MIRA INFORM REPORT

 

 

Report No. :

320777

Report Date :

07.05.2015

 

IDENTIFICATION DETAILS

 

Name :

CHEMSTAR SLOVAKIA A.S.

 

 

Registered Office :

Novosvetsk´a 18, 811 06 Bratislava

 

 

Country :

Slovakia

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

10.01.2000

 

 

Com. Reg. No.:

SA 2382/B

 

 

Legal Form :

Company limited by shares

 

 

Line of Business :

Manufacture and sale of pesticides, seeds, technical systems

Other retail sale of new goods in specialised stores

 

 

No. of Employees :

26 (2015)

 

 

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

Slovakia

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

SLOVAKIA - ECONOMIC OVERVIEW

 

Slovakia has made significant economic reforms since its separation from the Czech Republic in 1993. After a period of relative stagnation in the early and mid-1990s, reforms to the taxation, healthcare, pension, and social welfare systems helped Slovakia consolidate its budget, get on track to join the EU in 2004, and adopt the euro in January 2009. Major privatizations are nearly complete, the banking sector is almost entirely in foreign hands, and the government has facilitated a foreign investment boom with business friendly policies. Foreign direct investment (FDI), especially in the automotive and electronic sectors, fueled much of the growth until 2008. Cheap, skilled labor, a relatively liberal labor code, low taxes, no taxes on dividends, and a favorable geographical location have been Slovakia's main advantages to foreign investors. Following an economic contraction in 2009, growth has remained sluggish, in large part due to continued weakness in external demand. Since returning to power in 2012 the government of Prime Minister Robert FICO has rolled back some of Slovakia's pro-growth reforms in order to help shore up public finances. These reversals included abolishing the flat tax system and introducing a levy on dividend payments. Corruption and slow dispute resolution remain key factors constraining economic growth.

 

Source : CIA

 

Company identification

 

CHEMSTAR SLOVAKIA a.s.

Phone

02/54417557

Novosvetska 18

Telefax

02/54417559

811 06 Bratislava

E-Mail

foltin@chemstar.sk

Slovakia

Web

www.chemstar.sk

 

Crefo Nr.

9230036918

Registration:

Okresny sUd Bratislava 1

Statistical Nr.

35782854

Registration Nr.

Sa 2382/B

Tax Nr.

SK2020277259

Status

active

 

 

Economic situation

 

Business connection

Credits and the establishing of the business connection are allowed.

Terms of payment

As far as known, prompt

 

 

Basic information

 

Legal form

Company limited by shares

 

 

Founded

10/01/2000 as Company limited by shares

03.01.2012

 

 

Registration

02/03/2000, Okresn´y s´ud Bratislava 1, Sa 2382/B

Statistical Nr.: 35782854

Tax Nr.: SK2020277259

 

Registered capital

 

Date

Currency

Value

02/03/2000

EUR

33 193,92

26/11/2009

EUR

33 200,00

 

Management

 

Crefo Nr.

Name / Address / Status

Since

Power of attorney

Management

9231231645

Member

Elena Macakova

Chladna 9520/5, 831 06 Bratislava Slovakia

 

sole power of attorney

9231231646

vice-chairman

Ing. Dionyz Korcsog

Nekyijska 335, 991 28 Vinica Slovakia

 

authorized to collective sign

9230877288

chairman

Ing. Peter Foltln

Solosmcka 626/29, 841 04 Bratislava Slovakia

 

authorized to sign alone

Supervisory Board

9231197230

chairman

Ing. Elemfr Foltm, CSc.

Novosvetska 18, 811 06 Bratislava Slovakia

 

 

9231232151

Member

Ing. Ludmila Foltmova

Novosvetska 18, 811 06 Bratislava Slovakia

 

 

9230877386

Member

MUDr. Jana Marcekova

Deviata 12, 831 01 Bratislava Slovakia

 

 

 

Company addresses

 

Valid from

Residence address

Valid until

 

Novosvetska 18, 811 06 Bratislava, Slovakia

 

 

Novosvetska 18, 811 06 Bratislava, Slovakia

 

Valid from

business premises

Valid until

 

Druzstevna 396, 900 45 Malinovo, Slovakia

 

 

Zeleznicna 52, 932 01 Velky Meder, Slovakia

 

 

