MIRA INFORM REPORT

 

 

Report No. :

305444

Report Date :

05.02.2015

 

IDENTIFICATION DETAILS

 

Name :

ANSALDO THOMASSEN B.V.

 

 

Operative Office :

Havelandseweg 8d, 6991GS Rheden

 

 

Country :

Netherlands

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

05.01.1948

 

 

Com. Reg. No.:

24272908

 

 

Legal Form :

Private Company

 

 

Line of Business :

·         Engaged in manufacturing of machinery and equipment

·         Engaged in repair and maintenance of engines and Turbines, Aircraft, Motor Vehicles and Mopeds

·         Subject specializes in Field Service, Repair, Spare Parts, Conversions, Modifications and Upgrades, Training, Flexible Service Agreements, Gas Turbine Remanufacturing and Gas Turbine Relocation

 

 

No of Employees :

117 (2014)

 

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 and Delayed

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 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 reducing 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

 

 


Company Summary

 

Company name                        Ansaldo Thomassen B.V.

Operative address                    Havelandseweg 8d

6991GS Rheden

Netherlands

Status                                      Active

Legal form                               Besloten Vennootschap (Private Company)

Registration number                KvK-nummer: 24272908

VAT-number                             001851226

 

 

Year

2012

Mutation

2011

Mutation

2010

Fixed assets

11.575.133

-9,81

12.834.004

8,25

11.856.162

Total receivables

11.849.493

10,16

10.756.559

-3,25

11.118.029

Total equity

110.493

104,63

-2.387.767

-260,70

1.485.826

Short term liabilities

41.923.944

-15,20

49.440.706

10,99

44.547.146

Net result

-2.760.691

28,68

-3.870.589

47,06

-7.311.118

Working capital

-10.809.623

16,17

-12.893.983

-63,71

-7.875.903

Quick ratio

0,43

79,17

0,24

-14,29

0,28

 

 

Contact information

 

Company name                        Ansaldo Thomassen B.V.

Trade names                            Ansaldo Thomassen B.V.

Operative address                    Havelandseweg 8d

6991GS Rheden

Netherlands

 

Correspondence address         Postbus 95

6990AB Rheden

Netherlands

Telephone number                   0264975800

Fax number                              0264975857

Email address                          info@ansaldothomassen.nl

Website                                    www.ansaldothomassen.nl

 

Registration

 

Registration number    KvK-nummer: 24272908

Registered in                Kamer van Koophandel Centraal Gelderland

Branch number            000020244525

VAT-number                 001851226

Status                          Active

First registration

company register         1948-04-23

Memorandum               1948-01-05

Establishment date      1948-01-05

Legal form                   Besloten Vennootschap (Private Company)

Legal person since       1972-11-10

Last proposed

admendment                2008-09-18

Issued placed capital   EUR 90.800

Paid up share capital   EUR 90.800

 

 

Activities

 

·         Engaged in manufacturing of machinery and equipment

·         Engaged in repair and maintenance of engines and Turbines, Aircraft, Motor Vehicles and Mopeds

·         Subject specializes in Field Service, Repair, Spare Parts, Conversions, Modifications and Upgrades, Training, Flexible Service Agreements, Gas Turbine Remanufacturing and Gas Turbine Relocation

 

Exporter                       Yes

Importer                       No

 

Branche organisations DGTA - Dutch Gas Turbine Association

 

Goal                             Houdster- en financieringsmaatschappij, engineering, onderhoud, conversie, ombouw,

upgrade, training, onderdelenlevering voor industriële turbines

 

 

Relations

 

Shareholders               Naam: Ansaldo energia S.p.A.

Adres: Via Nicola Lorenzi 8, 16152 Genua

Ingeschreven in: Registro delle Imprese te Genoa, Italië onder nummer 734630155.

Enig aandeelhouder sedert: 28-09-2006

 


Bank details

 

Accounts                      ABN Amro Bank NV

Account number: 53.95.82.522

 

Management

 

Active Management

G. Milite (Giorgio)

Netherlands

Competence: Fully authorized

Function: Manager

Starting date: 2006-11-09

Date of birth: 1965-03-09, Genua, IT

 

M.O. Bianchi (Mario Orfeo)

Netherlands

Competence: Fully authorized

Function: Manager

Starting date: 2006-11-09

Date of birth: 1961-02-02, Genua, IT

 

S. Gianatti (Stefano)

Netherlands

Competence: Fully authorized

Function: Manager

Starting date: 2011-11-14

Date of birth: 1966-09-01, Sondria, IT

 

