|
|
|
MIRA
INFORM REPORT
|
Report No. : |
505163 |
|
Report Date : |
21.04.2018 |
IDENTIFICATION DETAILS
|
Name : |
|
|
|
|
|
Registered Office : |
|
|
|
|
|
Country : |
Austria |
|
|
|
|
Financials (as on) : |
30.09.2016 |
|
|
|
|
Date of Incorporation : |
06.01.1994 |
|
|
|
|
Legal Form : |
Limited Liability Company |
|
|
|
|
Line of Business : |
·
Manufacture of agricultural and forestry
machinery. ·
Wholesale of agricultural machinery, equipment
and supplies. |
|
|
|
|
No. of Employees : |
105 |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
A+ |
|
Credit Rating |
Explanation |
Rating Comments |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
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
|
Country Name |
Previous Rating (30.09.2017) |
Current Rating (31.12.2017) |
|
Austria |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
D |
AUSTRIA - ECONOMIC OVERVIEW
Austria, with its well-developed market economy, skilled labor force, and high standard of living, is closely tied to other EU economies, especially Germany's. Its economy features a large service sector, a relatively sound industrial sector, and a small, but highly developed agricultural sector.
Economic growth has been relatively weak in recent years, approaching 1% in 2015, but rising to 2.3% in 2017. Austria's 5.8% unemployment rate, while low by European standards, is at its highest rate since the end of World War II, driven by an increased number of refugees and EU migrants entering the labor market. Without extensive vocational training programs and generous early retirement, the unemployment rate would be even higher.
Although Austria's fiscal position compares favorably with other euro-zone countries, it faces several external risks, such as unexpectedly weak world economic growth threatening the export market, Austrian banks' continued exposure to Central and Eastern Europe, repercussions from the Hypo Alpe Adria bank collapse, political and economic uncertainties caused by the European sovereign debt crisis, the current refugee crisis, and continued unrest in Russia/Ukraine. The budget deficit stood at 1% of GDP in 2017 and public debt declined slightly to 81.7% of GDP in 2017 after reaching a post-war high of 84.6% in 2016.
|
Source
: CIA |
Company name and address
Cimbria Heid GmbH
Heid Werkstraße 4
A-2000 Stockerau
|
Phone: |
(0043) 2266 699 |
|
Fax: |
(0043) 2266 65590 |
|
E-mail: |
heid@cimbria.at |
|
Internet: |
http://www.cimbria.com |
Activities
ÖNACE 28300 75% Manufacture of agricultural and forestry
machinery
ÖNACE 46610 25% Wholesale of agricultural machinery,
equipment and supplies
Financial data
Financial details can also be entered during the period,
irrespective of the balance sheet date.
|
total turnover (total sales) |
2017 |
EUR |
35.120.000,00 |
(estimated) |
|
total turnover (total sales) |
2016 |
EUR |
26.421.378,85 |
(exact) |
|
total turnover (total sales) |
2015 |
EUR |
34.636.803,29 |
(exact) |
|
total turnover (total sales) |
2014 |
EUR |
47.679.304,66 |
(exact) |
|
total turnover (total sales) |
2013 |
EUR |
29.585.522,11 |
(exact) |
|
total stock |
2018 |
EUR |
3.178.000,00 |
(approx.) |
|
total investments |
2015 |
EUR |
404.759,44 |
(exact) |
|
total company vehicles |
2018 |
|
6 |
(approx.) |
|
total employees |
2018 |
|
105 |
(approx.) |
General company information
|
Company name |
Cimbria Heid GmbH |
|||
|
Year of incorporation |
1994 |
|||
|
Type of company |
Manufacturing |
|||
|
Legal form |
limited liability company since 1994-01-06 |
|||
|
Companies house number |
FN 72208 p Korneuburg since 1994-01-06 |
|||
|
Import |
|
|||
|
Export |
|
|||
|
VAT number |
ATU 18342700 |
|||
|
number - Austrian National Bank |
1983954 |
|||
|
Last balance sheet: |
2016 |
|||
|
Banking connection |
|
Locations
|
operational |
A-2000 Stockerau, Heid Werkstraße 4 |
registered headquarters, owned property |
|
|
0043 2266 699 |
heid@cimbria.at |
|
operational |
A-2000 Stockerau, Heid-Werkstrasse 4 |
registered office |
|
former |
A-1140 Wien, Linzer Straße 140 |
registered office, |
|
former |
