|
Report No. : |
347474 |
|
Report Date : |
30.10.2015 |
IDENTIFICATION DETAILS
|
Name : |
TOLSMA TECHNIEK EMMELOORD B.V. |
|
|
|
|
Registered Office : |
Fabrieksweg 7 8304AT Emmeloord |
|
|
|
|
Country : |
|
|
|
|
|
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 |
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 |
|

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 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
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.
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
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
Total according to the Chamber of Commerce 37
Year 2015
2014 2013
2012 2011
Total 37
93 91 86 77

Description Payments
made under regular condition
|
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.


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
|
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 %.


|
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.

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