MIRA INFORM REPORT

 

 

Report No. :

344932

Report Date :

12.10.2015

 

IDENTIFICATION DETAILS

 

Name :

MAGAZIJN "DE BIJENKORF" B.V.

 

 

Registered Office :

Hoogoorddreef 11, 1101BA Amsterdam

 

 

Country :

Netherlands

 

 

Financials (as on) :

2015

 

 

Date of Incorporation :

22.11.1965

 

 

Com. Reg. No.:

KvK-nummer: 33116577

 

 

Legal Form :

Besloten Vennootschap

 

 

Line of Business :

  • Super Stores
  • Holding Companies (Not Financial)

 

 

No. of Employee :

267

 

 

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

 

Company Name

 

MAGAZIJN "DE BIJENKORF" B.V.

 

 

Summary

 

Company name

Magazijn "De Bijenkorf" B.V.

Operative address

Hoogoorddreef 11

 

1101BA Amsterdam

 

Netherlands

 

 

Legal form

Besloten Vennootschap

Registration number

KvK-nummer: 33116577

VAT-number

003177397

 

 

Year

2015

Mutation

2014

Mutation

2013

Fixed  assets

322.247.000

1,64

317.050.000

-0,94

320.065.000

 

 

 

 

 

 

Total  receivables

8.735.000

0,55

8.687.000

-7,78

9.420.000

 

 

2,28

 

18,42

 

Total  equity

262.002.000

 

256.163.000

 

216.309.000

Short  term  liabilities

121.226.000

1,12

119.878.000

-13,73

138.964.000

 

 

 

 

 

 

Net  result

10.628.000

39,24

7.633.000

-39,07

12.527.000

 

 

 

 

 

 

Working  capital

-22.098.000

15,71

-26.218.000

64,22

-73.266.000

 

 

 

 

 

 

Quick  ratio

0,43

22,86

0,35

191,67

0,12

 

 

 

Contact information

 

Company name

Magazijn "De Bijenkorf" B.V.

Trade names

Magazijn "De Bijenkorf" B.V.

Chill Out

Operative address

Hoogoorddreef 11

 

1101BA Amsterdam

 

Netherlands

Correspondence address

Postbus 12870

 

1100AW Amsterdam

 

Netherlands

Telephone number

0882454000

Email address

info@debijenkorf.nl

 

 

Registration

 

Registration number

KvK-nummer: 33116577

Registered in

Kamer van Koophandel Amsterdam

Branch number

000020138369

VAT-number

003177397

Status

Active

First registration company register

1965-11-22

Memorandum

1965-11-22

Establishment date

1965-11-22

Legal form

Besloten Vennootschap

Legal person since

1972-05-03

Last proposed admendment

2012-02-22

Issued placed capital

EUR 916.700

Paid up share capital

EUR 916.700

 

 

Activities

 

SBI

47191: Super stores

 

70102: Holding companies (not financial)

Exporter

No

Importer

No

Goal

Warenhuisbedrijf, alsmede de groothandel in gedistilleerd in alkoholhoudende en alkoholvrije

 

dranken

 

 


Relations

 

Shareholders

St. Clair B.V.

Hoogoorddreef 11

1101BA AMSTERDAM

Netherlands

Registration number: 51791714

Percentage: 100%

 

 

Companies on same address

Stichting Management V&D

Registration number: 34285932

 

Stichting Cultureel Erfgoed de Bijenkorf

Registration number: 34386838

 

St. Clair B.V.

Registration number: 51791714

 

Liability statements

St. Clair B.V.

Hoogoorddreef 11

1101BA AMSTERDAM

Netherlands

Registration number: 51791714

date of issue: 2011-06-08

Starting date: 2011-04-05

 

 

Bank details

 

Accounts

ABN Amro Bank NV

Account number: 54.02.14.914

BIC: ABNANL2A

 

 

Management

 

Active management

G.B. Colauto Giovanni Battista

Netherlands

Competence: Fully authorized

Function: Manager

Starting date: 2001-05-14

Date of birth: 1964-04-02, Amsterdam, NL

Involved with the following companies:

 

St. Clair B.V.

Hoogoorddreef 11 1101BA AMSTERDAM

Netherlands

Registration number: 51791714

Function: Manager

 

R.H. Bohemen Robert Hartog

Netherlands

Competence: Limited authorization

Function: Manager

Starting date: 2007-06-01

Date of birth: 1967-04-07, Groningen, NL

 

S. Lenderink Susan

Netherlands

Competence: Fully authorized

Function: Manager

Starting date: 2012-07-25

 

Date of birth: 1977-08-30, Warnsveld, NL

Involved with the following companies:

 

St. Clair B.V.

