MIRA INFORM REPORT

 

 

Report Date :

28.02.2011

 

IDENTIFICATION DETAILS

 

Name :

SCHNELL S.P.A. 

 

 

Registered Office :

Via Borghetto, 2, 61030 - Montemaggiore Al Metauro        (PS)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2008

 

 

Date of Incorporation :

02.08.1962

 

 

Com. Reg. No.:

PS044-1329 since 19/02/1996

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Hire of cranes and other equipment with operator for constuction and demolition

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

300.000 Eur

Status :

Good

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 – June 30, 2010

 

Country Name

Previous Rating

                   (01.04.2010)                  

Current Rating

(30.06.2010)

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 

 

Schnell S.p.a.

 

Via Borghetto,   2

 

61030  - Montemaggiore Al Metauro       (PS) -IT-

 

 

Summary

 

Fiscal Code

:

00112900410

Legal Form

:

Joint stock company

start of Activities

:

02/08/1962

Equity

:

Over 2.582.254 Eur

Turnover Range

:

50.000.000/75.000.000 Eur

Number of Employees

:

from 251 to 500

 

 

Credit Analysis

 

Credit Opinion

:

300.000 - Eur

 

 

Activity

 

Hire of cranes and other equipment with operator for constuction and demolition

Wholesale of mining, construction and civil engineering machinery

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00112900410

 

Foreign Trade Reg. no. : PS002601 since 20/02/1992

 

Chamber of Commerce no. : 40302 of Pesaro since 10/08/1962

 

Firms' Register : PS044-1329 since 19/02/1996

 

V.A.T. Code : 00112900410

 

Foundation date

: 02/08/1962

Establishment date

: 02/08/1962

Start of Activities

: 02/08/1962

Legal duration

: 31/12/2050

Nominal Capital

: 6.000.000

Eur

Subscribed Capital

: 6.000.000

Eur

Paid up Capital

: 6.000.000

Eur

 

Members

 

 

Rupoli

Alessandro

 

 

 

Born in Fano

(PS)

on 02/04/1923

- Fiscal Code : RPLLSN23D02D488S

 

 

 

Residence :

Via

Belgatto

, 46

- 61032

Fano

(PS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

14/07/2009

 

 

Board Chairman

14/07/2009

 

 

 

No Protests registered.

 

Rupoli

Simone

 

 

 

Born in Fano

(PS)

on 24/11/1958

- Fiscal Code : RPLSMN58S24D488D

 

 

 

Residence :

Via

Canale Albani

, 4

- 61032

Fano

(PS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

14/07/2009

 

 

Assistant board Chairman

14/07/2009

 

 

 

No Protests registered.

 

 

Rossetti

Loriano

 

 

 

Born in Senigallia

(AN)

on 25/04/1965

- Fiscal Code : RSSLRN65D25I608Y

 

 

 

Residence :

Strada

Str. Intercomunale Filetto

, 183/A

- 60019

Senigallia

(AN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

14/07/2009

 

 

 

No Protests registered.

 

 

Morotti

Morena

 

 

 

Born in Pesaro

(PS)

on 29/09/1969

- Fiscal Code : MRTMRN69P69G479X

 

 

 

Residence :

Via

Rossini

, 13

- 61032

Fano

(PS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

28/03/2007

 

 

 

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.

 

 

RUPOLI

ALESSANDRO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

SCHNELL HOUSE ITALIA S.R.L.

Montemaggiore Al Metauro (PS) - IT -

02379700418

Sole Director

Active

Registered

SCHNELL MECCANICA S.R.L.

Fano (PS) - IT -

00645950411

Sole Director

Withdrawn

Ceased

 

 

RUPOLI

SIMONE

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

SCHNELL MECCANICA S.R.L.

Fano (PS) - IT -

00645950411

Sole Director

Withdrawn

Ceased

SCHNELL MECCANICA S.R.L.

Fano (PS) - IT -

00645950411

Procurator

Withdrawn

Ceased

SCHNELL WIRE SYSTEM S.R.L.

