MIRA INFORM REPORT

 

 

Report Date :

27.04.2011

 

IDENTIFICATION DETAILS

 

Name :

FILANTO S.P.A.

 

 

Registered Office :

Zona Industriale,  s.n. 73042 - Casarano  (LE)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2008

 

 

Date of Incorporation :

01.01.1986

 

 

Com. Reg. No.:

LE035-9143 since 19/02/1996

 

 

Legal Form :

Joint Stock Company.

 

 

Line of Business :

Manufacture of Footwear.

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

NOTES :

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – December 31, 2010

 

Country Name

Previous Rating

(30.09.2010)

Current Rating

(31.12.2010)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

Company name and address

 

Filanto S.p.a.

 

Zona Industriale,  s.n.

 

73042 - Casarano (LE) -IT-

 

 

Summary

 

Fiscal Code

:

02084790753

Legal Form

:

Joint stock company

start of Activities

:

01/01/1986

Equity

:

Over 2.582.254 Eur

Turnover Range

:

50.000.000/75.000.000 Eur

Number of Employees

:

from 131 to 150

 

 

Activity

 

Manufacture of footwear

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 02084790753

 

Foreign Trade Reg. no. : LE000555 since 31/12/1991

 

Chamber of Commerce no. : 452082 of Bari

 

Chamber of Commerce no. : 255879 of Cuneo

 

Chamber of Commerce no. : 144504 of Lecce since 31/12/1985

 

Chamber of Commerce no. : 247136 of Pavia

 

Firms' Register : LE035-9143 since 19/02/1996

 

V.A.T. Code : 02084790753

 

Foundation date

: 07/12/1985

Establishment date

: 07/12/1985

Start of Activities

: 01/01/1986

Legal duration

: 31/12/2050

Nominal Capital

: 20.000.000

Eur

Subscribed Capital

: 20.000.000

Eur

Paid up Capital

: 18.589.512

Eur

 

Members

 

 

Filograna

Antonio

 

 

 

Born in Casarano

(LE)

on 02/06/1923

- Fiscal Code : FLGNTN23H02B936T

 

 

 

Residence :

Contrada

Panesa

, 29

- 73042

Casarano

(LE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

25/06/2008

 

 

Assistant board Chairman

25/06/2008

 

 

 

 

No Protests registered

 

 

Filograna Sergio

Vito Antonio

 

 

 

Born in Casarano

(LE)

on 27/11/1966

- Fiscal Code : FLGVNT66S27B936J

 

 

 

Residence :

Via

Circonvallazione Ospedale

, 55

- 73042

Casarano

(LE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

24/06/2008

 

 

Board Chairman

25/06/2008

 

 

 

 

No Protests registered

 

 

Filograna

Antonio

 

 

 

Born in Casarano

(LE)

on 11/08/1978

- Fiscal Code : FLGNTN78M11B936H

 

 

 

Residence :

Via

Don Sturzo

, 5

- 73042

Casarano

(LE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

25/06/2008

 

 

 

 

No Protests registered

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

 

FILOGRANA

ANTONIO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

ALLEANZA SOCIALE S.P.A.

Casarano (LE) - IT -

02516130750

Board Chairman

Withdrawn

Ceased

CO.T.A.-COMPAGNIA TURISTICA ALBERGHIERA -S.R.L.

Lecce (LE) - IT -

00604520759

Director

Withdrawn

Ceased

COOPERATIVA EDILIZIA VILLAGGIO FILANTO AR.L.

Casarano (LE) - IT -

00478750755

Chairman

Withdrawn

Ceased

FIL HOLDING SPA

Casarano (LE) - IT -

01834320754

Board Chairman

Withdrawn

Ceased

FILOGRANA *S.R.L.

Casarano (LE) - IT -

01834310755

Sole Director

Withdrawn

Ceased

FILOGRANA ANTONIO

Casarano (LE) - IT -

FLGNTN23H02B936T

Proprietor

Active

Registered

FONDAZIONE EDOARDO FILOGRANA

Casarano (LE) - IT -

00917050759

Chairman

Active

Registered

IMMOBILIARE S.ANNA SPA

Gallipoli (LE) - IT -

06523070156

Sole Director

Active

Registered

LA FILANTO-S.R.L.

