MIRA INFORM REPORT

 

 

Report No. :

322543

Report Date :

18.05.2015

 

IDENTIFICATION DETAILS

 

Name :

ICL-IP TERNEUZEN B.V.

 

 

Registered Office :

Frankrijkweg 6 4538BJ Terneuzen

 

 

Country :

Netherlands

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

23.12.1968

 

 

Com. Reg. No.:

21011809

 

 

Legal Form :

Private Company

 

 

Line of Business :

Manufacture of other organic basic chemicals (no petrochemical products)

 

 

No. of Employees :

86 (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)

Netherlands

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

NETHERLANDS - ECONOMIC OVERVIEW

 

Netherlands, the sixth-largest economy in the euro-zone, is noted for its important role as a European transportation hub, sizable trade surplus, stable industrial relations, and moderate unemployment and inflation. Industry focuses on 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 food-processing and export. 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 injected billions of dollars of capital into financial institutions to stem the deterioration. To address the economic downturn, the government also sought to stimulate the domestic economy by accelerating infrastructure programs, offering corporate tax breaks for employers to retain workers, and expanding export credits. 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 to reduce the budget deficit, and, in 2013, the government brought the budget deficit below the euro-zone limit of 3% of GDP. Though the Dutch economy remains fragile, a gradual improvement in GDP growth in 2014 helped reduce the deficit further through an increase in government tax revenues. Private consumption remains subdued because of high unemployment, low wage growth, and still-high levels of debt, which together with tax increases, have made households reluctant to spend. Private investment and export growth are susceptible to slower activity in the Netherlands’ European trading partners and geopolitical tensions that constrain international trade.

 

 

Source : CIA


Summary

 

Company name

ICL-IP Terneuzen B.V.

Operative address

Frankrijkweg 6 4538BJ Terneuzen Netherlands

 

 

Legal form

Private Company

Registration number

KvK-nummer: 21011809

VAT-number

006242686

 

 

Year

2013

Mutation

2012

Mutation

2011

Fixed assets

41.278.000

13,86

36.254.000

4,09

34.828.000

Total receivables

8.517.000

-19,03

10.519.000

8,10

9.731.000

Total equity

44.138.000

2,55

43.040.000

30,86

32.890.000

Short term liabilities

20.792.000

-6,47

22.231.000

0,17

22.194.000

Net result

1.235.000

-87,07

9.552.000

56,05

6.121.000

Working capital

9.336.000

-30,39

13.411.000

147,98

5.408.000

Quick ratio

0,46

-36,11

0,72

50,00

0,48

 

 

 

 

Contact information

 

Company name                                    ICL-IP Terneuzen B.V.

Trade names                                        ICL-IP Terneuzen B.V.

ICL-IP

Operative address                                Frankrijkweg 6

4538BJ Terneuzen

Netherlands

Correspondence address                     Postbus 318

4530AH Terneuzen

Netherlands

Telephone number                               0115689000

Fax number                                          0115617291

Email address                                      info@icl-ip.com

Website                                                www.icl-ip.com

 

 

Registration

 

Registration number                            KvK-nummer: 21011809

Branch number                                    000016643186

VAT-number                                         006242686

Status                                                  Active

Memorandum                                       1983-12-31

Establishment date                              1968-12-23

Legal form                                            Private Company

Last proposed admendment                 2013-01-24

Issued placed capital                           EUR 6.356.000

Paid up share capital                           EUR 6.356.000

 

 

Activities

 

SBI                                                       Manufacture of other organic basic chemicals (no petrochemical products) (20149)

ISO certified                                         Yes

ISO certifier                                          BSI Group

ISO standard                                        ISO 14001:2004

Exporter                                               Yes

Importer                                               Yes

Branche organisations                         VNCI - Vereniging van de Nederlandse Chemische Industrie

BMD Advies Rijndelta

Goal                                                     De vervaardiging van en handel in chemische produkten van allerlei soort

 

 

Relations

 

Shareholders                                       ICL-IP Europe B.V.

Fosfaatweg 48

1013BM Amsterdam

Netherlands

Registration number: 270767970000

Percentage: 100%

 

Companies on same address               F.C. Broomchemie

Registration number: 403025200000

PV ICL-IP Terneuzen

Registration number: 40302799

 

Stichting Belangen Industrie Oostelijke Kanaaloever

Registration number: 220470560000

 

Transbrom (Europe) B.V.

Registration number: 271420510001

 

 

Management

 

Active management                              R.J.H. Borms (Rudolf Johan Hendrik)

Netherlands

Competence: Jointly authorized

Function: Manager

Starting date: 2013-05-12

Date of birth: 1949-12-27, Sint Niklaas, BE

Involved with the following companies

   ICL-IP Europe B.V.

