MIRA INFORM REPORT

 

 

Report No. :

323736

Report Date :

22.05.2015

 

IDENTIFICATION DETAILS

 

Name :

DR. JOHANNES HEIDENHAIN GESELLSCHAFT MIT BESCHRÄNKTER HAFTUNG

 

 

Registered Office :

Dr.-Joh.-Heidenhain-Str. 5, D 83301 Traunreut

 

 

Country :

Germany

 

 

Financials (as on) :

31.12.2013

 

 

Year of Establishment :

1889

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Subject is manufacture of instruments and appliances for measuring, testing and navigation

 

 

No. of Employee :

3797

 

 

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)

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, 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 2014. The new German government introduced a minimum wage of about $11.60 (8.50 euros) 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%. The budget was essentially in balance in 2014. 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 plans to replace nuclear power with renewable energy, which accounts for 34% of total energy consumption, up from 9% in 2000. 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

 

DR. JOHANNES HEIDENHAIN GESELLSCHAFT MIT BESCHRÄNKTER HAFTUNG

 

 Company Status:      active

                      Dr.-Joh.-Heidenhain-Str. 5

                      D 83301 Traunreut

                      Telephone:08669/310

                      Telefax:  08669/38609

                      Homepage: www.heidenhain.de

                      E-mail:   info@heidenhain.de

 

 VAT no.:             DE131557292

 

 

CONCLUSION

 

Business relations are permissible.

 

LEGAL FORM                           Private limited company

Date of foundation:                   1889

Shareholders'agreement:                       07.12.1967

Registered on:                          16.01.1968

Commercial Register: Local court 83278 Traunstein

under:                                                   HRB 275

 

 

Share capital

 

EUR        210,000,000.00

 

 

Shareholder

 

                      DR. JOHANNES HEIDENHAIN -STIFTUNG GmbH

                      Fridtjof-Nansen-Str. 17

                      D 83301 Traunreut

                      Legal form: Private limited company

                      Share capital:     EUR             30,000.00

                      Share:             EUR        210,000,000.00

                      Registered on: 13.07.1970

                      Reg. data: 83278 Traunstein, HRB 398

 

 

Manager

 

                      Dr. Thomas Sesselmann

                      Allmoning 3

                      D 84529 Tittmoning

                      having sole power of representation

                      born: 27.05.1960

                      Marital status: married

 Manager:

                      Michael Grimm

                      Jägerweg 4b

                      D 63303 Dreieich

                      born: 03.04.1960

 Manager:

                      Dr. Hubert Alfred Ermer

                      D 83278 Traunstein

                      born: 03.07.1967

 

 

President of the Supervisory Board

 

                      Rainer Burkhard

                      D 83313 Siegsdorf

                      born: 20.12.1938

                      Marital status: married

 

 

 Vice-president of the Supervisory Board

 

                      Udo Mickler

                      D 83301 Traunreut

                      Marital status: unknown

 

 

 Member of the Supervisory Board

 

                      Hermann Steinmaßl

                      Winkeln 17

                      D 83413 Fridolfing

                      born: 15.05.1948

                      Profession: Administrative head of a

                      district

                      Marital status: married

 Member of the Supervisory Board:

                      Rolf Marx

                      Großromstedter Weg 8

                      D 99441 Großschwabhausen

                      born: 18.01.1947

 Member of the Supervisory Board:

                      Walter Miller

                      D 83278 Traunstein

 Member of the Supervisory Board:

                      Jochen Hafner

                      D 83024 Rosenheim

 Member of the Supervisory Board:

                      Marianne Hauser

                      D 83416 Saaldorf-Surheim

 Member of the Supervisory Board:

                      Ursula Obermaier

                      D 80538 München

 Member of the Supervisory Board:

                      Maria Würnstl

                      Pfarrer-Jäger-Str. 15

                      D 83329 Waging

 Member of the Supervisory Board:

                      Peter Meier

                      CH 9403 Goldach

                      Nationality: Swiss

                      Marital status: unknown

 Member of the Supervisory Board:

                      Prof. Dr. Ernst Otto Göbel

                      D 38116 Braunschweig

                      born: 24.03.1946

                      Marital status: unknown

 Member of the Supervisory Board:

                      Josef Brunner

                      D 82380 Peißenberg

                      born: 08.07.1964

                      Marital status: unknown

 

 

Proxy

 

