Manufacturer of agricultural machinery

2015
KHOZYAIN
INFORMATIONAL MEMORANUM
manufacturer of agricultural machinery

Contents
I. Description of the company
• General information about the Company
• Key products of the Company and main directions of its
activities
• Organizational structure and management team
II. Description of the market of agricultural
machinery
III. Strategy of the company’s development

“Intensive Technologies” LLC. Co. is an experienced player at the market of
agricultural machinery, whose production sites provide good access to
consumers from Russia and CIS states.
» Annual turnover – about 9 mln EURO
» Number of employees: 186 persons, including 15 design
engineers and adjusters
» Types of manufactured machinery:
• feed dispensers with two horizontal augers ИСРК-12, ИСРК-
12Ф, ИСРК-15 and ИСРК-15Ф;
• feed dispensers with one vertical auger СРК-6В and СРК-11В;
• feed dispensers with two vertical augers СРК-12В, СРК-14В,
СРК-16В, СРК-18В and СРК-21В;
• dispensers-straw blowers RVSС-1500, 1500Д, 2500;
• tractor-mounted bucket dump trailers PSKT-15 and 18
• organic fertilizer distributor ROUM-14, 20 and 24.
» Location: “Intensive Technologies” LLC is located in Smolensk,
along with the prospective of plant foundation on the territory of
“Phoenix” Industrial Park. One of the production sites of
“Khozyain” Co – “Zapagromash” LLC. - is situated in Minsk
(Belarus)
» Advantageous location:
• good access to main consumers in Russia: Pskov, Bryansk,
Orel, Kursk;
• perspective supplies to the territory of Russia and other CIS
countries.
General information about the Company Geographic position of the Company
Source: information of the Company
KHOZYAIN
KHOZYAIN
Smolensk

The group of companies “Khozyain” is a family company having the many years’
experience of cooperation with foreign partners
History of establishment and development of “Khozyain” group of companies Ownership structure of the group of companies
2000
2003
2007
2006
2004
the first unit for feed mixing ИСРК-12 “Khozyain” was manufactured in
the Republic of Belarus by the license of “MarMix” Co. (Italy)
the 100th “Khozyain” unit was manufactured and the first feed
dispenser with clam-type suppressor ИСРК-12Г “Khozyain”
output of new machinery models was organized: ИСРК-12Ф
“Khozyain” with a mill for silage and haylage self-loading, mixer-feed
dispenser with vertical augers СРК-11В “Khozyain”
the jubilee 500th feed dispenser ИСРК-12 “Khozyain” was
manufactured
the 1000th feed dispenser ИСРК-12 “Khozyain” was shipped
2008
2009
the 1500th feed dispenser “Khozyain” was manufactured, output of a
supplementary unit for straw cutting and blowing was mastered, the
first mixer-dispenser with two vertical augers СРК-14В was
manufactured
Opening of a plant for output of “Khozyain” machinery in
Smolensk.
A decision was taken about production reorientation to the
market of the Russian Federation.
the 3000th feed dispenser “Khozyain” was shipped. Rebranding of the
company’s production portfolio was started
new types of machinery were manufactured: straw dispenser-blowers
RВС-2500 – “Khozyain”, agricultural semi-trailers ПСКТ-15
“Khozyain”, multifunctional organic fertilizer dispensers РОУМ-20
“Khozyain”
production was modernized in the Republic of Belarus, new capacities
were put into operation in the Russian Federation. Output of the first
stationary feed mixers ССК-21В was started, multifunctional organic
fertilizer dispensers РОУМ-14 – “Khozyain”. The 4500th horizontal
feed dispenser ИСРК-12 “Khozyain” was manufactured
2011
2012
2014
10%
10%
80%
Main numeric indicators
» Total number of employees, persons : 186
» Production and office areas: 14 961.2 sqm
» Annual turnover: 9 mln EUR
» Quantity of types of manufactured products: 7 pcs
» Quantity of output machinery models: 21 pcs
Physical person No. 3
Legal entity possessed
by a physical person No.1
Physical person No. 2
the trailed straw dispenser-blower РВС-1500 was manufactured