OkruZna 116, 979 01 Rimavska Sobota, Slovakia

 

 

 

Business activities

 

Main activity

Nace

Other retail sale of new goods in specialised stores

47.78

Additional activities

Nace

Agents involved in the sale of agricultural raw materials, live animals, textile raw materials and semi-finished goods

46.11

Agents involved in the sale of fuels, ores, metals and industrial chemicals

46.12

 

Manufacture and sale of pesticides, seeds, technical systems

3 fundamental areas:

1/delivering needed inputs (seeds, pesticides, fertilizes) and prompt \

and professional consultancy services

2/financing of growing plants

3/effective sales of plant commodities from own growers

 

 

Economic data

 

Turnover and Employees

 

Date

Turnover

Employees

2003

36 158 733 EUR

 

2004

31 993 262 EUR

 

2005

29 563 732 EUR

 

2006

22 672 011 EUR

 

2007

20 875 656 EUR

 

2010

20 896 725 EUR

 

2011

20 015 310 EUR

 

2012

20 151 500 EUR

 

2013

20 605 505 EUR

27

2014

23 164 476 EUR

27

2015

 

26

 

 

Supplementary data

 

Remarks

 

Certificate: ISO 14001

 

Banks

 

Code

Bank name / Address

Account Nr.

999999999

Citibank Slovakia, a.s.

 

300

CSOB a.s.

 

3100

Sberbank Slovensko, a.s.

 

200

VUBa.s.

 

 

 

Main indices

 

Payment experience and credit opinion

 

Terms of payment

As far as known, prompt

(29)

Business connection

Credits and the establishing of the business connection are allowed.

(21)

Credit Limit

270 000

EUR

 

Business development

 

Company development

Company development constant

(30)

Business course

good

(20)

 

Events

 

No negative events registered.

 


Balances

 

Balance

 

Name

Ref.

31/12/2014

1

EUR balance

31/12/2013

1

EUR balance

31/12/2012

1

EUR balance

31/12/2011

1

EUR balance

 

 

 

 

 

 

Total assets

01

8 180 310

7 023 220

6 621 199

6 650 010

Non-current assets

02

3 026 058

3 319 236

3 644 297

3 996 669

Intangible fixed assets

03

0

0

0

0

Development expenses

04

0

0

0

0

Software

05

0

0

0

0

Valuable rights

06

0

0

0

0

Goodwill

07

0

0

0

0

Other intangible fixed assets

08

0

0

0

0

Acquisition of intangible fixed assets

09

0

0

0

0

Advance payments for intangible fixed assets

10

0

0

0

0

Tangible fixed assets - total

11

3 026 058

3 319 236

3 644 297

3 996 669

Lands

12

12 229

0

0

73 889

Constructions

13

2 658 053

2 828 322

3 000 135

3 131 470

Separate movable assets and sets of movable as­sets

14

355 776

478 685

644 162

791 310

Perennial crops

15

0

0

0

0

Breeding and draught animals

16

0

0

0

0

Other tangible fixed assets

17

0

0

0

0

Acquisition of tangible fixed assets

18

0

12 229

0

0

Advance payments for tangible fixed assets

19

0

0

0

0

Adjustment to acquired assets

20

0

0

0

0

Long-term financial investments

21

0

0

0

0

Shares and ownership interests with control influ­ence in enterprises

 

 

 

0

0

Shares and ownership interests with substantial influence of enterprises

 

 

 

0

0

Other long-term shares and ownership interests

 

 

 

0

0

Intercompany loans

 

 

 

0

0

Other long-term financial investments

 

 

 

0

0

Loans with maturity up to one year

 

 

 

0

0

Shares and ownership interests in affiliated ac­counting entities

22

0

0

 

 

Shares and ownership interests with participating interest, except for affiliated accounting entities

23

0

0

 

 

Other available-for-sale securities and ownership interests

24

0

0

 

 

Loans to affiliated accounting entities

25

0

0

 

 

Loans within participating interest, except for affil­iated accounting entities

26

0

0

 

 

Other loans

27

0

0

 

 

Debt securities and other non-current financial as­sets

28

0

0

 

 

Loans and other non-current financial assets with remaining maturity of up to one year

29

0

0

 

 

