MIRA INFORM REPORT

 

 

Report No. :

303582

Report Date :

17.01.2015

 

IDENTIFICATION DETAILS

 

Name :

RHM ROHSTOFF-HANDELSGESELLSCHAFT MBH

 

 

Registered Office :

Rheinstr. 141 D 45478 Mülheim

 

 

Country :

Germany

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

23.08.1991

 

 

Legal Form :

Private limited company

 

 

Line of Business :

Wholesale of iron ores, iron, steel and iron and steel semi-finished goods

 

 

No. of Employee :

38

 

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)

Germany

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

GERMANY - ECONOMIC OVERVIEW

 

The German economy - the fifth largest economy in the world in PPP terms and Europe's largest - is a leading exporter of machinery, vehicles, chemicals, and household equipment and benefits from a highly skilled labor force. Like its Western European neighbors, Germany faces significant demographic challenges to sustained long-term growth. Low fertility rates and declining net immigration are increasing pressure on the country's social welfare system and necessitate structural reforms. Reforms launched by the government of Chancellor Gerhard SCHROEDER (1998-2005), deemed necessary to address chronically high unemployment and low average growth, has contributed to strong growth and falling unemployment. These advances, as well as a government subsidized, reduced working hour scheme, help explain the relatively modest increase in unemployment during the 2008-09 recession - the deepest since World War II - and its decrease to 5.3% in 2013. The new German government introduced a minimum wage of $11 per hour to take effect in 2015. Stimulus and stabilization efforts initiated in 2008 and 2009 and tax cuts introduced in Chancellor Angela MERKEL's second term increased Germany's total budget deficit - including federal, state, and municipal - to 4.1% in 2010, but slower spending and higher tax revenues reduced the deficit to 0.8% in 2011 and in 2012 Germany reached a budget surplus of 0.1%. A constitutional amendment approved in 2009 limits the federal government to structural deficits of no more than 0.35% of GDP per annum as of 2016 though the target was already reached in 2012. Following the March 2011 Fukushima nuclear disaster, Chancellor Angela MERKEL announced in May 2011 that eight of the country's 17 nuclear reactors would be shut down immediately and the remaining plants would close by 2022. Germany hopes to replace nuclear power with renewable energy. Before the shutdown of the eight reactors, Germany relied on nuclear power for 23% of its electricity generating capacity and 46% of its base-load electricity production.

 

Source : CIA

 

 

 

 


Company Name and Address

 

RHM ROHSTOFF-HANDELSGESELLSCHAFT MBH

 

 Company Status:         active

                                    Rheinstr. 141

                                    D 45478 Mülheim

                                    Telephone:0208/999240

                                    Telefax:  0208/9992415

                                    Homepage: www.rhm-rohstoffe.de

E-mail:                          info@rhm-rohstoffe.de

 

 VAT no.:                      DE123061522

 

 

 CONCLUSION

 

 Business relations are permissible.

 

 

Company Summary

 

 LEGAL FORM              Private limited company

 Date of foundation:      23.08.1991

 Shareholders'

 agreement:                   23.08.1991

 Registered on:             21.09.1994

 Commercial Register:   Local court 47051 Duisburg

 under:                          HRB 15217

 

 Share capital:                EUR         10,000,000.00

 

 Shareholder:

                                    Dr. Arend Oetker Holding GmbH & Co. KG

                                    Lübecker Str. 49-55

                                    D 23611 Bad Schwartau

                                    Legal form: Ltd partnership with priv. ltd.

