MIRA INFORM REPORT

 

 

Report No. :

350117

Report Date :

13.11.2015

 

IDENTIFICATION DETAILS

 

Name :

NOXON STAINLESS B.V.

 

 

Registered Office :

Vossenbeemd 51 5705CL Helmond

 

 

Country :

Netherlands

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

21.06.1990

 

 

Com. Reg. No.:

17069403

 

 

Legal Form :

Private company

 

 

Line of Business :

Wholesale of ferrous metals and ferrous semi-finished products

 

 

No. of Employees :

81

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

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)

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

 

The Netherlands, the sixth-largest economy in the European Union, plays an important role as a European transportation hub, with a persistently high trade surplus, stable industrial relations, and moderate unemployment. Industry focuses on food processing, chemicals, petroleum refining, and electrical machinery. A highly mechanized agricultural sector employs only 2% of the labor force but provides large surpluses for food-processing and underpins the country’s status as the world’s second largest agricultural exporter. The Netherlands is part of the Eurozone, and as such, its monetary policy is controlled by the European Central Bank. The Dutch financial sector is highly concentrated, with four commercial banks possessing over 90% of banking assets. The sector suffered as a result of the global financial crisis and required billions of dollars of government support, but the European Banking Authority completed stringent reviews in 2014 and deemed Dutch banks to be well-capitalized. To address the 2009 and 2010 economic downturns, the government sought to stimulate the domestic economy by accelerating infrastructure programs, offering corporate tax breaks for employers to retain workers, and expanding export credits. The stimulus programs and bank bailouts, however, resulted in a government budget deficit of 5.3% of GDP in 2010 that contrasted sharply with a surplus of 0.7% in 2008. The government of Prime Minister Mark RUTTE has since implemented significant austerity measures to improve public finances and has instituted broad structural reforms in key policy areas, including the labor market, the housing sector, the energy market, and the pension system. As a result, the government budget deficit at the end of 2014 dropped to 1.8% of GDP. Following a protracted recession during which unemployment doubled to 7.4% and household consumption contracted for nearly three consecutive years, the year 2014 saw fragile GDP growth of 0.8 percent and a rise in most economic indicators. Drivers of growth included increased exports and business investments, as well as newly invigorated household consumption.

 

Source : CIA

 

 

Summary

 

Company name                                    Noxon Stainless B.V.

Operative address                                Vossenbeemd 51

5705CL Helmond

Netherlands

Legal form                                           Besloten Vennootschap

Registration number                            KvK-nummer: 17069403

VAT-number                                         008537343

 

Year

2014

Mutation

2013

Mutation

2012

Fixed assets

391.000

-61,82

1.024.000

-9,30

1.129.000

Total receivables

4.508.000

-12,19

5.134.000

7,45

4.778.000

Total equity

6.091.000

41,92

4.292.000

-2,41

4.398.000

Short term liabilities

10.700.000

-8,62

11.709.000

-7,84

12.705.000

Net result

1.307.000

6.123,81

21.000

-91,32

242.000

Working capital

5.735.000

46,23

3.922.000

7,42

3.651.000

Quick ratio

0,42

-4,55

0,44

15,79

0,38

 

 

 

Contact information

 

Company name                        Noxon Stainless B.V.

Trade names                            Noxon Stainless B.V.

Operative address                    Vossenbeemd 51

5705CL Helmond

Netherlands

Correspondence address         Postbus 6096

5700ET Helmond

Netherlands

Telephone number                   0492582111

Fax number                              0492538970

Email address                          info@noxon.nl

Registration

 

Registration number                            KvK-nummer: 17069403

Branch number                                    000017851777

VAT-number                                         008537343

Status                                                  Active

First registration company register      1991-09-17

Memorandum                                       1991-07-18

Establishment date                              1990-06-21

Legal form                                          Besloten Vennootschap

Legal person since                               1991-07-18

Last proposed admendment                 2012-11-23

Issued placed capital                           EUR 2.610.000

Paid up share capital                           EUR 2.610.000

 

 

Activities

 

SBI                                                       46722: Wholesale of ferrous metals and ferrous semi-finished products

ISO certified                                         Yes

Exporter                                               No

Importer                                               No

Goal                                                     Groothandel in roestvrijstalen halffabrikaten en aanverwante artikelen

