MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

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

 


Company identification

 

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

infobrno@fei.com

www.fei.com

Crefo Nr.           9210017152

Statistical Nr.    46971629

Tax Nr.              CZ46971629

Registration: Registration Nr.

Status

Krajsky´ Soud V Brneˇ

C 7300

activ

 

 

Economic situation

 

Business connection

Business connections appear permissible

(31)

Terms of payment

mostly no complaints, but occasional delays / reminders

(31)

 

 

Basic information

 

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

 

 

 

 

Balances

 

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.

 

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

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

 

 

Profit and loss accounts

 

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.

 

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

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

 

 

 

 

 

 

Financial Ratios

 

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

UK Pound

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)

 

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.