MIRA INFORM REPORT

 

 

Report Date :

23.08.2011

 

IDENTIFICATION DETAILS

 

Name :

SCRIBA NANOTECNOLOGIE S.R.L.

 

 

Registered Office :

 

Via Piero Gobetti,52/3

40100- Bologna(BO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

01.10.2006

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Scientific Research and Development

 

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 :

25.000 - Eur

 

 

Status :

Satisfactory

 

 

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 – 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 and address

 

Scriba Nanotecnologie S.r.l.

 

Via Piero Gobetti,52/3

40100- Bologna(BO) -IT-

 

 

Summary

 

Fiscal Code

:

02542781204

Legal Form

:

Limited liability company

start of Activities

:

01/10/2006

Equity

:

400.000 Eur

Turnover Range

:

250.000/375.000 Eur

Number of Employees

:

from 1 to 5

 

 

Credit Analysis

 

Credit Opinion

:

25.000 - Eur

 

 

Highlights

 

SCRIBA Nanotecnologie develops identification, anti-counterfaction, security and

 

health products based on nanotechnologies.

 

It is a spin-off company from the National Research Council - ISMN Bologna.

 

It is owned by 3 senior nanotecnologists and IMA SpA, the leading company

 

in the field of pharmaceutical packaging.

 

Scriba has fully developed the tagging system NU-CODE™ that allows the

 

permanent recording of digital data, on specially modified holograms.

 

Digital data recorded on the EN-TAG™ can be easily read either by commercial digital

 

cameras or custom designed cameras. NU-CODE™ is the proper tool to implement the

 

RESPONSIBLE PACKAGING criteria for pharmaceutical products.

 

The activity started steam ahead in the last 4 months of 2006.

 

Works were started that were invoiced in the following year. This explains the

 

scanty sales in 2006.

 

The company is rated trustworthy.

 

Activity

 

SCIENTIFIC RESEARCH AND DEVELOPMENT

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 02542781204

 

Chamber of Commerce no. : 447542 of Bologna since 18/03/2005

 

V.A.T. Code : 02542781204

 

Foundation date

: 14/03/2005

Establishment date

: 14/03/2005

Start of Activities

: 01/10/2006

Legal duration

: 31/12/2050

Nominal Capital

: 25.555

Eur

Subscribed Capital

: 25.555

Eur

Paid up Capital

: 25.555

Eur

 

Members

 

Biscarini

Fabio

 

 

 

Born in Perugia

(PG)

on 15/04/1962

- Fiscal Code : BSCFBA62D15G478D

 

 

 

Residence :

Via

Brunelli

, 4

- 40135

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

31/08/2009

 

 

 

 

No Protests registered

 

 

Ragazzini

Pierantonio

 

 

 

Born in Forli'

(FO)

on 26/04/1954

- Fiscal Code : RGZPNT54D26D704F

 

 

 

Residence :

Via

Pallotta

, 26

- 47100

Forli'

(FO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

31/08/2009

 

 

 

 

No Protests registered

 

 

Bugamelli

Fabrizio

 

 

 

Born in Castiglione dei Pepoli

(BO)

on 06/11/1969

- Fiscal Code : BGMFRZ69S06C296O

 

 

 

Residence :

Via

Iotti

, 52

- 40056

Crespellano

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

31/08/2009

 

 

Board Chairman

31/08/2009

 

 

 

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.

 

BUGAMELLI

FABRIZIO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

ALMACUBE

Bologna (BO) - IT -

02119541205

Managing 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

I.m.a. Industria Macchine Automatiche S. P.a. In Sigla Ima S.p.a.

Ozzano dell'Emilia - IT -

00307140376

12.522 .Eur

49,00

Biscarini Fabio

Bologna - IT -

BSCFBA62D15G478D

6.853 .Eur

26,81

Cavallini Massimiliano

 

CVLMSM67B19H980R

6.179 .Eur

24,18

 

Direct Participations

 

The Company under review has no participations in other Companies.

 

Firm's location and structure

 

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

 

-

Legal and operative seat

(Office )

 

 

 

 

 

Via

Piero Gobetti

, 52/3

- 40100

- Bologna

(BO)

- IT -

 

 

 

 

PHONE

: 051/4200332

 

 

 

 

FAX

: 051/4200317

 

 

 

 

Email

: info@scriba-nanotec.com

 

 

 

 

Employees

: 1

 

Fittings and Equipment for a value of 3.000

Eur

 

Stocks for a value of 26.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Biscarini

Fabio

 

 

Born in Perugia

on 15/04/1962

- Fiscal Code : BSCFBA62D15G478D

 

 

Residence :

Via

Brunelli

, 4

- 40135

Bologna

(BO)

- IT -

 

Ex-Postions

Board Chairman

 

Matacotta

Francesco Cino

 

 

Born in Ancona

on 17/02/1956

- Fiscal Code : MTCFNC56B17A271O

 

 

Residence :

Via

La Tinta

, 23

- 56100

Pisa

(PI)

- IT -

 

Ex-Postions

Managing Director

Director



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 some years ago (2006).

