13
Comprehensive Report Confidential: This document contain confidential information and it is for internal use only. It might contain information that it is not up-to date. TEST COMPANY S.A Greek Company Name: TEST COMPANY S.A Active Main Address: 71 Agiou Meletiou, 23100, Sparti, Lakonia Phone: 2731011111 Fax: 2731022222 E-mail: [email protected] Age Of Business 32 Years Employees 10 Turnover (2016) €248,000 Related Entities 1 ICAP Score E2 Credit Limit - Trade Paydex 62.59 TB Index Company Identification Trade Name: TEST COMPANY 1 O.E. ICAP ID 193945 Sector Trade (Supermarkets - Department Stores) Legal Form Societe Anonyme Year Established 1985 Head Office Sparti, Lakonia Duration For an indefinite period of time Tax Registr. No 099999999 General Business Registration No 5556664444 Chairman, CEO Anastassia Kon. Papadopoulou Capital Euro 9,347,850 Total Equity Euro -10,000 (31/12/2016) Turnover Income Euro 248,000 (1/1/2016 - 31/12/2016) Profit/(Loss) Before Tax Euro -16,000 (1/1/2016 - 31/12/2016) Business Profile Financial Status Bad Payment Record Slow Trend Downward ICAP Score 13/6/2017 1/13

Comprehensive Report - ICAP GROUP SA · ICAP Score Evolution Below you can see the company's ICAP Score evolution in comparison with the ICAP Score evolution for the sector's S.A

  • Upload
    others

  • View
    16

  • Download
    0

Embed Size (px)

Citation preview

Comprehensive Report

Confidential: This document contain confidential information and it is for internal use only.

It might contain information that it is not up-to date.

TEST COMPANY S.AGreek Company Name: TEST COMPANY S.A

Active

Main Address: 71 Agiou Meletiou, 23100, Sparti, Lakonia

Phone: 2731011111

Fax: 2731022222

E-mail: [email protected]

Age Of Business

32 Years

Employees

10

Turnover (2016)

€248,000Related Entities

1

ICAP Score

E2

Credit Limit

-

Trade Paydex

62.59

TB Index

Company Identification

Trade Name: TEST COMPANY 1 O.E.

ICAP ID 193945

Sector Trade (Supermarkets - Department Stores)

Legal Form Societe Anonyme

Year Established 1985

Head Office Sparti, Lakonia

Duration For an indefinite period of time

Tax Registr. No 099999999

General Business Registration No 5556664444

Chairman, CEO Anastassia Kon. Papadopoulou

Capital Euro 9,347,850

Total Equity Euro -10,000 (31/12/2016)

Turnover Income Euro 248,000 (1/1/2016 - 31/12/2016)

Profit/(Loss) Before Tax Euro -16,000 (1/1/2016 - 31/12/2016)

Business Profile

Financial Status Bad

Payment Record Slow

Trend Downward

ICAP Score

13/6/2017 1/13

Special Events

Submission of petition for conciliation (Article 99, Law 3588/2007).

Trade Payment Index

Company Paydex: 62.59 (15/12/2016)

Paydex Scale

Prior to Agreed Terms Beyond Agreed Terms

> 29

Days

29-16

Days

15-0

Days

1-15

Days

16-30

Days

31-60

Days

61-90

Days

91-120

Days

> 120

Days

[100] (100,90] (90,80] (80,70] (70,60] (60,40] (40,30] (30,20] (20,0]

Paydex Company & NACE Sector Comparison

Retail trade, except of motor vehicles and motorcycles (47xx)

Paydex NACE Sector: 70.00 (15/12/2016)

Transaction Behaviour Index

Subject

Final Result: 1 Star (1.65)

TEST COMPANY S.A

13/6/2017 2/13

Detrimental Score Evolution (Per activity group)

2017 2016 2015 2014 2013

Group 1: 5*(5.00) 1*(0.88) 3*(3.76) 5*(5.00) 5*(5.00)

