Crefo No Registration No. J40/19379/2004 Tax No. RO Status Active

Transcription

1 Page 1 from 19 Company identification TRANSENERGO COM SA Telephone Calea 13 Septembrie 90 Fax Bucuresti Sector 5 office@transenergo.ro Romania WEB Crefo No Registration No. J40/19379/2004 Tax No. RO Status Active Solvency index 330 S Solvency index between 321 and 399 means strained rating. This class represents strained risk in a business partnership. Business connections are not denied, credits require securities. Solvency index is a very strong and capable early-alarm indicator enabling a fast assessment of solvency of business partners. The higher the solvency index, the higher the risk of default of a client. The solvency index ranges from 100, a very good rating, to 600 where highly negative characteristics are present. Solvency index history

2 Page 2 from 19 Economic situation Maximum credit limit Credits require securities (42) Business connection Business connections are not denied (41) Payment behaviour So far no complaints,recently occasional reminders (33) Basic information Legal form Joint Stock Co. Registration and changes established on as Transenergo Com Sa Joint Stock Co. Owners and Capital / Address / Nationality From Share Coman Rada (birth date 29/05/1971) VOLUNTARI, Romania Romanian 15/11/ , % Brazdau Iosif (birth date 28/08/1957) BUCURESTI SECTORUL 3, Romania Romanian Nelu Coman (birth date 22/10/1970) ORAS VOLUNTARI, Romania Romanian 12/06/ , % 04/02/2010 5, % Registered capital Currency Value Management

3 Page 3 from 19 / Address / Status Since Position Coman Rada (birth date 29/05/1971) 28/03/2009 Administrator Romania C.I.P.L. EXPERT AUDIT SRL Romania 25/01/2007 Auditor Subsidiaries Participation of the company Tax No. / Address Share Participations of the company RO AMOCHIM INTERNATIONAL S.R.L. 4, % RO MAYA GIA PROD SRL 50, % RO PHOTOVOLTAIC GREEN PROJECT SRL 97, % RO ROMANITZA INVESTMENT SRL 50, % RO SIMICO PROD FACTORY SRL 50, % RO TRANSENERGO MICROHIDRO SRL 90, % RO G.T.A. INVEST S.R.L.

4 Page 4 from 19 Connections Through / Address Position Share Brazdau Iosif RO REFIN COMPANY SRL administrator and shareholder Coman Rada 100, % RO BLACK STYLE FASHION SRL shareholder 50, % RO G.T.A. INVEST SRL shareholder 100, % RO PHOTOVOLTAIC GREEN PROJECT SRL administrator RO RED STYLE FASHION SRL shareholder 50, % RO TRANSENERGO MICROHIDRO SRL shareholder 5, % RO WHITE STYLE FASHION SRL shareholder 50, % Nelu Coman RO ACE CLEAN ENERGY SRL shareholder 50, % RO BLACK STYLE FASHION SRL administrator and shareholder RO MAYA GIA PROD SRL administrator 50, % RO PHOTOVOLTAIC GREEN PROJECT SRL administrator RO RED STYLE FASHION SRL administrator and shareholder RO SIMICO PROD FACTORY SRL administrator 50, % RO SUISSE SAVEUR SRL administrator 100, % and shareholder RO TRANS SUN ENERGO SRL shareholder 50, % RO TRANSENERGO MICROHIDRO SRL administrator and shareholder RO WHITE STYLE FASHION SRL administrator and shareholder 5, % 50, % Business activities

5 Page 5 from 19 Main activity Nace Trade of electricity 3514 Legal office and working spaces at the above mentioned address Economic data Turnover and Employees Date Turnover Employees Properties According to the Balance Sheet of date the company holds real estates with a book value of ,00, but we do not have any other details on the type and location of these assets. Supplementary data Banks Financial Institution Banca Comerciala Carpatica Banca Transilvania S.A. C.E.C. Bank Eximbank OTP BANK Piraeus Bank Romania Raiffeisenbank Romania Branch Bucuresti Bucuresti Bucuresti Bucuresti Bucuresti Bucuresti Bucuresti