Montemaggiore Al Metauro (PS) - IT -

02278860412

Sole 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

Rupoli Alessandro

Fano - IT -

RPLLSN23D02D488S

1.500.000 .Eur

25,00

Rupoli Simone

Fano - IT -

RPLSMN58S24D488D

600.000 .Eur

10,00

GIOVANELLI MAURIZIO

 

GVNMRZ45B17D488Q

1.200.000 .Eur

20,00

MOROTTI GIULIANO

 

MRTGLN56P04G479Q

1.050.000 .Eur

17,50

Morotti Morena

Fano - IT -

MRTMRN69P69G479X

1.050.000 .Eur

17,50

MINARDI CLAUDIO

 

MNRCLD49M16D488J

600.000 .Eur

10,00

 

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

Gricor Impianti S.r.l.

Monteprandone - IT -

00790660674

41.580 .Eur

42,00

 

 

Active

SGM S.R.L.

 

01865350449

75.000 .Eur

30,00

 

 

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

Via

Borghetto

, 2

- 61030

- Montemaggiore Al Metauro

(PS)

- IT -

 

 

 

 

Total Surface: 20.000 Sq.mt.

 

 

 

 

PHONE

: 0721/892186

 

 

 

 

PHONE

: 0721/864505

 

 

 

 

PHONE

: 0721/878711

 

 

 

 

FAX

: 0721/8787330

 

-

Branch

(Factory )

since 12/01/2005

 

 

 

 

 

Zona Industriale

Avogadro

, 9

- 61032

- Fano

(PS)

- IT -

 

 

 

 

Employees

: 266

 

Fittings and Equipment for a value of 1.260.000

Eur

 

Stocks for a value of 19.880.000

Eur

 

Cars for a value of 58.000

Eur

 

Vehicles for a value of 19.000

Eur

 

The firm has a direct commercial organization

Sales area on a national scale.

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM

 

Former legal form

New legal form

Changement Date

Joint stock company

Limited liability company

30/11/1988

Limited liability company

Joint stock company

19/12/1996

 

EX-MEMBERS / EX-POSITIONS:

 

Rupoli

Alessandro

 

 

 

Born in Fano

on 02/04/1923

- Fiscal Code : RPLLSN23D02D488S

 

 

 

Residence :

Via

Belgatto

, 46

- 61032

Fano

(PS)

- IT -

 

Ex-Postions

Sole Director

 

 

Rupoli

Simone

 

 

 

Born in Fano

on 24/11/1958

- Fiscal Code : RPLSMN58S24D488D

 

 

 

Residence :

Via

Canale Albani

, 4

- 61032

Fano

(PS)

- IT -

 

Ex-Postions

Procurator

 

 

Ribighini

Antonio

 

 

 

Born in Ancona

on 26/05/1954

- Fiscal Code : RBGNTN54E26A271P

 

 

 

Residence :

Via

Mamiani

, 14

- 60100

Ancona

(AN)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Bolzani

Stefano

 

 

 

Born in FANO

on 21/02/1960

- Fiscal Code : BLZSFN60B21D488E

 

 

 

Residence :

Via

LUIGI MASCHERPA

, 11

- 61032

Fano

(PS)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Guerra

Italo

 

 

 

Born in Taranto

on 24/03/1921

- Fiscal Code : GRRTLI21C24L049A

 

 

 

Residence :

Via

Cavour

, 24

- 61032

Fano

(PS)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

 

Gervasi

Osvaldo

 

 

 

Born in ISOLA DEL PIANO

on 20/04/1924

- Fiscal Code : GRVSLD24D20E351Y

 

 

 

Residence :

Via

GARIBALDI

, 111

- 61032

Fano

(PS)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Serafini

Andrea

 

 

 

Born in Fano

on 31/01/1960

- Fiscal Code : SRFNDR60A31D488H

 

 

 

Residence :

Via

Girolamo Da Fano

, 23

- 61032

Fano

(PS)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Guerra

Roberto

 

 

 

Born in Fano

on 06/11/1959

- Fiscal Code : GRRRRT59S06D488Q

 

 

 

Residence :

Via

Tazzoli

, 14

- 61032

Fano

(PS)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Grinta

Vladimiro

 

 

 

Born in Fano

on 21/10/1944

- Fiscal Code : GRNVDM44R21D488Y

 

 

 

Residence :

Via

Dello Squero

, 21

- 61032

Fano

(PS)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Rossetti

Loriano

 

 

Born in Senigallia

on 25/04/1965

- Fiscal Code : RSSLRN65D25I608Y

 

 

 

Residence :

Strada

Str. Intercomunale Filetto

, 183/A

- 60019

Senigallia

(AN)

- IT -

 

Ex-Postions

Attorney with special power

 

CEASINGS/INCORPORATIONS/MERGES:

 

 

Project of merging by taking over of

 

 

 

SCHNELL MECCANICA S.R.L.