Casarano (LE) - IT -

00575770755

Chairman

Withdrawn

Ceased

LA NUOVA FILANTO - S.P.A.

Casarano (LE) - IT -

01174600757

Chairman

Withdrawn

Ceased

PANFIL WINNETOU S.P.A.

Patu' (LE) - IT -

00259100758

Chairman

Withdrawn

Ceased

PASTIS - CENTRO NAZIONALE PER LA RICERCA E LO SVILUPPO DEI MATERIALI - ANGELO R

Brindisi (BR) - IT -

01358130746

Director

Withdrawn

Registered

TELESUD - SRL

Casarano (LE) - IT -

00589920750

Sole Director

Withdrawn

Ceased

 

 

FILOGRANA SERGIO

VITO ANTONIO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

ALLEANZA SOCIALE S.P.A.

Casarano (LE) - IT -

02516130750

Assistant board Chairman

Withdrawn

Ceased

ALLEANZA SOCIALE S.P.A.

Casarano (LE) - IT -

02516130750

Liquidator

Withdrawn

Ceased

CITTA' DI CASARANO S.R.L.

Casarano (LE) - IT -

03465940751

Sole Director

Active

Registered

FILANTO '92 *S.R.L.

Casarano (LE) - IT -

02431470752

Sole Director

Withdrawn

Ceased

FILANTO '92 *S.R.L.

Casarano (LE) - IT -

02431470752

Sole Director

Withdrawn

Ceased

FILANTO ENERGIA S.R.L.

Casarano (LE) - IT -

04134340753

Sole Director

Active

Registered

FILANTO ENGINEERING E SERVICE S.R.L.

Patu' (LE) - IT -

10792280157

Sole Director

Withdrawn

Ceased

FILANTO ENGINEERING E SERVICE S.R.L.

Patu' (LE) - IT -

10792280157

Liquidator

Withdrawn

Ceased

FILOGRANA ANTONIO S.R.L.

Milano (MI) - IT -

03723830158

Sole Director

Active

Registered

FILOGRANA SERGIO VITO ANTONIO

Casarano (LE) - IT -

FLGVNT66S27B936J

Proprietor

Active

Registered

FONDAZIONE EDOARDO FILOGRANA

Casarano (LE) - IT -

00917050759

Director

Active

Registered

IMMOBILIARE S.ANNA SPA

Gallipoli (LE) - IT -

06523070156

Procurator

Active

Registered

PARAVITA S.R.L.

Parabita (LE) - IT -

02284150758

Sole Director

Active

Registered

 

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

For more information, in this case, we advise to request further investigations.


Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Immobiliare S.anna Spa

Gallipoli - IT -

06523070156

17.974.000 .Eur

89,87

Filograna Antonio

Casarano - IT -

FLGNTN23H02B936T

2.026.000 .Eur

10,13

 

Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

PASTIS - CENTRO NAZIONALE PER LA RICERCA E LO SVILUPPO DEI MATERIALI - ANGELO R

Brindisi - IT -

01358130746

32.096 .Eur

1,55

 

 

Active

SISTEMA INTERPORTUALE JONICO SALENTINO S.P.A. - S.I.J.S. S.P.A.

Lecce - IT -

03060130758

16.300 .Eur

1,56

 

 

Active

Gvm Real Estate S.r.l.

Milano - IT -

02280600756

7.992.000 .Eur

99,90

 

 

Active

Filograna SA

Lugano - CH -

 

 

100,00

 

 

Active

Calzatur. Tirana

 

 

 

100,00

 

 

Active

Filanto Doo

 

 

 

90,00

 

 

Active

Curtiembre Arg.

 

 

 

100,00

 

 

Active

Immobiliare S.anna Spa

Gallipoli - IT -

06523070156

36.000 .Eur

0,60

 

 

Active

Universo S.r.l.

Milano - IT -

08463730153

4.648 .Eur

10,00

 

 

Active

FILANTO '92 *S.R.L.

Casarano - IT -

02431470752

2.143.296 .Eur

100,00

 

 

Ceased

Filanto Engineering E Service S.r.l.

