MIRA INFORM REPORT

 

 

Report No. :

316892

Report Date :

16.04.2015

 

IDENTIFICATION DETAILS

 

Name :

NEDIS B.V.

 

 

Registered Office :

De Tweeling 28 5215MC 's-Hertogenbosch Nederland

 

 

Country :

Netherlands

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

14.05.1982

 

 

Com. Reg. No.:

11028854

 

 

Legal Form :

Private Company

 

 

Line of Business :

·         Wholesale trade (no motor vehicles and motorcycles

·         Wholesale of  electronic and communication equipment and related parts

 

 

No. of Employees :

181

 

 

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 :

Slow but correct

 

 

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

 


 

NETHERLANDS - ECONOMIC OVERVIEW

 

Netherlands, the sixth-largest economy in the euro-zone, is noted for its important role as a European transportation hub, sizable trade surplus, stable industrial relations, and moderate unemployment and inflation. Industry focuses on 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 food-processing and export. 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 injected billions of dollars of capital into financial institutions to stem the deterioration. To address the economic downturn, the government also sought to stimulate the domestic economy by accelerating infrastructure programs, offering corporate tax breaks for employers to retain workers, and expanding export credits. 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 to reduce the budget deficit, and, in 2013, the government brought the budget deficit below the euro-zone limit of 3% of GDP. Though the Dutch economy remains fragile, a gradual improvement in GDP growth in 2014 helped reduce the deficit further through an increase in government tax revenues. Private consumption remains subdued because of high unemployment, low wage growth, and still-high levels of debt, which together with tax increases, have made households reluctant to spend. Private investment and export growth are susceptible to slower activity in the Netherlands’ European trading partners and geopolitical tensions that constrain international trade.v

 

Source : CIA

 

 

Company Summery

 

Company name

Nedis B.V.

Operative address

De Tweeling 28

5215MC 's-Hertogenbosch

Nederland

Legal form

Private Company 

Registration number

KvK-nummer: 11028854

VAT-number

803359366

 

 

Year

2014

 

Mutation

2013

 

Mutation

2012

Fixed assets

1.784.000

 

-41,04

3.026.000

 

15,98

2.609.000

Total receivables

15.311.000

 

46,21

10.472.000

 

-4,71

10.990.000

 

Total equity

14.374.000

 

-39,74

23.852.000

 

-8,43

26.048.000

Short term liabilities

36.011.000

 

493,95

6.063.000

 

-2,82

6.239.000

 

Net result

-9.478.000

 

-332,00

-2.194.000

 

-182,79

2.650.000

 

Working capital

12.590.000

 

-39,93

20.958.000

 

-10,76

23.484.000

Quick ratio

0,48

 

-75,26

1,94

 

0,52

1,93

 

 

 

Contact information

 

 

Company name                                    Nedis B.V

Trade names                                        Nedis B.V

Operative address                                De Tweeling 28

5215MC 's-Hertogenbosch

Nederland

Correspondence address                     Postbus 70509

5201CL 's Hertogenbosch

Nederland

Telephone                                            0735999601

Fax number                                          0735999695

Email                                                   info@nedis.nl

Website                                                www.nedis.com

 

 

Registration

 

Registration number                            KvK-nummer:

Branch number                                    000019155921

Number                                                803359366

                       

Status                                                  Active

First registration company register      27-01-1995

Memorandum                                       25-01-1995

Establishment date                              14-05-1982

 

Legal form                                           Besloten

Last proposed                                      Vennootschap

Admendment                                       28-11-2014

 

 

Issued placed capital                           EUR 45.380

Paid up share capital                           EUR 45.380

 

 

Activities

 

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

Wholesale of  electronic and communication equipment and related parts (4652)

Exporter                                               Ja

Importer                                               Ja

Branche organisations                         NVC - Nederlands Verpakkingscentrum

Goal                                                     De handel in en fabricage van elektronische en elektrische apparaten,  artikelen en materialen, alsmede onderdelen en toebehoren voor deze apparaten met inbegrip van bijbehorende meubelen, alsmede alle andere artikelen en materialen

 

 

Relations

 

Shareholders                                       Datwyler TeCo Holding B.V.

De Tweeling 28

5215MC 'S-HERTOGENBOSCH

Nederland

Registratie nummer: 558844900000

Percentage: 100%

           

Companies on same address               De Witte Ster

Registratie nummer: 171485990000

Nedis Group B.V.

Registratie nummer: 172148960000

Datwyler TeCo Holding B.V.

Registratie nummer: 558844900000

TeCo CDC B.V.

Registratie nummer: 590675350000

 

 

Management

 

Active management                              Datwyler TeCo Holding B.V.