                      Konrad Sterflinger

                      D 83308 Trostberg

                      authorized to jointly represent the company

                      Marital status: unknown

 Proxy:

                      Maria Anna (gen. Marianne) Hauser

                      D 83416 Saaldorf-Surheim

                      authorized to jointly represent the company

                      née: Höglauer

                      Marital status: unknown

 Proxy:

                      Dr. Jan Braasch

                      D 83352 Altenmarkt

                      authorized to jointly represent the company

 Proxy:

                      Dr. Andreas Franz

                      D 83308 Trostberg

                      authorized to jointly represent the company

 

 Further functions/participations of Dr. Thomas Sesselmann

 (Manager)

 Manager:

                      RSF Elektronik GmbH

                      Dr.-Joh.-Heidenhain-Str. 5

                      D 83301 Traunreut

                      Legal form: Private limited company

                      Share capital:     EUR            150,000.00

                      Registered

                      on:         29.11.1976

                      Reg. data:  83278 Traunstein, HRB 1257

 

 

 HISTORY

 

 The company was originally founded 1889 in Berlin.

 

 

RESIGNED ACTING PERSONS AND SHAREHOLDERS

 

 15.09.2010 - 03.11.2014  Manager

                          Dr. Sebastian Tondorf

                          D 83329 Waging

 01.07.2008 - 03.11.2014  Manager

                          Dr. Matthias Fauser

                          D 83355 Grabenstätt

 19.06.2001 - 26.07.2012  Member of the Supervisory Board

                          Lotte Januszweski

                          D 83301 Traunreut

 

 

 BUSINESS ACTIVITIES

 

 Main industrial sector

 26512   Manufacture of instruments and appliances for measuring, testing and navigation

 

 

 BRANCHES AND FACTORIES

 

 Branch:

                      Dr. Johannes Heidenhain Gesellschaft mit

                      beschränkter Haftung

                      Vahrenwalder Str. 315 /315a

                      D 30179 Hannover

 

 

 PARTICIPATIONS

 

 Limited partner:

                      KL Messtechnik & Service GmbH & Co. KG

                      Im Gewerbegebiet 4

                      D 91093 Heßdorf

                      Legal form: Ltd partnership with priv. ltd.

                                  company as general partner

                      Company Status: active

                      Total cap.         EUR             25,000.00

                      contribution:

                      Share:             EUR             10,000.00

                      Reg. data:  28.09.2005

                                  Local court 90762 Fürth

                                  HRA 8383

 Shareholder:

                      NUMERIK JENA GmbH

                      Im Semmicht 4

                      D 07751 Jena

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR         20,030,000.00

                      Share:             EUR         20,030,000.00

                      Reg. data:  20.10.1998

                                  Local court 07745 Jena

                                  HRB 207324

 Shareholder:

                      MD Elektronik GmbH

                      Neutraublinger Str. 4

                      D 84478 Waldkraiburg

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR         10,000,000.00

                      Share:             EUR         10,000,000.00

                      Reg. data:  24.11.1977

                                  Local court 83278 Traunstein

                                  HRB 1514

 Shareholder:

                      Vistec Electron Beam GmbH

                      Ilmstr. 4

                      D 07743 Jena

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR         10,000,000.00

                      Share:             EUR         10,000,000.00

                      Reg. data:  24.05.2012

                                  Local court 07745 Jena

                                  HRB 507968

 Shareholder:

                      LTN Servotechnik GmbH

                      Georg-Hardt-Str. 4

                      D 83624 Otterfing

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR          7,500,000.00

                      Share:             EUR          7,500,000.00

                      Reg. data:  07.07.1998

                                  Local court 80333 München

                                  HRB 121158

 Shareholder:

                      ETEL GmbH

                      Schillgasse 14

                      D 78661 Dietingen

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR            250,000.00

                      Share:             EUR            250,000.00

                      Reg. data:  03.02.2000

                                  Local court 70190 Stuttgart

                                  HRB 470879

 Shareholder:

                      hmp HEIDENHAIN-MICROPRINT GmbH

                      Rhinstr. 134

                      D 12681 Berlin

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR             30,000.00

                      Share:             EUR             30,000.00

                      Reg. data:  29.06.1992

                                  Local court 14057 Berlin

                                  HRB 43513 B

 Shareholder:

                      MAZeT GmbH

                      Göschwitzer Str. 32

                      D 07745 Jena

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR             86,050.00

                      Share:             EUR             19,400.00

                      Reg. data:  11.02.2003

                                  Local court 07745 Jena

                                  HRB 209557

 