 

 

Relations

 

Shareholders                                       Stappert Deutschland GmbH

Willstätter Strasse 13

40549 Düsseldorf

Germany

Percentage: 100%

 

Shareholders                                       Naam: Stappert Deutschland GmbH

Bezoekadres: Willstätter Strasse 13, 40549 Düsseldorf, Bondsrepubliek Duitsland

Ingeschreven in: Handelsregister Handelsregister B des amtsgerichts Düsseldorf,

Bondsrepubliek Duitsland onder nummer HRB 20

Enig aandeelhouder sedert: 21-12-2011 (datum registratie: 29-12-2011)

 

Companies on same address               Noxon Personeelsvereniging

Registration number: 54422981

Liability statements                              Foreign entity

Starting date: 1992-03-23

 

 

Management

 

Active management                              T.R.A. Philippe Thierry Robert Arthur

Netherlands

Competence: Jointly authorized

Function: Manager

Starting date: 2012-11-23

Date of birth: 1975-07-02, Toulouse, FR

Involved with the following companies:

IMS Nederland B.V.

Oosteinde 11y

2991LG Barendrecht

Netherlands

Registration number: 60583800

Function: Manager

 

S. Muller-Bernhardt Stefan

Netherlands

Competence: Jointly authorized

Function: Manager

Starting date: 2012-11-23

Date of birth: 1965-06-22, München, NL

 

M. Dankers Mark

Netherlands

Competence: Jointly authorized

Function: Managing Director

Starting date: 2015-04-01

Date of birth: 1972-12-26, Helmond, NL

 

E.M. Jacquet Eric Michel

Netherlands

Function: Commissaris

Starting date: 2010-07-01

Date of birth: 1959-01-09, Lyon, FR

Involved with the following companies:

JACFRIESLAND B.V.

Galvanilaan 11

9207HG Drachten-Azeven

Netherlands

Registration number: 01101917

Function: Commissaris

 

P. Goczol Philippe

Netherlands

Function: Commissaris

Starting date: 2010-07-01

Date of birth: 1965-12-05, Mons, BE

Involved with the following companies:

 

JMS Middle East Holding 2 B.V.

Volume 119B

1446WH PURMEREND

Netherlands

Registration number: 61164240

Function: Manager

 

IMS Nederland B.V.

Oosteinde 11y

2991LG Barendrecht

Netherlands

Registration number: 60583800

Function: Manager

 

JACFRIESLAND B.V.

Galvanilaan 11

9207HG Drachten-Azeven

Netherlands

Registration number: 01101917

Function: Commissaris

 

P.M.P. de Groot Paulus Martinus Petrus

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2013-10-28

Date of birth: 1969-01-27, Asten, NL

Involved with the following companies:

 

IMS Nederland B.V.

Oosteinde 11y

2991LG Barendrecht

Netherlands

Registration number: 60583800

Function: Proxy

 

 

Employees

 

Total according to the Chamber of Commerce 81

 

Year                                                     2015     2014     2013     2012     2011

Total                                                     81         74         74         78         8

 

 

 

Payments

 

Description                  Payments made under regular condition

 

 

Key figures

 

Year

2014

2013

2012

2011

2010

Quick ratio

0,42

0,44

0,38

0,37

0,43

 

 

 

 

 

 

Current ratio

1,54

1,33

1,29

1,21

1,18

Working capital/ balance total

0,34

0,24

0,21

0,16

0,14

 

 

 

 

 

 

Equity / balance total

0,36

0,26

0,25

0,21

0,20

 

 

 

 

 

 

Equity / Fixed assets

15,58

4,19

3,90

2,80

2,05

 

 

 

 

 

 

Equity / liabilities

0,57

0,35

0,34

0,26

0,25

 

 

 

 

 

 

Balance total / liabilities

1,57

1,35

1,34

1,26

1,25

Working capital

5.735.000

3.922.000

3.651.000

3.191.000

2.640.000

 

 

 

 

 

 

Equity

6.091.000

4.292.000

4.398.000

4.156.000

3.850.000

 

 

 

 

 

 

Mutation equity

41,92

-2,41

5,82

7,95

-33,89

 

 

 

 

 

 

Mutation short term liabilities

-8,62

-7,84

-18,14

4,51

43,86

Return on total assets (ROA)