E. Rumkorf (Eric)

Netherlands

Competence: Jointly authorized

Function: Manager

Starting date: 2012-10-01

Date of birth: 1964-06-05, Amsterdam, NL

 

M.A.T. van der Borg (Markus Antonius Theodorus)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2004-10-01

Date of birth: 1966-08-31, Arnhem, NL

 

I.A. Trompetter-van den Berg (Isabelle Arianne)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2008-06-01

Date of birth: 1967-06-24, Zevenaar, NL

 

B.M.A. Duis (Bernardus Martinus Albertus)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2010-07-01

Date of birth: 1958-08-21, Bergh, NL

 

E. Rumkorf (Eric)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2011-05-15

Date of birth: 1964-06-05, Amsterdam, NL

 

H.H. Gerritsen (Hermanus Hendrikus)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2011-05-02

Date of birth: 1974-11-27, Arnhem, NL

 

M.H.J. Kooister (Mark Hendrik Jannes)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2012-02-01

Date of birth: 1962-02-01, Grijpskerk, NL

 

E.E. van Binsbergen (Eduard Evert)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2012-07-01

Date of birth: 1968-09-08, Rheden, NL

 

M.S.E. van Alen (Marlon Sandor Emiel)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2012-07-01

Date of birth: 1970-01-11, Bergh, NL

 

 

Employees

 

Year                 2014                 2012                 2011                 2010                 2009

Total                 117                   157                   157                   157                   163

 


 

 

PAYMENTS

 

Description  Slow & Delayed

 

 

Key Figures

 

Year

2012

2011

2010

2009

2008

Quick ratio

0,43

0,24

0,28

0,36

0,58

Current ratio

0,74

0,74

0,82

0,96

0,96

Working capital/ balance total

-0,25

-0,26

-0,16

-0,04

-0,03

Equity / balance total

0,00

-0,05

0,03

0,16

0,13

Equity / Fixed assets

0,01

-0,19

0,13

0,78

0,74

Equity / liabilities

0,00

-0,05

0,03

0,19

0,15

Balance total / liabilities

1,00

0,95

1,03

1,19

1,16

Working capital

-10.809.623

-12.893.983

-7.875.903

-2.012.826

-1.879.000

Equity

110.493

-2.387.767

1.485.826

8.705.992

7.024.000

Mutation equity

104,63

-260,70

-82,93

23,95

14,42

Mutation short term liabilities

-15,20

10,99

-0,98

-2,54

87,50

Return on total assets (ROA)

-4,92

-9,28

-10,42

8,19

1,94

Return on equity (ROE)

-1.902,75

191,84

-340,17

50,87

14,88

Gross profit margin

-2,04

-12,56

-10,17

9,99

3,98

Net profit margin

-5,30

-12,20

-15,77

3,46

1,53

Average collection ratio

1,24

0,64

1,04

1,11

1,22

Average payment ratio

4,39

2,95

4,17

4,36

2,20

Equity turnover ratio

471,01

-13,28

31,19

5,72

8,01

Total assets turnover ratio

1,22

0,64

0,96

0,92

1,05

Fixed assets turnover ratio

4,50

2,47

3,91

4,48

5,94

Inventory conversion ratio

3,92

1,27

1,92

1,87

3,22

Turnover

52.042.998

31.719.100

46.348.304

49.822.726

56.280.000

Operating result

-1.062.309

-3.982.390

-4.714.680

4.979.228

2.241.000

Net result after taxes

-2.760.691

-3.870.589

-7.311.118

1.722.133

863.000

Gross profit

 

36.372.801

46.682.138

49.916.198

55.967.000

EBIT

-1.062.309

-3.982.390

-4.714.680

4.979.228

2.241.000

 

 

Summary

The 2012 financial result structure is a negative working capital of -10.809.623 euro, which is

in agreement with -25 % of the total assets of the company.

 

The working capital has increased with 16.17 % 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 0.74. 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 0.43. A company with a Quick Ratio of less than

1 cannot currently pay back its current liabilities.

 

The 2011 financial result structure is a negative working capital of -12.893.983 euro, which is

in agreement with -26 % of the total assets of the company.

 

The working capital has diminished with -63.71 % compared to previous year. The ratio, with

respect to the total assets of the company has however, declined.

 

The deterioration between 2010 and 2011 has mainly been caused by an increase of the

current liabilities.

 

The current ratio of the company in 2011 was 0.74. 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 0.24. A company with a Quick Ratio of less than

1 cannot currently pay back its current liabilities.