Production quality complies with requirements and standards
All products manufactured by the group of companies
“Khozyain” are certified in accordance with the requirements of
machinery sales in countries-markets and they are provided
with supporting documents.
In accordance with the existing plans machines are
tested in independent certified laboratories at machinery
testing stations both in the Republic of Belarus and in the
Russian Federation.
Products have certificates of compliance with the
requirements of standards of the Republic of Belarus, the
Russian Federation, the Customs Union and the European
Union.
Quality control departments are functioning at
enterprises, and they fulfill input, inter-operational and output
quality control of the machinery manufactured at enterprises.
Every quarter the marketing department performs survey
among consumers, including the assessment of clients’
satisfaction in quality of the machinery. In 2014 “Intensive
Technologies” LLC obtained certificate of compliance with the
requirements of GOST ISO 9001-2011 (9001-2008) of quality
management systems.
In 2015 “Khozyain” group of companies received the
certificate of compliance with the requirements of Directive
2006/42/EC.

The company has an extensive dealer network in CIS countries
Quantity of dealer companies by country
» Moldova - 2 companies
» Russia - 62 companies
» Kazakhstan - 4 companies
» Ukraine - 3 companies
» Kyrgyzstan - 1 company
» Uzbekistan - 1 company
Comment:
Dealer companies and service centres of the
“Khozyain” group of companies provide
commissioning of the machinery and training of the
client’s technical staff, post-guarantee servicing and
supply of spare parts.
» Belarus - 1 company

Availability of production areas is sufficient for organization of the full cycle
production
Structure of areas by the type of usage, sqm Comment
The group of companies “Khozyain”
is:
• an acting member of the
Smolensk Chamber of Commerce
and Industry,
• an acting member of the Russian
Association of manufacturers of
agricultural machinery
“Rosagromash“,
• the supplier of machinery for the
Russian State Leasing Company
“Rosagroleasing”,
• an acting member of the
Chamber of Commerce and
Industry of Belarus,
• the supplier of products for the
National Leasing Operator of the
Republic of Belarus
“Promagroleasing”.
Production site
(Minsk, Belarus)
Offices 936.5 (6%)
Production 14,024.7 (94%)
Total 14,961.2(100%)
Production site
(Smolensk, Russia)

• General information about the Company
• Key products of the Company and main directions of its activities
• Organizational structure and management team
II. Description of the market of agricultural machinery
Contents

The group of companies “Khozyain” is working at four key directions which
successfully complement each other
Services of metal working
Trade of spare parts
Sales on the territory of CIS
countries
Sales on the territory of RF1
2
3
4
General information about direction
Key direction of activity
by the group of companies
100%
40%
13%
2%
45%
Orders are accepted for plasma and metal cutting
Minsk is the central department for sales of spare parts and consumer
materials. Here, the required quantity of spare parts and components are
to be manufactured and imported. Shipments to all sales markets are
fulfilled from here.
Marketing of products through dealers in the CIS countries.
Servicing during the guarantee and post-guarantee period is
performed by servicing group.
The territory of sales: from Kaliningrad to Khabarovsk. All
machinery assortment is marketed. 92% of sales via dealers, the
rest 8% are direct sales, mainly to Smolensk and adjacent provinces.
10% of export supplies are directed to CIS states.
Total:

Manufactured machinery and equipment meets the demand in products for care
and upkeep of cattle at cattle breeding farms
Comment
» The trade mark “Khozyain” produces:
• feed shredders-mixers-dispensers of
horizontal and vertical types,
• straw dispensers-blowers for cattle
bedding,
• semi-trailers for transportation of
agricultural cargoes,
• organic fertilizer dispensers.
» The machinery is manufactured in
accordance with the technical
documentation of leading European
manufacturers adapted to working
conditions in CIS countries.
Company’s product range
KHOZYAIN

Function determining units and components are purchased by “Khozyain” Group
of Companies from leading European manufacturers on beneficial terms, EURO
KEY SUPPLIERS
Chains Hydraulic motors Weighing systems, fodder analyzers
Hydraulic distribution valves Hydraulic pumps
Reduction gears Axles, suspensions Structure of purchases from European manufacturers, thsd EUR
ADR
COMER
DG
500
433
349WALVOIL
420
CASSAPA
BREVINI
IWIS
213
136
1.120Прочие
127

