MIRA INFORM REPORT

 

 

Report No. :

324338

Report Date :

26.05.2015

 

IDENTIFICATION DETAILS

 

Correct Name :

VAN SILLEVOLDT RIJST B.V.

 

 

Registered Office :

Ketelweg 34, 3356LE Papendrecht, Postbus 280, 3350AG Papendrecht

 

 

Country :

Netherlands

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

31.05.1990

 

 

Com. Reg. No.:

23063811

 

 

Legal Form :

Private Company

 

 

Line of Business :

Engaged in Sourcing & Processing of Cargo Rice to White Rice as well as  Packing, Sales and Distribution of Rice and Rice Flour

 

Subject product ranges includes :-

·         Basmati Rice

·         Fragrant Rice

·         Parboiled Rice

·         Long Grain Rice

·         Round Grain Rice

·         Brown Rice

·         Ready-To-Eat Rice

·         Rice Flour

 

 

No of Employees :

105 (2014)

 

 

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 is the sixth-largest economy in the euro-zone and is noted for its stable industrial relations, moderate unemployment and inflation, sizable trade surplus, and important role as a European transportation hub. Industrial activity is predominantly in 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 the food-processing industry and for exports. 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 nationalized two banks and injected billions of dollars of capital into other financial institutions, to prevent further deterioration of a crucial sector. After 26 years of uninterrupted economic growth, the Dutch economy - highly dependent on an international financial sector and international trade - contracted by 3.5% in 2009. To recover, the government sought to boost the domestic economy by accelerating infrastructure programs, offering corporate tax breaks for employers to retain workers, and expanding export credit facilities. 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, mainly reducing expenditures, which resulted in an improved budget deficit in 2011. However, in 2012 tax revenues dropped, GDP contracted, and the budget deficit deteriorated. In 2013, the government budget deficit decreased to 3.3% of GDP due to increased government revenue from higher taxes. However, spending on social benefits also increased, due to a rise in unemployment benefits and payments for pensions. The high unemployment rate and tax increases have contributed to continued decreases in household disposable income, causing the Dutch economy to contract.

 

 

Source : CIA


company Summary

 

Company name Van     Sillevoldt Rijst B.V.

Operative address        Ketelweg 34

3356LE Papendrecht

Netherlands

Status                          Active

Specification                This company can meet all its obligations.

Legal form                   Besloten Vennootschap (Private Company)

Registration number    KvK-nummer: 23063811

VAT-number                 009818273

 

                                                                                                                                                                                          

 

Year

2013

Mutation

2012

Mutation

2011

Fixed assets

5.115.000

13,69

4.499.000

-47,2

4.722.000

Total receivables

10.011.000

-9,24

11.030.000

-0,24

11.056.000

Total equity

10.806.000

9,46

9.872.000

30,77

7.549.000

Short term liabilities

11.740.000

-23,49

15.345.000

-15,58

18.178.000

Net result

2.934.000

26,30

2.323.000

456,29

-652.000

Working capital

7.830.000

31,05

5.975.000

107,18

2.884.000

Quick ratio

0,86

10,26

0,78

27,87

0,61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contact information


Company name           
Van Sillevoldt Rijst B.V.

Trade names                Van Sillevoldt Rijst B.V.

Operative address        Ketelweg 34

3356LE Papendrecht

Netherlands

Correspondence address Postbus 280

3350AG Papendrecht

Netherlands

Telephone number       0786420720

Fax number                  0786420729

Email address info@vsr-rice.com

Website                        www.vsr-rice.com

 

Registration

 

Registration number    KvK-nummer: 23063811

Branch number            000015812766

VAT-number                 009818273

Status                          Active

First registration

company register         1990-06-11

Memorandum               1990-05-31

Establishment date      1990-05-31

Legal form                   Besloten Vennootschap (Private Company)

Last proposed admendment 2012-04-12

Issued placed capital   EUR 1.393.166

Paid up share capital   EUR 1.393.166

 

 

Activities

 

Engaged in Sourcing & Processing of Cargo Rice to White Rice as well as  Packing, Sales and Distribution of Rice and Rice Flour

 

Subject product ranges includes :-

·         Basmati Rice

·         Fragrant Rice

·         Parboiled Rice

·         Long Grain Rice

·         Round Grain Rice

·         Brown Rice

·         Ready-To-Eat Rice

·         Rice Flour

 

Exporter           No

Importer           No

 

Goal                 Processing and marketing of rice and other commodities

 

Relations

 

Shareholders

Siacom Nederland B.V.

Ketelweg 34

3356LE PAPENDRECHT

Netherlands

Registration number: 243530630000

Percentage: 100%

 

 

Bank details

 

Accounts

Fortis Bank (Nederland) NV

Account number: 24.07.29.951

 

 

management

 

Active Management

Siacom Nederland B.V.

