Elcoteq Network SA: modeFinance Credit Report

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