MIRA INFORM REPORT

 

 

Report No. :

343402

Report Date :

03.10.2015

 

IDENTIFICATION DETAILS

 

Name :

TROUW NUTRITION INTERNATIONAL B.V.

 

 

Registered Office :

Nijverheidsweg 2 3881LA Putten

 

 

Country :

Netherlands

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

05.09.2003

 

 

Com. Reg. No.:

08118433

 

 

Legal Form :

Private Company

 

 

Line of Business :

  • Non-specialized wholesale of food.
  • Production, processing and trade in food products for humans and animals, chemical and other nutrients as well as the import and sale of raw materials, both for its own account and on behalf of third parties, to participate in, to manage and the remote lending services to other businesses as co- holding activities, all in the broadest sense of the word.

 

 

No. of Employees :

4

 


 

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 – 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                                    Trouw Nutrition International B.V.

Operative address                                Nijverheidsweg 2

3881LA Putten

Netherlands

 

Legal form                                           Private Company

Registration number                            KvK-nummer: 08118433

VAT-number                                         812439466

 

 

Year

2013

Mutation

2012

Mutation

2011

Fixed assets

1.013.100.000

-11,43

1.143.900.000

9, 53

1.044.400.000

Total receivables

1.178.100.000

13, 19

1.040.800.000

 

1.031.400.000

Total equity

942.200.000

-3, 07

972.000.000

11, 15

874.500.000

Short term liabilities

1.222.200.000

-7, 04

1.314.800.000

5, 10

1.251.000.000

Net result

150.801.000

-15,09

177.600.000

35,36

131.201.000

Working capital

388.900.000

8,30

359.100.000

41,38

254.000.000

Quick ratio

1,08

9, 09

0,99

2,06

0,97

 

 

 

 

Contact information

 

Company name                                    Trouw Nutrition International B.V.

Trade names                                        Trouw Nutrition International B.V.

TNI Feed Ingredients

 

Operative address                                Nijverheidsweg 2

3881LA Putten

Netherlands

 

Correspondence address                     Postbus 40

3880AA Putten

Netherlands

 

Telephone number                               0341371611

Fax number                                          0341371786

Email address                                      trouw.nutrition@nutreco.com

Website                                                www.trouwnutrition.com

 

 

Registration

 

Registration number                            KvK-nummer: 08118433

Branch number                                    000015831043

VAT-number                                         812439466

 

Status                                                  Active

First registration company register      2003-09-11

Memorandum                                       2003-09-05

Establishment date                              2003-09-05

 

Legal form                                           Private Company

Issued placed capital                           EUR 18.000

Paid up share capital                           EUR 18.000

 

 

Activities

 

SBI                                                       4639: Non-specialized wholesale of food

Exporter                                               No

Importer                                               No

Goal                           Production, processing and trade in food products for humans and animals, chemical and other nutrients as well as the import and sale of raw materials, both for its own account and on behalf of third parties, to participate in, to manage and the remote lending services to other businesses as co- holding activities, all in the broadest sense of the word.

 

 

Relations

 

Shareholders                                       Nutreco International B.V.

Veerstraat 38

5831JN BOXMEER

Netherlands

Registration number: 16074327

Percentage: 100%

 

Branches                                              Trouw Nutrition International B.V.

Jellinghausstraat 24

5048AZ TILBURG

Netherlands

Registration number: 08118433

 

Companies on same address               Trouw Nutrition Nederland B.V.

Registration number: 08013919

 

Liability statements                              Nutreco N.V.

Veerstraat 38

5831JN BOXMEER

Netherlands

Registration number: 16074305

date of issue: 2004-06-03

Starting date: 2003-01-01

 

 

Management

 

Active management                              J.J. Zandbergen Jurriën Jacobus

Netherlands

Competence: Fully authorized

Function: Manager

Starting date: 2013-04-01

Date of birth: 1971-01-18, Heemskerk, NL

Involved with the following companies:

Nutreco Nederland B.V.

Veerstraat 38

5831JN BOXMEER

Netherlands

Registration number: 16058721

Function: Proxy

 

M. Adorf Martijn

Netherlands

Competence: Fully authorized

Function: Manager

Starting date: 2014-06-01

Date of birth: 1968-06-16, Utrecht, NL

 

H.A.G. Keurentjes Henricus Augustinus Gerardus

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2012-08-20

Date of birth: 1962-10-19, Noordoostpolder, NL

Involved with the following companies:

Nutreco Nederland B.V.

Veerstraat 38

5831JN BOXMEER

Netherlands

Registration number: 16058721

Function: Proxy

 

E.J. Schutte Ernst Jan

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2013-11-01

Date of birth: 1963-01-07, Leiden, NL

Involved with the following companies:

Nutreco Nederland B.V.