Patu' - IT -

10792280157

10.200 .Eur

100,00

 

 

Ceased

Filograna Antonio S.r.l.

Milano - IT -

03723830158

87.797 .Eur

100,00

 

 

Active

Consorzio Energetico Salentino

Lecce - IT -

93059180757

 

 

 

 

Active

Produttori Salentini Calzature Societa' Consortile S.r.l.

Casarano - IT -

03631880758

1.900 .Eur

19,00

 

 

Active

Consorzio Degli Operatori Del Centro Commerciale La Grand'a Siglabile Ove Consen

Cuneo - IT -

03010910044

1.000 .Eur

3,45

 

 

Active

Costa Brada S.r.l.

Gallipoli - IT -

04133370751

 

100,00

 

 

Active

 

Firm's location and structure

 

In order to carry out its activities the firm uses the following locations:

 

-

Legal and operative seat

(Factory )

 

 

 

 

 

Zona Industriale

, s.n.

- 73042

- Casarano

(LE)

- IT -

 

-

Branch

(Factory )

since 04/11/1991

 

 

 

 

 

Via

Provinciale Per Maglie

- 73042

- Casarano

(LE)

- IT -

 

 

 

 

PHONE

: 0833/5111

 

-

Branch

(Store )

since 01/04/1999

 

 

 

 

 

Zona Industriale

, S.N.C.

- 73042

- Casarano

(LE)

- IT -

 

 

 

 

Employees

: 137

 

Fittings and Equipment for a value of 630.000

Eur

 

Stocks for a value of 8.420.000

Eur

 

Furniture and fittings for a value of 650.000

Eur

 

Vehicles for a value of 820.000

Eur

 

Trade organization: direct or by agents.

Sales area on a national scale.

Transports are usually done by own vehicles.

The company supplies wholesalers and retailers.

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Products abroad are placed by :

- importers

 

- trading companies

 

- its own agents

 

- direct orders from foreign companies

Company generally accepts payments with terms of 60/90 days.

Main sales modalities: issue cheques and bank transfers.

Purchase terms: 60-90-120 days.

Subject company generally settles its engagements by issueing of

cheques and cash orders.

 

Import comes generally from the following nations:

- Francia

 

- Germania

 

- Olanda

 

- Cipro

 

Export is mainly towards:

- Bulgaria

 

- Polonia

 

- Ungheria

 

- Francia

 

The subject firm uses the following own selling brands:

- FILANTO

 

 

Traded Brands / Suppliers

 

- FILANTO

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

 

Project of merging by taking over of

 

 

 

Filanto '92 *s.r.l.

 

 

 

Via

Provinciale Per Maglie

, 73042

, Casarano

(LE)

- IT -

 

 

 

Fiscal Code: 02431470752

 

 

 

Date

Merging/splitting-up project :

29/09/1998

 

 

The firm absorbed by merging of

 

 

 

FILANTO '92 *S.R.L.

 

 

 

Via

PROV. LE PER MAGLIE

, 73042

, Casarano

(LE)

- IT -

 

 

 

Fiscal Code: 02431470752

 

 

 

Date

:

18/06/1999

 

 

Project of merging by taking over of

 

 

 

Fil Holding Spa

 

 

 

Via

Provinciale Per Maglie Z.i

, 73042

, Casarano

(LE)

- IT -

 

 

 

Fiscal Code: 01834320754

 

 

 

Date

Merging/splitting-up project :

26/07/2001

 

 

The firm absorbed by merging of

 

 

 

Fil Holding Spa

 

 

 

Via

Provinciale Per Maglie Z.i

, 73042

, Casarano

(LE)

- IT -

 

 

 

Fiscal Code: 01834320754

 

 

 

Date

:

05/12/2001


Protests

 

Protests checking on the subject firm has given a negative result.


Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

BANCA DI ROMA SPA

 

 

 

 

3002

0





Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

69.902.119

Profit (Loss) for the period

48.203

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

82.264.879

Profit (Loss) for the period

-11.832.990

 

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

100.571.107

Profit (Loss) for the period

-4.668.096

 

 

 

Complete balance-sheet for the year

31/12/2005

(in Eur

x 1 )

 

Item Type

Value

Sales

91.935.973

Profit (Loss) for the period

-2.074.587

 

 

 

Complete balance-sheet for the year

31/12/2004

(in Eur

x 1 )

 

Item Type

Value

Sales

100.693.754

Profit (Loss) for the period

-1.140.674


Balance Sheets

 

From our constant monitoring of the relevant Public Administration offices, no more recent balance sheets result to have been filed.

 

- Balance Sheet as at 31/12/2008 - 12 Mesi - Currency: Eur - Amounts x 1

 

- Balance Sheet as at 31/12/2007 - 12 Mesi - Currency: Eur - Amounts x 1

 

Years

2008

2007

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

CREDITS VS PARTNERS

 

 

. Deposits not yet withdrawn

 

 

. Deposits already withdrawn

 

 

Total credits vs partners

 

 

FIXED ASSETS

 

 

. INTANGIBLE FIXED ASSETS

 

 

. . Start-up and expansion expenses

7.760

 

. . Research,develop. and advert.expens.

 

 

. . Industrial patent rights

2.248

6.404

. . Concessions,licenses,trademarks,etc.

 

 

. . Goodwill

 

 

. . Assets in formation and advance paymen.

 

 

. . Other intangible fixed assets

7.491

21.947

. Total Intangible Fixed Assets

17.499

28.351

. TANGIBLE FIXED ASSETS

 

 

. . Real estate

19.990.730

12.141.734

. . Plant and machinery

333.304

274.851

. . Industrial and commercial equipment

301.413

176.210

. . Other assets

207.709

182.547

. . Assets under construction and advances

 

 

. Total Tangible fixed assets

20.833.156

12.775.342

. FINANCIAL FIXED ASSETS

 

 

. . Equity investments

30.008.720

8.432.678

. . . Equity invest. in subsidiary companies

30.000.589

8.416.800

. . . Equity invest. in associated companies

 

 

. . . Equity invest. in holding companies

 

 

. . . Equity invest. in other companies

8.131

15.878

. . Financial receivables

2.004.837

2.004.836

. . . . Within 12 months

 

 

. . . . Beyond 12 months

2.004.837

2.004.836

. . . Receivab due from subsidiaries

671.637

671.636

. . . . Within 12 months

 

 

. . . . Beyond 12 months

671.637

671.636

. . . Receivables due from assoc.comp.

 

 

. . . . Within 12 months

 

 

. . . . Beyond 12 months

 

 

. . . Receivables due from holding comp.

 

 

. . . . Within 12 months

 

 

. . . . Beyond 12 months

 

 

. . . Receivables due from third parties

1.333.200

1.333.200

. . . . Within 12 months

 

 

. . . . Beyond 12 months

1.333.200

1.333.200

. . Other securities

2.201.124

2.341.124

. . Own shares

 

 

. . . Total nominal value

 

 

. Total financial fixed assets

34.214.681

12.778.638

Total fixed assets

55.065.336

25.582.331

CURRENT ASSETS

 

 

. INVENTORIES

 

 

. . Raw materials and other consumables

2.948.946

3.717.873

. . Work in progress and semimanufactured

878.115

2.592.249

. . Work in progress on order

 

 

. . Finished goods

3.604.168

2.769.250

. . Advance payments

989.453

250.020

. Total Inventories

8.420.682

9.329.392

. CREDITS NOT HELD AS FIXED ASSETS

 

 

. . Within 12 months

25.237.315

33.242.494

. . Beyond 12 months

 

 

. . Trade receivables

24.050.445

24.069.217

. . . . Within 12 months

24.050.445

24.069.217

. . . . Beyond 12 months

 

 

. . Receivables due from subsid. comp.

207.689

156.739

. . . . Within 12 months

207.689

156.739

. . . . Beyond 12 months

 

 

. . Receivables due from assoc. comp.

 

 

. . . . Within 12 months

 

 

. . . . Beyond 12 months

 

 

. . Receivables due from holding comp.

