MIRA INFORM REPORT

 

 

Report No. :

337253

Report Date :

18.08.2015

 

IDENTIFICATION DETAILS

 

Name :

BN INTERNATIONAL B.V.

 

 

Registered Office :

Rokerijweg 5 1271AH Huizen

 

 

Country :

Netherlands

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

21.09.1925

 

 

Com. Reg. No.:

KvK-nummer: 32005254

 

 

Legal Form :

Private Company

 

 

Line of Business :

Manufacturing, wholesale, import and export vinyl coated products, such as carpeting and bookbinding materials

 

 

No. of Employees :

360 (2015)

 

 

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, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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 Netherlands, the sixth-largest economy in the European Union, plays an important role as a European transportation hub, with a persistently high trade surplus, stable industrial relations, and moderate unemployment. 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 underpins the country’s status as the world’s second largest agricultural exporter. The Netherlands is part of the Eurozone, and as such, its monetary policy is controlled by the European Central Bank. The Dutch financial sector is highly concentrated, with four commercial banks possessing over 90% of banking assets. The sector suffered as a result of the global financial crisis and required billions of dollars of government support, but the European Banking Authority completed stringent reviews in 2014 and deemed Dutch banks to be well-capitalized. To address the 2009 and 2010 economic downturns, the government 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 has since implemented significant austerity measures to improve public finances and has instituted broad structural reforms in key policy areas, including the labor market, the housing sector, the energy market, and the pension system. As a result, the government budget deficit at the end of 2014 dropped to 1.8% of GDP. Following a protracted recession during which unemployment doubled to 7.4% and household consumption contracted for nearly three consecutive years, the year 2014 saw fragile GDP growth of 0.8 percent and a rise in most economic indicators. Drivers of growth included increased exports and business investments, as well as newly invigorated household consumption.

 

Source : CIA

 

 

Company Summary

 

Company name                                    BN International B.V.

Operative address                                Rokerijweg 5

1271AH Huizen

Netherlands

Legal form                                           Private Company

Registration number                            KvK-nummer: 32005254

VAT-number                                         001529900

 

 

Year

2013

Mutation

2012

Mutation

2011

Fixed assets

21.776.000

39,82

15.574.000

-5,62

16.501.000

Total receivables

16.285.000

15,84

14.058.000

-6,37

15.015.000

Total equity

26.743.000

-4,90

28.121.000

-3,94

29.274.000

Short term liabilities

20.795.000

50,05

13.859.000

11,95

12.380.000

Net result

1.070.000

-43,36

1.889.000

-41,55

3.232.000

Working capital

10.000.000

-43,75

17.779.000

-2,53

18.240.000

Quick ratio

0,82

-24,07

1,08

-15,63

1,28

 

 

 

 

Contact information

 

Company name                                    BN International B.V.

Trade names                                        BN International B.V.

Operative address                                Rokerijweg 5

1271AH Huizen

Netherlands

Correspondence address                     Rokerijweg 5

1271AH Huizen

Netherlands

Telephone number                               0355248400

Fax number                                          0355256004

Email address                                      sales@bnint.nl

 

 

Registration

 

Registration number                            KvK-nummer: 32005254

Branch number                                    000014386208

VAT-number                                         001529900

Status                                                  Active

First registration company register      1925-10-20

Memorandum                                       1925-10-20

Establishment date                              1925-09-21

Legal form                                           Private Company

Legal person since                               1972-04-21

Last proposed admendment                 2014-02-24

Issued placed capital                           EUR 2.905.600

Paid up share capital                           EUR 2.905.600

 

 

Activities

 

SBI                                                       Manufacture of other chemical products n.e.c. (2059)

ISO certified                                         Yes

ISO certifier                                          BSI Group

ISO standard                                        ISO 14001:2004

Exporter                                               Yes

Importer                                               Yes

Goal                                                     Manufacturing, wholesale , import and export vinyl coated products , such as carpeting and bookbinding materials

 

 

Relations

 

Shareholders                           CWC International B.V.

Strawinskylaan 385

1077XX AMSTERDAM

Netherlands

Registration number: 590268040000

Percentage: 100%

Companies on same address   Stichting Pensioenfonds BN International

Registration number: 411924180000

Hal 1 Vastgoed B.V.

Registration number: 603311190000


Management

 

Active management                              R.J. Keim (Roland Joost)

Netherlands

Competence: Fully authorized

Function: General Director

Starting date: 2015-01-16

Date of birth: 1964-07-20, Enschede, NL

Involved with the following companies

Voca B.V.