Veerstraat 38

5831JN BOXMEER

Netherlands

Registration number: 16058721

Function: Proxy

 

A.J. Goodberry Andrew John

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2013-11-01

Date of birth: 1966-04-10, Walton on Thames, GB

Involved with the following companies:

Nutreco Nederland B.V.

Veerstraat 38

5831JN BOXMEER

Netherlands

Registration number: 16058721

Function: Proxy

 

R.A. Zandberg Richard Alexander

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2013-11-01

Date of birth: 1969-03-23, Opsterland, NL

Involved with the following companies:

Nutreco Nederland B.V.

Veerstraat 38

5831JN BOXMEER

Netherlands

Registration number: 16058721

Function: Proxy

 

R.J.F.M. Kemme Roland Johannes Franciscus Mar

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2013-11-01

Date of birth: 1963-07-09, Vleuten-De Meern, NL

Involved with the following companies:

Nutreco Nederland B.V.

Veerstraat 38

5831JN BOXMEER

Netherlands

Registration number: 16058721

Function: Proxy

 

 

Employees

 

Total according to the Chamber of Commerce

4

 

Year

2015

2014

Total

4

4

 

 

 

 

Payments

 

Description                                          No Complaints

 

 

Key figures

 

Year

2013

2012

2011

2010

2009

Quick ratio

1,08

0,99

0,97

0,86

1,02

Current ratio

1,32

1,27

1,20

1,11

1,28

 

Working capital/ balance total

0,15

0,13

0,10

0,06

0,13

Equity / balance total

0,36

0,34

0,34

0,34

0,34

Equity / Fixed assets

0,93

0,85

0,84

0,81

0,80

Equity / liabilities

0,57

0,53

0,52

0,52

0,53

Balance total / liabilities

1,58

1,53

1,53

1,53

1,53

 

Working capital

388.900.000

359.100.000

254.000.000

137.700.000

267.800.000

Equity

942.200.000

972.000.000

874.500.000

809.400.000

730.200.000

Mutation equity

-3,07

11,15

8,04

10,85

11,48

Mutation short term liabilities

-7,04

5,10

2,04

30,36

-7,99

 

Return on total assets (ROA)

6,48

7,52

7,01

6,57

6,33

Return on equity (ROE)

18,04

21,79

20,43

19,19

18,43

Gross profit margin

5,05

4,49

4,15

3,82

3,65

Net profit margin

3,90

3,40

2,78

2,29

2,06

 

Average collection ratio

3,16

3,98

3,77

4,03

4,80

Average payment ratio

3,28

5,02

4,58

6,00

6,23

Equity turnover ratio

4,10

5,38

5,40

6,10

6,18

Total assets turnover ratio

1,47

1,86

1,85

2,09

2,12

Fixed assets turnover ratio

3,82

4,57

4,52

4,94

4,92

Inventory conversion ratio

13,52

14,13

15,91

15,99

17,97

 

Turnover

3.867.100.000

5.229.100.000

4.721.100.000

4.939.700.000

4.511.700.000

Operating result

195.100.000

234.600.000

196.100.000

188.900.000

164.800.000

Net result after taxes

150.801.000

177.600.000

131.201.000

113.001.000

93.001.000

 

 

Year

2013

2012

2011

2010

2009

Gross profit

3.879.700.000

5.239.200.000

 

4.946.900.000

4.516.000.000

EBIT

195.100.000

234.600.000

196.100.000

188.900.000

164.800.000

 

 

Summary

 

The 2013 financial result structure is a postive working captial of 388.900.000 euro, which is in agreement with 15 % of the total assets of the company.

The working capital has increased with 8.3 % 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 1.32. 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 1.08. A company with a Quick Ratio of more than 1 can currently pay back its current liabilities.

The 2012 financial result structure is a postive working captial of 359.100.000 euro, which is in agreement with 13 % of the total assets of the company.

The working capital has increased with 41.38 % 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 1.27. 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 0.99. 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 financial statements shown in the report relate to the consolidated financial statements of the group.

Type of annual account                        Consolidated

 

Annual account                                    Nutreco N.V.

