|
|
|
|
Report No. : |
492889 |
|
Report Date : |
17.02.2018 |
IDENTIFICATION DETAILS
|
Name : |
AURUBIS NETHERLANDS B.V. |
|
|
|
|
Registered Office : |
Oostzeestraat 1, 7202CM Zutphen |
|
|
|
|
Country : |
Netherlands |
|
|
|
|
Financials (as on) : |
30.09.2017 |
|
|
|
|
Date of Incorporation : |
09.06.2011 |
|
|
|
|
Com. Reg. No.: |
52930610 |
|
|
|
|
Legal Form : |
Private Limited Company |
|
|
|
|
Line of Business : |
Copper production |
|
|
|
|
No. of Employees : |
156 [2017] |
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 : |
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 (30.06.2017) |
Current Rating (30.09.2017) |
|
Netherlands |
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 |
NETHERLANDS - ECONOMIC OVERVIEW
The Netherlands, the sixth-largest economy in the European Union, plays an important role as a European transportation hub, with a consistently high trade surplus, stable industrial relations, and low 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 euro zone, 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 80% of banking assets, and is four times the size of Dutch GDP.
In 2008, during the financial crisis, the government budget deficit hit 5.3% of GDP. Following a protracted recession from 2009 to 2013, during which unemployment doubled to 7.4% and household consumption contracted for four consecutive years, economic growth began inching forward in 2014. Since 2010, Prime Minister Mark RUTTE’s government has 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. In 2017, the government budget returned to a surplus of 0.7% of GDP, with economic growth of 3.2%, and GDP per capita finally surpassed pre-crisis levels. The fiscal policy announced by the new government in the 2018-2021 coalition plans for increases in government consumption and public investment, fueling domestic demand and household consumption and investment. The new government’s policy also plans to increase demand for workers in the public and private sector, forecasting a further decline in the unemployment rate, which hit 4.8% in 2017.
|
Source : CIA |
|
Name |
Aurubis
Netherlands B.V. |
|
Company
name |
Aurubis Netherlands B.V. |
|
Operative
address |
Oostzeestraat
1 |
|
Status |
Active |
|
Legal
form |
Private
Limited Company |
|
Registration
number |
KvK-nummer:
52930610 |
|
VAT-number |
850670676 |
|
European
VAT-number |
NL850670676B01 |
|
Year |
2017 |
Mutation |
2016 |
Mutation |
2015 |
|
Fixed
assets |
41.401.000 |
-1,96 |
42.229.000 |
0,25 |
42.124.000 |
|
Total
receivables |
41.951.000 |
22,04 |
34.375.000 |
-16,54 |
41.187.000 |
|
Total
equity |
-6.443.000 |
47,48 |
-12.268.000 |
-277,48 |
-3.250.000 |
|
Short
term liabilities |
76.012.000 |
-7,16 |
81.874.000 |
40,73 |
58.180.000 |
|
Net
result |
5.825.000 |
164,59 |
-9.018.000 |
18,73 |
-11.097.000 |
|
Working
capital |
33.711.000 |
126,26 |
14.899.000 |
-56,26 |
34.060.000 |
|
Quick
ratio |
0,69 |
16,95 |
0,59 |
-22,37 |
0,76 |

|
Company
name |
Aurubis
Netherlands B.V. |
|
Trade
names |
Aurubis
Netherlands B.V. |
|
Operative
address |
Oostzeestraat
1 |
|
Correspondence
address |
Oostzeestraat
1 |
|
Telephone
number |
0575-594594 |
|
Email
address |
info.zutphen@aurubis.com |
|
Website |
www.aurubis.com |
|
Registration
number |
KvK-nummer:
52930610 |
|
Branch
number |
000022824391 |
|
VAT-number |
850670676 |
|
European
VAT-number |
NL850670676B01 |
|
Status |
Active |
|
First
registration company register |
2011-06-09 |
|
Memorandum |
2011-06-09 |
