MIRA INFORM REPORT

 

 

Report No. :

309157

Report Date :

21.02.2015

 

IDENTIFICATION DETAILS

 

Name :

ENERPAC B.V.

 

 

Registered Office :

Galvanistraat 115 6716AE Ede

 

 

Country :

Netherlands

 

 

Financials (as on) :

31.08.2013

 

 

Date of Incorporation :

20.02.1961

 

 

Com. Reg. No.:

KvK-nummer: 30075396

 

 

Legal Form :

Private Company

 

 

Line of Business :

  • Manufacture of fluid power equipment
  • Wholesale of internal combustion engines

 

 

No. of Employee :

103

 

 

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 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

 

 

note

 

The company name ENERPAC ACTUANT CORP (EDC) does not exist. The official name is ENERPAC B.V.

 

 

Company name and address

 

Company name                        Enerpac B.V.

Operative address                    Galvanistraat 115

6716AE Ede

Netherlands

 

Legal form                               Private Company

Registration number                KvK-nummer: 30075396

VAT-number                             001738872

 

 

Year

2013

Mutation

2012

Mutation

2011

Fixed assets

50.008.624

9,85

45.525.099

0,09

45.486.164

Total receivables

4.256.881

-10,98

4.782.182

29,50

3.692.766

Total equity

48.839.334

12,07

43.578.858

4,14

41.845.402

Short term liabilities

2.231.011

-56,72

5.155.051

31,28

3.926.746

Net result

5.458.906

210,44

1.758.456

-75,13

7.069.755

Working capital

2.057.642

665,89

-363.609

-263,22

222.778

Quick ratio

1,92

106,45

0,93

-11,43

1,05

 

 

 

 

Contact information

 

Company name                        Enerpac B.V.

Trade names                            Enerpac B.V.

 

Operative address                    Galvanistraat 115

6716AE Ede

Netherlands

 

Correspondence address         Postbus 8097

6710AB Ede Gld

Netherlands

 

Telephone number                   0318535911

Fax number                              0318525613

Email address                          info@enerpac.com

Website                                    www.enerpac.com

 

 

Registration

 

Registration number                KvK-nummer: 30075396

Registered in                            Kamer van Koophandel Centraal Gelderland

Branch number                        000006998283

VAT-number                             001738872

 

Status                                      Active

Memorandum                           1961-02-20

Establishment date                  1961-02-20

 

Legal form                               Private Company

Legal person since                   1973-01-18

Last proposed admendment     2004-11-17

 

Issued placed capital               EUR 54.910

Paid up share capital               EUR 54.910

 

 

Activities

 

SBI                                           Manufacture of fluid power equipment (2812)

Wholesale of internal combustion engines (46693)

 

Exporter                                   No

Importer                                   No

 

Branche organisations             FEDA - Federatie Aandrijven en Automatiseren

Goal                                         De ontwikkeling van en handel in hydraulische, pneumatische, mechanische, elektrische en elektronische apparatuur en systemen, alsmede het deelnemen in, het voeren van bestuur over, het verlenen van diensten aan en het financieren van andere ondernemingen en vennootschappen, het stellen van zekerheid voor schulden van anderen en al hetgeen met het voorgaande verband houdt of daartoe bevorderlijk kan zijn

 

 

Relations

 

Shareholders                           ATU Global Holdings III B.V.

Galvanistraat 115

6716AE EDE GLD

Netherlands

Registration number: 534631290000

Percentage: 100%

 

Companies on same address   ATU Global Holdings B.V.

Registration number: 530596540000

ATU Euro Finance B.V.

Registration number: 531369180000

ATU Global Holdings II B.V.

Registration number: 531368290000

ATU Global Holdings III B.V.

Registration number: 534631290000

 

 

Management

 

Active management                  J.A.F.C. Naalden (Jeroen Antonius Franciscus Cor)

Netherlands

Competence: Fully authorized

Function: Manager

Starting date: 2007-05-01

Date of birth: 1970-10-05, Etten-Leur, NL

Involved with the following companies

Enerpac Integrated Solutions B.V.

Opaalstraat 44

7554TS Hengelo Ov

Netherlands

Registration number: 060507690000

Function: Managing Director

Enerpac Integrated Solutions B.V.