6 Page 6 from 19 The subject is registered in the Electronic Archive for Secured Transactions, as having credits at: - Banca Comerciala Carpatica, Bucuresti - Banca Transilvania S.A., Bucuresti - C.E.C. Bank, Bucuresti - Eximbank, Bucuresti - OTP BANK, Bucuresti - Piraeus Bank Romania, Bucuresti - Raiffeisenbank Romania, Bucuresti These credits are guaranteed with cash-flow. Main indices Payment experience and credit opinion Maximum credit limit Credits require securities (42) Business connection Business connections are not denied (41) Payment behaviour So far no complaints,recently occasional reminders (33) Negative events According to the information registered at the Ministry of Finance the company has overdue debts in amount of ,00 to the State (taxes not paid until ). For this debt the enforcement procedure has been started There are no records related to the subject at the Payment Incidents Bureau (CIP) in the period There are no records related to the subject company in our debt collection department. There are no records related to the subject company at the Insolvency Proceedings Bulletin. The subject company is not registered with legal proceedings opened against it, according to Court Portal. Balances Assets Incorporation expenses r1 0 N/A N/A Development expenses r2 0 N/A N/A Concession rights, patents, licences, trademarks, similar rights and assets and other intangible fixed assets r N/A Goodwill r4 0 N/A N/A Down payments and intangible fixed assets in progress r N/A

7 Page 7 from 19 TOTAL INTANGIBLE FIXED ASSETS r Land and buildings r N/A Technical installations and machines r N/A Other installations, machinery and furniture r N/A Down payments and tangible fixed assets in progress r N/A TOTAL TANGIBLE FIXED ASSETS r Shares in subsidiaries r N/A Loans given to subsidiaries r N/A Participating interests r14 0 N/A N/A Loans given to associates r15 0 N/A N/A Other long term investments r16 0 N/A N/A Other loans r N/A TOTAL CAPITAL ASSETS r NON CURRENT ASSETS - TOTAL r Raw materials and consumables r20 0 N/A N/A Work in progress r21 0 N/A N/A Finished goods r N/A Down payments on inventory purchases r N/A TOTAL INVENTORIES r Trade receivables r N/A Receivables from subsidiaries r26 0 N/A N/A Receivables from entities in respect of participating interests r27 0 N/A N/A Other receivables r N/A Unpaid subscribed capital r29 0 N/A N/A TOTAL RECEIVABLES r Shares in subsidiaries r31 0 N/A N/A Other short-term investments r N/A TOTAL SHORT-TERM INVESTMENTS r N/A PETTY CASH AND BANK ACCOUNTS r CURRENT ASSETS - TOTAL r PREPAID EXPENSES r TOTAL ASSETS r Liabilities Debenture loans r38 0 N/A N/A Amounts payable to credit entities r Down payments received on orders in progress r N/A

8 Page 8 from 19 Commercial debts - suppliers r Commercial bills due r42 0 N/A N/A Amounts payable to subsidiaries r43 0 N/A N/A Amounts payable to associates in respect of participating interests Other debts, including fiscal debts and amounts payable to social security r44 0 N/A N/A r TOTAL SHORT-TERM DEBTS r NET CURRENT ASSETS/NET CURRENT DEBTS r N/A TOTAL ASSETS MINUS CURRENT DEBTS r N/A Debenture loans r49 0 N/A N/A Amounts payable to credit entities r Down payments received on orders in progress r51 0 N/A N/A Commercial debts - suppliers r52 0 N/A N/A Commercial bills due r53 0 N/A N/A Amounts payable to subsidiaries r54 0 N/A N/A Amounts payable to associates in respect of participating interests Other debts, including fiscal debts and amounts payable to social security r55 0 N/A N/A r N/A N/A TOTAL -TERM DEBTS r Provisions for pensions and other similar obligations r58 0 N/A N/A Provisions for taxes r59 0 N/A N/A Other provisions r60 0 N/A N/A TOTAL DEBTS r TOTAL PROVISIONS r N/A Grants for investments r63 0 N/A N/A deferred income r N/A TOTAL DEFERRED INCOME r Subscribed and paid capital r Subscribed and unpaid capital r67 0 N/A N/A Assets and liabilities (public sector companies) r68 0 N/A N/A TOTAL SHARE CAPITAL r CAPITAL PREMIUM r70 0 N/A N/A REVALUATION RESERVES r71 0 N/A N/A Legal reserves r Statutory or contractual reserves r73 0 N/A N/A Reserves representing the revaluation reserve surplus r74 0 N/A N/A Other reserves r75 0 N/A N/A TOTAL RESERVES r N/A Own shares r77 0 N/A N/A

