MIRA INFORM REPORT

 

 

Report Date :

27.04.2011

 

IDENTIFICATION DETAILS

 

Name :

STALAM S.P.A.

 

 

Registered Office :

 

Via Dell' Olmo,7

36055- Nove(VI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

14.09.1989

 

 

Com. Reg. No.:

VI012-7165 since 19/02/1996

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of assembled electronic boards

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

25.000 - Eur

Status :

Moderate

Payment Behaviour :

No Complaints

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

 

Name and address

 

Stalam S.p.A.

 

Via Dell' Olmo,7

36055- Nove(VI)-IT-

 

 

Summary

 

Fiscal Code

:

02083930244

Legal Form

:

Joint stock company

start of Activities

:

14/09/1989

Equity

:

2.500.000 Eur

Turnover Range

:

3.750.000/5.000.000 Eur

Number of Employees

:

from 26 to 35

 

 

Credit Analysis

 

Credit Opinion

:

25.000 - Eur

 

 

Activity

 

Manufacture of assembled electronic boards

Manufacture of broadcasting equipment

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 02083930244

 

Foreign Trade Reg. no. : VI007174 since 06/12/1991

 

Foreign Trade Reg. no. : 007174 of Vicenza since 06/12/1991

 

Chamber of Commerce no. : 205055 of Vicenza since 13/09/1989

 

Firms' Register : VI012-7165 since 19/02/1996

 

V.A.T. Code : 02083930244

 

Establishment date

: 18/07/1989

Start of Activities

: 14/09/1989

Legal duration

: 31/12/2050

Nominal Capital

: 665.000

Eur

Subscribed Capital

: 665.000

Eur

Paid up Capital

: 665.000

Eur

 

Members

 

 

Cavestro

Manlio

 

 

 

Born in Sossano

(VI)

on 29/08/1937

- Fiscal Code : CVSMNL37M29I867E

 

 

 

Residence :

Via

Pantheon

, 63

- 37100

Verona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

08/02/2010

 

 

Director

27/04/2009

 

 

Board Chairman

27/04/2009

 

 

 

 

No Protests registered

 

 

Monis

Marco

 

 

 

Born in Treviso

(TV)

on 14/12/1971

- Fiscal Code : MNSMRC71T14L407O

 

 

 

Residence :

Via

Gazzie

, 58

- 31050

Vedelago

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2009

 

 

 

 

No Protests registered

 

 

Zanetti

Enrico

 

 

 

Born in Bassano del Grappa

(VI)

on 16/06/1964

- Fiscal Code : ZNTNRC64H16A703T

 

 

 

Residence :

Via

Ognissanti

, 39/C

- 36061

Bassano del Grappa

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2009

 

 

 

 

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.

 

CAVESTRO

MANLIO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

B.M.B. ELETTRONICA INDUSTRIALE S.P.A.

Genova (GE) - IT -

00163160245

Director

Withdrawn

Ceased

C.S.P.NOVA SPA

Buccinasco (MI) - IT -

08649250159

Director

Active

Registered

CADIF S.R.L.

San Martino Buon Albergo (VR) - IT -

02538350238

Director

Active

Registered

CADIF S.R.L.

San Martino Buon Albergo (VR) - IT -

02538350238

Board Chairman

Active

Registered

E.C.S. ELETTRONICA CIRCUITI STAMPATI S.P.A.

San Maurizio Canavese (TO) - IT -

01654070018

Chairman

Withdrawn

Registered

ELETTRONICA DI PARTECIPAZIONE S.P.A. ABBREVIABILE IN ELPART S.P.A.

Vicenza (VI) - IT -

03012090241

Sole Director

Withdrawn

Registered

I.E.G. - INDUSTRIE ELETTROMECCANICHE GIULIANE SPA

Genova (GE) - IT -

00050170323

Director

Withdrawn

Ceased

M E T COSTRUZIONI S.R.L.

Verona (VR) - IT -

03271080230

Managing Director

Active

Registered

M E T COSTRUZIONI S.R.L.

Verona (VR) - IT -

03271080230

Director

Active

Registered

PARTEL S.P.A.

- -

02942430246

Sole Director

Withdrawn

Ceased

STALAM S.R.L.

TEZZE SUL BRENTA (VI) - IT -

 

Chairman

Withdrawn

Ceased

STALPART S.R.L.

Vicenza (VI) - IT -

03003710245

Sole Director

Active

Registered

TERMOCADIF S.R.L.

Vicenza (VI) - IT -

02651960235

Director

Withdrawn

Registered

THERMO ENGINEERING S.R.L.