Installation and
assembly
Adjusting and
testing
Welding and
mechanical-
plumbing
Procuring Protecting
Gas and plasma cutting
of metal sheets
Installation of hydraulic
system, weighing pins,
braking system,
electrical parts
Assembly of augers and
conveyers, chutes,
pressing of chains
Filling of oils, testing of
hydraulic system,
electrical calibration
Idle running, check of
the light alarm system
Preparation of services,
painting
Lubrication of bearings
and all friction
components
Manufacturing process
Welding of drawbar,
bin, casing, tank,
frame, grab, drum
Stamping, milling,
turning, piercing,
bending
Grinding of scale and
seams, pressing-in
Development of
control cards
Circle and strip cutting,
profile material cutting)
Chain and pipe cutting
Treatment quality
control
Installation of cutters,
wheels, sticking of
labels
Assembly quality
control
Outlet quality control Output control
Control of agricultural machinery manufacture consists of five main stages
1 2 3 4 5

The newest equipment of the best European manufacturers is used in the
manufacturing process
» Hydraulic press brake SPEED
» Painting and drying chamber VENUS 1554
» Wet-type fettling plant model PC-BL 854
» Plasma cutting unit Plasmacut 12001/20-P
» Universal lathe Bulgaria Holding, model CU 630/5000
» Supporting single-beam electrical bridge crane, load lifting capacity 10 tons, span 15.5 m, lifting height 6 m
» Mobile spraying unit with pneumatic drive MERKUR SPRAYER
» Hydraulic single-post press, force 250 t
» Wet-type fettling plant BLASTLUX model PC-BL 954
» ainting and drying chamber PB-VB 1254
» Painting unit Mercur 15:1 (28:1)
» Press-perforator NITTO with hydraulic actuator model HS 06-13
» Electrically driven hydraulic pump NITTO HPD-052
» NC 3-axis milling machine FRVER MB-14R
» NC vertical milling machine TM-2
» Hydraulic single-post press PYE-250
2012
2012
2012
2012
2012
2013
2014
2011
2014
2014
2013
2012
2012
2013
2010
2014
Description of equipment
Year of putting in
operation
Total cost of equipment: 3,08 mln EUR

No companies exist among European manufacturers with absolutely the same
types of produced machinery. No companies exist on the territory of Russia with
so broad range of assortment
Manufacturer Country
Year of
establishment
Horizontal feed
dispensers
Vertical feed
dispensers
Straw
dispensers-
blowers
Dump
trailers
Organic
fertilizer
dispensers
Wideness of
products
assortment
DeLaval
Siloking
Penta
BVL Group
Kuhn
Triolet
Storti
Source: news sites, websites of the companies













1883
1983
1973
1860
1916
1950
1944 
OJSC “Novosibirsk Pilot and Experimental
Plant of Non-Standard Equipment
OJSC “Slobodskoy Machine Engineering
Plant”»
PK “Yaroslavich”
“Zapagromash” LLC and “INTEKH” LLC
Russia
  
  
  


Director -
A.G. Pechura
Chairman of the Board of
Directors
A.N. Fedyukovich
.
Development Director
A.A. Mozolyako
Director of the subsidiaries
network
V.A. Fedyukovich
Transportsection
Materialsdepartment
ChiefEngineer
S.A.Sobolev
Production
DeputyDirector
G.N.Tolkach
Chiefaccountant
M.E.Vinnik
SalesinRB
S.I.Kozlov
SalesinRF
A.R.Gorgodze
SalesinCIS
Directorof“Intech”
LLC
V.V.Krugly
Foreigneconomic
activity
DeputyDirectorfor
economicissues
D.N.Kurilovich
Lawyer
Personnel
management
PZO
Bookaccounting
officе
Production
Service,
spares,RF
Marketing
МPP,MP
Design
Bureau
ChiefEngineer
office
Production
Service,RB
spareparts
Organizational managing structure of the group of companies “Khozyain”
contributes to the effective business conduct

