MIRA INFORM REPORT

 

 

Report Date :           

29.04.2011

 

IDENTIFICATION DETAILS

 

Name :

MECCANOTECNICA S.P.A. 

 

 

Registered Office :

Via B. Maffeis,   4,

24025 - Gazzaniga (BG)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

13.04.1987

 

 

Com. Reg. No.:

BG024-31464 since 19/02/1996

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of machinery for printing and binding

 

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 :

70.000 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

 


Company name & address 

 

Meccanotecnica S.p.a.

 

Via B. Maffeis,   4

 

24025 - Gazzaniga (BG) -IT-

 

 

Summary

 

Fiscal Code

:

01773540164

Legal Form

:

Joint stock company

start of Activities

:

10/09/1987

Equity

:

Over 2.582.254 Eur

Turnover Range

:

20.000.000/25.000.000 Eur

Number of Employees

:

from 150 to 175

 

 

Credit Analysis

 

Credit Opinion

:

70.000 - Eur

 

Activity

 

Manufacture of machinery for printing and binding (including spare p

arts and accessories)

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01773540164

 

Foreign Trade Reg. no. : BG021486 since 14/02/1992

 

Chamber of Commerce no. : 235529 of Bergamo since 09/05/1987

 

Firms' Register : BG024-31464 since 19/02/1996

 

V.A.T. Code : 01773540164

 

Establishment date

: 13/04/1987

Start of Activities

: 10/09/1987

Legal duration

: 31/12/2030

Nominal Capital

: 10.500.000

Eur

Subscribed Capital

: 10.500.000

Eur

Paid up Capital

: 10.500.000

Eur

 

Members

 

 

Brevi

Antonio Giuseppe

 

 

 

Born in Milano

(MI)

on 24/10/1951

- Fiscal Code : BRVNNG51R24F205S

 

 

 

Residence :

Via

Kennedy

, 27

- 24064

Grumello del Monte

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney General

23/07/2002

 

 

 

 

No Protests registered

 

 

Tironi

Gianfranco

 

 

 

Born in San Martino De' Calvi

(BG)

on 06/11/1929

- Fiscal Code : TRNGFR29S06I006W

 

 

 

Residence :

Via

Bianzana

, 8

- 24100

Bergamo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/09/2010

 

 

 

 

No Protests registered

 

 

Meratti

Giovanna

 

 

 

Born in Zurigo

on 11/09/1970

- Fiscal Code : MRTGNN70P51Z133S

 

 

 

Residence :

Localita'

Mazzucchelle

, SN

- 24060

Torre De' Roveri

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/09/2010

 

 

Board Chairman

28/09/2010

 

 

 

 

No Protests registered

 

 

Mussita

Francesco

 

 

 

Born in Bergamo

(BG)

on 02/08/1964

- Fiscal Code : MSSFNC64M02A794W

 

 

 

Residence :

Via

G. Battista Marchesi

, 19

- 24060

Torre De' Roveri

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/09/2010

 

 

General Director

30/04/2002

 

 

 

 

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.

 

 

BREVI

ANTONIO GIUSEPPE

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

SA.BRE.FIL S.R.L.

Grumello del Monte (BG) - IT -

01858540162

Sole Director

Active

Registered

 

 

MERATTI

GIOVANNA

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

AGEFIL S.R.L.

Clusone (BG) - IT -

02015750165

Director

Active

Registered

AGEFIL S.R.L.

Clusone (BG) - IT -

02015750165

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

Sa.bre.fil S.r.l.

Grumello del Monte - IT -

01858540162

525.000 .Eur

5,00

Agefil S.r.l.

Clusone - IT -

02015750165

6.483.750 .Eur

61,75

Ambra S.r.l.

Clusone - IT -

02015760164

3.491.250 .Eur

33,25

 

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

Smyth*europea Industrie Spa

Torino - IT -

00879840064

95.959 .Eur

96,20

 

 

Active

BONELLI INDUSTRIE S.R.L.