Ambachtsweg 13b

1271AL Huizen

Netherlands

Registration number: 320446860000

Function: General Director

E.G. Scholten (Eduard Gerrit)

Netherlands

Function: Commissaris

Starting date: 2014-11-17

Date of birth: 1944-03-27, Zuilen, NL

Involved with the following companies

Stichting Administratiekantoor Vos Logistics

Waalkade 4

5347KS Oss

Netherlands

Registration number: 172360700000

Function: Manager

Stichting Orbis Medisch Centrum

dr. H. van der Hoffplein 1

6162BG Geleen

Netherlands

Registration number: 410712950001

Function: Commissaris

Zuyderland Medisch Centrum (locatie Heerlen)

Henri Dunantstraat 5

6419PC Heerlen

Netherlands

Registration number: 623756440000

Function: Commissaris

I.P. Larsen (Ivo Paul)

Netherlands

Function: Commissaris

Starting date: 2014-01-16

Date of birth: 1965-05-27, Anderlecht, BE

Involved with the following companies

Value Enhancement Partners B.V.

Strawinskylaan 385

1077XX Amsterdam

Netherlands

Registration number: 242866360000

Function: Manager

C. de Weers (Christiaan)

Netherlands

Function: Commissaris

Starting date: 2014-01-16

Date of birth: 1971-03-18, Westwoud, NL

Involved with the following companies

Rigida Groep B.V.

Sint Anthonisweg 5

5831AC BOXMEER

Netherlands

Registration number: 090871050000

Function: Manager

Value Enhancement Partners B.V.

Strawinskylaan 385

1077XX Amsterdam

Netherlands

Registration number: 242866360000

Function: Manager

Cogitandum Holding B.V.

Strawinskylaan 385

1077XX Amsterdam

Netherlands

Registration number: 551276730000

Function: General Director

K.A. Tjon Joe Gin (Kenneth Alexander)

Netherlands

Function: Commissaris

Starting date: 2014-01-16

Date of birth: 1961-12-24, Utrecht, NL

Involved with the following companies

Value Enhancement Partners B.V.

Strawinskylaan 385

1077XX Amsterdam

Netherlands

Registration number: 242866360000

Function: Manager

M.R. van Brummelen (Martin Richard)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2006-04-01

Date of birth: 1979-11-08, Laren, NL

J.A. van Meer (Jacob Alexander)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2006-04-01

Date of birth: 1968-12-09, Ermelo, NL

Involved with the following companies

Voca B.V.

Ambachtsweg 13b

1271AL Huizen

Netherlands

Registration number: 320446860000

Function: Manager

A.E. Louters (Anna Elizabeth)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2011-09-01

Date of birth: 1959-05-03, Slochteren, NL

 

 

Employees

 

Year

2015

2014

2013

2012

2011

Total

360

360

360

360

360

 

 

 

 

Payments

 

Description                                          Payments are made regularly with some delay

 

 

Key figures

 

Year

2013

2012

2011

2010

2009

Quick ratio

0,82

1,08

1,28

1,13

1,05

Current ratio

1,48

2,28

2,47

2,26

2,04

 

Working capital/ balance total

0,19

0,38

0,39

0,35

0,29

Equity / balance total

0,51

0,60

0,62

0,59

0,58

Equity / Fixed assets

1,23

1,81

1,77

1,57

1,36

Equity / liabilities

1,04

1,47

1,64

2,12

1,35

Balance total / liabilities

2,04

2,47

2,64

3,61

2,35

 

Working capital

10.000.000

17.779.000

18.240.000

16.013.000

13.107.000

Equity

26.743.000

28.121.000

29.274.000

26.857.000

25.635.000

Mutation equity

-4,90

-3,94

9,00

4,77

4,82

Mutation short term liabilities

50,05

11,95

-2,24

0,52

-25,24

 

Return on total assets (ROA)

2,48

5,86

5,79

4,19

4,25

Return on equity (ROE)

4,88

9,84

9,32

7,14

7,39

Gross profit margin

1,70

3,36

3,68

2,71

2,97

Net profit margin

1,30

2,25

4,16

1,86

2,21

 

 

Year

2013

2012

2011

2010

2009

Average collection ratio

3,97

6,07

6,28

5,91

5,74

Average payment ratio

5,07

5,98

5,17

5,63

5,95

Equity turnover ratio

3,09

2,99

2,65

2,79

2,82

Total assets turnover ratio

1,57

1,78

1,65

1,63

1,62

Fixed assets turnover ratio

3,79

5,40

4,71

4,38

3,83

Inventory conversion ratio

6,01

5,05

5,25

5,22

5,78

 

Turnover

82.532.000

84.111.000

77.700.000

74.841.000

72.268.000

Gross margin

24.220.000

26.242.000

25.135.000

 

23.194.000

Operating result

1.406.000

2.830.000

2.859.000

2.028.000

2.149.000

Net result after taxes

1.070.000

1.889.000

3.232.000

1.390.000

1.597.000

 

Cashflow

3.427.000

 

 

 

 

Gross profit

82.532.000

84.111.000

 

74.841.000

72.268.000

EBIT

1.406.000

2.830.000

2.859.000

2.028.000

2.149.000

EBITDA

3.763.000

 

 

 

 

 

Summary The 2013 financial result structure is a postive working captial of 10.000.000 euro, which is in agreement with 19 % of the total assets of the company.

