MIRA INFORM REPORT

 

 

Report No. :

342675

Report Date :

26.09.2015

 

IDENTIFICATION DETAILS

 

Name :

PLANMECA OY

 

 

Registered Office :

Asentajankatu 6, 00880, Helsinki

 

 

Country :

Finland

 

 

Financials (as on) :

31.01.2015

 

 

Date of Incorporation :

06.06.1969

 

 

Legal Form :

06.06.1969

 

 

Line of Business :

Manufacture of medical and dental instruments and supplies (excl. dentures).

 

 

No. of Employee :

662

 

 

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)

Finland

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

FINLAND ECONOMIC OVERVIEW

 

Finland has a highly industrialized, largely free-market economy with per capita output almost as high as that of Austria, Belgium, the Netherlands, or Sweden.TRADE is important, with exports accounting for over one-third of GDP in recent years. Finland is historically competitive in manufacturing - principally the wood, metals, engineering, telecommunications, and electronics industries. Finland excels in export of technology for mobile phones as well as promotion of startups in the ICT, gaming, cleantech, and biotechnology sectors. Except for timber and several minerals, Finland depends on imports of raw materials, energy, and some components for manufactured goods. Because of the climate, agricultural development is limited to maintaining self-sufficiency in basic products. Forestry, an important export earner, provides a secondary occupation for the rural population. Finland had been one of the best performing economies within the EU before 2009 and its banks and financial markets avoided the worst of global financial crisis. However, the world slowdown hit exports and domestic demand hard in that year, with Finland experiencing one of the deepest contractions in the euro zone. A recovery of exports, domestic trade, and household consumption stimulated economic growth in 2010-12, however, continued recession within the EU dampened the economy in 2012-14. The recession affected general government finances and the debt ratio, turning previously strong budget surpluses into deficits, losing its coveted triple-A credit rating, and on pace to breach EU debt limits in 2015. Finland's main challenge will be to stimulate growth while faced with weak export demand in the EU and its own government austerity measures. Longer-term, Finland must address a rapidly aging population and decreasing productivity in traditional industries that threaten competitiveness, fiscal sustainability, and economic growth. The depreciating ruble will retard exports to Russia.

 

Source : CIA

 

Company name and summary

 

Trading Name

Planmeca Oy

Trade Registry Number

 

Company Name

Planmeca Oy

Business ID

01127732

 

Previous Name

 

Telephone Number

0207795500

Registered Address

ASENTAJANKATU 6, 00880, HELSINKI

 

Fax Number

0207795555

Visiting Address

Asentajankatu 6, 00880, HELSINKI

 

Home Municipality

Helsinki

Postal Address

-, -, -

 

Incorporation Date

06.06.1969

Branches

1  

 

Company Type

Limited company

Website Address

 

Primary Sic Code

32501

Accountant

KPMG Oy Ab

Primary Sic Description

Manufacture of medical and dental instruments and supplies (excl. dentures)

Last Accounts Date

31.01.2015

Share Capital (€)

15.300.000

Holding Company

Deals in importing

Yes

Foreign Ownership

Deals in exporting

Yes

Currency

EUR

 

 

Key Financials (€)

 

Year

31.01.2015

%

31.01.2014

%

31.01.2013

%

31.01.2012

Number of weeks

52

52

52

52

Turnover

230.292.421

7%

215.919.948

1%

213.311.834

27%

168.086.099

Operating Profit/Loss

89.761.869

18%

76.325.335

3%

73.906.497

30%

56.855.848

Profit/Loss after Financial Items

133.705.408

54%

86.870.216

13%

77.094.658

0%

76.711.437

Profit/Loss after tax

108.009.253

53%

70.458.260

21%

58.419.386

-3%

59.922.848

Current Assets

458.123.965

21%

377.435.104

9%

346.054.982

8%

319.006.043

Fixed Assets

82.104.703

5%

78.418.868

4%

75.224.478

-1%

76.015.500

Long Term Debts

4.435.088

-1%

4.471.783

1%

4.430.663

-3%

4.545.554

Current Liabilities

35.460.598

43%

24.784.905

1%

24.603.403

3%

23.946.373

Shareholders Equity

500.332.982

17%

426.597.284

9%

392.245.394

7%

366.529.616

Balance sheet total

540.228.668

19%

455.853.972

8%

421.279.460

7%

395.021.543

Number of employees

662

646

608

544

Auditor qualification

The auditor has no reservations

The auditor has no reservations

The auditor has no reservations

The auditor has no reservations

 

