|
Report No. : |
348866 |
|
Report Date : |
09.11.2015 |
IDENTIFICATION DETAILS
|
Name : |
LIPTOVSKE STROJARNE PLUS, A.S. |
|
|
|
|
Registered Office : |
1. Maja´ 1850, 031 80 Liptovsky´ Mikula´sˇ |
|
|
|
|
Country : |
Slovakia |
|
|
|
|
Financials (as on) : |
31.03.2015 |
|
|
|
|
Date of Incorporation : |
25.04.1997 |
|
|
|
|
Com. Reg. No.: |
Sa 10012/L |
|
|
|
|
Legal Form : |
Company limited by shares |
|
|
|
|
Line of Business : |
|
|
|
|
|
No. of Employee : |
65 |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – March 31, 2015
|
Country Name |
Previous Rating (31.12.2014) |
Current Rating (31.03.2015) |
|
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. With a population of 5.4 million, the Slovak Republic has a small, open economy, with exports, at about 92% of GDP, serving as the main driver of GDP growth. Slovakia joined the European Union (EU) in 2004 and the Eurozone in 2009. The country’s banking sector is sound. Slovakia has led the region garnering FDI, because of its relatively low-cost, highly-skilled labor force, reasonable tax rates, and favorable geographic location in the heart of Central Europe. However, recent increases in corporate taxes, as well as changes to the Labor Code, slow dispute resolution, and ongoing corruption potentially threaten the attractiveness of the Slovak market. Moreover, the energy sector is characterized by high costs, unpredictable regulatory oversight, and growing government interference.
|
Source
: CIA |
|
LIPTOVSKE STROJARNE
PLUS, A.S. |
Phone |
0917/441065 |
|
|
|
1. maja´ 1850 |
|
Telefax |
044/5522365 |
|
|
031 80 Liptovsky´ Mikula´sˇ |
|
lsp@lsphaco.com |
|
|
|
Slovakia |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crefo Nr. |
9230023760 |
Registration: |
Okresny´ sud´ Zilina |
|
|
Statistical Nr. |
36370827 |
Registration Nr. |
Sa 10012/L |
|
|
Tax Nr. |
SK2020125701 |
Status |
active |
|
|
Business connection |
|
Credits and the
establishing of the business connection are allowed. |
|
(21) |
|
|
|
|
|
|
|
Terms of payment |
|
Mostly no
complaints, but occasional delays / reminders |
(31) |
Legal form
Company limited by shares
Founded
25/04/1997 as Company limited by shares
24.04.2014
Registration
29/04/1997, Okresny´ sud´ Zilina, Sa 10012/L Statistical Nr.: 36370827
Tax Nr.: SK2020125701
|
Crefo Nr. |
Name / Address / Status |
|
From |
|
Share |
|
Shareholder |
|
|
|
|
|
|
9230032160 |
HACO naamloze vennootschap |
|
|
|
100,00 % |
|
|
Oekensestraat
120, 8800 Roeselare-Rumbere |
|
|
|
|
|
|
Belgium |
|
|
|
|
|
Date |
|
|
|
Currency |
|
Value |
|
29/04/1997 |
|
|
|
EUR |
|
10 849 200,03 |
|
|
|
|
|
|
|
|
|
28/10/2009 |
|
|
|
EUR |
10 851 187,60 |
divided into 326.843 shares with a nominal value off EUR 33,20
|
Crefo Nr. |
|
Name / Address / Status |
|
Since |
|
