MIRA INFORM REPORT

 

 

Report No. :

329750

Report Date :

07.07.2015

 

IDENTIFICATION DETAILS

 

Name :

FERMION OY

 

 

Registered Office :

Koivu-Mankkaan tie 6 A, 02200, PL 28, 02101, Espoo,

 

 

Country :

Finland

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

07.10.2003

 

 

Legal Form :

Limited Company

 

 

Line of Business :

Manufacture of other chemical products n.e.c.

 

 

No. of Employees :

332

 

 

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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

Finland

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

FINLAND - ECONOMIC OVERVIEW

 

Finland has a highly industrialized, largely free-market economy with per capita output almost as high as that of Austria, Belgium, the Netherlands, or Sweden. Trade is important, with exports accounting for over one-third of GDP in recent years. Finland is historically competitive in manufacturing - principally the wood, metals, engineering, telecommunications, and electronics industries. Finland excels in export of technology for mobile phones as well as promotion of startups in the ICT, gaming, cleantech, and biotechnology sectors. Except for timber and several minerals, Finland depends on imports of raw materials, energy, and some components for manufactured goods. Because of the climate, agricultural development is limited to maintaining self-sufficiency in basic products. Forestry, an important export earner, provides a secondary occupation for the rural population. Finland had been one of the best performing economies within the EU before 2009 and its banks and financial markets avoided the worst of global financial crisis. However, the world slowdown hit exports and domestic demand hard in that year, with Finland experiencing one of the deepest contractions in the euro zone. A recovery of exports, domestic trade, and household consumption stimulated economic growth in 2010-12, however, continued recession within the EU dampened the economy in 2012-14. The recession affected general government finances and the debt ratio, turning previously strong budget surpluses into deficits, losing its coveted triple-A credit rating, and on pace to breach EU debt limits in 2015. Finland's main challenge will be to stimulate growth while faced with weak export demand in the EU and its own government austerity measures. Longer-term, Finland must address a rapidly aging population and decreasing productivity in traditional industries that threaten competitiveness, fiscal sustainability, and economic growth. The depreciating ruble will retard exports to Russia.

 

Source : CIA

 

 

Company Name and Summary

 

Trading Name

Fermion Oy

Trade Registry Number

 

Company Name

Fermion Oy

Business ID

18552129

 

Previous Name

 

 

 

Telephone Number

0104261

Registered Address

Koivu-Mankkaan tie 6 A, 02200, ESPOO

 

Fax Number

094521764

Visiting Address

Koivu-Mankkaan tie 6 A, 02200, ESPOO

 

Home Municipality

Espoo

Postal Address

PL 28, 02101, ESPOO

 

Incorporation Date

07.10.2003

Branches

3  

 

Company Type

Limited company

Website Address

 

Primary Sic Code

20590

Accountant

PricewaterhouseCoopers Oy

Primary Sic Description

Manufacture of other chemical products n.e.c.

Last Accounts Date

31.12.2014

Share Capital (€)

1.000.000

Holding Company

Deals in importing

Yes

Foreign Ownership

No

Deals in exporting

Yes

Currency

EUR

 

 

Key Financials (€)

 