Opaalstraat 44

7554TS Hengelo Ov

Netherlands

Registration number: 060507690000

Function: Proxy

W.R.D. Bakkum (Willem Robert Daniël)

Netherlands

Competence: Fully authorized

Function: Manager

Starting date: 2005-09-01

Date of birth: 1967-05-19, Sassenheim, NL

Involved with the following companies

Enerpac Integrated Solutions B.V.

Opaalstraat 44

7554TS Hengelo Ov

Netherlands

Registration number: 060507690000

Function: Managing Director

T.M. van Baal (Teunis Mark)

Netherlands

Competence: Limited authorization

Function: Manager

Starting date: 2012-02-08

Date of birth: 1967-06-01, Tiel, NL

Active management

T.M. Braatz (Terence Martin)

Netherlands

Competence: Fully authorized

Function: Manager

Starting date: 2013-10-28

Date of birth: NL

N. Hoogland (Nicolaas)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 1994-02-16

Date of birth: 1953-10-07, Rotterdam, NL

E.B. van Dijk (Emile Bernard)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2006-07-01

Date of birth: 1976-07-25, Leeuwarden, NL

A.W. van de Vendel (Aren Wouter)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2008-06-01

Date of birth: 1978-05-03, Scherpenzeel, NL

G. Zomer (Gijsbertus)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2013-10-01

Date of birth: 1981-11-06, Middelburg, NL

 

 

Employees

 

Year

2014

2012

2011

2010

2009

 

Total

103

92

91

97

93

 

 

 

 

Payments

 

Description                  Overeenkomstig conditie

 

 

Key figures

 

Year

2013

2012

2011

2010

2009

Quick ratio

1,92

0,93

1,05

10,64

0,72

Current ratio

1,92

0,93

1,06

10,65

0,72

Working capital/ balance total

0,04

-0,01

0,00

0,38

-0,20

Equity / balance total

0,90

0,87

0,84

0,00

0,08

Equity / Fixed assets

0,98

0,96

0,92

0,00

0,16

Equity / liabilities

8,95

6,47

5,37

0,00

0,08

Balance total / liabilities

9,95

7,47

6,37

1,00

1,08

Working capital

2.057.642

-363.609

222.778

40.551.386

-11.258.719

Equity

48.839.334

43.578.858

41.845.402

-224.353

4.204.047

Mutation equity

12,07

4,14

18.751,59

-105,34

-69,03

Mutation short term liabilities

-56,72

31,28

-6,54

-89,63

925,59

Return on total assets (ROA)

4,30

4,58

14,96

-4,17

-20,87

Return on equity (ROE)

4,78

5,29

17,75

1.978,22

-274,57

Gross profit margin

 

 

11,22

-34,27

-91,01

Net profit margin

 

 

59,03

-51,01

-103,68

Average collection ratio

 

 

3,05

2,07

0,28

Average payment ratio

 

 

3,24

0,20

0,39

Equity turnover ratio

 

 

0,29

-38,70

2,69

Total assets turnover ratio

 

 

0,24

0,08

0,20

Fixed assets turnover ratio

 

 

0,26

0,14

0,43

Inventory conversion ratio

 

 

663,61

248,84

66,83

Turnover

 

 

11.976.098

8.681.433

11.329.597

Gross margin

3.673.559

5.282.816

 

2.742.520

2.572.463

Operating result

2.009.711

3.032.617

1.343.345

-2.974.934

-10.310.978

Net result after taxes

5.458.906

1.758.456

7.069.755

-4.428.400

-11.746.205

Cashflow

25.028

 

 

438.076

-10.631.457

EBIT

2.009.711

3.032.617

1.343.345

-2.974.934

-10.310.978

EBITDA

 

 

 

1.891.542

-9.196.230

 

Summary                     The 2013 financial result structure is a postive working captial of 2.057.642 euro, which is in agreement with 4 % of the total assets of the company.

The working capital has increased with 665.89 % 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 1.92. A company with a current ratio between 1.5 and 3.0 generally indicates good short-term financial strength.

The quick ratio in 2013 of the company was 1.92. A company with a Quick Ratio of more than 1 can currently pay back its current liabilities.

The 2012 financial result structure is a negative working captial of -363.609 euro, which is in agreement with -1 % of the total assets of the company.

