|
|
|
|
Report No. : |
505773 |
|
Report Date : |
02.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
FEI CZECH REPUBLIC S.R.O. |
|
|
|
|
Formerly Known As : |
· DELMI, SPOL. S R.O. · PHILIPS ELECTRON OPTICS Cˇ ESKA´ REPUBLIKA S.R.O. |
|
|
|
|
Registered Office : |
Vlastimila Pecha 1282/12 627 00 Brno |
|
|
|
|
Country : |
Czech Republic |
|
|
|
|
Financials (as on) : |
31.12.2016 |
|
|
|
|
Date of Incorporation : |
08.09.1992 |
|
|
|
|
Com. Reg. No.: |
C 7300 |
|
|
|
|
Legal Form : |
Private
Limited Company |
|
|
|
|
Line of Business : |
Manufacture
of Optical Instruments and Photographic Equipment |
|
|
|
|
No. of Employees : |
950 [2018] |
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 : |
Slow but correct |
|
|
|
|
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) |
|
Czech Republic |
A2 |
A2 |
|
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 |
|
FEI CZECH REPUBLIC
S.R.O. Vlastimila Pecha 1282/12 627 00 Brno Czech Republic |
Telephone Telefax E-mail Web |
00420/ 533 311 111 00420/ 533 311 108 |
|
Crefo Nr. 9210017152 Statistical Nr. 46971629 Tax Nr. CZ46971629 |
Registration: Registration Nr. Status |
Krajsky´ Soud V Brneˇ C 7300 activ |
|
Business connection |
Business connections appear
permissible |
(31) |
|
Terms of payment |
mostly no complaints, but
occasional delays / reminders |
(31) |
Legal
form
Private
Limited Company
Founded
08/09/1992
as Private limited company
Registration
08/09/1992,
Krajsk´y soud v Brnˇ e, C 7300
Statistical
Nr.: 46971629
Tax
Nr.: CZ46971629
Registered Names
|
Valid From |
Trade Name(S) |
Valid Until |
|
21/12/2000 |
FEI CZECH REPUBLIC S.R.O. |
|
|
|
|
|
|
Valid From |
Former Name(S) |
Valid Until |
|
08/09/1992 |
DELMI, SPOL. S R.O. |
14/03/1996 |
|
14/03/1996 |
PHILIPS ELECTRON OPTICS Cˇ ESKA´ REPUBLIKA
S.R.O. |
21/12/2000 |
Owners and Capital
|
Crefo Nr. |
Name / Address / Status |
From |
Share |
Shareholders
|
9214220821 |
FEI CPD B.V. Achtseweg Noord 5, 5651GG
Eindhoven, Gebouw AAE Netherlands |
09/06/2015 |
1,500,000 CZK |
|
Total capital |
|
|
1,500,000 CZK |
|
Registered Capital |
|
|
|
Date |
Currency |
Value |
|
22/09/1993 |
CZK |
1,500,000 |
Management
|
Crefo Nr. |
Name / Address / Status |
Since |
|
Management |
|
|
|
9217132159 |
Hynek Peˇrina (birth
date 18/05/1978) Executive Manager U S´ypky 621/7, 691 83
Drnholec Czech Republic |
15/09/2017 |
|
9214834420 |
Ing. Aleˇs Hor´ak
(birth date 28/09/1975) confidential clerk Dillingerova 1909/15, 621
00 Brno Czech Republic |
26/09/2017 |
|
9214937498 |
Petrus Thomas Adrianus Van Der Zande (birth date 20/02/1966) Executive Manager Nieuwe Molenweg 53, Halsteren Netherlands |
15/09/2017 |
|
9214937497 |
Ralf Oliver Schlegel (birth date 02/09/1966) Executive Manager Hanna-Kunath-Strasse 11, 28199 Bremen Germany |
15/09/2017 |
|
9210189653 |
RNDr. Petr Stˇrelec (birth date 23/06/1964) confidential clerk Podol´ı 314, 664 03 Podol´ı u Brna Czech Republic |
10/04/2014 |
Company Addresses
|
Valid from |
Address |
Valid Until |
|
09/06/2015 |
Vlastimila Pecha 1282/12, 627 00 Brno, Czech Republic |
|
|
08/09/1992 |
E.Voracˇicke´ 24, Brno, Czech Republic |
14/11/1995 |
|
14/11/1995 |
Jundrovska´ 31, Brno, Czech Republic |
14/04/1999 |
|
14/04/1999 |
Podnikatelska´ 4, Brno, Czech Republic |
05/03/2004 |
|
05/03/2004 |
Podnikatelska´ 2956/6, Brno, Czech Republic |
10/04/2014 |
|
10/04/2014 |
Podnikatelska´ 2956/6, 612 00 Brno, Czech Republic |
01/09/2014 |
|
01/09/2014 |
Vlastimila Pecha 1282/12, 627 00 Brno, Czech Republic |
09/06/2015 |
Business Activities
|
Main activity |
Nace |
|
Manufacture
of optical instruments and photographic equipment |
26.70 |
Additional activities
Development, manufacture and sale of electron microscopes as well as \
of appliances with current carriers for research and processing of \
micro-structures.