Group 2: 5*(5.00) 1*(1.43) 5*(5.00) 2*(3.23) 5*(5.00)

Group 3: 5*(5.00) 5*(5.00) 5*(5.00) 5*(5.00) 5*(5.00)

Total : 5*(5.00) 1*(0.00) 3*(3.76) 2*(3.23) 5*(5.00)

Index: 5*, 4*, 3*, 2*, 1*, NA (Not applicable)

Mortgages - Prenotes

Details on subject up to 12.06.2017

Year Number Value (Euros) Comments

2016 1 500,000 On: A plot of land m2 with a plant m2, at the area .In favour of :Bank SA

2013 1 23,454

ICAP Score Evolution

Below you can see the company's ICAP Score evolution in comparison with the ICAP Score evolution for the sector's S.A. &

L.T.D. companies.

2016 2015 2014 2013 2012

Total Number Of Sector

Companies1 289 302 309 312

Creditworthiness Evaluation Zones (ICAP Scores)

Very Low Risk Low Risk Average Risk High Risk Very High Risk

A1 A2 B1 B2 C1 C2 D1 D2 E1 E2

(*) The classes NC, NR, NT, NA, NU do not constitute ICAP Score evaluations:

NC: Not Calculated. It refers to companies for which the ICAP Score cannot be calculated, due to their legal form or activity type, etc.

NR: Not Rated. It refers to companies for which ICAP Score calculation is not feasible due to lack of information or the fact that they are

newly established, etc.

NT: Not Trading. Companies that have ceased their operations and cannot be evaluated.

NA: Not Available. It refers to companies for which the ICAP Score has not been calculated within the specific year.

NU: Not Updated. The company's data are under processing and ICAP Score cannot been calculated.

TEST COMPANY S.A

13/6/2017 3/13

Recommended Credit Limit

Last Any business transactions must be carried out on a secure basis.

Previous Any business transactions must be carried out on a secure basis. (29/5/2017)

Company History

Established in Athens (6 Al. Soutsou Str.), on 25.11.1979, to undertake the business activities of the firm TEST COMPANY &

CO. E.E., established in Jyly 1969 as a continuation of the firm TEST ETAIREIAS O.E., established in 1959 (pre-existing since

1942). In 1993 subject moved its head office to 50 Anthimou Str., Athens (Gov.Gaz. No. 3729/91) and in 1994 to Argyroupoli

(Gov. Gaz. No. 1931/94). Lately subject's head office was moved to Kifissia.

Premises (as declared)

Head Office - Supermarket • 71 Agiou Meletiou, 231-00 Sparti, Lakonia, owned, plot of land 50 m2, Buildings: 150 m2.

On 26/05/2017 subject's head office was changed. Previous address : 45 Agiou Meletiou, 231-00, Sparti, Lakonia

Personnel

According to the latest data the company employs: 10 persons.

Staff's evolution annually

2016 2015 2014

No of Employees 50 - -

Activity

Supermarket

Activity NACE (Main)

NACE 1 5211 Retail sale in non-specialized stores with food, beverages or tobacco predominating

NACE 2 4711 Retail sale in non-specialised stores with food, beverages or tobacco predominating

Certifications

ISO Certificate ISO 22716:2007

Testifying Company TUV HELLAS (TUV NORD) S.A.

Products - Services

Commercial Supermarkets ET,I

Symbol Interpretation

EM = Exports manufacturing FT = For third parties A = Representation

ET = Exports commerce F = In third party facilities D = Local agent

EY = Exports services I = Import

Imports

Countries Belgium, Germany

Imports percentage 25%

Terms C.A.D.

Exports

Countries France, United Kingdom

Export sales percentage 15%

Terms Bill of exchange

TEST COMPANY S.A

13/6/2017 4/13

Suppliers

• TEST COMPANY & CO LTD, (Nea Filadelfeia, Attiki)

Customers

Subject distributes its goods by retail.

