MIRA INFORM REPORT

 

 

Report Date :           

12.08.2011

 

IDENTIFICATION DETAILS

 

Name :

TECNO POULTRY EQUIPMENT S.P.A.

 

 

Registered Office :

Via Leonardo Da Vinci,  Sn Marsango,

35010 - Campo San Martino (Pd)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

23.03.1977

 

 

Com. Reg. No.:

PD060-10991 since 19/02/1996

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of other agriculture, silviculture and zootechnics machinery

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

250.000 Eur

Status :

Good

Payment Behaviour :

Usually Correct 

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 – March 31st, 2011

 

Country Name

Previous Rating

                   (31.12.2010)                  

Current Rating

(31.03.2011)

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 

 

Tecno Poultry Equipment S.p.a.

 

Via Leonardo Da Vinci,  SN MARSANGO

 

35010 - Campo San Martino  (PD) -IT-

 

 

Summary

 

Fiscal Code

:

80029860287

Legal Form

:

Joint stock company

start of Activities

:

28/06/1980

Equity

:

Over 2.582.254 Eur

Turnover Range

:

50.000.000/75.000.000 Eur

Number of Employees

:

from 51 to 70

 

 

Credit Analysis

 

Credit Opinion

:

250.000 - Eur

 

Activity

 

Manufacture of other agriculture, silviculture and zootechnics machinery

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 80029860287

 

Foreign Trade Reg. no. : PD020675 since 27/02/1992

 

Chamber of Commerce no. : 130884 of Padova since 15/06/1977

 

Firms' Register : PD060-10991 since 19/02/1996

 

V.A.T. Code : 00890950280

 

Foundation date

: 23/03/1977

Establishment date

: 23/03/1977

Start of Activities

: 28/06/1980

Legal duration

: 31/12/2050

Nominal Capital

: 2.500.000

Eur

Subscribed Capital

: 2.500.000

Eur

Paid up Capital

: 2.500.000

Eur

 

Members

 

Cauzzo

Antonio

 

 

Born in Cittadella

(PD)

on 19/10/1941

- Fiscal Code : CZZNTN41R19C743H

 

 

Residence :

Via

Provinciale

, 23

- 35010

Campo San Martino

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/01/2008

 

 

Board Chairman

15/01/2008

 

 

 

No Protests registered

 

Chinello

Carlo

 

 

Born in Padova

(PD)

on 30/07/1971

- Fiscal Code : CHNCRL71L30G224X

 

 

Residence :

Via

Carnaro

, 15

- 35030

Selvazzano Dentro

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

 

15/09/2008

 

 

 

Cauzzo

Alessandro Antonio

 

 

Born in Campo San Martino

(PD)

on 26/01/1972

- Fiscal Code : CZZLSN72A26B564Z

 

 

Residence :

Borgo

Vicenza

, 16/A

- 31033

Castelfranco Veneto

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

25/10/2004

 

 

Director

15/01/2008

 

 

 

No Protests registered

 

Cauzzo

Nicola

 

 

Born in Campo San Martino

(PD)

on 23/01/1975

- Fiscal Code : CZZNCL75A23B564N

 

 

Residence :

Via

De Gasperi

, 68

- 35011

Campodarsego

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/01/2008

 

 

 

No Protests registered

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

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

 

CAUZZO

ANTONIO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

AC. TRADING S.A.S. DI CAUZZO ANTONIO E C.

Campo San Martino (PD) - IT -

03707070284

General Partner

Withdrawn

Registered

EUROINVEST SOCIETA' A RESPONSABILITA' LIMITATA

Padova (PD) - IT -

03711540280

Managing Director

Active

Registered

EUROINVEST SOCIETA' A RESPONSABILITA' LIMITATA

Padova (PD) - IT -

03711540280

Director

Active

Registered

EUROINVEST SOCIETA' A RESPONSABILITA' LIMITATA

Padova (PD) - IT -

03711540280

Partner

Withdrawn

Registered

EUROINVEST SOCIETA' A RESPONSABILITA' LIMITATA

Padova (PD) - IT -

03711540280

Board Chairman

Active

Registered

FEA S.R.L.