Economic Data
Turnover
and Employees
|
Date |
Turnover |
Employees |
|
2006 |
actual sales 1,864,832,000 CZK |
|
|
2007 |
actual sales 2,516,488,000 CZK |
|
|
2008 |
actual sales 2,606,648,000 CZK |
285 employees |
|
2009 |
actual sales 2,605,910,000 CZK |
290 employees |
|
2010 |
actual sales 3,064,600,000 CZK |
307 employees |
|
2011 |
actual sales 6,056,387,000 CZK |
398 employees |
|
2012 |
actual sales 7,458,598,000 CZK |
478 employees |
|
2013 |
actual sales 7,502,452,000 CZK |
526 employees |
|
2014 |
actual sales 7,088,605,000 CZK |
559 employees |
|
2015 |
actual sales 8,216,390,000 CZK |
598 employees |
|
2016 |
actual sales 8,564,360,000 CZK |
634 employees |
|
2017 |
|
800 employees |
|
2018 |
|
950 employees |
Import/Export
|
|
Import |
Export |
|
Percentage |
Unknown |
100 % |
|
Countries |
European Union, USA |
European Union, USA, Hong Kong |
Supplementary Data
Remarks
All
the sources of negative data accessible to public (insolvency registers,
databases of debtors of health insurance institutions,
commercial
bulletin, collection database of Creditreform and others) are currently
monitored.
Since
2016 the company FEI Czech Republic s.r.o. is a member of the
group
Thermo Fisher Scientific.
From
the middle of the year 2010 till the end of the year 2011, there
was
gradual shifting of production of one range of microscopes from
Eindhoven
in Netherlands to the production plant in Brno.
For
the year 2016 the company expects increase of revenues (increase
of
sale of apparatusses SDB, SEM and TEM).
18.9.2014
- new technological facility was opened in Brno-Cˇ ernovicke´
terasy,
investition: CZK 400 million.
Research/development
expenses:
year
2016 CZK 368.212.000,-
year
2015 CZK 269.884.000,-
year
2014 CZK 213.247.000,-
year
2013 CZK 185.915.000,-
Contact:
Ing.
Aleˇs Hor´ ak, financial accountant,
phone:
00420/ 533 311 115, e-mail: ales.horak@fei.com
Dagmar
Peclov´ a, wages accountant,
phone:
00420/ 533 311 126, 00420/ 736 530 816
Banks
|
Code |
Bank name / Address |
Account Nr. |
|
|
|
NL12RBOS0588238368 |
|
|
|
NL34HSBC0786496746 |
|
|
|
NL36RBOS0588256366 |
|
|
|
NL95HSBC0786497297 |
|
8150 |
HSBC Bank PLC - Pobocˇka Praha |
2236703107/8150 |
|
2700 |
UniCredit Bank Czech Republic and Slovakia, a.s. |
373519024/2700 |
Main Indices
Payment Experience and
Credit Opinion
|
Terms of payment |
mostly no complaints, but
occasional delays / reminders |
(31) |
|
Business connection |
Business connections appear
permissible |
(31) |
|
|
|
|
|
Business Development |
|
|
|
Company development |
Positive company development |
(20) |
|
Order situation |
Satisfactory order situation |
(30) |
Events
No
negative events registered.
