COMMISSION DECISION
of 25 July 2012
on the State aid n
o
SA.33114 (2012/C) (ex. 2011/NN) — Poland Alleged aid to Crist Shipyard
(notified under document C(2012) 5057)
(Only the Polish version is authentic)
(Text with EEA relevance)
(2013/9/EU)
I.
PROCEDURE
II.
BACKGROUND TO THE CASE
1.
Description of the beneficiary
Revenue category |
2009 |
2010(4) |
2011 |
hydro-engineering |
[17-23](5) % |
[4-6] % |
[3-5] % |
renewable energy |
[23-28] % |
[75-80] % |
[67-74] % |
offshore |
[21-26] % |
[6-8] % |
[6-8] % |
other (shipbuilding) |
[29-34] % |
[9-12] % |
[17-20] % |
|
2007 |
2008 |
2009 |
2010 |
2011 |
Sales revenue |
323,41 |
361,06 |
383,77 |
236,48 |
630,29 |
Sales profit |
19,10 |
20,80 |
27,10 |
5,5 |
53,1 |
Operating profit |
20,80 |
19,50 |
25,80 |
15,37 |
49,33 |
Net profit |
22,20 |
20,10 |
15,50 |
12,62 |
31,66 |
Depreciation |
2,40 |
3,30 |
4,20 |
5,58 |
10,75 |
Financial surplus |
24,60 |
23,40 |
19,70 |
18,20 |
42,41 |
2.
Description of the Programme
3.
Description of the measure
financial risk |
strong collateral |
moderate collateral |
weak collateral |
low |
0,9 % |
1,0 – 1,4 % |
1,5 – 1,8 % |
moderate |
1,0 – 1,4 % |
1,5 – 1,8 % |
1,9 % – 3,3 % |
high |
1,5 – 1,8 % |
1,9 % – 3,3 % |
3,4 % – 4,0 % |
III.
REASONS FOR OPENING THE FORMAL INVESTIGATION PROCEDURE
IV.
COMMENTS FROM POLAND
1.
The interest rate
|
2006 |
2007 |
Dynamics |
2008 |
Dynamics |
2009 |
Dynamics |
Profit on sales |
21,20 |
19,10 |
90,09 % |
20,8 |
108,90 % |
27,10 |
130,29 % |
Operating profit |
20,90 |
20,80 |
99,52 % |
19,50 |
93,75 % |
25,80 |
132,31 % |
Net profit |
16,50 |
22,20 |
134,55 % |
20,10 |
90,54 % |
15,50 |
77,11 % |
Depreciation |
1,97 |
2,40 |
121,83 % |
3,30 |
137,50 % |
4,20 |
127,27 % |
Financial surplus |
18,47 |
24,60 |
133,19 % |
23,40 |
95,12 % |
19,70 |
84,19 % |
Revenues from sales |
228,75 |
323,41 |
141,38 % |
361,06 |
111,64 % |
383,77 |
106,29 % |
|
|
Collateral object and method of valuation |
||
Crist shares Assets-based valuation method (Adjusted Net Assets Method) |
Crist shares Income-based valuation method (Adjusted present Value) |
|||
Value (PLN) |
[…] |
[…] |
||
Collateral object and method of valuation |
Shipyard Area 2 |
169 471 000 |
TOTAL: |
TOTAL: |
Market value method (income based) |
[…] |
[…] |
||
Shipyard Area 2 |
84 735 500 |
TOTAL: |
TOTAL: |
|
Forced value sales |
[…] |
[…] |
||
Shipyard Area 2 |
180 439 000 |
TOTAL: |
TOTAL: |
|
Market value method (income based) |
[…] |
[…] |
||
Shipyard Area 2 |
166 000 000 |
TOTAL: |
TOTAL: |
|
Value of the last counter-offer |
[…] |
[…] |
|
Collateralisation |
||
Rating category |
High |
Normal |
Low |
Strong (AAA-A) |
60 |
75 |
100 |
Good (BBB) |
75 |
100 |
220 |
Satisfactory (BB) |
100 |
220 |
400 |
Weak (B) |
220 |
400 |
650 |
Bad/Financial difficulties (CCC and below) |
400 |
650 |
1 000 |
2.
The benchmark
|
[…] Bank loan |
IDA loan |
Amount |
PLN […] |
PLN 150 000 000 |
Date of granting |
18.2.2010 |
14.9.2010 |
Credit duration |
3 years 10 months |
5 years 3 months |
Interest rate |
6,62 % |
6,81 % |
Value of collateral |
PLN […] |
PLN […] |
Development prospects (12) |
PLN […] |
PLN […] |
Additional risks |
Lack of certainty that the dry dock (Shipyard Area 2) will be purchased and the production line will be complete |
Loan granted for the purchase of the dry dock (Shipyard Area 2) being a completion of the production line |