|
Establishment
date |
2011-06-09 |
|
Legal
form |
Private
Limited Company |
|
Last
proposed admendment |
2014-09-22 |
|
Issued
placed capital |
EUR
34.018.000 |
|
Paid
up share capital |
EUR
34.018.000 |
|
SBI |
2444:
Copper production |
|
Exporter |
No |
|
Importer |
No |
|
Branche
organisations |
VNMI
- Vereniging Nederlandse Metallurgische Industrie |
|
Goal |
Productie
van en handel in alle soorten (half) afgewerkte producten uit non-ferro
metalen en het verrichten van alle andere handelingen van commerciële,
industriële of financiële aard. |
|
Shareholders |
Aurubis Belgium NV/SA |
|
Shareholders |
Naam:
Aurubis Belgium NV/SA |
|
Companies
on same address |
PERSONEELSVERENIGING AURUBIS Stichting Sociaal Fonds
Luvata Netherlands B.V. BCPC B.V. |
|
Details
operative address |
Surface
area: 21862 m2 |
|
Active
management |
W.J. Klerks Wilhelmus
Johannes S.C.R.J. Boel Stefan Cyriel
Robert Jean H.L. Rosenstock Hans Ludwig R. Priest Roelof Hendriks stalen
bekistingtechniek B.V. G. Vriezekolk Gerritje W.J.P. Eijkelkamp - Meijerman
Wilhelmina Johanna Petronella I. Wiltink - Simon Ilona G.J. Brouwer Gerrit Jan D. Smits Daniëlle C.K. Pasman - Voorhof
Cornelia Klasina G.M. van Jaarsveld Gerardus
Maria Gerard HRM |
|
Year |
2017 |
2016 |
2015 |
2014 |
2013 |
|
Annual |
308 |
316 |
323 |
300 |
216 |
|
Chamber
of Commerce |
156 |
156 |
156 |
156 |
156 |

|
Description |
Regular
|

|
Total |
EUR
131.814 |
|
|
|
Last
quarter |
Last
year |
||
|
Average
payment period (days) |
30 |
22 |
|
|
Average
delay (days) |
1 |
2 |
|
|
Quarter |
Volume |
Not
overdue |
1-30 |
31-60 |
61-90 |
91-120 |
121+ |
|
2018
Q1 |
A |
0,00% |
100,00% |
0,00% |
0,00% |
0,00% |
0,00% |
|
2017
Q4 |
D |
99,00% |
1,00% |
0,00% |
0,00% |
0,00% |
0,00% |
|
2017
Q3 |
A |
0,00% |
100,00% |
0,00% |
0,00% |
0,00% |
0,00% |
|
2017
Q2 |
A |
100,00% |
0,00% |
0,00% |
0,00% |
0,00% |
0,00% |
|
2017
Q1 |
A |
100,00% |
0,00% |
0,00% |
0,00% |
0,00% |
0,00% |
A
= < 10.000, B = < 25.000, C = < 50.000, D = < 125.000, E = >
125.000
|
Payments
within industry |
Last
quarter |
Last
year |
||||||
|
Average
payment period (days) |
46 |
43 |
||||||
|
Average
delay (days) |
20 |
19 |
||||||
|
Quarter |
Not
overdue |
1-30 |
31-60 |
61-90 |
91-120 |
121+ |
|
|
|
2018
Q1 |
66,00% |
21,00% |
7,00% |
3,00% |
1,00% |
2,00% |
|
|
|
2017
Q4 |
55,00% |
25,00% |
13,00% |
4,00% |
1,00% |
2,00% |
|
|
|
2017
Q3 |
72,00% |
20,00% |
4,00% |
1,00% |
1,00% |
1,00% |
|
|
|
2017
Q2 |
68,00% |
22,00% |
6,00% |
3,00% |
0,00% |
1,00% |
|
|
|
2017
Q1 |
68,00% |
24,00% |
5,00% |
1,00% |
0,00% |
2,00% |
|
|
The
above data is an indication of the average payment behaviour of the client. the
payment experieneces can be affected by disputes, payment arrangements, etc.
|
Year |
2017 |
2016 |
2015 |
2014 |
2013 |
|
Quick
ratio |
0,69 |
0,59 |
0,76 |
0,72 |
0,56 |
|
Current
ratio |
1,44 |
1,18 |
1,59 |
1,47 |
1,49 |
|
Working
capital/ balance total |
0,22 |
0,11 |
0,25 |
0,22 |
0,19 |
|
Equity
/ balance total |
-0,04 |
-0,09 |
-0,02 |
0,06 |
0,06 |
|
Equity
/ Fixed assets |
-0,16 |
-0,29 |
-0,08 |
0,17 |
0,15 |
|
Equity
/ liabilities |
-0,04 |
-0,08 |
-0,02 |
0,06 |
0,07 |
|
Balance
total / liabilities |
0,96 |
0,92 |
0,98 |
1,06 |
1,07 |
|
Working
capital |
33.711.000 |
14.899.000 |
34.060.000 |
30.535.000 |
20.403.000 |
|
Equity |
-6.443.000 |
-12.268.000 |
-3.250.000 |
7.847.000 |
6.664.000 |
|
Mutation
equity |
47,48 |
-277,48 |
-141,42 |
17,75 |
-40,48 |
|
Mutation
short term liabilities |
-7,16 |
40,73 |
-9,97 |
