MIRA INFORM REPORT

 

 

Report Date :           

30.04.2011

 

IDENTIFICATION DETAILS

 

Name :

BRETON S.P.A.

 

 

Registered Office :

Via Giuseppe Garibaldi,  27,

31030 - Castello di Godego (TV) 

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

28.12.1989

 

 

Com. Reg. No.:

TV086-22229 since 19/02/1996

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of tools

 

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 :

100.000 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 

 

Breton S.p.a.

 

Via Giuseppe Garibaldi,  27

 

31030 - Castello di Godego  (TV) -IT-

 

 

Summary

 

Fiscal Code

:

01880270267

Legal Form

:

Joint stock company

start of Activities

:

28/12/1989

Equity

:

Over 2.582.254 Eur

Turnover Range

:

75.000.000/100.000.000 Eur

Number of Employees

:

from 251 to 500

 

 

Credit Analysis

 

Credit Opinion

:

100.000 - Eur

 

Activity

 

Manufacture of tools

Manufacture of other electrical equipment

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01880270267

 

Foreign Trade Reg. no. : TV011254 since 18/12/1991

 

Chamber of Commerce no. : 175609 of Treviso since 28/05/1986

 

Chamber of Commerce no. : 334559 of Vicenza

 

Firms' Register : TV086-22229 since 19/02/1996

 

V.A.T. Code : 01880270267

 

Establishment date

: 19/02/1986

Start of Activities

: 28/12/1989

Legal duration

: 31/12/2029

Nominal Capital

: 20.000.000

Eur

Subscribed Capital

: 20.000.000

Eur

Paid up Capital

: 20.000.000

Eur

 

Members

 

 

Chiavacci

Roberto

 

 

 

Born in Castelfranco Veneto

(TV)

on 09/02/1938

- Fiscal Code : CHVRRT38B09C111B

 

 

 

 

Residence :

Borgo

Pieve

, 17

- 31033

Castelfranco Veneto

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/05/2009

 

 

Assistant board Chairman

05/05/2009

 

 

Managing Director

05/05/2009

 

 

 

 

No Protests registered

 

 

Toncelli

Luca

 

 

 

Born in Bassano del Grappa

(VI)

on 30/07/1958

- Fiscal Code : TNCLCU58L30A703R

 

 

 

Residence :

Viale

Asiago

, 34

- 36061

Bassano del Grappa

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/05/2009

 

 

Managing Director

05/05/2009

 

 

Board Chairman

05/05/2009

 

 

 

 

No Protests registered

 

 

Toncelli

Dario

 

 

 

Born in Bassano del Grappa

(VI)

on 10/08/1960

- Fiscal Code : TNCDRA60M10A703Y

 

 

 

Residence :

Via

San Pancrazio

, 3

- 36061

Bassano del Grappa

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/05/2009

 

 

 

 

No Protests registered

 

 

Cavasin

Andrea

 

 

 

Born in Pederobba

(TV)

on 16/05/1964

- Fiscal Code : CVSNDR64E16G408X

 

 

 

Residence :

Vicolo

Osellame

, 12

- 31044

Montebelluna

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

 

14/05/2010

 

 


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.

 

CHIAVACCI

ROBERTO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

IMMOBILIARE PUCCINI S.R.L.

Castelfranco Veneto (TV) - IT -

81000120261

Sole Director

Active

Registered

IMMOBILIARE PUCCINI S.R.L.

Castelfranco Veneto (TV) - IT -

81000120261

General Partner

Withdrawn

Registered

LACHI SRL

Castelfranco Veneto (TV) - IT -

04237370269

Sole Director

Active

Registered

LAVISTONE S.R.L.

Castello di Godego (TV) - IT -

00639370220

Chairman

Withdrawn

Liquidated

LAVISTONE S.R.L.

Castello di Godego (TV) - IT -

00639370220

Vice-Chairman

Withdrawn

Liquidated

SIGEP - S.P.A.

Castello di Godego (TV) - IT -

01221000266

Director

Active

Registered

SIGEP - S.P.A.

Castello di Godego (TV) - IT -

01221000266

Assistant board Chairman

Active

Registered

SIGEP - S.P.A.

Castello di Godego (TV) - IT -

01221000266

Managing Director

Active

Registered

 

 

TONCELLI

LUCA

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

IMMOBILIARE SOGIM - S.N.C. DI MARIA LUISA SALVALAGGIO E C.

Castelfranco Veneto (TV) - IT -

02500740267

Partner

Active

Registered

LAPITEC SPA

Vedelago (TV) - IT -

04453430268

Managing Director

Active

Registered

LAPITEC SPA

Vedelago (TV) - IT -

04453430268

Director

Active

Registered

LAPITEC SPA

Vedelago (TV) - IT -

04453430268

Board Chairman

Active

Registered

SIGEP - S.P.A.