 

 Participations

 

 - DIADUR Industria e Comercio Ltda., Sao Paulo/BR

 - HEIDENHAIN NV/SA, Roosdaal/B                            

 - HEIDENHAIN (SCHWEIZ) AG, Schwerzenbach/CH                

 - DR. JOHANNES HEIDENHAIN (China) Co., Ltd., Peking/RC       

 - HEIDENHAIN s.r.o., Prag/CZ                            

 - HEIDENHAIN FRANCE Sarl, Sevres/F                     

 - HEIDENHAIN ITALIANA S.r.l., Mailand/I                   

 - HEIDENHAIN K.K., Tokyo/J                                  

 - HEIDENHAIN NEDERLAND B.V., Ede/NL                    

 - HEIDENHAIN PACIFIC PTE LTD., Singapore                         

 - HEIDENHAIN HOLDING (SINGAPORE) PTE. LTD., Singapore

 - HEIDENHAIN NUMERIC B.V., Eindhoven/NL                

 - SELCA S.p.A., Ivrea/I                                    

 - Leine & Linde AB, Strängnäs/S                          

 - HEIDENHAIN INTERNATIONAL GmbH, Tarsdorf/A            

 - HEIDENHAIN HOLDING (Korea), Ltd., Seoul/KOR                 

 - HEIDENHAIN HOLDING Inc., Wilmington/USA                        

 - WESTEC Holding Company Ltd., Burgess Hill/GB      

 - HEIDENHAIN CORPORATION, Schaumburg/USA                        

 - HEIDENHAIN (G.B.) Limited, Burgess Hill/GB        

 - HEIDENHAIN LIMITED, Hongkong/RC                            

 - HEIDENHAIN OPTICS & ELECTRONICS INDIA                         

   PRIVATE LIMITED, Chennai/IN                               

 - HEIDENHAIN Korea Ltd., Seoul/KOR                            

 - OOO HEIDENHAIN, Moskau/RURS                               

 - HEIDENHAIN Scandinavia AB, Stockholm/S                 

 - HEIDENHAIN (THAILAND) LTD, Bangkok/THA                  

 - HEIDENHAIN CO., LTD., Taichung/TWN                        

 - HEIDENHAIN NUMERIK AG, Greifensee/CH                     

 - ELEXA S.R.L., Florenz/I                                 

 - RENCO ENCODERS Inc., Goleta/USA                               

 - RSF Elektronik Ges.m.b.H., Tarsdorf/A                

 - RSF Elektronik AG, Schwerzenbach/CH                      

 - RSF Elektronik spol. s r.o., Chotesov/CZ               

 - RSF-Elektronik prodaja, d.o.o., Ljubljana,                    

   Ljubljana/SLO                                           

 - hmp HEIDENHAIN-MICROPRINT POLSKA Sp.z o.o,                    

   Gorzow Wlkp./PL                                            

 - SEM Limited, Orpington/GB                         

 - ETEL S.A., Motiers/CH                                    

 - ETEL B.V., Ede/NL                                     

 - ETEL MOTION TECHNOLOGY (SINGAPORE) PTE. LTD.,                 

   Singapore                                                      

 - ETEL Inc., Schaumburg/USA                                     

 - Soonhan Engineering Co., Ltd., Seongnam-City/KOR            

 - MD (Beijing) ELECTRONICS Co., Ltd., Peking/RC              

 - MD ELEKTRONIK spol. s r.o., Chotesov/CZ               

 - MD ELECTRONICS Corporation, Schaumburg/USA                    

 - Leine & Linde Comercio De Produtos Eletronicos                

   Do Brasil LTDA., Sao Paulo/BR                       

 - Leine & Linde Automation (Shanghai) Co., Ltd.,                

   Shanghai/RC                                                

 - Leine & Linde (Deutschland) GmbH, Aalen/D

 - Leine & Linde India Private Limited, Delhi/IND           

 - LEINE&LINDE Korea Ltd., Busan/KOR                           

 - Leine Linde Systems GmbH, Hamburg/D                 

 - IMT Masken und Teilungen AG, Greifensee/CH               

 - IMT North America Inc., Schaumburg/USA                         

 - E+E Elektronik Ges.m.b.H., Engerwitzdorf/A           

 - E+E Sensor Technology (Shanghai) Co.,Ltd,                     

   Shanghai/RC                                                

 - E+E France sarl, Ecully/F                            

 - E+E Elektronik Italia S.r.l., Mailand/I                 

 - E Plus E Korea Co., Ltd., Gyeonggi-do/KOR                   

 - E+E ELEKTRONIK CORPORATION, Schaumburg/USA                    

 - Vistec Electron Beam Pte. Ltd., Singapore                       

 - Small Electric Motors Limited, Orpington/GB       

 - Vistec Electron Technology Co., Limitetd LTD, Taiwan/TWN

  

 

 Payment experience:  takes advantage of cash discount

 

 Negative information:We have no negative information at hand.

