MIRA INFORM REPORT

 

 

Report No. :

347474

Report Date :

30.10.2015

 

IDENTIFICATION DETAILS

 

Name :

TOLSMA TECHNIEK EMMELOORD B.V.

 

 

Registered Office :

Fabrieksweg 7 8304AT Emmeloord

 

 

Country :

Netherlands

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

19.05.2003

 

 

Com. Reg. No.:

39082729

 

 

Legal Form :

Private company

 

 

Line of Business :

Manufacture of non-domestic cooling and ventilation equipment

 

 

No. of Employees :

37

 

 

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                                   Tolsma Techniek Emmeloord B.V.

Operative address                               Fabrieksweg 7

8304AT Emmeloord

Netherlands

Legal form                                           Private company

Registration number                            KvK-nummer: 39082729

VAT-number                                        811949916

 

Year

2014

Mutation

2013

Mutation

2012

Fixed assets

4.062.838

-7,43

4.389.016

13,84

3.855.329

Total receivables

2.925.149

-45,62

5.379.461

36,98

3.927.296

Total equity

6.416.778

43,09

4.484.509

47,69

3.036.531

Short term liabilities

4.732.968

-45,54

8.690.156

19,92

7.246.348

Net result

1.932.269

33,45

1.447.978

-21,13

1.835.946

Working capital

2.634.669

572,96

391.502

197,04

-403.464

Quick ratio

0,82

30,16

0,63

6,78

0,59

 

 

 

Contact information

 

Company name                                   Tolsma Techniek Emmeloord B.V.

Trade names                                       Tolsma Techniek Emmeloord B.V.

Operative address                               Fabrieksweg 7

8304AT Emmeloord

Netherlands

Correspondence address                     Postbus 1010

8300BA Emmeloord

Netherlands

Telephone number                              0527636465

Fax number                                         0527699532

Email address                                      info@tolsma.com

Website                                               www.tolsma.com

 

 

Registration

 

Registration number                            KvK-nummer: 39082729

Branch number                                    000017647681

VAT-number                                        811949916

Status                                                  Active

First registration company register      2003-05-20

Memorandum                                      2003-05-19

Establishment date                              2003-05-19

Legal form                                           Private company

Issued placed capital                           EUR 18.000

Paid up share capital                          EUR 18.000

 

 

Activities

 

SBI                                                       2825: Manufacture of non-domestic cooling and ventilation equipment

Exporter                                               Yes

Importer                                               Yes

Branche organisations                         UNETO VNI

GMV - Groep Fabrieken van Machines voor de Voedings- en Genotmiddelenindustrie Fedecom

 

Goal                                                     Het fabriceren en installeren van koel-, luchttechnische en electrische installaties alsmede het ontwerpen en uitvoeren van turnkey projekten voor de agrarische en voedselindustrie alsmede het deelnemen in- of anderszins betrokken zijn bij andere ondernemingen.

 

 

Relations

 

Shareholders                                       Tolsma Beheer Emmeloord B.V.

Fabrieksweg 7

8304AT EMMELOORD

Netherlands

Registration number: 39053635

Percentage: 100%

 

Companies on same address               De Pionier B.V.

Registration number: 39084364

 

Personeelsvereniging De Piepers

Registration number: 39081841

 

Tolsma Beheer Emmeloord B.V.

Registration number: 39053635

 

Dimmen B.V.

Registration number: 39098751

 

Stichting Administratiekantoor T-G Holding

Registration number: 57027056

 

T-G Holding B.V.

Registration number: 57050007

 

 

Management

 

Active management                            A.P. Wesseling Anne Pieter

Netherlands

Competence: Fully authorized

Function: Manager

Starting date: 2012-10-10

Date of birth: 1957-03-23, Hardenberg, NL

 

G.J. Felten Gerrit Jan

Netherlands

Competence: Limited authorization

Function: Manager

Starting date: 2014-07-14

Date of birth: 1956-08-29, Krabbendijke, NL

 

D.J. de Visser Dimmen Jan

Netherlands

Competence: Limited authorization

Function: Manager

Starting date: 2014-07-14

Date of birth: 1976-11-18, Noordoostpolder, NL

 

W. Tichelaar Wijbe

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2003-07-22

Date of birth: 1958-09-03, Sneek, NL

 

W.G. Priet - Loman Watsina Gertina

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2003-07-23

Date of birth: 1963-02-12, Ponta Grossa, BR

 

K. Kooistra Klaas

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2014-07-14

Date of birth: 1964-07-12, Weststellingwerf, NL

 

N. Hakken Nataliya

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2014-07-14

Date of birth: 1975-10-03, Vinnitsa, NL

 

H. Hekhuizen Hendrik

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2015-03-02

Date of birth: 1986-02-13, IJsselmuiden, NL

 

J. de Groot Jan

Netherlands

Competence: Limited authorization

Function: Proxy

Starting date: 2015-03-02

Date of birth: 1962-09-20, Zwolle, NL

 

 

Employees

 

Total according to the Chamber of Commerce  37

 

Year                                                     2015     2014     2013     2012     2011

Total                                                     37         93         91         86         77

 

 

 