Hoogoorddreef 11

1101BA AMSTERDAM

Netherlands

Registration number: 51791714

Function: Manager

 

R.V.P. de Kok Ramon Victor Pieter

 

Netherlands

Competence: Limited authorization

Function: Manager

Starting date: 2012-08-20

Date of birth: 1971-03-04, Borsele, NL

 

C.P. Heij Cornelis Pieter

Netherlands

Competence: Limited authorization

Function: Manager

Starting date: 2013-03-01

Date of birth: 1973-05-02, Amsterdam, NL

 

C.J. Brant Christopher James

Netherlands

Competence: Limited authorization

Function: Manager

Starting date: 2013-09-01

Date of birth: 1975-01-25, Nottingham, GB

 

A.C. Winstanley Allan Christopher

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2014-04-22

Date of birth: 1959-12-05, Wigan, GB

 

 

Employees

 

Year

2015

2013

Total

267

4100

 

 

 

Payments

 

Score

6,18

Description

No Complaints

 

 

Key figures

 

Year

2015

2014

2013

2012

2011

Quick  ratio

0,43

0,35

0,12

0,25

0,10

Current  ratio

0,82

0,78

0,47

0,54

0,40

Working  capital/  balance  total

-0,05

-0,06

-0,19

-0,18

-0,23

Equity  /  balance  total

0,62

0,62

0,56

0,52

0,49

Equity  /  Fixed  assets

0,81

0,81

0,68

0,66

0,57

Equity  /  liabilities

1,64

1,66

1,28

1,08

0,95

Balance  total  /  liabilities

2,64

2,66

2,28

2,08

1,95

Working  capital

-22.098.000

-26.218.000

-73.266.000

-77.157.000

-94.359.000

Equity

262.002.000

256.163.000

216.309.000

218.432.000

198.674.000

Mutation  equity

2,28

18,42

-0,97

9,94

 

Mutation  short  term  liabilities

1,12

-13,73

-16,89

6,99

 

Return  on  total  assets  (ROA)

3,38

2,19

4,63

6,18

-0,08

Return  on  equity  (ROE)

5,44

3,50

8,26

11,89

-0,16

Gross  profit  margin

3,69

2,31

4,45

6,47

 

Net  profit  margin

2,70

1,88

3,06

4,70

 

Average  collection  ratio

3,25

3,39

2,94

2,49

 

Average  payment  ratio

45,14

46,79

43,44

38,31

 

Equity  turnover  ratio

1,51

1,59

1,89

1,90

 

Total  assets  turnover  ratio

0,94

0,99

1,06

0,99

 

Fixed  assets  turnover  ratio

1,22

1,28

1,28

1,26

 

Inventory  conversion  ratio

8,30

7,93

8,36

8,55

 

Turnover

394.339.000

406.462.000

409.216.000

415.592.000

 

Gross  margin

205.187.000

207.004.000

206.435.000

201.356.000

 

Operating  result

14.541.000

9.400.000

18.230.000

26.899.000

-327.000

Net  result  after  taxes

10.628.000

7.633.000

12.527.000

19.517.000

-327.000

Cashflow

29.159.000

 

 

 

 

EBIT

14.541.000

9.400.000

18.230.000

26.899.000

-327.000

EBITDA

33.072.000

 

 

 

 

 

 

Summary

 

The 2015 financial result structure is a negative working captial of -22.098.000 euro, which is

 

in agreement with -5 % of the total assets of the company.

 

The working capital has increased with 15.71 % compared to previous year. The ratio, with respect to the total assets of the company has however, increased.

 

The improvement between 2014 and 2015 has mainly been caused by an increase of the current assets.

 

The current ratio of the company in 2015 was 0.82. When the current ratio is below 1.5, the company may have problems meeting its short-term obligations.

 

The quick ratio in 2015 of the company was 0.43. A company with a Quick Ratio of less than 1 cannot currently pay back its current liabilities.

 

The 2014 financial result structure is a negative working captial of -26.218.000 euro, which is in agreement with -6 % of the total assets of the company.

 

The working capital has increased with 64.22 % 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 0.78. When the current ratio is below 1.5, the company may have problems meeting its short-term obligations.

 

The quick ratio in 2014 of the company was 0.35. A company with a Quick Ratio of less than 1 cannot currently pay back its current liabilities.

 

 

 

 

Financial statement

 

Last annual account

2015

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

St. Clair B.V.