Castello di Godego (TV) - IT -

01221000266

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

Toncelli Luca

Bassano del Grappa - IT -

TNCLCU58L30A703R

84.867 .Eur

0,70

Toncelli Dario

Bassano del Grappa - IT -

TNCDRA60M10A703Y

84.867 .Eur

0,70

Sigep - S.p.a.

Castello di Godego - IT -

01221000266

19.755.397 .Eur

98,00

Salvalaggio Maria Luisa

Bassano del Grappa - IT -

SLVMLS34R58A703E

84.867 .Eur

0,70

 

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

Internazionale Marmi E Macchine - Carrara S.p.a.

Carrara - IT -

00207170457

41.560 .Eur

0,13

 

 

Active

All Stone S.r.l.

 

04132450968

1.020 .Eur

10,00

 

 

Active

Graniti E Marmi Sardegna - Societa' Consortile Fra Piccole E Medie Imprese Della

Sassari - IT -

01894060928

260 .Eur

1,92

 

 

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 16/11/1989

 

 

 

 

 

Via

Giuseppe Garibaldi

, 27

- 31030

- Castello di Godego

(TV)

- IT -

 

 

 

 

PHONE

: 0423/7691

 

 

 

 

FAX

: 0423469266

 

 

 

 

FAX

: 0423/769600

 

-

Branch

(Store )

since 25/06/2009

 

 

 

 

 

Via

U. Masotto

, 12

- 36020

- Campiglia dei Berici

(VI)

- IT -

 

-

Branch

(Factory )

since 06/04/2010

 

 

 

 

 

Via

Bassanese

, 2

- 31050

- Vedelago

(TV)

- IT -

 

 

 

 

Employees

: 471

 

Fittings and Equipment for a value of 14.270.000

Eur

 

Stocks for a value of 26.890.000

Eur

 

Furniture and fittings for a value of 1.550.000

Eur

 

Vehicles for a value of 1.030.000

Eur

 

Trade organization: direct or by agents.

Sales are mainly addressed to Northern Italy

 

 

Import comes generally from the following nations:

- Francia

 

- Germania

 

- Spagna

 

- Finlandia

 

- Grecia

 

 

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

10/01/1990

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Bright El - S.r.l.

 

16/11/1989

 

EX-MEMBERS / EX-POSITIONS:

 

 

Stocco

Maria Albina

 

 

 

Born in San Martino di Lupari

on 23/10/1963

- Fiscal Code : STCMLB63R63I008Q

 

 

 

Residence :

Via

Panfilo Castaldi

, 24

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Toncelli

Marcello

 

 

 

Born in Piombino

on 28/07/1924

- Fiscal Code : TNCMCL24L28G687K

 

 

 

Residence :

Via

Papa Giovanni Xxiii

, 2

- 36061

Bassano del Grappa

(VI)

- IT -

 

Ex-Postions

Chairman

Director

Managing Director

 

 

Chiavacci

Roberto

 

 

 

Born in Castelfranco Veneto

on 09/02/1938

- Fiscal Code : CHVRRT38B09C111B

 

 

 

Residence :

Via

Borgo Pieve

, 17

- 31033

Castelfranco Veneto

(TV)

- IT -

 

Ex-Postions

Vice-Chairman

Managing Director

Director

Assistant board Chairman

Managing Director

 

 

Toncelli

Luca

 

 

 

Born in Bassano del Grappa

on 30/07/1958

- Fiscal Code : TNCLCU58L30A703R

 

 

 

Residence :

Viale

Asiago

, 34

- 36061

Bassano del Grappa

(VI)

- IT -

 

Ex-Postions

Managing Director

Director

Managing Director

Board Chairman

 

 

Toncelli

Dario

 

 

 

Born in Bassano del Grappa

on 10/08/1960

- Fiscal Code : TNCDRA60M10A703Y

 

 

 

Residence :

Via

San Pancrazio

, 3

- 36061

Bassano del Grappa

(VI)

- IT -

 

Ex-Postions

Managing Director

Director

Director

Procurator

Managing Director

 

 

Petti Carlo

 

 

 

 

Ex-Postions

Sole Director

 

 

Comacchio

Guido

 

 

 

Born in Loria

on 01/07/1945

- Fiscal Code : CMCGDU45L01E692C

 

 

 

Residence :

Via

Capitello

, 23

- 31037

Loria

(TV)

- IT -

 

Ex-Postions

Director

 

 

Salvalaggio

Maria Luisa

 

 

 

Born in BASSANO DEL GRAPPA

on 18/10/1934

- Fiscal Code : SLVMLS34R58A703E

 

 

 

Residence :

Via

PAPA GIOVANNI XXIII

, 2

- 36061

Bassano del Grappa

(VI)

- IT -

 

Ex-Postions

Director

 

CEASINGS/INCORPORATIONS/MERGES:

 

 

The firm absorbed by merging of

 

 

 

BRETON -S.P.A.