Payments

 

Description                              Payments made under regular condition

 

 

Key figures

 

Year

2014

2013

2012

2011

2010

Quick ratio

0,82

0,63

0,59

1,72

1,75

 

 

 

 

 

 

Current ratio

1,56

1,05

0,94

2,61

2,60

 

 

 

 

 

 

Working capital/ balance total

0,23

0,03

-0,04

0,56

0,56

 

 

 

 

 

 

Equity / balance total

0,56

0,33

0,28

0,58

0,61

 

 

 

 

 

 

Equity / Fixed assets

1,58

1,02

0,79

5,90

6,34

 

 

 

 

 

 

Equity / liabilities

1,28

0,50

0,40

1,39

1,58

 

 

 

 

 

 

Balance total / liabilities

2,28

1,50

1,40

2,39

2,58

 

 

 

 

 

 

Working capital

2.634.669

391.502

-403.464

4.190.881

4.069.108

 

 

 

 

 

 

Equity

6.416.778

4.484.509

3.036.531

4.390.585

4.480.152

 

 

 

 

 

 

Mutation equity

43,09

47,69

-30,84

-2,00

25,73

 

 

 

 

 

 

Mutation short term liabilities

-45,54

19,92

178,45

2,21

168,54

 

 

 

 

 

 

Return on total assets (ROA)

12,91

5,12

14,47

44,16

16,51

 

 

 

 

 

 

Return on equity (ROE)

22,99

15,37

50,98

75,81

26,97

 

 

 

 

 

 

Gross margin

11.425.588

10.643.640

11.124.756

12.342.329

7.988.579

 

 

 

 

 

 

Operating result

1.586.528

836.577

1.553.090

3.108.142

1.127.090

 

 

 

 

 

 

Net result after taxes

1.932.269

1.447.978

1.835.946

2.510.433

916.765

 

 

 

 

 

 

 

 

 

 

 

 

Cashflow

2.204.665

1.714.869

2.095.742

2.745.650

1.104.858

 

 

 

 

 

 

EBIT

1.586.528

836.577

1.553.090

3.108.142

1.127.090

 

 

 

 

 

 

EBITDA

1.858.924

1.103.468

1.812.886

3.343.359

1.315.183

 

Summary

The 2014 financial result structure is a postive working captial of 2.634.669 euro, which is in agreement with 23 % of the total assets of the company. The working capital has increased with 572.96 % 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 1.56. 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 0.82. 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 391.502 euro, which is in agreement with 3 % of the total assets of the company. The working capital has increased with 197.04 % 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 1.05. 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 0.63. 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                                   Tolsma Techniek Emmeloord B.V.

Fabrieksweg 7

8304AT Emmeloord

Netherlands

Registration number: 39082729

 

 

Balance

 

Year

2014

2013

2012

2011

2010

End date

2014-12-31

2013-12-31

2012-12-31

2011-12-31

2010-12-31

Tangible fixed assets

659.205

730.795

846.608

744.789

706.349

Financial fixed assets

3.403.633

3.658.221

3.008.721

 

 

Fixed assets

4.062.838

4.389.016

3.855.329

744.789

706.349

 

 

 

 

 

 

Total stock

3.474.316

3.565.881

2.573.026

2.305.730

2.165.770

Total receivables

2.925.149

5.379.461

3.927.296

4.355.793

4.123.390

Liquid funds

968.172

136.316

342.562

131.700

326.144

 

 

 

 

 

 

Current assets

7.367.637

9.081.658

6.842.884

6.793.223

6.615.304

Total assets

11.430.475

13.470.674

10.698.213

7.538.012

7.321.653

 

 

 

 

 

 

Issued capital

18.000

18.000

18.000

18.000

18.000

Other reserves

6.398.778

4.466.509

3.018.531

4.372.585

4.462.152

 

 

 

 

 

 

Total reserves

6.398.778

4.466.509

3.018.531

4.372.585

4.462.152

Total equity

6.416.778

4.484.509

3.036.531

4.390.585

4.480.152

 

 

 

 

 

 

Provisions

280.729

296.009

415.334

545.085

295.305

 

 

 

 

 

 

Short term liabilities

4.732.968

8.690.156

7.246.348

2.602.342

2.546.196

Total short and long term liabilities

5.013.697

8.986.165

7.661.682

3.147.427

2.841.501

Total liabilities

11.430.475

13.470.674

10.698.213

7.538.012

7.321.653

 

Summary

The total assets of the company decreased with -15.15 % between 2013 and 2014. This total assets decrease has been reflected in a reduction of non current assets of -7.43 %. The asset reduction is in contrast with the equity growth of 43.09 %. Due to this the total debt decreased with -44.21 %. In 2014 the assets of the company were 35.54 % composed of fixed assets and 64.46 % by current assets. The assets are being financed by an equity of 56.14 %, and total debt of 43.86 %. The total assets of the company increased with 25.92 % between 2012 and 2013. The fixed asset growth of 13.84 % is lower than the total asset growth. The asset growth has mainly been financed by a Net Worth increase of 47.69 %. Debt, however, grew with 17.29 %. In 2013 the assets of the company were 32.58 % composed of fixed assets and 67.42 % by current assets. The assets are being financed by an equity of 33.29 %, and total debt of 66.71 %.