Per
24/04/2018 the company was examined in a Central register of executions and no were
found.
Balances
Auditor
|
Crefo Nr. |
Name / Address / Status |
Since |
Power of Attorney |
|
Auditor |
|
|
|
|
Crefo Nr. |
Name / Address /
Status |
Since |
Power of attorney |
|
9210059030 |
PricewaterhouseCoopers Audit, s.r.o. Statistical Nr.: 40765521 Hveˇzdova 1734/2c, Praha, 140 00, Czech Republic telephone: 00420/ 251151111 telefax: 00420/ 251156111 e-mail: pricewaterhousecoopers.cz@cz.pwc.com Web: www.pwc.com/cz |
|
|
Dec 31, 2016 The enclosed balance of 2016 from business register, it is authenticated by the auditor.
Dec 31, 2015 The enclosed balance of 2015 from business register, it is authenticated by the auditor.
Dec 31, 2014 The enclosed balance of 2014 from business register, ..
Dec 31, 2013 The enclosed balance of 2013 from business register, it is authenticated by the auditor.
|
31/12/2016 1000 CZK balance |
31/12/2015 1000 CZK balance |
31/12/2014 1000 CZK balance |
31/12/2013 1000 CZK balance |
|
|
TOTAL ASSETS |
5,388,475 |
4,531,838 |
4,110,888 |
3,370,208 |
|
Receivables for subscriptions |
0 |
|
0 |
0 |
|
Fixed assets |
886,058 |
876,922 |
819,214 |
449,357 |
|
Intangible fixed
assets |
12,464 |
6,025 |
4,137 |
18,914 |
|
Incorporation expenses |
|
|
0 |
|
|
Research and development |
|
|
0 |
|
|
Valuable rights |
10,797 |
|
|
|
|
Software |
10,797 |
6,025 |
4,137 |
18,914 |
|
Other valuable rights |
|
|
0 |
|
|
Goodwill |
|
|
0 |
|
|
Other intangible fixed assets |
|
|
0 |
|
|
Other intangible fixed assets |
|
|
|
|
|
Advance payments for intangible fixed assets and intangible fixed
assets under construction |
1,667 |
|
|
|
|
Advance payments for intangible fixed assets |
|
|
0 |
|
|
Intangible fixed assets under construction |
1,667 |
|
0 |
|
|
Tangible fixed
assets |
873,594 |
870,897 |
815,077 |
430,443 |
|
Lands and Constructions |
547,493 |
|
|
|
|
Lands |
|
|
0 |
0 |
|
Constructions |
547,493 |
552,265 |
556,326 |
42,330 |
|
Equipment |
291,796 |
230,261 |
215,162 |
114,552 |
|
Adjustment to acquired assets |
|
|
0 |
|
|
Other tangible fixed assets |
|
|
|
|
|
Perennial corps |
|
|
0 |
|
|
Breeding and draught animals |
|
|
0 |
|
|
Other tangible fixed assets |
|
|
0 |
|
|
Advance payments for tangible fixed assets and tangible fixed assets
under construction |
34,305 |
|
|
|
|
Advance payments for tangible fixed assets |
|
|
0 |
120,863 |
|
Tangible fixed assets under construction |
34,305 |
88,371 |
43,589 |
152,698 |
|
Name |
31/12/2016 1000 CZK balance |
31/12/2015 1000 CZK balance |
31/12/2014 1000 CZK balance |
31/12/2013 1000 CZK balance |
|
Long-term
financial assets |
0 |
|
0 |
0 |
|
Shares - controlled organizations |
|
|
0 |
|
|
Shares in accounting units with substantial influ- ence |
|
|
0 |
|
|
Other securities and shares |
|
|
0 |
|
|
Loans - controlled and controlling organizations, substantial
influence |
|
|
0 |
|
|
Other financial investments |
|
|
0 |
|
|
Financial investments acquired |
|
|
0 |
|
|
Shares - controlled and controlling organizations |
|
|
|
|
|
Loans - controlled and controlling organizations |
|
|
|
|
|
Shares - substantial influence |
|
|
|
|
|
Loans - substantial influence |
|
|
|
|
|
Other securities and shares |
