MIRA INFORM REPORT

 

 

Report No. :

302103

Report Date :

06.01.2015

 

IDENTIFICATION DETAILS

 

Name :

TROUW NUTRITION HIFEED B.V.

 

 

Registered Office :

Veerstraat 38 5831JN Boxmeer

 

 

Country :

Netherlands

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

01.01.1990

 

 

Com. Reg. No.:

38021507

 

 

Legal Form :

Private Company

 

 

Line of Business :

Wholesale of mixed and concentrate feeds

 

 

No. of Employees :

19

 

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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

Netherlands

B1

B1

 

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


Company name and address

 

Company                                 TROUW NUTRITION HIFEED B.V.

Address                                   Veerstraat 38

5831JN Boxmeer

Netherlands

 

Legal form                               Private Company

Registration number                KvK-nummer: 38021507

VAT-number                             007436944

 

 

Year

2013

 

Mutation

2012

 

Mutation

2011

Fixed assets

1.013.100.000

 

-11,43

1.143.900.000

 

9,53

1.044.400.000

Total receivables

1.178.100.000

 

13,19

1.040.800.000

 

0,91

1.031.400.000

 

Total equity

942.200.000

%

-3,07

972.000.000

 

11,15

874.500.000

Short term liabilities

1.222.200.000

%

-7,04

1.314.800.000

 

5,10

1.251.000.000

 

Net result

150.801.000

%

-15,09

177.600.000

t

35,36

131.201.000

 

Working capital

388.900.000

 

8,30

359.100.000

t

41,38

254.000.000

Quick ratio

1,08

 

9,09

0,99

 

2,06

0,97

 

 

 


 

Contact information

 

Company name            TROUW NUTRITION HIFEED B.V.

Trade names                TROUW NUTRITION HIFEED B.V.

Hendrix

Selko

Milkivit

Nutreco

 

Operative address        Veerstraat 38

5831JN Boxmeer

Netherlands

 

Correspondence address         Postbus 234

5830AE Boxmeer

Netherlands

Telephone number                   0485589988

Fax number                              0485575567

Email address                          tnhifeed@nutreco.com

Website                                    www.trouwnutrition.net

 

 

Registration

 

Registration number    KvK-nummer: 38021507

Branch number            000018758452

VAT-number                 007436944

Status                          Active

 

First registration company register      1990-02-23

Memorandum                                       1990-02-22

Establishment date                              1990-01-01

Legal form                                           Private Company

Last proposed admendment                 2003-10-31

Issued placed capital                           EUR 18.000

Paid up share capital                           EUR 18.000

 

 

Activities

 

SBI                               Wholesale of mixed and concentrate feeds (46214)

Exporter                       No

Importer                       No

Goal Handel in, alsmede import en export van met name veevoeders, concentraten, premixen en

grondstoffen en alle andere goederen. Het verlenen van diensten, inclusief overdracht van

kennis, op agrarisch gebied aan anderen

 

 

Relations

 

Shareholders               Nutreco Nederland B.V.

Veerstraat 38

5831JN Boxmeer

Netherlands

Registration number: 160587210000

Percentage: 100%

 

Companies on same address   Amount: 16

Liability statements Nutreco N.V.

Veerstraat 38

5831JN Boxmeer

Netherlands

Registration number: 160743050000

date of issue: 1999-06-23

Starting date: 1999-06-23

Bank details

Accounts ABN                          Amro Bank NV

Account number:                       44.53.71.196

 

 

Management

 

Active management

 

R. Kiers (Rob)

Netherlands

Competence: Jointly authorized

Function: Manager

Starting date: 2011-05-01

Date of birth: 1980-09-23, Coevorden, NL

 

H. de Wildt (Harm)

Netherlands

Competence: Jointly authorized

Function: Manager

Starting date: 2011-05-01

Date of birth: 1962-10-23, Velsen, NL

 

O.A. Seijler (Otto-Jan Alphons)

Netherlands

Competence: Jointly authorized

Function: Manager

Starting date: 2014-01-01

Date of birth: 1965-07-11, Aruba, AN

Involved with the following companies

 

Nutreco Nederland B.V.

