MIRA INFORM REPORT

 

 

Report No. :

347094

Report Date :

28.10.2015

 

IDENTIFICATION DETAILS

 

Name :

HAAS-MONDOMIX B.V.

 

 

Registered Office :

Damsluisweg 41, 1332EA Almere

 

 

Country :

Netherlands

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

19.03.2002

 

 

Com. Reg. No.:

32090739

 

 

Legal Form :

Besloten Vennootschap

 

 

Line of Business :

Manufacture of machinery for food, beverage and tobacco processing

 

 

No. of Employees :

67

 

 

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

 

Maximum Credit Limit :

EUR 150.000

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)

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

Haas-Mondomix B.V.

Operative address

Damsluisweg 41

 

1332EA Almere

 

Netherlands

 

 

Credit limit

EUR 150.000

Status

Active

 

 

Legal form

Besloten Vennootschap

Registration number

KvK-nummer: 32090739

VAT-number

810516901

 

 

Year

2014

Mutation

2013

Mutation

2012

Fixed assets

2.087.645

-6,67

2.236.930

-10,71

2.505.182

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total receivables

12.358.019

91,78

6.443.784

8,49

5.939.467

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

995.711

-49,51

1.972.190

-41,51

3.371.818

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short term liabilities

14.614.895

91,71

7.623.274

25,64

6.067.346

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net result

-974.159

20,75

-1.229.225

-284,67

665.638

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Working capital

-869.090

-1.045,06

-75.899

-107,17

1.058.96

Quick ratio

0,85

 

0,85

-14,14

0,99

 

 

Contact information

 

 

Company name

Haas-Mondomix B.V.

Trade names

Haas-Mondomix B.V.

Operative address

Damsluisweg 41

 

1332EA Almere

 

Netherlands

Correspondence address

Postbus 30226

 

1303AE Almere

 

Netherlands

Telephone number

0365210999

Fax number

0365210900

Email address

info@mondomix.nl

Website

www.mondomix.nl

 

 

Registration

 

 

Registration number

KvK-nummer: 32090739

Branch number

000018669263

VAT-number

810516901

Status

Active

First registration company register

2002-04-08

Memorandum

2002-04-05

Establishment date

2002-03-19

Legal form

Besloten Vennootschap

Legal person since

2002-04-05

Last proposed admendment

2015-02-13

Issued placed capital

EUR 500.000

Paid up share capital

EUR 500.000

 

 

Activities

 

 

SBI

2893: Manufacture of machinery for food, beverage and tobacco processing

Exporter

Yes

Importer

Yes

Goal

Het vervaardigen en samenstellen van, alsmede het handelen in apparaten, machines en

 

onderdelen daarvan

 

Relations

 

Shareholders

Haas Food Equipment GmbH

 

Gerstlgasse 25

 

1210 Wien

 

Austria

 

Percentage: 100%

Shareholders

Naam: Haas Food Equipment GmbH

 

Bezoekadres: Gerstlgasse 25, 1210 Wien, Oostenrijk

 

Ingeschreven in: Firmenbuch Wenen, Oostenrijk onder nummer FN 229309

 

Enig aandeelhouder sedert: 03-09-2008

 

 

Bank details

 

 

Accounts

ING Bank NV

 

Account number: NL45INGB0671410997

 

BIC: INGBNL2A

 

 

 

Management

 

 

Active management

O. Vink Otto

 

Netherlands

 

Competence: Fully authorized

 

Function: Manager

 

Starting date: 2015-10-01

 

Date of birth: 1960-02-07, 's-Gravenhage, NL

 

C.A. van Riemsdijk Caspar Arnoud

 

Netherlands

 

Competence: Limited authorization

 

Function: Proxy

 

Starting date: 2010-08-01

 

Date of birth: 1962-10-25, Nijmegen, NL

 

J.N. Eveleens Johannes Nicolaas

 

Netherlands

 

Competence: Fully authorized

 

Function: Proxy

 

Starting date: 2013-07-30

 

Date of birth: 1961-11-20, Haarlemmermeer, NL

 

 

Employees

 

 

 

 

 

 

 

 

 

 

 

Total according to the Chamber of Commerce

67

 

 

 

 

 

 

 

 

 

 

Year

2015

2014

2013

2012

2011

Total

67

84

84

69

69

 

