45 352 000,00 |
|
|
- IV. Taxes and duties.............. |
9 922 000,00 |
4 541 000,00 |
4 218 000,00 |
|
|
- V. Salaries and wages............ |
30 450 000,00 |
14 764 000,00 |
9 145 000,00 |
|
|
- VI. Social security............... |
5 439 000,00 |
2 595 000,00 |
1 581 000,00 |
|
|
- VII. Other......................... |
1 221 000,00 |
832 000,00 |
448 000,00 |
|
|
- VIII.Costs of goods and materials |
306 690 000,00 |
137 341 000,00 |
88 818 000,00 |
|
|
-C. Loss on sale...................... |
12 601 000,00 |
4 544 000,00 |
8 997 000,00 |
|
|
-D. Other operating incomes........... |
5 273 000,00 |
2 495 000,00 |
660 000,00 |
|
|
- I. Incomes from disposal |
|
|
12 000,00 |
|
|
- III. Other operating incomes....... |
5 273 000,00 |
2 495 000,00 |
648 000,00 |
|
|
-E. Other operating costs............. |
9 862 000,00 |
3 059 000,00 |
2 365 000,00 |
|
|
- I. Loss on disposal of |
473 000,00 |
347 000,00 |
|
|
|
- II. Goodwill revaluation.......... |
4 757 000,00 |
424 000,00 |
220 000,00 |
|
|
- III. Other operating costs......... |
4 632 000,00 |
2 288 000,00 |
2 145 000,00 |
|
|
-F. Loss on operating activities...... |
17 190 000,00 |
5 108 000,00 |
10 702 000,00 |
|
|
-G. Financial incomes................. |
1 565 000,00 |
342 000,00 |
123 000,00 |
|
|
- II. Interest received............. |
22 000,00 |
41 000,00 |
16 000,00 |
|
|
- V. Other......................... |
1 543 000,00 |
301 000,00 |
107 000,00 |
|
|
-H. Financial costs................... |
4 135 000,00 |
43 000,00 |
136 000,00 |
|
|
- I. Interest...................... |
829 000,00 |
|
26 000,00 |
|
|
- III. Financial assets revaluation.. |
|
17 000,00 |
|
|
|
- IV. Other......................... |
3 306 000,00 |
26 000,00 |
110 000,00 |
|
|
-I. Loss on economic activity......... |
19 760 000,00 |
4 809 000,00 |
10 715 000,00 |
|
|
-K. Gross loss........................ |
19 760 000,00 |
4 809 000,00 |
10 715 000,00 |
|
|
-L. Corporation tax................... |
-984 000,00 |
-383 000,00 |
-1 907 000,00 |
|
|
- b) deferred part................... |
-984 000,00 |
|
-1 907 000,00 |
|
|
-N. Net loss.......................... |
18 776 000,00 |
4 426 000,00 |
8 808 000,00 |
|
|
|
|
|
|
|
|
||||||||||
|
Expert auditor Michał Kołosowski |
No. 11117 |
|||||||||
|
|
|
|||||||||
|
Ratios |
01.01.2011- |
01.01.2010- |
01.01.2009- |
01.01.2008- |
|
|||||
|
Current ratio |
0,51 |
0,86 |
0,93 |
2,31 |
|
|||||
|
Quick ratio |
0,27 |
0,40 |
0,58 |
2,15 |
|
|||||
|
Immediate ratio |
0,01 |
0,20 |
|
0,29 |
|
|||||
|
Return on sale |
-3,95 |
-2,03 |
-6,16 |
|
|
|||||
|
Return on assets |
-61,02 |
-11,60 |
-26,34 |
|
|
|||||
|
Return on equity |
|
|
-200,18 |
|
|
|||||
|
Average trade debtors' days |
18,35 |
12,49 |
19,15 |
|
|
|||||
|
Average stock turnover's days |
16,67 |
28,32 |
24,97 |
|
|
|||||
|
average payables payment period |
71,00 |
61,62 |
72,81 |
|
|
|||||
|
Total indebtedness ratio |
161,10 |
100,07 |
86,84 |
40,90 |
|
|||||
|
While rating the
company, it is advisable |
|||||
|
(G.47.71.Z - NACE 2007), as at : |
30.06.2014 |
31.12.2013 |
31.12.2012 |
31.12.2011 |
31.12.2010 |
|
Current ratio............................ |
1,29 |
1,51 |
1,34 |
1,28 |
1,55 |
|
Quick ratio.............................. |
0,48 |
0,74 |
0,59 |
0,50 |
0,70 |
|
Immediate ratio.......................... |
0,18 |
0,25 |
0,25 |
0,21 |
0,31 |
|
Return on sale........................... |
1,98 |
4,32 |
1,42 |
1,80 |
3,41 |
|
Return on assets......................... |
1,46 |
7,41 |
2,47 |
2,65 |
5,37 |
|
Return on equity......................... |
3,29 |
16,11 |
5,55 |
6,89 |
12,23 |
|
Average trade debtors' days.............. |
25,39 |
34,53 |
29,07 |
28,50 |
24,98 |
|
Average stock turnover's days............ |
76,83 |
61,31 |
63,18 |
76,38 |
65,94 |
|
average payables payment period.......... |
97,86 |
81,84 |
88,76 |
102,21 |
80,86 |
|
Total indebtedness ratio................. |
55,80 |
53,99 |
55,46 |
61,51 |
56,07 |
|
Percent share in the examinated group |
50,00 |
60,20 |
51,00 |
45,60 |
66,30 |
|
Sales/revenue per employee in th. PLN.... |
213,92 |
506,35 |
458,75 |
408,51 |
411,93 |
|
Average sales/revenue per company in |
62 135,20 |
143 836,92 |
120 941,45 |
111 671,89 |
110 128,77 |
|
|
|
|
|
|
|
|
according to the Central Statistical Office |
|||||
|
Locations: |
seat: |
|
Real Estate |
No data |
|
Shares in other companies |
As at 17.10.2014 there are no shares in
other companies. |
|
Connections: |
REDAN SA |
Data concerning connections are valid as at: 17.10.2014.
|
Taking overs |
10.10.2007
(Entry date) - merger |
|
General
information |
The company is
part of the capital group REDAN SA which is the owner of among others such
brands as Top Secret and Troll. The turnover of the company Top Secret in
2008 constituted 34% of the sales revenue of the company REDAN SA. REDAN SA
is quoted on Warsaw stock Exchange. |
|
Banks |
DZ POLSKA SA
Centrala (17400006) |
|
Payment Manner |
Payment delays cannot be excluded. |
|
Credit capability |
Business connections should not be
refused, credits are not recommended. |
|
|
Due to: |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.61.56 |
|
|
1 |
Rs.97.10 |
|
Euro |
1 |
Rs.76.61 |
INFORMATION DETAILS
|
Analysis Done by
: |
SUB |
|
|
|
|
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.