MIRA INFORM REPORT

 

 

Report No. :

504554

Report Date :

24.04.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

EWM AG

 

 

Registered Office :

Dr.-Günter-Henle-Str. 8, D 56271 Mündersbach

 

 

Country :

Germany

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

05.10.1956

 

 

Com. Reg. No.:

HRB 23726

 

 

Legal Form :

Public Limited Company

 

 

Line of Business :

·         Manufacture of electric motors, generators and transformators

·         Manufacture of other electric equipment n.e.c.

·         Wholesale of other equipment and accessories for machinery and technical supplies

·         Other activities of head offices

 

 

No. of Employees :

324

 


 

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

Acceptable Risk

Business dealings permissible with moderate risk of default

 

 

Status :

Good

 

 

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

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

Germany

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

 

 


 

GERMANY - ECONOMIC OVERVIEW

 

The German economy - the fifth largest economy in the world in PPP terms and Europe's largest - is a leading exporter of machinery, vehicles, chemicals, and household equipment and benefits from a highly skilled labor force. Like its Western European neighbors, Germany faces significant demographic challenges to sustained long-term growth. Low fertility rates and a large increase in net immigration are increasing pressure on the country's social welfare system and necessitate structural reforms.

Reforms launched by the government of Chancellor Gerhard SCHROEDER (1998-2005), deemed necessary to address chronically high unemployment and low average growth, contributed to strong economic growth and falling unemployment. These advances, as well as a government subsidized, reduced working hour scheme, help explain the relatively modest increase in unemployment during the 2008-09 recession - the deepest since World War II. The German Government introduced a minimum wage in 2015 that increased to $9.79 (8.84 euros) in January 2017.

Stimulus and stabilization efforts initiated in 2008 and 2009 and tax cuts introduced in Chancellor Angela MERKEL's second term increased Germany's total budget deficit - including federal, state, and municipal - to 4.1% in 2010, but slower spending and higher tax revenues reduced the deficit to 0.8% in 2011 and in 2017 Germany reached a budget surplus of 0.7%. A constitutional amendment approved in 2009 limits the federal government to structural deficits of no more than 0.35% of GDP per annum as of 2016, though the target was already reached in 2012.

The German economy suffers from low levels of investment, and a government plan to invest 15 billion euros during 2016-18, largely in infrastructure, is intended to spur needed private investment. Following the March 2011 Fukushima nuclear disaster, Chancellor Angela MERKEL announced in May 2011 that eight of the country's 17 nuclear reactors would be shut down immediately and the remaining plants would close by 2022. Germany plans to replace nuclear power largely with renewable energy, which accounted for 29.5% of gross electricity consumption in 2016, up from 9% in 2000. Before the shutdown of the eight reactors, Germany relied on nuclear power for 23% of its electricity generating capacity and 46% of its base-load electricity production. Domestic consumption, investment, and exports are likely to drive German GDP growth in 2018, and the country’s budget and trade surpluses are likely to remain high.

 

Source : CIA

 

 


Company name and address

 

EWM AG

 

 Company Status:      Active

                      Dr.-Günter-Henle-Str. 8

                      D 56271 Mündersbach

                      Telephone:02680/1810

                      Telefax:  02680/181244

                      Homepage: www.ewm-group.com

                      E-mail:   info@ewm-group.de

 

 

VAT No.            

 

DE155190423

 

 

CONCLUSION

 

Business relations are permissible.