The working capital has diminished with -43.75 % 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 1.48. 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 0.82. A company with a Quick Ratio of less than 1 cannot currently pay back its current liabilities.

The 2012 financial result structure is a postive working captial of 17.779.000 euro, which is in agreement with 38 % of the total assets of the company.

The working capital has diminished with -2.53 % 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 2.28. A company with a current ratio between 1.5 and 3.0 generally indicates good short-term financial strength.

The quick ratio in 2012 of the company was 1.08. A company with a Quick Ratio of more than 1 can currently pay back its current liabilities.

 

 

 

 

 

 

Financial statement

 

Last annual account                             2013

Remark annual account                        The company is obliged to file its financial statements.

Type of annual account                        Consolidated

Annual account                                    BN International B.V.

Rokerijweg 5

1271AH Huizen

Netherlands

Registration number: 320052540000

 

 

Balance

 

Year

2013

2012

2011

2010

2009

End date

2013-12-31

2012-12-31

2011-12-31

2010-12-31

2009-12-31

Intangible fixed assets

494.000

 

Other tangible fixed assets

 

 

 

17.098.000

 

Tangible fixed assets

21.282.000

15.574.000

16.501.000

17.098.000

18.866.000

Fixed assets

21.776.000

15.574.000

16.501.000

17.098.000

18.866.000

 

Other stock

 

 

 

14.336.000

 

Total stock

13.737.000

16.661.000

14.799.000

14.336.000

12.513.000

Accounts receivable

13.736.000

12.167.000

12.156.000

11.702.000

11.468.000

Other receivables

2.549.000

1.891.000

2.859.000

1.591.000

686.000

Total receivables

16.285.000

14.058.000

15.015.000

13.293.000

12.154.000

Liquid funds

773.000

919.000

806.000

1.048.000

1.039.000

accruals

 

 

 

1.591.000

 

Current assets

30.795.000

31.638.000

30.620.000

28.677.000

25.706.000

Total assets

52.571.000

47.212.000

47.121.000

45.775.000

44.572.000

 

Other reserves

 

 

 

26.857.000

 

Total reserves

 

 

 

26.857.000

 

Total equity

26.743.000

28.121.000

29.274.000

26.857.000

25.635.000

 

Provisions

5.033.000

5.232.000

5.467.000

6.254.000

6.338.000

Accounts payable

 

 

4.969.000

 

 

Other short term liabilities

 

 

7.411.000

12.664.000

 

 

Year

2013

2012

2011

2010

2009

End date

2013-12-31

2012-12-31

2011-12-31

2010-12-31

2009-12-31

Short term liabilities

20.795.000

13.859.000

12.380.000

12.664.000

12.599.000

Total short and long term liabilities

25.828.000

19.091.000

17.847.000

12.664.000

18.937.000

 

 

 

 

Profit and loss

 

Year

2013

2012

2011

2010

2009

Revenues

82.784.000

84.177.000

77.700.000

75.063.000

72.280.000

Other operating income

252.000

66.000

 

222.000

12.000

 

 

Year

2013

2012

2011

2010

2009

Net turnover

82.532.000

84.111.000

77.700.000

74.841.000

72.268.000

 

Gross margin

24.220.000

26.242.000

25.135.000

 

23.194.000

 

Wages and salaries

 

22.278.000

21.576.000

21.886.000

116.000

Amorization and depreciation

2.357.000

 

 

 

 

Sales

58.312.000

57.869.000

52.565.000

 

49.074.000

other operating costs

20.709.000

1.200.000

700.000

217.000

20.941.000

Raw materials and consumables

 

 

 

50.932.000

 

Operating expenses

81.378.000

81.347.000

74.841.000

73.035.000

70.131.000

Operating result

1.406.000

2.830.000

2.859.000

2.028.000

2.149.000

 

Financial income

1.000

4.000

33.000

28.000

18.000

Financial expenses

101.000

66.000

164.000

138.000

273.000

Financial result

-100.000

-62.000

-131.000

-110.000

-255.000

Result on ordinary operations before taxes

1.306.000

2.768.000

2.728.000

1.918.000

1.894.000

 

Taxation on the result of ordinary activities

236.000

513.000

981.000

528.000

297.000

Result of ordinary activities after taxes

1.070.000

2.255.000

1.747.000

1.390.000

1.597.000

 

Extraordinary income

 

171.000

1.485.000

 

 

Extraordinary expense

 

537.000

 

 

 

Extraordinary result after taxation

 

-366.000

1.485.000

 

 

Net result

1.070.000

1.889.000

3.232.000

1.390.000

1.597.000

Summary The turnover of the company decreased by -1.88 % between 2012 and 2013.

