MIRA INFORM REPORT

 

 

Report No. :

505566

Report Date :

03.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

WÄRTSILÄ SAM ELECTRONICS GMBH

 

 

Registered Office :

Behringstr. 120, D 22763 Hamburg, Post Box: 50 03 20, D 22703 Hamburg

 

 

Country :

Germany

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

24.07.2003

 

 

Com. Reg. No.:

HRB 89408

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

·         Manufacture of loaded electronic boards

·         Wholesale of electronic and telecommunications equipment and parts

·         Service activities incidental to transportation n.e.c.

·         Engineering activities in the field of technical sectoral planning and engineering design

 

 

No. of Employees :

619

 

 

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 :

Regular

 

 

Litigation :

Clear

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List

 

Country Name

                Previous Rating               

(30.09.2017)

Current Rating

(31.12.2017)

Germany

A1

A1

 

Risk Category

 

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 


 

GERMANY - ECONOMIC OVERVIEW

 

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

 

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

 

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

 

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

 

Source : CIA

 

 


Company name & address

 

WÄRTSILÄ SAM ELECTRONICS GMBH

 

 Company Status:         active

                                    Behringstr. 120

                                    D 22763 Hamburg

                                    Post Box:

                                    50 03 20, D 22703 Hamburg

                                    Telephone:040/8825-0

                                    Telefax:  040/8825-4000

                                    Homepage: www.sam-electronics.de

                                    E-mail:   info.sam.de@wartsila.com

 

 VAT no.:                      DE813811359

 Tax ID number:             42/756/00690

 

 

CONCLUSION

 

 Business relations are permissible.

 

 LEGAL FORM           Private Limited Company

 Date of foundation:  24.07.2003

 Shareholders'

 agreement:           24.07.2003

 Registered on:       28.07.2003

 Commercial Register: Local court 20355 Hamburg

 under:               HRB 89408

 

 Share capital:                          EUR          3,000,000.00

 

 Shareholder:

                      Wärtsilä Deutschland GmbH

                      Schlenzigstr. 6

                      D 21107 Hamburg

                      Legal form: Private limited company

                      Share capital:     EUR          6,012,000.00

                      Share:             EUR          3,000,000.00

                      Registered on: 04.06.1982

                      Reg. data: 20355 Hamburg, HRB 29312

                      Profit transfer agreement

 Manager:

                      Maik Stövhase

                      D 25462 Rellingen

                      born: 30.03.1967

 President of the Supervisory Board:

                      Stephan Kuhn

                      D 22763 Hamburg

 Vice-president of the Supervisory Board:

                      Arjen Berends

                      NL  Zwolle

                      Nationality: Dutch

                      Marital status: unknown

 Member of the Supervisory Board:

                      Frank Stohwasser

                      Luhering 58

                      D 21629 Neu Wulmstorf

                      Marital status: unknown

 Proxy:

                      Frank Martin Metzner

                      D 22844 Norderstedt

                      authorized to jointly represent the company

                      born: 08.02.1962

                      Marital status: unknown

 Proxy:

                      Holger Mahnke

                      D 20095 Hamburg

                      authorized to jointly represent the company

                      born: 11.05.1956

                      Marital status: unknown

 Proxy:

                      Peter Robson Rogers

                      GB  Bucks

                      authorized to jointly represent the company

                      born: 22.05.1957

                      Nationality: British

 Proxy:

                      Dirk Potzahr

                      D 22763 Hamburg

                      authorized to jointly represent the company

                      born: 30.06.1973

 Proxy:

                      Jan Kåre Helgeland

                      D 22763 Hamburg

                      authorized to jointly represent the company

                      born: 16.10.1974

 Proxy:

                      Harald Baumgarten

                      D 22763 Hamburg

                      authorized to jointly represent the company

                      born: 29.11.1964

 Proxy:

                      Nils Krischer

                      D 22763 Hamburg

                      authorized to jointly represent the company

                      born: 17.03.1963

 

 