Bank accounts with notice period exceeding one

year

30

0

0

0

0

Acquisition of long-term financial investments

31

0

0

0

0

Advance payments for long-term assets

32

0

0

0

0

Current assets

33

5 148 246

3 697 093

2 973 510

2 642 556

Inventory - total

34

332 071

316 201

290 728

394 070

Material

35

648

1 125

1 021

944

Work-in-progress and semi-finished goods

36

0

0

0

0

Finished products

37

0

0

0

0

Animals

38

0

0

0

0

Merchandise

39

331 423

315 076

289 707

393 126

Advance payments made for inventory

40

0

0

0

0

Long-term receivables - total

41

0

0

0

0

Trade receivables

42

0

0

0

0

Receivables from a controlled entity and a control­ling entity

 

 

 

0

0

Other intercompany receivables

 

 

 

0

0

Trade receivables from affiliated accounting enti­ties

43

0

0

 

 

Trade receivables within participating interest, ex­cept for receivables from affiliated accounting enti­ties

44

0

0

 

 

Other trade receivables

45

0

0

 

 

Net value of contract

46

0

0

0

0

Other receivables from affiliated accounting enti­ties

47

0

0

 

 

Other receivables within participating interest, ex­cept for receivables from affiliated accounting enti­ties

48

0

0

 

 

Receivables from participants, members and as­sociation

49

0

0

0

0

Receivables related to derivative transactions

50

0

0

 

 

Other receivables

51

0

0

0

0

Deffered tax asset

52

0

0

0

0

Short - term receivables - total

53

1 856 125

2 489 248

1 912 731

2 123 989

Trade receivables

54

1 686 723

2 315 901

1 730 427

1 982 951

Receivables from a controlled entity and a control­ling entity

 

 

 

0

0

Other intercompany receivables

 

 

 

0

0

Trade receivables from affiliated accounting enti­ties

55

0

0

 

 

Trade receivables within participating interest, ex­cept for receivables from affiliated accounting enti­ties

56

0

0

 

 

Other trade receivables

57

1 686 723

2 315 901

 

 

Net value of contract

58

0

0

0

0

Other receivables from affiliated accounting enti­ties

59

0

0

 

 

Other receivables within participating interest, ex­cept for receivables from affiliated accounting enti­ties

60

0

0

 

 

Receivables from participants, members and as­sociation

61

0

0

0

0

Social security

62

0

0

0

0

Taxation and subsidies

63

169 402

173 347

182 304

141 038

Receivables related to derivative transactions

64

0

0

 

 

Other receivables

65

0

0

0

0

Short-term financial assets

66

0

0

0

0

Current financial assets in affiliated accounting entities

67

0

0

 

 

Current financial assets, not including current fi­nancial assets in affiliated accounting entities

68

0

0

 

 

Own shares and own business shares

69

0

0

0

0

Acquisition of short-term financial assets

70

0

0

0

0

Financial accounts - total

71

2 960 050

891 644

770 051

124 497

Cash

72

11 516

4 882

8 407

106 463

Bank accounts

73

2 948 534

886 762

761 644

18 034

Prepayments

74

6 006

6 891

3 392

10 785

Deferred expenses long term

75

0

0

0

0

Deferred expenses short term

76

6 006

6 891

3 392

10 785

Accrued revenues long term

77

0

0

0

0

Accrued revenues short term

78

0

0

0

0

Total capital and liabilities

79

8 180 310

7 023 220

6 621 199

6 650 010

Capital

80

737 614

569 738

285 979

487 937

Registered capital - total

81

33 200

33 200

33 200

33 200

Registered capital - total

82

33 200

33 200

33 200

33 200

Change in registered capital

83

0

0

0

0

Capital funds - total

 

0

0

 

 

Receivables for subscriptions (for own equity cap­ital)

84

0

0

0

0

Share premium

85

0

0

0

0

Other capital funds

86

0

0

0

0

Legal reserve fund (Non-distributable fund) from capital contributions

 

0

0

 

 

Legal reserve funds

87

6 639

6 638

 

 

Legal reserve fund and non-distributable fund

88

6 639

6 638

 

 

Reserve fund for own shares and own ownership interests

89

0

0

 

 

Funds created from profit - total

 

 

 

6 639

6 639

Legal reserve fund

 

 

 

6 639

6 639

Indivisible funds

 

 

 

0

0

Statutory funds and other funds

 

 

 

0

0

Other funds created from profit

90

0

0

 