 

 

 

Date

:

28/12/1989

 

 

Resolution of merging of

 

 

 

BRETON -S.P.A.

 

 

 

Date

:

28/12/1989

 

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

 

Subject is active since 1989

Balance sheets for the years 2007, 2008 and 2009 were analyzed.

During the last years, it achieved profits (r.o.e. 5,84% on 2009)

The return on Investment in the last financial year was positive (2,31%) and reflects the field's average.

The amount of the operating result for the year 2009 is of Eur. 4.986.567 with a more then 100% growth.

The G.O.M. amounted to Eur. 10.140.255 with a 45,65% increase as opposed to the preceding year.

Indebtedness is scanty since debts are lower than liquidity.

Subject can manage an equity capital funds for an amount of Eur. 80.381.946 , unchanged if compared to 2008.

During the last financial year total debts volume reached Eur. 122.751.893 (Eur. 49.123.223 were m/l term ones) , showing an upward trend if compared to 2008.

The recourse to financial credit is within the limits; on the other hand the recourse to suppliers' credit is rated as fairly high even in comparison with the sector's.

Liquidity is however good.

Accounts receivable average term is 64,14 days. , lower than the sector's average.

2009 financial year closed with a cash flow of Eur. 9.844.506

During 2009 financial year labour costs amounted to Eur. 24.195.436, with a 26,87% incidence on production costs. and a 25,41% incidence on sales volumes.

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

95.210.721

Profit (Loss) for the period

4.690.818

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

153.189.372

Profit (Loss) for the period

2.625.217

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

162.392.522

Profit (Loss) for the period

13.514.220

 

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

118.550.318

Profit (Loss) for the period

3.244.667

 

 

 

Complete balance-sheet for the year

31/12/2005

(in Eur

x 1 )

 

Item Type

Value

Sales

135.911.676

Profit (Loss) for the period

1.038.924


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.

89.113

98.509

1.496.760

. . Industrial patent rights

375.991

536.396

583.728

. . Concessions,licenses,trademarks,etc.

186.945

255.445

290.000

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

652.049

890.350

2.370.488

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

42.631.799

36.846.514

11.945.025

. . Plant and machinery

12.849.122

8.457.598

3.259.286

. . Industrial and commercial equipment

1.422.720

1.660.696

1.070.950

. . Other assets

1.126.445

1.211.225

1.049.382

. . Assets under construction and advances

1.394.151

754.288

2.342.302

. Total Tangible fixed assets

59.424.237

48.930.321

19.666.945

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

1.020

1.020

1.020

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

1.020

1.020

1.020

. . Financial receivables

1.426.762

1.661.904

1.783.711

. . . . Within 12 months

45.929

45.929

46.348

. . . . Beyond 12 months

1.380.833

1.615.975

1.737.363

. . . 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

1.426.762

1.661.904

1.783.711

. . . . Within 12 months

45.929

45.929

46.348

. . . . Beyond 12 months

1.380.833

1.615.975

1.737.363

. . Other securities

2.582

2.582

4.654.582

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

1.430.364

1.665.506

6.439.313

Total fixed assets

61.506.650

51.486.177

28.476.746

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

10.765.950

13.449.799

13.973.126

. . Work in progress and semimanufactured

8.202.810

9.912.453

9.175.464

. . Work in progress on order

 

 

 

. . Finished goods

5.771.580

6.453.789

4.527.202

. . Advance payments

2.145.939

4.631.555

2.779.518

. Total Inventories

26.886.279

34.447.596

30.455.310

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

30.314.203

27.922.161

22.667.901

. . Beyond 12 months

1.814.451

4.069.203

3.052.632

. . Trade receivables

16.964.064

21.180.189

21.141.371

. . . . Within 12 months

15.424.304

17.532.254

19.021.563

. . . . Beyond 12 months

1.539.760

3.647.935

2.119.808

. . 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.