Power of attorney |
|
Management |
|
|
|
|
|
|
|
9230031840 |
|
Roger De Marez |
|
|
|
|
|
|
|
Bergstraat 32,
Roeselare-Rumbeke Bulgaria |
|
|
|
|
|
|
|
|
|
|
|
|
|
9230031839 |
|
Rogier Havegeer |
|
|
|
|
|
|
|
Oekensestraat
120, 8800 Roeselare-Rumbeke |
|
|
|
|
|
|
|
Belgium |
|
|
|
|
|
|
|
|
|
|
|
|
|
9231353538 |
|
chairman |
|
|
|
authorized to
sign alone |
|
|
|
Stijn De
Burghgraeve |
|
|
|
|
|
|
|
Demanov¨a´ 467,
031 01 Liptovsky´ Mikula´sˇ Slovakia |
|
|
|
|
|
Supervisory Board |
|
|
|
|
||
|
9230995380 |
|
Ing. Dirk Lucien
Corneel Laheye |
|
|
|
|
|
|
|
Demanov¨a´ 465,
031 01 Liptovsky´ Mikula´sˇ Slovakia |
|
|
|
|
|
9231024447 |
|
Member |
|
|
|
Ing. Miroslav Mlynarcˇ´ık |
|
|
|
134, Smrecanyˇ Slovakia |
|
|
|
|
|
9230069800 |
|
Kurt Ben Havegeer |
|
|
|
Oekensestraat 118, Roeselare-Rumbeke Belgium |
|
Valid from |
|
Residence address |
|
Valid until |
1. maja´ 1850, 031 80
Liptovsky´ Mikula´s,ˇ Slovakia
. maja´ 1850, 031 80 Liptovsky´ Mikula´s,ˇ
Slovakia
1.maja´ 1850, 031 80 Liptovsky´ Mikula´s,ˇ
Phone: 044/5526501
Phone: 044/5623550
|
Main activity |
|
Nace |
|
Manufacture of
power-driven hand tools |
|
28.24 |
|
|
|
|
|
Additional activities |
|
Nace |
|
Manufacture of
machinery for metallurgy |
|
28.91 |
|
|
|
|
|
Agents involved
in the sale of furniture, household goods, hardware and ironmongery |
46.15 |
|
|
|
|
|
|
Wholesale of
machine tools |
46.62 |
|
|
|
|
|
|
Real estate
agencies |
68.31 |
manufacture of industrial machinery and knives
- member of HACO Group Int
Turnover and Employees
|
Date |
|
Turnover |
|
Employees |
|
2003 |
|
13 752 241 EUR |
|
|
|
|
|
|
|
|
|
2004 |
|
15 219 943 EUR |
|
|
|
|
|
|
|
|
|
2005 |
|
17 478 557 EUR |
|
|
|
|
|
|
|
|
|
2006 |
|
22 076 977 EUR |
176 |
|
2007 |
|
20 880 601 EUR |
|
190 |
|
|
|
|
|
|
|
2009 |
|
11 766 853 EUR |
|
|
|
|
|
|
|
|
|
2010 |
|
8 412 065 EUR |
|
|
|
|
|
|
|
|
|
2012 |
|
7 450 095 EUR |
89 |
|
|
|
|
|
|
|
|
2013 |
|
7 684 884 EUR |
53 |
|
|
|
|
|
|
|
|
2014 |
|
9 207 996 EUR |
58 |
|
|
|
|
|
|
|
|
31/03/2015 |
|
2 377 274 EUR |
65 |
|
|
|
Import |
|
Export |
|
Percentage |
|
Unknown |
|
Unknown |
|
|
|
|
|
|
|
Countries |
|
Belgium, Great-Britain, Ukraine, Slovenia |
|
Russia, Canada, USA, Belgium, Great-Britain |
Remarks
Banks
|
Code |
|
Bank name / Address |
|
Account Nr. |
|
300 |
|
ˇ |
|
|
|
|
CSOB a.s. |
|
|
|
|
|
|
|
|
|
|
200 |
|
´ |
|
|
|
|
VUB a.s. |
|
|
Payment experience and credit opinion
|
Terms of payment |
|
Mostly no
complaints, but occasional delays / reminders |
|
(31) |
|
Business connection |
|
Credits and the
establishing of the business connection are allowed. |
|
(21) |
|
|
|
|
|
|
|
Credit Limit |
95 000 |
|
EUR |
|
Company development |
|
Company development constant |
|
(30) |
|
Business course |
|
good |
|
(20) |
No negative events registered.