 

 

. . . . Within 12 months

 

 

. . . . Beyond 12 months

 

 

. . Fiscal Receivables

 

 

. . . . Within 12 months

 

 

. . . . Beyond 12 months

 

 

. . Receivables for anticipated taxes

 

 

. . . . Within 12 months

 

 

. . . . Beyond 12 months

 

 

. . Receivables due from third parties

979.181

9.016.538

. . . . Within 12 months

979.181

9.016.538

. . . . Beyond 12 months

 

 

. Total Credits not held as fixed assets

25.237.315

33.242.494

. FINANCIAL ASSETS

 

 

. . Equity invest. in subsidiary comp.

 

 

. . Equity invest. in associated companies

 

 

. . Equity invest. in holding companies

 

 

. . Other equity investments

 

 

. . Own shares

 

 

. . . Total nominale value

 

 

. . Other securities

 

 

. Total Financial Assets

 

 

. LIQUID FUNDS

 

 

. . Bank and post office deposits

288.573

158.932

. . Checks

 

 

. . Banknotes and coins

14.058

12.678

. Total Liquid funds

302.631

171.610

Total current assets

33.960.628

42.743.496

ADJUSTMENT ACCOUNTS

 

 

. Discount on loans

 

 

. Other adjustment accounts

152.684

101.127

Total adjustments accounts

152.684

101.127

TOTAL ASSETS

89.178.648

68.426.954

 

 

 

LIABILITIES

 

 

STOCKHOLDERS' EQUITY

 

 

. Capital stock

20.000.000

14.000.000

. Additional paid-in capital

 

 

. Revaluation reserves

5.977.488

 

. Legal reserve

 

128.019

. Reserve for Own shares

 

 

. Statute reserves

 

 

. Other reserves

1.677.832

 

. Accumulated Profits (Losses)

 

-6.951.617

. Profit( loss) of the year

48.203

-11.832.990

. Advances on dividends

 

 

. Partial loss of the year Coverage

 

 

Total Stockholders'Equity

27.703.523

-4.656.588

RESERVES FOR RISKS AND CHARGES

 

 

. . Reserve for employee termination indem.

 

 

. . Taxation fund, also differed

2.267.323

3.249

. . Other funds

923.443

2.275.150

Total Reserves for Risks and Charges

3.190.766

2.278.399

Employee termination indemnities

2.305.857

2.702.430

ACCOUNTS PAYABLE

 

 

. . . . Within 12 months

43.162.667

63.776.134

. . . . Beyond 12 months

12.548.953

4.197.953

. . Bonds

 

 

. . . . Within 12 months

 

 

. . . . Beyond 12 months

 

 

. . Convertible bonds repayable

 

 

. . . . Within 12 months

 

 

. . . . Beyond 12 months

 

 

. . Due to shareholders for financing

 

 

. . . . Within 12 months

 

 

. . . . Beyond 12 months

 

 

. . Due to banks

25.350.313

31.549.457

. . . . Within 12 months

22.335.301

28.026.504

. . . . Beyond 12 months

3.015.012

3.522.953

. . Due to other providers of finance

1.100.145

675.000

. . . . Within 12 months

 

 

. . . . Beyond 12 months

1.100.145

675.000

. . Advances from customers

244.087

177.982

. . . . Within 12 months

244.087

177.982

. . . . Beyond 12 months

 

 

. . Trade payables

11.626.324

16.018.878

. . . . Within 12 months

11.626.324

16.018.878

. . . . Beyond 12 months

 

 

. . Securities issued

 

 

. . . . Within 12 months

 

 

. . . . Beyond 12 months

 

 

. . Due to subsidiary companies

243.819

351.702

. . . . Within 12 months

243.819

351.702

. . . . Beyond 12 months

 

 

. . Due to associated companies

 

 

. . . . Within 12 months

 

 

. . . . Beyond 12 months

 

 

. . Due to holding companies

 

 

. . . . Within 12 months

 

 

. . . . Beyond 12 months

 

 

. . Due to the tax authorities

829.810

1.783.282

. . . . Within 12 months

829.810

1.783.282

. . . . Beyond 12 months

 

 

. . Due to social security and welfare inst.