 

 

Company Summary

 

 LEGAL FORM              Public Limited Company

 Date of foundation:      05.10.1956

 Registered on:             04.09.2013

 Commercial Register:   Local court 56410 Montabaur

 under:                          HRB 23726

 

 

Share capital                         

 

EUR                             1,500,000.00

 

 President of the Board of Directors:

                      Bernd Szczesny

                      Ringstr. 15-17

                      D 56271 Mündersbach

                      having sole power of representation

                      born: 24.02.1945

                      Profession: Engineer

                      Marital status: married

 Vice-president of the Board of Directors:

                      Michael Szczesny

                      Ringstr. 21

                      D 56271 Mündersbach

                      having sole power of representation

                      born: 19.01.1954

                      Profession: Engineer

                      Marital status: married

 Member of the Board of Directors:

                      Angelika Szczesny

                      Ringstr. 15-17

                      D 56271 Mündersbach

                      having sole power of representation

                      born: 18.05.1949

                      née: Kluge

                      Marital status: married

 Member of the Board of Directors:

                      Michael Karl Bersch

                      Ringstr. 29

                      D 56271 Mündersbach

                      having sole power of representation

                      born: 15.11.1963

                      Profession: Management expert

                      Marital status: single

 Member of the Board of Directors:

                      Wiebke Szczesny-Bersch

                      Ringstr. 29

                      D 56271 Mündersbach

                      having sole power of representation

                      born: 03.01.1981

                      née: Szczesny

 Member of the Board of Directors:

                      Jan Szczesny

                      Rheinstr. 19

                      D 56271 Mündersbach

                      having sole power of representation

                      born: 01.06.1982

 Member of the Board of Directors:

                      Robert Stöckl

                      D 57627 Hachenburg

                      born: 21.06.1959

 Member of the Board of Directors:

                      Stefan Szczesny

                      Alexanderring 13

                      D 57627 Hachenburg

                      having sole power of representation

                      born: 21.09.1969

 President of the Supervisory Board:

                      Susanne Szczesny-Oßing

                      Am Hofacker 3

                      D 56249 Herschbach

                      born: 04.12.1964

                      née: Szczesny

                      Profession: Fully qualified management

                      expert

                      Marital status: married

 Vice-president of the Supervisory Board:

                      Marietta Szczesny

                      Großer Garten 6

                      D 56271 Mündersbach

                      born: 12.05.1957

                      née: Nieß

                      Profession: Businessman

                      Marital status: married

 Member of the Supervisory Board:

                      Peter Kluge

                      D 57614 Wahlrod

                      Profession: Businessman

                      Marital status: unknown

 Proxy:

                      Oliver Michael Hosch

                      D 89537 Giengen

                      having sole power of representation

                      born: 21.01.1960

 

 Further functions/participations of Bernd Szczesny (President of  the Board of Directors)

 Manager:

                      EWM Schweißfachhandels GmbH

                      Dr.-Günter-Henle-Str. 8

                      D 56271 Mündersbach

                      Legal form: Private limited company

                      Share capital:     EUR            100,000.00

                      Registered

                      on:         14.12.2016

                      Reg. data:  56410 Montabaur, HRB 25316

 

Further functions/participations of Michael Karl Bersch (Member of the Board of Directors)

Manager:

                      EWM Beratungs- und Verwaltungs-GmbH

                      Dr.-Günter-Henle-Str. 8

                      D 56271 Mündersbach

                      Legal form: Private limited company

                      Share capital:     EUR            100,000.00

                      Registered

                      on:         15.10.2008

                      Reg. data:  56410 Montabaur, HRB 21290

 

 Further functions/participations of Wiebke Szczesny-Bersch (Member of the Board of Directors)

 Shareholder:

                      EWM Industry GmbH

                      Dr.-Günter-Henle-Str. 8

                      D 56271 Mündersbach

                      Legal form: Private limited company

                      Share capital:     EUR             25,000.00

                      Share:             EUR              6,250.00

                      Registered

                      on:         28.09.2015

                      Reg. data:  56410 Montabaur, HRB 24754

 Manager:

                      EWM Schweißfachhandels GmbH

                      Dr.-Günter-Henle-Str. 8

                      D 56271 Mündersbach

                      Legal form: Private limited company

                      Share capital:     EUR            100,000.00

                      Registered

                      on:         14.12.2016

                      Reg. data:  56410 Montabaur, HRB 25316

 