 

Ratios

 

Year

31.01.2015

31.01.2014

31.01.2013

31.01.2012

Solvency Ratio

93%  SolGreen

94%  SolGreen

93%  SolGreen

93%  SolGreen

Exceptionally Low Indebtedness

Exceptionally Low Indebtedness

Exceptionally Low Indebtedness

Exceptionally Low Indebtedness

Net margin (%)

58%

40%

36%

46%

Interest Coverage Ratio (times)

328

10

38

19

Gearing (%)

1%

1%

1%

1%

Liquidity Ratio/Acid Test

12

13

12

12

Risk Buffer (%)

24%

-11%

12%

6%

 

 

Shareholder Information

 

Year

31.01.2015

Total Value of Shares

15.300.000

Number of Shares

8.775.000

Value of Shares

-

 

 

Registrations in Force

 

State

Registration Date

Tax Administration

Registered

15.03.1978

Trade Register

Registered

06.06.1969

Employer Register

Registered

01.07.1978

Prepayment Register

Registered

01.03.1995

Value Added Tax-Liability

VAT-liable for business activity

01.06.1994

 

 

Current Directors

 

Name

Kyöstilä Tomi Anton Johannes

Date of Birth

14.06.1994

Appointment Date

12.03.2013

Nationality

FINLAND

Function

Actual Member of Board

 

 

Name

Kyöstilä Janne Tuomas Petteri

Date of Birth

17.08.1988

Appointment Date

12.03.2013

Nationality

FINLAND

Function

Actual Member of Board

 

Name

Kyöstilä Karl Heikki

Date of Birth

19.01.1946

Appointment Date

12.03.2013

Nationality

FINLAND

Function

Actual Member of Board

 

Name

Kyöstilä Kai Henrikki

Date of Birth

17.10.1964

Appointment Date

12.03.2013

Nationality

FINLAND

Function

Chairman of Board

 

Name

Kyöstilä Karl Heikki

Date of Birth

19.01.1946

Appointment Date

01.08.1996

Nationality

FINLAND

Function

Managing director

 

 

Other Company Officials

 

Name

Tamminen Tommi Tero Tapio

Date of Birth

04.10.1972

Appointment Date

16.09.2013

Nationality

FINLAND

Function

Principal accountant

 

 

Profit & Loss (€)

 

OPERATING INCOME

31.01.2015

%

31.01.2014

%

31.01.2013

%

31.01.2012

Number of weeks

52

52

52

52

Consolidated Accounts

no

no

no

no

Sales Revenue

230.292.421

7%

215.919.948

1%

213.311.834

27%

168.086.099

Other Operating Income

2.194.937

9%

2.022.913

-2%

2.057.249

54%

1.334.521

Total Operating Income

232.487.358

7%

217.942.861

1%

215.369.083

27%

169.420.620

Wages & Salaries

37.125.498

-1%

37.491.627

7%

34.970.798

15%

30.535.014

Depreciation

2.720.947

9%

2.491.919

-3%

2.557.498

20%

2.129.975

Total Operating Expenses

142.725.489

1%

141.617.526

0%

141.462.586

26%

112.564.772

Operating Profit/Loss

89.761.869

18%

76.325.335

3%

73.906.497

30%

56.855.848

 

RESULT FROM FINANCIAL INVESTMENTS

Financial Income

44.352.319

122%

20.001.543

280%

5.266.339

-78%

24.077.032

Financial Expenses

408.780

-96%

9.456.662

355%

2.078.178

-51%

4.221.443

Total Financial Investments

43.943.539

317%

10.544.881

231%

3.188.161

-84%

19.855.589

Profit/Loss after Financial Items

133.705.408

54%

86.870.216

13%

77.094.658

0%

76.711.437

Extraordinary Income

0

-

0

-

0

-

0

Extraordinary Expenses

1.450.000

61%

900.000

0%

900.000

-

0

Profit/Loss Before Tax

132.255.409

54%

85.970.216

13%

76.194.658

-1%

76.711.437

Tax

24.246.156

56%

15.511.956

-13%

17.775.272

6%

16.788.589

Profit/Loss After Tax

108.009.253

53%

70.458.260

21%

58.419.386

-3%

59.922.848

 

 

Balance Sheet (€)

 