9 Page 9 from 19 Earnings associated to own capital instruments r78 0 N/A N/A Losses associated to own capital instruments r79 0 N/A N/A Reported profit or loss (e) Balance account C r Reported profit or loss (e) Balance account D r81 0 N/A N/A Profit or loss as per the financial year Balance account C Profit or loss as per the financial year Balance account D r r N/A Profit distribution r SHAREHOLDERS EQUITY - TOTAL r Public patrimony r86 0 N/A N/A EQUITY - TOTAL r TOTAL LIABILITIES r The above financial figures for 2015 are not official and are provided directly by the subject company. Profit and Loss Account Net turnover r Own work sold r Income from the sale of goods r Income from interests made by leasing r92 0 N/A N/A Income from grants related to income corresponding to net turnover r93 0 N/A N/A -Balance account C r94 0 N/A N/A Balance account D r95 0 N/A N/A Production made by the entity for its own purposes and capitalized r96 0 N/A N/A Other operating income r OPERATING INCOME - TOTAL r Expenses on raw materials and consumables r N/A Other expenses supplies and materials r N/A Other outsourced expenses (electricity and water) r N/A Expenses on goods r Expenses on personnel, of which: r Salaries and benefits r Insurance and social security costs r

10 Page 10 from 19 Adjustments of the value of tangible and intangible fixed assets r Expenses r Income r108 0 N/A N/A Adjustments of the value of current assets r Expenses r Income r111 0 N/A N/A Other operating costs r Expenses on third party services r N/A Expenses on other taxes, duties and similar charges Expenses on compensations, donations and assigned assets Expenses with refinancing interest rates of leasing entities r N/A r N/A r116 0 N/A N/A Adjustments of provisions r117 0 N/A N/A Expenses r118 0 N/A N/A income r119 0 N/A N/A OPERATING EXPENSES - TOTAL r Profit r Loss r N/A Income from participating interests, of which: r123 0 N/A N/A income obtained from subsidiaries r124 0 N/A N/A Income from other financial investments and loans which are part of intangible fixed assets (acc. 763), of which: r125 0 N/A N/A income obtained from subsidiaries r126 0 N/A N/A Income from interest rates, of which: r income obtained from subsidiaries r N/A Other financial income r

11 Page 11 from 19 FINANCIAL INCOME - TOTAL r Value adjustments in respect of capital assets and investments as current assets r131 0 N/A N/A Expenses r132 0 N/A N/A income r133 0 N/A N/A Interest expenses r of which, expenses in respect of subsidiaries r135 0 N/A N/A Other financial expenses r FINANCIAL EXPENSES - TOTAL r Financial profit r N/A - Financial loss r Current profit r N/A - Current loss r N/A Extraordinary income r142 0 N/A N/A Extraordinary expenses r N/A - Extraordinary profit r N/A - Extraordinary loss r N/A TOTAL INCOME r TOTAL EXPENSES r Gross profit r Gross loss r N/A Income tax r Other taxes which are not recorded above r151 0 N/A N/A - Net profit r Net loss r N/A

12 Page 12 from 19 Net result r Additional information Outstanding payments-total, of which: - TOTAL r N/A Accounts payable outstanding- total, of which: - TOTAL r N/A over 30 days - TOTAL r N/A over 90 days - TOTAL r N/A over 1 year - TOTAL r N/A Outstanding payments to social security- total, of which: - TOTAL contributions to social security payable by employers, employees and other assimilated entities - TOTAL contributions to the social health insurance fund - TOTAL contribution to the additional state pension system - TOTAL r160 0 N/A N/A r161 0 N/A N/A r162 0 N/A N/A r163 0 N/A N/A contributions to the unemployment fund - TOTAL r164 0 N/A N/A other social liabilities - TOTAL r165 0 N/A N/A Payments due to special funds and other funds - TOTAL r166 0 N/A N/A Payments due to other creditors - TOTAL r167 0 N/A N/A Taxes and fees unpaid to the public budget on the date due - TOTAL Taxes and fees unpaid to the local budget on the date due - TOTAL Bank credits which were not reimbursed on the date due - total, of which: - TOTAL r N/A r169 0 N/A N/A r N/A back payments after 30 days - TOTAL r171 0 N/A N/A back payments after 90 days - TOTAL r172 0 N/A N/A back payments after 1 year - TOTAL r173 0 N/A N/A Past due interest - TOTAL r174 0 N/A N/A