• TEST S.A., Trade (Supermarkets - Department Stores), (Glyka Nera, Attiki)

Banks

Alpha Bank A.E. • Sparti Branch (tel.:2731-023396)

EFG EUROBANK ERGASIAS S.A. • Sparti Branch (tel.:2731-025820-1)

Probank S.A. • Sparti Branch (tel.:27310-89520)

General Comments

Subject is a long established trading firm.

Shareholders (as declared)

By 100.00% Anastassia Kon. Papadopoulou

Board of Directors

Anastassia Kon. Papadopoulou Chairman, CEO

Stefanos Geo. Papadopoulos Member

Management History Review

Subject's main administrators participate in the board of directors of the following firms:

NAME RELATION COMPANY ICAP ID SECTOR

Papadopoulou

Anastassia

CEO, Chairman TEST COMPANY S.A. 236598 Business Services

Administrator TEST COMPANY L.T.D. 704540 Trade (Fuel - Lubricants - Liquefied

Gases)

Participations

Subject participates in the following firm(s):

by 50.00% TEST COMPANY L.T.D.

ICAP ID 0704540

VAT 055555555

Head office Lampsakos, 341 00, Halkida, Evoia

Date established 1973

Sector Trade (Fuel - Lubricants - Liquefied Gases)

Affiliated Companies

Anastassia Kon. Papadopoulou participates in the following firm(s):

TEST COMPANY O.E. by 50,00%

ICAP ID 000193966

VAT 066666666

TEST COMPANY S.A

13/6/2017 5/13

Head office Drosia, 341 00, Halkida, Evoia

Year Established 1970

Sector Trade (Fuel - Lubricants - Liquefied Gases)

TEST COMPANY L.T.D. by 50,00%

(As mentioned before)

Financial Information

The share capital of the company amounts to Euro 9,347,850 divided into 1,869,570,500 shares at EURO 0.00 each.

Recent financial data are not available.

Mid-Term Accounting Statement Data

Accounts 1/1/2017 - 31/3/2017 1/1/2016 - 31/3/2016

Shareholders Equity 180,000 140,000

Total Assets 510,000 340,000

Net Sales 655,000 380,000

Profit Before Income T 258,000 155,000

Values in Euros

The financial data are presented according to the International Financial Reporting Standards.

Financial Comments

2016 balance sheet accounts have been reformed.

Balance Sheet Notes

• Subject's recent financial statements are published according to Greek Financial Standards (GFS). Due to that reason,

comparisons with previous fiscal years in which company published its balance sheets according to Hellenic Financial

Standards or IAS/IFRS, are not presented.

Full Length Financial Statement

ASSETS

Accounts31/12/2016 Change '16 -

'15 (%)

31/12/2015 Change '15 -

'14 (%)

31/12/2014

GFS GFS GFS

Non-Current Assets (Net Value) 110,000 -31.25 160,000 45.45 110,000

Acquisition 135,000 -43.75 240,000 -36.84 380,000

Depreciation 25,000 -68.75 80,000 -70.37 270,000

Tangible Fixed Assets (Net Value) 110,000 -31.25 160,000 45.45 110,000

Acquisition 135,000 -43.75 240,000 -36.84 380,000

Depreciation 25,000 -68.75 80,000 -70.37 270,000

Buildings and Installations (Net Value) N /A 160,000 45.45 110,000

Acquisition N /A 240,000 -36.84 380,000

Depreciation N /A 80,000 -70.37 270,000

Current Assets 180,000 -30.77 260,000 6.12 245,000

Inventories 48,000 -51.02 98,000 117.78 45,000

Merchandise 48,000 -51.02 98,000 117.78 45,000

Trade and Other Receivables 90,000 -19.64 112,000 -20 140,000

Trade Receivables 52,000 0 52,000 -44.09 93,000

Prepaid Taxes N /A N /A 47,000

Other Receivables N /A 60,000 N/A

Transit Debit Accounts 38,000 N/A N /A

Prepaid Expenses 38,000 N/A N /A

Cash and Cash Equivalents 42,000 -16 50,000 -16.67 60,000

Cash in Hand 42,000 - 1 6 50,000 -16.67 60,000

Total Assets 290,000 -30.95 420,000 18.31 355,000

LIABILITIES

Accounts31/12/2016 Change '16 -

'15 (%)