|
|
|
|
|
Other loans |
|
|
|
|
|
Other financial investments |
|
|
|
|
|
Other financial investments |
|
|
|
|
|
Advance payments for long-term financial assets |
|
|
0 |
|
|
Current assets |
4,464,587 |
3,607,558 |
3,238,570 |
2,906,445 |
|
Inventory |
1,401,782 |
1,383,850 |
1,349,032 |
1,137,848 |
|
Materials |
383,049 |
484,912 |
506,359 |
394,629 |
|
Work in progress and semi-products |
853,078 |
794,570 |
716,324 |
595,791 |
|
Finished products and merchandise |
165,655 |
|
|
|
|
Finished products |
165,655 |
104,368 |
126,349 |
147,428 |
|
Merchandise |
|
|
0 |
|
|
Animals |
|
|
0 |
|
|
Advance payments for inventory |
|
|
0 |
|
|
Receivables |
3,031,358 |
|
|
|
|
Long-term
receivables |
69,436 |
77,731 |
86,955 |
9,363 |
|
Trade receivables |
|
|
0 |
|
|
Receivables - controlled and controlling organiza- tions |
|
|
0 |
|
|
Receivables from accounting units with substan- tial influence |
|
|
0 |
|
|
Deferred tax receivable |
69,436 |
77,731 |
86,955 |
9,363 |
|
Other receivables |
|
|
|
|
|
Receivables from partners |
|
|
0 |
|
|
Long-term deposits given |
|
|
0 |
|
|
Estimated receivable |
|
|
0 |
|
|
Other receivables |
|
|
0 |
|
|
Short-term
receivables |
2,961,922 |
1,799,925 |
1,473,718 |
1,270,520 |
|
Trade receivables |
2,653,239 |
1,520,233 |
1,396,201 |
1,220,890 |
|
Name |
31/12/2016 1000 CZK balance |
31/12/2015 1000 CZK balance |
31/12/2014 1000 CZK balance |
31/12/2013 1000 CZK balance |
|
Receivables - controlled and controlling organiza- tions |
|
|
0 |
|
|
Receivables from accounting units with substan- tial influence |
|
|
0 |
|
|
Other receivables |
308,683 |
|
|
|
|
Short-term financial assets |
|
346,052 |
328,865 |
488,714 |
|
Receivables from partners |
|
|
0 |
|
|
Receivables from social security and health insur- ance |
|
|
0 |
|
|
Due from state - tax receivable |
42,304 |
55,505 |
37,490 |
37,244 |
|
Short-term deposits given |
2,255 |
8,607 |
5,187 |
2,353 |
|
Estimated receivable |
250,826 |
192,957 |
5,559 |
4,621 |
|
Other receivables |
13,298 |
22,623 |
29,281 |
5,412 |
|
Short-term
financial assets |
|
|
|
|
|
Shares - controlled and controlling organizations |
|
|
|
|
|
Other short-term financial assets |
|
|
|
|
|
Cash and bank
accounts |
31,447 |
|
|
|
|
Cash |
87 |
97 |
87 |
87 |
|
Bank accounts |
31,360 |
345,955 |
328,778 |
488,627 |
|
Short-term securities and ownership interests |
|
|
0 |
|
|
Short-term financial assets acquired |
|
|
0 |
|
|
Accruals |
37,830 |
47,358 |
53,104 |
14,406 |
|
Deferred expenses |
37,830 |
47,358 |
53,104 |
14,406 |
|
Complex deferred costs |
|
|
0 |
|
|
Deferred income |
|
|
0 |
|
|
TOTAL
LIABILITIES |
5,388,475 |
4,531,838 |
4,110,888 |
3,370,208 |
|
Equity |
3,072,022 |
2,766,403 |
2,509,760 |
2,144,807 |
|
Registered
capital |
1,500 |
1,500 |
1,500 |
1,500 |
|
Registered capital |
1,500 |
1,500 |
1,500 |
1,500 |
|
Ownership interests (-) |
|
|
0 |
|
|
Changes of registered capital ( +/- ) |
|
|
0 |
|
|
Share premium
and capital funds |
357,179 |
357,179 |
357,804 |
360,699 |
|
Share premium |
|
|
0 |
|
|
Capital funds |
357,179 |
|
|
|
|
Other capital funds |
357,179 |
357,179 |
357,179 |
357,179 |
|
Differences from revaluation of assets and liabili- ties ( +/- ) |
|
|
625 |