                                    company as general partner

                                    Total cap.         EUR         17,000,000.00

                                    contribution:

                                    Share:             EUR          4,000,000.00

                                    Registered on: 18.05.1981

                                    Reg. data: 23568 Lübeck, HRA 1095 BS

 Shareholder:

                                    Bötzel Holding GmbH

                                    Wittener Str. 168

                                    D 58456 Witten

                                    Legal form: Private limited company

                                    Share capital:     EUR          1,000,000.00

                                    Share:             EUR          4,000,000.00

                                    Registered on: 27.07.2004

                                    Reg. data: 44787 Bochum, HRB 8940

 Shareholder:

                                    Udo Gustav Meynerts

                                    D 45478 Mülheim

                                    born: 19.05.1951

                                    Share:             EUR          1,000,000.00

 Shareholder:

                                    Josef Heckner Holding GmbH

                                    Nassestr. 10

                                    D 50939 Köln

                                    Legal form: Private limited company

                                    Share capital:     EUR             25,000.00

                                    Share:             EUR          1,000,000.00

                                    Registered on: 18.11.2002

                                    Reg. data: 50939 Köln, HRB 45408

 Manager:

                                    Udo Gustav Meynerts

                                    D 45478 Mülheim

                                    born: 19.05.1951

                                    Marital status: married

 Manager:

                                    Wilhelm Gustav Bötzel jun.

                                    Im Pastoratsbusch 44a

                                    D 44797 Bochum

                                    having sole power of representation

                                    born: 18.07.1953

                                    Profession: Businessman

                                    Property regime: Separation of property

                                    Marital status: married

 Proxy:

                                    Klaus Remy

                                    Richard-Wagner-Str. 2

                                    D 56579 Rengsdorf

                                    authorized to jointly represent the company

                                    born: 09.02.1955

 Proxy:

                                    Stefan Rick

                                    Reinshagener Str. 143

                                    D 42857 Remscheid

                                    authorized to jointly represent the company

                                    born: 18.11.1958

                                    Profession: Businessman

 

 Further functions/participations of Udo Gustav Meynerts (Manager)

 Manager:

                                    DRT Deutsche Rohstofftechnik GmbH

                                    Rheinstr. 141

                                    D 45478 Mülheim

                                    Legal form: Private limited company

                                    Share capital:     EUR             25,000.00

                                    Registered

                                    on:         15.02.2013

                                    Reg. data:  47051 Duisburg, HRB 25199

 

 Further functions/participations of Wilhelm Gustav Bötzel jun.

 (Manager)

 Limited partner:

                                    Schrottverwertung Lente u. Habedank GmbH &

                                    Co. K.G.

                                    Wittener Str. 168

                                    D 58456 Witten

                                    Legal form: Ltd partnership with priv. ltd.

                                    company as general partner

                                    Total cap.         EUR          1,500,000.00

                                    contribution:

                                    Share:             EUR            750,000.00

                                    Registered

                                    on:         02.10.1986

                                    Reg. data:  44787 Bochum, HRA 4834

 Limited partner:

                                    W. Bötzel GmbH & Co. KG

                                    Rohstoffhandelsgesellschaft

                                    Lärchenweg 11

                                    D 83242 Reit im Winkl

                                    Legal form: Ltd partnership with priv. ltd.

                                    company as general partner

                                    Total cap.         EUR            100,000.00

                                    contribution:

                                    Share:             EUR            100,000.00

                                    Registered

                                    on:         27.11.2006

                                    Reg. data:  83278 Traunstein, HRA 9287

 Shareholder:

                                    Metzger GmbH

                                    Wittener Str. 170-176

                                    D 58456 Witten

                                    Legal form: Private limited company

                                    Share capital:     EUR          1,250,000.00

                                    Share:             EUR          1,250,000.00

                                    Registered

                                    on:         20.11.1980

                                    Reg. data:  44787 Bochum, HRB 8729

 Shareholder:

                                    Bötzel Holding GmbH

                                    Wittener Str. 168

                                    D 58456 Witten

                                    Legal form: Private limited company

                                    Share capital:     EUR          1,000,000.00

                                    Share:             EUR          1,000,000.00

                                    Registered

                                    on:         27.07.2004

                                    Reg. data:  44787 Bochum, HRB 8940

 Shareholder:

                                    Uwe Schero GmbH

                                    Wittener Str. 168

                                    D 58456 Witten

                                    Legal form: Private limited company

                                    Share capital:     EUR             25,000.00

                                    Share:             EUR             12,500.00

                                    Registered

                                    on:         10.09.2009

                                    Reg. data:  44787 Bochum, HRB 12375

 Manager:

                                    Bötzel GmbH

                                    Wittener Str. 170-176

                                    D 58456 Witten

                                    Legal form: Private limited company

                                    Share capital:     EUR             30,000.00

                                    Registered

                                    on:         08.02.1980

                                    Reg. data:  44787 Bochum, HRB 8772

 Manager:

                                    Metzger GmbH

                                    Wittener Str. 170-176

                                    D 58456 Witten

                                    Legal form: Private limited company

                                    Share capital:     EUR          1,250,000.00

                                    Registered

                                    on:         20.11.1980

                                    Reg. data:  44787 Bochum, HRB 8729

 Manager:

                                    Schrottaufbereitung, Recycling und

                                    Hafenumschlag Alfred Mandel GmbH

                                    Uferstr. 37-39

                                    D 45881 Gelsenkirchen

                                    Legal form: Private limited company

                                    Share capital:     EUR          5,000,000.00

                                    Registered

                                    on:         28.03.1985

                                    Reg. data:  45879 Gelsenkirchen, HRB 1172

 Manager:

                                    Uwe Schero GmbH

                                    Wittener Str. 168

                                    D 58456 Witten

                                    Legal form: Private limited company

                                    Share capital:     EUR             25,000.00

                                    Registered

                                    on:         10.09.2009

                                    Reg. data:  44787 Bochum, HRB 12375

 Manager:

                                    Lente Metall GmbH.

                                    Wittener Str. 168

                                    D 58456 Witten

                                    Legal form: Private limited company

                                    Share capital:     EUR            100,000.00

                                    Registered

                                    on:         09.02.2000

                                    Reg. data:  44787 Bochum, HRB 8422

 Manager:

                                    Bötzel Holding GmbH

                                    Wittener Str. 168

                                    D 58456 Witten

                                    Legal form: Private limited company

                                    Share capital:     EUR          1,000,000.00

                                    Registered

                                    on:         27.07.2004

                                    Reg. data:  44787 Bochum, HRB 8940

 Manager:

                                    RRG Rohstoff-Recycling Gelsenkirchen GmbH

                                    Uferstr. 37-39

                                    D 45881 Gelsenkirchen

                                    Legal form: Private limited company

                                    Share capital:     EUR             31,200.00

                                    Registered

                                    on:         09.08.1994

                                    Reg. data:  45879 Gelsenkirchen, HRB 2057

 

 

 COMPANY HISTORY

 

 23.08.1991 - 26.02.1992            RHM Rohstoff-Handelsgesellschaft mbH

                                                D 70173 Stuttgart

                                                Private limited company

 26.02.1992 - 21.09.1994            RHM Rohstoff-Handelsgesellschaft mbH

                                                Alteburger Str. 189

                                                D 50968 Köln

                                                Private limited company

 

 

 BUSINESS ACTIVITIES

 

 Main industrial sector

 46721   Wholesale of iron ores, iron, steel and iron and steel semi-finished goods

 

 

 BRANCHES AND FACTORIES

 Branch:

                                                RHM Rohstoff-Handelsgesellschaft mbH

                                                Richard-Wagner-Str. 2

                                                D 56579 Rengsdorf

                                                TEL.: 02634/921027

 

 

 PARTICIPATIONS

 

 Limited partner:

                                                Wilhelm Bötzel GmbH & Co. KG

                                                Wittener Str. 170-176

                                                D 58456 Witten

                                                Legal form: Ltd partnership with priv. ltd.

                                                company as general partner

                                                Company Status: active

                                                Total cap.         EUR         10,000,000.00

                                                contribution:

                                                Share:             EUR         10,000,000.00

                                                Reg. data:  08.02.1980

                                                Local court 44787 Bochum

                                                HRA 4818

 Limited partner:

                                                Besitzgesellschaft Hafenstraße eins b GmbH &

                                                Co. KG

                                                Hafenstr. 1b

                                                D 44653 Herne

                                                Legal form: Ltd partnership with priv. ltd.

