MIRA INFORM REPORT

 

 

Report No. :

315377

Report Date :

04.04.2015

 

IDENTIFICATION DETAILS

 

Name :

VENTILEX B.V.

 

 

Registered Office :

Europaweg 8 8181BH Heerde

 

 

Country :

Netherlands

 

 

Financials (as on) :

30.06.2014

 

 

Date of Incorporation :

16.12.1985

 

 

Com. Reg. No.:

08043003

 

 

Legal Form :

Private Company

 

 

Line of Business :

Manufacture of machinery for food, beverage and tobacco processing (2893)

 

 

No. of Employee :

76

           

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 :

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 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

Netherlands

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

NETHERLAND 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

VENTILEX B.V.

Operative address

Europaweg 8 8181BH Heerde Netherlands

Status

Active

Legal form                                               Private Company

Registration number                                08043003

VAT-number                                             008044144

 

Year                             2014                 Mutation           2013                 Mutation           2012

Fixed assets                 1.091.000.000    -21,35               1.387.100.000    -9,75                 1.537.000.000

Total receivables           738.000.000      -48,97               1.446.100.000    -25,32               1.936.300.000

Total equity                   -17.000.000       -105,58             304.600.000      -44,30               546.900.000

Short term liabilities       2.774.000.000    59,97                1.734.100.000    -43,80               3.085.500.000

Net result                      -302.000.000     56,65               -696.600.000     -207,82             -226.300.000

Working capital             -763.000.000    -573,62             161.100.000      123,55              -684.100.000

Quick ratio                    0,55                  -45,00               1,00                  33,33                0,75

 

 

 

Contact information

 

Company name                        Ventilex B.V.

 

Trade names                            Ventilex B.V.

Imtech Dry Genic

Imtech DryGenic

Imtech Ventilex

 

Operative address                    Europaweg 8

8181BH Heerde

Netherlands

 

Correspondence address         Postbus 158

8180AD Heerde

Netherlands

Telephone number                   0578698200

Fax number                              0578698282

Email address                          info@ventilex.nl

Website                                    www.ventilex.com

 

 

Registration

 

Registration number                            08043003

Branch number                                    000016619323

VAT-number                                         008044144

Status                                                  Active

First registration company register      1986-01-08

Memorandum                                       1985-12-16

Establishment date                              1985-12-16

Legal form                                           Private Company

Last proposed admendment                 2014-09-03

Issued placed capital                           EUR 45.400

Paid up share capital                           EUR 45.400

 

 

Activities

 

SBI                               Manufacture of machinery for food, beverage and tobacco processing (2893)

Exporter                       No

Importer                       No

Goal                             Fabricage, ontwerpen en monteren van installaties op het gebied van milieu, alsmede de

handel in aanverwante artikelen, brandstoffen, oliën en vetten.

 

 

Relations

 

Shareholders                           Imtech Benelux Group B.V.

Kampenringweg 45a

2803PE Gouda

Netherlands

Registration number: 596991240000

Percentage: 100%

 

Branches                                  Ventilex B.V.

Oude Middenweg 19

2491AC 'S-GRAVENHAGE

Netherlands

Registration number: 080430030001

 

Companies on same address Ventilex Filtertechnologie B.V.

Registration number: 080735860000

Personeelsvereniging Ventilex

Registration number: 082181830000

 

Liability statements                  Royal Imtech N.V.

Kampenringweg 45a

2803PE Gouda

Netherlands

Registration number: 241148560000

date of issue: 2011-01-28

Starting date: 2009-01-01

 

 

Management

 

Active management                  Imtech Nederland B.V.

Oude Middenweg 11

2491AC 's-Gravenhage

Netherlands

Registration number: 271554510000

Competence: Fully authorized

Function: Manager

Starting date: 2013-11-22

 

R.J. Willems (Richard Johannes)

Netherlands

Competence: Limited authorization

Function: Managing Director

Starting date: 2014-01-17

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

Involved with the following companies

 

·         Imtech Trecom B.V.

Hogeweg 182

3815LZ Amersfoort

Netherlands

Registration number: 320723730000

Function: Managing Director

·         Imtech Industry international B.V.

Modem 30

7741MJ Coevorden

Netherlands

Registration number: 040287080000

Function: Managing Director

·         Imtech Nederland B.V.

Oude Middenweg 11

2491AC 's-Gravenhage

Netherlands

Registration number: 271554510000

Function: Managing Director

 

 

·         R. Enkt (Raymond)

Netherlands

Competence: Limited authorization

Function: Managing Director

Starting date: 2014-01-17

Date of birth: 1972-04-19, Enschede, NL

Involved with the following companies

o    Imtech Trecom B.V.

Hogeweg 182

3815LZ Amersfoort

Netherlands

Registration number: 320723730000

Function: Managing Director

 

o    Imtech Industry international B.V.