 

 

 

Via

Avogadro

, 11

, 61032

, Fano

(PS)

- IT -

 

 

 

Fiscal Code: 00645950411

 

 

 

Date

Merging/splitting-up project :

14/05/1997

 

The firm absorbed by merging of

 

 

 

SCHNELL MECCANICA S.R.L.

 

 

 

Via

Avogadro

, 11

, 61032

, Fano

(PS)

- IT -

 

 

 

Fiscal Code: 00645950411

 

 

 

Date

:

01/12/1997

 

 

Splitting-up and transfer of assets to

 

 

 

SCHNELL HOLDING S.R.L.

 

 

 

, 61032

, Fano

(PS)

- IT -

 

 

 

Date

Splitting-up :

28/07/2004

 

 

Res.of Splitting-up and transfer of assets to

 

 

 

SCHNELL HOLDING S.R.L.

 

 

 

, 61032

, Fano

(PS)

- IT -

 

 

 

Date

Splitting-up :

28/07/2004

 

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.

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

Banca delle Marche

 

 

 

 

 

 

 

Immovables

 

*Subject to survey.

 

Immovable Type

Value

Real estates

2.932.310 - Eur

 

NB.: For Capital Companies the value of the Immovables is the one reported in the latest available financial documents.

 

Financial and Economical Analysis

The company is active since 1962

An eco-fin analysis has been made on the base od the b/s fo the years 2006, 2007 and 2008.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 12,17% in 2008 keeping the turnover steady during the last two years.

The return on Investment in the last financial year was positive (5,19%) and in line with the sector's average.

The amount of the operating result for the year 2008 is of Eur. 2.894.602 showing a downwards trend equal to -59,67% if compared to the value of the financial year 2007.

The G.O.M. amounted to Eur. 3.514.552 showing a downward trend as opposed to the previous year.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,91 lower than in 2007.

The management generated equity capital for an amount of Eur. 19.327.794 , unchanged as opposed to the preceding year.

In the year 2008 total debts amounted to Eur. 32.475.841 showing a stable trend as opposed to 2007 (Eur. 36.704.053).

Moderate recourse to bank credit while the exposure towards suppliers is rather high anyway better than the field's average.

The available funds are good.

Accounts receivable average term is 67,18 days. , a value lower than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 2.972.406

Labour cost expenses amount to Eur. 10.667.845 , representing 15,02% on the total of production costs. , whereas the incidence of such costs on sales revenues is equal to 15,08%.

The financial charges do not negatively affect the management, as they are covered by the incomes.

 

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

70.727.398

Profit (Loss) for the period

2.353.106

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

74.805.183

Profit (Loss) for the period

4.348.119

 

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

63.332.834

Profit (Loss) for the period

4.221.262

 

 

 

Complete balance-sheet for the year

31/12/2005

(in Eur

x 1 )

 

Item Type

Value

Sales

49.841.753

Profit (Loss) for the period

1.467.137

 

 

 

Complete balance-sheet for the year

31/12/2004

(in Eur

x 1 )

 

Item Type

Value

Sales

37.221.557

Profit (Loss) for the period

219.157


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 31/12/2008 - 12 Mesi - Currency: Eur - Amounts x 1

 

- Balance Sheet as at 31/12/2007 - 12 Mesi - Currency: Eur - Amounts x 1

 

- Balance Sheet as at 31/12/2006 - 12 Mesi - Currency: Eur - Amounts x 1

 

Years

2008

2007

2006

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

147.171

201.035

331.684

. . Concessions,licenses,trademarks,etc.