 

 

 

 

Profit and loss

 

Year

 

2014

2013

2012

2011

2010

Gross margin

11.425.588

10.643.640

11.124.756

12.342.329

7.988.579

 

 

 

 

 

 

 

Wages and salaries

5.606.896

5.282.673

5.149.669

4.351.210

3.596.555

 

 

 

 

 

 

Amorization and depreciation

272.396

266.891

259.796

235.217

188.093

 

 

 

 

 

 

other operating costs

3.959.768

4.257.499

4.162.201

4.647.760

3.076.841

 

 

 

 

 

 

 

Operating expenses

9.839.060

9.807.063

9.571.666

9.234.187

6.861.489

 

 

 

 

 

 

 

Operating result

1.586.528

836.577

1.553.090

3.108.142

1.127.090

 

 

 

 

 

 

 

Financial income

 

4.641

7.340

240.230

94.094

 

 

 

 

 

 

 

Financial expenses

111.219

152.129

12.498

19.664

12.692

 

 

 

 

 

 

 

Financial result

-111.219

-147.488

-5.158

220.566

81.402

 

 

 

 

 

 

 

Result on ordinary operations before taxes

1.475.309

689.089

1.547.932

3.328.708

1.208.492

 

 

 

 

 

 

Taxation on the result of ordinary activities

288.452

-109.389

384.871

818.275

291.727

 

 

 

 

 

 

 

Result of ordinary activities after taxes

1.186.857

798.478

1.163.061

2.510.433

916.765

 

 

 

 

 

 

Result subsidiaries after taxes

745.412

649.500

672.885

 

 

 

 

 

 

 

 

 

Net result

1.932.269

1.447.978

1.835.946

2.510.433

916.765

 

Summary

The gross profit of the company grew with 7.35 % between 2013 and 2014. The operating result of the company grew with 89.65 % 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 152.15 % of the analysed period, being equal to 12.91 in the year 2014. The Net Result of the company increased by 33.45 % between 2013 and 2014. 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 49.58% of the analysed period, being 22.99 in the year 2014 The company's financial structure has slowed down its financial profitability. The gross profit of the company decreased by -4.32 % between 2012 and 2013. The operating result of the company declined with -46.13 % 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 -64.62% of the analysed period, being equal to 5.12 in the year 2013. The Net Result of the company decreased by -21.13 % 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 -69.85 % of the analysed period, being 15.37 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                                   05-06-2015: De jaarrekening over 2014 is gepubliceerd.

05-05-2014: De jaarrekening over 2013 is gepubliceerd.

26-06-2013: De jaarrekening over 2012 is gepubliceerd.

06-04-2012: De jaarrekening over 2011 is gepubliceerd.

07-07-2011: De jaarrekening over 2010 is gepubliceerd.

 

Functions                                 04-03-2015: Per 02-03-2015 is gevolmachtigde Jan de Groot in functie getreden.

04-03-2015: Per 02-03-2015 is gevolmachtigde Hendrik Hekhuizen in functie getreden.

03-03-2015: Per 01-03-2015 is gevolmachtigde René Johannes Waterham uit functie getreden.

17-09-2014: Per 14-07-2014 is gevolmachtigde Dimmen Jan de Visser in functie getreden.

17-09-2014: Per 14-07-2014 is gevolmachtigde Nataliya Hakken in functie getreden.

15-09-2014: Per 14-07-2014 is gevolmachtigde Gerrit Jan Felten in functie getreden.

15-09-2014: Per 01-09-2014 is bestuurder 39053635 Tolsma Beheer Emmeloord B.V. uit functie getreden.

15-09-2014: Per 14-07-2014 is gevolmachtigde Klaas Kooistra in functie getreden.

05-08-2014: Per 01-08-2014 is gevolmachtigde Hendrikus Cornelis Johannes Goos uit functie getreden.

05-08-2014: Per 01-08-2014 is gevolmachtigde Peter Derk Fokkens uit functie getreden.

07-01-2013: Per 15-10-2012 is gevolmachtigde René Johannes Waterham uit functie getreden.

07-01-2013: Per 15-10-2012 is gevolmachtigde René Johannes Waterham in functie getreden.

19-11-2012: Per 10-10-2012 is gevolmachtigde Wilhelmus Petrus Maria van Hooijdonk uit  functie getreden.

26-10-2012: Per 10-10-2012 is bestuurder Anne Pieter Wesseling in functie getreden.

11-07-2012: Per 10-07-2012 is gevolmachtigde Hendrikus Cornelis Johannes Goos in functie getreden.

 

 

Company structure

 

Relations                                 3

Company                                                                                                                     Registration number

Tolsma Beheer Emmeloord B.V. (EMMELOORD)                                                         39053635

| - - Tolsma Techniek Emmeloord B.V. (Emmeloord)                                                     39082729

| - - Machinefabriek Grisnich B.V. (EMMELOORD)                                                        54334861

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.65.15

UK Pound

1

Rs.99.36

Euro

1

Rs.71.25

 

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.