 Further functions/participations of Jan Szczesny (Member of the Board of Directors)

 Shareholder:

                      EWM Industry GmbH

                      Dr.-Günter-Henle-Str. 8

                      D 56271 Mündersbach

                      Legal form: Private limited company

                      Share capital:     EUR             25,000.00

                      Share:             EUR              6,250.00

                      Registered

                      on:         28.09.2015

                      Reg. data:  56410 Montabaur, HRB 24754

 

 Further functions/participations of Stefan Szczesny (Member of the Board of Directors)

 Shareholder:

                      EWM Industry GmbH

                      Dr.-Günter-Henle-Str. 8

                      D 56271 Mündersbach

                      Legal form: Private limited company

                      Share capital:     EUR             25,000.00

                      Share:             EUR              6,250.00

                      Registered

                      on:         28.09.2015

                      Reg. data:  56410 Montabaur, HRB 24754

 

 


COMPANY HISTORY

 

Company name and legal form

 

 29.07.1998 - 04.09.2013  EWM Hightec Welding GmbH

                          Dr.-Günter-Henle-Str. 8

                          D 56271 Mündersbach

                          Private limited company

 08.05.1995 - 29.07.1998  EWM High-Tech Precision Schweißtechnik

                          GmbH

                          D 56271 Mündersbach

                          Private limited company

 07.11.1988 - 08.05.1995  Elektrowerk Mündersbach

                          Verwaltungsgesellschaft mbH

                          D 56271 Mündersbach

                          Private limited company

 27.11.1957 - 07.11.1988  Elektrowerk Mündersbach GmbH

                          D 56271 Mündersbach

                          Private limited company

 

 

RESIGNED ACTING PERSONS AND SHAREHOLDERS

 

 27.09.2013 - 29.07.2015  Member of the Board of Directors

                          Susanne Szczesny-Oßing

                          Am Hofacker 3

                          D 56249 Herschbach

 30.10.2013 - 28.07.2015  President of the Supervisory Board

                          Bernd Szczesny

                          Ringstr. 15-17

                          D 56271 Mündersbach

 

 

BUSINESS ACTIVITIES

 

Main industrial sector

27110   Manufacture of electric motors, generators and transformators

27900   Manufacture of other electric equipment n.e.c.

46693   Wholesale of other equipment and accessories for machinery and technical supplies

70109   Other activities of head offices

 

 

BRANCHES AND FACTORIES

 

 Works:

                      EWM AG

                      Dr.-Günter-Henle-Str. 4

                      D 56271 Mündersbach

 Works:

                      EWM AG

                      Forststr. 7-13

                      D 56271 Mündersbach

 Branch:

                      EWM AG

                      Eiserfelder Str. 300

                      D 57080 Siegen

                      Reg. entry: 08.09.2014

 Branch:

                      EWM AG

                      Grünauer Fenn 4

                      D 14712 Rathenow

                      Reg. entry: 08.09.2014

 Branch:

                      EWM AG

                      Sachsstr. 28

                      D 50259 Pulheim

                      Reg. entry: 08.09.2014

 Branch:

                      EWM AG

                      Sälzer Str. 20a

                      D 56235 Ransbach-Baumbach

                      TEL.: 02623/92760

                      FAX.: 02623/9276244

                      Reg. entry: 08.09.2014

 Branch:

                      EWM AG

                      Rudolf-Winkel-Str. 7-9

                      D 37079 Göttingen

                      Reg. entry: 08.09.2014

 Branch:

                      EWM AG

                      August-Horch-Str. 13a

                      D 56070 Koblenz

                      Reg. entry: 25.02.2015

 Branch:

                      EWM AG

                      Gadastr. 18a

                      D 85232 Bergkirchen

                      Reg. entry: 01.02.2017

 Branch:

                      EWM AG

                      Heinkelstr. 8

                      D 89231 Neu-Ulm

                      Reg. entry: 06.09.2017

 Branch:

                      EWM AG

                      Karlsdorfer Str. 43

                      D 88069 Tettnang

                      Reg. entry: 06.09.2017

 Branch:

                      EWM AG

                      Gewerbestr. 8

                      D 01683 Nossen

                      Reg. entry: 15.01.2018

 

 

PARTICIPATIONS

 

Shareholder:

                      EWM Beratungs- und Verwaltungs-GmbH

                      Dr.-Günter-Henle-Str. 8

                      D 56271 Mündersbach

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR            100,000.00

                      Share:             EUR            100,000.00

                      Reg. data:  15.10.2008

                                  Local court 56410 Montabaur

                                  HRB 21290

 Shareholder:

                      EWM Schweißfachhandels GmbH

                      Dr.-Günter-Henle-Str. 8

                      D 56271 Mündersbach

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR            100,000.00

                      Share:             EUR            100,000.00

                      Reg. data:  14.12.2016

                                  Local court 56410 Montabaur

                                  HRB 25316

 Shareholder:

                      TEAMWELDER Germany GmbH

                      Sälzer Str. 20a

                      D 56235 Ransbach-Baumbach

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR             25,000.00

                      Share:             EUR             25,000.00

                      Reg. data:  20.07.2015

                                  Local court 56410 Montabaur

                                  HRB 24667

 Shareholder:

                      EWM Hightec Welding Automation GmbH

                      Boxbachweg 4

                      D 08606 Oelsnitz

                      Legal form: Private limited company

                      Company Status: insolvent

                      since:          10.09.2014

                      Share capital:     EUR             25,564.59

                      Share:             EUR              4,601.63

                      Reg. data:  11.12.1990

                                  Local court 09112 Chemnitz

                                  HRB 1612

 

 

FINANCIAL INFORMATION

 

Payment experience:     Within agreed terms

 

Negative information:    We have no negative information at hand.

 

Balance sheet year:       2016

 

 

REAL ESTATE

 

 Type of ownership:   proprietor

 Share:                100.00 %

 Address              Dr.-Günter-Henle-Str. 8

                      D 56271 Mündersbach

 Value at selling price: EUR          2,703,401.00

 

 Type of ownership:   proprietor

 Share:                100.00 %

 Address              Grünauer Fenn 4

                      D 14712 Rathenow

 

 Type of ownership:   proprietor

 Share:                100.00 %

 Address              Sälzer Str. 20a

                      D 56235 Ransbach-Baumbach

 

 Type of ownership:   proprietor

 Share:                100.00 %

 Address              Dr.-Günter-Henle-Str. 4

                      D 56271 Mündersbach

 

Land register documents were not available.

 

 

BANKERS

 

A bank connection is unknown.

 

 

FINANCIAL FIGURES

 

 Turnover:            2016               EUR         47,787,159.00

                      2017               EUR         55,000,000.00

 Profit:              2016               EUR          1,461,283.00

 further business figures:

 Equipment:                              EUR            887,372.00

 Ac/ts receivable:                       EUR          9,271,306.00

 Liabilities:                            EUR         15,910,108.00

 Real estate of the firm:                EUR          2,703,401.00

 Employees:                                                    324

 - thereof permanent staff:                                    291

 - Part-time employees:                                         33

 

 

BALANCE SHEETS

 

 Balance sheet ratios 01.01.2016 - 31.12.2016

 Equity ratio [%]:                 46.48

 Liquidity ratio:                   0.60

 Return on total capital [%]:       4.42

 

 Balance sheet ratios 01.01.2015 - 31.12.2015

 Equity ratio [%]:                 42.24

 Liquidity ratio:                   0.54

 Return on total capital [%]:       4.63

 

 Balance sheet ratios 01.01.2014 - 31.12.2014

 Equity ratio [%]:                 37.44

 Liquidity ratio:                   0.48

 Return on total capital [%]:       3.68

 

 Balance sheet ratios 01.01.2013 - 31.12.2013

 Equity ratio [%]:                 41.13

 Liquidity ratio:                   0.63

 Return on total capital [%]:       5.37

 

Equity Ratio

The equity ratio indicates the portion of the equity as compared to the total capital. The higher the equity ratio, the better the  economic stability (solvency) and thus the financial autonomy of  a company.