Company management has a rich working experience at the market
Director
Director
Commercial
Director
Chief of marketing
department
Ivan G. Pechura
Education: Mogilev machine engineering institute, specialty – machine engineering technology, 1975
Institute of National Economy named after Kuibyshev 1985-1987
Key working experience:
1981-2002: Deputy Director General of “Zhilkommuntekhnika” Scientific and Production Association
2002 – the present time: Director of the Company.
Victor V. Krugly
Education: in 2006 the Academy of Management under the President of the Republic of Belarus, Minsk
Faculty of management (the second higher education), manager of economy
1988 – Belarusian Polytechnical Institute, Minsk
Automobile and tractor faculty, mechanical engineer
Since 2012 – Deputy Director for production; since 2014 – Director
2001 – 2012: “Lidagroprommash” OJSC – Director.
Andrei R. Gorgodze
Education: Minsk Radiotechnical Institute, specialty – semi-conductors and devices
1997-2001: Belarusian State University – Faculty of Law – jurisprudence
2010-2013: Commercial Director of “Agromashholding” LLC, RF. Manufacture of Terrion tractors
2013 – present time: Deputy Director and commercial director.
Yuri V. Smirnov
Education: Belarusian Economic State University. Executive MBA, Master of economic sciences;
Belarusian Economic State University; faculty of marketing.
2007-2013 Director of “Belorg S” LLC Co.
2013 by the present time: chief of marketing and advertisement of the Company

II. Description of the market of agricultural machinery
Contents

Main sales markets are the Russian Federation and the Republic of Belarus
More than 4500 machinery units
(predominantly cutters and mixers for feed
dispensers) have been supplied to buyers in CIS
countries over 15 years of activity. On the
beginning of the year 2015 more than 2000 farms
in Russia, Belarus, Ukraine, Moldova, Uzbekistan,
Kazakhstan, Kyrgyzstan and Azerbaijan
successfully operate the machinery “Khozyain”.
The group of companies “Khozyain” produces
products in accordance with the balanced demand
and offer in CIS states. These companies are the
only manufacturers of horizontal feed dispensers
for preparation and distribution of fodder to cattle
by using the self-loading equipment on the
territory of CIS states.
On the whole, sales are growing in the group
of companies (mainly due to sales in the Russian
Federation), and the company sees opportunities
and prospects for its development.
Structure of sales of the Group of companies in
2014, %
58%
3%
39%
Other CIS countries
Belarus
Russia
Dynamics of sales in the group of companies
“Khozyain”, pcs.
617
504540548
2014201320122011

The Company takes 26% of the Russian market
In the beginning of the 2015 over 2 000 units of
the “Khozyain” machinery were operated in the Russian
Federation. Geography of supplies includes practically all
regions of the country, except for the provinces with the
underdeveloped cattle breeding (Murmansk, Magadan,
Kamchatka and other provinces).
The established system of work in the Russian
Federation made it possible for the Group of companies
to optimize expenditures for sales of the manufactured
machinery, guarantee and ordinary servicing, to provide
a high level of access by clients to the required
consumables.
Structure of sales in the Russia Federation in 2014 ,%
7%
12%
1%
13%
17%
50%
ROUMRVS SSKSRKPSRKISKR
Dynamics of Company’s sales in the Russian Federation, pcs.
241244
284
257
201320122011 2014
Share of the Company at the Russian market,%
30%
6%
26%
31%
7%
Импорт
НОЭЗНО
Хозяин
Слободской МЗ
Колнаг
Source: information of the Company, news portals