Verona (VR) - IT -

03176930232

Sole Director

Active

Registered

ZAMBON F.LLI S.P.A. - IN FALLIMENTO

San Vito di Leguzzano (VI) - IT -

02671120240

Managing Director

Active

Registered

ZAMBON F.LLI S.P.A. - IN FALLIMENTO

San Vito di Leguzzano (VI) - IT -

02671120240

Director

Active

Registered

ZAMBON F.LLI S.P.A. - IN FALLIMENTO

San Vito di Leguzzano (VI) - IT -

02671120240

Board Chairman

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

21 Partners Societa' Di Gestione Del Ris parmio S.p.a. O, In Forma Abbreviata,

Treviso - IT -

03553080965

189.525 .Eur

28,50

Stalpart S.r.l.

Vicenza - IT -

03003710245

442.225 .Eur

66,50

Zanetti Enrico

Bassano del Grappa - IT -

ZNTNRC64H16A703T

33.250 .Eur

5,00

 

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

Afotech S.r.l.

 

02481990303

2.000 .Eur

20,00

 

 

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

(Factory )

 

 

 

 

 

Via

Dell' Olmo

, 7

- 36055

- Nove

(VI)

- IT -

 

 

 

 

PHONE

: 0424/597400

 

 

 

 

FAX

: 0424/597400

 

 

 

 

FAX

: 0424/590722

 

-

Branch

(Warehouse )

since 01/09/2008

 

 

 

 

 

Via

Dell'olmo

, 8

- 36055

- Nove

(VI)

- IT -

 

 

 

 

Employees

: 30

 

Fittings and Equipment for a value of 39.000

Eur

 

Stocks for a value of 1.320.000

Eur

 

The firm has a direct commercial organization

The company sells in Italy and abroad.

 

The firm operates abroad as importer / exporter. .

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- its own sales net-work

 

- its own agents

 

Import comes generally from the following nations:

- Francia

 

- Belgio

 

- Gran Bretagna

 

- Germania

 

Export is mainly towards:

- Guyana

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

19/02/1998

 

EX-MEMBERS / EX-POSITIONS:

 

 

Agostini

Romano

 

 

 

Born in Mori

on 05/10/1940

- Fiscal Code : GSTRMN40R05F728M

 

 

 

Residence :

Piazzale

Cantore Antonio

, 12

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

 

Pilastro

Pierantonio

 

 

 

Born in Vicenza

on 27/11/1946

- Fiscal Code : PLSPNT46S27L840F

 

 

 

Residence :

Via

L. Chiminelli

, 3

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Matalone

Michela

 

 

 

Born in Vicenza

on 13/10/1960

- Fiscal Code : MTLMHL60R53L840V

 

 

 

Residence :

Viale

Trieste

, 433

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Ferronato

Francesco

 

 

 

Born in Vicenza

on 25/08/1966

- Fiscal Code : FRRFNC66M25L840Y

 

 

 

Residence :

Via

S.bastiano

, 2

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

De Benedetti

Mario

 

 

 

Born in Torino

on 08/05/1965

- Fiscal Code : DBNMRA65E08L219E

 

 

 

Residence :

Piazza

Castello

, 51 SC. B

- 10100

Torino

(TO)

- IT -

 

Ex-Postions

Director

 

 

Aron

Jean Francois

 

 

 

Born in Suresnes

on 06/09/1963

- Fiscal Code : RNAJFR63P06Z110U

 

 

 

Residence :

Via

Alberto Da Giussano

, 22

- 20145

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

 

Perucca Orfei

Massimo

 

 

 

Born in CORREGGIO

on 07/02/1940

- Fiscal Code : PRCMSM40B07D037H

 

 

 

Residence :

Corso

SS. FELICE FORTUNATO

, 356

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Managing Director

Director

 

 

ELETTRONICA DI PARTECIPAZIONE S.P.A. ABB

REVIABILE IN ELPART S.P.A.

 

- Fiscal Code : 03012090241

 

 

 

Residence :

Via

DEL COMMERCIO

, 56

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Sole partner

 

CEASINGS/INCORPORATIONS/MERGES:

 

 

The firm absorved

 

 

 

STALAM S.R.L.

 

 

 

, TEZZE SUL BRENTA

(VI)

- IT -

 

 

 

Date

:

13/06/1991

 

 

The firm absorbed by merging of

 

 

 

STALAM S.R.L.

 

 

 

, TEZZE SUL BRENTA

(VI)

- IT -

 

 

 

Date

:

13/06/1991

 

 

Project of merging by taking over of

 

 

 

ELETTRONICA DI PARTECIPAZIONE S.P.A. ABBREVIABILE IN ELPART S.P.A.