 

Liquidity Ratio

The liquidity ratio shows the proportion between adjusted  receivables and net liabilities. The higher the ratio, the lower  the company's financial dependancy from external creditors.

 

Return on Total Capital

The return on total capital shows the efficiency and return on the total capital employed in the company. The higher the return on total capital, the more economically does the company work with the invested capital.

 

 Type of balance

 sheet:               Company balance sheet

 Origin of the present

 balance sheet:       electronic German Federal Gazette

 

 Financial year:      01.01.2016 - 31.12.2016

 

 ASSETS                                  EUR         33,089,564.28

  Fixed assets                           EUR         13,936,215.52

   Intangible assets                     EUR          1,938,732.00

    Internally generated industrial

    property rights and similar rights

    and assets                           EUR          1,150,110.50

    Concessions, licences, rights        EUR            788,621.50

   Tangible assets                       EUR          3,826,114.07

    Land / similar rights                EUR          2,703,400.50

    Plant / machinery                    EUR            235,342.00

    Other tangible assets / fixtures and

    fittings                             EUR            887,371.57

   Financial assets                      EUR          8,171,369.45

    Shares in participations /

    subsidiaries and the like            EUR          6,399,429.39

     Shares in related companies         EUR          6,398,878.89

     Shares in cooperatives              EUR                 50.00

     Shares in investee companies        EUR                500.50

    Loans to participations /

    subsidiaries and the like            EUR          1,771,940.06

     Loans to related companies          EUR          1,771,940.06

  Current assets                         EUR         18,658,262.61

   Stocks                                EUR          9,230,791.62

    Raw materials, consumables and

    supplies                             EUR          2,577,860.29

    Finished goods / work in progress    EUR          6,652,931.33

   Accounts receivable                   EUR          9,271,306.25

    Trade debtors                        EUR          2,653,091.50

    Amounts due from related companies   EUR          6,394,682.18

    Amounts due from investee companies  EUR                  0.50

    Other debtors and assets             EUR            223,532.07

   Liquid means                          EUR            156,164.74

  Remaining other assets                 EUR            495,086.15

   Accruals (assets)                     EUR            300,746.07

   Active difference from asset

   offsetting                            EUR            194,340.08

 

 LIABILITIES                             EUR         33,089,564.28

  Shareholders' equity                   EUR         15,004,993.17

   Capital                               EUR          1,500,000.00

    Subscribed capital (share capital)   EUR          1,500,000.00

   Reserves                              EUR            150,000.00

    Retained earnings / revenue reserves EUR            150,000.00

   Balance sheet profit/loss (+/-)       EUR         13,354,993.17

    Balance sheet profit / loss          EUR         13,354,993.17

  Provisions                             EUR          1,890,724.00

   Pension provisions and comparable

   provisions                            EUR             29,614.00

   Provisions for taxes                  EUR            407,395.00

   Other / unspecified provisions        EUR          1,453,715.00

  Liabilities                            EUR         15,910,108.11

   Financial debts                       EUR          8,851,018.74

    Liabilities due to banks             EUR          8,851,018.74

   Other liabilities                     EUR          7,059,089.37

    Trade creditors (for IAS incl. bills

    of exchange)                         EUR            948,417.10

    Liabilities from received advance

    payments                             EUR              5,184.51

    Liabililties due to related companiesEUR          3,829,250.43

    Unspecified other liabilities        EUR          2,276,237.33

     thereof liabilities from tax /

     financial authorities               EUR            959,199.56

     thereof liabilities from social

     security                            EUR              4,893.53

  Other liabilities                      EUR            283,739.00

   Deferred taxes (not included under

   provisions/liabilities)               EUR            283,739.00

  Guarantees and other commitments       EUR          1,898,800.00

   Guarantees / warranties               EUR          1,898,800.00

    Guarantees                           EUR          1,898,800.00

 

 PROFIT AND LOSS ACCOUNT (cost-summary method) according to Comm.