Bassano del Grappa (VI) - IT -

02454870300

Director

Active

Registered

FINANZIARIA FACCO S.R.L.

Campo San Martino (PD) - IT -

02191970280

Liquidator

Withdrawn

Ceased

GIOVE 2 - S.R.L

Torno (CO) - IT -

09344920153

Board Chairman

Withdrawn

Ceased

IM.CA. SOCIETA' A RESPONSABILITA' LIMITATA

Padova (PD) - IT -

03558230284

Director

Active

Registered

IM.CA. SOCIETA' A RESPONSABILITA' LIMITATA

Padova (PD) - IT -

03558230284

Partner

Withdrawn

Registered

IM.CA. SOCIETA' A RESPONSABILITA' LIMITATA

Padova (PD) - IT -

03558230284

Managing Director

Active

Registered

IM.CA. SOCIETA' A RESPONSABILITA' LIMITATA

Padova (PD) - IT -

03558230284

Board Chairman

Active

Registered

MAYA YACHTING S.R.L.

Roma (RM) - IT -

09924131007

Sole Director

Active

Registered

PROTEC S.A.S.DI BIASIBETTI VITTORIO EC

San Giorgio in Bosco (PD) - IT -

03340210289

Limited Partner

Withdrawn

Ceased

SGF HOLDING S.P.A.

Padova (PD) - IT -

00968440289

Director

Active

Registered

SGF S.R.L.

Padova (PD) - IT -

04518340288

Director

Active

Registered

TECNO AGRO INTERNATIONAL S.R.L.

Campo San Martino (PD) - IT -

02193150287

Director

Active

Registered

TECNO AGRO INTERNATIONAL S.R.L.

Campo San Martino (PD) - IT -

02193150287

Board Chairman

Active

Registered

TECNO POOL S.P.A.

San Giorgio in Bosco (PD) - IT -

01822250286

Director

Withdrawn

Registered

TECNO POOL S.P.A.

San Giorgio in Bosco (PD) - IT -

01822250286

Board Chairman

Withdrawn

Registered

 

CAUZZO

ALESSANDRO ANTONIO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

A.G.S. TRADING S.A.S. DI CAUZZO ALESSANDRO E C.

Padova (PD) - IT -

03432890287

Acting partner (in work)

Active

Registered

FINTEL 3 S.R.L.

Padova (PD) - IT -

04157050289

Director

Active

Registered

FINTEL2 S.R.L.

Padova (PD) - IT -

04060840289

Director

Active

Registered

IM.CA. SOCIETA' A RESPONSABILITA' LIMITATA

Padova (PD) - IT -

03558230284

Director

Active

Registered

IM.CA. SOCIETA' A RESPONSABILITA' LIMITATA

Padova (PD) - IT -

03558230284

Managing Director

Active

Registered

SIPA IMMOBILIARE S.R.L.

Belluno (BL) - IT -

01004120257

Director

Active

Registered

TECNO AGRO INTERNATIONAL S.R.L.

Campo San Martino (PD) - IT -

02193150287

Director

Active

Registered

TELVE SEI S.R.L.

Padova (PD) - IT -

03998460285

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

Cauzzo Alessandro Antonio

Castelfranco Veneto - IT -

CZZLSN72A26B564Z

1.275.000 .Eur

51,00

Cauzzo Nicola

Campodarsego - IT -

CZZNCL75A23B564N

1.225.000 .Eur

49,00

 

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

Sapi S.p.a.