31/12/2015 Change '15 -

'14 (%)

31/12/2014

GFS GFS GFS

TEST COMPANY S.A

13/6/2017 6/13

Accounts31/12/2016 Change '16 -

'15 (%)

31/12/2015 Change '15 -

'14 (%)

31/12/2014

Total Equity -10,000 -108.33 120,000 -22.58 155,000

Shareholders Equity -10,000 -108.33 120,000 -22.58 155,000

Share Capital 90,000 - 2 5 120,000 -22.58 155,000

Retained Earnings (Loss) -100,000 N/A N /A

Liabilities 300,000 0 300,000 50 200,000

Long-Term Liabilities 50,000 -50 100,000 N/A

Bonds Issued and Intercompany Loans 50,000 - 5 0 100,000 N/A

Short-Term Liabilities 250,000 25 200,000 0 200,000

Trade Payable 50,000 0 50,000 -20.63 63,000

Customers Payments in Advance N /A N /A 47,000

Short-Term Bank Debts 145,000 N/A N /A

Tax and Duties 55,000 -8.33 60,000 5 0 40,000

Social Security Payable N /A 40,000 N/A

Short-Term Provisions N /A N /A 50,000

Transit Credit Accounts N /A 50,000 N/A

Earned Expenses N /A 50,000 N/A

Total Owners Equity and Liabilities 290,000 -30.95 420,000 18.31 355,000

Values in Euros

Profit & Loss Statement

Accounts1/1/2016 -

31/12/2016

Change '16 -

'15 (%)

1/1/2015 -

31/12/2015

Change '15 -

'14 (%)

1/1/2014 -

31/12/2014

GFS GFS GFS

Turnover Income 248,000 -47.01 468,000 9.09 429,000

Net Sales 248,000 -47.01 468,000 9.09 429,000

Total Cost 124,000 -66.49 370,000 13.85 325,000

Cost of Sales 124,000 -66.49 370,000 13.85 325,000

Gross Profit (Loss) 124,000 26.53 98,000 -5.77 104,000

Other Operating Income N /A 50,000 N/A

Administrative Expenses 60,000 N/A N /A

Operating Depreciation Expenses of Fixed Assets 40,000 N/A N /A

Profit/(Loss) Before Tax, Financing andInvesting Results and Depreciation-Amortisation (EBITDA)

104,000 -29.73 148,000 42.31 104,000

Depreciation and Amortisation 40,000 N/A N /A

Profit/(Loss) Before Tax Financing and Investing Results 64,000 -56.76 148,000 42.31 104,000

Financial Expenses 80,000 N/A N /A

Profit/(Loss) Before Tax -16,000 -110.81 148,000 42.31 104,000

Profit/(Loss) for the Period (A) -16,000 -110.81 148,000 42.31 104,000

Values in Euros

Statement of Changes in Equity

Accounts1/1/2016 -

31/12/2016

Change '16 -

'15 (%)

1/1/2015 -

31/12/2015

Change '15 -

'14 (%)

1/1/2014 -

31/12/2014

GFS GFS GFS

Equity Balance According to Previous IFRS 6,000 N/A N/A

Profit/(Loss) for the Period -16,000 N/A N /A

Equity Balance Carried forward -10,000 N/A N/A

Values in Euros

Company Ratios

PROFITABILITY RATIOS

Ratios31/12/2016 Change '16 - '15

(%)

31/12/2015 Change '15 - '14

(%)

31/12/2014

Return on Equity (Before Income Tax) (%) -29.09 -127.02% 107.64 60.42% 67.10

Return on Equity (Before Interest and Income Tax)