Veerstraat 38

5831JN Boxmeer

Netherlands

Registration number: 160587210000

Function: Manager

 

A. Keesman (Aafje)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 1999-02-01

Date of birth: 1953-04-10, Zijpe, NL

 

H.A. van de Kolk (Henricus Antonius)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2004-02-01

Date of birth: 1966-05-29, Mill en Sint Hubert, NL

 

D.C.A.M. Wind - van Es (Danielle Catharina Anna Maria)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2005-09-01

Date of birth: 1975-12-27, Oss, NL

 

F.R. Mustafajev (Famil Rizvan)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2011-08-25

Date of birth: 1964-01-20, Akhsu, NL

 

R.M. Wirken (Remko Mark)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2011-09-26

Date of birth: 1981-07-01, Roosendaal en Nispen, NL


 

R.H.E. de Waal (Remco Hans Erik)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2011-10-01

Date of birth: 1970-07-17, Cartagena, CO

 

M.J. van de Wall (Maria Johanna)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2011-10-01

Date of birth: 1963-02-27, Geldrop, NL

 

 

Employees

 

Year

 

2015

2012

2011

2007

2004

Total

 

19

11

11

11

11

 

 

 

 

Key figures

 

Year

2013

2012

2011

2010

2009

Quick ratio

1,08

0,99

0,97

0,86

1,02

Current ratio

1,32

1,27

1,20

1,11

1,28

 

Working capital/ balance total

0,15

0,13

0,10

0,06

0,13

Equity / balance total

0,36

0,34

0,34

0,34

0,34

Equity / Fixed assets

0,93

0,85

0,84

0,81

0,80

Equity / liabilities

0,57

0,53

0,52

0,52

0,53

Balance total / liabilities

1,58

1,53

1,53

1,53

1,53

 

Working capital

388.900.000

359.100.000

254.000.000

137.700.000

267.800.000

Equity

942.200.000

972.000.000

874.500.000

809.400.000

730.200.000

Mutation equity

-3,07

11,15

8,04

10,85

11,48

Mutation short term liabilities

-7,04

5,10

2,04

30,36

-7,99

 

Return on total assets (ROA)

6,48

7,52

7,01

6,57

6,33

Return on equity (ROE)

18,04

21,79

20,43

19,19

18,43

Gross profit margin

5,05

4,49

4,15

3,82

3,65

Net profit margin

3,90

3,40

2,78

2,29

2,06

 

Average collection ratio

3,16

3,98

3,77

4,03

4,80

Average payment ratio

3,28

5,02

4,58

6,00

6,23

Equity turnover ratio

4,10

5,38

5,40

6,10

6,18

Total assets turnover ratio

1,47

1,86

1,85

2,09

2,12

Fixed assets turnover ratio

3,82

4,57

4,52

4,94

4,92

Inventory conversion ratio

13,52

14,13

15,91

15,99

17,97

 

Turnover

3.867.100.000

5.229.100.000

4.721.100.000

4.939.700.000

4.511.700.000

Operating result

195.100.000

234.600.000

196.100.000

188.900.000

164.800.000

Net result after taxes

150.801.000

177.600.000

131.201.000

113.001.000

93.001.000

 

Gross profit

3.879.700.000

5.239.200.000

 

4.946.900.000

4.516.000.000

EBIT

195.100.000

234.600.000

196.100.000

188.900.000

164.800.000

 

 

Summary

 

The 2013 financial result structure is a postive working captial of 388.900.000 euro, which is

in agreement with 15 % of the total assets of the company.

The working capital has increased with 8.3 % 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 1.32. When the current ratio is below 1.5, the

company may have problems meeting its short-term obligations.

The quick ratio in 2013 of the company was 1.08. A company with a Quick Ratio of more than

1 can currently pay back its current liabilities.

The 2012 financial result structure is a postive working captial of 359.100.000 euro, which is

in agreement with 13 % of the total assets of the company.

The working capital has increased with 41.38 % 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 1.27. 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 0.99. 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 financial statements shown in the report relate to the consolidated financial statements of

the group.