Padova - IT -

00667110282

2.550 .Eur

0,08

 

 

Active

Im.ca. Societa' A Responsabilita' Limitata

Padova - IT -

03558230284

1.000 .Eur

10,00

 

 

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 02/07/1980

 

 

 

 

 

Via

Leonardo Da Vinci

, SN Loc. MARSANGO

- 35010

- Campo San Martino

(PD)

- IT -

 

 

 

 

PHONE

: 049/9699666

 

-

Branch

(Factory )

since 12/03/2010

 

 

 

 

 

Viale

Dell'artigianato

, 59/B

- 35010

- Santa Giustina in Colle

(PD)

- IT -

 

 

 

 

Employees

: 53

 

Fittings and Equipment for a value of 1.600.000

Eur

 

Stocks for a value of 4.950.000

Eur

 

Vehicles for a value of 230.000

Eur

 

 

The firm operates abroad as importer / exporter. .

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- its own sales net-work

 

- its own agents

 

Import comes generally from the following nations:

- Belgio

 

Export is mainly towards:

- Grecia

 

- Francia

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Facco Impianti Avicoli S.r.l.

Tecno Impianti Avicoli S.r.l.

03/05/1995

 

EX-MEMBERS / EX-POSITIONS:

 

Lago

Leopoldo

 

 

Born in CITTADELLA

on 13/05/1945

- Fiscal Code : LGALLD45E13C743M

 

 

Residence :

Via

CASARETTA

, 102

- 35013

Cittadella

(PD)

- IT -

 

Ex-Postions

Director

 

Finco

Luigi

 

 

Born in Campo San Martino

on 14/08/1927

- Fiscal Code : FNCLGU27M14B564Q

 

Ex-Postions

Chairman

 

Lago

Leopoldo

 

 

Born in Cittadella

on 13/05/1945

- Fiscal Code : LGALLD45E13C743M

 

Ex-Postions

Managing Director

 

Facco

Eugenio

 

 

Born in Campo San Martino

on 13/03/1922

- Fiscal Code : FCCGNE22C13B564V

 

Ex-Postions

Chairman




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 1980

The balance-sheet analysis has been made on the base of the latest 2 financial years.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 16,5% in 2010 and during the last financial year an increase in sales volume was registered (+26,15% in 2010).

The operating result was positive in the last financial year (3,14%) falling within the field's average.

An operating result of Eur. 1.524.950 has been registered. ,showing stability in respect to the value of 2009.

The G.O.M. amounted to Eur. 2.081.008 , stable if compared to the year before.

The ratio between shareholder's equity and borrowed capital is not well balanced, the indebtedness level is equal to 6,92 which is decreasing.

It's shareholders funds amount to Eur. 5.291.435 , unchanged as opposed to the preceding year.

During the last financial year total debts volume reached Eur. 41.177.438 (Eur. 2.507.268 were m/l term ones) while during the financial year 2009 the amount was equal to Eur. 33.082.313.

The recourse to bank credit is slightly high and also borrowings from suppliers appear to be high, with an average payment period equal to 113,38 gg. but lined up with the field's average.

Liquidity is good (1,14)

Trade credits average terms are slow, on average 186,93 days. even if compared to the average of the sector.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 1.429.150

Labour cost expenses amount to Eur. 2.340.800 , representing 3,55% on the total of production costs. , whereas the incidence of such costs on sales revenues is equal to 3,48%.

The financial management has a limited economic impact, equal to -0,21% on the sales.

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1 )

 

Item Type

Value

Sales

67.179.247

Profit (Loss) for the period

873.092

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

53.251.764

Profit (Loss) for the period

633.551

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 31/12/2010 - 12 Mesi - Currency: Eur - Amounts x 1

 

- Balance Sheet as at 31/12/2009 - 12 Mesi - Currency: Eur - Amounts x 1

 

Years

2010

2009

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

17.107

34.860

. . Concessions,licenses,trademarks,etc.

17.579

20.494

. . Goodwill

 

 

. . Assets in formation and advance paymen.