(%)116.36 8.10% 107.64 60.42% 67.10

Return on Capital Employed (Before Income Tax)

(%)-4.51 -111.78% 38.19 30.34% 29.30

Return on Capital Employed (Before Interest and

Income Tax) (%)18.03 -52.79% 38.19 30.34% 29.30

Gross Profit Margin (%) 5 0 138.78% 20.94 -13.61% 24.24

Operating Profitability (%) 25.81 -18.37% 31.62 30.44% 24.24

Net Profit Margin (Before Income Tax) (%) -6.45 -120.37% 31.62 30.44% 24.24

Net Profit Margin (Before Interest and Income Tax)

(%)25.81 -18.37% 31.62 30.44% 24.24

TEST COMPANY S.A

13/6/2017 7/13

Ratios31/12/2016 Change '16 - '15

(%)

31/12/2015 Change '15 - '14

(%)

31/12/2014

Net Profit Margin EBITDA (before Interest, Income

Tax, Depreciation and Non Operating Income) (%)41.94 32.64% 31.62 30.44% 24.24

Efficiency of Financial Leverage (X) N/C N/A 4.65 N/A N/C

Personnel Productivity (EURO) 24,800 -47.01% 46,800 9.09% 42,900

Personnel Profitability (EURO) N/C N/A 14,800 42.31% 10,400

CAPITAL STRUCTURE AND VIABILITY RATIOS

Ratios31/12/2016 Change '16 - '15

(%)

31/12/2015 Change '15 - '14

(%)

31/12/2014

Financial Leverage (:1) 1.03 45.07% 0.71 26.78% 0.56

Total Debt Equity Ratio (:1) N/C N/A 2.50 93.80% 1.29

Banks-Short Term Obligations to Owners Equity

(%)N/C N/A N/C N/A N/C

Capital Structure (X) N/C N/A 2.82 23.14% 2.29

Basic Period of Viability (DAYS) 2 6 2 63.75% 1 6 0 -28.89% 2 2 5

Equity to Fixed Assets (X) N/C N/A 0.75 -46.81% 1.41

Fixed Assets to Long Term Liabilities (X) 2.20 37.50% 1.60 N/A N/C

Fixed Assets to Total Owners Equity and Liabilities

(%)37.93 -0.45% 38.10 22.94% 30.99

Interest Coverage (Before Interest and Income

Tax) (X)0.80 N/A N/C N/A N/C

LIQUIDITY RATIOS

Ratios31/12/2016 Change '16 - '15

(%)

31/12/2015 Change '15 - '14

(%)

31/12/2014

Current Ratio (Χ) 0.98 -22.22% 1.26 2.44% 1.23

Quick Ratio (Acid Test) (Χ) 0.65 -28.57% 0.91 - 9 % 1

Cash Ratio (Χ) 0.20 -28.57% 0.28 -6.67% 0.30

Working Capital (EURO) -70,000 -216.67% 60,000 33.33% 45,000

Short Term Liabilities to Working Capital (Χ) N/A N/A 3.33 - 2 5 % 4.44

ACTIVITY RATIOS

Ratios31/12/2016 Change '16 - '15

(%)

31/12/2015 Change '15 - '14

(%)

31/12/2014

Collection Period (DAYS) 7 7 35.09% 5 7 -27.85% 7 9

Payable Period (DAYS) 1 4 7 162.50% 5 6 -21.13% 7 1

Inventory Turnover (DAYS) 2 1 5 202.82% 7 1 39.22% 5 1

Operating Cycle (DAYS) 2 9 1 129.13% 1 2 7 -2.31% 1 3 0

Commercial Cycle (DAYS) 1 4 4 102.82% 7 1 20.34% 5 9

Equity Turnover (Χ) 4.51 32.65% 3.40 22.74% 2.77

Turnover of Capital Employed (Χ) 0.70 -42.15% 1.21 0 % 1.21

Fixed Assets Turnover (Χ) 1.84 -46.97% 3.47 -11.02% 3.90

Significance of Selling Expenses (%) N/C N/A N/C N/A N/C

INVESTOR RATIOS

Ratios31/12/2016

Share Internal Value (EURO) N/C

Earnings per Share (EURO) N/C

Dividend per Share (EURO) N/C

Dividend to Net Income (Before Tax) (%) N/C

Sector Ratios

PROFITABILITY RATIOS

Ratios2016 Change '16 - '15

(%)