Year

31.12.2014

%

31.12.2013

%

31.12.2012

%

31.12.2011

Number of weeks

52

52

52

52

Turnover

85.964.118

-10%

95.182.697

18%

80.700.687

17%

69.189.971

Operating Profit/Loss

19.430.466

-12%

22.182.683

92%

11.536.285

6%

10.899.550

Profit/Loss after Financial Items

19.578.497

-12%

22.262.922

87%

11.876.070

6%

11.249.258

Profit/Loss after tax

1.397.093

-24%

1.845.806

537%

289.629

-37%

457.689

Current Assets

66.140.919

6%

62.588.104

22%

51.283.867

4%

49.461.122

Fixed Assets

45.215.390

1%

44.679.685

0%

44.827.884

-1%

45.253.844

Long Term Debts

20.467.050

2%

20.162.512

1%

19.991.540

-7%

21.496.393

Current Liabilities

34.160.670

9%

31.469.242

42%

22.159.011

5%

21.051.855

Shareholders Equity

56.728.589

2%

55.636.035

3%

53.961.200

3%

52.166.718

Balance sheet total

111.356.309

4%

107.267.789

12%

96.111.751

1%

94.714.966

Number of employees

332

331

322

321

Auditor qualification

The auditor has no reservations

The auditor has no reservations

The auditor has no reservations

The auditor has no reservations

 

 


Ratios

 

Year

31.12.2014

31.12.2013

31.12.2012

31.12.2011

Solvency Ratio

51%  Description: \\vivek\Foreign Report Raw2\Fermion Oy_files\SolGreen.png

52%  Description: \\vivek\Foreign Report Raw2\Fermion Oy_files\SolGreen.png

56%  Description: \\vivek\Foreign Report Raw2\Fermion Oy_files\SolGreen.png

55%  Description: \\vivek\Foreign Report Raw2\Fermion Oy_files\SolGreen.png

Low Indebtedness

Low Indebtedness

Low Indebtedness

Low Indebtedness

Net margin (%)

23%

23%

15%

16%

Interest Coverage Ratio (times)

218

212

65

84

Gearing (%)

36%

36%

37%

41%

Liquidity Ratio/Acid Test

1

1

1

2

Risk Buffer (%)

17%

21%

12%

12%

Shareholder Information

Year

31.12.2014

Total Value of Shares

1.000.000

Number of Shares

1.000.000

Value of Shares

1

 

 

Registrations in Force

 

State

Registration Date

Tax Administration

Registered

02.10.2003

Trade Register

Registered

07.10.2003

Employer Register

Registered

01.01.2004

Prepayment Register

Registered

01.01.2004

Value Added Tax-Liability

VAT-liable for business activity

01.01.2004

 

 

Current Directors

 

Name

Salonen Reijo Juhani

Date of Birth

20.06.1956

Appointment Date

12.03.2014

Nationality

FINLAND

Function

Actual Member of Board

 

Name

Huotari Olli Heikki

Date of Birth

22.03.1966

Appointment Date

12.03.2014

Nationality

FINLAND

Function

Actual Member of Board

 

Name

Karlson Jari Ilmari

Date of Birth

28.05.1961

Appointment Date

12.03.2014

Nationality

FINLAND

Function

Actual Member of Board

 

Name

Hurme Aino Anna Liisa

Date of Birth

13.05.1967

Appointment Date

12.03.2014

Nationality

FINLAND

Function

Chairman of Board

 

Name

Toivonen Arto Kalevi

Date of Birth

21.05.1960

Appointment Date

01.01.2015

Nationality

FINLAND

Function

Managing director

 

Other Company Officials

Name

Kaunisto Jari Antero

Date of Birth

24.10.1965

Appointment Date

23.10.2013

Nationality

FINLAND

Function

Procurist

 

Name

Karvonen Anu Johanna

Date of Birth

15.07.1967

Appointment Date

23.10.2013

Nationality

FINLAND

Function

Procurist

 

Name

Kantola Kari Martti

Date of Birth

11.06.1960

Appointment Date

23.10.2013

Nationality

FINLAND

Function

Procurist

 

Name

Ingberg Grels Daniel

Date of Birth

22.01.1953

Appointment Date

23.10.2013

Nationality

FINLAND

Function

Procurist

 

Name

Grumann Arne

Date of Birth

26.10.1964

Appointment Date

23.10.2013

Nationality

GERMANY

Function

Procurist

 

Name

Balk Terhi Maarit Linnea

Date of Birth

17.04.1957

Appointment Date

23.10.2013

Nationality

FINLAND

Function

Procurist

 