Fosfaatweg 48 1013BM Amsterdam Netherlands

Registration number: 270767970000 Function: Proxy

E.A.A. Engels (Eduard Aloys Arsene)

Netherlands

Competence: Jointly authorized

Function: Manager

Starting date: 2008-01-01

Date of birth: 1954-09-09, Terneuzen, NL

E.G.J. Voorn (Eduardus Gerardus Johannes)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 1991-09-01

Date of birth: 1959-03-09, 's-Gravenhage, NL

Involved with the following companies

   ICL-IP Europe B.V.

Fosfaatweg 48 1013BM Amsterdam Netherlands

Registration number: 270767970000 Function: Proxy

R. den Drijver (Rudolf)

Netherlands

Competence: Limited authorization Function: Proxy

Starting date: 2008-07-01

Date of birth: 1953-03-26, 's-Gravenhage, NL

Involved with the following companies

·         ICL-IP Europe B.V.

Fosfaatweg 48 1013BM Amsterdam Netherlands

Registration number: 270767970000

Function: Proxy

E.P.M. von Hout - Nonneman (Edith Paulina Maria)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2005-06-01

Date of birth: 1954-05-11, Vogelwaarde, NL

Involved with the following companies

   ICL-IP Europe B.V.

Fosfaatweg 48 1013BM Amsterdam Netherlands

Registration number: 270767970000 Function: Proxy

M.J.B. Meijer (Marcel Johannes Bernardus)

4532KJ

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2005-09-01

Date of birth: 1969-07-12, Terneuzen, NL

Involved with the following companies

  PV ICL-IP Terneuzen

Frankrijkweg 6 4538BJ Terneuzen Netherlands

Registration number: 40302799 Function: Treasurer

D. Driesprong (Dionisius)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 1995-01-01

Date of birth: 1959-03-14, Halsteren, NL

J. de Regt (Jacob)

Netherlands

Competence: Limited authorization Function: Proxy

Starting date: 2002-07-01

Date of birth: 1955-02-22, Axel, NL

H.A.F. Hiel (Harold Aloysius Ferdinandus)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2008-03-06

Date of birth: 1968-06-04, Vogelwaarde, NL

F.Pos (Femke)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2014-08-05

Date of birth: 1978-12-11, Alkmaar, NL

 

 

Year

2015

2014

2013

2012

2011

Total

86

86

86

86

86

 

 

 

 

Payments

 

Description                                          Payments are made regularly no complaints are known

 

 

Key figures

 

Year

2013

2012

2011

2010

2009

Quick ratio

0,46

0,72

0,48

0,50

0,36

Current ratio

1,45

1,60

1,24

1,03

0,92

 

Working capital/ balance total

0,13

0,19

0,09

0,01

-0,03

Equity / balance total

0,62

0,60

0,53

0,49

0,52

Equity / Fixed assets

1,07

1,19

0,94

0,81

0,81

Equity / liabilities

1,62

1,49

1,11

1,31

1,08

Balance total / liabilities

2,62

2,49

2,11

2,64

2,08

 

Working capital

9.336.000

13.411.000

5.408.000

682.000

-1.621.000

Equity

44.138.000

43.040.000

32.890.000

26.976.000

27.191.000

Mutation equity

2,55

30,86

21,92

-0,79

5,00

Mutation short term liabilities

-6,47

0,17

7,46

1,24

-16,37

 

Return on total assets (ROA)

2,14

16,21

14,19

1,78

3,16

Return on equity (ROE)

3,47

27,07

26,94

3,59

6,07

Gross profit margin

2,30

13,08

11,29

2,05

5,05

Net profit margin

1,60

10,06

7,57

2,18

2,33

 

Average collection ratio

3,72

4,27

3,64

2,92

2,51

Average payment ratio

9,08

9,03

8,31

6,56

7,66

Equity turnover ratio

1,75

2,21

2,46

2,23

1,89

Total assets turnover ratio

1,08

1,32

1,29

1,10

0,98

Fixed assets turnover ratio

1,87

2,62

2,32

1,81

1,53

Inventory conversion ratio

3,76

4,86

4,77

5,42

4,48

Turnover

77.367.000

94.958.000

80.839.000

60.246.000

51.269.000

 

 

Year

2013

2012

2011

2010

2009

Operating result

1.780.000

12.423.000

9.127.000

1.234.000

2.591.000

Net result after taxes

1.235.000

9.552.000

6.121.000

1.311.000

1.196.000

 

Gross profit

79.655.000

96.130.000

 

60.214.000

 

EBIT

1.780.000

12.423.000

9.127.000

1.234.000

2.591.000

 

Summary

 

The 2013 financial result structure is a postive working captial of 9.336.000 euro, which is in agreement with 13 % of the total assets of the company.