                                                company as general partner

                                                Company Status: active

                                                Total cap.         EUR             28,000.00

                                                contribution:

                                                Share:             EUR             21,000.00

                                                Reg. data:  18.12.2014

                                                Local court 44787 Bochum

                                                HRA 7057

 Shareholder:

                                                Schrottaufbereitung, Recycling und

                                                Hafenumschlag Alfred Mandel GmbH

                                                Uferstr. 37-39

                                                D 45881 Gelsenkirchen

                                                Legal form: Private limited company

                                                Company Status: active

                                                Share capital:     EUR          5,000,000.00

                                                Share:             EUR          5,000,000.00

                                                Reg. data:  28.03.1985

                                                Local court 45879 Gelsenkirchen

                                                HRB 1172

 Shareholder:

                                                HSS-Beteiligungsgesellschaft mbH

                                                Rheinstr. 141

                                                D 45478 Mülheim

                                                Legal form: Private limited company

                                                Company Status: active

                                                Share capital:     EUR            200,000.00

                                                Share:             EUR            160,000.00

                                                Reg. data:  11.09.2012

                                                Local court 47051 Duisburg

                                                HRB 24804

 Shareholder:

                                                MAI Metal Alloy Impex GmbH

                                                Rheinstr. 125

                                                D 45478 Mülheim

                                                Legal form: Private limited company

                                                Company Status: active

                                                Share capital:     EUR            100,000.00

                                                Share:             EUR            100,000.00

                                                Reg. data:  07.11.2013

                                                Local court 47051 Duisburg

                                                HRB 25937

 Shareholder:

                                                HKM Rohstoffhandel GmbH

                                                Ehinger Str. 200

                                                D 47259 Duisburg

                                                Legal form: Private limited company

                                                Company Status: active

                                                Share capital:     EUR            100,000.00

                                                Share:             EUR             49,000.00

                                                Reg. data:  03.06.2003

                                                Local court 47051 Duisburg

                                                HRB 16368

 Shareholder:

                                                Bötzel GmbH

                                                Wittener Str. 170-176

                                                D 58456 Witten

                                                Legal form: Private limited company

                                                Company Status: active

                                                Share capital:     EUR             30,000.00

                                                Share:             EUR             30,000.00

                                                Reg. data:  08.02.1980

                                                Local court 44787 Bochum

                                                HRB 8772

 Shareholder:

                                                ProGENF IP GmbH

                                                Major-Hirst-Str. 11

                                                D 38442 Wolfsburg

                                                Legal form: Private limited company

                                                Company Status: active

                                                Share capital:     EUR            100,000.00

                                                Share:             EUR             30,000.00

                                                Reg. data:  03.06.2011

                                                Local court 38100 Braunschweig

                                                HRB 203046

 Shareholder:

                                                Kösling Metalle GmbH

                                                Hafenstr. 1b

                                                D 44653 Herne

                                                Legal form: Private limited company

                                                Company Status: active

                                                Share capital:     EUR             26,000.00

                                                Share:             EUR             19,500.00

                                                Reg. data:  15.04.2014

                                                Local court 44787 Bochum

                                                HRB 14925

 Shareholder:

                                                Verwaltungsgesellschaft Hafenstraße eins b

                                                mbH

                                                Hafenstr. 1b

                                                D 44653 Herne

                                                Legal form: Private limited company

                                                Company Status: active

                                                Share capital:     EUR             25,000.00

                                                Share:             EUR             18,750.00

                                                Reg. data:  17.12.2014

                                                Local court 44787 Bochum

                                                HRB 15246

 Shareholder:

                                                DRT Deutsche Rohstofftechnik GmbH

                                                Rheinstr. 141

                                                D 45478 Mülheim

                                                Legal form: Private limited company

                                                Company Status: active

                                                Share capital:     EUR             25,000.00

                                                Share:             EUR             12,500.00

                                                Reg. data:  15.02.2013

                                                Local court 47051 Duisburg

                                                HRB 25199

 

 

 FINANCIAL INFORMATION

 

 Payment experience:                within agreed terms

 

 Negative information:               We have no negative information at hand.