COMPANY HISTORY

 

 company name and legal form

 13.01.2004 - 15.06.2015  SAM Electronics GmbH

                          Behringstr. 120

                          D 22763 Hamburg

                          Private limited company

 03.12.2003 - 13.01.2004  SAM Electronics GmbH (AG München HRB

                          148583)

                          Kardinal-Faulhaber-Str. 10

                          D 80333 München

                          Private limited company

 28.07.2003 - 03.12.2003  Maria Vermögensverwaltung GmbH

                          Kardinal-Faulhaber-Str. 10

                          D 80333 München

                          Private limited company

 

 

RESIGNED ACTING PERSONS AND SHAREHOLDERS

 

 30.04.2013 - 10.01.2018  Manager

                          Carsten Sippel

                          D 25451 Quickborn

 18.03.2014 - 18.01.2016  Manager

                          Armin Groth

                          Hamburger Str. 63a

                          D 23843 Bad Oldesloe

 20.09.2013 - 31.07.2015  Vice-president of the Supervisory Board

                          Robert Leskow

                          USA Moorestown/New Jersey

 20.09.2013 - 01.07.2015  President of the Supervisory Board

                          Hans Ulrich Weinreuter

                          Am Lohof 23

                          D 21266 Jesteburg

 

 

BUSINESS ACTIVITIES

 

 Main industrial sector

 26120   Manufacture of loaded electronic boards

46520   Wholesale of electronic and telecommunications equipment and parts

52299   Service activities incidental to transportation n.e.c.

71122   Engineering activities in the field of technical sectoral planning andengineering design

 

 

BRANCHES AND FACTORIES

 

 Branch:

                      Wärtsilä SAM Electronics GmbH

                      Hannoversche Str. 1

                      D 26384 Wilhelmshaven

                      TEL.: 04421/917670

                      FAX.: 04421/304012

 Branch:

                      Wärtsilä SAM Electronics GmbH

                      Westkai 46

                      D 27572 Bremerhaven

                      TEL.: 0471/798614

                      FAX.: 0471/72733

 Branch:

                      Wärtsilä SAM Electronics GmbH

                      Gewerbeallee 13

                      D 18107 Elmenhorst/Lichtenhagen

                      TEL.: 0381/776360

                      FAX.: 0381/7763619

 

 

PARTICIPATIONS

 

 Shareholder:

                      Wärtsilä FUNA International GmbH

                      Stedinger Str. 11

                      D 26723 Emden

                      Legal form: Private limited company

                      Company Status: active

                      Share capital:     EUR          1,170,000.00

                      Share:             EUR          1,170,000.00

                      Reg. data:  09.04.2013

                                  Local court 26603 Aurich

                                  HRB 202599

 

 


FINANCIAL INFORMATION

 

 Payment experience:  Regular

 

 Negative information:We have no negative information at hand.

 

Balance sheet year:  2016

 

 PMI:              No significant / relevant payment experience

                      information pertaining to the company

                      inquired upon is shown in the Deutscher

                      Debitoren Monitor (DDMonitor).

 

 

REAL ESTATE

 

 Type of ownership:   Tenant

 Address              Behringstr. 120

                      D 22763 Hamburg

 

 Land register documents were not available.

 

 

BANKERS

 

 Principal bank

 COMMERZBANK, 20454 HAMBURG

 Sort. code: 20040000

 BIC: COBADEHHXXX

 

 Further banks

 HSH NORDBANK HAMBURG, KIEL, 20095 HAMBURG

 Sort. code: 21050000, Account no.: 1000339610

 BIC: HSHNDEHHXXX, IBAN: DE11210500001000339610

 UNICREDIT BANK - HYPOVEREINSBANK, 20454 HAMBURG

 Sort. code: 20030000

 BIC: HYVEDEMM300

 

 

FINANCIAL FIGURES

 

 Turnover:            2016               EUR        273,123,353.00

                      2017               EUR        273,000,000.00

 Profit:              2016               EUR         20,434,477.00

 further business figures:

 Equipment:                              EUR          1,984,136.00

 Ac/ts receivable:                       EUR         90,167,259.00

 Liabilities:                            EUR         43,466,333.00

 Real estate of the firm:                EUR          1,043,791.00

 Employees:                                                    619

 - Trainees:                                                    32

 

 Profit transfer agreement to:

                      Wärtsilä Deutschland GmbH

                      Schlenzigstr. 6

                      D 21107 Hamburg

 

 

BALANCE SHEETS

 

 Balance sheet ratios 01.01.2016 - 31.12.2016

 Equity ratio [%]:                 31.25

 Liquidity ratio:                   3.92

 Return on total capital [%]:      14.62

 

 Balance sheet ratios 01.06.2015 - 31.12.2015

 Equity ratio [%]:                  9.90

 Liquidity ratio:                   1.96

 Return on total capital [%]:     -10.08

 

 Balance sheet ratios 01.01.2015 - 31.05.2015

 Equity ratio [%]:                 19.29

 Liquidity ratio:                   2.63

 Return on total capital [%]:       1.05

 

 EQUITY RATIO

 The equity ratio indicates the portion of the equity as compared

 to the total capital. The higher the equity ratio, the better the

 economic stability (solvency) and thus the financial autonomy of

 a company.

 

 LIQUIDITY RATIO

 The liquidity ratio shows the proportion between adjusted

 receivables and net liabilities. The higher the ratio, the lower

 the company's financial dependancy from external creditors.

 

 RETURN ON TOTAL CAPITAL

 The return on total capital shows the efficiency and return on

 the total capital employed in the company. The higher the return

 on total capital, the more economically does the company work

 with the invested capital.

 

Type of balance sheet:               Company balance sheet

 Origin of the present

 balance sheet:       electronic German Federal Gazette

 

 Financial year:      01.01.2016 - 31.12.2016

 

 ASSETS                                  EUR        140,929,981.38

  Fixed assets                           EUR         42,803,232.51

   Intangible assets                     EUR          1,297,767.30

    Concessions, licences, rights        EUR            128,978.53

    Goodwill                             EUR          1,168,788.77

   Tangible assets                       EUR          3,274,629.03

    Land / similar rights                EUR          1,043,791.38

    Plant / machinery                    EUR            204,187.44

    Other tangible assets / fixtures and

    fittings                             EUR          1,984,135.99

    Advance payments made / construction

    in progress                          EUR             42,514.22

   Financial assets                      EUR         38,230,836.18

    Shares in participations /

    subsidiaries and the like            EUR         38,230,836.18

     Shares in related companies         EUR         38,224,700.68

     Shares in investee companies        EUR              6,135.50

  Current assets                         EUR         98,126,748.87

   Stocks                                EUR          7,950,419.78

    Raw materials, consumables and

    supplies                             EUR          7,341,091.55

    Finished goods / work in progress    EUR         90,612,561.76

    Advance payments made                EUR          1,270,241.70

    Minus received advance payments for

    orders / installments for stocks     EUR        -91,273,475.23

   Accounts receivable                   EUR         90,167,258.99

    thereof total due from shareholders  EUR                  0.00

    Trade debtors                        EUR         19,542,105.46

    Amounts due from related companies   EUR         70,029,332.92

    Other debtors and assets             EUR            595,820.61

   Liquid means                          EUR              9,070.10

 