Hoogoorddreef 11

1101BA AMSTERDAM

Netherlands

Registration number: 51791714

Balance

 

Year

2015

2014

2013

2012

2011

End  date

2015-01-31

2014-02-01

2013-02-02

2012-01-28

2011-01-31

Intangible  fixed  assets

254.426.000

254.264.000

252.928.000

252.331.000

252.009.000

Tangible  fixed  assets

67.745.000

62.580.000

66.770.000

65.934.000

71.935.000

Financial  fixed  assets

76.000

206.000

367.000

11.687.000

21.772.000

Fixed  assets

322.247.000

317.050.000

320.065.000

329.952.000

345.716.000

Total  stock

47.519.000

51.241.000

48.970.000

48.630.000

45.921.000

Accounts  receivable

61.000

28.000

224.000

27.000

70.000

Other  receivables

8.674.000

8.659.000

9.196.000

10.822.000

7.641.000

Total  receivables

8.735.000

8.687.000

9.420.000

10.849.000

7.711.000

Liquid  funds

42.874.000

33.732.000

7.308.000

30.565.000

8.287.000

Current  assets

99.128.000

93.660.000

65.698.000

90.044.000

61.919.000

Total  assets

421.375.000

410.710.000

385.763.000

419.996.000

407.635.000

Total  equity

262.002.000

256.163.000

216.309.000

218.432.000

198.674.000

Provisions

26.577.000

29.131.000

21.604.000

27.423.000

32.270.000

Long  term  interest  yielding  debt

11.570.000

5.538.000

8.886.000

6.940.000

20.413.000

Long  term  liabilities

11.570.000

5.538.000

8.886.000

6.940.000

20.413.000

Accounts  payable

83.520.000

85.730.000

94.207.000

 

 

Other  short  term  liabilities

37.706.000

34.148.000

44.757.000

 

 

Short  term  liabilities

121.226.000

119.878.000

138.964.000

167.201.000

156.278.000

Total  short  and  long  term  liabilities

159.373.000

154.547.000

169.454.000

201.564.000

208.961.000

Total  liabilities

421.375.000

410.710.000

385.763.000

419.996.000

407.635.000

 

 

Summary        

 

The total assets of the company increased with 2.6 % between 2014 and 2015.

 

The fixed asset growth of 1.64 % is lower than the total asset growth. The asset growth has mainly been financed by a debt increase of 3.12 %. The Net Worth, however, grew with 2.28 %.

 

In 2015 the assets of the company were 76.48 % composed of fixed assets and 23.52 % by current assets. The assets are being financed by an equity of 62.18 %, and total debt of 37.82 %.

 

The total assets of the company increased with 6.47 % between 2013 and 2014. The total assets are entirely composed of current assets.

 

The assets growth has been financed by a Net Worth increase of 18.42 %. The company's net increase has also covered a reduction of -8.8 % of the company's indebtedness. In 2014 the assets of the company were 77.2 % composed of fixed assets and 22.8 % by current assets. The assets are being financed by an equity of 62.37 %, and total debt of 37.63 %.

 

 

 

 

 

Profit and loss

 

Year

2015

2014

2013

2012

2011

Revenues

394.339.000

406.462.000

409.216.000

415.592.000

 

Net  turnover

394.339.000

406.462.000

409.216.000

415.592.000

 

Gross  margin

205.187.000

207.004.000

206.435.000

201.356.000

 

Wages  and  salaries

90.341.000

88.867.000

90.677.000

 

 

Amorization  and  depreciation

18.531.000

 

 

 

 

Sales

189.152.000

199.458.000

202.781.000

174.457.000

 

other  operating  costs

81.774.000

108.737.000

97.528.000

 

 

Operating  expenses

379.798.000

397.062.000

390.986.000

388.693.000

327.000

Operating  result

14.541.000

9.400.000

18.230.000

26.899.000

-327.000

Financial  income

 

37.000

 

 

 

Financial  expenses

283.000

462.000

364.000

929.000

 

Financial  result

-283.000

-425.000

-364.000

-929.000

 

Result  on  ordinary  operations  before  taxes

14.258.000

8.975.000

17.866.000

25.970.000

-327.000

Taxation  on  the  result  of  ordinary  activities

3.630.000

1.342.000

5.339.000

6.453.000

 

Result  of  ordinary  activities  after  taxes

10.628.000

7.633.000

12.527.000

19.517.000

-327.000

Net  result

10.628.000

7.633.000

12.527.000

19.517.000

-327.000

 

 

Summary        

 

The turnover of the company decreased by -2.98 % between 2014 and 2015.