 

 

BALANCE SHEET YEAR:  2012

 

 

 REAL ESTATE

 

 Type of ownership:                   Tenant

 Address                                   Rheinstr. 141

                                                D 45478 Mülheim

 

 Real Estate of:                         Udo Gustav Meynerts

 Type of ownership:                   Tenant

 Address

                                                D 40699 Erkrath

 

 Real Estate of:                         Wilhelm Gustav Bötzel jun.

 Type of ownership:                   Tenant

 Address                                   Im Pastoratsbusch 44a

                                                D 44797 Bochum

 

 Land register documents were not available.

 

 

 BANKERS

 

 Principal bank

 UNICREDIT BANK - HYPOVEREINSBANK, 50443 KÖLN

 Sort. code: 37020090, Account no.: 3718034

 BIC: HYVEDEMM429

 


 

 FINANCIAL FIGURES

 

 Turnover:            2014                                      EUR        178,400,000.00

 Equipment:                                                      EUR          1,722,355.00

 Ac/ts receivable:                                              EUR         25,113,031.00

 Liabilities:                                            EUR         34,601,700.00

 Employees:                                            38

 

 

 BALANCE SHEETS

 

 Balance sheet ratios     01.01.2012 - 31.12.2012

 Equity ratio [%]:                                   43.47

 Liquidity ratio:                                      0.73

 Return on total capital [%]:                    2.44

 

 

 Balance sheet ratios 01.01.2011 - 31.12.2011

 Equity ratio [%]:                                   43.05

 Liquidity ratio:                                      0.68

 Return on total capital [%]:                    4.20

 

 

 Balance sheet ratios 01.01.2010 - 31.12.2010

 Equity ratio [%]:                                   43.87

 Liquidity ratio:                                      0.78

 Return on total capital [%]:                              8.93

 

 

 Equity ratio

 

 The equity ratio indicates the portion of the equity as compared

 to the total capital. The higher the equity ratio, the better the

 economic stability (solvency) and thus the financial autonomy of

 a company.

 

 Liquidity ratio

 

 The liquidity ratio shows the proportion between adjusted

 receivables and net liabilities. The higher the ratio, the lower

 the company's financial dependancy from external creditors.

 

 Return on total capital

 

 The return on total capital shows the efficiency and return on

 the total capital employed in the company. The higher the return

 on total capital, the more economically does the company work

 with the invested capital.

 

 

Financial Details

 

 

 TYPE OF BALANCE SHEET:                         COMPANY BALANCESHEET

 

 FINANCIAL YEAR:                                01.01.2012 - 31.12.2012

 

 ASSETS 

                                                EUR         65,266,643.69

Fixed assets                                    EUR         30,397,663.99

Intangible assets                               EUR              2,632.00

Concessions, licences, rights                   EUR              2,632.00

Tangible assets                                 EUR          7,351,757.63

Land / similar rights                           EUR          2,758,325.00

Plant / machinery                               EUR          1,995,275.00

Other tangible assets / fixtures and

fittings                                        EUR          1,722,355.00

Advance payments made / construction

in progress                                     EUR            875,802.63

Financial assets                                EUR         23,043,274.36

Shares in participations /

subsidiaries and the like                       EUR         23,043,274.36

Shares in related companies                     EUR         22,951,774.36

Shares in investee companies                    EUR             91,500.00

Current assets                                  EUR         34,818,634.42

Stocks                                          EUR          9,516,797.60

Finished goods / work in progress               EUR          9,516,797.60

Accounts receivable                             EUR         25,113,030.98

Other debtors and assets                        EUR         25,113,030.98

Liquid means                                    EUR            188,805.84

Remaining other assets                          EUR             50,345.28

Accruals (assets)                               EUR              7,914.28

thereof disagio                                 EUR              7,914.28

Active difference from asset

offsetting                                      EUR             42,431.00

 