 

Statutory funds

91

0

0

 

 

Other funds

92

0

0

 

 

Differences from revaluation - total

93

0

0

 

 

Gains or losses from revaluation of assets and li­abilities

94

0

0

0

0

Gains or losses from investments

95

0

0

0

0

Differences from revaluation in the event of a merger, amalgamation into a separate accounting entity or demerger

96

0

0

0

0

Retained profit or loss from previous years

97

529 900

246 141

232 351

232 351

Retained earnings from previous years

98

529 900

246 141

232 351

232 351

Retained earnings from previous years

99

0

0

0

0

Profit or loss for the accounting period

100

167 875

283 759

13 789

215 747

Liabilities

101

7 442 696

6 453 482

6 335 220

6 162 073

Reserves - total

 

2 600

2 600

 

 

Long-term liabilities - total

102

5 861 537

5 858 009

5 860 063

5 625 115

Long-term trade liabilities - total

103

0

0

0

0

Uninvoiced long-term supplies

 

 

 

0

0

Long-term liabilities to a controlled entity and a controlling entity

 

 

 

0

0

Other intercompany long-term liabilities

 

 

 

0

0

Trade liabilities to affiliated accounting entities

104

0

0

 

 

Trade liabilities within participating interest, except for liabilities to affiliated accounting entities

105

0

0

 

 

Other trade liabilities

106

0

0

 

 

Net value of contract

107

0

0

0

0

Other liabilities to affiliated accounting entities

108

0

0

 

 

Other liabilities within participating interest, except for liabilities to affiliated accounting entities

109

0

0

 

 

Other long-term liabilities

110

5 756 537

5 756 536

5 756 537

5 540 789

Long-term advances received

111

0

0

0

0

Long-term bills of exchange to a paid

112

0

0

0

0

Bonds issued

113

0

0

0

0

Liabilities from social fund

114

46 315

39 838

34 493

30 543

Other non-current liabilities

115

0

0

 

 

Non-current liabilities related to derivative trans­actions

116

0

0

 

 

Deffered tax liability

117

58 685

61 635

69 033

53 783

Long-term provisions

118

0

0

 

 

Legal provisions

119

0

0

0

0

Legal reserves short term

 

 

 

2 600

2 600

Other short-term reserves

 

 

 

0

0

Other provisions

120

0

0

0

0

Long-term bank loans

121

0

0

0

0

Short-term liabilities - total

122

1 578 559

532 873

472 557

359 358

Trade liabilities

123

954 636

151 996

338 185

199 051

Uninvoiced supplies

 

 

 

13 228

457

Liabilities to a controlled entity and a controlling entity

 

 

 

0

0

Other intercompany liabilities

 

 

 

0

0

Trade liabilities to affiliated accounting entities

124

0

0

 

 

Trade liabilities within participating interest, except for liabilities to affiliated accounting entities

125

0

0

 

 

Other trade liabilities

126

954 636

151 996

 

 

Net values of contract

127

0

0

0

0

Other liabilities to affiliated accounting entities

128

0

0

 

 

Other liabilities within participating interest, except for liabilities to affiliated accounting entities

129

0

0

 

 

Liabilities to partners and participants in associa­tion

130

0

0

0

0

Liabilities to employees

131

0

0

0

0

Social security liabilities

132

31 593

29 498

13 916

16 114

Taxation and subsidies

133

143 340

155 592

18 367

33 684

Other liabilities

 

88 861

110 052

 

 

Liabilities related to derivative transactions

134

0

0

 

 

Other liabilities

135

448 990

195 787

 

 

Short-term provisions

136

2 600

2 600

 

 

Legal provisions

137

2 600

2 600

 

 

Other provisions

138

0

0

 

 

Current bank loans

139

0

0

0

0

Short-term financial assistance

140

0

60 000

0

175 000

Bank loans

 

0

0

 

 

Prepayments - total

141

0

0

0

0

Accrued expenses long term

142

0

0

0

0

Accrued expenses short term

143

0

0

0

0

Deferred revenues long term

144

0

0

0

0

Deferred revenues short term

145

0

0

0

0

 

 

Profit and loss accounts

 

Name

Ref.