Ketelweg 34

3356LE PAPENDRECHT

Netherlands

Registration number: 243530630000

Competence: Fully authorized

Function: Manager

Starting date: 2012-04-03

 

H. Verschoor (Hendrikus)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2002-01-01

Date of birth: 1956-12-10, Papendrecht, NL

 

T.J.W. Pruijsen (Teunis Jan Willem)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2006-11-01

Date of birth: 1968-01-23, Vianen, NL

 

J.B. Spanjersberg - Meinster (Jeanette Brigitta)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2006-11-20

Date of birth: 1972-09-12, Rotterdam, NL

 

J.R.A. Castelijn (Johannes Robertus Antonius)

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2007-01-01

Date of birth: 1967-11-14, Deventer, NL

 

S.R.M. Armengaud (Sylvie Renée Marie-Louise)

Netherlands

Competence: Fully authorized

Function: Proxy

Starting date: 2012-04-04

Date of birth: 1965-01-29, Itres, FR

 

J.P.M.A. Bourdillon (Jean Pierre Marie Albert)

Netherlands

Van Sillevoldt Rijst B.V.

Page: 3 / 10

10-03-2015 Applicant

MIRA INFORM

Competence: Fully authorized

Function: Proxy

Starting date: 2012-04-04

Date of birth: 1950-12-07, Marseille, FR

 

Management

Name: Marbour S.A.S.

Office address: Rue Armagnac ZI no. 1, 97420 Le Port, La Reunion, France

Registered in: Registre du commerce Saint Denis, France with registration number

310863493 No. de Gestion 72 B 92

date in function: 03-04-2012 (date Registration type: 06-07-2012)

Titel: Manager

Authorization: Fully authorized

 

 

Employees

 

Total according to the Chamber of Commerce                                     105

 

Year                 2014                 2013                 2012                 2011                 2010

Total                 105                   113                   105                   109                   109

 

 

 

Payments

 

Description Payments are made regularly no complaints are known

 

Year

2013

2012

2011

2010

2009

 

Quick ratio

0,86

0,78

0,61

0,56

1,08

 

Current ratio

1,67

1,39

1,16

1,27

1,84

 

Working capital/ balance total

0,32

0,23

0,11

0,18

0,40

 

Equity / balance total

0,44

0,38

0,29

0,34

0,53

 

Equity / Fixed assets

2,11

2,19

1,60

2,09

3,92

 

Equity / liabilities

0,78

0,62

0,41

0,52

1,11

 

Balance total / liabilities

1,78

1,62

1,41

1,52

2,11

 

Working capital

7.830.000

5.975.000

2.884.000

4.561.000

10.029.000

 

Equity

10.806.000

9.872.000

7.549.000

8.664.000

13.328.000

 

Mutation equity

9,46

30,77

-12,87

-34,99

26,88

 

Mutation short term liabilities

-23,49

-15,58

8,75

40,65

-43,92

Return on total assets (ROA)

15,74

11,90

-3,43

-6,74

22,68

Return on equity (ROE)

35,96

31,12

-11,71

-19,78

43,07

Gross profit margin

3,77

3,30

-0,21

-1,68

6,09

Net profit margin

2,56

2,14

-0,66

-1,56

4,15

Average collection ratio

9,76

7,06

5,40

4,90

8,69

Average payment ratio

11,45

9,83

8,88

10,30

8,27

Equity turnover ratio

10,60

10,98

13,01

9,46

7,75

Total assets turnover ratio

4,64

4,20

3,81

3,23

4,08

Fixed assets turnover ratio

22,40

24,09

20,79

19,81

30,40

Inventory conversion ratio

12,05

11,66

9,83

6,86

11,34

Turnover

114.579.000

108.391.000

98.184.000

81.961.000

103.317.000

Gross margin

8.332.000

7.687.000

4.062.000

1.584.000

14.210.000

Operating result

4.315.000

3.572.000

-211.000

-1.381.000

6.297.000

Net result after taxes

2.934.000

2.323.000

-652.000

-1.275.000

4.283.000

Cashflow

3.666.000

3.049.000

21.000

-584.000

5.093.000

EBIT

4.315.000

3.572.000

-211.000

-1.381.000

6.297.000

EBITDA

5.047.000

4.298.000

462.000

-690.000

7.107.000

 

Summary

The 2013 financial result structure is a positive working capital of 7.830.000 euro, which is in

agreement with 32 % of the total assets of the company.

 

The working capital has increased with 31.05 % compared to previous year. The ratio, with

respect to the total assets of the company has however, increased.