De Tweeling 28

5215MC 'S-HERTOGENBOSCH

Nederland

Registratie nummer: 558844900000

Bevoegdheid: Fully authorized

Functie: Manager

Datum gestart: 30-09-2013

J.W.P.M. Breukers (Jacobus Willem Paul Marie)

Nederland

Bevoegdheid: Limited authorization

Functie: Proxy

Datum gestart: 01-10-2012

Geboren: 29-04-1970, Sittard, NL

R.J.H. van den Dool (Richard Johannes Hendrik)

Nederland

Bevoegdheid: Limited authorization

Functie: Proxy

Datum gestart: 01-04-2013

Geboren: 04-09-1974, Woerden, NL

E.J. Janssen (Eduardus Johannes)

Nederland

Bevoegdheid: Limited authorization

Functie: Proxy

Datum gestart: 01-07-2013

Geboren: 26-10-1966, 's-Hertogenbosch, NL

F.J.L.M. van der Vliet (Fredericus Johannes Leonardus)

Nederland

Bevoegdheid: Limited authorization

Functie: Proxy

Datum gestart: 19-02-2015

                                                            Geboren: 06-07-1965, 's-Hertogenbosch, NL

Employees

 

Year

2014

2013

2012

2011

2010

Total

181

179

170

170

180

 

 

 

 

Key figures

 

 

Year

2014

2013

2012

2011

2010

Quick ratio

0,48

1,94

1,93

0,85

0,61

Current ratio

1,35

4,46

4,76

2,39

1,81

 

Working capital/ balance total

0,25

0,70

0,73

0,52

0,41

Equity / balance total

0,29

0,79

0,81

0,62

0,50

Equity / Fixed assets

8,06

7,88

9,98

5,98

5,35

Equity / liabilities

0,40

3,85

4,14

1,66

1,00

Balance total / liabilities

1,40

4,85

5,14

2,66

2,00

 

Working capital

12.590.000

20.958.000

23.484.000

19.571.000

15.753.000

Equity

14.374.000

23.852.000

26.048.000

23.417.000

19.334.000

Mutation equity

-39,74

-8,43

11,24

21,12

59,97

Mutation short term liabilities

493,95

-2,82

-55,67

-27,32

9,35

 

Return on total assets (ROA)

-25,13

-9,68

10,44

17,85

15,58

Return on equity (ROE)

-88,08

-12,19

12,96

28,64

31,21

Gross profit margin

 

-4,09

5,65

10,48

10,10

Net profit margin

 

-3,48

3,75

7,56

10,74

 

Average collection ratio

 

10,40

11,34

5,00

3,47

Average payment ratio

 

6,02

6,44

5,91

5,97

Equity turnover ratio

 

2,64

2,72

3,00

3,47

Total assets turnover ratio

 

2,10

2,19

1,87

1,73

Fixed assets turnover ratio

 

20,83

27,11

17,97

18,58

Inventory conversion ratio

 

4,13

4,00

3,24

2,89

 

Turnover

 

63.027.000

70.731.000

70.366.000

67.160.000

Gross margin

 

11.110.000

14.425.000

15.330.000

14.015.000

Operating result

 

-2.580.000

3.996.000

7.371.000

6.786.000

Net result after taxes

 

-2.194.000

2.650.000

5.321.000

7.210.000

 

 

Year

2014 2013

2012

2011

2010

 

Cashflow

-1.799.000

3.046.000

5.724.000

7.806.000

Gross profit

 

 

70.366.000

 

EBIT

-2.580.000

3.996.000

7.371.000

6.786.000

EBITDA

-2.185.000

4.392.000

7.774.000

7.382.000

 

 

Summary

 

The 2014 financial result structure is a postive working captial of 12.590.000 euro, which is in agreement with 25 % of the total assets of the company.

The working capital has diminished with -39.93 % 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 1.35. 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 0.48. 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 20.958.000 euro, which is in agreement with 70 % of the total assets of the company.

The working capital has diminished with -10.76 % compared to previous year. The ratio, with respect to the total assets of the company has however, declined.

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

The current ratio of the company in 2013 was 4.46. If the current ratio exeeds 3.0, the company may not be using its current assets or its short-term financing facilities efficiently .

The quick ratio in 2013 of the company was 1.94. 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 Company is obliged to file its financial statements.

           

Type of annual account                                                 Corporate

Annual account                                                             Nedis B.V.

