MIRA INFORM REPORT

 

 

Report No. :

501089

Report Date :

30.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

WINTERHALTER GASTRONOM GMBH

 

 

Registered Office :

Winterhalterstr. 2-12, D 88074 Meckenbeuren

 

 

Country :

Germany

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

22.01.1971

 

 

Com. Reg. No.:

HRB 630314

 

 

Legal Form :

Private limited company

 

 

Line of Business :

Manufacture of other general-purpose machinery

 

 

No. of Employees :

433

 

 

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 :

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

 

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

 


Compnay name and address

 

Report on:           Winterhalter Gastronom GmbH

 

Company Status:      active

Winterhalterstr. 2-12

D 88074 Meckenbeuren

Telephone:07542/4020

Telefax:  07542/402187

Homepage: www.winterhalter.de

E-mail:   info@winterhalter.de

VAT no.:             DE145376630

 

 CONCLUSION  Business relations are permissible.

 

 

Company Summery

 

 LEGAL FORM               Private limited company

 Date of foundation:       1947

 Shareholders'

 agreement:                   22.01.1971

 Registered on:             20.04.1971

 Commercial Register:   Local court 89073 Ulm

 under:                            HRB 630314

 

 Share capital:                          EUR          3,835,000.00

 

 Shareholder:

                      Winterhalter Beteiligungen GmbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Share capital:     EUR             25,000.00

                      Share:             EUR          3,835,000.00

                      Registered on: 19.12.2016

                      Reg. data: 89073 Ulm, HRB 734484

                      Profit transfer agreement

 Manager:

                      Jürgen Winterhalter

                      D 88131 Lindau

                      having sole power of representation

                      born: 04.05.1944

                      Marital status: married

 Manager:

                      Ralph Winterhalter

                      D 88142 Wasserburg

                      having sole power of representation

                      born: 04.02.1978

 Proxy:

                      Thomas Pfeiffer

                      D 88239 Wangen

                      authorized to jointly represent the company

                      born: 26.07.1970

 Proxy:

                      Peter Huber

                      D 82205 Gilching

                      authorized to jointly represent the company

                      born: 31.08.1957

 Proxy:

                      Dr. Viktor Faller

                      D 78532 Tuttlingen

                      having sole power of representation

                      born: 09.10.1964

 Proxy:

                      Dr. Andreas Schmoll

                      D 88453 Erolzheim

                      authorized to jointly represent the company

                      born: 11.08.1961

 Proxy:

                      Bernhard Graeff

                      D 88079 Kressbronn

                      authorized to jointly represent the company

                      born: 08.02.1959

 Proxy:

                      Thomas Schubert

                      D 88069 Tettnang

                      authorized to jointly represent the company

                      born: 17.10.1966

 Proxy:

                      Thomas Hornikel

                      D 88045 Friedrichshafen

                      authorized to jointly represent the company

                      born: 02.06.1971

 Proxy:

                      Manuel Rehm

                      D 88085 Langenargen

                      authorized to jointly represent the company

                      born: 24.06.1967

 

 Further functions/participations of Jürgen Winterhalter (Manager)

 Limited partner:

                      Karl Winterhalter GmbH & Co. KG.

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Ltd partnership with priv. ltd.

                                  company as general partner

                      Total cap.         EUR          2,000,000.00

                      contribution:

                      Share:             EUR             20,000.00

                      Registered

                      on:         01.10.1962

                      Reg. data:  89073 Ulm, HRA 630202

 Shareholder:

                      Winterhalter Verwaltungsgesellschaft mbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Share capital:     EUR             25,500.00

                      Share:             EUR             13,000.00

                      Registered

                      on:         24.06.1999

                      Reg. data:  89073 Ulm, HRB 631681

 Manager:

                      Winterhalter Deutschland GmbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Share capital:     EUR             30,000.00

                      Registered

                      on:         20.09.2012

                      Reg. data:  89073 Ulm, HRB 728364

 Manager:

                      Winterhalter Grundbesitz GmbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Share capital:     EUR             25,000.00

                      Registered

                      on:         02.01.2015

                      Reg. data:  89073 Ulm, HRB 731545

 Manager:

                      Winterhalter Verwaltungsgesellschaft mbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Share capital:     EUR             25,500.00

                      Registered

                      on:         24.06.1999

                      Reg. data:  89073 Ulm, HRB 631681

 Manager:

                      Winterhalter Schweiz GmbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Share capital:     EUR          2,370,750.00

                      Registered

                      on:         23.02.2004

                      Reg. data:  89073 Ulm, HRB 632032

 Manager:

                      Winterhalter Ventures GmbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Share capital:     EUR             25,000.00

                      Registered

                      on:         13.10.2017

                      Reg. data:  89073 Ulm, HRB 735747

 Manager:

                      Winterhalter Beteiligungen GmbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Share capital:     EUR             25,000.00

                      Registered

                      on:         19.12.2016

                      Reg. data:  89073 Ulm, HRB 734484

 Manager:

                      Winterhalter Immobilien GmbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Share capital:     EUR            250,000.00

                      Registered

                      on:         29.12.2014

                      Reg. data:  89073 Ulm, HRB 731533

 

 Further functions/participations of Ralph Winterhalter (Manager)

 Limited partner:

                      Reederei Rambow GmbH & Co. KG MS "IDA

                      RAMBOW"

                      Schoolpadd 17

                      D 21706 Drochtersen

                      Legal form: Ltd partnership with priv. ltd.

                                  company as general partner

                      Total cap.         EUR         14,450,000.00

                      contribution:

                      Share:             EUR          5,000,000.00

                      Registered

                      on:         10.08.2007

                      Reg. data:  21255 Tostedt, HRA 200726

 Limited partner:

                      Karl Winterhalter GmbH & Co. KG.

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Ltd partnership with priv. ltd.

                                  company as general partner

                      Total cap.         EUR          2,000,000.00

                      contribution:

                      Share:             EUR          1,980,000.00

                      Registered

                      on:         01.10.1962

                      Reg. data:  89073 Ulm, HRA 630202

 Limited partner:

                      Taurus Office GmbH & Co. KG

                      Joseph-Wild-Str. 20

                      D 81829 München

                      Legal form: Ltd partnership with priv. ltd.

                                  company as general partner

                      Total cap.         EUR            475,000.00

                      contribution:

                      Share:             EUR             25,000.00

                      Registered

                      on:         30.05.2014

                      Reg. data:  80333 München, HRA 102335

 Limited partner:

                      MS "BOTTENVIK"GmbH & Co. KG

                      Schoolpadd 17

                      D 21706 Drochtersen

                      Legal form: Ltd partnership with priv. ltd.

                                  company as general partner

                      Total cap.         EUR             68,150.00

                      contribution:

                      Share:             EUR             11,900.00

                      Registered

                      on:         02.04.2012

                      Reg. data:  21255 Tostedt, HRA 202180

 Limited partner:

                      Reederei Rambow GmbH & Co. KG MS "Beate"

                      Schoolpadd 17

                      D 21706 Drochtersen

                      Legal form: Ltd partnership with priv. ltd.

                                  company as general partner

                      Total cap.         EUR             30,500.00

                      contribution:

                      Share:             EUR              6,000.00

                      Registered

                      on:         08.02.2016

                      Reg. data:  21255 Tostedt, HRA 203172

 Shareholder:

                      Winterhalter Verwaltungsgesellschaft mbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Share capital:     EUR             25,500.00

                      Share:             EUR             12,500.00

                      Registered

                      on:         24.06.1999

                      Reg. data:  89073 Ulm, HRB 631681

 Manager:

                      Winterhalter Ventures GmbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Share capital:     EUR             25,000.00

                      Registered

                      on:         13.10.2017

                      Reg. data:  89073 Ulm, HRB 735747

 Manager:

                      Winterhalter Deutschland GmbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Share capital:     EUR             30,000.00

                      Registered

                      on:         20.09.2012

                      Reg. data:  89073 Ulm, HRB 728364

 Manager:

                      Winterhalter Grundbesitz GmbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Share capital:     EUR             25,000.00

                      Registered

                      on:         02.01.2015

                      Reg. data:  89073 Ulm, HRB 731545

 Manager:

                      Winterhalter Verwaltungsgesellschaft mbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Share capital:     EUR             25,500.00

                      Registered

                      on:         24.06.1999

                      Reg. data:  89073 Ulm, HRB 631681

 Manager:

                      Winterhalter Schweiz GmbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Share capital:     EUR          2,370,750.00

                      Registered

                      on:         23.02.2004

                      Reg. data:  89073 Ulm, HRB 632032

 Manager:

                      Winterhalter Beteiligungen GmbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Share capital:     EUR             25,000.00

                      Registered

                      on:         19.12.2016

                      Reg. data:  89073 Ulm, HRB 734484

 Manager:

                      Winterhalter Immobilien GmbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Share capital:     EUR            250,000.00

                      Registered

                      on:         29.12.2014

                      Reg. data:  89073 Ulm, HRB 731533

 

 