3,520 |
|
Diferences from revaluation in tranformation of companies (+/-) |
|
|
0 |
|
|
Diferences from tranformation of companies ( +/-) |
|
|
|
|
|
The differences from valuation on transformation of business
corporations |
|
|
|
|
|
Name |
31/12/2016 1000 CZK balance |
31/12/2015 1000 CZK balance |
31/12/2014 1000 CZK balance |
31/12/2013 1000 CZK balance |
|
Funds from
earnings |
0 |
|
0 |
150 |
|
Other reserve funds |
|
|
0 |
150 |
|
Statutory and other funds |
|
|
0 |
|
|
Profit / loss -
previous years (+/-) |
2,407,724 |
2,150,457 |
1,782,608 |
1,527,200 |
|
Retained earnings from previous years |
2,407,724 |
2,150,457 |
1,782,608 |
1,527,200 |
|
Accumulated losses from previous years (-) |
|
|
0 |
|
|
Other profit / loss - previous years (+/-) |
|
|
|
|
|
Profit / loss -
current year (+/-) |
305,619 |
257,267 |
367,848 |
255,258 |
|
Decided on advance for payment of a profit share (-) |
|
|
|
|
|
Liabilities |
2,316,453 |
1,765,435 |
1,601,128 |
1,225,115 |
|
Reserves |
20,369 |
23,407 |
39,959 |
7,862 |
|
Reserves for pension and similar payables |
|
|
0 |
|
|
Income tax reserves |
|
|
0 |
|
|
Reserves under special statutory regulations |
|
|
0 |
|
|
Other reserves |
20,369 |
23,407 |
39,959 |
7,862 |
|
Payables |
2,296,084 |
|
|
|
|
Long-term
payables |
0 |
|
0 |
449,799 |
|
Issues bonds |
|
|
0 |
|
|
Exchangeable obligations |
|
|
|
|
|
Other bonds |
|
|
|
|
|
Liabilities to credit institutions |
|
|
0 |
0 |
|
Long-term advances received |
|
|
0 |
|
|
Trade payables |
|
|
0 |
|
|
Long-term notes payables |
|
|
0 |
|
|
Payables - controlled and controlling organizations |
|
|
0 |
449,799 |
|
Payables to accounting units with substantial in- fluence |
|
|
0 |
|
|
Deferred tax liability |
|
|
0 |
|
|
Other payables |
|
|
|
|
|
Payables to partners |
|
|
0 |
|
|
Estimated payables |
|
|
0 |
|
|
Other payables |
|
|
0 |
|
|
Short-term
payables |
2,296,084 |
1,466,285 |
1,561,169 |
767,454 |
|
Issues bonds |
|
|
0 |
|
|
Exchangeable obligations |
|
|
|
|
|
Other bonds |
|
|
|
|
|
Payables to banks |
172,190 |
275,743 |
0 |
0 |
|
Short-term deposits received |
|
|
0 |
|
|
Trade payables |
1,636,850 |
758,813 |
971,149 |
481,179 |
|
Short-term notes payables |
|
|
|
|
|
Payables - controlled and controlling organizations |
238,755 |
534,263 |
235,328 |
|
|
Name |
31/12/2016 1000 CZK balance |
31/12/2015 1000 CZK balance |
31/12/2014 1000 CZK balance |
31/12/2013 1000 CZK balance |
|
Payables to accounting units with substantial in- fluence |
|
|
0 |
|
|
Other payables |
248,289 |
|
|
|
|
Bank loans and financial accommodations |
|
275,743 |
0 |
0 |
|
Payables to partners |
|
|
0 |
|
|
Short-term accommodations |
|
|
0 |
0 |
|
Payroll |
24,956 |
24,024 |
21,500 |
19,017 |
|
Payables to social securities and health insurance |
13,313 |
12,051 |
10,866 |
9,461 |
|
Due from state - tax liabilities and subsidies |
14,399 |
4,487 |
9,959 |
13,587 |
|
Estimated payables |
168,701 |
123,999 |
241,477 |
233,906 |
|
Other payables |
26,920 |
8,648 |
70,890 |
10,304 |
|
Accruals |
0 |
|
0 |
286 |
|
Accrued expenses |
|
|
0 |
|
|
Deferred revenues |
|
|
0 |
286 |
Dec
31, 2016 The enclosed profit/loss account of 2016 from business register, it is
authenticated by the auditor.