368.955

460.168

. . . . Within 12 months

368.955

460.168

. . . . Beyond 12 months

 

 

. . Other payables

15.948.167

16.957.618

. . . . Within 12 months

7.514.371

16.957.618

. . . . Beyond 12 months

8.433.796

 

Total accounts payable

55.711.620

67.974.087

ADJUSTMENT ACCOUNTS

 

 

. Agio on loans

 

 

. Other adjustment accounts

266.882

128.626

Total adjustment accounts

266.882

128.626

TOTAL LIABILITIES

89.178.648

68.426.954

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

Investment accounts

 

 

Risk accounts

 

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

. Revenues from sales and services

69.902.119

82.264.879

. Changes in work in progress

-879.216

-3.393.964

. Changes in semi-manufact. products

 

 

. Capitalization of internal work

 

 

. Other income and revenues

1.177.248

996.488

. . Contributions for operating expenses

 

 

. . Different income and revenues

1.177.248

996.488

Total value of production

70.200.151

79.867.403

PRODUCTION COSTS

 

 

. Raw material,other materials and consum.

43.030.683

46.810.404

. Services received

16.321.827

24.835.484

. Leases and rentals

79.792

94.863

. Payroll and related costs

5.309.405

6.105.385

. . Wages and salaries

3.791.613

4.302.346

. . Social security contributions

1.100.078

1.272.107

. . Employee termination indemnities

307.931

408.087

. . Pension and similar

 

 

. . Other costs

109.783

122.845

. Amortization and depreciation

755.860

923.514

. . Amortization of intangible fixed assets

21.450

24.906

. . Amortization of tangible fixed assets

668.314

898.608

. . Depreciation of tangible fixed assets

 

 

. . Writedown of current receiv.and of liquid

66.096

 

. Changes in raw materials

995.835

926.506

. Provisions to risk reserves

 

 

. Other provisions

 

 

. Other operating costs

586.128

955.572

Total production costs

67.079.530

80.651.728

Diff. between value and cost of product.

3.120.621

-784.325

FINANCIAL INCOME AND EXPENSE

 

 

. Income from equity investments

 

 

. . In subsidiary companies

 

 

. . In associated companies

 

 

. . In other companies

 

 

. Other financial income

1.334.542

370.244

. . Financ.income from receivables

 

 

. . . Towards subsidiary companies

 

 

. . . Towards associated companies

 

 

. . . Towards holding companies

 

 

. . . Towards other companies

 

 

. . Financ.income from secur. t.f.assets

64.418

 

. . Financ.income from secur. cur.assets

 

 

. . Financ.income other than the above

1.270.124

370.244

. . . - Subsidiary companies

 

 

. . . - Associated companies

 

 

. . . - Holding companies

 

 

. . . - Other companies

 

 

. Interest and other financial expense

-3.776.443

-4.873.025

. . Towards subsidiary companies

 

 

. . Towards associated companies

 

 

. . Towards holding companies

 

 

. . Towards other companies

 

 

Total financial income and expense

-2.441.901

-4.502.781

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

. Revaluations

 

 

. . Of equity investments

 

 

. . Of financ.fixed assets not repres.E.I.

 

 

. . Of securities incl.among current assets

 

 

. Devaluation

-589.810

-1.455.945

. . Of equity investments

-589.810

-1.455.945

. . Of financial fixed assets (no equity inv)

 

 

. . Of securities included among current ass

 

 

Total adjustments to financial assets

-589.810

-1.455.945

EXTRAORDINARY INCOME AND EXPENSE

 

 

. Extraordinary income

534.644

1.126.738

. . Gains on disposals

 

395.686

. . Other extraordinary income

534.644

731.052

. Extraordinary expense

-388.397

-4.138.293

. . Losses on disposals

 

 

. . Taxes relating to prior years

 

 

. . Other extraordinary expense

-388.397

-4.138.293

Total extraordinary income and expense

146.247

-3.011.555

Results before income taxes

235.157

-9.754.606

. Taxes on current income

186.954

2.078.384

. . current taxes

 

91.328

. . differed taxes(anticip.)