The gross profit of the company decreased by -7.71 % between 2012 and 2013.

The operating result of the company declined with -50.32 % 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 -57.68 % 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 -11.8 to a level of 1.57.

The Net Result of the company increased by -43.36 % 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 -50.41 % of the analysed period, being 4.88 % in the year 2013.

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

The turnover of the company grew with 8.25 % between 2011 and 2012.

The gross profit of the company grew with 4.4 % between 2011 and 2012.

The operating result of the company declined with -1.01 % between 2011 and 2012. This evolution implies an decrease of the company's economic profitability.

The result of these changes is an increase of the company's Economic Profitability of 1.21 % of the analysed period, being equal to 2011 % in the year 2012.

This growth has contributed to the increase in assets turnover, increasing by 7.88 % reaching 1.78.

The Net Result of the company increased by -41.55 % 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 5.58 % of the analysed period, being 9.84 % in the year 2012.

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

 

 

 

 

 

 

Analysis

 

Branch (SBI)                                         MANUFACTURE OF PULP, PAPER AND PAPERBOARD (17)

Region                                                 't Gooi en omstreken

In the Netherlands 558 of the companies are registered with the SBI code 17

In the region 't Gooi en omstreken 10 of the companies are registered with the SBI code 17

In the Netherlands 27 of the bankrupcties are published within this sector

The risk of this specific sector in the Netherlands is Highest

The risk of this specific sector in the region 't Gooi en omstreken is Highest

 

 

Publications

 

Filings                                                             11-12-2014: De jaarrekening over 2013 is gepubliceerd.

31-07-2013: De jaarrekening over 2012 is gepubliceerd.

13-07-2012: De jaarrekening over 2011 is gepubliceerd.

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

Functions                                             20-03-2015: Per 17-11-2014 is commissaris Eduard Gerrit Scholten in functie getreden.

20-03-2015: Per 16-01-2015 is bestuurder Roland Joost Keim in functie getreden.

06-05-2014: Per 30-04-2014 is bestuurder Tammo Reint Koning uit functie getreden.

20-01-2014: Per 16-01-2014 is commissaris Ivo Paul Larsen in functie getreden.

20-01-2014: Per 16-01-2014 is commissaris Christiaan de Weers in functie getreden.

20-01-2014: Per 16-01-2014 is commissaris Kenneth Alexander Tjon Joe Gin in functie

getreden.

20-01-2014: Per 16-01-2014 is commissaris Jan Willem Jisse Doeksen uit functie getreden.

20-01-2014: Per 16-01-2014 is commissaris Francisca Elizabeth Fentener van Vlissingen uit

functie getreden.

20-01-2014: Per 16-01-2014 is commissaris Aris Wateler uit functie getreden.

20-03-2013: Per 01-10-2012 is bestuurder Tammo Reint Koning in functie getreden.

20-03-2013: Per 01-10-2012 is bestuurder Jakob Hoogenhuizen uit functie getreden.

04-11-2011: Per 01-05-2008 is gevolmachtigde Zwanet Bout-Schaap uit functie getreden.

04-11-2011: Per 01-09-2011 is gevolmachtigde Anna Elizabeth Louters in functie getreden.

Amendments                                        26-02-2014: Geplaatst kapitaal gewijzigd in EUR 2.905.600,00 Gestort kapitaal gewijzigd in EUR 2.905.600,00.

26-02-2014: Per 24-2-2014 statuten gewijzigd

 

 

Company structure

 

Relations                                              23

 

VEP Fund I Holding Coöperatief W.A.

Strawinskylaan 385

1077XX Amsterdam

Netherlands

Registration number: 343068540000

CWC Beheer B.V.

Strawinskylaan 385

1077XX AMSTERDAM

Netherlands

Registration number: 590265290000

CWC International B.V.

Strawinskylaan 385

1077XX AMSTERDAM

Netherlands

Registration number: 590268040000

BN International B.V.

Rokerijweg 5

1271AH Huizen

Netherlands

Registration number: 320052540000


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.65.22

UK Pound

1

Rs.102.23

Euro

1

Rs.72.39

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

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.