 

 

 

Financial statement

 

Last annual account                 2012

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

Type of annual account            Consolidated

 

Annual account                        Ansaldo Thomassen B.V.

Havelandseweg 8d

6991GS Rheden

Netherlands

Registration number: 242729080000

 

Balance Sheet

 

Year

2012

2011

2010

2009

2008

End date

2012-12-31

2011-12-31

2010-12-31

2009-12-31

2008-12-31

Intangible fixed assets

499.095

830.021

402.552

164.375

2.503.000

Other tangible fixed assets

 

 

 

 

1.924.000

Tangible fixed assets

7.349.683

8.182.828

8.206.261

6.501.752

1.924.000

Other financial fixed assets

 

 

 

 

5.047.000

Financial fixed assets

3.726.355

3.821.155

3.247.349

4.450.076

5.047.000

Fixed assets

11.575.133

12.834.004

11.856.162

11.116.203

9.474.000

Other stock

 

 

 

 

17.500.000

Total stock

13.289.824

24.905.034

24.166.781

26.636.457

17.500.000

Accounts receivable

10.644.859

9.673.367

9.366.792

9.749.372

6.258.000

Other receivables

1.204.634

1.083.192

1.751.237

1.678.207

19.322.000

Total receivables

11.849.493

10.756.559

11.118.029

11.427.579

25.580.000

Liquid funds

5.975.004

885.130

1.386.433

4.909.771

1.199.000

accruals

 

 

 

 

19.322.000

Current assets

31.114.321

36.546.723

36.671.243

42.973.807

44.279.000

Total assets

42.689.454

49.380.727

48.527.405

54.090.010

53.753.000

Other reserves

 

 

 

 

7.024.000

Total reserves

 

 

 

 

7.024.000

Minority interests

26.309

26.842

25.979

24.096

25.000

Total equity

110.493

-2.387.767

1.485.826

8.705.992

7.024.000

Provisions

628.708

2.300.946

2.468.454

373.289

546.000

Accounts payable

5.051.964

1.571.069

4.787.446

10.498.232

 

Other short term liabilities

36.871.980

47.869.637

39.759.700

34.488.401

46.158.000

Short term liabilities

41.923.944

49.440.706

44.547.146

44.986.633

46.158.000

Total short and long term liabilities

42.552.652

51.741.652

47.015.600

45.359.922

46.158.000

Total liabilities

42.689.454

49.380.727

48.527.405

54.090.010

53.753.000

 

Summary

 

The total assets of the company decreased with -13.55 % between 2011 and 2012.

 

This total assets decrease has been reflected in a reduction of non current assets of -9.81 %.

 

The asset reduction is in contrast with the equity growth of 104.63 %. Due to this the total

debt decreased with -17.76 %.

 

In 2012 the assets of the company were 27.11 % composed of fixed assets and 72.89 % by

current assets. The assets are being financed by an equity of 0.26 %, and total debt of 99.74

%.

 

The total assets of the company increased with 1.76 % between 2010 and 2011.

 

The total asset increase is retrievable in the fixed asset growth of 8.25 %.

 

Asset growth is in contrasts with the net worth decline of -260.7 %. The company's

indebtedness has, therefore, increased with 10.05 %.

 

In 2011 the assets of the company were 25.99 % composed of fixed assets and 74.01 % by

current assets. The assets are being financed by an equity of -4.84 %, and total debt of

104.84 %.

 

 

 

 

Profit & loss

 

Year

2012

2011

2010

2009

2008

Revenues

42.138.487

37.075.588

47.743.119

50.205.459

56.919.000

Other operating income

-9.904.511

702.787

1.060.981

289.261

952.000

Net turnover

52.042.998

31.719.100

46.348.304

49.822.726

56.280.000

other operating costs

 

 

 

 

54.678.000

Operating expenses

43.200.796

41.057.978

52.457.799

45.226.231

54.678.000

Result in subsidiaries

 

-362.973

 

 

 

Operating result

-1.062.309

-3.982.390

-4.714.680

4.979.228

2.241.000

Financial income

101.530

479.785

146.243

174.462

2.000

Financial expenses

1.141.627

715.128

485.958

724.542

1.198.000

Financial result

-1.040.097

-235.343

-339.715

-550.080

-1.196.000

Result on ordinary operations before taxes

-2.102.406

-4.580.706

-5.054.395

4.429.148

1.045.000

Taxation on the result of ordinary activities

73.284

-710.117

2.256.723

596.539

182.000

Result of ordinary activities after taxes

-2.175.690

-3.870.589

-7.311.118

3.832.609

863.000

Extraordinary expense

 

 

 

2.110.476

 

Extraordinary result after taxation

 

 

 

-2.110.476

 

Result subsidiaries after taxes

-585.001

 

 

 

 

 

Summary

 

The turnover of the company grew with 64.07 % between 2011 and 2012.