ASSETS

01.2015

%

01.2014

%

01.2013

%

01.2012

Number of weeks

52

52

52

52

Consolidated Accounts

no

no

no

no

FIXED ASSETS

Intangible Assets

1.802.507

-6%

1.912.177

17%

1.627.953

16%

1.399.033

Tangible Assets

29.616.080

6%

28.022.785

7%

26.103.179

-4%

27.123.121

Other Fixed Assets

50.686.116

5%

48.483.906

2%

47.493.346

0%

47.493.346

Total Fixed Assets

82.104.703

5%

78.418.868

4%

75.224.478

-1%

76.015.500

CURRENT ASSETS

Inventories

47.080.314

3%

45.552.529

7%

42.549.657

13%

37.701.522

Trade Receivables

125.291.011

28%

97.731.175

7%

91.513.058

27%

72.139.941

Other Receivables

21.707.334

-12%

24.535.701

24%

19.708.243

3%

19.120.991

Cash & Bank Balances

264.045.306

26%

209.615.699

10%

191.291.094

2%

187.293.154

Other Current Assets

0

-

0

-

992.930

-64%

2.750.435

Total Current Assets

458.123.965

21%

377.435.104

9%

346.054.982

8%

319.006.043

Total Assets

540.228.668

19%

455.853.972

8%

421.279.460

7%

395.021.543

 

 

Equity and Liabilities (€)

 

EQUITY

Share Capital

15.300.000

0%

15.300.000

0%

15.300.000

0%

15.300.000

Share Premium Reserve

382.500

0%

382.500

0%

382.500

0%

382.500

Retained Earnings

484.650.482

18%

410.914.784

9%

376.562.894

7%

350.847.116

Other Reserves

0

-

0

-

0

-

0

Total Equity

500.332.982

17%

426.597.284

9%

392.245.394

7%

366.529.616

LONG TERM LIABILITIES

Long Term Liabilities to Financial Institutions

0

-

0

-

0

-

0

Other Long Term Liabilities Finance

0

-

0

-

0

-

0

Other Long Term Liabilities

4.435.088

-1%

4.471.783

1%

4.430.663

-3%

4.545.554

Total Long Term Debts

4.435.088

-1%

4.471.783

1%

4.430.663

-3%

4.545.554

CURRENT LIABILITIES

Trade Payables

9.957.259

-20%

12.457.532

8%

11.563.317

32%

8.762.990

Liabilities to Financial Institutions

0

-

0

-

0

-

0

Other Short Term Financial Loans

0

-

0

-

0

-

0

Other Short Term Liabilities

25.503.339

107%

12.327.373

-5%

13.040.086

-14%

15.183.383

Total Current Liabilities

35.460.598

43%

24.784.905

1%

24.603.403

3%

23.946.373

Total Liabilities

39.895.686

36%

29.256.688

1%

29.034.066

2%

28.491.927

Total Equity & Liabilities

540.228.668

19%

455.853.972

8%

421.279.460

7%

395.021.543

 

 

Other Financials (€)

 

Working Capital

422.663.367

20%

352.650.199

10%

321.451.579

9%

295.059.670

Net Worth

498.530.475

17%

424.685.107

9%

390.617.441

7%

365.130.583

 

 

Key Ratios

 

31.01.2015

31.01.2014

31.01.2013

31.01.2012

Number of weeks

52

52

52

52

Consolidated Accounts

no

no

no

no

PROFITABILITY

Net Margin %

58,1%

40,2%

36,1%

45,6%

Operating Profit/Loss %

39,0%

35,4%

34,7%

33,8%

Pre-Tax Profit Margin %

57,4%

39,8%

35,7%

45,6%

TRADING PERFORMANCE

Return on Net Assets Employed %

26,4%

20,2%

19,4%

20,9%

Return on Total Capital %

24,8%

21,1%

18,8%

20,5%

Interest Coverage Ratio (times)

328

10

38

19

Return on Capital Employed %

26,2%

19,9%

19,2%

20,7%

Return on Total Assets Employed %

24,5%

18,9%

18,1%

19,4%

Interest on Debt %

1,0%

32,3%

7,2%

14,8%

Risk Buffer %

23,8%

-11,2%

11,6%

5,7%

SHORT TERM LIQUIDITY

Liquidity Ratio/Acid Test

12

13

12

12

Current Ratio %

1292,0%

1523,0%

1407,0%

1332,0%

Debtor Days

199

165

157

157

Working capital

422.663.367

352.650.199

321.451.579

295.059.670

LONG TERM LIQUIDITY

Equity Ratio %

92,6%

93,6%

93,1%

92,8%

Gearing %

0,9%

1,1%

1,1%

1,2%

Current Debt Ratio

0

0

0

0

Total Debt Ratio

0

0

0

0

Relative debt %

17,3%

13,6%

13,6%

17,0%

BUSINESS MEASURES

Change in turnover %

6,7%

1,2%

26,9%

-

Turnover/employees

347874

334241

350842

308982

Sales/Net Working Capital

1

1

1

1

Stock Turnover Ratio %

20,4%

21,1%

20,0%

22,4%

Creditor Days

16

21

20

19

Equity in Percentage %

102,6%

105,2%

105,4%

105,9%

 