 

 

 

Via

DEL COMMERCIO

, 56

, 36100

, Vicenza

(VI)

- IT -

 

 

 

Fiscal Code: 03012090241

 

 

 

Date

Merging/splitting-up project :

27/03/2006

 

 

The firm absorbed by merging of

 

 

 

ELETTRONICA DI PARTECIPAZIONE S.P.A. ABBREVIABILE IN ELPART S.P.A.

 

 

 

Via

DEL COMMERCIO

, 56

, 36100

, Vicenza

(VI)

- IT -

 

 

 

Fiscal Code: 03012090241

 

 

 

Date

:

13/06/2006

 

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.

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 1989.

The eonomic-financial analysis is based on the latest 3 b/s.

Unstable economic results mark the company's financial state of affairs. with a loss in the last financial year. The turnover is falling if compared with the previous financial year (EFAT1E%).

The operating result is negative.

The operating loss amounts to Eur. -826.819 .

The GOM is negative and amounts to Eur. -246.972.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,87 and with an upward trend compared to the previous year.

The management generated equity capital for an amount of Eur. 2.363.594 , unchanged if compared to 2008.

During the last financial year total debts volume reached Eur. 4.996.490 (Eur. 2.929.758 were m/l term ones) , with a fall of -26,97%.

Both financial indebtedness and suppliers exposure are rather high anyway better than the field's average.

It shows a not very good liquidity level.

As to due from customers, the average terms are 36,14 days. , that compared to the sector's average is shorter.

The financial management generated a negative cash flow (Eur. -68.221).

In the last financial year labour cost was of Eur. 1.558.703, with a 26,36% incidence on total costs of production. , whereas the incidence on sales revenues is of 31,57%.

No incidence of financial charges as lower than the incomes.

 


Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

4.937.339

Profit (Loss) for the period

-648.068

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

10.205.067

Profit (Loss) for the period

258.085

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

7.988.844

Profit (Loss) for the period

-223.332

 

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

8.158.855

Profit (Loss) for the period

-42.591

 

 

 

Complete balance-sheet for the year

31/12/2005

(in Eur

x 1 )

 

Item Type

Value

Sales

8.187.177

Profit (Loss) for the period

526.688

 

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 31/12/2009 - 12 Mesi - Currency: Eur - Amounts x 1

 

- 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

2009

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

1.800

3.600

8.295

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

619.255

829.558

1.026.741

. . Concessions,licenses,trademarks,etc.

7.462

9.001

12.234

. . Goodwill

2.864.797

3.151.279

3.437.761

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

33.910

42.795

36.017

. Total Intangible Fixed Assets

3.527.224

4.036.233

4.521.048

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

25.011

40.061

80.235

. . Industrial and commercial equipment

14.464

20.813

13.866

. . Other assets

37.424

51.702

41.769

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

76.899

112.576

135.870

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

2.517.798

2.595.941

2.538.441

. . . Equity invest. in subsidiary companies

2.500.581

2.578.724

2.521.224

. . . Equity invest. in associated companies

17.200

17.200

17.200

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

17

17

17

. . Financial receivables

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivab due from subsidiaries

 

 

 

. . . . Within 12 months

 

 

 

. . . . 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

 

 

 

. . . Receivables due from third parties

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

2.517.798

2.595.941

2.538.441

Total fixed assets

6.121.921

6.744.750

7.195.359

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

502.338

654.225

513.451

. . Work in progress and semimanufactured

85.146

163.817

221.615

. . Work in progress on order

 

 

 

. . Finished goods

733.761

677.397

888.836

. . Advance payments

 

 

 

. Total Inventories

1.321.245

1.495.439

1.623.902

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

630.259

1.694.667

1.579.686

. . Beyond 12 months

53.213

46.059

27.734

. . Trade receivables

495.677

 

1.328.678

. . . . Within 12 months

445.721

 

1.301.660

. . . . Beyond 12 months

49.956

 

27.018

. . Receivables due from subsid. comp.