Dec
31, 2015 The enclosed profit/loss account of 2015 from business register, it is
authenticated by the auditor.
Dec
31, 2014 The enclosed profit/loss account of 2014 from business register, ..
Dec
31, 2013 The enclosed profit/loss account of 2013 from business register, it is
authenticated by the auditor.
|
31/12/2016 1000 CZK profit/loss account |
31/12/2015 1000 CZK profit/loss account |
31/12/2014 1000 CZK profit/loss account |
31/12/2013 1000 CZK profit/loss account |
|
|
Turnover |
8,564,360 |
8,216,390 |
7,088,605 |
7,502,452 |
|
Revenues from
own products and services |
8,564,360 |
8,216,390 |
7,088,605 |
7,502,452 |
|
Revenues from
sold goods |
|
|
0 |
0 |
|
Production
consumption |
7,659,470 |
|
|
|
|
Expenses on sold goods |
|
|
0 |
0 |
|
Sale margin |
|
|
0 |
0 |
|
Production |
|
8,294,559 |
7,220,832 |
7,513,014 |
|
Consumption of material and energy |
3,757,688 |
3,503,684 |
3,527,631 |
3,411,287 |
|
Services |
3,901,782 |
3,897,761 |
2,814,453 |
3,319,720 |
|
Added value |
|
893,114 |
878,748 |
782,007 |
|
Change in
inventory of own products (+/-) |
-161,457 |
56,265 |
99,454 |
-30,962 |
|
Capitalization
(-) |
-33,323 |
21,904 |
32,773 |
41,524 |
|
Production consumption |
|
7,401,445 |
6,342,084 |
6,731,007 |
|
Personnel
expenses |
513,361 |
479,567 |
408,898 |
365,907 |
|
Wages and salaries |
|
348,379 |
296,988 |
263,269 |
|
Wages and salaries |
372,630 |
|
|
|
|
Renumeration of board members |
|
|
0 |
|
|
Name |
31/12/2016 1000 CZK profit/loss
account |
31/12/2015 1000 CZK profit/loss
account |
31/12/2014 1000 CZK profit/loss
account |
31/12/2013 1000 CZK profit/loss
account |
|
Social security, healt insurance and other ex- penses |
140,731 |
|
|
|
|
Social security expenses and health insurance |
132,084 |
114,041 |
97,453 |
87,562 |
|
Other expenses |
8,647 |
17,147 |
14,457 |
15,076 |
|
Value
adjustments in the operational area |
209,344 |
|
|
|
|
Value adjustments of intagible and tangible fixed assets |
119,967 |
|
|
|
|
Value adjustments of intagible and tangible fixed assets - permanent |
120,177 |
102,386 |
124,200 |
83,665 |
|
Value adjustments of intagible and tangible fixed assets - temporary |
-210 |
|
|
|
|
Stock value adjustments |
89,377 |
|
|
|
|
Receivable value adjustments |
|
|
|
|
|
Revenues from
disposals of fixed assets and materials |
|
220,249 |
192,849 |
162,061 |
|
Other operating
revenues |
253,039 |
|
|
|
|
Other operating expenses |
|
45,337 |
23,905 |
30,917 |
|
Revenues from disposals of fixed assets |
61 |
1,283 |
138 |
20 |
|
Revenues from disposals of materials |
234,963 |
218,966 |
192,711 |
162,041 |
|
Net book value
of disposed fixed assets and materials |
|
160,141 |
122,112 |
127,053 |
|
Other operating revenues |
18,015 |
|
|
|
|
Other operating
expenses |
206,638 |
|
|
|
|
Transfer of operating revenues |
|
|
0 |
|
|
Transfer of operating expenses |
|
|
0 |
|
|
Net book value of sold fixed assets |
|
493 |
57 |
|
|
Net book value of sold material |
149,814 |
159,648 |
122,055 |
127,053 |
|
Taxes and fees |
1,066 |