31/12/2014

1

EUR balance

31/12/2013

1

EUR balance

31/12/2012

1

EUR balance

31/12/2011

1

EUR balance

 

 

 

 

 

 

Net turnover

01

23 164 476

20 605 505

 

 

Operating income - total

02

23 330 648

20 668 379

 

 

Revenue from the sale of merchandise

03

22 982 843

20 486 076

20 023 118

19 833 535

Revenue from the sale of own products

04

0

0

 

 

Revenue from the sale of services

05

181 633

119 429

 

 

Change in inventory

06

0

0

0

0

Own work capitalized

07

0

0

0

0

Purchased consumables and services

 

 

 

807 210

1 133 564

Consumed raw materials, energy consumption and consumption of other non-inventory supplies

 

 

 

160 742

229 669

Revenue from the sale of non-current intangible assets, property, plant and equipment, and raw materials

08

0

1 041

79 747

4 780

Other operating revenues

09

166172

61 833

197 350

178 305

Operating expenses - total

10

23 111 702

20 273 737

 

 

Cost of merchandise sold

11

20 261 739

17 769 476

17 900 738

17 405 195

Trade margin

 

 

 

2 122 380

2 428 340

Production

 

 

 

128 382

181 775

Revenue from the sale of own products and ser­vices

 

 

 

128 382

181 775

Consumed raw materials, energy consumption, and consumption of other non-inventory supplies

12

155 552

154 633

 

 

Value adjustments to inventory

13

0

0

 

 

Services

14

758 255

689 144

646 468

903 895

Personnel expenses - total

15

1 410 702

1 215 098

942 209

748 736

Wages and salaries

16

1 191 604

999 748

768 358

561 420

Remuneration of board members

17

18 000

18 000

18 000

18 000

Social security expenses

18

183 267

178 471

139 330

154 722

Social expenses

19

17 831

18 879

16 521

14 594

Taxes and fees

20

25 580

24 992

32 372

27 168

Depreciation expense of intangible and tangible fixed assets

21

323 994

357 857

419 539

401 324

Amortization of non-current intangible assets and depreciation of property, plant and equipment

22

323 994

357 857

 

 

Value adjustments to non-current intangible as­sets and property, plant and equipment

23

0

0

 

 

Net book value of fixed assets sold and material sold

24

0

0

73 890

0

Value adjustments to receivables

25

179

521

-12 690

24 443

Other operating expenses

26

175 701

62 016

195 748

167 292

Transfer of operating revenues

 

 

 

0

0

Transfer of operating expenses

 

 

 

0

0

Profit or loss from operations

27

218 946

394 642

69 581

290 673

 

 

 

 

 

 

Added value

28

1 988 930

1 992 252

1 443 552

1 476 551

Income from financial activities - total

29

2 938

6 855

 

 

Revenues from sales of shares and ownership

30

0

0

0

0

Revenues from long-term financial assest

31

0

0

0

0

Revenues from ownership interests with control influence in enterprises and ownership interests with substantial influence of enterprises

 

 

 

0

0

Income from securities and ownership interests in affiliated accounting entities

32

0

0

 

 

Income from securities and ownership interests within participating interest, except for income of affiliated accounting entities

33

0

0

 

 

Other income from securities and ownership inter­ests

34

0

0

 

 

Revenues from other long-term ownership and shares

 

 

 

0

0

Revenues from other long-term financial assest

 

 

 

0

0

Revenues from short-term financial assest

35

0

0

0

0

Income from current financial assets in affiliated accounting entities

36

0

0

 

 

Income from current financial assets within partic­ipating interest, except for income of affiliated ac­counting entities

37

0

0

 

 

Other income from current financial assets

38

0

0

 

 

Interest income

39

235

235

737

7 173

Interest income from affiliated accounting entities

40

0

0

 

 

Other interest income

41

235

235

 

 

Exchange rate gains

42

0

6 620

1

6 733

Revenues from revaluation of securities and rev­enues from derivative operations

43

0

0

0

0

Other financial revenues

44

2 703

0

0

0

Expenses related to financial activities - total

45

1 207

30 174

 

 

Transfer of financial revenues

 

 

 

0

0

Transfer of financial expenses

 

 

 

0

0

Shares and ownership interests sold

46

0

0

0

0

Expenses for short-term financial assets

47

0

0

0

0

Value adjustments to financial assets

48

0

0

0

0

Interest expense

49

0

26 723

8

0

Interest expenses related to affiliated accounting entities

50

0

0

 