 

Group structure

 

COMPANY NAME

REGISTERED NUMBER

LATEST KEY FINANCIALS

PERCENTAGE OWNED

TURNOVER

tminus PLANMECA OY

01127732

31.01.2015

-

-

tminus AS NORSK DENTAL DEPOT

N/A

-

100%

-

T AS NOD ELENDOM

N/A

-

100%

-

T DENAMED AS

N/A

-

100%

-

L DENTAL IT AS

N/A

-

100%

-

tminus DENTAL UNION B.V.

30116609

31.01.2014

99%

€37 039 141

T DENTAL DIGITAL NETWORKS BV

N/A

-

100%

-

T PLANDENT CONNECT B.V.

N/A

-

100%

-

L WILLIAMS BENELUX B.V.

N/A

-

100%

-

T PLANMECA ACADEMY OY

18633826

31.01.2015

100%

-

tminus LM-INSTRUMENTS OY

06546338

31.01.2012

98%

€7 882 000

tminus AMDENT HOLDING AB

N/A

-

100%

-

L LM DENTAL AB

5563242113

31.01.2015

100%

20 221 KSEK

tminus NORDWEST DENTAL BETEILIGUN...

N/A

-

100%

-

T APOLLONIA DEUTSCHES INST...

HRB 14143

31.12.2012

96%

-

T DIRECT-DENTAL VERWALTUNG...

HRB 382115

31.12.2012

96%

-

tminus DIRECT VERSANDHANDEL GMB...

N/A

-

96%

-

T LOMBERG GMBH

HRB 20587

31.12.2013

100%

-

T MPS DENTAL GMBH

HRB 31606

31.12.2013

100%

-

T MPS WESTDEUTSCHE DENTA...

HRB 8228

31.12.2012

100%

-

L MPS+L DENTAL GMBH

N/A

-

100%

-

T FRISCH DENTAL GMBH

HRB 14233

31.12.2012

96%

-

T HALBGEWACHS DENTAL GMBH...

N/A

-

96%

-

tminus MEIER DENTAL FACHHANDEL...

HRB 1903

31.12.2013

72%

-

L MEIER DENTAL FACHHANDE...

N/A

-

75%

-

T NORDWEST DENTAL GMBH & C...

N/A

-

96%

-

T NORDWEST DENTAL VERWALTU...

HRB 3616

31.12.2012

100%

-

T NORPOTH + HELLINGHAUSEN...

N/A

-

96%

-

T NWD C DENTAL CONSULT GMBH

N/A

-

96%

-

T NWD CESKO

N/A

-

96%

-

T NWD SERVICE GMBH

N/A

-

96%

-

T NWD ÖSTERREICH GMBH

N/A

-

96%

-

tminus ORBIS DENTAL HANDELSGESE...

N/A

-

96%

-

L ORBIS HIGH TECH DENTAL...

N/A

-

100%

-

T PLANMECA VERTRIEBS GMBH

N/A

-

96%

-

T SAAR DENTAL DEPOT GMBH

N/A

-

96%

-

T SÜDWEST DENTAL GMBH & CO KG

N/A

-

96%

-

L SÜDWEST DENTAL VERWALTUN...

HRB 3645

31.12.2012

96%

-

tminus OPUS SYSTEMER AS

971058676

31.01.2014

65%

47 436 KNOK

L INETLLCOUNT AS

N/A

-

100%

-

tminus PLANDENT HOLDING APS

N/A

-

100%

-

T DENTRONIC A/S

N/A

-

100%

-

L PLANDENT AS

N/A

-

100%

-

T PLANMECA (UK) LIMITED

00443223

31.01.2014

94%

£11 818 000

tminus PLANDENT OY

01127716

31.01.2015

100%

-

tminus PLANDENT AB

N/A

-

95%

-

T AB FORSSBERGS DENTAL

N/A

-

100%

-

L DENTAL IT I SVERIGE AB

N/A

-

54%

-

T PLANDENT EESTI OÜ

N/A

-

100%

-

T PLANDENT SIA

N/A

-

70%

-

L PLANDENT UAB

N/A

-

66%

-

T PLANMECA APS

N/A

-

100%

-

T PLANMECA GMBH

HRB 40587

31.01.2014

100%

-

T PLANMECA INC

N/A

-

100%

-

T PLANMECA ITALIA S.R.L,. IN...