 

                      The maximum credit is our recommendation for

                      the maximum credit limit for the inquired

                      company.

 

 Balance sheet year:  2013

 REAL ESTATE

 

 Type of ownership:   proprietor

 Share:                100.00 %

 Address              Dr.-Joh.-Heidenhain-Str. 5

                           D 83301 Traunreut

 Size:                210,000.00 sq.m

 Residential floor     35,000.00 sq.m

 space/ Usable floor

 space:

 

 Land register documents were not available.

 

 

 BANKERS

 

 Principal bank

 UNICREDIT BANK - HYPOVEREINSBANK, 83261 TRAUNSTEIN, OBERBAY

 Sort. code: 71022182

 BIC: HYVEDEMM453

 

 

 FINANCIAL FIGURES

 

 Turnover:            2013               EUR        572,671,091.00

 Profit:              2013               EUR         77,570,565.00

 Equipment:                              EUR         41,606,094.00

 Ac/ts receivable:                       EUR         88,072,929.00

 Liabilities:                            EUR        124,903,071.00

 Employees:                                                  3,481

 - Trainees:                                                   316

 

 

 BALANCE SHEETS

 

 Balance sheet ratios 01.01.2013 - 31.12.2013

 Equity ratio [%]:                 76.99

 Liquidity ratio:                  10.00

 Return on total capital [%]:       5.81

 

 Balance sheet ratios 01.01.2012 - 31.12.2012

 Equity ratio [%]:                 74.84

 Liquidity ratio:                  10.00

 Return on total capital [%]:       6.99

 

 Balance sheet ratios 01.01.2011 - 31.12.2011

 Equity ratio [%]:                 73.04

 Liquidity ratio:                  10.00

 Return on total capital [%]:      12.35

 

Balance sheet ratios 01.01.2010 - 31.12.2010

 Equity ratio [%]:                 67.27

 Liquidity ratio:                   3.17

 Return on total capital [%]:      12.11

 

 

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.

 

 


Type of balance sheet:   Company balance sheet

 

 Financial year:      01.01.2013 - 31.12.2013

 

 ASSETS                                  EUR      1,334,294,341.72

  Fixed assets                           EUR        786,667,826.81

   Intangible assets                     EUR         17,954,240.55

    Concessions, licences, rights        EUR         17,954,240.55

   Tangible assets                       EUR        460,973,836.23

    Land / similar rights                EUR        194,896,700.71

    Plant / machinery                    EUR        120,887,134.62

    Other tangible assets / fixtures and

    fittings                             EUR         41,606,093.56

    Advance payments made / construction

    in progress                          EUR        103,583,907.34

   Financial assets                      EUR        307,739,750.03

    Shares in participations /

    subsidiaries and the like            EUR        254,901,555.43

     Shares in related companies         EUR        240,786,761.72

     Shares in investee companies        EUR         14,114,793.71

    Loans to participations /

    subsidiaries and the like            EUR         22,000,000.00

     Loans to related companies          EUR         22,000,000.00

    Securities included in fixed assets  EUR         30,000,000.00

    Other loans                          EUR            838,194.60

  Current assets                         EUR        540,561,782.94

   Stocks                                EUR        109,088,627.65

    Raw materials, consumables and

    supplies                             EUR         41,886,910.66

    Finished goods / work in progress    EUR         67,201,716.99

   Accounts receivable                   EUR         88,072,928.93

    Trade debtors                        EUR         40,792,126.87

    Amounts due from related companies   EUR         38,953,837.20

    Amounts due from investee companies  EUR            173,240.41

    Other debtors and assets             EUR          8,153,724.45

   Investments in current assets         EUR        191,076,297.28

    Other investments                    EUR        191,076,297.28

   Liquid means                          EUR        152,323,929.08

  Remaining other assets                 EUR          7,064,731.97

   Accruals (assets)                     EUR          7,064,731.97

 