 Code (HGB)

  Sales                                  EUR         47,787,158.82

  Inventory change + own costs (+/-)     EUR            825,675.69

   Inventory change (+/-)                EUR            482,265.69

   Capitalised own costs                 EUR            343,410.00

  Other operating income                 EUR          1,807,643.28

  Cost of materials                      EUR         23,458,061.85

   Raw materials and supplies, purchased

   goods                                 EUR         23,263,524.64

   Purchased services                    EUR            194,537.21

  Gross result (+/-)                     EUR         26,962,415.94

  Staff expenses                         EUR         17,827,456.92

   Wages and salaries                    EUR         14,827,090.60

   Social security contributions and

   expenses for pension plans and

   benefits                              EUR          3,000,366.32

  Total depreciation                     EUR          1,193,701.67

   Depreciation on tangible / intangible

   asssets (incl. start-up and exp. of

   bus.                                  EUR          1,193,701.67

  Other operating expenses               EUR          7,115,590.48

  Operating result from continuing

  operations                             EUR            825,666.87

  Result from participating interests

  (+/-)                                  EUR          1,487,678.11

   Expenses / income from participations EUR          1,487,678.11

    Income from related companies        EUR          1,487,678.11

  Interest result (+/-)                  EUR           -506,551.91

   Interest and similar income           EUR            123,448.16

    thereof from related companies       EUR             97,037.56

   Interest and similar expenses         EUR            630,000.07

    thereof paid to related companies    EUR             44,357.59

  Financial result (+/-)                 EUR            981,126.20

  Result from ordinary operations (+/-)  EUR          1,806,793.07

  Income tax / refund of income tax (+/-)EUR           -305,936.14

  Other taxes / refund of taxes          EUR            -39,573.50

  Tax (+/-)                              EUR           -345,509.64

  Annual surplus / annual deficit        EUR          1,461,283.43

 

 Type of balance

 sheet:               Company balance sheet

 Origin of the present

 balance sheet:       electronic German Federal Gazette

 

 Financial year:      01.01.2015 - 31.12.2015

 

 ASSETS                                  EUR         32,066,805.05

  Fixed assets                           EUR         14,251,506.16

   Intangible assets                     EUR          2,285,352.01

    Internally generated industrial

    property rights and similar rights

    and assets                           EUR          1,177,967.00

    Concessions, licences, rights        EUR            894,993.00

    Advance payments for intang. assets  EUR            212,392.01

   Tangible assets                       EUR          3,923,130.14

    Land / similar rights                EUR          2,854,977.10

    Plant / machinery                    EUR            211,044.00

    Other tangible assets / fixtures and

    fittings                             EUR            857,109.04

   Financial assets                      EUR          8,043,024.01

    Shares in participations /

    subsidiaries and the like            EUR          6,192,335.44

     Shares in related companies         EUR          6,191,784.94

     Shares in cooperatives              EUR                 50.00

     Shares in investee companies        EUR                500.50

    Loans to participations /

    subsidiaries and the like            EUR          1,498,271.52

     Loans to related companies          EUR          1,498,271.52

    Other / unspecified financial assets EUR            352,417.05

  Current assets                         EUR         17,683,946.30

   Stocks                                EUR          9,018,077.92

    Raw materials, consumables and

    supplies                             EUR          2,799,795.60

    Finished goods / work in progress    EUR          6,218,282.32

   Accounts receivable                   EUR          8,420,099.39

    Trade debtors                        EUR          1,994,471.82

    Amounts due from related companies   EUR          6,057,752.17

    Amounts due from investee companies  EUR                  0.50

    Other debtors and assets             EUR            367,874.90

   Liquid means                          EUR            245,768.99

  Remaining other assets                 EUR            131,352.59

   Accruals (assets)                     EUR            131,352.59

 