The working capital has diminished with -30.39 % compared to previous year. The ratio, with  respect to the total assets of the company has however, declined.

The deterioration between 2012 and 2013 has mainly been caused by an increase of the current liabilities.

The current ratio of the company in 2013 was 1.45. 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 0.46. A company with a Quick Ratio of less than 1 cannot currently pay back its current liabilities.

The 2012 financial result structure is a postive working captial of 13.411.000 euro, which is in agreement with 19 % of the total assets of the company.

The working capital has increased with 147.98 % 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 1.6. A company with a current ratio between 1.5 and 3.0 generally indicates good short-term financial strength.

The quick ratio in 2012 of the company was 0.72. A company with a Quick Ratio of less than 1 cannot currently pay back its current liabilities.

 

 

 

 

 

 

Financial statement

 

Last annual account                             2013

Remark annual account                        The company is obliged to file its financial statements.

Type of annual account                        Corporate

Annual account                                    ICL-IP Terneuzen B.V.

Frankrijkweg 6

4538BJ Terneuzen

Netherlands

Registration number: 210118090000

 

 

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

352.000

409.000

448.000

284.000

294.000

Other tangible fixed assets

 

 

 

32.965.000

 

Tangible fixed assets

39.530.000

34.399.000

32.724.000

32.965.000

33.236.000

Financial fixed assets

1.396.000

1.446.000

1.656.000

 

Fixed assets

41.278.000

36.254.000

34.828.000

33.249.000

33.530.000

 

Other stock

 

 

 

11.110.000

 

Total stock

20.572.000

19.548.000

16.932.000

11.110.000

11.456.000

Accounts receivable

7.567.000

9.507.000

9.013.000

6.868.000

5.438.000

Other receivables

950.000

1.012.000

718.000

2.321.000

1.256.000

Total receivables

8.517.000

10.519.000

9.731.000

9.189.000

6.694.000

Liquid funds

1.039.000

5.575.000

939.000

1.036.000

630.000

accruals

 

 

 

2.321.000

 

Current assets

30.128.000

35.642.000

27.602.000

21.335.000

18.780.000

Total assets

71.406.000

71.896.000

62.430.000

54.584.000

52.310.000

 

Issued capital

6.356.000

6.356.000

6.356.000

6.356.000

6.356.000

Share premium reserve

597.000

597.000

597.000

597.000

597.000

Other reserves

35.950.000

26.535.000

19.816.000

18.712.000

19.042.000

Non-distributable profit

1.235.000

9.552.000

6.121.000

1.311.000

1.196.000

Total reserves

37.782.000

36.684.000

26.534.000

20.620.000

20.835.000

Total equity

44.138.000

43.040.000

32.890.000

26.976.000

27.191.000

 

Provisions

6.476.000

6.625.000

7.346.000

6.955.000

4.718.000

Accounts payable

2.331.000

3.320.000

5.255.000

2.826.000

2.571.000

Other short term liabilities

18.461.000

18.911.000

16.939.000

17.827.000

17.830.000

Short term liabilities

20.792.000

22.231.000

22.194.000

20.653.000

20.401.000

Total short and long term liabilities

27.268.000

28.856.000

29.540.000

20.653.000

25.119.000

Total liabilities

71.406.000

71.896.000

62.430.000

54.584.000

52.310.000

 

 

Summary

 

The total assets remained the same between 2012 and 2013.

Despite the fact that the total assets remained the same, the fixed assets increased with 13.86 %.

Despite thee unchanged assets the net worth grew with 2.55 %, which has resulted in the fact that the company's indebtedness declined with -5.5 %.

In 2013 the assets of the company were 57.81 % composed of fixed assets and 42.19 % by

current assets. The assets are being financed by an equity of 61.81 %, and total debt of 38.19 %.

The total assets of the company increased with 15.16 % between 2011 and 2012.

The fixed asset growth of 4.09 % is lower than the total asset growth.

The assets growth has been financed by a Net Worth increase of 30.86 %. The company's net increase has also covered a reduction of -2.32 % of the company's indebtedness.

In 2012 the assets of the company were 50.43 % composed of fixed assets and 49.57 % by current assets. The assets are being financed by an equity of 59.86 %, and total debt of 40.14 %.