 LIABILITIES                             EUR      1,334,294,341.72

  Shareholders' equity                   EUR      1,022,932,270.90

   Capital                               EUR        210,000,000.00

    Subscribed capital (share capital)   EUR        210,000,000.00

   Reserves                              EUR        735,361,705.96

    Capital reserves                     EUR        122,700,000.00

    Retained earnings / revenue reserves EUR        612,661,705.96

   Balance sheet profit/loss (+/-)       EUR         77,570,564.94

    Annual surplus / annual deficit      EUR         77,570,564.94

  Provisions                             EUR        186,459,000.00

   Pension provisions and comparable

   provisions                            EUR        134,743,000.00

   Provisions for taxes                  EUR          3,216,000.00

   Other / unspecified provisions        EUR         48,500,000.00

  Liabilities                            EUR        124,903,070.82

   Financial debts                       EUR         45,750,000.00

    Liabilities due to banks             EUR         45,750,000.00

   Other liabilities                     EUR         79,153,070.82

    Trade creditors (for IAS incl. bills

    of exchange)                         EUR         16,706,037.66

    Liabililties due to related companiesEUR         48,754,125.97

    Liabilities due to investee companiesEUR            844,658.73

    Unspecified other liabilities        EUR         12,848,248.46

     thereof liabilities from tax /

     financial authorities               EUR          6,943,786.72

     thereof liabilities from social

     security                            EUR            396,205.82

  Guarantees and other commitments       EUR         32,750,000.00

   Liability from creation of a security

   interest for third parties            EUR         32,750,000.00

 

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

 Code (HGB)

  Sales                                  EUR        572,671,090.71

  Inventory change + own costs (+/-)     EUR         13,454,710.58

   Inventory change (+/-)                EUR          7,113,641.81

   Capitalised own costs                 EUR          6,341,068.77

  Other operating income                 EUR         11,519,330.40

  Cost of materials                      EUR        189,382,059.52

  Gross result (+/-)                     EUR        408,263,072.17

  Staff expenses                         EUR        212,963,671.01

  Total depreciation                     EUR         46,152,408.20

   Depreciation on tangible / intangible

   asssets (incl. start-up and exp. of

   bus.                                  EUR         46,152,408.20

  Other operating expenses               EUR         82,365,791.90

  Operating result from continuing

  operations                             EUR         66,781,201.06

  Result from participating interests

  (+/-)                                  EUR         45,532,058.72

   Expenses / income from participations EUR         45,532,058.72

    Income from related companies        EUR         45,532,058.72

  Expenses for the transfer of losses    EUR          4,182,259.62

  Interest result (+/-)                  EUR        -11,851,445.74

   Interest and similar income           EUR          3,073,682.36

    thereof from related companies       EUR            633,231.03

   Interest and similar expenses         EUR         14,925,128.10

    thereof paid to related companies    EUR            426,840.79

  Other financial result                 EUR           -369,652.58

   Depreciation on financial assets and

   marketable securities                 EUR            369,652.58

  Financial result (+/-)                 EUR         29,128,700.78

  Result from ordinary operations (+/-)  EUR         95,909,901.84

  Income tax / refund of income tax (+/-)EUR        -18,339,336.90

  Tax (+/-)                              EUR        -18,339,336.90

  Annual surplus / annual deficit        EUR         77,570,564.94

 

 Type of balance

 sheet:               Company balance sheet

 

 Financial year:      01.01.2012 - 31.12.2012

 