Balance
|
|
|
|
|
31/03/2015 |
|
31/12/2014 |
|
31/03/2014 |
|
31/12/2013 |
|
Name |
|
Ref. |
|
1 |
|
1 |
|
1 |
|
1 |
|
|
|
EUR |
|
EUR |
|
EUR |
|
EUR |
||
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
balance |
|
balance |
|
balance |
|
balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
01 |
|
13 780 366 |
|
13 094 418 |
|
13 094 418 |
|
12 433 959 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets |
|
02 |
|
5 673 916 |
|
5 828 836 |
|
5 828 836 |
|
4 007 036 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
5 549 971 |
|
5 710 521 |
|
5 710 521 |
|
3 759 721 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Lands |
|
12 |
|
1 109 398 |
|
1 109 398 |
|
1 109 398 |
|
1 109 398 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Constructions |
|
13 |
|
2 051 374 |
|
2 117 656 |
|
2 117 656 |
|
2 354 677 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Separate movable assets and sets of movable as- |
|
14 |
|
2 336 042 |
|
2 412 442 |
|
2 412 442 |
|
170 906 |
|
sets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
53 157 |
|
71 025 |
|
71 025 |
|
124 740 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
123 945 |
|
118 315 |
|
118 315 |
|
247 315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares and ownership interests in affiliated ac- |
|
22 |
|
0 |
|
0 |
|
0 |
|
0 |
|
counting entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares and ownership interests with participating |
|
23 |
|
0 |
|
0 |
|
0 |
|
0 |
|
interest, except for affiliated accounting entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other available-for-sale securities and ownership |
|
24 |
|
0 |
|
0 |
|
0 |
|
0 |
|
interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans to affiliated accounting entities |
|
25 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31/03/2015 |
|
31/12/2014 |
|
31/03/2014 |
|
31/12/2013 |
|
|
Name |
|
Ref. |
|
1 |
|
1 |
|
1 |
|
1 |
|
|
|
|
EUR |
|
EUR |
|
EUR |
|
EUR |
|
||
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
balance |
|
balance |
|
balance |
|
balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans within participating interest, except for affil- |
|
26 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
iated accounting entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other loans |
|
27 |
|
0 |
|
118 315 |
|
0 |
|
247 315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt securities and other non-current financial as- |
|
28 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
sets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans and other non-current financial assets with |
|
29 |
|
123 945 |
|
0 |
|
118 315 |
|
0 |
|
|
remaining maturity of up to one year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank accounts with notice period exceeding one |
|
30 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
8 098 053 |
|
7 153 432 |
|
7 153 432 |
|
8 418 674 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory - total |
|
34 |
|
4 543 515 |
|
3 794 077 |
|
3 794 077 |
|
3 984 533 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Material |
|
35 |
|
2 940 919 |
|
2 464 128 |
|
2 464 128 |
|
3 423 881 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Work-in-progress and semi-finished goods |
|
36 |
|
841 008 |
|
751 183 |
|
751 183 |
|
359 242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finished products |
|
37 |
|
743 135 |
|
561 068 |
|
561 068 |
|
189 895 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Animals |
|
38 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchandise |
|
39 |
|
18 453 |
|
17 698 |
|
17 698 |
|
11 515 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables from affiliated accounting enti- |
|
43 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
ties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables within participating interest, ex- |
|
44 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
cept for
receivables from affiliated accounting enti- |
|
|
|
|
|
|
|
|
|
|
|
|
ties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other trade receivables |
|
45 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net value of contract |
|
46 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other receivables from affiliated accounting enti- |
|
47 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
ties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other receivables within participating interest, ex- |
|
48 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
cept for
receivables from affiliated accounting enti- |
|
|
|
|
|
|
|
|
|
|
|
|