74.743

 

148.347

. . . . Within 12 months

74.743

 

148.347

. . . . 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

30.707

 

114.391

. . . . Within 12 months

30.707

 

114.391

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

52.080

 

2.566

. . . . Within 12 months

51.952

 

1.850

. . . . Beyond 12 months

128

 

716

. . Receivables due from third parties

30.265

 

13.438

. . . . Within 12 months

27.136

 

13.438

. . . . Beyond 12 months

3.129

 

 

. Total Credits not held as fixed assets

683.472

1.740.726

1.607.420

. 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

5.877

186.226

144.549

. . Checks

 

 

 

. . Banknotes and coins

2.467

3.639

2.439

. Total Liquid funds

8.344

189.865

146.988

Total current assets

2.013.061

3.426.030

3.378.310

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

33.773

19.188

23.911

Total adjustments accounts

33.773

19.188

23.911

TOTAL ASSETS

8.168.755

10.189.968

10.597.580

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

665.000

550.000

500.000

. Additional paid-in capital

2.054.500

1.669.500

1.600.000

. Revaluation reserves

 

 

 

. Legal reserve

12.904

 

 

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

279.258

34.078

300.001

. Accumulated Profits (Losses)

 

 

-42.591

. Profit( loss) of the year

-648.068

258.085

-223.332

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

2.363.594

2.511.663

2.134.078

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

197.943

248.711

310.586

. . Other funds

 

 

 

Total Reserves for Risks and Charges

197.943

248.711

310.586

Employee termination indemnities

587.729

562.440

608.520

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

2.066.732

4.905.253

4.658.593

. . . . Beyond 12 months

2.929.758

1.936.449

2.864.188

. . Bonds

 

 

500.000

. . . . Within 12 months

 

 

500.000

. . . . 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

3.100.876

 

3.450.018

. . . . Within 12 months

334.886

 

973.666

. . . . Beyond 12 months

2.765.990

 

2.476.352

. . Due to other providers of finance

269.421

 

488.219

. . . . Within 12 months

106.013

 

109.207

. . . . Beyond 12 months

163.408

 

379.012

. . Advances from customers

26.084

 

660.719

. . . . Within 12 months

26.084

 

660.719

. . . . Beyond 12 months

 

 

 

. . Trade payables

1.010.719

 

1.753.212

. . . . Within 12 months

1.010.359

 

1.744.388

. . . . Beyond 12 months

360

 

8.824

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

35.971

 

58.696

. . . . Within 12 months

35.971

 

58.696

. . . . 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

113.861

 

98.474

. . . . Within 12 months

113.861

 

98.474

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

94.626

 

96.866

. . . . Within 12 months

94.626

 

96.866

. . . . Beyond 12 months

 

 

 

. . Other payables

344.932

 

416.577

. . . . Within 12 months

344.932

 

416.577

. . . . Beyond 12 months

 

 

 

Total accounts payable

4.996.490

6.841.702

7.522.781

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

22.999

25.452

21.615

Total adjustment accounts

22.999

25.452

21.615

TOTAL LIABILITIES

8.168.755

10.189.968

10.597.580

 

 

 

 

 

 

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

4.937.339

10.205.067

7.988.844

. Changes in work in progress

-22.306

-269.237

86.247

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

170.338

261.904

157.646

. . Contributions for operating expenses

 

47.911

 

. . Different income and revenues

170.338

213.993

157.646

Total value of production

5.085.371

10.197.734

8.232.737

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

2.143.317

4.650.367

4.037.555

. Services received

1.235.490

1.969.126

1.637.735

. Leases and rentals

213.629

235.230

217.496

. Payroll and related costs

1.558.703

1.942.176

1.656.142

. . Wages and salaries

1.110.014

1.394.661

1.189.293

. . Social security contributions

363.167

455.549

365.936

. . Employee termination indemnities

85.200

91.966

83.983

. . Pension and similar

322

 

 

. . Other costs

 

 

16.930

. Amortization and depreciation

579.847

593.193

498.950

. . Amortization of intangible fixed assets

514.131

518.471

427.596

. . Amortization of tangible fixed assets

45.716

66.071

63.962

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

20.000

8.651

7.392

. Changes in raw materials

151.887

-140.774

3.729

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

29.317

25.046

84.012

Total production costs

5.912.190

9.274.364

8.135.619

Diff. between value and cost of product.

-826.819

923.370

97.118

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

331.228

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

517

19.266

33.869

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

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

 

 

 

. . Financ.income from secur. cur.assets

 

 

 

. . Financ.income other than the above

517

19.266

33.869

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-166.812

-305.940

-308.744

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

-468

 

Total financial income and expense

164.933

-286.674

-274.875

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

 

 

 

. . Of equity investments

 

 

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

 

 

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

16.878

8.854

18.451

. . Gains on disposals

 

 

 

. . Other extraordinary income

16.878

8.854

18.451

. Extraordinary expense

-79.216

-41.193

-45.555

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-79.216

-41.193

-45.555

Total extraordinary income and expense

-62.338

-32.339

-27.104

Results before income taxes

-724.224

604.357

-204.861

. Taxes on current income

-76.156

346.272

18.471

. . current taxes

25.258

407.015

146.451

. . differed taxes(anticip.)