 

 

. . Other intangible fixed assets

161.962

71.330

. Total Intangible Fixed Assets

196.648

126.684

. TANGIBLE FIXED ASSETS

 

 

. . Real estate

723.000

723.000

. . Plant and machinery

1.394.008

589.534

. . Industrial and commercial equipment

201.147

183.013

. . Other assets

303.120

166.979

. . Assets under construction and advances

241.451

 

. Total Tangible fixed assets

2.862.726

1.662.526

. FINANCIAL FIXED ASSETS

 

 

. . Equity investments

1.000

500

. . . Equity invest. in subsidiary companies

 

 

. . . Equity invest. in associated companies

 

 

. . . Equity invest. in holding companies

 

 

. . . Equity invest. in other companies

1.000

500

. . Financial receivables

130.000

60.000

. . . . Within 12 months

 

 

. . . . Beyond 12 months

130.000

60.000

. . . 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

130.000

60.000

. . . . Within 12 months

 

 

. . . . Beyond 12 months

130.000

60.000

. . Other securities

 

 

. . Own shares

 

 

. . . Total nominal value

 

 

. Total financial fixed assets

131.000

60.500

Total fixed assets

3.190.374

1.849.710

CURRENT ASSETS

 

 

. INVENTORIES

 

 

. . Raw materials and other consumables

613.835

 

. . Work in progress and semimanufactured

380.441

 

. . Work in progress on order

 

 

. . Finished goods

3.959.352

6.605.239

. . Advance payments

 

 

. Total Inventories

4.953.628

6.605.239

. CREDITS NOT HELD AS FIXED ASSETS

 

 

. . Within 12 months

37.260.043

29.625.497

. . Beyond 12 months

16.342

34.466

. . Trade receivables

34.883.382

28.566.523

. . . . Within 12 months

34.883.382

28.566.523

. . . . Beyond 12 months

 

 

. . 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

1.518.235

424.450

. . . . Within 12 months

1.518.235

403.550

. . . . Beyond 12 months

 

20.900

. . Receivables for anticipated taxes

3.871

19.447

. . . . Within 12 months

2.255

18.234

. . . . Beyond 12 months

1.616

1.213

. . Receivables due from third parties

870.897

649.543

. . . . Within 12 months

856.171

637.190

. . . . Beyond 12 months

14.726

12.353

. Total Credits not held as fixed assets

37.276.385

29.659.963

. 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

2.032.065

110.403

. . Checks

 

 

. . Banknotes and coins

13.965

12.782

. Total Liquid funds

2.046.030

123.185

Total current assets

44.276.043

36.388.387

ADJUSTMENT ACCOUNTS

 

 

. Discount on loans

 

 

. Other adjustment accounts

1.036.677

1.199.126

Total adjustments accounts

1.036.677

1.199.126

TOTAL ASSETS

48.503.094

39.437.223

 

 

 

LIABILITIES

 

 

STOCKHOLDERS' EQUITY

 

 

. Capital stock

2.500.000

2.141.569

. Additional paid-in capital

 

 

. Revaluation reserves

18.849

18.849

. Legal reserve

208.000

196.912

. Reserve for Own shares

 

 

. Statute reserves

 

 

. Other reserves

1.691.494

1.427.460

. Accumulated Profits (Losses)

 

 

. Profit( loss) of the year

873.092

633.551

. Advances on dividends

 

 

. Partial loss of the year Coverage

 

 

Total Stockholders'Equity

5.291.435

4.418.341

RESERVES FOR RISKS AND CHARGES

 

 

. . Reserve for employee termination indem.