ties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables from participants, members and as- |
|
49 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
sociation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables related to derivative transactions |
|
50 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other receivables |
|
51 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deffered tax asset |
|
52 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short - term receivables – total |
|
53 |
|
2 884 208 |
|
3 042 609 |
|
3 042 609 |
|
3 941 178 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables |
|
54 |
|
2 449 970 |
|
2 591 466 |
|
2 591 466 |
|
3 602 940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables from affiliated accounting enti- |
|
55 |
|
0 |
|
1 511 886 |
|
0 |
|
1 883 405 |
|
|
ties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables within participating interest, ex- |
|
56 |
|
0 |
|
180 350 |
|
0 |
|
939 912 |
|
|
cept for receivables
from affiliated accounting enti- |
|
|
|
|
|
|
|
|
|
|
|
|
ties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31/03/2015 |
|
31/12/2014 |
|
31/03/2014 |
|
31/12/2013 |
|
|
Name |
|
Ref. |
|
1 |
|
1 |
|
1 |
|
1 |
|
|
|
|
EUR |
|
EUR |
|
EUR |
|
EUR |
|
||
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
balance |
|
balance |
|
balance |
|
balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other trade receivables |
|
57 |
|
2 449 970 |
|
899 230 |
|
2 591 466 |
|
779 623 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net value of contract |
|
58 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other receivables from affiliated accounting enti- |
|
59 |
|
0 |
|
100 000 |
|
0 |
|
0 |
|
|
ties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other receivables within participating interest, ex- |
|
60 |
|
0 |
|
0 |
|
100 000 |
|
0 |
|
|
cept for receivables
from affiliated accounting enti- |
|
|
|
|
|
|
|
|
|
|
|
|
ties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables from participants, members and as- |
|
61 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
sociation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Social security |
|
62 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxation and subsidies |
|
63 |
|
291 128 |
|
197 185 |
|
197 185 |
|
140 951 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables related to derivative transactions |
|
64 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other receivables |
|
65 |
|
143 110 |
|
153 958 |
|
153 958 |
|
197 287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term financial assets |
|
66 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current financial assets in affiliated accounting |
|
67 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current financial assets, not including current fi- |
|
68 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
nancial assets in affiliated accounting entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
670 330 |
|
316 746 |
|
316 746 |
|
492 963 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
|
72 |
|
5 396 |
|
6 182 |
|
6 182 |
|
6 782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank accounts |
|
73 |
|
664 934 |
|
310 564 |
|
310 564 |
|
486 181 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepayments |
|
74 |
|
8 397 |
|
112 150 |
|
112 150 |
|
8 249 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred expenses long term |
|
75 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred expenses short term |
|
76 |
|
8 397 |
|
4 105 |
|
4 105 |
|
8 249 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued revenues long term |
|
77 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued revenues short term |
|
78 |
|
0 |
|
108 045 |
|
108 045 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital and liabilities |
|
79 |
|
13 780 366 |
|
13 094 418 |
|
13 094 418 |
|
12 433 959 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital |
|
80 |
|
9 584 039 |
|
9 643 984 |
|
9 643 985 |
|
9 539 038 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Registered capital - total |
|
81 |
|
10 851 188 |
|
10 851 188 |
|
10 851 188 |
|
10 851 188 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Registered capital – total |
|
82 |
|
10 851 188 |
|
10 851 188 |
|
10 851 188 |
|
10 851 188 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in registered capital |
|
83 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables for subscriptions (for own equity cap- |
|
84 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