The working capital has diminished with -263.22 % compared to previous year. The ratio,

with respect to the total assets of the company has however, increased.

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 0.93. 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 0.93. A company with a Quick Ratio of less than 1 cannot 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                        Corporate

Annual account                                    Enerpac B.V.

Galvanistraat 115

6716AE Ede

Netherlands

Registration number: 300753960000

 

BALANCE

 

Year

2013

2012

2011

2010

2009

End date

2013-08-31

2012-08-31

2011-08-31

2010-08-31

2009-08-31

Intangible fixed assets

63.907

936.910

1.803.491

2.718.128

3.537.775

Tangible fixed assets

191.019

201.829

102.803

299.758

499.237

Financial fixed assets

49.753.698

44.386.360

43.579.870

58.754.564

22.014.468

Fixed assets

50.008.624

45.525.099

45.486.164

61.772.450

26.051.480

Total stock

 

2.516

18.047

34.888

169.525

 

 

Year

2013

2012

2011

2010

2009

End date

2013-08-31

2012-08-31

2011-08-31

2010-08-31

2009-08-31

Accounts receivable

 

 

1.941.144

1.472.062

1.421.588

Other receivables

 

 

1.751.622

41.294.523

27.654.946

Total receivables

4.256.881

4.782.182

3.692.766

42.766.585

29.076.534

Liquid funds

31.772

6.744

438.711

1.951.544

 

Current assets

4.288.653

4.791.442

4.149.524

44.753.017

29.246.059

Total assets

54.297.277

50.316.541

49.635.688

106.525.467

55.297.539

Issued capital

54.910

54.910

54.910

54.910

54.910

Legal and statutory reserve

 

 

 

-279.263

4.149.137

Other reserves

48.784.424

43.523.948

41.790.492

 

 

Total reserves

48.784.424

43.523.948

41.790.492

-279.263

4.149.137

Total equity

48.839.334

43.578.858

41.845.402

-224.353

4.204.047

Provisions

39.972

24.724

23.382

21.295

122.886

Long term interest yielding debt

 

1.557.908

3.840.158

102.526.894

10.465.828

Long term liabilities

3.096.960

1.557.908

3.840.158

102.526.894

10.465.828

Accounts payable

 

 

577.359

522.234

627.699

Other short term liabilities

 

 

3.349.387

3.679.397

39.877.079

Short term liabilities

2.231.011

5.155.051

3.926.746

4.201.631

40.504.778

Other liabilities

90.000

 

 

 

 

Total short and long term liabilities

5.457.943

6.737.683

7.790.286

106.749.820

51.093.492

Total liabilities

54.297.277

50.316.541

49.635.688

106.525.467

55.297.539

 

 

Summary                     The total assets of the company increased with 7.91 % between 2012 and 2013.

The total asset increase is retrievable in the fixed asset growth of 9.85 %.

The assets growth has been financed by a Net Worth increase of 12.07 %. The company's net increase has also covered a reduction of -18.99 % of the company's indebtedness. In 2013 the assets of the company were 92.1 % composed of fixed assets and 7.9 % by current assets. The assets are being financed by an equity of 89.95 %, and total debt of 10.05 %.

The total assets of the company increased with 1.37 % between 2011 and 2012.

The total assets are entirely composed of current assets.

The assets growth has been financed by a Net Worth increase of 4.14 %. The company's net increase has also covered a reduction of -13.51 % of the company's indebtedness.

In 2012 the assets of the company were 90.48 % composed of fixed assets and 9.52 % by current assets. The assets are being financed by an equity of 86.61 %, and total debt of 13.39 %.

 

 

 

Balance

 

PROFIT AND LOSS

 

Year

2013

2012

2011

2010

2009

Revenues

 

 

11.976.098

8.681.433

11.329.597

Net turnover

 

 

11.976.098

8.681.433

11.329.597

Gross margin

3.673.559

5.282.816

 

2.742.520

2.572.463

Wages and salaries

 

 

 

 

6.171.438

Amorization and depreciation

 

 

 

4.866.476

1.114.748

Sales

 

2.250.199

 

5.938.913

8.757.134

other operating costs

 

 

 

850.978

5.597.255

Operating expenses

1.663.848

2.250.199

10.632.753

11.656.367

21.640.575

Result in subsidiaries

 

