Wednesday, 21 September 2011
ELCOTEQ NETWORK SA
MORE Credit Rating
C
D
CC CCC
B
BB BBB
A
AA AAA
key
Company name
ELCOTEQ NETWORK SA
Identification number If you want to know more, ASKMORE modeFinance’s credit report.
TM
Almost every day millions of people around the world are wondering the real creditworthiness of the companies with which they are in business. Every day these questions remain unanswered. modeFinance now aims to answer these questions in a simple, complete and immediate way. TM
TM
TM
Luxembourg
ZIP code and city
2453 - LUXEMBOURG
Address
Rue Eugene Ruppert 19 +352 248331
Legal form
Limited company by shares
Account
Unconsolidated
Incorporation date
2004
NACE 2 Sector
7010 - Activities of head offices
TM
ASKMORE is the modeFinance product which gives the chance to evaluate the credit risk for every company from all around the world.
ASKMORE
Country
Listed Status
Active
MORE Credit limit
Not eligible for credit on the base of the available informations
plans 2 types of reports:
Turnover (th e) Rating Basic
Probability of default
Plus TM
ASKMORE Basic: This report includes modeFinance ’ s MORE Credit Ratings and MORE Credit Limit to help you in the decision making. It covers all essential information including financial statements of the last three years and descriptive information including trade description and sector analysis. This report type is ideally suited for decisions on transactions with each level of credit risk.
31/12/2008
31/12/2007
31/12/2006
1,676,372
-
4,524
D
D
CC
100.00%
100.00%
39.00%
60%
42%
60%
-10.58
-23.03
11.11
0.91
0.96
1.09
-33.90
-18.67
2.46
-
-
-
-37.28
-
-41.29
Confidence Level
TM
Solvency ratios Leverage ratio Total asset/Total liabilties Capital Structure Fixed Assets coverage ratio Profitability and economic equilibrium ratios Return on investement ROI (%) Return on equity ROE (%)
Analysis and trend of financial strength
modeFinance Headquarter Building A - AREA Science Park Padriciano 99 - 34149 Trieste - Italy Ph.: +39 040 375 5337 Fax: +39 040 375 6741 info@modefinance.com TM
key askMORETM is a registered mark of modeFinanceTM
MORE Credit Rating
D not available
non return
C
CC
extremly pathological pathological
CCC
B
BB
BBB
A
AA
AAA
high danger
weak
sufficient
adequate
good
very strong
extremely strong
ELCOTEQ NETWORK SA
Wednesday, 21 September 2011 MORE Credit Rating
D
C
CC CCC
B
BB BBB
A
AA AAA
key
Sector Analysis Company
Healthy
Balanced
Vulnerable
Risky
-10.58 0.91
0.71
1.41
2.09
4.37
2.40
1.70
1.48
1.16
-33.90
1.78
1.39
1.00
0.73
-
16.44
9.26
1.20
-5.29
-37.28
22.58
13.09
-6.28
-95.83
Solvency ratios Leverage ratio Total asset/Total liabilties Capital Structure Fixed Assets coverage ratio Profitability and economic equilibrium ratios Return on investement ROI (%) Return on equity ROE (%) Cash Conversion Cycle (days) Days Sales Of Inventory (DIO)
24
50
52
40
13
Days Sales Outstanding (DSO)
22
54
54
47
28
Days Payable Outstanding (DPO)
58
22
27
32
35
Cash Conversion Cycle (DIO + DSO - DPO)
-12
79
82
50
13
-
29
114
73
18
D
A
BB
B
CC
Numer of analyzed companies (Average) Rating
The sector has been chosen according to: international companies in the sector NACE 2 7010 with financial data of year 2008.
modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM
Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741
ELCOTEQ NETWORK SA
Wednesday, 21 September 2011 MORE Credit Rating
D
C
CC CCC
B
BB BBB
A
key
Sector Analysis - Graphs
modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM
Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741
AA AAA
ELCOTEQ NETWORK SA
Wednesday, 21 September 2011 MORE Credit Rating
C
D
CC CCC
B
BB BBB
A
AA AAA
key
Balance Sheet BALANCE SHEET (th e)
31/12/2008
31/12/2007
31/12/2006
Accounting practice
Local GAAP
Local GAAP
Local GAAP
1
1
1
241,808
348,792
2,435
732
844
821
4
6
0
728
838
821
Exchange rate EUR - EUR Total assets Fixed assets Intangible fixed assets Tangible fixed assets
0
0
0
241,076
347,948
1,614
112,405
185,379
0
Debtors
99,721
131,581
1,475
Other current assets
28,950
30,988
139
25,257
28,572
39
-25,250
-15,835
201
531
531
531
Other shareholders funds
-25,781
-16,366
-330
Total liabilities
267,058
364,627
2,234
436
76
1,819
Other fixed assets Current assets Stocks
Cash & cash equivalent Shareholders funds Capital
Non current liabilities
0
0
0
436
76
1,819
266,622
364,551
415
0
0
0
265,744
261,223
0
878
103,328
415
241,808
348,792
2,435
31/12/2008
31/12/2007
31/12/2006
Long term debt Other non-current liabilities Current liabilities Loans Creditors Other current liabilities Total shareh. funds & liab. NET DEBT (th e) Short term debts
0
0
Long term debt
0
0
0
25,257
28,572
39
-25,257
-28,572
-39
Cash & cash equivalent Net debt
0
31/12/2008
31/12/2007
31/12/2006
Working capital
-53,618
55,737
1,475
Net Current Assets
-25,546
-16,603
1,199
31/12/2008
31/12/2007
31/12/2006
Days Sales Of Inventory (DIO)
24
-
0
Days Sales Outstanding (DSO)
22
-
119
58
-
0
-12
-
119
Days Payable Outstanding (DPO) Cash Conversion Cycle (DIO + DSO - DPO)
modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM
Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741
ELCOTEQ NETWORK SA
Wednesday, 21 September 2011 MORE Credit Rating
C
D
CC CCC
B
BB BBB
A
AA AAA
key
Income Statement INCOME STATEMENT (th e)
31/12/2008
31/12/2007
31/12/2006
Accounting practice
Local GAAP
Local GAAP
Local GAAP
1
1
1
1,670,417
-
-
-
-
-
5,955
-
-
Operating revenue / turnover
1,676,372
-
4,524
Total costs
1,671,678
-
4,507
Costs growth (%)
-
-
-
Service costs
239,948
-
-
1,429,224
-
-
2,506
-
2,306
4,694
-
17
130
-
51
Exchange rate EUR - EUR Sales Revenues growth (%) Other revenues +/- variation in inventories and contract in progress + Fixed assets own construction capitalized
Material costs Costs of employees EBITDA Depreciation EBIT Financial P/L Financial revenue Financial expenses Interest paid P/L before tax Extr. and other P/L
4,564
-
-34
-13,966
-
-45
775
-
11
14,741
-
56
-
-
-
-9,402
-
-79
-
-
-
Extr. and other revenue
-
-
-
Extr. and other expenses
-
-
-
-
-
-
12
-
4
-9,414
-
-83
P/L before tax + Extr. and other P/L Taxation P/L for period
31/12/2008 Cash flow Added value
-
-32
-
-
-
-
modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM
31/12/2006
-9,284
31/12/2008 Number of employees
31/12/2007
31/12/2007
31/12/2006
-
Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741
-
ELCOTEQ NETWORK SA
Wednesday, 21 September 2011 MORE Credit Rating
D
C
CC CCC
B
BB BBB
A
key
Evolutions and trends
modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM
Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741
AA AAA
ELCOTEQ NETWORK SA
Wednesday, 21 September 2011 MORE Credit Rating
D
C
CC CCC
B
BB BBB
A
AA AAA
key
Qualitative information Full overview
The company operates as an electronics manufacturing services (EMS) firm. It was incorporated in August 2004. It is a privately held company that has its registered head office in Luxembourg. The company is a subsidiary of Elcoteq SE, which is a leading electronics manufacturing services (EMS) company in the communications technology field. Elcoteq SE provides global end - to - end solutions consisting of product development services, supply chain management, manufacturing, and after - market services for the whole lifecycle of its customers’ products, which include personal communications products such as mobile phones and their parts, and home communications products such as set - top boxes and electronics for flat screen televisions.
History
Not available.
Primary business line
Operates as an electronics manufacturing services (EMS) firm.
Secondary business line
Not available.
Main activity
Services.
Secondary activity
Not available.
Main products and services
Not available.
Size estimate
Not available.
Strategy, organization and policy
Not available.
Strategic alliances
Not available.
Membership of a network
Not available.
Main brand names
Not available.
Main domestic country
Luxembourg.
Main foreign countries or regions
Not available.
Main production sites
Not available.
Main distribution sites
Not available.
Main sales representation sites
Not available.
Main customers
Not available.
modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM
Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741
ELCOTEQ NETWORK SA
Wednesday, 21 September 2011 MORE Credit Rating
D
C
CC CCC
B
BB BBB
A
AA AAA
key
Auditor/Advisor/Bank Not available.