Torino - IT -

05684600017

929.105 .Eur

 

 

 

Active



Firm's location and structure

 

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

 

-

Registered office

 

 

 

 

 

Via

B. Maffeis Presso Studio Aspesi

, 4

- 24025

- Gazzaniga

(BG)

- IT -

 

-

Operative seat

since 13/04/1987

 

 

 

 

 

Via

Casale

, 16

- 24060

- Torre De' Roveri

(BG)

- IT -

 

 

 

 

PHONE

: 035/585111

 

-

Branch

(Factory )

since 02/01/1996

 

 

 

 

 

Via

Montale

, 6/8

- 24066

- Pedrengo

(BG)

- IT -

 

 

 

 

PHONE

: 035/585111

 

-

Branch

(Factory )

since 01/04/1997

 

 

 

 

 

Via

Volta 1 Angolo Via Casale

, 25

- 24060

- Torre De' Roveri

(BG)

- IT -

 

 

 

 

Employees

: 159

 

Fittings and Equipment for a value of 920.000

Eur

 

Stocks for a value of 9.290.000

Eur

 

Work in progress for a value of 110.000

Eur

 

 

The firm operates abroad as importer / exporter. .

To purchase foreign products the firm uses the following channels :

- its own foreign branches

 

- direct orders to foreign companies

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- its own sales net-work

 

- its own agents

 

- its own foreign branches

 

 

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

03/04/1990

 

EX-MEMBERS / EX-POSITIONS:

 

 

Maffi

Mina

 

 

 

Born in Gandosso

on 11/03/1950

- Fiscal Code : MFFMNI50C51D906I

 

 

 

Residence :

Piazzetta

Verzeri

, 3

- 24100

Bergamo

(BG)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Arsuffi

Giantito

 

 

Born in Pontida

on 25/09/1929

- Fiscal Code : RSFGTT29P25G864U

 

 

 

Residence :

Via

Mazzini

, 46B

- 24034

Cisano Bergamasco

(BG)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Rossi

Paolo

 

 

 

Born in SERIATE

on 02/08/1963

- Fiscal Code : RSSPLA63M02I628M

 

 

 

Residence :

Via

MAZZINI

, 24

- 24100

Bergamo

(BG)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Meratti

Gianattilio

 

 

 

Born in Bergamo

on 27/07/1928

- Fiscal Code : MRTGTT28L27A794D

 

Ex-Postions

Managing Director

Legal Owners' representative

Board Chairman

 

 

Brevi

Antonio Giuseppe

 

 

 

Born in Milano

on 24/10/1951

- Fiscal Code : BRVNNG51R24F205S

 

 

Residence :

Via

Kennedy

, 27

- 24064

Grumello del Monte

(BG)

- IT -

 

Ex-Postions

Director

Procurator

 

 

Tironi

Gianfranco

 

 

 

Born in San Martino De' Calvi

on 06/11/1929

- Fiscal Code : TRNGFR29S06I006W

 

 

 

Residence :

Via

Bianzana

, 8

- 24100

Bergamo

(BG)

- IT -

 

Ex-Postions

Managing Director

 


CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorved

 

 

 

Ti.Ko Srl

 

 

, GAZZANIGA

- IT -

 

 

Date

:

31/03/1990

 

The firm absorved

 

 

 

Firmal Srl

 

 

, GAZZANIGA

- IT -

 

 

Date

:

31/03/1990

 

The firm absorbed by merging of

 

 

 

Firmal Srl

 

 

, GAZZANIGA

- IT -

 

 

Date

:

31/03/1990

 

The firm absorbed by merging of

 

 

 

Meccatec S.p.A.

 

 

Via

dei Mille

, 23/B

, 24047

, Treviglio (BG)

- IT -

 

 

Fiscal Code: 00989860168

 

 

Date

:

30/04/1990

 

The firm absorved

 

 

 

Meccatec S.p.A.

 

 

Via

dei Mille

, 23/B

, 24047

, Treviglio (BG)

- IT -

 

 

Fiscal Code: 00989860168

 

 

Date

:

30/04/1990

 

The firm absorbed by merging of

 

 

 

MINIMEC S.R.L.

 

 

Via

B. MAFFEIS

, 4

, 24025

, Gazzaniga

(BG)

- IT -

 

 

Fiscal Code: 01861840161

 

 

Date

:

18/12/2001

 

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.