 

 

. . Taxation fund, also differed

44.977

 

. . Other funds

 

68.500

Total Reserves for Risks and Charges

44.977

68.500

Employee termination indemnities

801.979

731.306

ACCOUNTS PAYABLE

 

 

. . . . Within 12 months

38.670.170

32.531.498

. . . . Beyond 12 months

2.507.268

550.815

. . 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

14.399.011

10.604.103

. . . . Within 12 months

11.891.743

10.053.288

. . . . Beyond 12 months

2.507.268

550.815

. . Due to other providers of finance

6.890

13.005

. . . . Within 12 months

6.890

13.005

. . . . Beyond 12 months

 

 

. . Advances from customers

7.289.898

8.131.209

. . . . Within 12 months

7.289.898

8.131.209

. . . . Beyond 12 months

 

 

. . Trade payables

18.809.720

13.642.534

. . . . Within 12 months

18.809.720

13.642.534

. . . . 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

 

 

. . . . Within 12 months

 

 

. . . . Beyond 12 months

 

 

. . Due to the tax authorities

184.289

259.290

. . . . Within 12 months

184.289

259.290

. . . . Beyond 12 months

 

 

. . Due to social security and welfare inst.

112.041

96.300

. . . . Within 12 months

112.041

96.300

. . . . Beyond 12 months

 

 

. . Other payables

375.589

335.872

. . . . Within 12 months

375.589

335.872

. . . . Beyond 12 months

 

 

Total accounts payable

41.177.438

33.082.313

ADJUSTMENT ACCOUNTS

 

 

. Agio on loans

 

 

. Other adjustment accounts

1.187.265

1.136.763

Total adjustment accounts

1.187.265

1.136.763

TOTAL LIABILITIES

48.503.094

39.437.223

 

 

 

 

 

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

67.179.247

53.251.764

. Changes in work in progress

-329.885

 

. Changes in semi-manufact. products

 

 

. Capitalization of internal work

 

 

. Other income and revenues

627.320

1.013.105

. . Contributions for operating expenses

500

250

. . Different income and revenues

626.820

1.012.855

Total value of production

67.476.682

54.264.869

PRODUCTION COSTS

 

 

. Raw material,other materials and consum.

38.478.687

28.821.591

. Services received

20.370.246

16.369.251

. Leases and rentals

877.536

562.359

. Payroll and related costs

2.340.800

2.205.520

. . Wages and salaries

1.592.258

1.484.533

. . Social security contributions

620.151

615.413

. . Employee termination indemnities

119.291

100.787

. . Pension and similar

 

 

. . Other costs

9.100

4.787

. Amortization and depreciation

556.058

388.299

. . Amortization of intangible fixed assets

45.329

33.857

. . Amortization of tangible fixed assets

335.436

210.892

. . Depreciation of tangible fixed assets

 

 

. . Writedown of current receiv.and of liquid

175.293

143.550

. Changes in raw materials

1.321.726

4.047.043

. Provisions to risk reserves

 

 

. Other provisions

 

68.500

. Other operating costs

2.006.679

312.761

Total production costs

65.951.732

52.775.324

Diff. between value and cost of product.

1.524.950

1.489.545

FINANCIAL INCOME AND EXPENSE

 

 

. Income from equity investments

 

 

. . In subsidiary companies

 

 

. . In associated companies

 

 

. . In other companies

 

 

. Other financial income

576.584

967.266

. . 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

576.584

967.266

. . . - Subsidiary companies

 

 

. . . - Associated companies

 

 

. . . - Holding companies

 

 

. . . - Other companies

 

 

. Interest and other financial expense

-715.020

-1.282.102

. . Towards subsidiary companies

 

 

. . Towards associated companies

 

 

. . Towards holding companies

 

 

. . Towards other companies

 

 

Total financial income and expense

-138.436

-314.836

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

124.781

1

. . Gains on disposals

 

 

. . Other extraordinary income

124.781

1

. Extraordinary expense

-23.032

-30.264

. . Losses on disposals

 

 

. . Taxes relating to prior years

 

 

. . Other extraordinary expense

-23.032

-30.264

Total extraordinary income and expense

101.749

-30.263

Results before income taxes

1.488.263

1.144.446

. Taxes on current income

615.171

510.895

. . current taxes

554.618

482.857

. . differed taxes(anticip.)