Board name
date of birth
nationality
Mr Jean - Jacques Bernard
-
Luxembourg
function Administrative Board (AG)
Mr Jouni Juhani Hartikainen Mr Olli - Pekka Aslak Vanhanen
15/07/1961 01/10/1964
Switzerland -
Administrative Board (AG) Administrative Board (AG)
Sharehoders (the first twenty shareholders ordered by Direct %)) Rating:
ELCOTEQ SE Country ISO code NACE Rev. 2, Core code Direct % Total % Address: Not available
LU 94.16 -
Total % Address: Not available
2010/10
Rating:
-
FI 5.83 -
Operating revenue (MIL $) Total Assets (MIL $) Number of Employees Information date
FI 0.01
Operating revenue (MIL $) Total Assets (MIL $) Number of Employees
Rating:
ELCOTEQ LOHJA OY Country ISO code NACE Rev. 2, Core code Direct %
1,451 635 7,783
Information date
ELCOTEQ NETWORK S.A. Country ISO code NACE Rev. 2, Core code Direct % Total % Address: Not available
BB
Operating revenue (MIL $) Total Assets (MIL $) Number of Employees
-
2011/03
BBB
Information date
modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM
0 8 12 2011/03
Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741
ELCOTEQ NETWORK SA
Wednesday, 21 September 2011 MORE Credit Rating
D
C
CC CCC
B
BB BBB
A
key
Subsidiaries (the first twenty subsidiaries ordered by Direct %) Not available.
modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM
Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741
AA AAA
ELCOTEQ NETWORK SA
Wednesday, 21 September 2011 MORE Credit Rating
D
C
CC CCC
B
BB BBB
A
AA AAA
key
ASKMORE rating guide General vision
A credit rating is an opinion of the general creditworthiness of an obligor (issuer rating), or the creditworthiness of an obligor in respect of a specific debt security, or other financial obligation (issue rating), based on relevant risk factors. The Multi Objective Rating Evaluation (MORE) model is essentially used to assess the level of distress of industrial companies by using data included in financial statements. The basic idea of the model is to analyze a set of financial and economic ratios in a predictive corporate bankruptcy model with the purpose of creating a fundamental credit rating model for each industrial sector. Results of the model are obtained by applying newly developed numerical methodologies, drawing together financial theory, data mining and engineering design methodologies. The heart of MORE is a multi dimensional and multi objective algorithm that produces a classification of each company, by taking into account any attributes (such as sector and country) characterizing a firm. The model gives the opportunity to assign a rating to a company even without considering a complete data analysis and allows to process quality information. It induces a better understanding of a company’s strength and weakness thanks to sophisticated data mining tools and taking into account the analyst knowledge. The MORE rating vision is to look at the fundamental economics of the company. The main idea is to evaluate the rating observing every aspect of the economical and financial behavior of the company: better is the equilibrium between the different aspects, better will be the final rating. This is done studying, evaluating and aggregating the most important sections of the financial and economic behavior of a company such as: profitability, liquidity, solvency, interest coverage and efficiency.
modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM
Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741
ELCOTEQ NETWORK SA
Wednesday, 21 September 2011 MORE Credit Rating
D
C
CC CCC
B
BB BBB
A
AA AAA
key
Rating scale Rating class
Rating macro class
The company’s capacity to meet its financial commitments is extremely strong. The company shows an excellent
AAA
AA
Assessment
economic and financial flow and fund equilibrium. Healthy
The company has very strong creditworthiness. It also has a good capital structure and economic and financial equilibrium. Difference from AAA is slight. The company has a high solvency. The company is however more susceptible to the adverse effects of changes in
A
circumstances and economic conditions than companies in higher rated categories. Capital structure and economic equilibrium are considered adequate. The company’s capacity to meet its financial commitments could be affected by serious unfavourable events.
BBB Balanced
A company rated BB is more vulnerable than companies rated BBB. Furthermore the company faces major ongoing uncertainties or exposure to adverse business, financial, or economic conditions.
BB
The company presents vulnerable signals with regards to its fundamentals. Adverse business, financial, or economic
B
conditions will be likely to impair the company’s capacity or willingness to meet its financial commitments. Vulnerable
CCC
A company rated CCC has a dangerous disequilibrium on the capital structure and on its economic and financial fundamentals. Adverse market events and an inadequate management could affect with high probability the company’s solvency.