4.234.987

4.377.060

 

. . . . Within 12 months

4.234.987

4.377.060

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

5.939.284

4.850.787

1.872.743

. . . . Within 12 months

5.939.284

4.850.787

1.872.743

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

701.323

946.034

1.862.496

. . . . Within 12 months

426.632

524.766

929.672

. . . . Beyond 12 months

274.691

421.268

932.824

. . Receivables due from third parties

4.288.996

637.294

843.923

. . . . Within 12 months

4.288.996

637.294

843.923

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

32.128.654

31.991.364

25.720.533

. 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

13.045.701

21.215.701

18.943.495

. Total Financial Assets

13.045.701

21.215.701

18.943.495

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

81.998.087

49.863.295

74.043.379

. . Checks

 

 

 

. . Banknotes and coins

29.586

116.930

56.014

. Total Liquid funds

82.027.673

49.980.225

74.099.393

Total current assets

154.088.307

137.634.886

149.218.731

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

552.694

220.537

465.311

Total adjustments accounts

552.694

220.537

465.311

TOTAL ASSETS

216.147.651

189.341.600

178.160.788

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

20.000.000

20.000.000

20.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

28.899.289

28.899.289

8.350.803

. Legal reserve

4.000.000

4.000.000

4.000.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

5.107.735

5.460.252

5.174.069

. Accumulated Profits (Losses)

17.684.104

14.706.370

2.478.333

. Profit( loss) of the year

4.690.818

2.625.217

13.514.220

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

80.381.946

75.691.128

53.517.425

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

969.673

898.091

828.844

. . Taxation fund, also differed

4.816.040

5.143.516

790.101

. . Other funds

1.163.091

1.165.462

1.179.776

Total Reserves for Risks and Charges

6.948.804

7.207.069

2.798.721

Employee termination indemnities

5.593.976

6.613.761

7.155.260

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

73.628.670

91.882.321

102.773.930

. . . . Beyond 12 months

49.123.223

7.374.531

11.533.564

. . 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

58.137.783

17.375.677

21.088.681

. . . . Within 12 months

9.014.560

10.001.146

9.555.117

. . . . Beyond 12 months

49.123.223

7.374.531

11.533.564

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

22.850.470

25.873.020

37.131.143

. . . . Within 12 months

22.850.470

25.873.020

37.131.143

. . . . Beyond 12 months

 

 

 

. . Trade payables

37.226.281

50.418.882

46.974.573

. . . . Within 12 months

37.226.281

50.418.882

46.974.573

. . . . 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

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

3.487.079

. . . . Within 12 months

 

 

3.487.079

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

1.216.492

408.232

1.890.748

. . . . Within 12 months

1.216.492

408.232

1.890.748

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

1.154.011

1.199.784

1.123.479

. . . . Within 12 months

1.154.011

1.199.784

1.123.479

. . . . Beyond 12 months

 

 

 

. . Other payables

2.166.856

3.981.257

2.611.791

. . . . Within 12 months

2.166.856

3.981.257

2.611.791

. . . . Beyond 12 months

 

 

 

Total accounts payable

122.751.893

99.256.852

114.307.494

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

471.032

572.790

381.888

Total adjustment accounts

471.032

572.790

381.888

TOTAL LIABILITIES

216.147.651

189.341.600

178.160.788

 

 

 

 

 

 

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

95.210.721

153.189.372

162.392.522

. Changes in work in progress

-2.391.852

2.663.576

3.282.023

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

410.655

 

2.700.000

. Other income and revenues

1.807.824

1.227.510

1.077.066

. . Contributions for operating expenses

1.476.736

362.224

351.723

. . Different income and revenues

331.088

865.286

725.343

Total value of production

95.037.348

157.080.458

169.451.611

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

35.716.133

88.426.732

85.204.447

. Services received

17.634.886

25.680.411

22.295.248

. Leases and rentals

3.823.488

7.054.122

7.338.457

. Payroll and related costs

24.195.436

26.941.241

25.423.671

. . Wages and salaries

17.321.808

19.264.715

18.068.969

. . Social security contributions

5.424.058

6.144.622

5.865.817

. . Employee termination indemnities

1.141.697

1.232.953

1.226.054

. . Pension and similar

71.582

69.247

79.083

. . Other costs

236.291

229.704

183.748

. Amortization and depreciation

5.153.688

5.348.042

6.074.142

. . Amortization of intangible fixed assets

566.215

2.117.719

2.258.005

. . Amortization of tangible fixed assets

4.312.120

2.943.933

3.512.117

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

275.353

286.390

304.020

. Changes in raw materials

2.683.849

523.327

-4.147.415

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

843.301

1.492.688

1.274.339

Total production costs

90.050.781

155.466.563

143.462.889

Diff. between value and cost of product.