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 1987.

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 2,23% in 2009

The operating result was positive in the last financial year (2,69%) falling within the field's average.

The amount of the operating result is equal to Eur. 1.585.831 showing a downwards trend equal to -69,89% if compared to the value of the financial year 2008.

The G.O.M. amounted to Eur. 2.572.697 , with a -57,56% decrease.

Indebtedness is scanty since debts are lower than liquidity.

It's shareholders funds amount to Eur. 47.737.701 on stable levels.

The financial management has recorded total debts amounting to Eur. 5.680.869, with no important change.

Bank exsposure is limited and the suppliers' credit is modest too, 80,69 gg. is the payment average period which is also lower than the sector average.

Payments are supported by good current assets.

On average trade credits are collected in 80,33 days. , shorter than the sector's average.

The financial management generated a cash flow of Eur. 2.051.685.

During 2009 financial year labour costs amounted to Eur. 7.971.885, with a 38,66% incidence on production costs. , whereas the incidence on sales revenues is of 35,32%.

The financial management is positive as incomes are higher than the charges.

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

22.572.890

Profit (Loss) for the period

1.066.616

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

34.625.856

Profit (Loss) for the period

3.953.529

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

37.731.105

Profit (Loss) for the period

5.539.455

 

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

31.607.572

Profit (Loss) for the period

4.971.009

 

 

 

Complete balance-sheet for the year

31/12/2005

(in Eur

x 1 )

 

Item Type

Value

Sales

30.811.498

Profit (Loss) for the period

4.359.079

 

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

 

 

 

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

93.461

96.671

96.999

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

5.583

6.124

11.058

. Total Intangible Fixed Assets

99.044

102.795

108.057

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

12.793.858

13.253.350

5.289.410

. . Plant and machinery

805.820

925.865

1.065.588

. . Industrial and commercial equipment

119.068

166.701

135.289

. . Other assets

244.797

272.117

273.102

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

13.963.543

14.618.033

6.763.389

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

620.129

620.129

620.129

. . . Equity invest. in subsidiary companies

612.370

612.370

612.370

. . . Equity invest. in associated companies

7.747

7.747

7.747

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

12

12

12

. . Financial receivables

24.219

22.266

21.745

. . . . Within 12 months

20.658

20.658

20.658

. . . . Beyond 12 months

3.561

1.608

1.087

. . . Receivab due from subsidiaries

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from assoc.comp.

20.658

20.658

20.658

. . . . Within 12 months

20.658

20.658

20.658

. . . . Beyond 12 months

 

 

 

. . . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from third parties

3.561

1.608

1.087

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

3.561

1.608

1.087

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

644.348

642.395

641.874

Total fixed assets

14.706.935

15.363.223

7.513.320

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

3.239.927

2.613.235

2.675.850

. . Work in progress and semimanufactured

4.369.385

5.517.888

5.138.689

. . Work in progress on order

107.444

75.769

37.467

. . Finished goods

1.573.909

2.779.725

989.849

. . Advance payments

 

 

 

. Total Inventories

9.290.665

10.986.617

8.841.855

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

6.212.534

9.792.285

8.856.161

. . Beyond 12 months

1.475.618

1.116.621

414.879

. . Trade receivables

5.036.983

7.837.497

7.875.825

. . . . Within 12 months

4.193.031

7.468.673

7.790.946

. . . . Beyond 12 months

843.952

368.824

84.879

. . Receivables due from subsid. comp.

 

 

 

. . . . 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

 

 

 

. . Fiscal Receivables

1.514.057

1.950.519

168.777

. . . . Within 12 months

1.514.057

1.950.519

168.777

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

90.594

180.043

459.121

. . . . Within 12 months

90.594

180.043

459.121

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

1.046.518

940.847

767.317

. . . . Within 12 months

414.852

193.050

437.317

. . . . Beyond 12 months

631.666

747.797

330.000

. Total Credits not held as fixed assets

7.688.152

10.908.906

9.271.040

. 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

27.263.883

23.051.487

26.499.033

. . Checks

 

 

 