Modem 30

7741MJ Coevorden

Netherlands

Registration number: 040287080000

Function: Managing Director

 

K.J.J. Egberts (Koenraad Josephus Johannes)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2006-01-01

Date of birth: 1964-01-31, Bunnik, NL

 

E. Boschman - Eulink (Evert)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2011-04-01

Date of birth: 1978-09-14, Oldebroek, NL

 

Employees

 

Total according to the Chamber of Commerce

76

 

 

 

Year

 

2015

2014

2008

Total

 

76

76

75

 

 

 

 

Key Figures

 

Year

2014

2013

2012

2011

2010

Quick ratio

0,55

1,00

0,75

1,20

1,21

Current ratio

0,72

1,09

0,78

1,24

1,27

 

Working capital/ balance total

-0,25

0,05

-0,17

0,12

0,13

Equity / balance total

-0,01

0,09

0,14

0,25

0,27

Equity / Fixed assets

-0,02

0,22

0,36

0,65

0,69

Equity / liabilities

-0,01

0,10

0,16

0,33

0,36

Balance total / liabilities

0,99

1,11

1,16

1,33

1,37

Working capital

-763,000,000

161,100,000

-684,100,000

440,400,000

398,000,000

Equity

-17.000.000

304.600.000

546.900.000

926.100.000

812.400.000

Mutation equity

-105,58

-44,30

-40,95

14,00

63,12

Mutation short term liabilities

59,97

-43,80

65,92

26,24

-3,31

 

Return on total assets (ROA)

-7,83

-16,85

-5,03

5,69

6,24

Return on equity (ROE)

1.429,41

-181,62

-36,24

22,85

23,39

Gross profit margin

-6,31

 

 

 

 

Net profit margin

-15,62

 

 

 

 

 

Average collection ratio

0,70

 

 

 

 

Average payment ratio

2,62

 

 

 

 

Equity turnover ratio

-113,71

 

 

 

 

Total assets turnover ratio

0,62

 

 

 

 

Fixed assets turnover ratio

1,77

 

 

 

 

Inventory conversion ratio

3,88

 

 

 

 

 

Turnover

1.933.000.000

 

 

 

 

Operating result

-122.000.000

-442.500.000

-135.200.000

263.660.000

234.200.000

Net result after taxes                                      -302.000.000       -696.600.000       -226.300.000                     154.101.000 140.400.000

-302.000.000

-696.600.000

-226.300.000

154.101.000

140.400.000

Cashflow

 

 

 

 

196.800.000

Gross profit

1.933.000.000

 

 

 

4.480.900.000

EBIT

-122.000.000

-442.500.000

-135.200.000

263.660.000

234.200.000

EBITDA

 

 

 

 

290.600.000

 

Summary                     The 2014 financial result structure is a negative working captial of -763.000.000 euro, which is in agreement with -25 % of the total assets of the company.

The working capital has diminished with -573.62 % compared to previous year. The ratio, with respect to the total assets of the company has however, declined.

The deterioration between 2013 and 2014 has mainly been caused by an increase of the current liabilities.

The current ratio of the company in 2014 was 0.72. When the current ratio is below 1.5, the company may have problems meeting its short-term obligations.

The quick ratio in 2014 of the company was 0.55. A company with a Quick Ratio of less than 1 cannot currently pay back its current liabilities.

The 2013 financial result structure is a postive working captial of 161.100.000 euro, which is in agreement with 5 % of the total assets of the company.

The working capital has increased with 123.55 % compared to previous year. The ratio, with respect to the total assets of the company has however, increased.

The improvement between 2012 and 2013 has mainly been caused by an increase of the current assets.

The current ratio of the company in 2013 was 1.09. When the current ratio is below 1.5, the company may have problems meeting its short-term obligations.

The quick ratio in 2013 of the company was 1. A company with a Quick Ratio of more than 1 can currently pay back its current liabilities.

 

 

 

Financial statement

 

Last annual account                   2014

Remark annual account              The financial statements shown in the report relate to the consolidated financial statements of the group.

Type of annual account                         Consolidated

Annual account                                     Royal Imtech N.V.