Type of annual account            Consolidated

Annual account                        Nutreco N.V.

Veerstraat 38

5831JN Boxmeer

Netherlands

Registration number: 160743050000

 

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

429.400.000

408.100.000

360.500.000

347.300.000

310.400.000

Tangible fixed assets

500.100.000

639.600.000

583.300.000

564.600.000

517.100.000

 

Year

2013

2012

2011

2010

2009

End date

2013-12-31

2012-12-31

2011-12-31

2010-12-31

2009-12-31

Financial fixed assets

83.600.000

96.200.000

100.600.000

88.100.000

89.500.000

Fixed assets

1.013.100.000

1.143.900.000

1.044.400.000

1.000.000.000

917.000.000

 

Total stock

286.100.000

370.100.000

296.800.000

309.000.000

251.000.000

Accounts receivable

611.900.000

357.400.000

742.000.000

601.400.000

540.800.000

Other receivables

566.200.000

683.400.000

289.400.000

222.500.000

183.900.000

Total receivables

1.178.100.000

1.040.800.000

1.031.400.000

823.900.000

724.700.000

Liquid funds

146.900.000

263.000.000

176.800.000

230.800.000

232.600.000

Current assets

1.611.100.000

1.673.900.000

1.505.000.000

1.363.700.000

1.208.300.000

Total assets

2.624.200.000

2.817.800.000

2.549.400.000

2.363.700.000

2.125.300.000

 

 

Total equity

942.200.000

972.000.000

874.500.000

809.400.000

730.200.000

 

Provisions

30.200.000

 

33.200.000

26.000.000

19.000.000

Long term interest yielding debt

410.000.000

521.900.000

382.000.000

292.100.000

425.100.000

Long term liabilities

410.000.000

521.900.000

382.000.000

292.100.000

425.100.000

Accounts payable

 

1.204.600.000

1.044.800.000

678.800.000

546.900.000

Other short term liabilities

 

110.200.000

206.200.000

547.200.000

393.600.000

Short term liabilities

1.222.200.000

1.314.800.000

1.251.000.000

1.226.000.000

940.500.000

Total short and long term liabilities

1.662.400.000

1.836.700.000

1.666.200.000

1.544.100.000

1.384.600.000

Total liabilities

2.624.200.000

2.817.800.000

2.549.400.000

2.363.700.000

2.125.300.000

 

 

Summary

 

The total assets of the company decreased with -6.87 % between 2012 and 2013.

This downturn is mainly retrievable in the fixed asset decrease of -11.43 %.

Assets reduction is explained by a Net Worth decrease of -3.07 %, and an indebtedness

reduction of -9.49 %.

In 2013 the assets of the company were 38.61 % composed of fixed assets and 61.39 % by

current assets. The assets are being financed by an equity of 35.9 %, and total debt of 64.1

%.

The total assets of the company increased with 10.53 % between 2011 and 2012.

The fixed asset growth of 9.53 % is lower than the total asset growth.

The asset growth has mainly been financed by a Net Worth increase of 11.15 %. Debt,

however, grew with 10.23 %.

In 2012 the assets of the company were 40.6 % composed of fixed assets and 59.4 % by

current assets. The assets are being financed by an equity of 34.49 %, and total debt of

65.51 %.

 

 

 

 

Profit and loss

 

Year

2013

2012

2011

2010

2009

Revenues

3.887.700.000

5.248.100.000

4.724.500.000

4.979.200.000

4.552.400.000

Other operating income

8.000.000

8.900.000

3.400.000

32.300.000

36.400.000

Net turnover

3.867.100.000

5.229.100.000

4.721.100.000

4.939.700.000

4.511.700.000

 

Operating expenses

3.692.600.000

5.013.500.000

4.528.400.000

4.790.300.000

4.387.600.000

Result in subsidiaries

3.500.000

3.200.000

6.600.000

2.200.000

1.400.000

Operating result

195.100.000

234.600.000

196.100.000

188.900.000

164.800.000

 