 

The improvement between 2012 and 2013 has mainly been caused by an increase of the

current assets.

 

The current ratio of the company in 2013 was 1.67. A company with a current ratio between

1.5 and 3.0 generally indicates good short-term financial strength.

 

The quick ratio in 2013 of the company was 0.86. A company with a Quick Ratio of less than

1 cannot currently pay back its current liabilities.

 

The 2012 financial result structure is a positive working capital of 5.975.000 euro, which is in

agreement with 23 % of the total assets of the company.

 

The working capital has increased with 107.18 % 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 1.39. When the current ratio is below 1.5, the

company may have problems meeting its short-term obligations.

 

The quick ratio in 2012 of the company was 0.78. 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                        Van Sillevoldt Rijst B.V.

Ketelweg 34

3356LE Papendrecht

Netherlands

Registration number: 230638110000

 

Balance Sheet

Year

2013

2012

2011

2010

2009

End date

2013-12-31

2012-12-31

2011-12-31

2010-12-31

2009-12-31

Tangible fixed assets

4.615.000

3.999.000

4.222.000

3.711.000

3.023.000

Financial fixed assets

500.000

500.000

500.000

426.000

376.000

Fixed assets

5.115.000

4.499.000

4.722.000

4.137.000

3.399.000

 

Total stock

9.511.000

9.294.000

9.993.000

11.944.000

9.113.000

Accounts receivable

9.790.000

10.461.000

9.970.000

6.267.000

9.892.000

Other receivables

221.000

569.000

1.086.000

1.690.000

2.603.000

Total receivables

10.011.000

11.030.000

11.056.000

7.957.000

12.495.000

Liquid funds

48.000

996.000

13.000

1.375.000

305.000

Current assets

19.570.000

21.320.000

21.062.000

21.276.000

21.913.000

Total assets

24.685.000

25.819.000

25.784.000

25.413.000

25.312.000

Issued capital

1.393.000

1.393.000

1.393.000

1.393.000

1.393.000

Share premium reserve

332.000

332.000

332.000

332.000

332.000

Legal and statutory reserve

 

 

149.000

75.000

 

Other reserves

6.147.000

5.824.000

6.327.000

8.139.000

7.320.000

Non-distributable profit

2.934.000

2.323.000

652.000

1.275.000

4.283.000

Total reserves

9.413.000

8.479.000

8.112.000

11.096.000

11.935.000

Total equity

10.806.000

9.872.000

7.549.000

8.664.000

13.328.000

Provisions

64.000

61.000

57.000

34.000

53.000

Long term interest yielding debt

706.000

541.000

 

 

47.000

Financial debts

1.369.000

 

 

 

 

Long term liabilities

2.075.000

541.000

 

47.000

Accounts payable

4.050.000

5.461.000

4.208.000

7.957.000

4.049.000

Other short term liabilities

7.690.000

9.884.000

13.970.000

8.758.000

7.835.000

Short term liabilities

11.740.000

15.345.000

18.178.000

16.715.000

11.884.000

Total short and long term liabilities

13.879.000

15.947.000

18.235.000

16.749.000

11.984.000

Total liabilities

24.685.000

25.819.000

25.784.000

25.413.000

25.312.000

 

Summary

 

The total assets of the company decreased with -4.39 % between 2012 and 2013.

 

Despite the total assets decrease, non current assets grew with 13.69 %.

 

The asset reduction is in contrast with the equity growth of 9.46 %. Due to this the total debt

decreased with -12.97 %.

 

In 2013 the assets of the company were 20.72 % composed of fixed assets and 79.28 % by

current assets. The assets are being financed by an equity of 43.78 %, and total debt of

56.22 %.

 

The total assets remained the same between 2011 and 2012.

 

Despite the fact that the total assets remained the same, the fixed assets decreased with

-4.72 %.

 

Despite thee unchanged assets the net worth grew with 30.77 %, which has resulted in the

fact that the company's indebtedness declined with -12.55 %.

 

In 2012 the assets of the company were 17.43 % composed of fixed assets and 82.57 % by

current assets. The assets are being financed by an equity of 38.24 %, and total debt of

61.76 %.