Kampenringweg 45a

2803PE Gouda

Netherlands

Registration number: 241148560000

 

 

Year

2014

2013

2012

2011

2010

End date

2014-06-30

2013-12-31

2012-12-31

2011-12-31

2010-12-31

Intangible fixed assets

99.000.000

1.181.800.000

1.299.700.000

1.187.500.000

989.400.000

Other tangible fixed assets

 

 

 

 

154.400.000

Tangible fixed assets

936.000.000

161.000.000

170.800.000

192.400.000

154.400.000

Other financial fixed assets

 

 

 

 

2.100.000

Financial fixed assets

56.000.000

44.300.000

66.500.000

38.600.000

31.300.000

Year

2014

2013

2012

2011

2010

End date

2014-06-30

2013-12-31

2012-12-31

2011-12-31

2010-12-31

Fixed assets

1.091.000.000

1.387.100.000

1.537.000.000

1.418.500.000

1.175.100.000

 

Other stock

 

 

 

 

82.600.000

Total stock

498.000.000

152.700.000

80.000.000

75.500.000

82.600.000

Accounts receivable

605.000.000

859.300.000

1.128.600.000

1.308.900.000

 

Other receivables

133.000.000

586.800.000

807.700.000

637.500.000

1.678.500.000

Total receivables

738.000.000

1.446.100.000

1.936.300.000

1.946.400.000

1.678.500.000

Securities

443.000.000

 

 

 

 

Liquid funds

332.000.000

296.400.000

385.100.000

278.100.000

110.000.000

accruals

 

 

 

 

1.678.500.000

Current assets

2.011.000.000

1.895.200.000

2.401.400.000

2.300.000.000

1.871.100.000

Total assets

3.102.000.000

3.282.300.000

3.938.400.000

3.718.500.000

3.046.200.000

 

Issued capital

 

 

 

 

73.300.000

Share premium reserve

 

 

 

 

210.600.000

Other reserves

 

 

 

 

388.100.000

Non-distributable profit

 

 

 

 

140.400.000

Total reserves

 

 

 

 

739.100.000

Minority interests

 

8.700.000

9.700.000

6.300.000

3.500.000

Total equity

-17.000.000

304.600.000

546.900.000

926.100.000

812.400.000

 

Provisions

59.000.000

120.500.000

89.100.000

77.100.000

3.500.000

Long term interest yielding debt

286.000.000

1.114.400.000

207.200.000

849.400.000

 

Other long term liabilities

 

 

 

 

753.700.000

Long term liabilities

286.000.000

1.114.400.000

207.200.000

849.400.000

753.700.000

Accounts payable

515.000.000

756.500.000

890.800.000

840.500.000

 

Other short term liabilities

2.259.000.000

977.600.000

2.194.700.000

1.019.100.000

1.473.100.000

Short term liabilities

2.774.000.000

1.734.100.000

3.085.500.000

1.859.600.000

1.473.100.000

Total short and long term liabilities

3.119.000.000

2.969.000.000

3.381.800.000

2.786.100.000

2.226.800.000

Total liabilities

3.102.000.000

3.282.300.000

3.938.400.000

3.718.500.000

3.046.200.000

 

Summary                      The total assets of the company decreased with -5.49 % between 2013 and 2014.

This downturn is mainly retrievable in the fixed asset decrease of -21.35 %.

The asset reduction results in an equity decrease of -105.58 %. Despite the decrease, the indebtness increased with 5.05 %.

In 2014 the assets of the company were 35.17 % composed of fixed assets and 64.83 % by current assets. The assets are being financed by an equity of -0.55 %, and total debt of 100.55 %.

The total assets of the company decreased with -16.66 % between 2012 and 2013.

This total assets decrease has been reflected in a reduction of non current assets of -9.75 %.

Assets reduction is explained by a Net Worth decrease of -44.3 %, and an indebtedness

reduction of -12.21 %.

In 2013 the assets of the company were 42.26 % composed of fixed assets and 57.74 % by current assets. The assets are being financed by an equity of 9.28 %, and total debt of 90.72%.

 

 

Year

2014

2013

2012

2011

2010

Revenues

1.952.000.000

4.944.900.000

5.432.900.000

5.113.800.000

4.480.900.000

Other operating income

19.000.000

 

 

 

 

Net turnover

1.933.000.000

 

 

Wages and salaries

 

 

 

 

1.306.500.000

Amorization and depreciation

 

 

 

 

56.400.000

other operating costs

 

 

 

 

338.600.000

Production costs

 

 

 

 

1.026.300.000

Raw materials and consumables

 

 

 

 

1.517.800.000

Operating expenses

2.074.000.000

5.387.400.000

5.568.100.000

4.850.140.000

4.246.700.000

Result in subsidiaries

 

-5.701.000

2.900.000

 

700.000

Operating result

-122.000.000

-442.500.000

-135.200.000

263.660.000

234.200.000

 

Financial income

 

20.200.000

18.200.000

14.800.000

11.100.000

Financial expenses

121.000.000

125.200.000

84.100.000

66.800.000

56.000.000

Financial result

-121.000.000

-105.000.000

-65.900.000

-52.000.000

-44.900.000

Result on ordinary operations before taxes

-243.000.000

-553.201.000

-198.200.000

211.660.000

190.000.000

 

Taxation on the result of ordinary activities

-11.000.000

-20.401.000

4.800.000

53.299.000

48.300.000

Result of ordinary activities after taxes

-232.000.000

-532.800.000

-203.000.000

158.361.000

141.700.000

 

Extraordinary expense

 

106.800.000

23.300.000

4.260.000

 

Taxation extraordinary result

 

57.000.000

 

 

 

Extraordinary result after taxation

 

-163.800.000

-23.300.000

-4.260.000

 

 

Net result

-302.000.000

-696.600.000

-226.300.000

154.101.000

 

140.400.000

Attributable to third parties

70.000.000

 

 

 

-1.300.000

 

Summary                      The operating result of the company grew with 72.43 % between 2013 and 2014. 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 53.53% of the analysed period, being equal to 2013 % in the year 2014.