 

Key figures

 

 

 

 

 

 

Year

2014

2013

2012

2011

2010

Quick ratio

0,85

0,85

0,99

0,79

1,08

 

 

 

 

 

 

Current ratio

0,94

0,99

1,17

1,23

1,40

 

 

 

 

 

 

 

 

 

 

 

 

Working capital/ balance total

-0,05

-0,01

0,11

0,13

0,22

 

 

 

 

 

 

Equity / balance total

0,06

0,20

0,35

0,41

0,44

 

 

 

 

 

 

Equity / Fixed assets

0,48

0,88

1,35

1,25

1,81

 

 

 

 

 

 

Equity / liabilities

0,07

0,25

0,54

0,68

0,80

 

 

 

 

 

 

Balance total / liabilities

1,07

1,25

1,54

1,68

1,80

 

 

 

 

 

 

 

 

 

 

 

 

Working capital

-869.090

-75.899

1.058.296

968.925

1.809.667

 

 

 

 

 

 

Equity

995.711

1.972.190

3.371.818

3.076.184

3.724.040

 

 

 

 

 

 

Mutation equity

-49,51

-41,51

9,61

-17,40

-4,06

 

 

 

 

 

 

Mutation short term liabilities

91,71

25,64

45,74

-7,68

3,78

 

 

 

 

 

 

 

 

 

 

 

 

Return on total assets (ROA)

-9,04

-16,37

8,32

-2,20

-8,06

 

 

 

 

 

 

Return on equity (ROE)

-143,80

-81,23

23,77

-5,42

-18,13

 

 

 

 

 

 

Gross profit margin

-5,08

-6,59

 

-1,22

 

 

 

 

 

 

 

Net profit margin

-3,53

-5,06

 

-5,97

 

 

 

 

 

 

 

 

 

 

 

 

 

Average collection ratio

1,89

3,19

 

3,46

 

 

 

 

 

 

 

Average payment ratio

2,23

3,77

 

4,48

 

 

 

 

 

 

 

Equity turnover ratio

27,73

12,32

 

4,68

 

 

 

 

 

 

 

Total assets turnover ratio

1,74

2,48

 

1,90

 

 

 

 

 

 

 

Fixed assets turnover ratio

13,22

10,86

 

5,86

 

 

 

 

 

 

 

Inventory conversion ratio

19,95

22,14

 

7,84

 

 

 

 

 

 

 

 

 

 

 

 

 

Turnover

27.606.267

24.291.618

 

14.399.935

 

 

 

 

 

 

 

Gross margin

 

 

8.720.627

 

5.583.287

 

 

 

 

 

 

Operating result

-1.401.359

-1.599.618

802.412

-175.117

-811.170

 

 

 

 

 

 

 

Year

2014

2013

2012

2011

2010

Net result after taxes

-974.159

-1.229.225

665.638

-860.051

-406.803

 

 

 

 

 

 

 

 

 

 

 

 

Cashflow

 

 

997.089

 

205.130

 

 

 

 

 

 

EBIT

-1.401.359

-1.599.618

802.412

-175.117

-811.170

 

 

 

 

 

 

EBITDA

 

 

1.133.863

 

-199.237

 

 

 

 

 

 

 

 

Summary

The 2014 financial result structure is a negative working captial of -869.090 euro, which is in agreement with -5 % of the total assets of the company.

The working capital has diminished with -1045.06 % compared to previous year. The ratio, with respect to the total assets of the company has however, declined.

The deterioration between 2013 and 2014 has mainly been caused by an increase of the current liabilities.

The current ratio of the company in 2014 was 0.94. 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 0.85. A company with a Quick Ratio of less than 1 cannot currently pay back its current liabilities.

 

The 2013 financial result structure is a negative working captial of -75.899 euro, which is in agreement with -1 % of the total assets of the company.

The working capital has diminished with -107.17 % compared to previous year. The ratio, with respect to the total assets of the company has however, declined.

The deterioration between 2012 and 2013 has mainly been caused by an increase of the current liabilities.

The current ratio of the company in 2013 was 0.99. 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 0.85. 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 company is obliged to file its financial statements.

Type of annual account

Corporate

Annual account

Haas-Mondomix B.V.