COMPANY HISTORY

 

 company name and legal form

 22.12.2014 - 01.01.2015  Winterhalter Gastronom GmbH

                          Tettnanger Str. 72

                          D 88074 Meckenbeuren

                          Private limited company

 08.04.2003 - 07.01.2013  Winterhalter Gastronom GmbH

                          Tettnanger Str. 72-74

                          D 88074 Meckenbeuren

                          Private limited company

 20.04.1971 - 08.04.2003  Winterhalter Gastronom Gesellschaft mit

                          beschränkter Haftung

                          Tettnanger Str. 72-74

                          D 88074 Meckenbeuren

                          Private limited company

 

 

BUSINESS ACTIVITIES

 

 Main industrial sector

 28290   Manufacture of other general-purpose machinery

 

 BRANCHES AND FACTORIES

 

 Works:

                      Winterhalter Gastronom GmbH

                      Wöllinger Str. 2

                      D 79346 Endingen

                      TEL.: 07642/6892-0

                      FAX.: 07542/402-187

 Branch:

                      Winterhalter Gastronom GmbH

                      Kanalstr. 111

                      D 12357 Berlin

                      TEL.: 030/67689263

 Branch:

                      Winterhalter Gastronom GmbH

                      Gerhart-Hauptmann-Str. 44

                      D 63165 Mühlheim

                      TEL.: 06108/73074

 Branch:

                      Winterhalter Gastronom GmbH

                      Witzling 6

                      D 94474 Vilshofen

                      TEL.: 08541/967585

                      FAX.: 08541/967587

 

PARTICIPATIONS

 

 Shareholder:

                      Amesso GmbH

                      Dieselstr. 11

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR             50,000.00

                      Share:             EUR             50,000.00

                      Reg. data:  22.12.2015

                                  Local court 89073 Ulm

                                  HRB 732925

 Shareholder:

                      Winterhalter Deutschland GmbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR             30,000.00

                      Share:             EUR             30,000.00

                      Reg. data:  20.09.2012

                                  Local court 89073 Ulm

                                  HRB 728364

 

 

 FINANCIAL INFORMATION

 

 Payment experience:  No Complaints

 

 Negative information:We have no negative information at hand.

 

 Balance sheet year:  2016

 

 

REAL ESTATE

 

 Type of ownership:   Tenant

 Address              Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

 

 Land register documents were not available.

 

 

BANKERS

 

 Principal bank

 DEUTSCHE BANK, 88003 FRIEDRICHSHAFEN

 Sort. code: 65070084, Account no.: 3962800

 BIC: DEUTDESS650, IBAN: DE38650700840396280000

 

 Further bank

 HSBC TRINKAUS & BURKHARDT, 40002 DÜSSELDORF

 Sort. code: 30030880, Account no.: 500348003

 BIC: TUBDDEDDXXX, IBAN: DE35300308800500348003

 

 

FINANCIAL FIGURES

 

 Turnover:            2016               EUR        178,719,432.00

 Profit:              2016               EUR         49,522,541.00

 Ac/ts receivable:                       EUR         88,986,561.00

 Liabilities:                            EUR         83,345,175.00

 Employees:                                                    433

 - thereof permanent staff:                                    412

 - Trainees:                                                    21

 

 Profit transfer agreement to:

                      Winterhalter Beteiligungen GmbH

                      Winterhalterstr. 2-12

                      D 88074 Meckenbeuren

 

 

BALANCE SHEETS

 

 Balance sheet ratios 01.01.2016 - 31.12.2016

 Equity ratio [%]:                 44.69

 Liquidity ratio:                   2.27

 Return on total capital [%]:      27.45

 

 Balance sheet ratios 01.01.2015 - 31.12.2015

 Equity ratio [%]:                 41.98

 Liquidity ratio:                   2.16

 Return on total capital [%]:      21.24

 

 Balance sheet ratios 01.01.2014 - 31.12.2014

 Equity ratio [%]:                 44.07

 Liquidity ratio:                   1.79

 Return on total capital [%]:      25.59

 

 Balance sheet ratios 01.01.2013 - 31.12.2013

 Equity ratio [%]:                 56.07

 Liquidity ratio:                   2.54

 Return on total capital [%]:      20.68

 

 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.