The Net Result of the company decreased by 56.65 % between 2013 and 2014.

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 887.03 % of the analysed period, being 1429.41 % in the year 2014.

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

The operating result of the company declined with -227.29 % between 2012 and 2013. 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 -234.99 % of the analysed period, being equal to 2012 % in the year 2013.

The Net Result of the company increased by -207.82 % between 2012 and 2013.

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 -401.16 % of the analysed period, being -181.62 % in the year 2013.

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

 

 

Analysis

 

Branch (SBI)                  Manufacture of machinery and equipment n.e.c. (28)

Region                          Veluwe

In the Netherlands 4630 of the companies are registered with the SBI code 28

In the region Veluwe 238 of the companies are registered with the SBI code 28

In the Netherlands 136 of the bankrupcties are published within this sector

In the region Veluwe 8 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       24-04-2014: Voor boekjaar 2013 is een instemmingsverklaring gedeponeerd.

27-06-2013: Voor boekjaar 2012 is een instemmingsverklaring gedeponeerd.

27-04-2012: Voor boekjaar 2011 is een instemmingsverklaring gedeponeerd.

26-04-2012: Voor boekjaar 2009 is een instemmingsverklaring gedeponeerd.

26-04-2011: Voor boekjaar 2010 is een instemmingsverklaring gedeponeerd.

Functions                      09-01-2015: Per 01-12-2014 is gevolmachtigde Eric Schouten uit functie getreden.

25-09-2014: Per 01-06-2014 is gevolmachtigde Steven Hendrik ter Burg uit functie getreden.

18-02-2014: Per 17-01-2014 is gevolmachtigde Eric Schouten in functie getreden.

18-02-2014: Per 17-01-2014 is gevolmachtigde Raymond Enkt in functie getreden.

18-02-2014: Per 17-01-2014 is gevolmachtigde Richard Johannes Willems in functie

getreden.

18-02-2014: Per 17-01-2014 is gevolmachtigde Rien Pepping uit functie getreden.

05-12-2013: Per 22-11-2013 is bestuurder 27155451 Imtech Nederland B.V. in functie

getreden.

05-12-2013: Per 22-11-2013 is bestuurder 29046001 Imtech B.V. uit functie getreden.

30-08-2013: Per 26-08-2013 is gevolmachtigde Jannes Hendrikus Slettenhaar uit functie

getreden.

30-10-2012: Per 01-10-2012 is gevolmachtigde Jannes Hendrikus Slettenhaar in functie

getreden.

30-10-2012: Per 01-10-2012 is gevolmachtigde George Richardus Maria Batenburg uit

functie getreden.

23-03-2012: Per 10-02-2012 is gevolmachtigde Hendrik Jan Vels uit functie getreden.

23-03-2012: Per 01-03-2012 is gevolmachtigde Steven Hendrik ter Burg in functie getreden.

24-02-2012: Per 01-02-2012 is gevolmachtigde Rien Pepping in functie getreden.

24-02-2012: Per 15-01-2012 is gevolmachtigde Anton Johannes Franciscus Jacobus Kersten

uit functie getreden.

29-04-2011: Per 01-04-2011 is gevolmachtigde Anton Johannes Franciscus Jacobus Kersten

in functie getreden.

29-04-2011: Per 01-04-2011 is gevolmachtigde Evert Boschman in functie getreden.

29-04-2011: Per 01-04-2011 is gevolmachtigde George Richardus Maria Batenburg in functie

getreden.

Amendments                 11-09-2014: Per 3-9-2014 statuten gewijzigd.

 

 

Company structure

 

Relations                      63

Royal Imtech N.V.

Kampenringweg 45a

2803PE Gouda

Netherlands

Registration number: 241148560000

·         Imtech Group B.V.

Kampenringweg 45a

2803PE GOUDA

Netherlands

Registration number: 596939160000

·         Imtech Benelux Group B.V.

Kampenringweg 45a

2803PE Gouda

Netherlands

Registration number: 596991240000

·         Ventilex B.V.

Europaweg 8

8181BH Heerde

Netherlands

Registration number: 080430030000


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.59

UK Pound

1

Rs.92.46

Euro

1

Rs.67.51

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

SDA

 

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.