 

 

 

 

 

 

Profit and loss

 

Year

2013

2012

2011

2010

2009

Revenues

80.450.000

99.130.000

83.499.000

60.214.000

52.629.000

Other operating income

795.000

3.000.000

2.660.000

-32.000

1.360.000

Net turnover

77.367.000

94.958.000

80.839.000

60.246.000

51.269.000

 

other operating costs

 

 

 

58.980.000

 

Operating expenses

78.670.000

86.707.000

74.372.000

58.980.000

50.038.000

Operating result

1.780.000

12.423.000

9.127.000

1.234.000

2.591.000

 

Financial income

965.000

821.000

334.000

526.000

12.000

Financial expenses

1.214.000

1.591.000

602.000

791.000

952.000

Financial result

-249.000

-770.000

-268.000

-265.000

-940.000

Result on ordinary operations before taxes

1.531.000

11.653.000

8.859.000

969.000

1.651.000

 

Taxation on the result of ordinary activities

296.000

2.101.000

2.738.000

-342.000

455.000

 

 

Year

2013

2012

2011

2010

2009

Result of ordinary activities after taxes

1.235.000

9.552.000

6.121.000

1.311.000

1.196.000

 

Net result

1.235.000

9.552.000

6.121.000

1.311.000

1.196.000

 

Summary

The turnover of the company decreased by -18.53 % between 2012 and 2013.

The operating result of the company declined with -85.67 % 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 -86.8 % 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 -18.18 to a level of 1.08.The Net Result of the company increased by -87.07 % between 2012 and 2013.

The company's Financial Profitability has been positively affected by the financial activities in comparison to the EBITs behaviour. The result of these variations is a profitability increase of -87.18 % of the analysed period, being 3.47 % in the year 2013.

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

The turnover of the company grew with 17.47 % between 2011 and 2012.

The operating result of the company grew with 36.11 % 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 14.24

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

This growth has contributed to the increase in assets turnover, increasing by 2.33 % reaching 1.32.

The Net Result of the company decreased by 56.05 % 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 0 % of the analysed period, being 27.07 % in the year 2012.

The company's financial profitability has not been affected by its financial structure.

 

 

 

 

 

 

Analysis

 

Branch (SBI)                 MANUFACTURE OF CHEMICALS AND CHEMICAL PRODUCTS (20)

Region                         Zeeland

In the Netherlands 1365 of the companies are registered with the SBI code 20

In the region Zeeland 33 of the companies are registered with the SBI code 20

In the Netherlands 17 of the bankrupcties are published within this sector

In the region Zeeland 2 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 Zeeland is normal

 

 

Publications

 

Filings                                     06-06-2014: De jaarrekening over 2013 is gepubliceerd.

31-07-2013: De jaarrekening over 2012 is gepubliceerd.

27-06-2012: De jaarrekening over 2011 is gepubliceerd.

26-08-2011: De jaarrekening over 2010 is gepubliceerd.

Functions                     08-08-2014: Per 05-08-2014 is gevolmachtigde Femke Pos in functie getreden.

15-07-2013: Per 12-05-2013 is bestuurder Rudolf Johan Hendrik Borms in functie getreden.

11-07-2013: Per 12-05-2013 is bestuurder Rudolf Johan Hendrik Borms uit functie getreden.

09-07-2013: Per 12-05-2013 is bestuurder Rudolf Johan Hendrik Borms in functie getreden.

09-07-2013: Per 12-05-2013 is bestuurder Valentin Carlos Antonius Maria van den Boogaarduit functie getreden.

15-03-2013: Per 01-01-2013 is gevolmachtigde Willem Adolf Maria Hageman uit functie

getreden.

20-02-2013: Per 24-01-2013 is bestuurder Valentin Carlos Antonius Maria van den Boogaard

in functie getreden.

05-07-2011: Per 28-06-2011 is commissaris Jantina Catharina Uneken-van de Vreede uit

functie getreden.

05-07-2011: Per 28-06-2011 is commissaris Gijsbrecht Martinus Christoffel Cremer

Eindhoven uit functie getreden.

05-07-2011: Per 28-06-2011 is commissaris Ronny Cerille Elodie Barbé uit functie getreden.

05-07-2011: Per 28-06-2011 is commissaris Arie Pieter Johannes Buis uit functie getreden.

Amendments                20-02-2013: Per 24-1-2013 is de bevoegdheid van Bestuurder Eduard Aloys Arsène Engels gewijzigd.

07-02-2013: Per 24-1-2013 statuten gewijzigd.

05-07-2011: Per 28-6-2011 statuten gewijzigd.

Other                            09-04-2015: ... Datum deponering: 07-04-2015 Boekjaar: 2014 Soort deponering:

Geconsolideerde jaarrekening (art. 408 BW2).

13-07-2012: Datum deponering: 26-06-2012 Soort deponering: Geconsolideerde

jaarrekening 408.

 

 

Company structure

 

Relations

ICL-IP Europe B.V.

Fosfaatweg 48

1013BM Amsterdam

Netherlands

Registration number: 270767970000

ICL-IP Terneuzen B.V.

Frankrijkweg 6

4538BJ Terneuzen

Netherlands

Registration number: 210118090000


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.58

UK Pound

1

Rs.100.30

Euro

1

Rs.72.38

 

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.