 LIABILITIES                             EUR        140,929,981.38

  Shareholders' equity                   EUR         24,406,665.77

   Capital                               EUR          3,000,000.00

    Subscribed capital (share capital)   EUR          3,000,000.00

   Reserves                              EUR          5,531,396.21

    Capital reserves                     EUR          5,200,000.00

    Retained earnings / revenue reserves EUR            331,396.21

   Balance sheet profit/loss (+/-)       EUR         15,875,269.56

    Balance sheet profit / loss          EUR         15,875,269.56

  Provisions                             EUR         72,722,971.87

   Pension provisions and comparable

   provisions                            EUR         36,159,546.35

   Other / unspecified provisions        EUR         36,563,425.52

  Liabilities                            EUR         43,466,332.75

   thereof total due to shareholders     EUR         20,434,477.11

   Financial debts                       EUR              1,247.70

    Liabilities due to banks             EUR              1,247.70

   Other liabilities                     EUR         43,465,085.05

    Trade creditors (for IAS incl. bills

    of exchange)                         EUR         14,574,373.91

    Liabililties due to related companiesEUR         25,590,161.51

    Unspecified other liabilities        EUR          3,300,549.63

  Other liabilities                      EUR            334,010.99

   Deferrals (liabilities)               EUR            334,010.99

 

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

 Code (HGB)

  Sales                                  EUR        273,123,353.34

  Inventory change + own costs (+/-)     EUR        -65,164,808.38

   Inventory change (+/-)                EUR        -65,196,587.78

   Capitalised own costs                 EUR             31,779.40

  Other operating income                 EUR          8,143,865.75

  Cost of materials                      EUR        117,536,095.86

   Raw materials and supplies, purchased

   goods                                 EUR         74,747,120.12

   Purchased services                    EUR         42,788,975.74

  Gross result (+/-)                     EUR         98,566,314.85

  Staff expenses                         EUR         55,947,794.09

   Wages and salaries                    EUR         48,763,424.46

   Social security contributions and

   expenses for pension plans and

   benefits                              EUR          7,184,369.63

  Total depreciation                     EUR          1,593,945.10

   Depreciation on tangible / intangible

   asssets (incl. start-up and exp. of

   bus.                                  EUR          1,593,945.10

  Other operating expenses               EUR         24,904,357.20

  Operating result from continuing

  operations                             EUR         16,120,218.46

  Result from participating interests

  (+/-)                                  EUR          9,931,358.97

   Expenses / income from participations EUR          9,931,358.97

    Income from related companies        EUR          9,931,358.97

  Interest result (+/-)                  EUR           -888,569.94

   Interest and similar income           EUR            365,292.48

    thereof from related companies       EUR            361,430.81

   Interest and similar expenses         EUR          1,253,862.42

    thereof paid to related companies    EUR              9,900.21

  Other financial result                 EUR         -4,000,000.00

   Depreciation on financial assets and

   marketable securities                 EUR          4,000,000.00

  Financial result (+/-)                 EUR          5,042,789.03

  Result from ordinary operations (+/-)  EUR         21,163,007.49

  Expenses for transfer of profits to a

  parent company                         EUR         20,434,477.11

  Income tax / refund of income tax (+/-)EUR           -530,351.89

  Other taxes / refund of taxes          EUR           -198,178.49

  Tax (+/-)                              EUR           -728,530.38

  Annual surplus / annual deficit        EUR                  0.00

 

 Type of balance

 sheet:               Company balance sheet

 Origin of the present

 balance sheet:       electronic German Federal Gazette

 

 Financial year:      01.06.2015 - 31.12.2015

 

 ASSETS                                  EUR        123,165,284.93

  Fixed assets                           EUR         47,232,180.21

   Intangible assets                     EUR          2,078,304.85

    Concessions, licences, rights        EUR            149,321.64

    Goodwill                             EUR          1,928,983.21

   Tangible assets                       EUR          2,923,039.18

    Land / similar rights                EUR          1,161,221.40

    Plant / machinery                    EUR            185,826.76

    Other tangible assets / fixtures and

    fittings                             EUR          1,478,145.36

    Advance payments made / construction

    in progress                          EUR             97,845.66

   Financial assets                      EUR         42,230,836.18

    Shares in participations /

    subsidiaries and the like            EUR         42,230,836.18

     Shares in related companies         EUR         42,224,700.68

     Shares in investee companies        EUR              6,135.50

  Current assets                         EUR         75,933,104.72

   Stocks                                EUR         13,414,510.77

    Raw materials, consumables and

    supplies                             EUR          9,978,874.24

    Finished goods / work in progress    EUR        155,845,671.49

    Advance payments made                EUR          1,506,428.54

    Minus received advance payments for

    orders / installments for stocks     EUR       -153,916,463.50

   Accounts receivable                   EUR         59,504,090.40

    thereof total due from shareholders  EUR         11,620,964.83

    Trade debtors                        EUR         29,248,708.77

    Amounts due from related companies   EUR         27,755,686.04

    Other debtors and assets             EUR          2,499,695.59

   Liquid means                          EUR          3,014,503.55

 