Name

Uusi-Rauva Mika Petteri

Date of Birth

21.05.1975

Appointment Date

23.10.2013

Nationality

FINLAND

Function

Procurist

 

Name

Salo Marko Juhani

Date of Birth

08.07.1972

Appointment Date

23.10.2013

Nationality

FINLAND

Function

Procurist

 

Name

Mikkola Martti Johannes

Date of Birth

20.03.1962

Appointment Date

23.10.2013

Nationality

FINLAND

Function

Procurist

 

Name

Lappalainen Kari Viljo

Date of Birth

11.09.1966

Appointment Date

23.10.2013

Nationality

FINLAND

Function

Procurist

 

Name

Koivisto Kari Juhani

Date of Birth

15.12.1956

Appointment Date

23.10.2013

Nationality

FINLAND

Function

Procurist

 

Name

Laaksonen Kalle Juhani

Date of Birth

30.09.1971

Appointment Date

04.06.2015

Nationality

FINLAND

Function

Principal accountant

 

 

Financials

 

PROFIT & LOSS (€)

Operating Income

31.12.2014

%

31.12.2013

%

31.12.2012

%

31.12.2011

Number of weeks

52

52

52

52

Consolidated Accounts

no

no

no

no

Sales Revenue

85.964.118

-10%

95.182.697

18%

80.700.687

17%

69.189.971

Other Operating Income

5.280.966

37%

3.863.916

24%

3.108.008

-12%

3.528.412

Total Operating Income

91.245.084

-8%

99.046.613

18%

83.808.695

15%

72.718.383

Wages & Salaries

20.061.209

-1%

20.302.784

2%

19.988.743

9%

18.343.313

Depreciation

5.660.158

-2%

5.753.647

3%

5.603.351

-7%

6.024.567

Total Operating Expenses

71.814.618

-7%

76.863.930

6%

72.272.410

17%

61.818.833

Operating Profit/Loss

19.430.466

-12%

22.182.683

92%

11.536.285

6%

10.899.550

Result From Financial Investments

Financial Income

238.387

29%

185.507

-65%

525.358

8%

484.640

Financial Expenses

90.356

-14%

105.268

-43%

185.573

38%

134.932

Total Financial Investments

148.031

84%

80.239

-76%

339.785

-3%

349.708

Profit/Loss after Financial Items

19.578.497

-12%

22.262.922

87%

11.876.070

6%

11.249.258

Extraordinary Income

0

-

0

-

0

-

0

Extraordinary Expenses

18.000.000

-10%

20.000.000

82%

11.000.000

10%

10.000.000

Profit/Loss Before Tax

1.578.497

-30%

2.262.922

158%

876.071

-30%

1.249.258

Tax

181.404

-57%

417.116

-29%

586.442

-26%

791.569

Profit/Loss After Tax

1.397.093

-24%

1.845.806

537%

289.629

-37%

457.689

 

 

BALANCE SHEET (€)

Assets

12.2014

%

12.2013

%

12.2012

%

12.2011

Number of weeks

52

52

52

52

Consolidated Accounts

no

no

no

no

Fixed Assets

Intangible Assets

683.595

-19%

842.074

7%

784.932

7%

736.487

Tangible Assets

44.177.113

2%

43.482.929

0%

43.688.270

-1%

44.162.675

Other Fixed Assets

354.682

0%

354.682

0%

354.682

0%

354.682

Total Fixed Assets

45.215.390

1%

44.679.685

0%

44.827.884

-1%

45.253.844

Current Assets

Inventories

21.738.495

2%

21.338.094

14%

18.733.103

15%

16.261.543

Trade Receivables

9.907.291

-33%

14.797.066

11%

13.288.162

4%

12.807.745

Other Receivables

33.404.432

30%

25.651.449

38%

18.589.638

-7%

19.971.260

Cash & Bank Balances

1.090.701

36%

801.495

19%

672.964

60%

420.574

Other Current Assets

0

-

0

-

0

-

0

Total Current Assets

66.140.919

6%

62.588.104

22%

51.283.867

4%

49.461.122

Total Assets

111.356.309

4%

107.267.789

12%

96.111.751

1%

94.714.966

 