 

6.117.095

 

 

Operating result

2.009.711

3.032.617

1.343.345

-2.974.934

-10.310.978

Financial income

323.971

 

2.049.378

 

2.589.118

Financial expenses

 

727.252

2.084.254

 

3.821.099

Financial result

323.971

-727.252

-34.876

-1.463.262

-1.231.981

Result on ordinary operations before taxes

2.333.682

2.305.365

7.425.564

-4.438.196

-11.542.959

Taxation on the result of ordinary activities

-3.125.224

546.909

355.809

-9.796

203.246

Result of ordinary activities after taxes

5.458.906

1.758.456

7.069.755

-4.428.400

-11.746.205

Net result

5.458.906

1.758.456

7.069.755

-4.428.400

-11.746.205

Attributable to shareholders

5.458.906

 

 

 

 

 

Summary                     The gross profit of the company decreased by -30.46 % between 2012 and 2013.

The operating result of the company declined with -33.73 % 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 -6.11 % of the analysed period, being equal to 2012 % in the year 2013.

The Net Result of the company decreased by 210.44 % 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 -9.64 % of the analysed period, being 4.78 % in the year 2013.

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

The operating result of the company grew with 125.75 % between 2011 and 2012. This

evolution implies an increase of the company's economic profitability.

The result of these changes is a reduction of the company's Economic Profitability of -69.39 % of the analysed period, being equal to 2011 % in the year 2012.

The Net Result of the company increased by -75.13 % 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 -70.2 % of the analysed period, being 5.29 % in the year 2012.

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

 

Filings                         24-01-2014: De jaarrekening over 2013 (gebroken boekjaar) is gepubliceerd.

18-02-2013: De jaarrekening over 2012 (gebroken boekjaar) is gepubliceerd.

04-01-2012: De jaarrekening over 2011 (gebroken boekjaar) is gepubliceerd.

19-01-2011: De jaarrekening over 2010 (gebroken boekjaar) is gepubliceerd.

04-05-2010: De jaarrekening over 2009 (gebroken boekjaar) is gepubliceerd.

 

Functions         14-11-2014: Per 01-09-2014 is bestuurder Theodorus Henricus Hermanus den Ridder uit

functie getreden.

07-11-2013: Per 28-10-2013 is bestuurder Terence Martin Braatz in functie getreden.

21-10-2013: Per 01-10-2013 is bestuurder Gustav Hubrecht Petrus Boel uit functie getreden.

21-10-2013: Per 01-10-2013 is gevolmachtigde Gijsbertus Zomer in functie getreden.

09-02-2012: Per 08-02-2012 is gevolmachtigde Teunis Mark van Baal in functie getreden.

26-01-2012: Per 24-01-2012 is gevolmachtigde Diederik Gilbert van de Scheur uit functie

getreden.

06-12-2011: Per 01-04-2010 is gevolmachtigde Johannes Árpád Hendrikus Reijerink uit

functie getreden.

06-12-2011: Per 31-10-2010 is gevolmachtigde Maurice Petrus Maria Lansu uit functie

getreden.

07-03-2011: Per 01-06-2008 is gevolmachtigde Aren Wouter van de Vendel in functie

getreden.

07-03-2011: Per 21-02-2011 is gevolmachtigde Aren Wouter van de Vendel uit functie

getreden.

 

 

Company structure

 

Relations                      9

 

ATU Hungary Holding Korlátolt Felelosségú Társaság

Hungary

ATU Global Holdings B.V.

Galvanistraat 115

6716AE EDE GLD

Netherlands

Registration number: 530596540000

ATU Global Holdings III B.V.

Galvanistraat 115

6716AE EDE GLD

Netherlands

Registration number: 534631290000

Enerpac B.V.

Galvanistraat 115

6716AE Ede

Netherlands

Registration number: 300753960000

Enerpac Integrated Solutions B.V.

Opaalstraat 44

7554TS Hengelo Ov

Netherlands

Registration number: 060507690000

Hydratight B.V.

Charles Petitweg 8

4827HJ BREDA

Netherlands

Registration number: 243140940001

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.25

UK Pound

1

Rs.96.01

Euro

1

Rs.70.72

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

ANK

 


 

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.