. . Banknotes and coins

6.681

9.170

6.700

. Total Liquid funds

27.270.564

23.060.657

26.505.733

Total current assets

44.249.381

44.956.180

44.618.628

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

47.222

91.609

164.815

Total adjustments accounts

47.222

91.609

164.815

TOTAL ASSETS

59.003.538

60.411.012

52.296.763

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

10.500.000

10.500.000

10.500.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

10.888.673

10.888.673

2.954.529

. Legal reserve

2.100.000

1.933.174

1.656.202

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

202.086

202.088

202.090

. Accumulated Profits (Losses)

22.980.326

20.243.622

17.984.140

. Profit( loss) of the year

1.066.616

3.953.529

5.539.455

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

47.737.701

47.721.086

38.836.416

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

2.664.337

3.558.593

2.922.649

Total Reserves for Risks and Charges

2.664.337

3.558.593

2.922.649

Employee termination indemnities

2.469.046

2.609.737

2.797.440

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

5.680.869

6.053.789

7.278.835

. . . . Beyond 12 months

 

 

 

. . 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

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

1.001.308

1.375.993

1.146.051

. . . . Within 12 months

1.001.308

1.375.993

1.146.051

. . . . Beyond 12 months

 

 

 

. . Trade payables

2.493.864

3.489.965

4.436.012

. . . . Within 12 months

2.493.864

3.489.965

4.436.012

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

5.297

. . . . Within 12 months

 

 

5.297

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

315.412

429.616

979.282

. . . . Within 12 months

315.412

429.616

979.282

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

466.837

470.879

402.207

. . . . Within 12 months

466.837

470.879

402.207

. . . . Beyond 12 months

 

 

 

. . Other payables

1.403.448

287.336

309.986

. . . . Within 12 months

1.403.448

287.336

309.986

. . . . Beyond 12 months

 

 

 

Total accounts payable

5.680.869

6.053.789

7.278.835

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

451.585

467.807

461.423

Total adjustment accounts

451.585

467.807

461.423

TOTAL LIABILITIES

59.003.538

60.411.012

52.296.763

 

 

 

 

 

 

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

22.572.890

34.625.856

37.731.105

. Changes in work in progress

-1.690.317

2.416.513

-666.789

. Changes in semi-manufact. products

31.675

38.302

34.784

. Capitalization of internal work

6.889

1.340

-20.944

. Other income and revenues

1.287.230

321.982

350.891

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

1.287.230

321.982

350.891

Total value of production

22.208.367

37.403.993

37.429.047

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

7.286.364

14.298.019

13.525.434

. Services received

3.839.378

5.927.572

5.872.346

. Leases and rentals

 

 

 

. Payroll and related costs

7.971.885

8.965.517

8.770.578

. . Wages and salaries

5.715.355

6.452.646

6.290.185

. . Social security contributions

1.759.762

1.963.005

1.919.184

. . Employee termination indemnities

480.253

521.716

525.356

. . Pension and similar

 

 

 

. . Other costs

16.515

28.150

35.853

. Amortization and depreciation

985.069

787.704

1.218.727

. . Amortization of intangible fixed assets

68.039

51.208

106.111

. . Amortization of tangible fixed assets

894.595

694.900

751.060

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

22.435

41.596

361.556

. Changes in raw materials

37.310

310.054

-1.544.758

. Provisions to risk reserves

179.764

768.109

596.662

. Other provisions

 

 

 

. Other operating costs

322.766

1.079.426

256.066

Total production costs

20.622.536

32.136.401

28.695.055

Diff. between value and cost of product.

1.585.831

5.267.592

8.733.992

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

285.579

1.192.889

1.076.536

. . 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

285.579

1.192.889

1.076.536

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-22.048

-104.287

-95.083

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

-9

-56.138

 

Total financial income and expense

263.531

1.088.602

981.453

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

845.967

17.284

91.325

. . Gains on disposals

 

 

 

. . Other extraordinary income

845.967

17.284

91.325

. Extraordinary expense

-1.155.502

-8.020

-116.157

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-1.155.502

-8.020

-116.157

Total extraordinary income and expense

-309.535

9.264

-24.832

Results before income taxes

1.539.827

6.365.458

9.690.613

. Taxes on current income

473.211

2.411.929

4.151.158

. . current taxes

415.154

2.132.851

4.211.803

. . differed taxes(anticip.)