ital) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share premium |
|
85 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other capital funds |
|
86 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Legal reserve funds |
|
87 |
|
116 966 |
|
106 471 |
|
106 472 |
|
93 969 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Legal reserve fund and non-distributable fund |
|
88 |
|
116 966 |
|
106 471 |
|
106 472 |
|
93 969 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reserve fund for own shares and own ownership |
|
89 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other funds created from profit |
|
90 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statutory funds |
|
91 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other funds |
|
92 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31/03/2015 |
|
31/12/2014 |
|
31/03/2014 |
|
31/12/2013 |
|
|
Name |
|
Ref. |
|
1 |
|
1 |
|
1 |
|
1 |
|
|
|
|
EUR |
|
EUR |
|
EUR |
|
EUR |
|
||
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
balance |
|
balance |
|
balance |
|
balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Differences from revaluation - total |
|
93 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains or losses from revaluation of assets and li- |
|
94 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
abilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains or losses from investments |
|
95 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Differences from revaluation in the event of a |
|
96 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
merger,
amalgamation into a separate accounting |
|
|
|
|
|
|
|
|
|
|
|
|
entity or demerger |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained profit or loss from previous years |
|
97 |
|
-1 324 169 |
|
-1 418 621 |
|
-1 418 621 |
|
-1 531 135 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings from previous years |
|
98 |
|
597 954 |
|
503 502 |
|
503 502 |
|
390 988 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings from previous years |
|
99 |
|
-1 922 123 |
|
-1 922 123 |
|
-1 922 123 |
|
-1 922 123 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit or loss for the accounting period |
|
100 |
|
-59 946 |
|
104 946 |
|
104 946 |
|
125 016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
101 |
|
4 196 323 |
|
3 450 430 |
|
3 450 429 |
|
2 894 917 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term liabilities - total |
|
102 |
|
430 571 |
|
383 662 |
|
383 662 |
|
289 397 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term trade liabilities – total |
|
103 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade liabilities to affiliated accounting entities |
|
104 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade liabilities within participating interest, except |
|
105 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
for liabilities to affiliated accounting entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other trade liabilities |
|
106 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net value of contract |
|
107 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities to affiliated accounting entities |
|
108 |
|
0 |
|
253 871 |
|
0 |
|
253 871 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities within participating interest, except |
|
109 |
|
244 309 |
|
0 |
|
253 871 |
|
0 |
|
|
for liabilities to affiliated accounting entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other long-term liabilities |
|
110 |
|
476 |
|
1 891 |
|
1 891 |
|
7 361 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
3 090 |
|
3 004 |
|
3 004 |
|
1 715 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-current liabilities |
|
115 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities related to derivative trans- |
|
116 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
actions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deffered tax liability |
|
117 |
|
182 696 |
|
124 896 |
|
124 896 |
|
26 450 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term provisions |
|
118 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Legal provisions |
|
119 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other provisions |
|
120 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term bank loans |
|
121 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term liabilities - total |
|
122 |
|
2 270 454 |
|
1 498 421 |
|
1 498 420 |
|
1 014 148 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade liabilities |
|
123 |
|
2 155 263 |
|
1 422 170 |
|
1 422 169 |
|