 

Damsluisweg 41

 

1332EA Almere

 

Netherlands

 

Registration number:  32090739

 

 

Balance

 

 

 

 

 

 

 

 

 

 

 

Year

2014

2013

2012

2011

2010

End date

2014-12-31

2013-12-31

2012-12-31

2011-12-31

2010-12-31

Intangible fixed assets

794.751

1.098.894

1.205.508

1.097.730

921.064

Tangible fixed assets

647.933

542.691

467.263

412.137

245.347

Financial fixed assets

644.961

595.345

832.411

948.770

891.702

Fixed assets

2.087.645

2.236.930

2.505.182

2.458.637

2.058.113

 

 

 

 

 

 

Total stock

1.383.660

1.097.083

1.148.483

1.835.796

1.450.605

Accounts receivable

6.762.227

4.323.347

 

1.247.003

1.958.794

 

 

 

 

 

 

Other receivables

5.595.792

2.120.437

 

1.968.866

1.255.897

 

 

 

 

 

 

Total receivables

12.358.019

6.443.784

5.939.467

3.215.869

3.214.691

Liquid funds

4.126

6.508

37.692

80.288

1.653.918

 

 

 

 

 

 

Current assets

13.745.805

7.547.375

7.125.642

5.131.953

6.319.214

Total assets

15.833.450

9.784.305

9.630.824

7.590.590

8.377.327

 

 

 

 

 

 

Issued capital

500.000

500.000

500.000

500.000

500.000

Share premium reserve

262.000

262.000

262.000

262.000

262.000

 

 

 

 

 

 

Revaluation reserve

 

 

 

96.548

 

 

 

 

 

 

 

Legal and statutory reserve

459.389

537.348

540.308

 

 

 

 

 

 

 

 

Other reserves

-225.678

672.842

2.069.510

2.217.636

2.962.040

 

 

 

 

 

 

Total reserves

495.711

1.472.190

2.871.818

2.576.184

3.224.040

Total equity

995.711

1.972.190

3.371.818

3.076.184

3.724.040

 

 

 

 

 

 

Provisions

211.137

169.865

191.660

351.378

143.740

 

 

 

 

 

 

Long term interest yielding debt

11.707

18.976

 

 

 

 

 

 

 

 

 

Long term liabilities

11.707

18.976

 

 

 

Accounts payable

4.165.367

4.726.846

 

2.506.120

3.331.233

 

 

 

 

 

 

Other short term liabilities

10.449.528

2.896.428

 

1.656.908

1.178.314

 

 

 

 

 

 

Short term liabilities

14.614.895

7.623.274

6.067.346

4.163.028

4.509.547

Total short and long term liabilities

14.837.739

7.812.115

6.259.006

4.514.406

4.653.287

Total liabilities

15.833.450

9.784.305

9.630.824

7.590.590

8.377.327

 

 

Summary

The total assets of the company increased with 61.82 % between 2013 and 2014.

Despite the assets growth, the non current assets decreased with -6.67 %.

Asset growth is in contrasts with the net worth decline of -49.51 %. The company's indebtedness has, therefore, increased with 89.93 %.

In 2014 the assets of the company were 13.19 % composed of fixed assets and 86.81 % by current assets. The assets are being financed by an equity of 6.29 %, and total debt of 93.71 %.

 

The total assets of the company increased with 1.59 % between 2012 and 2013. Despite the assets growth, the non current assets decreased with -10.71 %. Asset growth is in contrasts with the net worth decline of -41.51 %. The company's indebtedness has, therefore, increased with 24.81 %.

In 2013 the assets of the company were 22.86 % composed of fixed assets and 77.14 % by current assets. The assets are being financed by an equity of 20.16 %, and total debt of 79.84 %.