Russian Federation
High quality of the produced machinery is
confirmed by experts at international exhibitions
with the participation of the group of companies
“Khozyain”. In 2015 the innovation model of
dispensers of organic fertilizers РОУМ-14
“Khozyain” became the winner of the exhibition
«AgroFarm-2015» (Moscow).
In 2009-2013 the company’s products
became the winners of the open concourse for
the best agricultural machine “The Best Machine
for Cattle Breeding” in the Russian Federation. In
2010-2011 the machinery won the silver medal
at the «AgroSalon» exhibition (Moscow), diploma
of the 1st category and the Gold Medal of the
international agroindustrial week “Golden
Autumn”, the diploma of the international
exhibition “BelAgro” etc.
Regional structure of sales in the Russian Federation
in 2014, %
7%
13%
18%
27%
18%
17%
Central Federal District
Far Eastern and Siberian Federal District
Southern and Caucasian Federal District
Volga Federal District
Northwestern Federal District
Ural Federal District

The market of the Republic of Belarus is the second biggest one, where the
Company’s share is equal to 60%
The dynamics of sales in 2011-2014 in the Republic of
Belarus was not practically changed during the whole
period.
The market has the steady demand and its consumers
are satisfied with the quality of products, the general course
of the state for development of the agroindustrial sector of
the economy.
The planned expansion of the model row will help the
company retain its market share in the segment “feed
dispenser” at the level of 60% and to increase volumes of
sales due to sales of machinery in the category “semi-
trailers”.
Structure of sales in the Republic of Belarus in 2014,%
6%
84%
2%
6%
2%
PSKT
PBC
IBS
ISKR
ROUM
Dynamics of sales in the Republic of Belarus, pcs.
241244
284
257
2014201320122011
The market share of the Republic of Belarus,%
30%
60%
10%
Import
Belarusian producers
Hozyain

Markets of the rest perspective CIS countries
Markets of CIS countries are rather
perspective and interesting for the group of
“Khozyain” companies: they have got a potential
and opportunities for Company’s profit growth,
therefore, since 2012 an active work has been
started for study and sales in these regions. As on
the beginning of 2015 the group of “Khozyain”
companies sold more than 100 machinery units to
CIS states: Ukraine, Kazakhstan, Uzbekistan,
Kyrgyzstan, Moldova, Tajikistan.
The big potential at the Ukrainian was not
practically implemented in sales in 2014 due to
unstable political situation in this region.
The Kazakhstan market is also perspective
due to the big cattle number in this country, loyalty
of consumers to machinery of the Belarusian and
Russian production.
Structure of sales in CIS in 2014,%
5%
14%
29%
33%
19%
Kyrgyzstan
Uzbekistan
Kazakhstan
Moldova
Ukraine
Dynamics of sales in CIS states, pcs.
21
2728
15
2011 20132012 2014

The Company has determined the intensive development strategy within the
frameworks of the established market and political conjuncture aimed at import
substitution and seizure of appearing niches
Purpose of the
project
» Implementation of the investment project along with involvement of the foreign strategic partner
(competence and technologies plus cofinancing).
Project indicators
» Period of project implementation: 2016-2022.
» Year of payoff: 2022.
» Internal rate of return: 16%
» Volume of the required investments: 10 500 000 EUR.
Project stages
» Construction of a new plant having the area of 21 000 sqm.
» Mastering and output of 18 new types of products of the machine engineering industry for 4
branches of economy (agriculture, housing and utilities, civil engineering, forestry industry).
» Production volume increase by 3 times.

Main factors which influence the growth of the market share of “Khozyain”
group of companies.
Adopted in 2014 “Strategy of national security of the RF till 2020”, aimed at import substitution;
Devaluation of the Russian ruble which has reduced the purchasing power and sales of expensive imported machinery;
Participation of the Company in state support programs for agricultural equipment manufacturers (resolution of the
Government of RF No. 1432, dated 27.12.12, regional programs of subsidies for buyers of machinery made in RF);
Agreement on supplies of machinery with the state leasing operator of PJSC “Rosagroleasing”, as well as regional leasing
operators who provide advantageous conditions for lease of “Khozyain” machinery;
Growth of sales volumes of power intensive tractors by other manufacturers of agricultural machinery which will require
respective trailed equipment in future;
Planned increase of threshold values of the food safety of the country during 7-10 years planned by the Ministry of
Agriculture of the Russian Federation.
Reduction of the rate by the Central Bank of the Russian Federation and, as a consequence, reduction of rates by credits for
farmers;
World tendencies for careful farming and organic growing of products will contribute to growth of sales of organic fertilizers
dispensing, rather than of mineral fertilizers.