964 013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade liabilities to affiliated accounting entities |
|
124 |
|
0 |
|
286 824 |
|
0 |
|
366 526 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade liabilities within participating interest, except |
|
125 |
|
0 |
|
279 687 |
|
0 |
|
0 |
|
|
for liabilities to affiliated accounting entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other trade liabilities |
|
126 |
|
2 155 263 |
|
855 659 |
|
1 422 169 |
|
597 487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net values of contract |
|
127 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities to affiliated accounting entities |
|
128 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31/03/2015 |
|
31/12/2014 |
|
31/03/2014 |
|
31/12/2013 |
|
|
|
Name |
|
Ref. |
|
1 |
|
1 |
|
1 |
|
1 |
|
|
|
|
|
EUR |
|
EUR |
|
EUR |
|
EUR |
|
|||
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
balance |
|
balance |
|
balance |
|
balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities within participating interest, except |
|
129 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
for liabilities to affiliated accounting entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities to partners and participants in associa- |
|
130 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
tion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities to employees |
|
131 |
|
58 560 |
|
38 423 |
|
38 423 |
|
28 333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Social security liabilities |
|
132 |
|
25 332 |
|
24 007 |
|
24 007 |
|
17 376 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxation and subsidies |
|
133 |
|
31 098 |
|
13 724 |
|
13 724 |
|
4 337 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities related to derivative transactions |
|
134 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities |
|
135 |
|
201 |
|
97 |
|
97 |
|
89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term provisions |
|
136 |
|
53 715 |
|
46 871 |
|
46 871 |
|
19 787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Legal provisions |
|
137 |
|
53 715 |
|
46 871 |
|
46 871 |
|
19 787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other provisions |
|
138 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current bank loans |
|
139 |
|
1 441 583 |
|
1 521 476 |
|
1 521 476 |
|
1 571 585 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term financial assistance |
|
140 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepayments - total |
|
141 |
|
4 |
|
4 |
|
4 |
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
4 |
|
4 |
|
4 |
|
4 |
|
|
|
Profit and loss accounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
31/03/2015 |
|
31/12/2014 |
|
31/03/2014 |
|
31/12/2013 |
|
|
|
|
|
|
|
1 |
|
1 |
|
1 |
|
1 |
|
|
|
Name |
|
Ref. |
|
EUR |
|
EUR |
|
EUR |
|
EUR |
|
|
|
|
|
|
|
profit/loss |
|
profit/loss |
|
profit/loss |
|
profit/loss |
|
|
|
|
|
|
|
account |
|
account |
|
account |
|
account |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net turnover |
|
01 |
|
2 377 274 |
|
9 207 996 |
|
9 207 996 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income - total |
|
02 |
|
2 843 631 |
|
12 535 229 |
|
12 535 229 |
|
7 845 987 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from the sale of merchandise |
|
03 |
|
30 |
|
387 395 |
|
387 395 |
|
418 378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from the sale of own products |
|
04 |
|
2 252 128 |
|
8 182 928 |
|
8 182 928 |
|
6 911 250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from the sale of services |
|
05 |
|
125 116 |
|
637 673 |
|
637 673 |
|
355 256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in inventory |
|
06 |
|
271 892 |
|
763 115 |
|
763 115 |
|
-462 997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Own work capitalized |
|
07 |
|
0 |
|
1 897 664 |
|
1 897 664 |
|
4 439 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from the sale of non-current intangible |
|
08 |
|
47 563 |
|
251 832 |
|
251 832 |
|
261 681 |
|
|
|
assets,
property, plant and equipment, and raw |
|
|
|
|
|
|
|
|
|
|
|
|
|
materials |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating revenues |
|
09 |
|
146 902 |
|
414 622 |
|
414 622 |
|
357 980 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses - total |
|
10 |
|
2 834 200 |
|
12 251 694 |
|
12 251 694 |
|
7 650 049 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of merchandise sold |
|
11 |
|
0 |
|
369 168 |
|
369 168 |
|
413 145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumed raw materials, energy consumption, |
|
12 |
|
1 972 534 |
|
8 861 634 |
|
8 861 634 |
|
4 947 539 |