4.986.567

1.613.895

25.988.722

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

2.374.125

5.721.120

5.935.783

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

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

53.339

24.112

41.326

. . Financ.income from secur. cur.assets

421.020

1.135.917

937.412

. . Financ.income other than the above

1.899.766

4.561.091

4.957.045

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-2.176.466

-2.311.468

-9.255.676

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

-405.421

247.519

 

Total financial income and expense

197.659

3.409.652

-3.319.893

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

165.811

177.479

631.634

. . Gains on disposals

 

58.522

 

. . Other extraordinary income

165.811

118.957

631.634

. Extraordinary expense

-47.579

-781.106

-47.626

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-47.579

-781.106

-47.626

Total extraordinary income and expense

118.232

-603.627

584.008

Results before income taxes

5.302.458

4.419.920

23.252.837

. Taxes on current income

611.640

1.794.703

9.738.617

. . current taxes

694.405

 

9.063.803

. . differed taxes(anticip.)

-82.765

-374.776

674.814

. Net income for the period

4.690.818

2.625.217

13.514.220

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

4.690.818

2.625.217

13.514.220

 

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

0,28

0,27

0,15

0,16

Elasticity Ratio

Units

0,71

0,72

0,83

0,81

Availability of stock

Units

0,12

0,18

0,17

0,19

Total Liquidity Ratio

Units

0,59

0,54

0,66

0,55

Quick Ratio

Units

0,44

0,37

0,52

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

n.c.

0,55

0,53

2,80

Self Financing Ratio

Units

0,37

0,39

0,30

0,20

Capital protection Ratio

Units

0,69

0,70

0,37

0,65

Liabilities consolidation quotient

Units

0,74

0,15

0,18

0,20

Financing

Units

1,53

1,31

2,13

3,39

Permanent Indebtedness Ratio

Units

0,63

0,47

0,40

0,37

M/L term Debts Ratio

Units

0,25

0,07

0,10

0,12

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,59

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

2,20

1,74

2,53

2,03

Current ratio

Units

2,09

1,49

1,45

1,28

Acid Test Ratio-Liquidity Ratio

Units

1,73

1,12

1,15

0,93

Structure's primary quotient

Units

1,31

1,47

1,87

1,17

Treasury's primary quotient

Units

1,29

0,77

0,90

0,06

Rate of indebtedness ( Leverage )

%

268,90

250,15

332,90

488,47

Current Capital ( net )

Value

80.459.637

45.752.565

46.444.801

381.996

RETURN

 

 

 

 

 

Return on Sales

%

10,34

5,20

12,06

4,45

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

%

5,84

3,46

25,25

8,87

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

%

6,60

5,83

43,44

28,20

Return on Investment ( R.O.I. )

%

2,31

0,85

14,58

6,37

Return/ Sales

%

5,24

1,05

16,00

5,64

Extra Management revenues/charges incid.

%

94,07

162,66

52,00

30,18

Cash Flow

Value

9.844.506

7.973.259

19.588.362

132.891

Operating Profit

Value

4.986.567

1.613.895

25.988.722

157.669

Gross Operating Margin

Value

10.140.255

6.961.937

32.062.864

253.580

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

64,14

49,75

46,83

130,58

Debts to suppliers average term

Days

234,40

149,79

158,18

160,95

Average stock waiting period

Days

101,66

80,92

67,50

58,75

Rate of capital employed return ( Turnover )

Units

0,44

0,80

0,91

1,15

Rate of stock return

Units

3,54

4,44

5,33

6,11

Labour cost incidence

%

25,41

17,58

15,65

21,17

Net financial revenues/ charges incidence

%

0,21

2,22

- 2,04

- 0,98

Labour cost on purchasing expenses

%

26,87

17,32

17,72

21,58

Short-term financing charges

%

1,77

2,32

8,09

2,20

Capital on hand

%

227,02

123,59

109,70

86,73

Sales pro employee

Value

194.307

295.732

320.933

175.602

Labour cost pro employee

Value

49.378

52.010

50.244

36.471

 

 

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:

 

100.000Eur.

 

 

Market / Territory Data

 

Population living in the province

:

838.732

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

Monthly family expenses 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 1.330 significant companies.

 

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

The average duration of suppliers debts is about 160 dd.

The sector's profitability is on an average of 4,45%.

The labour cost affects the turnover in the measure of 21,17%.

Goods are held in stock in a range of 58 dd.

The difference between the sales volume and the resources used to realize it is about 1,15.

The employees costs represent the 21,58% 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 2.280.

The insolvency index for the region is 0,30, , while for the province it is 0,28.

Total Bankrupt companies in the province : 3.317.

Total Bankrupt companies in the region : 16.714.

 

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.38

UK Pound

1

Rs.73.88

Euro

1

Rs.65.83

 

 

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.