 

The gross profit of the company has remained the same between 2014 and 2015. The operating result of the company grew with 54.69 % between 2014 and 2015. 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 54.34 % of the analysed period, being equal to 3.38 in the year 2015.

 

Despite the growth the assets turnover decreased, whose index evolved with -5.05 % to a level of 0.94.

 

The Net Result of the company increased by 39.24 % between 2014 and 2015. 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 55.43 % of the analysed period, being 5.44 in the year 2015.

 

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

 

The turnover of the company remained the same between 2013 and 2014. The gross profit of the company has remained the same between 2013 and 2014. The operating result of the company declined with -48.44 % between 2013 and 2014. 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 -52.7 %

 

of the analysed period, being equal to 2.19 in the year 2014.

 

This fall has contributed to a asset turnover decrease, whose index evolved from -6.6 to a level of 0.99.

 

The Net Result of the company decreased by -39.07 % 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 -57.63 % of the analysed period, being 3.5 in the year 2014.

 

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

 

 

 

 

 

Analysis

 

Branch (SBI)

Retail trade (not in motor vehicles) (SBI code 47)

Region

Groot Amsterdam

Summary

In the Netherlands 120043 of the companies are registered with the SBI code 47

In the region Groot Amsterdam 11502 of the companies are registered with the SBI code 47

In the Netherlands 2540 of the bankrupcties are published within this sector

In the region Groot Amsterdam 220 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 Groot Amsterdam is normal

 

 

Publications

 

Consent statements

16-03-2015: Voor boekjaar 2014 is een instemmingsverklaring gedeponeerd.

07-05-2013: Voor boekjaar 2013 is een instemmingsverklaring gedeponeerd.

11-05-2012: Voor boekjaar 2012 is een instemmingsverklaring gedeponeerd.

Functions

10-04-2015: Per 01-09-2013 is gevolmachtigde Christopher James Brant in functie getreden.

13-03-2015: Per 01-02-2014 is bestuurder Edo Beukema uit functie getreden.

13-03-2015: Per 30-06-2014 is gevolmachtigde Michiel Reinder Folkers uit functie getreden. 13-03-2015: Per 01-07-2013 is gevolmachtigde Nicolaas Johannes Wartenbergh uit functie getreden.

12-03-2015: Per 22-04-2014 is gevolmachtigde Allan Christopher Winstanley in functie getreden.

12-03-2015: Per 01-03-2013 is gevolmachtigde Cornelis Pieter Heij in functie getreden.

12-03-2015: Per 20-08-2012 is gevolmachtigde Ramon Victor Pieter de Kok in functie getreden.

03-09-2012: Per 25-07-2012 is bestuurder Susan Lenderink in functie getreden. 04-06-2012: Per 01-03-2012 is gevolmachtigde Michiel Reinder Folkers in functie getreden.

01-05-2012: Per 30-11-2009 is gevolmachtigde Hendrika Johanna van den Oever uit functie getreden.

01-05-2012: Per 31-12-2009 is gevolmachtigde Jochen Runkel uit functie getreden.

01-05-2012: Per 11-10-2011 is gevolmachtigde Maria Clara Baauw uit functie getreden.

01-05-2012: Per 15-06-2011 is gevolmachtigde Catharina Elisabeth Adriana Maria Potting uit functie getreden.

01-05-2012: Per 31-10-2010 is gevolmachtigde Jacobus van der Steen uit functie getreden.

20-04-2012: Per 31-03-2012 is gevolmachtigde Agnes Schrijver uit functie getreden.

18-04-2012: Per 12-04-2012 is bestuurder Jacob Cornelio Adriano de Jonge uit functie getreden.

Mergers

13-10-2011: Op 06-10-2011 fusieakte verleden. Verkrijgende rechtspersoon: Magazijn "De

 

Bijenkorf" B.V., 33116577 Verdwijnende rechtspersoon: W.F.R.G. Holdings B.V., 51853906.

Amendments

24-02-2012: Per 22-2-2012 statuten gewijzigd.

 

 

Company structure

 

 

 

Relations

3

 

 

Company

Registration

 

number

Selfridges  Investments  S.à  r.l.  (L  -  1610  Luxemburg)

 

|  -  -  St.  Clair  B.V.  (AMSTERDAM)

51791714

|  -  -  |  -  -  Magazijn  "De  Bijenkorf"  B.V.  (Amsterdam)

33116577

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.64.78

UK Pound

1

Rs.99.54

Euro

1

Rs.73.08

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

ASH

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

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

 

Unlimited

71-85

Aa

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

 

Large

56-70

A

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

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

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

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

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

 

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

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

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

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