 

The operating result of the company grew with 73.32 % between 2011 and 2012. 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 46.98

% of the analysed period, being equal to 2011 % in the year 2012.

 

This growth has contributed to the increase in assets turnover, increasing by 90.63 %

reaching 1.22.

 

The Net Result of the company decreased by 28.68 % 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

-1091.84 % of the analysed period, being -1902.75 % in the year 2012.

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

 

The turnover of the company decreased by -31.56 % between 2010 and 2011.

 

The operating result of the company grew with 15.53 % 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 10.94

% of the analysed period, being equal to 2010 % in the year 2011.

 

Despite the growth the assets turnover decreased, whose index evolved with -33.33 % to a

level of 0.64.

 

The Net Result of the company decreased by 47.06 % between 2010 and 2011.

 

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 156.4 % of the analysed period, being 191.84 % in the year 2011.

 

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

 

 

 

Analysis

 

Branch (SBI)

Repair and installation of machinery and equipment (33)

 

Region

Arnhem

In the Netherlands 5864 of the companies are registered with the SBI code 33

In the region Arnhem 121 of the companies are registered with the SBI code 33

In the Netherlands 72 of the bankrupcties are published within this sector

In the region Arnhem 2 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 Arnhem is normal

 

Publications

 

Filings

31-10-2013: De jaarrekening over 2012 is gepubliceerd.

15-02-2013: De jaarrekening over 2011 is gepubliceerd.

31-01-2012: De jaarrekening over 2010 is gepubliceerd.

25-02-2011: De jaarrekening over 2009 is gepubliceerd.

 

Functions

05-10-2012: Per 01-10-2012 is bestuurder Eric Rumkorf in functie getreden.

05-10-2012: Per 01-10-2012 is bestuurder Gerrit Jan Radstake uit functie getreden.

05-10-2012: Per 01-10-2012 is gevolmachtigde Gerrit Jan Radstake uit functie getreden.

03-07-2012: Per 18-06-2012 is gevolmachtigde Bas Wilhelmus Frederikus Berends uit functie getreden.

03-07-2012: Per 01-07-2012 is gevolmachtigde Eduard Evert van Binsbergen in functie getreden.

03-07-2012: Per 01-07-2012 is gevolmachtigde Marlon Sander Emiel van Alen in functie getreden.

03-07-2012: Per 01-07-2012 is gevolmachtigde Françoise Monique Pierrette Besson uit functie getreden.

03-07-2012: Per 01-07-2012 is gevolmachtigde Marc Cornelis Henricus Adrianus Dankers uit functie getreden.

03-07-2012: Per 01-07-2012 is gevolmachtigde Han den Boer uit functie getreden.

14-02-2012: Per 01-02-2012 is gevolmachtigde Mark Hendrik Jannes Kooister in functie getreden.

14-02-2012: Per 26-01-2012 is gevolmachtigde Fokke Dijkstra uit functie getreden.

22-11-2011: Per 14-11-2011 is bestuurder Guido Gentile uit functie getreden.

22-11-2011: Per 14-11-2011 is bestuurder Stefano Gianatti in functie getreden.

22-11-2011: Per 02-05-2011 is gevolmachtigde Hermanus Hendrikus Gerritsen in functie getreden.

30-05-2011: Per 15-05-2011 is gevolmachtigde Eric Rumkorf in functie getreden.

27-05-2011: Per 15-05-2011 is gevolmachtigde Marc Cornelis Henricus Adrianus Dankers in functie getreden.

27-05-2011: Per 15-05-2011 is gevolmachtigde Françoise Monique Pierrette Besson in functie getreden.

23-05-2011: Per 15-05-2011 is gevolmachtigde Han den Boer in functie getreden.

09-03-2011: Per 01-03-2011 is gevolmachtigde Gerrit Eggink uit functie getreden.

 

 

Company structure

 

Relations                                              2

Calpine European Finance LLC

West San Fernando Street 50

CA 95113 San Jose

United States

 

Ansaldo Thomassen B.V.

Havelandseweg 8d

6991GS Rheden

Netherlands

Registration number: 242729080000


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.68

UK Pound

1

Rs.93.53

Euro

1

Rs.70.75

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

MNL

 

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.