10,35

0,22

1,85

2,02

-13,77

 

 

 

 

 

 

Return on equity (ROE)

28,60

0,84

7,34

9,82

-69,27

 

 

 

 

 

 

Gross profit margin

4,98

0,77

1,52

1,71

-5,71

 

 

 

 

 

 

Net profit margin

3,36

0,05

0,56

0,69

-4,97

Average collection ratio

3,63

3,28

3,39

2,87

2,67

 

 

 

 

 

 

Average payment ratio

8,62

7,47

9,00

7,72

6,28

 

 

 

 

 

 

Equity turnover ratio

6,38

8,94

9,78

10,71

10,31

 

 

 

 

 

 

Total assets turnover ratio

2,31

2,30

2,46

2,20

2,05

Fixed assets turnover ratio

99,37

37,46

38,10

29,97

21,09

Inventory conversion ratio

3,26

3,65

3,72

3,44

3,56

Turnover

38.854.000

38.354.000

43.020.000

44.510.000

39.689.000

Gross margin

9.700.000

8.085.000

9.210.000

9.849.000

 

Operating result

1.934.000

294.000

655.000

759.000

-2.267.000

Net result after taxes

1.307.000

21.000

242.000

306.000

-1.973.000

Cashflow

1.461.000

200.000

483.000

600.000

-1.412.000

Gross profit

 

 

 

 

39.689.000

EBIT

1.934.000

294.000

655.000

759.000

-2.267.000

EBITDA

2.088.000

473.000

896.000

1.053.000

-1.706.000

 

Summary The 2014 financial result structure is a postive working captial of 5.735.000 euro, which is in agreement with 34 % of the total assets of the company. The working capital has increased with 46.23 % compared to previous year. The ratio, with respect to the total assets of the company has however, increased. The improvement between 2013 and 2014 has mainly been caused by an increase of the current assets. The current ratio of the company in 2014 was 1.54. A company with a current ratio between 1.5 and 3.0 generally indicates good short-term financial strength. The quick ratio in 2014 of the company was 0.42. A company with a Quick Ratio of less than  1 cannot currently pay back its current liabilities. The 2013 financial result structure is a postive working captial of 3.922.000 euro, which is in agreement with 24 % of the total assets of the company. The working capital has increased with 7.42 % 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 1.33. When the current ratio is below 1.5, the company may have problems meeting its short-term obligations. The quick ratio in 2013 of the company was 0.44. A company with a Quick Ratio of less than 1 cannot currently pay back its current liabilities.

 

 

 

 

 

 

Financial statement

 

Last annual account                             2014

Remark annual account                        The liability statement is filed by a company outside the Netherlands. We advise to request a creditreport on the foreign entity to assess the creditlimit.

Type of annual account                        Corporate

Annual account                                    Noxon Stainless B.V.

Vossenbeemd 51

5705CL Helmond

Netherlands

Registration number: 17069403

 

 

Balance

 

Year

2014

2013

2012

2011

2010

End date

2014-12-31

2013-12-31

2012-12-31

2011-12-31

2010-12-31

Other tangible fixed assets

 

 

 

 

1.110.000

 

 

 

 

 

 

Tangible fixed assets

391.000

465.000

598.000

818.000

1.110.000

Other financial fixed assets

 

 

 

 

773.000

 

 

 

 

 

 

Financial fixed assets

 

559.000

531.000

667.000

773.000

Fixed assets

391.000

1.024.000

1.129.000

1.485.000

1.882.000

 

 

 

 

 

 

Other stock

 

 

 

 

11.154.000

 

 

 

 

 

 

Total stock

11.927.000

10.497.000

11.577.000

12.932.000

11.154.000

Accounts receivable

4.338.000

4.807.000

4.350.000

5.480.000

5.814.000

 

 

 

 

 

 

Other receivables

170.000

327.000

428.000

287.000

507.000

 

 

 

 

 

 

Total receivables

4.508.000

5.134.000

4.778.000

5.767.000

6.321.000

Liquid funds

 

 

1.000

12.000

15.000

 

 

 

 

 

 

accruals

 

 

 

 

507.000

 

 

 

 

 

 