The economic-financial analysis has been made on the base of the b/s of the latests three years.

During the last years the subject suffered net losses and in 2010 r.o.e. is -2,85%.

The operating result in 2010 was positive (0,45%) and in line with the sector's average.

The amount of the operating result is equal to Eur. 1.906 with an increase of more then 100% if the compared to the previous financial year.

The G.O.M. amounted to Eur. 30.219 growing by 65,12% if compared to the year before.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,32 increasing compared to last year (0,12)

With regard to equity capital, an amount of Eur. 322.491 is registered. , unchanged if compared to 2009.

The financial management has recorded total debts amounting to Eur. 103.185, , showing an upward trend if compared to 2009.

Bank and suppliers credit recourse is limited, 32,92 gg. is payment average period below the sector's average.

The management determines a good range of liquidity.

As to due from customers, the average terms are 83,35 days. , shorter than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 19.122

Limited financial charges in relation to sales volume.

 

Financial Data

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1 )

 

Item Type

Value

Sales

367.785

Profit (Loss) for the period

-9.191

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

372.610

Profit (Loss) for the period

-13.391

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

586.086

Profit (Loss) for the period

-6.666

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

461.764

Profit (Loss) for the period

-9.479

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

91.935

Profit (Loss) for the period

-67.360


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

 

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

 

Years

2010

2009

2008

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

2.426

4.148

 

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

255.080

263.245

 

. . Concessions,licenses,trademarks,etc.

7.760

9.920

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

265.266

277.313

234.251

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

 

. . Industrial and commercial equipment

 

 

 

. . Other assets

 

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

37.438

45.623

39.992

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

 

 

 

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

2.800

 

 

. . . . 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

2.800

 

7.798

Total fixed assets

305.504

322.936

282.041

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

25.630

25.630

25.630

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

92.911

132.654

241.341

. . Beyond 12 months

 

 

 

. . Trade receivables

85.149

99.227

236.194

. . . . Within 12 months

85.149

99.227

236.194

. . . . 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

7.716

33.084

4.890

. . . . Within 12 months

7.716

33.084

4.890

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

46

343

257

. . . . Within 12 months

46

343

257

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

92.911

132.654

241.341

. 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

 

 

 

. . Checks

 

 

 

. . Banknotes and coins

 

 

 

. Total Liquid funds

469

41.113

994

Total current assets

119.010

199.397

267.965

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

1.162

727

723

Total adjustments accounts

1.162

727

723

TOTAL ASSETS

425.676

523.060

550.729

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

25.556

25.556

18.750

. Additional paid-in capital

306.126

319.516

117.791

. Revaluation reserves

 

 

 

. Legal reserve

 

 

 

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

 

3

-2

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

-9.191

-13.391

-6.666

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

322.491

331.684

129.873

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

 

 

 

Employee termination indemnities

 

 

 

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

103.185

80.755

420.631

. . . . Beyond 12 months

 

 

 

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

17.801

 

 

. . . . Within 12 months

17.801

 

 

. . . . Beyond 12 months

 

 

 

. . Due to banks

4.535

 

 

. . . . Within 12 months

4.535

 

 

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

29.309

41.934

 

. . . . Within 12 months

29.309

41.934

 

. . . . 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

13.527

15.659

 

. . . . Within 12 months

13.527

15.659

 

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

7.884

3.590

 

. . . . Within 12 months

7.884

3.590

 

. . . . Beyond 12 months

 

 

 

. . Other payables

30.129

19.572

 

. . . . Within 12 months

30.129

19.572

 

. . . . Beyond 12 months

 

 

 

Total accounts payable

103.185

80.755

420.631

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

 

110.621

225

Total adjustment accounts

 

110.621

225

TOTAL LIABILITIES

425.676

523.060

550.729

 

 

 

 

 

 

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

367.785

372.610

586.086

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

3.307

26.872

4.472

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

3.307

26.872

4.472

Total value of production

371.092

399.482

590.558

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

16.962

7.746

27.766

. Services received

280.327

312.804

475.979

. Leases and rentals

23.250

27.545

16.067

. Payroll and related costs

 

 

30.545

. . Wages and salaries

 

 

500

. . Social security contributions

 

 

30.045

. . Employee termination indemnities

 

 

 

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

28.313

19.226

25.099

. . Amortization of intangible fixed assets

19.644

19.226

15.010

. . Amortization of tangible fixed assets

8.669

 

10.089

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

 

. Changes in raw materials

 

 

-25.630

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

20.334

33.086

1.266

Total production costs

369.186

400.407

551.092

Diff. between value and cost of product.