MI1511825

31.01.2014

100%

-

T PLANMECA MEDICAL EQUIPMENT...

N/A

-

100%

-

T PLANMECA RAHOITUS OY

08597120

31.01.2015

100%

-

tminus PLANMED OY

06887853

31.01.2015

55%

-

L PLANMED

US32248571

-

100%

-

L TRIANGLE FURNITURE SYSYTEM...

N/A

-

100%

-

 

 

Linked Companies

 

NAME

NUMBER

LATEST KEY FINANCIALS

TURNOVER

PLANDENT AS

914768217

31.01.2014

309 980 KNOK

NORDWEST DENTAL BETEILIGUNGSGESELLSCHAFT MBH

HRB 6270

31.12.2013

-

SÜDWEST DENTAL GMBH & CO. KG

HRA 4876

31.12.2012

-

ORBIS HIGH TECH DENTAL GMBH

HRB 12352

30.09.2012

-

INTELLICOUNT AS

981549929

31.12.2014

1 337 KNOK

NWD SAAR-PFALZ GMBH

HRB 62876

31.12.2013

-

HAMM CHEMIE GMBH

HRB 13567

31.12.2013

-

MEIER KUNZE DENTAL-FACHHANDEL GMBH

HRB 90595

31.12.2008

-

A/S NDD - EIENDOM

945793589

31.01.2015

2 087 KNOK

DENAMED AS

979221754

31.01.2015

5 452 KNOK

PLANMECA VERTRIEBS GMBH

HRB 39488

31.12.2013

-

CHEMIE-VERTRIEB AKUPLUS-GESELLSCHAFT MIT BESCHRÄNKTER HAFTUNG

HRB 4671

31.12.2011

-

NORPOTH & HELLINGHAUSEN BETEILIGUNGSGESELLSCHAFT MIT BESCHRÄNKTER HAFTUNG

HRB 4932

31.12.2012

-

HIESLMAIR TECHNISCHER KUNDENDIENST DENTAL GMBH

HRB 1688 P

31.12.2012

-

MPS & L DENTAL GMBH

HRB 34415

31.12.2012

-

PRAXIS PLUS GMBH

HRB 5403

31.12.2008

-

KONSOR LOGISTIK GMBH

HRB 5312

31.12.2013

-

BESTPOOL GMBH

HRB 10056

31.12.2013

-

NWD C DENTAL CONSULT GMBH

HRB 11867

31.12.2012

-

PHOENIX GERMANY GMBH

HRB 9362

31.12.2011

-

NWD SERVICE GMBH

HRB 11790

31.12.2013

-

DENTAL DIGITAL NETWORKS B.V.

30090751

31.01.2014

-

WILLIAMS BENELUX B.V.

34058298

31.12.2013

€260 574

PLANDENT CONNECT B.V.

34246771

31.01.2014

€691 990

AMDENT HOLDING I NYNÄSHAMN AB

5566404090

31.01.2015

-

MOUTH CARE COMPANY LIMITED

01195943

31.03.2014

-

PLANMECA LTD

01360198

30.06.2014

-

ALEX BELL (DENTAL SUPPLIES) LIMITED

01781438

30.06.2014

-

ORTHOLOGIC LIMITED

02190767

30.06.2014

-

CLAUDIUS ASH SONS & COMPANY LIMITED

02384058

30.06.2014

-

HALBGEWACHS DENTAL GMBH & CO.KG

HRA 42078

31.10.2011

-

O R B I S DENTAL HANDELSGESELLSCHAFT M B H

HRB 8571

31.12.2013

-

DIRECT VERSANDHANDEL GMBH & CO. KG FÜR MEDIZINISCHEN BEDARF

HRA 381096

31.12.2013

-

PLANMECA OY

979116829

-

-

NORDWEST DENTAL GMBH & CO. KG

HRA 1216

31.12.2013

€208 586 765

LM-INSTRUMENST OY

-

-

-

PLANMECA OY

-

-

-

PLANMECA OY

-

-

-

Bottom of Form

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.10

UK Pound

1

Rs.100.89

Euro

1

Rs.73.96

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

ANK

 


 

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.