 

1.987.056

. Net income for the period

48.203

-11.832.990

. Adjustments in tax regulations pursuance

 

 

. Provisions in tax regulations pursuance

 

 

. Profit (loss) of the year

48.203

-11.832.990

 

RATIOS

Value Type

as at 31/12/2008

as at 31/12/2007

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

Rigidity Ratio

Units

0,61

0,37

0,16

Elasticity Ratio

Units

0,38

0,62

0,82

Availability of stock

Units

0,09

0,13

0,22

Total Liquidity Ratio

Units

0,28

0,48

0,54

Quick Ratio

Units

0,00

0,00

0,04

COMPOSITION ON SOURCE

 

 

 

 

Net Short-term indebtedness

Units

1,54

n.c.

3,60

Self Financing Ratio

Units

0,31

n.c.

0,15

Capital protection Ratio

Units

0,27

n.c.

0,65

Liabilities consolidation quotient

Units

0,34

0,10

0,19

Financing

Units

2,01

n.c.

4,71

Permanent Indebtedness Ratio

Units

0,47

0,03

0,33

M/L term Debts Ratio

Units

0,16

0,10

0,12

Net Financial Indebtedness Ratio

Units

0,94

n.c.

1,16

CORRELATION

 

 

 

 

Fixed assets ratio

Units

0,77

0,08

1,89

Current ratio

Units

0,78

0,67

1,21

Acid Test Ratio-Liquidity Ratio

Units

0,59

0,52

0,83

Structure's primary quotient

Units

0,50

n.c.

1,01

Treasury's primary quotient

Units

0,00

0,00

0,07

Rate of indebtedness ( Leverage )

%

321,90

n.c.

628,15

Current Capital ( net )

Value

-9.202.039

-21.032.638

260.096

RETURN

 

 

 

 

Return on Sales

%

1,15

- 13,26

2,70

Return on Equity - Net- ( R.O.E. )

%

0,17

n.c.

6,58

Return on Equity - Gross - ( R.O.E. )

%

0,84

n.c.

24,44

Return on Investment ( R.O.I. )

%

3,49

- 1,14

5,31

Return/ Sales

%

4,46

- 0,95

3,61

Extra Management revenues/charges incid.

%

1,54

n.c.

21,09

Cash Flow

Value

804.063

-10.909.476

84.129

Operating Profit

Value

3.120.621

-784.325

106.060

Gross Operating Margin

Value

3.876.481

139.189

175.502

MANAGEMENT

 

 

 

 

Credits to clients average term

Days

123,84

105,30

99,01

Debts to suppliers average term

Days

71,89

82,11

131,97

Average stock waiting period

Days

43,34

40,82

51,83

Rate of capital employed return ( Turnover )

Units

0,78

1,20

1,46

Rate of stock return

Units

8,30

8,81

6,91

Labour cost incidence

%

7,59

7,42

16,19

Net financial revenues/ charges incidence

%

- 3,49

- 5,47

- 1,14

Labour cost on purchasing expenses

%

7,91

7,57

16,19

Short-term financing charges

%

6,77

7,16

2,70

Capital on hand

%

127,57

83,17

68,48

Sales pro employee

Value

482.083

442.284

179.384

Labour cost pro employee

Value

36.616

32.824

30.943

 

 

Market / Territory Data

 

Population living in the province

:

805.397

Population living in the region

:

4.068.167

Number of families in the region

:

1.407.246

 

Monthly family expenses average in the region (in Eur.) :

 

- per food products

:

476

- per non food products

:

1.433

- per energy consume

:

85

 

Sector Data

 

The values are calculated on a base of 1.066 significant companies.

 

The companies cash their credits on an average of 99 dd.

The average duration of suppliers debts is about 131 dd.

The sector's profitability is on an average of 2,70%.

The labour cost affects the turnover in the measure of 16,19%.

Goods are held in stock in a range of 51 dd.

The difference between the sales volume and the resources used to realize it is about 1,46.

The employees costs represent the 16,19% of the production costs.

 

Statistical Detrimental Data

 

The area is statistically considered remarkably risky.

In the region 41.341 protested subjects are found; in the province they count to 9.216.

The insolvency index for the region is 1,02, , while for the province it is 1,15.

Total Bankrupt companies in the province : 2.339.

Total Bankrupt companies in the region : 15.496.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.59

UK Pound

1

Rs.73.44

Euro

1

Rs.64.87

 

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.