-101.414

-60.743

-127.980

. Net income for the period

-648.068

258.085

-223.332

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-648.068

258.085

-223.332

 

 

 

RATIOS

Value Type

as at 31/12/2009

as at 31/12/2008

as at 31/12/2007

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,75

0,66

0,67

0,15

Elasticity Ratio

Units

0,25

0,34

0,31

0,82

Availability of stock

Units

0,16

0,15

0,15

0,19

Total Liquidity Ratio

Units

0,08

0,19

0,16

0,58

Quick Ratio

Units

0,00

0,02

0,01

0,04

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,87

1,88

2,11

2,56

Self Financing Ratio

Units

0,29

0,25

0,20

0,20

Capital protection Ratio

Units

0,99

0,68

0,87

0,63

Liabilities consolidation quotient

Units

1,70

0,51

0,74

0,20

Financing

Units

2,11

2,72

3,52

3,23

Permanent Indebtedness Ratio

Units

0,72

0,49

0,52

0,37

M/L term Debts Ratio

Units

0,43

0,25

0,32

0,11

Net Financial Indebtedness Ratio

Units

1,42

n.c.

2,01

0,47

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,96

0,74

0,77

2,10

Current ratio

Units

0,97

0,70

0,72

1,32

Acid Test Ratio-Liquidity Ratio

Units

0,33

0,39

0,37

0,98

Structure's primary quotient

Units

0,39

0,37

0,29

1,29

Treasury's primary quotient

Units

0,00

0,04

0,03

0,07

Rate of indebtedness ( Leverage )

%

345,61

405,71

496,58

481,99

Current Capital ( net )

Value

-53.671

-1.479.223

-1.280.283

481.923

RETURN

 

 

 

 

 

Return on Sales

%

- 1,38

8,34

3,45

4,06

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

%

- 27,42

10,28

- 10,46

9,25

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

%

- 30,64

24,06

- 9,59

26,65

Return on Investment ( R.O.I. )

%

- 10,12

9,06

0,91

6,29

Return/ Sales

%

- 16,75

9,05

1,21

5,29

Extra Management revenues/charges incid.

%

n.c.

27,95

- 229,95

31,16

Cash Flow

Value

-68.221

851.278

275.618

144.339

Operating Profit

Value

-826.819

923.370

97.118

177.763

Gross Operating Margin

Value

-246.972

1.516.563

596.068

276.664

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

36,14

n.c.

66,52

130,42

Debts to suppliers average term

Days

104,89

n.c.

110,66

150,44

Average stock waiting period

Days

96,34

52,75

73,15

53,20

Rate of capital employed return ( Turnover )

Units

0,60

1,00

0,75

1,25

Rate of stock return

Units

3,74

6,82

4,91

6,75

Labour cost incidence

%

31,57

19,03

20,73

18,06

Net financial revenues/ charges incidence

%

3,34

- 2,81

- 3,44

- 0,91

Labour cost on purchasing expenses

%

26,36

20,94

20,35

18,70

Short-term financing charges

%

3,34

4,47

4,10

2,35

Capital on hand

%

165,45

99,85

132,65

79,56

Sales pro employee

Value

164.577

318.908

285.315

200.425

Labour cost pro employee

Value

51.956

60.693

59.147

33.907

 

 

Credit Opinion

 

On the basis of the above mentioned, and the sales volume obtained, we deem that the maximum exposure for short and medium term transactions ( 90 - 120 days ) could be of:

 

25.000  Eur.

 

 

Market / Territory Data

 

Population living in the province

:

831.356

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127

 

Sector Data

 

The values are calculated on a base of 949 significant companies.

 

The companies cash their credits on an average of 130 dd.

The average duration of suppliers debts is about 150 dd.

The sector's profitability is on an average of 4,06%.

The labour cost affects the turnover in the measure of 18,06%.

Goods are held in stock in a range of 53 dd.

The difference between the sales volume and the resources used to realize it is about 1,25.

The employees costs represent the 18,70% of the production costs.

 

Statistical Detrimental Data

 

The area is statistically considered lowly risky.

In the region 13.782 protested subjects are found; in the province they count to 2.234.

The insolvency index for the region is 0,30, , while for the province it is 0,27.

Total Bankrupt companies in the province : 2.546.

Total Bankrupt companies in the region : 16.714.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.59

UK Pound

1

Rs.73.44

Euro

1

Rs.64.81

 

 

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.