2015 Change '15 - '14

(%)

2014

Return on Equity (Before Income Tax) (%) N/A N/A -24.24 -150.88% 47.62

Return on Equity (Before Interest and Income Tax)

(%)N/A N/A -24.24 -150.88% 47.62

Return on Capital Employed (Before Interest and

Income Tax) (%)N/A N/A -22.22 -213.26% 19.61

Gross Profit Margin (%) N/A N/A 14.28 -71.42% 5 0

Operating Profitability (%) N/A N/A -57.14 -71.42% 5 0

Net Profit Margin (Before Income Tax) (%) N/A N/A -57.14 -214.26% 5 0

Net Profit Margin (before Interest, Income Tax,

Depreciation and Non Operating Income) (%)N/A N/A -57.14 -214.26% 5 0

LIQUIDITY RATIOS

Ratios2016 Change '16 - '15

(%)

2015 Change '15 - '14

(%)

2014

Current Ratio (Χ) N/A N/A 9.33 805.82% 1.03

Quick Ratio (Χ) N/A N/A 6 589.66% 0.87

TEST COMPANY S.A

13/6/2017 8/13

Ratios2016 Change '16 - '15

(%)

2015 Change '15 - '14

(%)

2014

Working Capital (EURO) N/A N/A 150,000 5 0 % 100,000

ACTIVITY RATIOS

Ratios2016 Change '16 - '15

(%)

2015 Change '15 - '14

(%)

2014

Collection Period (DAYS) N /A N/A 52.14 -68.26% 164.25

Payable Period (DAYS) N /A N/A 30.42 -91.66% 3 6 5

Inventory Turnover (DAYS) N /A N/A 304.17 66.67% 182.50

Equity Turnover (Χ) N/A N/A 0.42 -55.79% 0.95

Turnover of Capital Employed (Χ) N/A N/A 0.39 0 % 0.39

CAPITAL STRUCTURE AND VIABILITY RATIOS

Ratios2016 Change '16 - '15

(%)

2015 Change '15 - '14

(%)

2014

Financial Leverage (:1) N /A N/A 0.14 N/A N/C

Total Debt Equity Ratio (:1) N /A N/A 0.17 N/A N/C

Interest Coverage (Before Interest and Income Tax)

(X)N /A N/A N/C N/A N/C

Sector Sample of Companies

2016 2015 2014

Number of Companies - 1 1

The sample of companies of the sector examined consists of companies that have published a Balance Sheet for the

respective year.

Interpretation of Balance Sheet Symbols

• When the minus sign (-) appears to Income Tax Payable account or to other Tax accounts indicates a taxobligation, while the opposite signifies a tax return.

• Some ratios are calculated using the average value of the accounts of the Balance Sheet or MidtermStatements. For applying this type of calculation, financial statements must be presented in succession,with common accounting standards (either Greek Standards or IFRS or GFS) and with the same depth ofanalysis. In the opposite case, the corresponding ratios are calculated based on the accounts as at theyare presented in the reporting year.

• N/A: Not Available

• N/C: Not Calculable

• The indications N/A and N/C may appear in cases where accounts that participate in the computation of theratios or in the accounts changes are not detected in the original balance sheet as well as the computationof certain ratios does not have a meaning i.e. Return on Equity ratio or Total Dept Equity ratio when Equityis negative, etc.