EQUITY AND LIABILITIES (€)

EQUITY

Share Capital

1.000.000

0%

1.000.000

0%

1.000.000

0%

1.000.000

Share Premium Reserve

36.237.521

0%

36.237.521

0%

36.237.521

0%

36.237.521

Retained Earnings

19.491.068

6%

18.398.514

10%

16.723.679

12%

14.929.197

Other Reserves

0

-

0

-

0

-

0

Total Equity

56.728.589

2%

55.636.035

3%

53.961.200

3%

52.166.718

LONG TERM LIABILITIES

Long Term Liabilities to Financial Institutions

0

-

0

-

0

-

0

Other Long Term Liabilities Finance

0

-

0

-

0

-

0

Other Long Term Liabilities

20.467.050

2%

20.162.512

1%

19.991.540

-7%

21.496.393

Total Long Term Debts

20.467.050

2%

20.162.512

1%

19.991.540

-7%

21.496.393

CURRENT LIABILITIES

Trade Payables

10.977.716

67%

6.589.876

4%

6.342.192

2%

6.210.499

Liabilities to Financial Institutions

0

-

0

-

0

-

0

Other Short Term Financial Loans

0

-

0

-

0

-

0

Other Short Term Liabilities

23.182.954

-7%

24.879.366

57%

15.816.819

7%

14.841.356

Total Current Liabilities

34.160.670

9%

31.469.242

42%

22.159.011

5%

21.051.855

Total Liabilities

54.627.720

6%

51.631.754

22%

42.150.551

-1%

42.548.248

Total Equity & Liabilities

111.356.309

4%

107.267.789

12%

96.111.751

1%

94.714.966

 

OTHER FINANCIALS (€)

Working Capital

31.980.249

3%

31.118.862

7%

29.124.856

3%

28.409.267

Net Worth

56.044.994

2%

54.793.961

3%

53.176.268

3%

51.430.231

 

KEY RATIOS

31.12.2014

31.12.2013

31.12.2012

31.12.2011

Number of weeks

52

52

52

52

Consolidated Accounts

no

no

no

no

PROFITABILITY

Net Margin %

22,8%

23,4%

14,7%

16,3%

Operating Profit/Loss %

22,6%

23,3%

14,3%

15,8%

Pre-Tax Profit Margin %

1,8%

2,4%

1,1%

1,8%

TRADING PERFORMANCE

Return on Net Assets Employed %

2,8%

4,1%

1,6%

2,4%

Return on Total Capital %

17,7%

20,9%

12,6%

12,0%

Interest Coverage Ratio (times)

218

212

65

84

Return on Capital Employed %

2,0%

3,0%

1,2%

1,7%

Return on Total Assets Employed %

1,4%

2,1%

0,9%

1,3%

Interest on Debt %

0,2%

0,2%

0,4%

0,3%

Risk Buffer %

17,5%

20,7%

12,1%

11,7%

SHORT TERM LIQUIDITY

Liquidity Ratio/Acid Test

1

1

1

2

Current Ratio %

194,0%

199,0%

231,0%

235,0%

Debtor Days

42

57

60

68

Working capital

31.980.249

31.118.862

29.124.856

28.409.267

LONG TERM LIQUIDITY

Equity Ratio %

50,9%

51,9%

56,1%

55,1%

Gearing %

36,1%

36,2%

37,1%

41,2%

Current Debt Ratio

1

1

0

0

Total Debt Ratio

1

1

1

1

Relative debt %

63,6%

54,2%

52,2%

61,5%

BUSINESS MEASURES

Change in turnover %

-9,7%

17,9%

16,6%

-

Turnover/employees

258928

287561

250623

215545

Sales/Net Working Capital

3

3

3

2

Stock Turnover Ratio %

25,3%

22,4%

23,2%

23,5%

Creditor Days

47

25

29

33

Equity in Percentage %

51,4%

52,5%

56,8%

55,7%

 