A-2000 Stockerau, Ernstbrunner Straße 31 |
registered office, |
Private data
|
Surname |
Date of birth |
Address |
Executive positions |
Further executive positions (as registered in the
companies' house) |
|
Ing. Franz Harold |
1953-07-30 |
A-3413 Hintersdorf Haselbachstraße 1 |
manager, head of sales, head of marketing, technical
director |
0 |
Business unit manager
|
Surname |
Date of birth |
Address |
Executive positions |
Further executive positions (as registered in the
companies' house) |
|
Ing.Mag. Johann Peter Donabauer |
1949-07-01 |
A-1180 Wien Währingerstraße 94 |
head of accounting, head of purchasing, head of EDP,
head of personnel |
4 |
Ownership structure and related companies
|
Company name |
Address |
Shareholdings in % |
Since |
Commercial register no. |
|
Shares in this company are held by: |
||||
|
A/S Cimbria |
DK-7700 Thisted Fartoftvej 22 |
100 % |
1994-01-06 |
|
|
|
||||
Financial
Balance
Sheet (absolute) all amounts in EUR
|
|
2016-09-30 |
|
Franchises, patents, licences, trademarks and similar
rights and advantages |
2.190,08 |
|
Sum intangible assets |
2.190,08 |
|
|
|
|
Land and leasehold rights with buildings thereon
including building on land owned by third parties |
1.833.962,18 |
|
Other operating and business equipment |
190.808,90 |
|
Technical plants and machines |
551.789,89 |
|
Sum tangible assets |
2.576.560,97 |
|
|
|
|
Sum fixed assets |
2.578.751,05 |
|
|
|
|
Raw-, auxiliary materials and supplies |
582.908,25 |
|
Unfinished products |
1.443.749,34 |
|
Finished products |
1.140.361,90 |
|
Advanced payments |
10.738,72 |
|
Sum stock |
3.177.758,21 |
|
|
|
|
Claims from delivered goods and performed services |
4.243.546,20 |
|
Claims against related firmes Claims against companies
with shareholding relationship |
643.664,06 |
|
Other claims and assets |
200.174,68 |
|
Sum claims |
5.087.384,94 |
|
|
|
|
Cash on hand, cheques and bank deposits |
167.117,06 |
|
Sum cash and bank |
167.117,06 |
|
|
|
|
Sum current assets |
8.432.260,21 |
|
|
|
|
Deferred charges |
1.364,50 |
|
Sum deferred charges |
1.364,50 |
|
Assets |
11.012.375,76 |
|
|
|
|
Subscribed/declared capital |
726.728,34 |
|
Balance sheet profit/balance sheet loss |
2.395.186,29 |
|
Thereof profit/loss carried forward |
1.493.310,70 |
|
Sum equity capital |
3.121.914,63 |
|
|
|
|
Reserves for severance pays |
1.396.956,94 |
|
Other reserves |
2.381.430,18 |
|
Sum reserves |
3.778.387,12 |
|
|
|
|
Liabilities against credit institutes |
1.684.682,16 |
|
Received advanced payments for orders |
452.306,65 |
|
Liabilities from delivered goods and performed services |
435.225,65 |
|
Liabilities against related firms |
1.175.274,22 |
|
Other liabilities |
364.585,33 |
|
Sum liabilities |
4.112.074,01 |
|
|
|
|
Liabilities and shareholders'equity |
11.012.375,76 |
|
Contingent liabilities |
110.231,47 |
|
Balance sheet sum |
11.012.375,76 |
|
|
|
P / L
Account (absolute) all amounts in EUR
|
|
2016-09-30 |
|
Gross sales |
26.421.378,85 |
|
Increase or decrease in finished and unfinished goods
and in service claims |
128.801,65 |
|
Total turnover or gross profit |
26.550.180,50 |
|
|
|
|
Income from dissolution of reserves |
294.856,04 |
|
Other operating profits |
437.724,60 |
|
Other operating profits totally |
732.580,64 |
|
|
|
|
Costs for obtained services |
-243.466,85 |
|
Material costs |
-14.096.414,58 |
|
Costs for obtained services totally |
-14.339.881,43 |
|
|
|
|
Wages |
-2.381.003,63 |
|
Salaries |
-3.408.704,82 |
|
Costs for severance pays |
-156.358,43 |
|
Legal fringe benefits and other payments depending on
salaries |
-1.455.117,64 |
|
Other social fringe benefits |
-103.531,37 |
|
Personnel expenses totally |
-7.504.715,89 |
|
|
|
|
Depreciation of intangible assets, tangible
assets,activated expenses for the set up and expansion of business operation |
-298.837,66 |
|
Depreciation tangible assets / intangible assets
totally |
-298.837,66 |
|
|
|
|
Other operating costs |
-3.857.669,90 |
|
Total costs |
-3.857.669,90 |
|
|
|
|
Operating result totally |
1.281.656,26 |
|
|
|
|