Financial income

6.200.000

6.300.000

11.200.000

7.500.000

6.700.000

Financial expenses

34.800.000

32.300.000

35.200.000

43.300.000

38.300.000

Financial result

-28.600.000

-26.000.000

-24.000.000

-35.800.000

-31.600.000

Result on ordinary operations before taxes

170.000.000

211.800.000

178.700.000

155.300.000

134.600.000

 

Taxation on the result of ordinary activities

42.399.000

54.100.000

45.499.000

39.099.000

34.699.000

Result of ordinary activities after taxes

127.601.000

157.700.000

133.201.000

116.201.000

99.901.000

 

Extraordinary income

 

20.500.000

7.100.000

1.000.000

2.200.000

Extraordinary expense

100.000

600.000

9.100.000

4.200.000

9.100.000

Extraordinary result after taxation

-100.000

19.900.000

-2.000.000

-3.200.000

-6.900.000

Result subsidiaries after taxes

23.300.000

 

 

 

 

Net result

150.801.000

177.600.000

131.201.000

113.001.000

93.001.000

 

Summary

 

The turnover of the company decreased by -26.05 % between 2012 and 2013.

The operating result of the company declined with -16.84 % 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 -13.83

% 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 -20.97 to a

level of 1.47.

The Net Result of the company increased by -15.09 % 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 -17.21 % of the analysed period, being 18.04 % in the year 2013.

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

The turnover of the company grew with 10.76 % between 2011 and 2012.

The operating result of the company grew with 19.63 % 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 7.28 %

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

Despite the growth the asset turnover remained the same at 1.86.

The Net Result of the company decreased by 35.36 % between 2011 and 2012.

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 6.66 % of the analysed period, being 21.79 % in the year 2012.

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

 

 

 

Analysis

 

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

Region             Noord-Oost-Brabant

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

In the region Noord-Oost-Brabant 2539 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 Noord-Oost-Brabant 46 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 Noord-Oost-Brabant is normal

Publications


 

Consent statements      15-04-2014: Voor boekjaar 2013 is een instemmingsverklaring gedeponeerd.

23-04-2013: Voor boekjaar 2012 is een instemmingsverklaring gedeponeerd.

13-04-2012: Voor boekjaar 2011 is een instemmingsverklaring gedeponeerd.

13-04-2011: Voor boekjaar 2010 is een instemmingsverklaring gedeponeerd.

Functions                     03-04-2014: Per 01-01-2014 is bestuurder 16058721 Nutreco Nederland B.V. uit functie

getreden.

20-01-2014: Per 01-01-2014 is bestuurder Otto-Jan Alphons Seijler in functie getreden.

14-10-2011: Per 01-10-2011 is gevolmachtigde Remco Hans Erik de Waal in functie

getreden. 05-10-2011: Per 26-09-2011 is gevolmachtigde Remko Mark Wirken in functie getreden.

25-08-2011: Per 25-08-2011 is gevolmachtigde Famil Rizvan Mustafajev in functie getreden.

14-07-2011: Per 01-07-2011 is gevolmachtigde Abraham Dreschler uit functie getreden.

17-05-2011: Per 01-05-2011 is bestuurder Harm de Wildt in functie getreden.

17-05-2011: Per 01-05-2011 is bestuurder Rob Kiers in functie getreden.

17-05-2011: Per 01-05-2011 is bestuurder Hendrikus Anthonius Maria Maatman uit functie

getreden.

17-05-2011: Per 01-05-2011 is bestuurder Johannes Adrianus Henricus Maria Smulders uit

functie getreden.

 

 

Company structure

 

Nutreco N.V.

Veerstraat 38

5831JN Boxmeer

Netherlands

Registration number: 160743050000

 

Nutreco Nederland B.V.

Veerstraat 38

5831JN Boxmeer

Netherlands

Registration number: 160587210000

 

Trouw Nutrition Hifeed B.V.

Veerstraat 38

5831JN Boxmeer

Netherlands

Registration number: 380215070000

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.39

UK Pound

1

Rs.96.85

Euro

1

Rs.75.67

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NIS

 

               

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.