 


Financial

 

 Type of balance

 sheet:               Company balance sheet

 Origin of the present

 balance sheet:       self-disclosure

 

 Financial year:      01.01.2016 - 31.12.2016

 

 ASSETS                                  EUR        180,397,084.82

  Fixed assets                           EUR         36,123,839.40

   Intangible assets                     EUR          4,296,918.26

    Concessions, licences, rights        EUR          4,296,918.26

   Tangible assets                       EUR          1,777,613.87

    Land / similar rights                EUR          1,255,174.85

    Advance payments made / construction

    in progress                          EUR            522,439.02

   Financial assets                      EUR         30,049,307.27

    Shares in participations /

    subsidiaries and the like            EUR         27,550,482.95

    Loans to participations /

    subsidiaries and the like            EUR          2,498,824.32

  Current assets                         EUR        144,161,448.13

   Stocks                                EUR          9,828,341.38

    Raw materials, consumables and

    supplies                             EUR          5,861,072.79

    Finished goods / work in progress    EUR          3,967,268.59

   Accounts receivable                   EUR         88,986,560.85

    Trade debtors                        EUR          2,351,053.33

    Amounts due from related companies   EUR         84,900,138.50

    Other debtors and assets             EUR          1,735,369.02

   Investments in current assets         EUR          1,226,250.00

    Other investments                    EUR          1,226,250.00

   Liquid means                          EUR         44,120,295.90

  Remaining other assets                 EUR            111,797.29

   Accruals (assets)                     EUR            111,797.29

 

 LIABILITIES                             EUR        180,397,084.82

  Shareholders' equity                   EUR         80,615,503.64

   Capital                               EUR          3,835,000.00

    Subscribed capital (share capital)   EUR          3,835,000.00

   Balance sheet profit/loss (+/-)       EUR         76,780,503.64

    Balance sheet profit / loss          EUR         76,780,503.64

  Provisions                             EUR         15,975,870.00

   Pension provisions and comparable

   provisions                            EUR          4,621,612.00

   Other / unspecified provisions        EUR         11,354,258.00

  Liabilities                            EUR         83,345,174.68

   Other liabilities                     EUR         83,345,174.68

    Trade creditors (for IAS incl. bills

    of exchange)                         EUR          4,782,181.39

    Liabilities from received advance

    payments                             EUR              1,203.27

    Liabililties due to related companiesEUR         69,651,753.89

    Unspecified other liabilities        EUR          8,910,036.13

     thereof liabilities from tax /

     financial authorities               EUR            357,909.69

  Other liabilities                      EUR            460,536.50

   Deferrals (liabilities)               EUR            460,536.50

 

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

 Code (HGB)

  Sales                                  EUR        178,719,432.16

  Inventory change + own costs (+/-)     EUR            -94,515.87

   Inventory change (+/-)                EUR           -101,535.22

   Capitalised own costs                 EUR              7,019.35

  Other operating income                 EUR          1,836,122.11

  Cost of materials                      EUR         79,971,011.21

   Raw materials and supplies, purchased

   goods                                 EUR         78,958,155.44

   Purchased services                    EUR          1,012,855.77

  Gross result (+/-)                     EUR        100,490,027.19

  Staff expenses                         EUR         32,977,119.17

   Wages and salaries                    EUR         28,840,254.74

   Social security contributions and

   expenses for pension plans and

   benefits                              EUR          4,136,864.43

  Total depreciation                     EUR          1,402,249.93

   Depreciation on tangible / intangible

   asssets (incl. start-up and exp. of

   bus.                                  EUR          1,402,249.93

  Other operating expenses               EUR         21,953,304.16

  Operating result from continuing

  operations                             EUR         44,157,353.93

  Result from participating interests

  (+/-)                                  EUR          5,566,578.63

   Expenses / income from participations EUR          5,566,578.63

    Income from transfer of profits      EUR          4,423,722.22

    Income from related companies        EUR          1,142,856.41

  Expenses for the transfer of losses    EUR            401,997.06

  Interest result (+/-)                  EUR            252,675.75

   Interest and similar income           EUR            736,582.64

   Interest and similar expenses         EUR            483,906.89

  Other financial result                 EUR            -31,170.00

   Depreciation on financial assets and

   marketable securities                 EUR             31,170.00

  Financial result (+/-)                 EUR          5,386,087.32

  Result from ordinary operations (+/-)  EUR         49,543,441.25

  Other taxes / refund of taxes          EUR            -20,899.94

  Tax (+/-)                              EUR            -20,899.94

  Annual surplus / annual deficit        EUR         49,522,541.31

 

 Type of balance

 sheet:               Company balance sheet

 Origin of the present

 balance sheet:       self-disclosure

 

 Financial year:      01.01.2015 - 31.12.2015

 