Veerstraat 38

5831JN BOXMEER

Netherlands

Registration number: 16074305

Balance

 

Year

2013

2012

2011

2010

2009

End date

2013-12-31

2012-12-31

2011-12-31

2010-12-31

2009-12-31

Intangible fixed assets

429.400.000

408.100.000

360.500.000

347.300.000

310.400.000

Tangible fixed assets

500.100.000

639.600.000

583.300.000

564.600.000

517.100.000

Financial fixed assets

83.600.000

96.200.000

100.600.000

88.100.000

89.500.000

Fixed assets

1.013.100.000

1.143.900.000

1.044.400.000

1.000.000.000

917.000.000

 

 

 

 

 

 

Total stock

286.100.000

370.100.000

296.800.000

309.000.000

251.000.000

Accounts receivable

611.900.000

357.400.000

742.000.000

601.400.000

540.800.000

Other receivables

566.200.000

683.400.000

289.400.000

222.500.000

183.900.000

Total receivables

1.178.100.000

1.040.800.000

1.031.400.000

823.900.000

724.700.000

Liquid funds

146.900.000

263.000.000

176.800.000

230.800.000

232.600.000

Current assets

1.611.100.000

1.673.900.000

1.505.000.000

1.363.700.000

1.208.300.000

Total assets

2.624.200.000

2.817.800.000

2.549.400.000

2.363.700.000

2.125.300.000

Minority interests

19.600.000

9.100.000

8.700.000

10.200.000

10.500.000

Total equity

942.200.000

972.000.000

874.500.000

809.400.000

730.200.000

Provisions

30.200.000

 

33.200.000

26.000.000

19.000.000

Long term interest yielding debt

410.000.000

521.900.000

382.000.000

292.100.000

425.100.000

Long term liabilities

410.000.000

521.900.000

382.000.000

292.100.000

425.100.000

Accounts payable

 

1.204.600.000

1.044.800.000

678.800.000

546.900.000

Other short term liabilities

 

110.200.000

206.200.000

547.200.000

393.600.000

Short term liabilities

1.222.200.000

1.314.800.000

1.251.000.000

1.226.000.000

940.500.000

Total short and long term liabilities

1.662.400.000

1.836.700.000

1.666.200.000

1.544.100.000

1.384.600.000

Total liabilities

2.624.200.000

2.817.800.000

.549.400.000

22.363.700.000

2.125.300.000

 

 

Summary

 

The total assets of the company decreased with -6.87 % between 2012 and 2013.

This downturn is mainly retrievable in the fixed asset decrease of -11.43 %.

Assets reduction is explained by a Net Worth decrease of -3.07 %, and an indebtedness reduction of -9.49 %.

In 2013 the assets of the company were 38.61 % composed of fixed assets and 61.39 % by current assets. The assets are being financed by an equity of 35.9 %, and total debt of 64.1 %.

The total assets of the company increased with 10.53 % between 2011 and 2012.

The fixed asset growth of 9.53 % is lower than the total asset growth.

The asset growth has mainly been financed by a Net Worth increase of 11.15 %. Debt, however, grew with 10.23 %.

In 2012 the assets of the company were 40.6 % composed of fixed assets and 59.4 % by current assets. The assets are being financed by an equity of 34.49 %, and total debt of 65.51 %.

 

 

 

 

 

 

Profit and loss

 

Year

2013

2012

2011

2010

2009

Revenues

3.887.700.000

5.248.100.000

4.724.500.000

4.979.200.000

4.552.400.000

Other operating income

8.000.000

8.900.000

3.400.000

32.300.000

36.400.000

Net turnover

3.867.100.000

5.229.100.000

4.721.100.000

4.939.700.000

4.511.700.000

 

Operating expenses

3.692.600.000

5.013.500.000

4.528.400.000

4.790.300.000

4.387.600.000

Result in subsidiaries

3.500.000

3.200.000

6.600.000

2.200.000

1.400.000

Operating result

195.100.000

234.600.000

196.100.000

188.900.000

164.800.000

 

Financial income

6.200.000

6.300.000

11.200.000

7.500.000

6.700.000

Financial expenses

34.800.000

32.300.000

35.200.000

43.300.000

38.300.000

Financial result

-28.600.000

-26.000.000

-24.000.000

-35.800.000

-31.600.000

Result on ordinary operations before taxes

170.000.000

211.800.000

178.700.000

155.300.000

134.600.000

 

Taxation on the result of ordinary activities

42.399.000

54.100.000

45.499.000

39.099.000

34.699.000

Result of ordinary activities after taxes

127.601.000

157.700.000

133.201.000

116.201.000

99.901.000

 

Extraordinary income

 

20.500.000

7.100.000

1.000.000

2.200.000

Extraordinary expense

100.000

600.000

9.100.000

4.200.000

9.100.000

Extraordinary result after taxation

-100.000

19.900.000

-2.000.000

-3.200.000

-6.900.000

Result subsidiaries after taxes

23.300.000

 

 

 

 

Net result

150.801.000

177.600.000

131.201.000

113.001.000

93.001.000

 

 

Summary

 

The turnover of the company decreased by -26.05 % between 2012 and 2013.

The operating result of the company declined with -16.84 % 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 -13.83 % of the analysed period, being equal to 2012 % in the year 2013.