 

 

Profit and loss

 

Profit and loss

 

 

 

 

 

 

Year

2014

2013

2012

2011

2010

Revenues

28.117.898

23.880.896

 

14.437.694

 

Other operating income

511.631

-410.722

 

37.759

 

 

 

 

 

 

 

Net turnover

27.606.267

24.291.618

 

14.399.935

 

 

 

 

 

 

 

Gross margin

 

 

8.720.627

 

5.583.287

Wages salaries and

 

 

4.644.173

 

4.238.840

Amorization and depreciation

 

 

331.451

 

611.933

 

 

 

 

 

 

other operating costs

 

 

2.942.591

 

1.543.684

Operating expenses

29.519.257

25.480.514

7.918.215

14.612.811

6.394.457

Result in subsidiaries

 

 

 

 

131.324

Operating result

-1.401.359

-1.599.618

802.412

-175.117

-811.170

Financial income

 

 

2.710

 

9.253

 

 

 

 

 

 

Financial expenses

 

 

3.785

 

4.545

Financial result

-30.452

-2.386

-1.075

8.447

4.708

 

 

 

 

 

 

Result on ordinary operations before taxes

-1.431.811

-1.602.004

801.337

-166.670

-675.138

Taxation on the result of ordinary activities

-361.590

-336.558

185.000

-322.144

-268.335

Result of ordinary activities after taxes

-1.070.221

-1.265.446

616.337

155.474

-406.803

Extraordinary expense

 

 

2.246

1.052.441

 

Extraordinary result after taxation

 

 

-2.246

-1.052.441

 

Result subsidiaries after taxes

96.062

36.221

51.547

36.916

 

Net result

-974.159

-1.229.225

665.638

-860.051

-406.803

 

 

 

 

 

 

 

 

 

 

 

 

 

 

           

 

Summary

The turnover of the company grew with 13.65 % between 2013 and 2014.

The operating result of the company grew with 12.39 % 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 44.78% of the analysed period, being equal to -9.04 in the year 2014.

Despite the growth the assets turnover decreased, whose index evolved with -29.84 % to a level of 1.74.

The Net Result of the company increased by 20.75 % 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 -77.03 % of the analysed period, being -143.8 in the year 2014.

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

 

The operating result of the company declined with -299.35 % 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 -296.75% of the analysed period, being equal to -16.37 in the year 2013.

The Net Result of the company decreased by -284.67 % between 2012 and 2013.

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 -441.73 % of the analysed period, being -81.23 in the year 2013.

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

 

 

Analysis

 

 

 

Branch (SBI)

Manufacture of machinery and equipment n.e.c. (SBI code 28)

Region

Flevoland

Summary

In the Netherlands 4630 of the companies are registered with the SBI code 28

 

In the region Flevoland 147 of the companies are registered with the SBI code 28

 

In the Netherlands 136 of the bankrupcties are published within this sector

 

In the region Flevoland 4 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 Flevoland is normal

 

 

Publications

 

 

 

Deposits

14-04-2015: De jaarrekening over 2014 is gepubliceerd.

 

29-07-2014: De jaarrekening over 2013 is gepubliceerd.

 

22-07-2013: De jaarrekening over 2012 is gepubliceerd.

 

31-01-2013: De jaarrekening over 2011 is gepubliceerd.

 

14-11-2011: De jaarrekening over 2010 is gepubliceerd.

Functions

27-02-2015: Per 24-02-2015 is bestuurder Eric Johannes Nicolaas Maria in den Bosch uit

 

functie getreden.

 

27-02-2015: Per 24-02-2015 is bestuurder Rainer Weingraber in functie getreden.

 

14-04-2014: Per 01-04-2014 is bestuurder Rainer Reiböck uit functie getreden.

 

16-12-2013: Per 11-11-2013 is bestuurder Eric Johannes Nicolaas Maria in den Bosch in

 

functie getreden.

 

02-10-2013: Per 01-10-2013 is bestuurder Willem van den Bosch uit functie getreden.

 

20-09-2013: Per 19-09-2013 is bestuurder Rainer Reiböck in functie getreden.

 

02-08-2013: Per 30-07-2013 is gevolmachtigde Johannes Nicolaas Eveleens in functie

 

getreden.

 

24-12-2012: Per 18-12-2012 is bestuurder Sebastianus Arnoldus Maria Derks uit functie

 

getreden.

Amendments

16-02-2015: Per 13-2-2015 statuten gewijzigd. Zetel gewijzigd in: Almere.

 

 

 

Company structure

 

 

Relations

2

Company

Registration number

Haas Food Equipment GmbH (1210 Wien)

 

| - - Haas-Mondomix B.V. (Almere)

32090739


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.64.95

UK Pound

1

Rs.99.73

Euro

1

Rs.71.84

 

 

INFORMATION DETAILS

 

Analysis Done by :

RSM

 

 

Report Prepared by :

DPT

 

               

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.