56,58 |
203,33 |
|
Return
on total assets (ROA) |
4,30 |
-5,84 |
-9,54 |
-14,80 |
-17,66 |
|
Return
on equity (ROE) |
-100,84 |
66,16 |
394,46 |
-267,83 |
-279,82 |
|
Gross
profit margin |
3,59 |
-2,77 |
-80,18 |
-8,49 |
-12,19 |
|
Net
profit margin |
2,30 |
-4,30 |
-78,28 |
-8,42 |
-3,22 |
|
Average
collection ratio |
3,34 |
2,56 |
0,24 |
3,46 |
3,42 |
|
Average
payment ratio |
6,04 |
6,10 |
0,34 |
5,30 |
6,50 |
|
Equity
turnover ratio |
-39,35 |
-17,10 |
-4,36 |
28,49 |
21,16 |
|
Total
assets turnover ratio |
1,68 |
1,51 |
0,11 |
1,57 |
1,34 |
|
Fixed
assets turnover ratio |
6,12 |
4,97 |
0,34 |
4,77 |
3,21 |
|
Inventory
conversion ratio |
4,44 |
4,36 |
0,30 |
4,60 |
3,66 |
|
Turnover |
253.557.000 |
209.805.000 |
14.176.000 |
223.568.000 |
140.983.000 |
|
Gross
margin |
34.745.000 |
12.048.000 |
1.539.000 |
393.000 |
|
|
Operating
result |
9.115.000 |
-5.814.000 |
-11.367.000 |
-18.978.000 |
-17.184.000 |
|
Net
result after taxes |
5.825.000 |
-9.018.000 |
-11.097.000 |
-18.817.000 |
-4.533.000 |
|
Cashflow |
-15.216.000 |
||||
|
EBIT |
9.115.000 |
-5.814.000 |
-11.367.000 |
-18.978.000 |
-17.184.000 |
|
EBITDA |
-15.377.000 |
||||
|
Summary |
The
2017 financial result structure is a postive working captial of 33.711.000
euro, which is in agreement with 22 % of the total assets of the company. |


|
Last
annual account |
2017 |
|
Remark
annual account |
The
company is obliged to file its financial statements. |
|
Type
of annual account |
Corporate |
|
Annual
account |
Aurubis Netherlands B.V. |
|
Year |
2017 |
2016 |
2015 |
2014 |
2013 |
|
End
date |
2017-09-30 |
2016-09-30 |
2015-09-30 |
2014-09-30 |
2013-09-30 |
|
Type
of annual account |
Corporate |
Corporate |
Corporate |
Corporate |
Corporate |
|
Tangible
fixed assets |
35.570.000 |
36.190.000 |
36.085.000 |
38.316.000 |
33.419.000 |
|
Financial
fixed assets |
5.831.000 |
6.039.000 |
6.039.000 |
8.510.000 |
10.493.000 |
|
Fixed
assets |
41.401.000 |
42.229.000 |
42.124.000 |
46.826.000 |
43.912.000 |
|
Total
stock |
57.127.000 |
48.120.000 |
47.759.000 |
48.609.000 |
38.529.000 |
|
Accounts
receivable |
38.411.000 |
41.181.000 |
19.542.000 |
||
|
Other
receivables |
2.776.000 |
995.000 |
2.133.000 |
||
|
Total
receivables |
41.951.000 |
34.375.000 |
41.187.000 |
42.176.000 |
21.675.000 |
|
Securities |
716.000 |
||||
|
Liquid
funds |
9.929.000 |
14.279.000 |
3.294.000 |
4.373.000 |
1.470.000 |
|
Current
assets |
109.723.000 |
96.773.000 |
92.240.000 |
95.158.000 |
61.674.000 |
|
Total
assets |
151.124.000 |
139.002.000 |
134.364.000 |
141.984.000 |
105.586.000 |
|
Issued
capital |
20.018.000 |
20.018.000 |
20.018.000 |
18.000 |
|
|
Other
reserves |
-26.461.000 |
-32.286.000 |
-12.171.000 |
26.664.000 |
6.646.000 |
|
Non-distributable
profit |
-11.097.000 |
-18.817.000 |
|||
|
Total
reserves |
-26.461.000 |
-32.286.000 |
-23.268.000 |
7.847.000 |
6.646.000 |
|
Total
equity |
-6.443.000 |
-12.268.000 |
-3.250.000 |
7.847.000 |
6.664.000 |
|
Provisions |
7.555.000 |
6.872.000 |
5.972.000 |
5.113.000 |
4.312.000 |
|
Long
term interest yielding debt |
74.000.000 |
62.524.000 |
73.462.000 |
64.401.000 |
53.339.000 |
|
Long
term liabilities |
74.000.000 |
62.524.000 |
73.462.000 |
64.401.000 |
53.339.000 |
|
Accounts
payable |
15.164.000 |
25.147.000 |
20.134.000 |
||
|
Other
short term liabilities |
43.016.000 |
39.476.000 |
21.137.000 |
||
|
Short
term liabilities |
76.012.000 |
81.874.000 |
58.180.000 |
64.623.000 |
41.271.000 |
|
Total
short and long term liabilities |