Interest income, securties income and similar income |
280,89 |
|
Interest and similar disbursements |
-31.325,56 |
|
Financial profits totally |
-31.044,67 |
|
|
|
|
Results from usual business activity totally |
1.250.611,59 |
|
|
|
|
Taxes on income and profits |
-348.736,00 |
|
Taxes on income and profits totally |
-348.736,00 |
|
|
|
|
Annual surplus/annual deficit totally |
901.875,59 |
|
|
|
|
Annual profit/annual loss totally |
901.875,59 |
|
|
|
|
Profit and loss carried forward from previous year |
1.493.310,70 |
|
Transfer of profits totally |
1.493.310,70 |
|
|
|
|
B/S profit/ B/S loss from profit and loss account |
2.395.186,29 |
|
|
|
Key ratios
|
|
2016 |
|
Cashflow II |
1.200.713,25 |
|
Debt amortisation period in years |
6,06 |
|
Bank indebtedness |
15,30 |
|
Equity capital share in % |
29,56 |
|
Social capital share |
12,69 |
|
Fixed assets coverage in % |
175,23 |
|
Net profit ratio |
4,71 |
|
Capital turnover |
2,41 |
|
Return on investment in % |
11,64 |
|
Cashflow in % of operating performance |
4,52 |
|
Cashflow I |
1.549.449,25 |
|
Gross productivity |
3,54 |
|
Net productivity |
1,63 |
|
Operating performance |
26.550.180,50 |
|
Inventories in % of operating performance |
11,97 |
|
Gross profit |
12.210.299,07 |
Land Register
|
Last check |
2016-09-28 |
|
Entry number |
Cadastral community |
Journal number |
|
5217 |
Stockerau N 11142 |
3436/2001 |
|
Section A – type of property: |
|
|
|
Section B – ownership structure: |
|
|
|
Section C – encumbrances: |
|
|
Commercial register
Source of data from commercial register: Republic of
Austria represented by the Federal Ministry of Justice
|
firm (style) |
5 Cimbria Heid GmbH |
|
legal form |
1 Gesellschaft mit beschränkter Haftung |
|
registered office |
2 politischer Gemeinde Stockerau |
|
business adress |
13 Heid-Werkstrasse 4 |
|
capital |
13 EUR 726.728,34 |
|
reference date annual accounts |
31 31.Dezember |
|
annual accounts |
33 zum 31.12.2016 eingereicht am 16.08.2017 |
|
power of representation |
1 Die Gesellschaft wird, wenn mehrere Geschäftsführer |
|
|
|
|
managing director |
|
|
E Ing. Franz
Harold, geb. 30.07.1953 |
|
|
|
|
|
shareholder |
|
|
|
|
|
|
|
|
general table |
|
|
|
|
Historical development
|
Year of incorporation |
1994 |
|
Date of registration |
1994-01-06 |
Change of company name
|
from |
to |
company name |
|
1994-01-06 |
1994-01-06 |
Bauprojekt Linzer Straße 140 Gesellschaft m.b.H. |
|
1994-01-06 |
1996-10-11 |
Heid Agrartechnik Gesellschaft m.b.H. |
Change in share capital
|
from |
to |
asset |
|
|
1994-01-06 |
1997-08-02 |
ATS |
2.000.000,00 |
|
1997-08-02 |
2004-09-18 |
ATS |
10.000.000,00 |
Former executives
|
from |
to |
position |
name |
|
1995-08-04 |
2016-07-06 |
manager |
Johann Peter Donabauer |
Mergers
|
On |
position |
name |
|
2008-10-02 |
merged with |
Heid Agrartechnik Liegenschaftsverwertungs-
gesellschaft m.b.H. |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
INR 66.01 |
|
|
1 |
INR 92.72 |
|
Euro |
1 |
INR 81.45 |
|
Euro |
1 |
INR 81.52 |
Note :
Above are approximate rates obtained from sources believed to be correct
INFORMATION DETAILS
|
Analysis Done by
: |
VAR |
|
|
|
|
Report Prepared
by : |
DNS |
RATING EXPLANATIONS
|
Credit Rating |
Explanation |
Rating Comments |
|
A++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
C |
Medium High Risk |
Business dealings permissible preferably
on secured basis |
|
D |
High Risk |
Business dealing not recommended or on
secured terms only |
|
NB |
New Business |
No recommendation can be done due to
business in infancy stage |
|
NT |
No Trace |
No recommendation can be done as the
business is not traceable |
NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.
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 are as follows:
·
Financial
condition covering various ratios
·
Company
background and operations size
·
Promoters
/ Management background
·
Payment
record
·
Litigation
against the subject
·
Industry
scenario / competitor analysis
·
Supplier
/ Customer / Banker review (wherever available)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.