CC
The company shows signals of high vulnerability. In the event of adverse market and economic conditions, the company’s strong disequilibrium could increase. Risky
C
The company shows considerable pathological situations. commitments is very low.
D
The company has not any longer the capacity to meet its financial commitments.
modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM
The company’s capacity to meet its financial
Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741
ELCOTEQ NETWORK SA
Wednesday, 21 September 2011 MORE Credit Rating
D
C
CC CCC
B
BB BBB
A
AA AAA
key
Fundamental Credit Rating Ratios Analysis area
Ratio
Assessment This measures the level of total liabilities of the company in comparison
Leverage ratio
with equity.
Solvency ratios
Financial ratios
Assets to debt
This indicates company’s solvency. The company shows a level of deficit when the value of this ratio is under one unit.
Fixed Assets coverage ratio
This is calculated only for holdings. It measures the capital structure i.e. whether a company covers the fixed assets with long term capital.
Current ratio
This measures whether a company has sufficient short-term assets to cover its short-term liabilities.
Liquidity ratios This compares current liabilities only to those assets that can be readily
Quick ratio
turned into cash.
Return on Investement(ROI)
This measures the profitability of company investments without regard to the way the investment is financed.
Return on Equity(ROE)
This measures the profitability of the equity.
Asset turnover
This indicates the investments turnover with regards to sales. The level assumed from the ratio depends on the sector in which the company operates.
Profit margin
This indicates the profitability of sales.
Interest Paid coverage
This indicate the ability of the company to cover interest expenses through the economic margins (Gross profit and EBIT) and through the cash flow from operating activities.
Profitability and economic ratios
Interest coverage ratio
modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM
Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741
ELCOTEQ NETWORK SA
Wednesday, 21 September 2011 MORE Credit Rating
D
C
CC CCC
B
BB BBB
A
AA AAA
key
MORE Credit Limit, Probability of default and Confidence Level MORE Credit Limit
MORE Credit limit is the estimation of the amount of maximum credit that is possible to assign on a commercial relationship with the analyzed company with an outlook of one year. modeFinance used the following values associated with the company analyzed while computing the credit limit:
• Size; • Years in Business; • Average number of suppliers; • Liquidity of the company and the comparison with its sector; • The funds dedicated to be paid to suppliers; • The likelihood that a company may pay its debts in the next 12 months (MORE Ratings).
The credit limit in this report is merely a suggested value of commercial credit limit calculated on the basis of annual public data. This value should be reviewed by paying attention to the Confidence Level value and by using other information such as other business information, news... etc; and private information such as the relationship with client, history of payments, guarantees and the knowledge of the sector.
Probability of default e Confidence Level
In addition to the MORE Rating, modeFinance also estimates the probability of default and provides a level of confidence. The probability of default is the degree of certainty (in quantitative terms) that the company will go into default. As the probability of default is strongly affected by the economic climate that the company is operating in, companies in the same MORE class will not necessarily have the same probability of default. The MORE model can produce a MORE rating even if there is missing data by using an associated confidence level:
Confidence =
P Available Information P Total Information
The level of confidence does not indicate financial confidence in the company. It is a reflection of the variations in availability of financial data across Europe due to filing regulations and suggests the degree of financial detail the MORE rating is able to take into account for each company. For companies with fully populated records a confidence level of 100% would be applied: companies where no financial data is provided, 0%. This puts the MORE rating in a context for the user and aids interpretation.
modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM
Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741
ELCOTEQ NETWORK SA
Wednesday, 21 September 2011 MORE Credit Rating
D
C
CC CCC
B
BB BBB
A
AA AAA
key
Notes and disclaimer NOTES
The present analysis was based on the company available financial statements as provided by Bureau Van Dijk Electronic Publishing - ORBIS database (lack of both Notes to financial statements and Report on operations).
DISCLAIMER
All Rights Reserved. No part of this publication may be reproduced, stored in a retrieval system or transmitted in any form by any means, electronic, mechanical, photocopying, recording or otherwise, without the prior permission of the publisher modeFinance. The facts of this report are believed to be correct at the time of publication but cannot be guaranteed. Please note that the findings, conclusions and recommendations that modeFinance delivers will be based on information gathered in good faith from both primary and secondary sources, whose accuracy we are not always in a position to guarantee. As such modeFinance can accept no liability whatever for actions taken based on any information that may subsequently prove to be incorrect.
Contacts Company
modeFinance
Products Where
MORE rating AREA Science Park 34149 Trieste, via Padriciano 99 - ITALY info@modefinance.com www.modefinance.com +39 040 3755337
Info web Phone
modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM
Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741