 

 

 

Profit & Loss

Year

2013

2012

2011

2010

2009

Revenues

114.579.000

108.391.000

98.184.000

81.961.000

103.317.000

Net turnover

114.579.000

108.391.000

98.184.000

81.961.000

103.317.000

Gross margin

8.332.000

7.687.000

4.062.000

1.584.000

14.210.000

Wages and salaries

 

 

 

 

6.328.000

Amorization and depreciation

732.000

726.000

673.000

691.000

810.000

Sales

106.247.000

100.704.000

94.122.000

80.377.000

89.107.000

other operating costs

3.285.000

3.389.000

3.600.000

2.274.000

775.000

Operating expenses

110.264.000

104.819.000

98.395.000

83.342.000

97.020.000

Operating result

4.315.000

3.572.000

-211.000

-1.381.000

6.297.000

Financial income

 

2.000

3.000

9.000

4.000

Financial expenses

429.000

502.000

676.000

342.000

560.000

Financial result

-429.000

-500.000

-673.000

-333.000

-556.000

Result on ordinary operations before taxes

3.886.000

3.072.000

-884.000

-1.714.000

5.741.000

Taxation on the result of ordinary activities

968.000

765.000

-232.000

-439.000

1.458.000

Result of ordinary activities after taxes

2.918.000

2.307.000

-652.000

-1.275.000

4.283.000

Result subsidiaries after taxes

16.000

16.000

 

 

 

Net result

2.934.000

2.323.000

-652.000

-1.275.000

4.283.000

 

Summary

The turnover of the company grew with 5.71 % between 2012 and 2013.

 

The gross profit of the company grew with 8.39 % between 2012 and 2013.

 

The operating result of the company grew with 20.8 % between 2012 and 2013. 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 32.27

% of the analysed period, being equal to 2012 % in the year 2013.

 

This growth has contributed to the increase in assets turnover, increasing by 10.48 %

reaching 4.64.

 

The Net Result of the company decreased by 26.3 % between 2012 and 2013.

 

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 15.55 % of the analysed period, being 35.96 % in the year 2013.

 

The company's financial structure has slowed down its financial profitability.

 

The turnover of the company grew with 10.4 % between 2011 and 2012.

 

The gross profit of the company grew with 89.24 % between 2011 and 2012.

 

The operating result of the company grew with 1792.89 % between 2011 and 2012. This

Van Sillevoldt Rijst B.V.

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 446.94

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

 

This growth has contributed to the increase in assets turnover, increasing by 10.24 %

reaching 4.2.

 

The Net Result of the company decreased by 456.29 % between 2011 and 2012.

 

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

365.76 % of the analysed period, being 31.12 % in the year 2012.

 

The company's financial structure has slowed down its financial profitability.

Analysis

 

 

 

Analysis

 

Branch (SBI)

Manufacture of food products (10)

 

Region

Zuid-Holland Oost

In the Netherlands 6059 of the companies are registered with the SBI code 10

In the region Zuid-Holland Oost 170 of the companies are registered with the SBI code 10

In the Netherlands 140 of the bankrupcties are published within this sector

In the region Zuid-Holland Oost 5 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 Zuid-Holland Oost is normal

 

 

Publications

 

Filings

16-05-2014: De jaarrekening over 2013 is gepubliceerd.

17-06-2013: De jaarrekening over 2012 is gepubliceerd.

21-03-2013: De jaarrekening over 2011 is gepubliceerd.

24-02-2012: De jaarrekening over 2010 is gepubliceerd.

01-02-2011: De jaarrekening over 2009 is gepubliceerd.

 

Functions

28-02-2014: Per 01-11-2006 is gevolmachtigde Teunis Jan Willem Pruijsen in functie getreden.

28-02-2014: Per 01-11-2006 is gevolmachtigde Teunis Jan Willem Pruijsen uit functie getreden.

09-07-2012: Per 03-04-2012 is bestuurder 24353063 Siacom Nederland B.V. in functie getreden.

09-07-2012: Per 03-04-2012 is bestuurder Marbour S.A.S. Frankrijk in functie getreden.

09-07-2012: Per 04-04-2012 is gevolmachtigde Sylvie Renée Marie-Louise Armengaud in functie getreden.

09-07-2012: Per 04-04-2012 is gevolmachtigde Jean Pierre Marie Albert Bourdillon in functie getreden.

09-07-2012: Per 15-05-2012 is gevolmachtigde Gérard Marie Van Arendonk uit functie getreden.

17-04-2012: Per 03-04-2012 is commissaris Sylvie Renée Marie-Louise Armengaud uit functie getreden.

17-04-2012: Per 03-04-2012 is commissaris Jean Pierre Marie Albert Bourdillon uit functie getreden.

17-04-2012: Per 03-04-2012 is commissaris Chantal Anne Marie de Palmas uit functie getreden.

 

Amendments

17-04-2012: Geplaatst kapitaal gewijzigd in EUR 1.393.166,00 Gestort kapitaal gewijzigd in EUR 1.393.166,00.

17-04-2012: Per 12-4-2012 statuten gewijzigd.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.62

UK Pound

1

Rs.96.51

Euro

1

Rs.69.93

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

ANK

 


 

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.