58.057

279.078

-60.645

. Net income for the period

1.066.616

3.953.529

5.539.455

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

1.066.616

3.953.529

5.539.455

 

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

0,25

0,25

0,14

0,14

Elasticity Ratio

Units

0,75

0,74

0,85

0,83

Availability of stock

Units

0,16

0,18

0,16

0,22

Total Liquidity Ratio

Units

0,59

0,56

0,68

0,55

Quick Ratio

Units

0,46

0,38

0,50

0,04

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

n.c.

n.c.

n.c.

3,07

Self Financing Ratio

Units

0,81

0,79

0,74

0,19

Capital protection Ratio

Units

0,76

0,70

0,58

0,63

Liabilities consolidation quotient

Units

0,43

0,43

0,38

0,18

Financing

Units

0,12

0,13

0,18

3,74

Permanent Indebtedness Ratio

Units

0,85

0,83

0,79

0,35

M/L term Debts Ratio

Units

0,04

0,04

0,05

0,10

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,68

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

3,41

3,28

5,54

2,15

Current ratio

Units

7,79

7,43

6,12

1,26

Acid Test Ratio-Liquidity Ratio

Units

6,15

5,61

4,91

0,91

Structure's primary quotient

Units

3,25

3,11

5,16

1,24

Treasury's primary quotient

Units

4,80

3,81

3,64

0,07

Rate of indebtedness ( Leverage )

%

123,60

126,59

134,65

522,89

Current Capital ( net )

Value

38.568.512

38.902.391

37.339.793

420.263

RETURN

 

 

 

 

 

Return on Sales

%

9,09

13,69

17,91

3,40

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

%

2,23

8,28

14,26

6,99

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

%

3,23

13,34

24,95

23,56

Return on Investment ( R.O.I. )

%

2,69

8,72

16,70

5,48

Return/ Sales

%

7,03

15,21

23,14

4,86

Extra Management revenues/charges incid.

%

67,26

75,05

63,42

25,43

Cash Flow

Value

2.051.685

4.741.233

6.758.182

100.067

Operating Profit

Value

1.585.831

5.267.592

8.733.992

129.376

Gross Operating Margin

Value

2.572.697

6.062.977

9.958.685

197.492

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

80,33

81,49

75,13

128,44

Debts to suppliers average term

Days

80,69

62,12

82,40

151,43

Average stock waiting period

Days

148,17

114,23

84,34

65,66

Rate of capital employed return ( Turnover )

Units

0,38

0,57

0,72

1,19

Rate of stock return

Units

2,43

3,15

4,26

5,43

Labour cost incidence

%

35,32

25,89

23,24

18,22

Net financial revenues/ charges incidence

%

1,17

3,14

2,60

- 1,10

Labour cost on purchasing expenses

%

38,66

27,90

30,56

18,70

Short-term financing charges

%

0,39

1,72

1,30

2,51

Capital on hand

%

261,39

174,47

138,60

83,78

Sales pro employee

Value

145.631

212.428

228.673

213.359

Labour cost pro employee

Value

51.431

55.003

53.155

35.786

 

 

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:

 

70.000Eur.

 

 

Market / Territory Data

 

Population living in the province

:

1.022.428

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

Sector Data

 

The values are calculated on a base of 1.206 significant companies.

 

The companies cash their credits on an average of 128 dd.

The average duration of suppliers debts is about 151 dd.

The sector's profitability is on an average of 3,40%.

The labour cost affects the turnover in the measure of 18,22%.

Goods are held in stock in a range of 65 dd.

The difference between the sales volume and the resources used to realize it is about 1,19.

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

 


Statistical Detrimental Data

 

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 4.150.

The insolvency index for the region is 0,55, , while for the province it is 0,41.

Total Bankrupt companies in the province : 4.376.

Total Bankrupt companies in the region : 39.612.

 

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.33

UK Pound

1

Rs.74.14

Euro

1

Rs.65.78

 

 

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.