157.567.000 |
151.270.000 |
137.614.000 |
134.137.000 |
98.922.000 |
|
Total
liabilities |
151.124.000 |
139.002.000 |
134.364.000 |
141.984.000 |
105.586.000 |
|
Summary |
The
total assets of the company increased with 8.72 % between 2016 and 2017. |


|
Year |
2017 |
2016 |
2015 |
2014 |
2013 |
|
Revenues |
253.557.000 |
209.805.000 |
246.096.000 |
223.568.000 |
140.983.000 |
|
Other
operating income |
231.920.000 |
||||
|
Net
turnover |
253.557.000 |
209.805.000 |
14.176.000 |
223.568.000 |
140.983.000 |
|
Gross
margin |
34.745.000 |
12.048.000 |
1.539.000 |
393.000 |
|
|
Wages
and salaries |
13.729.000 |
||||
|
Amorization
and depreciation |
3.601.000 |
||||
|
Sales |
218.812.000 |
197.757.000 |
222.029.000 |
140.590.000 |
|
|
other
operating costs |
25.630.000 |
17.862.000 |
16.916.000 |
3.848.000 |
|
|
Changes
in inventories of finished goods and work in progress |
231.920.000 |
||||
|
Operating
expenses |
244.442.000 |
215.619.000 |
257.463.000 |
242.546.000 |
158.167.000 |
|
Operating
result |
9.115.000 |
-5.814.000 |
-11.367.000 |
-18.978.000 |
-17.184.000 |
|
Financial
income |
43.000 |
2.000 |
1.000 |
||
|
Financial
expenses |
1.496.000 |
2.041.000 |
1.464.000 |
||
|
Financial
result |
-2.618.000 |
-2.303.000 |
-1.453.000 |
-2.039.000 |
-1.463.000 |
|
Result
on ordinary operations before taxes |
6.497.000 |
-8.117.000 |
-12.820.000 |
-21.017.000 |
-18.647.000 |
|
Taxation
on the result of ordinary activities |
672.000 |
901.000 |
3.215.000 |
2.738.000 |
-5.806.000 |
|
Result
of ordinary activities after taxes |
5.825.000 |
-9.018.000 |
-16.035.000 |
-23.755.000 |
-12.841.000 |
|
Extraordinary
income |
4.938.000 |
4.938.000 |
8.308.000 |
||
|
Extraordinary
result after taxation |
4.938.000 |
4.938.000 |
8.308.000 |
||
|
Net
result |
5.825.000 |
-9.018.000 |
-11.097.000 |
-18.817.000 |
-4.533.000 |
|
Summary |
The
turnover of the company grew with 20.85 % between 2016 and 2017. |


|
Branch
(SBI) |
Copper
production (SBI code 2444) |
||||
|
Region |
Achterhoek |
||||
|
Summary |
In
the Netherlands 721 of the companies are registered with the SBI code 2444 |
||||
|
Year |
2017 |
Company |
2016 |
Company |
2015 |
|
Equity |
251.821 |
-6.443.000 |
223.002 |
-12.268.000 |
213.716 |
|
Working
capital |
207.296 |
33.711.000 |
130.412 |
14.899.000 |
126.000 |
|
Balance
total |
837.466 |
151.124.000 |
852.868 |
139.002.000 |
815.470 |
|
Quick
ratio |
1,18 |
0,69 |
1,03 |
0,59 |
1,12 |
|
Current
ratio |
1,43 |
1,44 |
1,43 |
1,18 |
1,42 |
|
Equity
/ balance total |
0,40 |
-0,04 |
0,38 |
-0,09 |
0,36 |
|
Turnover |
25.214.908 |
253.557.000 |
16.092.969 |
209.805.000 |
18.628.174 |
|
Net
result |
794.831 |
5.825.000 |
487.367 |
-9.018.000 |
848.275 |
|
Deposits |
29-12-2017:
De jaarrekening over 2017 (gebroken boekjaar) is gepubliceerd. |
|
Functions |
19-12-2017:
Per 01-10-2017 is commissaris Roelof Priest in functie getreden. |
|
Other |
18-12-2017:
Geplaatst kapitaal gewijzigd in EUR 34.018.000,00 Gestort kapitaal gewijzigd
in EUR 34.018.000,00. |
|
Relations |
2 |
|
Company |
Registration
number |
|
Aurubis Belgium NV/SA (B-1000
Brussel) |
|
|
|
- - Aurubis Netherlands B.V. (Zutphen) |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
INR 63.91 |
|
|
1 |
INR 90.31 |
|
Euro |
1 |
INR 80.17 |
|
Euro |
1 |
INR 79.89 |
Note :
Above are approximate rates obtained from sources believed to be correct
INFORMATION DETAILS
|
Analysis Done by
: |
PRI |
|
|
|
|
Report Prepared
by : |
SYL |
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.