This fall has contributed to a asset turnover decrease, whose index evolved from -20.97 to a level of 1.47.

The Net Result of the company increased by -15.09 % 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 -17.21 % of the analysed period, being 18.04 % in the year 2013.

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

The turnover of the company grew with 10.76 % between 2011 and 2012.

The operating result of the company grew with 19.63 % between 2011 and 2012. This evolution implies an increase of the company's economic profitability.

The result of these changes is an increase of the company's Economic Profitability of 7.28 %

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

Despite the growth the asset turnover remained the same at 1.86.

The Net Result of the company decreased by 35.36 % between 2011 and 2012.

The company's Financial Profitability has been negatively affected by the financial activities in comparison to the EBITs behaviour. The result of these variations is a profitability reduction of 6.66 % of the analysed period, being 21.79 % in the year 2012.

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

 

 

 

 

 

Analysis

 

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

Region                                     Veluwe

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

In the region Veluwe 4703 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 Veluwe 71 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 Veluwe is normal

 

 

Publications

 

Consent statements                  07-04-2015: Voor boekjaar 2014 is een instemmingsverklaring gedeponeerd.

15-04-2014: Voor boekjaar 2013 is een instemmingsverklaring gedeponeerd.

24-04-2013: Voor boekjaar 2012 is een instemmingsverklaring gedeponeerd.

12-04-2012: Voor boekjaar 2011 is een instemmingsverklaring gedeponeerd.

Functions                                 27-06-2014: Per 01-06-2014 is bestuurder Martijn Adorf in functie getreden.

10-01-2014: Per 01-12-2013 is bestuurder Harm de Wildt uit functie getreden.

03-12-2013: Per 01-11-2013 is gevolmachtigde Roland Johannes Franciscus Maria Kemme

in functie getreden.

03-12-2013: Per 01-11-2013 is gevolmachtigde Andrew John Goodberry in functie getreden.

03-12-2013: Per 01-11-2013 is gevolmachtigde Richard Alexander Zandberg in functie

getreden.

03-12-2013: Per 01-11-2013 is gevolmachtigde Ernst Jan Schutte in functie getreden.

03-12-2013: Per 01-11-2013 is gevolmachtigde Lars Jan Willem van Arensbergen uit functie

getreden.

12-04-2013: Per 01-04-2013 is bestuurder Jurriën Jacobus Zandbergen in functie getreden.

12-04-2013: Per 01-04-2013 is bestuurder Jerry Antony Vergeer uit functie getreden.

12-04-2013: Per 01-04-2013 is bestuurder 16015739 Nutreco B.V. uit functie getreden.

27-08-2012: Per 20-08-2012 is gevolmachtigde Lars Jan Willem van Arensbergen in functie

getreden.

27-08-2012: Per 20-08-2012 is gevolmachtigde Henricus Augustinus Gerardus Keurentjes in

functie getreden.

05-04-2012: Per 01-03-2012 is gevolmachtigde Roeland Johan Tjebbes uit functie getreden.

 

 

Company structure

 

Relations

17

 

Company

Registration

 

number

Nutreco N.V. (BOXMEER)

16074305

| - - Nutreco Chile Holding B.V. (BOXMEER)

56544340

| - - Nutreco Nederland B.V. (BOXMEER)

16058721

| - - | - - Selko B.V. (TILBURG)

18025624

| - - | - - Trouw Nutrition Nederland B.V. (PUTTEN)

08013919

| - - | - - Sloten B.V. (DEVENTER)

38024128

| - - | - - Trouw Nutrition Hifeed B.V. (BOXMEER)

38021507

| - - Nutreco International B.V. (BOXMEER)

16074327

| - - | - - Nutreco Asia Support B.V. (AMERSFOORT)

32143371

| - - | - - Nutritional Ingredients B.V. (AMERSFOORT)

32136257

| - - | - - Nutreco Investments B.V. (AMERSFOORT)

53219716

| - - | - - Trouw Nutrition International B.V. (Putten)

08118433

| - - | - - Trouw Nutrition Russia B.V. (BOXMEER)

17190366

| - - | - - Nutreco Brasil B.V. (BOXMEER)

17263185

| - - | - - Nutreco Procurement B.V. (BOXMEER)

17221186

| - - | - - Trouw International B.V. (BOXMEER)

16054174

| - - | - - Nutreco Africa B.V. (BOXMEER)

61481173


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.65.55

UK Pound

1

Rs.99.17

Euro

1

Rs.73.08

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

VNT

 

               

RATING EXPLANATIONS

 

RATING

STATUS

PROPOSED CREDIT LINE

 

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

 

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

 

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

 

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

 

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

 

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

Credit not recommended

 

--

NB

New Business

--

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.