60.553

28.038

. Net income for the period

873.092

633.551

. Adjustments in tax regulations pursuance

 

 

. Provisions in tax regulations pursuance

 

 

. Profit (loss) of the year

873.092

633.551

 

RATIOS

Value Type

as at 31/12/2010

as at 31/12/2009

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

Rigidity Ratio

Units

0,07

0,05

0,24

Elasticity Ratio

Units

0,91

0,92

0,75

Availability of stock

Units

0,10

0,17

0,26

Total Liquidity Ratio

Units

0,81

0,76

0,44

Quick Ratio

Units

0,04

0,00

0,01

COMPOSITION ON SOURCE

 

 

 

 

Net Short-term indebtedness

Units

6,92

7,33

2,16

Self Financing Ratio

Units

0,11

0,11

0,24

Capital protection Ratio

Units

0,36

0,37

0,73

Liabilities consolidation quotient

Units

0,09

0,04

0,24

Financing

Units

7,78

7,49

2,80

Permanent Indebtedness Ratio

Units

0,18

0,14

0,41

M/L term Debts Ratio

Units

0,07

0,03

0,11

Net Financial Indebtedness Ratio

Units

2,34

2,38

1,27

CORRELATION

 

 

 

 

Fixed assets ratio

Units

2,70

3,08

1,70

Current ratio

Units

1,14

1,12

1,26

Acid Test Ratio-Liquidity Ratio

Units

1,02

0,92

0,83

Structure's primary quotient

Units

1,66

2,39

1,05

Treasury's primary quotient

Units

0,05

0,00

0,02

Rate of indebtedness ( Leverage )

%

916,63

892,58

409,15

Current Capital ( net )

Value

5.605.873

3.856.889

585.650

RETURN

 

 

 

 

Return on Sales

%

2,13

1,92

3,38

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

%

16,50

14,34

4,44

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

%

28,13

25,90

13,50

Return on Investment ( R.O.I. )

%

3,14

3,78

4,84

Return/ Sales

%

2,27

2,80

4,43

Extra Management revenues/charges incid.

%

57,25

42,53

34,26

Cash Flow

Value

1.429.150

1.021.850

187.403

Operating Profit

Value

1.524.950

1.489.545

213.008

Gross Operating Margin

Value

2.081.008

1.878.529

336.914

MANAGEMENT

 

 

 

 

Credits to clients average term

Days

186,93

193,12

104,44

Debts to suppliers average term

Days

113,38

107,34

122,62

Average stock waiting period

Days

26,55

44,65

90,71

Rate of capital employed return ( Turnover )

Units

1,39

1,35

1,05

Rate of stock return

Units

13,56

8,06

3,92

Labour cost incidence

%

3,48

4,14

17,51

Net financial revenues/ charges incidence

%

- 0,21

- 0,59

- 1,60

Labour cost on purchasing expenses

%

3,55

4,18

17,77

Short-term financing charges

%

1,74

3,88

2,97

Capital on hand

%

72,20

74,06

94,78

Sales pro employee

Value

1.343.584

1.133.016

202.614

Labour cost pro employee

Value

46.816

46.925

33.583

 

 

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:

 

250.000Eur.

 

 

Market / Territory Data

 

Population living in the province

:

882.779

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 448 significant companies.

 

The companies cash their credits on an average of 104 dd.

The average duration of suppliers debts is about 122 dd.

The sector's profitability is on an average of 3,38%.

The labour cost affects the turnover in the measure of 17,51%.

Goods are held in stock in a range of 90 dd.

The difference between the sales volume and the resources used to realize it is about 1,05.

The employees costs represent the 17,77% of the production costs.

Statistical Detrimental Data

 

The area is statistically considered moderately risky.

In the region 13.782 protested subjects are found; in the province they count to 2.646.

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

Total Bankrupt companies in the province : 3.821.

Total Bankrupt companies in the region : 16.714.

 

 

 Bottom of Form

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.45.27

UK Pound

1

Rs.73.34

Euro

1

Rs.64.58

 

 

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.