De Tweeling 28

5215MC 's-Hertogenbosch

Nederland

Registration nummer: 110288540000

 

 

Balance

 

Year

2014

2013

2012

2011

2010

End date

31-12-2014

31-12-2013

31-12-2012

31-12-2011

31-12-2010

Intangible fixed assets

1.288.000

145.000

205.000

265.000

 

Tangible fixed assets

462.000

1.095.000

845.000

689.000

825.000

Financial fixed assets

34.000

1.786.000

1.559.000

2.961.000

2.789.000

Fixed assets

1.784.000

3.026.000

2.609.000

3.915.000

3.614.000

 

 

Total stock

31.386.000

15.263.000

17.695.000

21.714.000

23.255.000

Accounts receivable

 

3.586.000

4.186.000

11.748.000

3.467.000

Other receivables

 

6.886.000

6.804.000

152.000

7.777.000

Total receivables

15.311.000

10.472.000

10.990.000

11.900.000

11.244.000

Liquid funds

1.904.000

1.286.000

1.038.000

30.000

618.000

Current assets

48.601.000

27.021.000

29.723.000

33.644.000

35.117.000

Total assets

50.385.000

30.047.000

32.332.000

37.559.000

38.731.000

 

Issued capital

45.000

45.000

 

45.000

45.000

Share premium reserve

 

1.000

 

 

 

Legal and statutory reserve

1.000

 

 

 

 

Other reserves

 

23.806.000

 

23.372.000

19.289.000

Non-distributable profit

14.328.000

 

 

 

 

Total reserves

14.329.000

23.807.000

 

23.372.000

19.289.000

Minority interests

 

 

-2.000

 

 

Total equity

14.374.000

23.852.000

26.048.000

23.417.000

19.334.000

 

Provisions

 

132.000

47.000

69.000

33.000

Short term liabilities

36.011.000

6.063.000

6.239.000

14.073.000

19.364.000

Total short and long term liabilities

36.011.000

6.195.000

6.286.000

14.142.000

19.397.000

 

 

 

 

 

 

Total liabilities

50.385.000            

30.047.000

32.332.000      

37.559.000

8.731.000

 

 

Summary

 

The total assets of the company increased with 67.69 % between 2013 and 2014.

 

Despite the assets growth, the non-current assets decreased with -41.04 %. Asset growth is in contrasts with the net worth decline of -39.74 %. The company's indebtedness has, therefore, increased with 481.29 %.

 

In 2014 the assets of the company were 3.54 % composed of fixed assets and 96.46 % by current assets. The assets are being financed by an equity of 28.53 %, and total debt of 71.47 %.

 

The total assets of the company decreased with -7.07 % between 2012 and 2013.

 

Despite the total assets decrease, non current assets grew with 15.98 %.

 

Assets reduction is explained by a Net Worth decrease of -8.43 %, and an indebtedness reduction of -1.45 %.

 

In 2013 the assets of the company were 10.07 % composed of fixed assets and 89.93 % by current assets. The assets are being financed by an equity of 79.38 %, and total debt of 20.62 %.

 

 

 

 

 

Profit and loss

 

Year

2014

2013

2012

2011

2010

Revenues

 

63.027.000

70.731.000

75.307.000

67.160.000

Other operating income

 

 

 

4.941.000

 

Net turnover

72.989.000

63.027.000

70.731.000

70.366.000

67.160.000

 

Cost of sales

57.626.000

 

 

 

 

Gross margin

15.363.000

11.110.000

14.425.000

15.330.000

14.015.000

 

Wages and salaries

8.491.000

7.532.000

7.035.000

7.821.000

5.805.000

Amorization and depreciation

421.000

395.000

396.000

403.000

596.000

Sales

 

51.917.000

56.306.000

55.036.000

53.145.000

other operating costs

18.771.000

5.763.000

2.998.000

4.676.000

828.000

Operating expenses

27.683.000

65.607.000

66.735.000

67.936.000

60.374.000

Operating result

-12.320.000

-2.580.000

3.996.000

7.371.000

6.786.000

 

Financial income

 

109.000

 

181.000

187.000

Financial expenses

341.000

437.000

 

846.000

939.000

Financial result

-341.000

-328.000

-619.000

-665.000

-752.000

Result on ordinary operations before taxes

-12.661.000

-2.908.000

3.377.000

6.706.000

6.034.000

 

Year

2014

2013

2012

2011

2010

 

Taxation on the result of ordinary activities

 

-728.000

739.000

1.709.000

-1.176.000

Result of ordinary activities after taxes

-12.661.000

-2.180.000

2.638.000

4.997.000

7.210.000

 

Extraordinary income

 

 

10.000

 

 

Extraordinary expense

 

13.000

 

 

 

Taxation extraordinary result

3.160.000

 

 

 

 

Extraordinary result after taxation

3.160.000

-13.000

10.000

 

 

Result subsidiaries after taxes

23.000

-1.000

 

324.000

 

Net result

-9.478.000

-2.194.000

2.650.000

5.321.000

7.210.000

 

Attributable to third parties

 

 

-2.000

 

 

Attributable to shareholders

-9.478.000

 

 

 

 

 

 

Summary

 

The result of these changes is a reduction of the company's Economic Profitability of -159.61 % of the analysed period, being equal to 2013 % in the year 2014.