Current assets

16.435.000

15.631.000

16.356.000

18.711.000

17.490.000

Total assets

16.826.000

16.655.000

17.485.000

20.196.000

19.373.000

 

 

 

 

 

 

Issued capital

2.632.000

2.632.000

2.632.000

2.632.000

2.632.000

Other reserves

3.459.000

1.660.000

1.766.000

1.524.000

1.218.000

 

 

 

 

 

 

Total reserves

3.459.000

1.660.000

1.766.000

1.524.000

1.218.000

Total equity

6.091.000

4.292.000

4.398.000

4.156.000

3.850.000

 

 

 

 

 

 

Provisions

35.000

654.000

382.000

415.000

 

 

 

 

 

 

 

Long term interest yielding debt

 

 

 

105.000

 

 

 

 

 

 

 

Other long term liabilities

 

 

 

 

210.000

 

 

 

 

 

 

Long term liabilities

 

 

 

105.000

210.000

Accounts payable

2.254.000

3.832.000

3.009.000

6.933.000

3.846.000

 

 

 

 

 

 

Other short term liabilities

8.446.000

7.877.000

9.696.000

8.587.000

11.005.000

 

 

 

 

 

 

Short term liabilities

10.700.000

11.709.000

12.705.000

15.520.000

14.850.000

Total short and long term liabilities

10.735.000

12.363.000

13.087.000

16.040.000

15.522.000

Total liabilities

16.826.000

16.655.000

17.485.000

20.196.000

19.373.000

 

 

Summary The total assets of the company increased with 1.03 % between 2013 and 2014. Despite the assets growth, the non current assets decreased with -61.82 %. The assets growth has been financed by a Net Worth increase of 41.92 %. The company's net increase has also covered a reduction of -13.17 % of the company's indebtedness. In 2014 the assets of the company were 2.32 % composed of fixed assets and 97.68 % by current assets. The assets are being financed by an equity of 36.2 %, and total debt of 63.8 %. The total assets of the company decreased with -4.75 % between 2012 and 2013. This downturn is mainly retrievable in the fixed asset decrease of -9.3 %. Assets reduction is explained by a Net Worth decrease of -2.41 %, and an indebtedness reduction of -5.53 %. In 2013 the assets of the company were 6.15 % composed of fixed assets and 93.85 % by current assets. The assets are being financed by an equity of 25.77 %, and total debt of 74.23 %.

 

 

 

 

Profit and loss

 

Year

2014

2013

2012

2011

2010

Revenues

38.854.000

38.354.000

43.020.000

44.510.000

39.689.000

 

 

 

 

 

 

Net turnover

38.854.000

38.354.000

43.020.000

44.510.000

39.689.000

 

 

 

 

 

 

Gross margin

9.700.000

8.085.000

9.210.000

9.849.000

 

 

 

 

 

 

 

 

Wages and salaries

3.722.000

3.826.000

3.938.000

4.635.000

5.615.000

 

 

 

 

 

 

Amorization and depreciation

154.000

179.000

241.000

294.000

561.000

 

 

 

 

 

 

 

Sales

29.154.000

30.269.000

33.810.000

34.661.000

 

 

 

 

 

 

 

other operating costs

3.890.000

3.786.000

4.376.000

4.161.000

5.071.000

 

 

 

 

 

 

Raw materials and consumables

 

 

 

 

30.709.000

 

 

 

 

 

 

 

Operating expenses

36.920.000

38.060.000

42.365.000

43.751.000

41.956.000

 

 

 

 

 

 

 

Operating result

1.934.000

294.000

655.000

759.000

-2.267.000

 

 

 

 

 

 

 

Financial income

 

 

 

161.000

129.000

 

 

 

 

 

 

 

Financial expenses

192.000

258.000

332.000

512.000

528.000

 

 

 

 

 

 

 

Financial result

-192.000

-258.000

-332.000

-351.000

-400.000

 

 

 

 

 

 

 

Result on ordinary operations before taxes

1.742.000

36.000

323.000

408.000

-2.667.000

 

 

 

 

 

 

Taxation on the result of ordinary activities

435.000

15.000

81.000

102.000

-657.000

Result of

ordinary activities after taxes

1.307.000

21.000

242.000

306.000

-2.009.000

Extraordinary income

 

 

 

 

36.000

Extraordinary result after taxation

 