13 Page 13 from 19 Average number of employees r N/A Specific tangible fixed assets Lands r N/A Buildings r N/A Technical installations and machines r N/A Amortization r179 N/A N/A N/A Financial Ratios Debt Ratio R1 0,85 0,82 0,80 Quick ratio R2 0,88 0,76 0,80 Current ratio R3 1,05 0,88 0,92 Solvency ratio R4 0,17 0,03 0,35 Return on sales ( ROS ) R5 0,02 0,02 0,00 Return on assets ( ROA ) R6 0,04 0,03 0,01 Return on equity ( ROE ) R7 0,35 0,32 0,14 Operating margin, in (%) R8 0,04 0,03 0,01 Days supply in inventory R9 20,19 16,29 13,23 Days sales in receivables R10 105,08 100,67 83,38 Days purchase in payables R11 122,37 134,70 116,78 SALES TO TOTAL ASSETS R12 2,47 2,21 2,39 OPERATING RESULT /TOTAL ASSETS R13 0,10 0,07 0,03 CASH RATIO R14 0,02 0,01 0,01 Equity as % of total assets R15 12,31 10,80 8,62 Fixed assets as % of total assets R16 9,72 24,86 19,07 Receivables as % of current assets R17 82,14 85,10 77,80 Net working capital R , , ,00 Exchange rate USD 1, = 3,33 EUR 1, = 4,42

14 Page 14 from 19 USD 1, = 3,35 EUR 1, = 4,44 USD 1, = 4,01 EUR 1, = 4,44 The credit rating index may vary farom 100 to 600 points as follows: 0 new company or no official or other information available very good good average strained weak insufficient

15 Page 15 from 19 Financial analysis Debt ratio Quick ratio r61 r37 The debt ratio calculates the proportion the total assets is financed from sources other than ones own, such as loans, suppliers or debts to the state (r35 r24) r46 Quick ratio measures the ability of a company to use its near cash or quick assets to extinguish or retire its current liabilities immediately. Current ratio ( CR ) Solvency ratio r35 r46 Reflecta capacitatea unei companii de a face fata tuturor scadentelor sale, atat pe termen scurt cat si pe termen mediu si lung. r57 r85 The solvency ratio measures the size of a company s after-tax income, excluding non-cash depreciation expenses, as compared to the firm s total debt obligations. It is the company s ability to meet long-term obligations.

16 Page 16 from 19 Return on sales (ROS) Return on assets (ROA) r152 r89 Return on sales (ROS) is net profit as a percentage of sales revenue. ROS is an indicator of profitability and is often used to compare the profitability of companies and industries of differing sizes. r152 r37 ROA measures efficiency of the business in using its assets to generate net income Return on equity (ROE) Operating margin, in % r152 r85 ROE is the ratio of net income of a business during a year to its shareholders equity during that year. It is a measure of profitability of shareholders investments. r121 r89 A financial measure of a company s performance that gives investors an idea of how long it takes a company to turn its inventory (including goods that are work in progress, if applicable) into sales.

17 Page 17 from 19 Days supply in inventory Days sales in receivables (r24 r89) 365 Approximate number of times the stock was run during the financial year. (r30 r89) 365 A financial indicator to measure how many days on average it takes to turn your accounts receivable balance into cash. Therefore it measures the efficiency of your collections policy and department. Days purchase in payables Sales to Total Assets (r46 r89) 365 A financial indicator which shows how long a company is taking to pay its trade creditors. It is typically looked at either quarterly or yearly (90 or 365 days). r89 r37 Sales to total assets (S/TA) ratio shows how much sales are generated per one of assets, or how effectively the company uses its assets.

18 Page 18 from 19 Operating result / Total assets Cash ratio r121 r37 Measures efficiency of the business in using its assets to generate net income. r34 r46 The ratio of a company s total cash and cash equivalents to its current liabilities. The cash ratio is most commonly used as a measure of company liquidity. It can therefore determine if, and how quickly, the company can repay its short-term debt. Equity as % of total assets Fixed assets as % of total assets (r85 r37) 100 The equity ratio is a financial ratio indicating the relative proportion of equity used to finance a company s assets. (r19 r37) 100 The percentage of fixed assets of total assets. Fixed assets are also known as tangible assets or property, plant, and equipment, is a term used in accounting for assets and property that cannot easily be converted into cash.

19 Page 19 from 19 Receivables as % of current assets Net working capital e+07-1e+07 1e (r30 r35) 100 The percentage of receivables of current assets. Receivables may refer to the amount due from individuals and companies. Receivables are claims that are expected to be collected in cash. r35 r46 The formula for net working capital is used to determine the availability of a company s liquid assets by subtracting its current liabilities.