Group of companies “Khozyain” has essential potential of growth
• Own production in the Republic of Belarus and the Russian
Federation
• Availability of highly qualified personnel (designers, engineers,
service engineers)
• Confirmation with tests and certificates of production quality
• Strong, well-known brand with history
• Financial stability of the group of companies, diversification of
incomes
• Well-established sales network
• Narrow line of output machinery for manufacturers of
agricultural products
• Growth of expenditures for maintenance and development of
brand, investments to marketing
• Small reserve for reduction of production self-cost.
• Competition level reduction due to adopted strategies of import
substitution in RB and RF
• Growth of the number of the used powerful tractors and absence
of trailed machinery for them
• Tendencies to careful agricultural production
• Participation in state programs of subsidizing , interaction with
national leasing operators, membership in profiled associations
and unions
• High loyalty among clients of the group of companies to the trade
mark “Khozyain”
• Entry to new markets of CIS and European states
• Growth of warehousing stocks due to unstable markets
• Growth of self-cost due to higher prices for raw materials and
components, inflation growth
• Reduction of shares of financing the agricultural production by
the state (sales share by programs is less than 30%)
Strengths Weaknesses
УгрозыOpportunities

* - the machinery used in the industry of housing and utilities is also applicable in civil engineering
The project of further Company’s development assumes increased output of
products within the existing infrastructure, as well as bringing the new products
to perspective markets of the Russian Federation
Strategy of Company’s development
Increased output of products within the existing
infrastructure
Bringing the new products to perspective markets of
the Russian Federation
458
units
884
units
2015 2022
Agriculture
2018 – 66 units
2022 – 298 units
Forestry
2018 – 18 units
2022 – 92 units
Housing and utilities
2018 – 26 units
2022 – 114 units
Total, units:
458
2015
705
2018
1 351
2022

It is expected that development and bringing of the self-propelled feed mixer-
dispenser will become the key project of the Company
Conditions of project implementation
Currency
Payment terms
Payment to suppliers
Development of design and
technical documentation
Production of a pilot sample
Certification
Total self-cost
Discount rate
Result of project implementation
Net flow
Discounted net flow
Simple period of recoupment
Discounted period of recoupment
Required resources
EUR
6 years
2017
50% advance payment, the rest
during the subsequent quarter
Calculation horizon
Project beginning
50% advance payment, the rest
during the subsequent quarter
318 938
110 335
3 000
88 100
16% per annum (3.78% per quarter)
4 522 256
1 792 751
24 months
33 months
Design and development work
Working capital formation
909 289
Specifications
Height: by 2.90 m
Width: by 2.60 m
Volume of mixing bath: 16-18 m3;
Type: 2 vertical augers;
Width of the loading mill: 2.0 m
Transmission: 4x4 AWD
Engine: JOHN DEERE
Price: 130 000 EUR
432 272
477 017

Date of the manufacture
beginning: 2018
Planned sales volume in
2018: 12 units
Planned sales volume during
the period from 2018 to 2022:
112 units
Dispenser of liquid organic fertilizers
Date of the beginning of
production - 2018.
Planned volumes of sales in
2018: 4 units
Planned volume of sales
during 2018-2022: 106 units.
Cattle-wagon
POWER-PUSH trailers Reloading bins
production: 2018.
2018: 9 units
during 2018-2022: 127 units.
production: 2018.
2018: 3 units
during 2018-2022: 90 units.
Majority of new projects has been planned in the segment of agricultural
machinery as agricultural companies are the main clients of the “Khozyain” trade
mark (1/3)

beginning: 2018
2018: 4 units
72 units
production - 2018.
2018: 10 units
production: 2018.
2018: 3 units
production: 2018.
2018: 3 units
during 2018-2022: 80 units
mark (2/3)
Single-axle trailers Double-axle trailers
Three-axle trailers Rolls cutter

mark (3/3)
beginning: 2018
2018: 3 units
55 units
production - 2018.
2018: 4 units
Spraying trailer Dispenser of mineral fertilizers

production: 2018.
2018: 3 units
Platform trailer
Apart from the market of agricultural machinery the Company is planning to
come out to the market of trailers of housing and utilities and construction
segments
beginning: 2018
2018: 12 units
90 units
Deicer dispensing sprayer
production - 2018.
2018: 4 units
Hooked trailer
production: 2018.
2018: 7 units
during 2018-2022: 102 units.
Sweeping and cleaning trailers