935 |
676 |
732 |
|
Change in operating reserves and adjustments and complex deferred
costs ( + / - ) |
|
17,214 |
47,725 |
16,084 |
|
Reserves and complex deferred costs |
-3,038 |
|
|
|
|
Other operating revenues |
|
19,620 |
19,613 |
3,605 |
|
Other operating expenses |
58,796 |
|
|
|
|
Operating profit
/ loss |
423,366 |
327,403 |
363,694 |
323,315 |
|
Revenues from sales of securities and ownership interests |
|
|
0 |
|
|
Sold securities and ownership interests |
|
|
0 |
|
|
Revenues from
long-term financial assets |
|
|
0 |
|
|
Revenues from
long-term financial assets - shares |
|
|
|
|
|
Revenues from shares
in controlled and managed
organizations and in accounting units with sub-
stantial influence |
|
|
0 |
|
|
Name |
31/12/2016 1000 CZK profit/loss
account |
31/12/2015 1000 CZK profit/loss
account |
31/12/2014 1000 CZK profit/loss
account |
31/12/2013 1000 CZK profit/loss
account |
|
Revenues from shares - controlled and controlling organizations |
|
|
|
|
|
Revenues from others securities and ownership interests |
|
|
0 |
|
|
Revenues from
other long-term financial as- sets |
|
|
0 |
|
|
Other revenues from shares |
|
|
|
|
|
Revenues from short-term financial assets |
|
|
0 |
|
|
Expenses associated with financial assets |
|
|
0 |
|
|
Costs spent for
sold shares |
|
|
|
|
|
Revenues from
other long-term financial as- sets |
|
|
|
|
|
Revenues from other long-term financial assets - controlled and
controlling organizations |
|
|
|
|
|
Revenues from other long-term financial assets |
|
|
|
|
|
Costs related to
other fixed financial assets |
|
|
|
|
|
Revenues from revaluation of securities and derivatives |
|
|
0 |
19,331 |
|
Cost of revaluation of securities and derivatives |
|
128,580 |
63,551 |
|
|
Interest
revenues |
250 |
|
|
|
|
Interest revenues - controlled and controlling or- ganizations |
|
|
|
|
|
Other interest revenues |
250 |
|
|
|
|
Value
adjustments and reserves in the finan- cial area |
|
|
0 |
|
|
Interest
expenses |
6,251 |
4,467 |
4,783 |
4,124 |
|
Interest revenues |
|
128 |
222 |
141 |
|
Interest expenses - controlled and controlling or- ganizations |
3,699 |
|
|
|
|
Other interest expenses |
2,552 |
|
|
|
|
Other financial revenues |
|
103,015 |
45,431 |
0 |
|
Other financial
reveneus |
11,829 |
|
|
|
|
Other financial expenses |
|
|
0 |
38,773 |
|
Other financial
expenses |
65,155 |
|
|
|
|
Transfer of financial revenues |
|
|
0 |
|
|
Transfer of financial expenses |
|
|
0 |
|
|
Profit / loss
from financial operations ( trans- actions ) (+/-) |
-59,327 |
-29,904 |
-22,681 |
-23,425 |
|
Income tax on
ordinary income |
|
40,232 |
-26,835 |
44,632 |
|
Profit / loss
before tax (+/-) |
364,039 |
297,499 |
341,013 |
299,890 |
|
Income tax |
58,420 |
|
|
|
|
Due tax |
|
30,861 |
50,078 |
50,747 |
|
Income tax - due tax |
50,125 |
|
|
|
|
Tax deferred |
|
9,371 |
-76,913 |
-6,115 |
|
Name |
31/12/2016 1000 CZK profit/loss
account |
31/12/2015 1000 CZK profit/loss
account |
31/12/2014 1000 CZK profit/loss
account |
31/12/2013 1000 CZK profit/loss