LIABILITIES      

                                                EUR         65,266,643.69

Shareholders' equity                            EUR         28,370,682.54

Capital                                         EUR         10,000,000.00

Subscribed capital (share capital)              EUR         10,000,000.00

Balance sheet profit/loss (+/-)                 EUR         18,370,682.54

Profit / loss brought forward                   EUR         16,776,592.94

Annual surplus / annual deficit                 EUR          1,594,089.60

Provisions                                      EUR          2,093,061.00

Provisions for taxes                            EUR            287,982.00

Other / unspecified provisions                  EUR          1,805,079.00

Liabilities                                     EUR         34,601,700.15

Financial debts                                 EUR         17,526,679.38

Liabilities due to banks                        EUR         17,526,679.38

Other liabilities                               EUR         17,075,020.77

Trade creditors (for IAS incl. bills

of exchange)                                    EUR          7,288,798.58

Liabililties due to related companies           EUR          2,158,337.83

Liabilities due to investee companies           EUR          1,403,373.39

Unspecified other liabilities                   EUR          6,224,510.97

thereof liabilities from tax /

financial authorities                           EUR             54,107.32

thereof liabilities from social

security                                        EUR              5,017.22

Other liabilities                               EUR            201,200.00

Deferred taxes (not included under

provisions/liabilities)                         EUR            201,200.00

 

PROFIT AND LOSS ACCOUNT (cost-summary method) according to Comm.

Code (HGB)

Sales                                           EUR        178,380,498.97

Inventory change + own costs (+/-)              EUR            610,761.50

Inventory change (+/-)                          EUR            610,761.50

Other operating income                          EUR          1,189,411.10

Cost of materials                               EUR        167,713,516.85

Raw materials and supplies, purchased

goods                                           EUR        162,091,051.30

Purchased services                              EUR          5,622,465.55

Gross result (+/-)                              EUR         12,467,154.72

Staff expenses                                  EUR          3,065,511.28

Total depreciation                              EUR          1,534,783.00

Depreciation on tangible / intangible

asssets (incl. start-up and exp. of

bus.                                            EUR          1,534,783.00

Other operating expenses                        EUR          6,732,795.23

Operating result from continuing

operations                                      EUR          1,134,065.21

Result from participating interests

(+/-)                                           EUR          1,859,193.02

Expenses / income from participations           EUR          1,859,193.02

Income from related companies                   EUR          1,859,193.02

Interest result (+/-)                           EUR         -1,190,366.05

Interest and similar income                     EUR             66,048.55

thereof from related companies                  EUR             26,638.00

Interest and similar expenses                   EUR          1,256,414.60

thereof paid to related companies               EUR             80,568.03

Financial result (+/-)                          EUR            668,826.97

Result from ordinary operations (+/-)           EUR          1,802,892.18

Income tax / refund of income tax (+/-)         EUR           -221,343.76

Other taxes / refund of taxes                   EUR             12,541.18

Tax (+/-)                                       EUR           -208,802.58

Annual surplus / annual deficit                 EUR          1,594,089.60

 

 

TYPE OF BALANCE SHEET:                    COMPANY BALANCE SHEET

 

FINANCIAL YEAR:                           01.01.2011 - 31.12.2011

 