Balance Sheet Graphs

TEST COMPANY S.A

13/6/2017 9/13

TEST COMPANY S.A

13/6/2017 10/13

Company Ranking in Sector

Subject, among 1 sample of companies of its sector Trade (Supermarkets - Department Stores), was ranked as follows,

based in 2015 B/S details :

TEST COMPANY S.A

13/6/2017 11/13

Ranking

Fixed Assets 1

Total Fixed Assets 1

Equity Capital 1

Total Income 1

Contribution in Sector

Having evaluated subject accounts described in the last B/S (2015) in relation to the corresponding accounts of the firms in

the sector Trade (Supermarkets - Department Stores) (sample of 1 companies), we make note that subject contributes as

follows in shaping sector's financial figures :

Company Participation

(Values in Euro) %

Fixed Assets 160,000 100%

Trade and Other Receivables 112,000 100%

Total Assets 420,000 100%

Total Equity 120,000 100%

Liabilities 300,000 100%

Turnover Income 468,000 100%

Gross Profit (Loss) 98,000 100%

The participation percentage for the account Profit / (Loss) Before Tax is calculated by using only the profitable companies of the

sector.

Comparison with Sector (Absolute figures)

The following table describes subject's specific accounts as they appeared in the last Balance Sheet, and relates them to the

averages figures for its corresponding sector Trade (Supermarkets - Department Stores). Sector averages have been

calculated from a sample of 1 companies for the year 2015.

Company Sector Averages

(Values in Euro) (Values in Euro)

Fixed Assets 160,000 30,000

Trade and Other Receivables 112,000 70,000

Total Assets 420,000 210,000

Total Equity 120,000 180,000

Liabilities 300,000 30,000

Turnover Income 468,000 70,000

Gross Profit (Loss) 98,000 10,000

Profit/(Loss) Before Tax 148,000 -40,000

Comparison with Sector (% Variations)

Having examined the course of subject accounts in comparison with the corresponding accounts of the sector Trade

(Supermarkets - Department Stores), which it belongs to, we notice the following changes. Sector averages have been

calculated from a sample of 1 (2015), 1 (2014) companies.

CompanyChanges

'15 - '14

SectorChanges

'15 - '14

Fixed Assets 45.45% -40%

Total Fixed Assets 18.31% 40%

Total Equity -22.58% 20%

Turnover Income 9.09% -30%

Gross Profit (Loss) -5.77% -80%

Profit/(Loss) Before Tax 42.31% -180%

Terms of Use: ICAP Group. All Rights Reserved. No part of this report may be reproduced or distributed in

any form or by any means or stored in a database or retrieval system without the prior written permission ofICAP. This report is provided by ICAP for the sole use of the customer requesting it for confidential and internaluse only. Where the information contained in the report includes personal data, ICAP provides this report, andthe customer agrees to use this report, in accordance with the provisions of Law 2472/1997 concerning theprotection of persons from processing of their personal information. This report is provided with theunderstanding on the customer's part that ICAP exercises maximum possible care to ensure the accuracy of itscontents but that due to the very large volume of data processed, the fact that the data are collected from avariety of sources that cannot always be cross-checked or verified, and the length of time it takes to collectand process the data, ICAP is not responsible for any inaccuracies, misrepresentations, or omissions in theinformation. This report is also provided with the understanding that ICAP is not responsible for the subsequent

TEST COMPANY S.A

13/6/2017 12/13

use interpretation or use of the information in this report.

The Evaluation of Creditworthiness (ICAP Score) is a classification not issued in accordance with therequirements of Regulation 1060/2009 of the European Parliament and of the Council on credit rating agencies,as it applies to ICAP Credit Rating.

For more information please visit www.icap.gr

For any additional information or clarifications regarding this report please contact us at telephone: +30

2107200399, email: [email protected] information regarding pending orders please contact us at telephone +30 2107200349, email:

[email protected].

For any further information regarding ICAP Group services, please contact our Customer Care Department at

telephone: +30 210 7200050, email: [email protected].

TEST COMPANY S.A

13/6/2017 13/13