|
|
|
and consumption of other non-inventory supplies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Value adjustments to inventory |
|
13 |
|
0 |
|
118 643 |
|
118 643 |
|
118 642 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Services |
|
14 |
|
247 679 |
|
955 914 |
|
955 914 |
|
465 920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31/03/2015 |
|
31/12/2014 |
|
31/03/2014 |
|
31/12/2013 |
|
|
|
|
|
1 |
|
1 |
|
1 |
|
1 |
|
Name |
|
Ref. |
|
EUR |
|
EUR |
|
EUR |
|
EUR |
|
|
|
|
|
profit/loss |
|
profit/loss |
|
profit/loss |
|
profit/loss |
|
|
|
|
|
account |
|
account |
|
account |
|
account |
|
|
|
|
|
|
|
|
|
|
|
|
|
Personnel expenses - total |
|
15 |
|
246 094 |
|
751 106 |
|
751 106 |
|
615 610 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Wages and salaries |
|
16 |
|
184 289 |
|
541 530 |
|
541 530 |
|
446 177 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Remuneration of board members |
|
17 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Social security expenses |
|
18 |
|
53 040 |
|
178 072 |
|
178 072 |
|
144 513 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Social expenses |
|
19 |
|
8 765 |
|
31 504 |
|
31 504 |
|
24 920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxes and fees |
|
20 |
|
13 339 |
|
117 798 |
|
117 798 |
|
60 160 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense of intangible and tangible |
|
21 |
|
160 550 |
|
538 170 |
|
538 170 |
|
382 656 |
|
fixed assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of non-current intangible assets and |
|
22 |
|
142 682 |
|
484 455 |
|
484 455 |
|
328 941 |
|
depreciation of property, plant and equipment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Value adjustments to non-current intangible as- |
|
23 |
|
17 868 |
|
53 715 |
|
53 715 |
|
53 715 |
|
sets and property, plant and equipment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book value of fixed assets sold and material |
|
24 |
|
41 117 |
|
215 950 |
|
215 950 |
|
238 961 |
|
sold |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Value adjustments to receivables |
|
25 |
|
0 |
|
3 150 |
|
3 150 |
|
3 150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating expenses |
|
26 |
|
152 887 |
|
320 161 |
|
320 161 |
|
404 266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit or loss from operations |
|
27 |
|
9 431 |
|
283 535 |
|
283 535 |
|
195 938 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Added value |
|
28 |
|
428 953 |
|
1 563 416 |
|
1 563 416 |
|
1 281 080 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from financial activities - total |
|
29 |
|
1 016 |
|
6 751 |
|
6 751 |
|
80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from sales of shares and ownership |
|
30 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from long-term financial assest |
|
31 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from securities and ownership interests in |
|
32 |
|
0 |
|
0 |
|
0 |
|
0 |
|
affiliated accounting entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from securities and ownership interests |
|
33 |
|
0 |
|
0 |
|
0 |
|
0 |
|
within
participating interest, except for income of |
|
|
|
|
|
|
|
|
|
|
|
affiliated accounting entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income from securities and ownership inter- |
|
34 |
|
0 |
|
0 |
|
0 |
|
0 |
|
ests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from short-term financial assest |
|
35 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from current financial assets in affiliated |
|
36 |
|
0 |
|
0 |
|
0 |
|
0 |
|
accounting entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from current financial assets within partic- |
|
37 |
|
0 |
|
0 |
|
0 |
|
0 |
|
ipating
interest, except for income of affiliated ac- |
|
|
|
|
|
|
|
|
|
|
|
counting entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income from current financial assets |
|
38 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
39 |
|
10 |
|
5 703 |
|
5 703 |
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income from affiliated accounting entities |
|
40 |
|
0 |
|
0 |
|
0 |
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other interest income |
|
41 |
|
10 |
|
5 703 |
|
5 703 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange rate gains |
|
42 |
|
1 006 |
|
936 |
|
936 |
|
52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from revaluation of securities and rev- |
|
43 |
|
0 |
|
0 |
|
0 |
|
0 |
|
enues from derivative operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other financial revenues |
|
44 |
|
0 |
|
112 |
|
112 |
|