account |
|
Income tax - tax deferred (+/-) |
8,295 |
|
|
|
|
Operating profit
/ loss ordinary activity |
|
257,267 |
367,848 |
255,258 |
|
Extraordinary revenues |
|
|
0 |
|
|
Extraordinary expenses |
|
|
0 |
|
|
Income tax on
extraordinary income |
|
|
0 |
|
|
Due tax |
|
|
0 |
|
|
Tax deferred |
|
|
0 |
|
|
Operating profit / loss extraordinary activity |
|
|
0 |
0 |
|
Profit/Loss
after tax ( +/- ) |
305,619 |
|
|
|
|
Transfer profit ( loss ) to partners (+/-) |
|
|
0 |
|
|
Profit / loss of
current accounting period (+/-) |
305,619 |
257,267 |
367,848 |
255,258 |
|
Net turnover for
the accounting period |
8,829,478 |
|
|
|
|
Operating cash
flow |
253,586 |
-401,012 |
539,705 |
600,971 |
|
Investment cash
flow |
-167,362 |
-154,709 |
-483,007 |
-292,117 |
|
Financial cash
flow |
-297,276 |
123,400 |
-216,547 |
50,378 |
|
Receivables
after due date total |
1,362,283 |
388,687 |
208,553 |
249,992 |
|
Receivables more than 360 days after due date |
|
|
|
|
|
Receivables more than 180 days after due date |
|
|
|
|
|
Receivables more than 90 days after due date |
|
|
|
|
|
Receivables more than 60 days after due date |
|
|
|
|
|
Receivables more than 30 days after due date |
|
|
|
|
|
Receivables less than 30 days after due date |
|
|
|
|
|
Liabilities
after due date total |
|
44,304 |
235,238 |
76,515 |
|
Liabilities more than 360 days after due date |
|
|
|
|
|
Liabilities more than 180 days after due date |
|
|
|
|
|
Liabilities more than 90 days after due date |
|
|
|
|
|
Liabilities more than 60 days after due date |
|
|
|
|
|
Liabilities more than 30 days after due date |
|
|
|
|
|
Liabilities less than 30 days after due date |
|
|
|
|
|
Name |
31/12/2016 |
31/12/2015 |
31/12/2014 |
31/12/2013 |
|
Return on total assets ROA (in %) |
6.76 |
6.56 |
8.30 |
8.90 |
|
Return on equity ROE (in %) |
11.85 |
10.75 |
13.59 |
13.98 |
|
Return on sales ROS (in %) |
4.25 |
3.62 |
4.81 |
4.00 |
|
Turnover of receivables (in days) |
113.08 |
67.53 |
71.89 |
59.40 |
|
Turnover of liabilities (in days) |
69.76 |
33.71 |
50.01 |
23.41 |
|
Turnover of inventories (days) |
59.74 |
61.48 |
69.46 |
55.36 |
|
Net working capital (in ths. CZK) |
1996313.00 |
1865530.00 |
1677401.00 |
2138991.00 |
|
Ratio of accounts payable to accounts receivable (in %) |
132.02 |
|
99.97 |
105.15 |
|
Name |
31/12/2016 |
31/12/2015 |
31/12/2014 |
31/12/2013 |
|
Ratio of profit/loss to tangible assets (in%) |
10.35 |
10.67 |
11.56 |
5.99 |
|
Current ratio |
1.81 |
2.07 |
2.07 |
3.79 |
|
Quick ratio |
|
1.23 |
1.15 |
2.29 |
|
Cash ratio |
|
0.20 |
0.21 |
0.64 |
|
Debt ratio I (in %) |
42.99 |
38.96 |
38.95 |
36.36 |
|
Debt ratio II (in %) |
42.99 |
38.96 |
38.95 |
36.35 |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
INR 66.78 |
|
|
1 |
INR 92.89 |
|
Euro |
1 |
INR 80.74 |
|
CZK |
1 |
INR 3.12 |
Note :
Above are approximate rates obtained from sources believed to be correct
INFORMATION DETAILS
|
Analysis Done by
: |
NIY |
|
|
|
|
Report Prepared
by : |
TPT |
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.