 LIABILITIES                             EUR        123,165,284.93

  Shareholders' equity                   EUR         24,406,665.77

   Capital                               EUR          3,000,000.00

    Subscribed capital (share capital)   EUR          3,000,000.00

   Reserves                              EUR          5,531,396.21

    Capital reserves                     EUR          5,200,000.00

    Retained earnings / revenue reserves EUR            331,396.21

   Balance sheet profit/loss (+/-)       EUR         15,875,269.56

    Balance sheet profit / loss          EUR         15,875,269.56

  Provisions                             EUR         71,025,299.43

   Pension provisions and comparable

   provisions                            EUR         36,870,045.35

   Other / unspecified provisions        EUR         34,155,254.08

  Liabilities                            EUR         27,468,461.28

   Other liabilities                     EUR         27,468,461.28

    Trade creditors (for IAS incl. bills

    of exchange)                         EUR         15,802,619.12

    Liabililties due to related companiesEUR         10,057,128.12

    Unspecified other liabilities        EUR          1,608,714.04

  Other liabilities                      EUR            264,858.45

   Deferrals (liabilities)               EUR            264,858.45

 

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

 Code (HGB)

  Sales                                  EUR        101,799,581.93

  Inventory change + own costs (+/-)     EUR         37,350,953.11

   Inventory change (+/-)                EUR         37,306,729.45

   Capitalised own costs                 EUR             44,223.66

  Other operating income                 EUR          8,426,708.72

  Cost of materials                      EUR        102,809,906.09

   Raw materials and supplies, purchased

   goods                                 EUR         79,851,547.05

   Purchased services                    EUR         22,958,359.04

  Gross result (+/-)                     EUR         44,767,337.67

  Staff expenses                         EUR         27,406,162.82

   Wages and salaries                    EUR         24,144,018.47

   Social security contributions and

   expenses for pension plans and

   benefits                              EUR          3,262,144.35

  Total depreciation                     EUR            924,582.54

   Depreciation on tangible / intangible

   asssets (incl. start-up and exp. of

   bus.                                  EUR            924,582.54

  Other operating expenses               EUR         25,142,007.79

  Operating result from continuing

  operations                             EUR         -8,705,415.48

  Result from participating interests

  (+/-)                                  EUR            433,627.73

   Expenses / income from participations EUR            433,627.73

    Income from related companies        EUR            433,627.73

  Interest result (+/-)                  EUR         -2,760,582.44

   Interest and similar income           EUR             34,905.74

    thereof from related companies       EUR             32,781.33

   Interest and similar expenses         EUR          2,795,488.18

  Other financial result                 EUR            200,000.00

   Income from securities and loans from

   financial assets                      EUR            200,000.00

  Financial result (+/-)                 EUR         -2,126,954.71

  Result from ordinary operations (+/-)  EUR        -10,832,370.19

  Extraordinary expenses                 EUR            567,346.00

  Extraordinary result (+/-)             EUR           -567,346.00

  Income from assumption of loss by

  parent company                         EUR         11,620,964.83

  Income tax / refund of income tax (+/-)EUR           -221,248.64

  Tax (+/-)                              EUR           -221,248.64

  Annual surplus / annual deficit        EUR                  0.00

 

 

 

 

 

 

 

 

 

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 66.66

UK Pound

1

INR 90.66

Euro

1

INR 80.00

EUR

1

INR 79.84

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VIV

 

 

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.