18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses related to financial activities - total |
|
45 |
|
11 871 |
|
79 303 |
|
79 303 |
|
67 229 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares and ownership interests sold |
|
46 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31/03/2015 |
|
31/12/2014 |
|
31/03/2014 |
|
31/12/2013 |
|
|
|
|
|
1 |
|
1 |
|
1 |
|
1 |
|
Name |
|
Ref. |
|
EUR |
|
EUR |
|
EUR |
|
EUR |
|
|
|
|
|
profit/loss |
|
profit/loss |
|
profit/loss |
|
profit/loss |
|
|
|
|
|
account |
|
account |
|
account |
|
account |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses for short-term financial assets |
|
47 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Value adjustments to financial assets |
|
48 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
49 |
|
10 624 |
|
54 689 |
|
54 689 |
|
51 290 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expenses related to affiliated accounting |
|
50 |
|
0 |
|
0 |
|
0 |
|
0 |
|
entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other interest expenses |
|
51 |
|
10 624 |
|
54 689 |
|
54 689 |
|
51 290 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchanges rate losses |
|
52 |
|
64 |
|
8 |
|
8 |
|
359 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses for revaluation of securities and ex- |
|
53 |
|
0 |
|
0 |
|
0 |
|
0 |
|
penses for derivative operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other financial expenses |
|
54 |
|
1 183 |
|
24 606 |
|
24 606 |
|
15 580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit or loss from financial activities |
|
55 |
|
-10 855 |
|
-72 552 |
|
-72 552 |
|
-67 149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit or loss from ordinary activities before |
|
56 |
|
-1 424 |
|
210 983 |
|
210 983 |
|
128 789 |
|
tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax |
|
57 |
|
58 522 |
|
106 037 |
|
106 037 |
|
3 773 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax - current |
|
58 |
|
722 |
|
7 590 |
|
7 590 |
|
1 333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax - deferred |
|
59 |
|
57 800 |
|
98 447 |
|
98 447 |
|
2 440 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfer of profit or loss to partners |
|
60 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit or loss of the accounting period after tax |
|
61 |
|
-59 946 |
|
104 946 |
|
104 946 |
|
125 016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables after due date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities after due date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Name |
|
Ref. |
|
31/03/2015 |
|
31/12/2014 |
|
31/12/2013 |
|
31/12/2012 |
|
|
|
|
|
|
|
|||||
|
Return on total assets ROA (in %) |
|
1 |
|
-0,44 |
|
0,80 |
|
1,01 |
|
-1,83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on equity ROE (in %) |
|
2 |
|
-0,63 |
|
1,09 |
|
1,31 |
|
-2,55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on sales ROS (in %) |
|
3 |
|
-2,52 |
|
1,14 |
|
1,63 |
|
-3,79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Turnover of receivables (in days) |
|
4 |
|
376,16 |
|
102,72 |
|
171,12 |
|
236,58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Turnover of liabilities (in days) |
|
5 |
|
330,91 |
|
56,37 |
|
45,79 |
|
94,84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Turnover of inventories (days) |
|
6 |
|
697,60 |
|
150,40 |
|
189,25 |
|
307,21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net working capital |
|
7 |
|
4386016,00 |
|
4133535,00 |
|
5832941,00 |
|
7315154,00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of accounts payable to accounts receivable |
|
8 |
|
106,78 |
|
161,66 |
|
302,34 |
|
213,11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of profit/loss to tangible assets (in%) |
|
9 |
|
238,67 |
|
63,30 |
|
52,14 |
|
54,79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current ratio |
|
10 |
|
2,18 |
|
2,37 |
|
3,26 |
|
2,84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Quick ratio |
|
11 |
|
0,96 |
|
1,11 |
|
1,71 |
|
1,26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash ratio |
|
12 |
|
0,18 |
|
0,10 |
|
0,19 |
|
0,00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt ratio I (in %) |
|
13 |
|
30,45 |
|
26,35 |
|
23,28 |
|
28,10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt ratio II (in %) |
|
14 |
|
30,45 |
|
26,35 |
|
23,28 |
|
28,10 |
|
|
|
|
|
|
|
|
|
|
|
|
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.65.79 |
|
|
1 |
Rs.99.95 |
|
Euro |
1 |
Rs.71.55 |
INFORMATION DETAILS
|
Analysis Done by
: |
DIV |
|
|
|
|
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.