ASSETS                                          EUR         62,194,675.66

Fixed assets                                    EUR         30,659,565.36

Intangible assets                               EUR              6,142.00

Concessions, licences, rights                   EUR              6,142.00

Tangible assets                                 EUR          7,770,149.00

Land / similar rights                           EUR          3,046,388.00

Plant / machinery                               EUR          2,888,595.00

Other tangible assets / fixtures and

fittings                                        EUR          1,835,166.00

Financial assets                                EUR         22,883,274.36

Shares in participations /

subsidiaries and the like                       EUR         22,883,274.36

Shares in related companies                     EUR         22,791,774.36

Shares in investee companies                    EUR             91,500.00

Current assets                                  EUR         31,478,773.13

Stocks                                          EUR          8,871,314.80

Raw materials, consumables and

supplies                                        EUR             42,100.00

Finished goods / work in progress               EUR          8,829,214.80

Accounts receivable                             EUR         22,501,521.51

Amounts due from shareholders                   EUR              2,000.00

Trade debtors                                   EUR         14,350,874.66

Amounts due from related companies              EUR          7,186,428.18

Other debtors and assets                        EUR            962,218.67

Liquid means                                    EUR            105,936.82

Remaining other assets                          EUR             56,337.17

Accruals (assets)                               EUR             16,115.17

thereof disagio                                 EUR             16,115.17

Active difference from asset

offsetting                                      EUR             40,222.00

 

 

 LIABILITIES                                    EUR         62,194,675.66

Shareholders' equity                            EUR         26,776,592.94

Capital                                         EUR         10,000,000.00

Subscribed capital (share capital)              EUR         10,000,000.00

Balance sheet profit/loss (+/-)                 EUR         16,776,592.94

Profit / loss brought forward                   EUR         14,162,166.12

Annual surplus / annual deficit                 EUR          2,614,426.82

Provisions                                      EUR          1,883,180.00

Provisions for taxes                            EUR            187,119.00

Other / unspecified provisions                  EUR          1,696,061.00

Liabilities                                     EUR         33,120,702.72

Financial debts                                 EUR         13,470,873.94

Liabilities due to banks                        EUR         13,470,873.94

Other liabilities                               EUR         19,649,828.78

Trade creditors (for IAS incl. bills

of exchange)                                    EUR         10,169,236.78

Liabilities due to shareholders                 EUR                  0.00

Liabililties due to related companies           EUR          3,052,504.93

Liabilities due to investee companies           EUR            660,508.71

Unspecified other liabilities                   EUR          5,767,578.36

thereof liabilities from tax /

financial authorities                           EUR             71,598.66

thereof liabilities from social

security                                        EUR              5,180.62

Other liabilities                               EUR            414,200.00

Deferred taxes (not included under

provisions/liabilities)                         EUR            414,200.00

 

PROFIT AND LOSS ACCOUNT (cost-summary method) according to Comm.

Code (HGB)

Sales                                           EUR        207,718,585.28

Inventory change + own costs (+/-)              EUR          3,779,755.27

Inventory change (+/-)                          EUR          3,779,755.27

Other operating income                          EUR            594,325.32

Cost of materials                               EUR        198,451,439.78

Raw materials and supplies, purchased

goods                                           EUR        192,952,352.87

Purchased services                              EUR          5,499,086.91

Gross result (+/-)                              EUR         13,641,226.09

Staff expenses                                  EUR          3,226,929.25

Wages and salaries                              EUR          2,798,502.16

Social security contributions and

expenses for pension plans and

benefits                                        EUR            428,427.09

Total depreciation                              EUR          1,540,960.45

Depreciation on tangible / intangible

asssets (incl. start-up and exp. of

bus.                                            EUR          1,540,960.45

Other operating expenses                        EUR          6,720,990.56

Operating result from continuing

operations                                      EUR          2,152,345.83

Result from participating interests

(+/-)                                           EUR          2,345,846.29

Expenses / income from participations           EUR          2,345,846.29

Income from related companies                   EUR          2,345,846.29

Interest result (+/-)                           EUR         -1,228,276.16

Interest and similar income                     EUR             30,651.91

thereof from related companies                  EUR             21,929.00

Interest and similar expenses                   EUR          1,258,928.07

thereof paid to related companies               EUR             86,562.74

Financial result (+/-)                          EUR          1,117,570.13

Result from ordinary operations (+/-)           EUR          3,269,915.96

Income tax / refund of income tax (+/-)         EUR           -558,857.57

Other taxes / refund of taxes                   EUR            -96,631.57

Tax (+/-)                                       EUR           -655,489.14

Annual surplus / annual deficit                 EUR          2,614,426.82

     


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 61.89

UK Pound

1

Rs. 93.92

Euro

1

Rs. 72.00

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

ASH

 


 

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.