The Company also considers the projects of bringing its own products to the
market of forestry machinery
Date of the beginning of production - 2018.
Planned volumes of sales in 2018: 5 units
Planned volume of sales during 2018-2022: 106 units.
Date of the manufacture beginning: 2018
Planned sales volume in 2018: 4units
Planned sales volume during the period from 2018 to 2022: 71 units
Wood cargo trailer
Short-log trailer
Forest mulcher with a rotor
Date of the beginning of production: 2018.
Planned volumes of sales in 2018: 4 units
Planned volume of sales during 2018-2022: 83 units.

Increase of nomenclature requires expansion of production premises: in 2018
the Company plans to commission a plant having the total area of 21 000 sqm
Construction / putting into
operation and arrangement
The project presupposes land plot arrangement – at least 3 hectares
Construction of production premises – by 19 800 m2
Construction of office and household premises – by 1 200 m2
Design works: 2016
Civil and installation works, procurement and installation of equipment: 2016 - 2017
Expenditures for putting into
operation and arrangement
Design works: 624 000 EUR
Procurement and installation of equipment: 10 647 000 EUR
The total cost of the investment project is equal to 11 271 000 EUR and it includes design and
construction and installation works, provision of all production equipment, adjustment and
commissioning of equipment.
If already available equipment can be used, the cost of the project will be equal to 8 643 000 EUR.
Production volumes From 458 units of machinery in 2015 to 1 351 in 2022
Net profit from project implementation: –25.5 mln EUR (2015-2022)
Production profitability: – 1.4% in 2015, by 23% in 2022
Waiting for profitability
Structure of incomes Profit from sales of manufactured products
Financing
Financing of the project is planned from the own funds of the project initiator and by attraction of
credit resources
Supposed efficiency Discounted period of recoupment (with the comparison rate 16 %) – 6 years since the beginning
of project implementation
Amount of investments
Project description
Manufacturing of agricultural machinery in the industrial park “Phoenix” on the basis of the
existing production of “INTEX” LLC. Co., Smolensk

It is expected that implementation of plans for development of the Company will
lead to increase of proceeds by 30 mln EUR by the year 2022.
2022
30
2021
26
2020
23
2019
20
2018
+18%
15
2017
11
2016
10
2015
9
Revenue of the Company, mln EUR EBITDA, mln EUR
+53%
2022
8.8
2021
7.5
2020
6.3
2019
4.9
2018
3.3
2017
1.4
2016
1.1
2015
0.5
Comment
» Growth of production capacities and planned bringing of 18 new
products to the market will provide annual growth of Company’s
proceeds by 18% up to 30 mln EUR in 2022.
» EBITDA of the Company is growing with the rate by 53% per
annum owing to which in 2022 this indicator will reach 8.8 mln
EUR.
» It is expected that the net profit of the Company will reach 6.5
mln EUR in 2022. (71 thousand EUR in 2015)
Net profit, mln EUR
2021
+90%
2019 2022
6.5
4.3
5.3
20202017
0.9
3.1
2018
1.8
2016
0.6
2015
0.1

Address
“Intensive Technologies” LLC
Office 13, 5, Smolyaninova Street,
214031, Smolensk, Russian Federation
Telephone
Anatoly N. Fedyukovich, founder of the group
of companies “Khozain”
+375 29 676 12 64
+7 910 727 59 84
af@hozain.comwww.hozain.com
Alexander A. Mozolyako
+375 29 670 70 40
Alexander.Mozoliako@hozain.com
KHOZYAIN
Contacts

Manufacturer of agricultural machinery

More Related Content

More from Trade Representation of Russian Federation in Spain (20)

Recently uploaded (20)

Manufacturer of agricultural machinery