1.906

-925

39.466

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

19

819

518

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

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

 

 

189

. . Financ.income from secur. cur.assets

 

 

 

. . Financ.income other than the above

19

819

329

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-1.206

-3.432

-12.267

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-1.187

-2.613

-11.749

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

 

 

1

. . Gains on disposals

 

 

 

. . Other extraordinary income

 

 

1

. Extraordinary expense

-1.404

-1.447

-12.287

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-1.404

-1.447

-12.287

Total extraordinary income and expense

-1.404

-1.447

-12.286

Results before income taxes

-685

-4.985

15.431

. Taxes on current income

8.506

8.406

22.097

. . current taxes

8.506

8.406

22.097

. . differed taxes(anticip.)

 

 

 

. Net income for the period

-9.191

-13.391

-6.666

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-9.191

-13.391

-6.666

 

RATIOS

Value Type

as at 31/12/2010

as at 31/12/2009

as at 31/12/2008

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,72

0,62

0,51

0,29

Elasticity Ratio

Units

0,28

0,38

0,48

0,52

Availability of stock

Units

0,06

0,05

0,04

0,02

Total Liquidity Ratio

Units

0,22

0,33

0,44

0,56

Quick Ratio

Units

0,00

0,08

0,00

0,04

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,32

0,12

3,23

2,09

Self Financing Ratio

Units

0,76

0,63

0,23

0,17

Capital protection Ratio

Units

0,95

0,96

0,90

0,60

Liabilities consolidation quotient

Units

n.c.

n.c.

n.c.

0,13

Financing

Units

0,32

0,24

3,23

2,60

Permanent Indebtedness Ratio

Units

0,76

0,63

0,23

0,28

M/L term Debts Ratio

Units

n.c.

n.c.

n.c.

0,07

Net Financial Indebtedness Ratio

Units

0,07

0,00

n.c.

0,29

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,06

1,03

0,46

0,82

Current ratio

Units

1,15

2,47

0,63

1,01

Acid Test Ratio-Liquidity Ratio

Units

0,90

2,15

0,57

0,79

Structure's primary quotient

Units

1,06

1,03

0,46

0,52

Treasury's primary quotient

Units

0,00

0,51

0,00

0,07

Rate of indebtedness ( Leverage )

%

132,00

157,70

424,05

445,44

Current Capital ( net )

Value

15.825

118.642

-152.666

-12.096

RETURN

 

 

 

 

 

Return on Sales

%

5,20

1,57

3,14

6,78

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

%

- 2,85

- 4,04

- 5,13

8,61

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

%

- 0,21

- 1,50

11,88

24,12

Return on Investment ( R.O.I. )

%

0,45

- 0,18

7,16

4,21

Return/ Sales

%

0,52

- 0,25

6,73

6,72

Extra Management revenues/charges incid.

%

- 482,21

n.c.

- 16,89

42,10

Cash Flow

Value

19.122

5.835

18.433

70.546

Operating Profit

Value

1.906

-925

39.466

27.748

Gross Operating Margin

Value

30.219

18.301

64.565

113.772

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

83,35

95,87

145,08

193,55

Debts to suppliers average term

Days

32,92

43,37

230,00

116,44

Average stock waiting period

Days

25,09

24,76

15,73

37,22

Rate of capital employed return ( Turnover )

Units

0,86

0,71

1,06

1,12

Rate of stock return

Units

14,35

14,54

22,86

8,80

Labour cost incidence

%

n.c.

n.c.

5,21

11,61

Net financial revenues/ charges incidence

%

- 0,32

- 0,70

- 2,00

- 0,59

Labour cost on purchasing expenses

%

n.c.

n.c.

5,54

16,44

Short-term financing charges

%

1,17

4,25

2,91

0,95

Capital on hand

%

115,74

140,38

93,96

106,51

Sales pro employee

Value

n.c.

 

586.086

167.065

Labour cost pro employee

Value

n.c.

 

30.545

37.184

 

 

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:

 

25.000Eur.

 

Market / Territory Data

 

Population living in the province

:

944.297

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

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

 

- per food products

:

425

- per non food products

:

2.063

- per energy consume

:

143

 

Sector Data

 

The values are calculated on a base of 179 significant companies.

 

The companies cash their credits on an average of 193 dd.

The average duration of suppliers debts is about 116 dd.

The sector's profitability is on an average of 6,78%.

The labour cost affects the turnover in the measure of 11,61%.

Goods are held in stock in a range of 37 dd.

The difference between the sales volume and the resources used to realize it is about 1,12.

The employees costs represent the 16,44% of the production costs.

 

Statistical Detrimental Data

 

The area is statistically considered lowly risky.

In the region 18.860 protested subjects are found; in the province they count to 3.720.

The insolvency index for the region is 0,46, , while for the province it is 0,40.

Total Bankrupt companies in the province : 4.335.

Total Bankrupt companies in the region : 14.698.

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.45.95

UK Pound

1

Rs.75.76

Euro

1

Rs.66.01

 

 

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.