The company's Financial Profitability has been neutrally affected by the financial activities in comparison to the EBITs behaviour. The result of these variations is the unchanged profitability of the analysed period, remaining unchanged at -88.08 % in the year 2014.

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

The turnover of the company decreased by -10.89 % between 2012 and 2013.

The gross profit of the company decreased by -22.98 % between 2012 and 2013.

The operating result of the company declined with -164.56 % 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 -192.72 % of the analysed period, being equal to 2012 % in the year 2013.

This fall has contributed to a asset turnover decrease, whose index evolved from -4.11 to a level of 2.1.

The Net Result of the company increased by -182.79 % between 2012 and 2013.

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 -194.06 % of the analysed period, being -12.19 % in the year 2013.

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

 

 

 

 

 

Analysis

 

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

Region                          Midden-Brabant

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

In the region Midden-Brabant 5737 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 Midden-Brabant 108 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 Midden-Brabant is normal

 

 


Publications

 

 

Filings                          03-04-2015: De jaarrekening over 2014 is gepubliceerd.

05-06-2014: De jaarrekening over 2013 is gepubliceerd.

02-07-2013: De jaarrekening over 2012 is gepubliceerd.

12-07-2012: De jaarrekening over 2011 is gepubliceerd.

21-11-2011: De jaarrekening over 2010 is gepubliceerd.

16-09-2010: De jaarrekening over 2009 is gepubliceerd.

28-07-2010: De jaarrekening over 2008 is gepubliceerd.

Functions                      23-02-2015: Per 19-02-2015 is gevolmachtigde Fredericus Johannes Leonardus Maria van

der Vliet in functie getreden.

01-09-2014: Per 29-08-2014 is gevolmachtigde Randolf Ellexsus Richardson uit functie

getreden.

26-02-2014: Per 30-09-2013 is bestuurder 55884490 Datwyler TeCo Holding B.V. in functie

getreden.

03-10-2013: Per 01-10-2013 is bestuurder 11015626 Nedis Beheer B.V. uit functie getreden.

23-08-2013: Per 01-07-2013 is gevolmachtigde Eduardus Johannes Janssen in functie

getreden.

11-04-2013: Per 01-04-2013 is gevolmachtigde Gerardus Johannes Antonius Steenbakkers

uit functie getreden.

04-04-2013: Per 01-04-2013 is gevolmachtigde Jacobus Willem Paul Marie Breukers uit

functie getreden.

04-04-2013: Per 01-04-2013 is gevolmachtigde Christiaan Paulus van Essen uit functie

getreden.

03-04-2013: Per 01-04-2013 is gevolmachtigde Richard Johannes Hendrik van den Dool in

functie getreden.

16-10-2012: Per 01-10-2012 is gevolmachtigde Jacobus Willem Paul Marie Breukers in

functie getreden.

30-01-2012: Per 10-01-2012 is gevolmachtigde Bas Hermanus Mathijs Bernardus van

Haaren uit functie getreden.

27-09-2011: Per 01-08-2011 is gevolmachtigde Randolf Ellexsus Richardson in functie

getreden.

27-09-2011: Per 01-08-2011 is gevolmachtigde Christiaan Paulus van Essen in functie

getreden.

27-09-2011: Per 01-08-2011 is gevolmachtigde Bas Hermanus Mathijs Bernardus van

Haaren in functie getreden.

26-09-2011: Per 01-08-2011 is gevolmachtigde Gerardus Johannes Antonius Steenbakkers in functie getreden.

16-09-2011: Per 01-09-2011 is bestuurder 11015626 Nedis Beheer B.V. in functie getreden.

16-09-2011: Per 01-09-2011 is bestuurder 11032129 Gilad B.V. België uit functie getreden.

Amendments 04-12-2014: Geplaatst kapitaal gewijzigd in EUR 45.380,00 Gestort kapitaal gewijzigd in EUR

45.380,00.

04-12-2014: Per 28-11-2014 statuten gewijzigd. Zetel gewijzigd in: 's-Hertogenbosch.

 

 

Company structure

 

Dätwyler Teco Holding AG

Zwitserland

• Datwyler TeCo Holding B.V.

De Tweeling 28

5215MC 'S-HERTOGENBOSCH

Nederland

Registratie nummer: 558844900000

• Nedis B.V.

De Tweeling 28

5215MC 's-Hertogenbosch

Nederland

Registratie nummer: 110288540000

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.40

UK Pound

1

Rs.92.15

Euro

1

Rs.66.48

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

VNT

 

               

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.