 ASSETS                                  EUR      1,274,566,748.47

  Fixed assets                           EUR        668,150,752.42

   Intangible assets                     EUR         10,658,732.85

    Concessions, licences, rights        EUR         10,658,732.85

   Tangible assets                       EUR        402,761,424.33

    Land / similar rights                EUR        183,308,904.77

    Plant / machinery                    EUR        127,521,313.74

    Other tangible assets / fixtures and

    fittings                             EUR         37,201,903.57

    Advance payments made / construction

    in progress                          EUR         54,729,302.25

   Financial assets                      EUR        254,730,595.24

    Shares in participations /

    subsidiaries and the like            EUR        226,341,550.13

     Shares in related companies         EUR        217,153,741.29

     Shares in investee companies        EUR          9,187,808.84

    Loans to participations /

    subsidiaries and the like            EUR         27,500,000.00

     Loans to related companies          EUR         27,500,000.00

    Other loans                          EUR            889,045.11

  Current assets                         EUR        601,152,566.39

   Stocks                                EUR        106,177,199.01

    Raw materials, consumables and

    supplies                             EUR         46,089,123.83

    Finished goods / work in progress    EUR         60,088,075.18

   Accounts receivable                   EUR         94,541,154.40

    Trade debtors                        EUR         44,099,544.39

    Amounts due from related companies   EUR         41,369,678.61

    Amounts due from investee companies  EUR            150,000.00

    Other debtors and assets             EUR          8,921,931.40

   Investments in current assets         EUR        227,593,523.60

    Other investments                    EUR        227,593,523.60

   Liquid means                          EUR        172,840,689.38

  Remaining other assets                 EUR          5,263,429.66

   Accruals (assets)                     EUR          5,263,429.66

    thereof disagio                      EUR            410,000.00

 

 LIABILITIES                             EUR      1,274,566,748.47

  Shareholders' equity                   EUR        948,861,705.96

   Capital                               EUR        210,000,000.00

    Subscribed capital (share capital)   EUR        210,000,000.00

   Reserves                              EUR        649,794,722.50

    Capital reserves                     EUR        122,700,000.00

    Retained earnings / revenue reserves EUR        527,094,722.50

   Balance sheet profit/loss (+/-)       EUR         89,066,983.46

    thereof designated for distribution  EUR          3,500,000.00

    Annual surplus / annual deficit      EUR         89,066,983.46

  Provisions                             EUR        177,510,000.00

   Pension provisions and comparable

   provisions                            EUR        122,911,000.00

   Provisions for taxes                  EUR          5,436,000.00

   Other / unspecified provisions        EUR         49,163,000.00

  Liabilities                            EUR        148,195,042.51

   thereof total due to shareholders     EUR          4,977,000.00

   Financial debts                       EUR         58,750,000.00

    Liabilities due to banks             EUR         58,750,000.00

   Other liabilities                     EUR         89,445,042.51

    Trade creditors (for IAS incl. bills

    of exchange)                         EUR         12,762,946.36

    Liabililties due to related companiesEUR         55,729,014.03

    Liabilities due to investee companiesEUR            565,680.54

    Unspecified other liabilities        EUR         20,387,401.58

     thereof liabilities from tax /

     financial authorities               EUR         14,403,818.27

     thereof liabilities from social

     security                            EUR            521,770.58

  Guarantees and other commitments       EUR         32,786,000.00

   Liability from creation of a security

   interest for third parties            EUR         32,786,000.00

 

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

 Code (HGB)

  Sales                                  EUR        588,278,497.74

  Inventory change + own costs (+/-)     EUR          4,067,781.12

   Inventory change (+/-)                EUR           -111,377.71

   Capitalised own costs                 EUR          4,179,158.83

  Other operating income                 EUR         13,352,590.60

  Cost of materials                      EUR        186,429,718.60

  Gross result (+/-)                     EUR        419,269,150.86

  Staff expenses                         EUR        202,196,347.38

  Total depreciation                     EUR         42,970,493.82

   Depreciation on tangible / intangible

   asssets (incl. start-up and exp. of

   bus.                                  EUR         42,970,493.82

  Other operating expenses               EUR         85,833,829.99

  Operating result from continuing

  operations                             EUR         88,268,479.67

  Result from participating interests

  (+/-)                                  EUR         37,675,994.21

   Expenses / income from participations EUR         37,675,994.21

    Income from related companies        EUR         37,675,994.21

  Expenses for the transfer of losses    EUR          2,169,377.61

  Interest result (+/-)                  EUR         -5,900,667.12

   Interest and similar income           EUR          7,425,521.77

    thereof from related companies       EUR            706,961.99

   Interest and similar expenses         EUR         13,326,188.89

    thereof paid to related companies    EUR            885,080.72

  Other financial result                 EUR           -112,246.66

   Depreciation on financial assets and

   marketable securities                 EUR            112,246.66

  Financial result (+/-)                 EUR         29,493,702.82

  Result from ordinary operations (+/-)  EUR        117,762,182.49

  Income tax / refund of income tax (+/-)EUR        -28,695,199.03

  Tax (+/-)                              EUR        -28,695,199.03

  Annual surplus / annual deficit        EUR         89,066,983.46

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.70

UK Pound

1

Rs.98.92

Euro

1

Rs.70.67

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

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.