 

 

 

36.000

 

Summary The turnover of the company grew with 1.3 % between 2013 and 2014. The gross profit of the company grew with 19.98 % between 2013 and 2014. The operating result of the company grew with 557.82 % between 2013 and 2014. 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 4604.55 % of the analysed period, being equal to 10.35 in the year 2014. Despite the growth the asset turnover remained the same at 2.31. The Net Result of the company increased by 6123.81 % between 2013 and 2014. 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 3304.76 % of the analysed period, being 28.6 in the year 2014. The company's financial structure has slowed down its financial profitability. The turnover of the company decreased by -10.85 % between 2012 and 2013. The gross profit of the company decreased by -12.21 % between 2012 and 2013. The operating result of the company declined with -55.11 % between 2012 and 2013. This evolution implies an decrease of the company's economic profitability. The result of these changes is a reduction of the company's Economic Profitability of -88.11 % of the analysed period, being equal to 0.22 in the year 2013. This fall has contributed to a asset turnover decrease, whose index evolved from -6.5 to a level of 2.3. The Net Result of the company decreased by -91.32 % 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 -88.56 % of the analysed period, being 0.84 in the year 2013. The company's financial profitability has been positively affected by its financial structure.

 

 

 

 

 

Analysis

 

Branch (SBI)                             Wholesale trade (no motor vehicles and motorcycles) (SBI code 46)

Region                                     Zuid-Oost-Brabant

Summary                                 In the Netherlands 109662 of the companies are registered with the SBI code 46

In the region Zuid-Oost-Brabant 5034 of the companies are registered with the SBI code 46

In the Netherlands 2387 of the bankrupcties are published within this sector

In the region Zuid-Oost-Brabant 97 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-Oost-Brabant is normal

 

 

Publications

 

Deposits                                   23-07-2015: De jaarrekening over 2014 is gepubliceerd.

05-02-2015: De jaarrekening over 2013 is gepubliceerd.

06-08-2013: De jaarrekening over 2012 is gepubliceerd.

14-11-2012: De jaarrekening over 2011 is gepubliceerd.

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

25-01-2011: De jaarrekening over 2009 is gepubliceerd.

 

Functions                                 04-11-2013: Per 28-10-2013 is gevolmachtigde Mark Dankers in functie getreden.

29-10-2013: Per 28-10-2013 is gevolmachtigde Paulus Martinus Petrus de Groot in functie getreden.

24-10-2013: Per 10-10-2013 is bestuurder Antonius Cornelis Elisabeth van der Heijden uit functie getreden.

03-12-2012: Per 23-11-2012 is commissaris Thierry Robert Arthur Philippe uit functie getreden.

27-11-2012: Per 23-11-2012 is bestuurder Stefan Muller-Bernhardt in functie getreden.

27-11-2012: Per 23-11-2012 is bestuurder Thierry Robert Arthur Philippe in functie getreden.

31-01-2012: Per 19-01-2012 is gevolmachtigde Cornelis Nicolaas van Lieshout uit functie getreden.

31-01-2012: Per 19-01-2012 is gevolmachtigde Léon Gerardus Antonius Honings uit functie getreden.

31-01-2012: Per 31-01-2012 is gevolmachtigde Arie Buis uit functie getreden.

31-01-2012: Per 31-01-2012 is gevolmachtigde Peter Christiaan Kom uit functie getreden.

 

Amendments                            27-05-2015: Per 1-4-2015 is de bevoegdheid van Bestuurder Thierry Robert Arthur Philippe gewijzigd.

27-11-2012: Geplaatst kapitaal gewijzigd in EUR 2.610.000,00 Gestort kapitaal gewijzigd in EUR 2.610.000,00.

27-11-2012: Per 23-11-2012 is de bevoegdheid van Bestuurder Antonius Cornelis Elisabeth van der Heijden gewijzigd.

27-11-2012: Per 23-11-2012 statuten gewijzigd.

 

 

Company structure

 

Relations                                  2

Company                                                                                                                     Registration number

Stappert Deutschland GmbH (40549 Düsseldorf)

| - - Noxon Stainless B.V. (Helmond)                                                                             17069403


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.35

UK Pound

1

Rs.100.28

Euro

1

Rs.71.30

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

TRU

 

               

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.