 ASSETS                                  EUR        192,012,637.40

  Fixed assets                           EUR         32,247,095.44

   Intangible assets                     EUR          5,638,998.75

    Concessions, licences, rights        EUR          5,638,998.75

   Tangible assets                       EUR          1,861,334.33

    Land / similar rights                EUR          1,315,344.29

    Advance payments made / construction

    in progress                          EUR            545,990.04

   Financial assets                      EUR         24,746,762.36

    Shares in participations /

    subsidiaries and the like            EUR         22,251,879.94

    Loans to participations /

    subsidiaries and the like            EUR          2,494,882.42

  Current assets                         EUR        159,253,351.95

   Stocks                                EUR         10,535,259.24

    Raw materials, consumables and

    supplies                             EUR          5,538,276.83

    Finished goods / work in progress    EUR          4,826,338.31

    Advance payments made                EUR            170,644.10

   Accounts receivable                   EUR         88,129,852.72

    Trade debtors                        EUR          3,016,991.64

    Amounts due from related companies   EUR         74,834,647.85

    Other debtors and assets             EUR         10,278,213.23

   Investments in current assets         EUR          4,274,620.00

    Other investments                    EUR          4,274,620.00

   Liquid means                          EUR         56,313,619.99

  Remaining other assets                 EUR            512,190.01

   Accruals (assets)                     EUR            512,190.01

 

 LIABILITIES                             EUR        192,012,637.40

  Shareholders' equity                   EUR         80,615,503.64

   Capital                               EUR          3,835,000.00

    Subscribed capital (share capital)   EUR          3,835,000.00

   Balance sheet profit/loss (+/-)       EUR         76,780,503.64

    Balance sheet profit / loss          EUR         76,780,503.64

  Provisions                             EUR         13,668,319.00

   Pension provisions and comparable

   provisions                            EUR          4,472,126.00

   Other / unspecified provisions        EUR          9,196,193.00

  Liabilities                            EUR         97,038,010.01

   Other liabilities                     EUR         97,038,010.01

    Trade creditors (for IAS incl. bills

    of exchange)                         EUR          4,621,027.45

    Liabilities from received advance

    payments                             EUR              4,361.06

    Liabililties due to related companiesEUR         82,945,133.90

    Unspecified other liabilities        EUR          9,467,487.60

     thereof liabilities from tax /

     financial authorities               EUR            314,265.62

  Other liabilities                      EUR            690,804.75

   Deferrals (liabilities)               EUR            690,804.75

 

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

 Code (HGB)

  Sales                                  EUR        156,047,427.31

  Inventory change + own costs (+/-)     EUR            223,997.63

   Inventory change (+/-)                EUR            142,106.02

   Capitalised own costs                 EUR             81,891.61

  Other operating income                 EUR          7,020,788.05

  Cost of materials                      EUR         72,734,674.64

   Raw materials and supplies, purchased

   goods                                 EUR         71,978,279.81

   Purchased services                    EUR            756,394.83

  Gross result (+/-)                     EUR         90,557,538.35

  Staff expenses                         EUR         29,476,123.91

   Wages and salaries                    EUR         25,280,119.73

   Social security contributions and

   expenses for pension plans and

   benefits                              EUR          4,196,004.18

  Total depreciation                     EUR          1,402,249.93

   Depreciation on tangible / intangible

   asssets (incl. start-up and exp. of

   bus.                                  EUR          1,402,249.93

  Other operating expenses               EUR         20,112,699.16

  Operating result from continuing

  operations                             EUR         39,566,465.35

  Result from participating interests

  (+/-)                                  EUR          5,659,972.23

   Expenses / income from participations EUR          4,623,415.96

    Income from transfer of profits      EUR          3,578,430.94

    Income from related companies        EUR          1,044,985.02

   Income / expenses from corporation tax

   / income tax (+/-)                    EUR          1,036,556.27

  Expenses for the transfer of losses    EUR              5,284.26

  Interest result (+/-)                  EUR           -621,463.73

   Interest and similar expenses         EUR            621,463.73

  Other financial result                 EUR         -3,851,215.95

   Depreciation on financial assets and

   marketable securities                 EUR          3,851,215.95

  Financial result (+/-)                 EUR          1,182,008.29

  Result from ordinary operations (+/-)  EUR         40,748,473.64

  Expenses for transfer of profits to a

  parent company                         EUR         40,779,316.09

  Income tax / refund of income tax (+/-)EUR             45,242.40

  Other taxes / refund of taxes          EUR            -14,399.95

  Tax (+/-)                              EUR             30,842.45

  Annual surplus / annual deficit        EUR                  0.00


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 65.04

UK Pound

1

INR 92.28

Euro

1

INR 80.62

Euro

1

INR 80.14

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

NIS

 

 

Report Prepared by :

KET

                                                


 

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.