 

Other interest expenses

51

0

26 723

 

 

Exchanges rate losses

52

256

3

511

1

Expenses for revaluation of securities and ex­penses for derivative operations

53

0

0

0

0

 

 

 

 

 

 

 

 

Other financial expenses

54

951

3 448

28 771

27 258

Profit or loss from financial activities

55

1 731

-23 319

-28 552

-13 353

Income tax on ordinary activities

 

 

 

27 240

61 573

- current

 

 

 

11 990

56 835

- deferred

 

 

 

15 250

4 738

Profit or loss from ordinary activities before tax

56

220 677

371 323

41 029

277 320

Profit or loss from ordinary activities after tax

 

 

 

13 789

215 747

Extraordinary revenues

 

 

 

0

0

Extraordinary expenses

 

 

 

0

0

Income tax on extraordinary activities

 

 

 

0

0

- current

 

 

 

0

0

- deferred

 

 

 

0

0

Income tax

57

52 802

87 564

 

 

Income tax - current

58

55 751

94 962

 

 

Income tax - deferred

59

-2 949

-7 398

 

 

Profit or loss from extraordinary activities be­fore tax

 

 

 

0

0

Profit or loss from extraordinary activities after tax

 

 

 

0

0

Transfer of profit or loss to partners

60

0

0

0

0

Profit or loss of the accounting period before tax

 

41 029

277 320

 

 

Profit or loss of the accounting period after tax

61

167 875

283 759

13 789

215 747

Receivables after due date

 

81 622

81 964

 

 

Liabilities after due date

 

0

0

 

 

 

 

 

 

 

 

Other financial expenses

54

951

3 448

28 771

27 258

Profit or loss from financial activities

55

1 731

-23 319

-28 552

-13 353

Income tax on ordinary activities

 

 

 

27 240

61 573

- current

 

 

 

11 990

56 835

- deferred

 

 

 

15 250

4 738

Profit or loss from ordinary activities before tax

56

220 677

371 323

41 029

277 320

Profit or loss from ordinary activities after tax

 

 

 

13 789

215 747

Extraordinary revenues

 

 

 

0

0

Extraordinary expenses

 

 

 

0

0

Income tax on extraordinary activities

 

 

 

0

0

- current

 

 

 

0

0

- deferred

 

 

 

0

0

Income tax

57

52 802

87 564

 

 

Income tax - current

58

55 751

94 962

 

 

Income tax - deferred

59

-2 949

-7 398

 

 

Profit or loss from extraordinary activities be­fore tax

 

 

 

0

0

Profit or loss from extraordinary activities after tax

 

 

 

0

0

Transfer of profit or loss to partners

60

0

0

0

0

Profit or loss of the accounting period before tax

 

41 029

277 320

 

 

Profit or loss of the accounting period after tax

61

167 875

283 759

13 789

215 747

Receivables after due date

 

81 622

81 964

 

 

Liabilities after due date

 

0

0

 

 

 

 


Financial Ratios

 

Name

Ref.

31/12/2014

31/12/2013

31/12/2012

31/12/2011

Return on total assets ROA (in %)

1

2,05

4,04

0,21

3,24

Return on equity ROE (in %)

2

22,76

49,81

4,82

44,22

Return on sales ROS (in %)

3

0,72

1,38

0,07

1,08

Turnover of receivables (in days)

4

26,58

41,02

31,34

36,16

Turnover of liabilities (in days)

5

15,04

2,69

6,13

3,63

Turnover of inventories (days)

6

5,23

5,60

5,27

7,19

Net working capital

7

3569687,00

3104220,00

2500953,00

2108198,00

Ratio of accounts payable to accounts receivable

8

24,95

38,95

30,20

35,49

Ratio of profit/loss to tangible assets (in%)

9

13,06

16,11

18,08

19,97

Current ratio

10

3,26

6,24

6,29

4,95

Quick ratio

11

3,05

5,70

5,68

4,21

Cash ratio

12

1,88

1,50

1,63

0,23

Debt ratio I (in %)

13

90,98

91,89

95,68

92,66

Debt ratio II (in %)

14

90,98

91,89

95,68

92,66

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.64

UK Pound

1

Rs.96.81

Euro

1

Rs.71.51

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

VNT

 

               

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.