 

Group structure

 

Company Name

Registered Number

Latest Key Financials

Percentage Owned

Turnover

ORION OYJ

19992126

31.12.2013

-

-

FERMION OY

18552129

31.12.2014

100%

-

KIINTEISTÖ OY KAPSELI

05547582

31.12.2011

100%

€108 575

KIINTEISTÖ OY PILLERI

05547590

31.12.2011

70%

€105 339

FINORION PHARMA INDIA PVT....

N/A

-

100%

-

KIINTEISTÖ OY HARMAAPARTA

17374471

31.12.2014

100%

-

KIINTEISTÖ OY KALKKIPELLON...

02281467

31.12.2011

100%

€234 160

KIINTEISTÖ OY TONTTUVAINIO

07698691

31.12.2011

100%

€150 000

OOO ORION PHARMA

N/A

-

100%

-

ORION DIAGNOSTICA OY

18552161

31.12.2014

100%

-

GENEFORM TECHNOLOGIES LTD.

N/A

-

100%

-

ORION DIAGNOSTICA AB

N/A

-

100%

-

ORION DIAGNOSTICA AS

958718640

31.12.2013

100%

62 564 KNOK

ORION DIAGNOSTICA DANMAR...

N/A

-

100%

-

ORION EXPORT OY

16022597

31.12.2014

100%

-

ORION PHARMA (AUSTRIA) GMBH

N/A

-

100%

-

ORION PHARMA (IRELAND) LTD

N/A

-

100%

-

ORION PHARMA (UK) LIMITED

02281057

31.12.2013

100%

£26 023 604

ORION PHARMA A/S

N/A

-

100%

-

ORION PHARMA AKTIEBOLAG

5561936294

31.12.2014

100%

375 791 KSEK

ORION PHARMA AG

543242

-

100%

-

ORION PHARMA AS

967727970

31.12.2014

100%

-

ORION PHARMA BVBA

N/A

-

100%

-

ORION PHARMA D.O.O.

N/A

-

100%

-

ORION PHARMA FARMAKEFTIKI...

N/A

-

100%

-

ORION PHARMA GMBH

HRB 34720

31.12.2013

100%

€67 408 790

ORION PHARMA ILAC PAZARLAM...

N/A

-

90%

-

ORION PHARMA INC

N/A

-

100%

-

ORION PHARMA KFT

N/A

-

100%

-

ORION PHARMA POLAND SP. Z....

N/A

-

100%

-

ORION PHARMA ROMANIA S.R.L.

N/A

-

100%

-

ORION PHARMA

2485610

31.12.2013

100%

€5 063 556

ORION PHARMA S.R.L.

MI1860942

31.12.2014

100%

€10 027 941

ORION PHARMA

420546004

31.12.2013

100%

€1 727 235

ORIONFIN UNIPESSOAL LDA

N/A

-

100%

-

OÜ ORION PHARMA EESTI

N/A

-

100%

-

SAIPH THERAPEUTICS OY

18116140

31.12.2014

100%

-

UAB ORION PHARMA

N/A

-

100%

-

 

 

Linked Companies

 

Name

Number

Latest Key financials

Turnover

GENEFORM TECHNOLOGIES LIMITED

04549240

31.03.2014

-

ORION PHARMA (IRELAND) LIMITED

IE224672

31.12.2013

€1 007 060

ORION CORP

-

-

-

ORION CORPORATION

-

-

-

ORION DIAGNOSTICA OY

-

-

-

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.58

UK Pound

1

Rs.99.11

Euro

1

Rs.70.29

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NIT

 

 

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.