 LIABILITIES                             EUR         32,066,805.05

  Shareholders' equity                   EUR         13,543,709.74

   Capital                               EUR          1,500,000.00

    Subscribed capital (share capital)   EUR          1,500,000.00

   Reserves                              EUR            143,864.75

    Retained earnings / revenue reserves EUR            143,864.75

   Balance sheet profit/loss (+/-)       EUR         11,899,844.99

    Balance sheet profit / loss          EUR         11,899,844.99

  Provisions                             EUR          2,422,474.00

   Pension provisions and comparable

   provisions                            EUR            188,371.00

   Provisions for taxes                  EUR            445,447.00

   Other / unspecified provisions        EUR          1,788,656.00

  Liabilities                            EUR         15,844,771.31

   Financial debts                       EUR          9,939,025.83

    Liabilities due to banks             EUR          9,939,025.83

   Other liabilities                     EUR          5,905,745.48

    Trade creditors (for IAS incl. bills

    of exchange)                         EUR            635,908.24

    Liabilities from received advance

    payments                             EUR             20,516.05

    Liabililties due to related companiesEUR          3,121,275.68

    Unspecified other liabilities        EUR          2,128,045.51

     thereof liabilities from tax /

     financial authorities               EUR            811,626.33

     thereof liabilities from social

     security                            EUR              9,564.61

  Other liabilities                      EUR            255,850.00

   Deferred taxes (not included under

   provisions/liabilities)               EUR            255,850.00

 

 PROFIT AND LOSS ACCOUNT (cost-summary method) according to Comm.

 Code (HGB)

  Sales                                  EUR         45,301,185.63

  Inventory change + own costs (+/-)     EUR            358,395.70

   Inventory change (+/-)                EUR           -144,914.30

   Capitalised own costs                 EUR            503,310.00

  Other operating income                 EUR          1,690,311.54

  Cost of materials                      EUR         22,061,267.55

   Raw materials and supplies, purchased

   goods                                 EUR         21,833,154.06

   Purchased services                    EUR            228,113.49

  Gross result (+/-)                     EUR         25,288,625.32

  Staff expenses                         EUR         16,193,831.76

   Wages and salaries                    EUR         13,575,068.69

   Social security contributions and

   expenses for pension plans and

   benefits                              EUR          2,618,763.07

  Total depreciation                     EUR          1,209,907.21

   Depreciation on tangible / intangible

   asssets (incl. start-up and exp. of

   bus.                                  EUR          1,209,907.21

  Other operating expenses               EUR          6,221,820.95

  Operating result from continuing

  operations                             EUR          1,663,065.40

  Result from participating interests

  (+/-)                                  EUR          1,000,000.00

   Expenses / income from participations EUR          1,000,000.00

    Income from related companies        EUR          1,000,000.00

  Interest result (+/-)                  EUR           -613,492.90

   Interest and similar income           EUR            107,497.07

    thereof from related companies       EUR             89,716.20

   Interest and similar expenses         EUR            720,989.97

    thereof paid to related companies    EUR             25,846.74

  Financial result (+/-)                 EUR            386,507.10

  Result from ordinary operations (+/-)  EUR          2,049,572.50

  Income tax / refund of income tax (+/-)EUR           -522,484.32

  Other taxes / refund of taxes          EUR            -42,036.87

  Tax (+/-)                              EUR           -564,521.19

  Annual surplus / annual deficit        EUR          1,485,051.31

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 66.22

UK Pound

1

INR 92.84

Euro

1

INR 81.27

EUR

1

INR 81.05

Note: Above are approximate rates obtained from sources believed to be correct

 

 

INFORMATION DETAILS

 

Analysis Done by :

VAR

 

 

Report Prepared by :

NIT

 

 


 

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)

 

 

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.