9.020

8.353

7.455

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

85.309

47.945

20.995

. Total Intangible Fixed Assets

241.500

257.333

360.134

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

2.932.310

1.973.452

2.040.497

. . Plant and machinery

850.014

968.694

780.318

. . Industrial and commercial equipment

414.285

365.213

301.145

. . Other assets

300.975

343.148

344.217

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

4.497.584

3.650.507

3.466.177

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

2.677.014

2.397.526

2.368.466

. . . Equity invest. in subsidiary companies

2.472.806

2.229.306

2.275.787

. . . Equity invest. in associated companies

188.992

153.004

78.004

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

15.216

15.216

14.675

. . Financial receivables

 

3.599

 

. . . . Within 12 months

 

3.599

 

. . . . Beyond 12 months

 

 

 

. . . Receivab due from subsidiaries

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from assoc.comp.

 

3.599

 

. . . . Within 12 months

 

3.599

 

. . . . 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

2.677.014

2.401.125

2.368.466

Total fixed assets

7.416.098

6.308.965

6.194.777

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

8.398.131

10.359.454

9.442.928

. . Work in progress and semimanufactured

3.088.298

3.931.645

5.311.543

. . Work in progress on order

 

 

 

. . Finished goods

7.911.806

8.133.478

4.972.775

. . Advance payments

480.380

602.510

384.601

. Total Inventories

19.878.615

23.027.087

20.111.847

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

21.704.483

21.878.571

18.611.762

. . Beyond 12 months

10.109

11.089

10.996

. . Trade receivables

13.198.893

14.795.766

14.711.588

. . . . Within 12 months

13.198.893

14.795.766

14.711.588

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

3.154.609

3.811.992

2.185.719

. . . . Within 12 months

3.154.609

3.811.992

2.185.719

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

17.742

26.472

42.868

. . . . Within 12 months

17.742

26.472

42.868

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

3.503.627

1.729.250

760.503

. . . . Within 12 months

3.503.627

1.729.250

760.503

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

1.839.721

1.526.180

922.080

. . . . Within 12 months

1.829.612

1.515.091

911.084

. . . . Beyond 12 months

10.109

11.089

10.996

. Total Credits not held as fixed assets

21.714.592

21.889.660

18.622.758

. FINANCIAL ASSETS

 

 

 

. . Equity invest. in subsidiary comp.

 

 

 

. . Equity invest. in associated companies

 

 

 

. . Equity invest. in holding companies

 

 

 

. . Other equity investments

 

 

 

. . Own shares

 

 

 

. . . Total nominale value

 

 

 

. . Other securities

 

 

 

. Total Financial Assets

 

 

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

5.533.009

4.493.781

2.767.712

. . Checks

14.880

1.515

35

. . Banknotes and coins

20.130

60.521

30.109

. Total Liquid funds

5.568.019

4.555.817

2.797.856

Total current assets

47.161.226

49.472.564

41.532.461

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

1.180.547

 

945.886

Total adjustments accounts

1.180.547

867.021

945.886

TOTAL ASSETS

55.757.871

56.648.550

48.673.124

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

6.000.000

6.000.000

6.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

970.000

 

 

. Legal reserve

763.027

545.621

334.558

. Reserve for Own shares

 

 

 

. Statute reserves

8.387.890

4.257.178

1.301.979

. Other reserves

853.771

1.103.771

1.103.768

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

2.353.106

4.348.119

4.221.262

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

19.327.794

16.254.689

12.961.567

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

624.916

442.642

266.690

. . Taxation fund, also differed

34.709

81.199

211.471

. . Other funds

 

 

 

Total Reserves for Risks and Charges

659.625

523.841

478.161

Employee termination indemnities

2.074.297

1.825.954

1.590.701

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

23.250.059

31.327.512

29.299.602

. . . . Beyond 12 months

9.225.782

5.376.541

2.937.418

. . 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

12.448.894

12.942.936

5.476.990

. . . . Within 12 months

3.286.571

7.609.854

2.539.572

. . . . Beyond 12 months

9.162.323

5.333.082

2.937.418

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

3.636.640

3.553.309

5.599.381

. . . . Within 12 months

3.636.640

3.553.309

5.599.381

. . . . Beyond 12 months

 

 

 

. . Trade payables

12.212.650

16.035.438

16.384.573

. . . . Within 12 months

12.212.650

16.035.438

16.384.573

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

2.528.898

2.450.842

1.771.303

. . . . Within 12 months

2.528.898

2.450.842

1.771.303

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

218.984

236.781

188.249

. . . . Within 12 months

218.984

236.781

188.249

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

490.762

441.222

1.994.167

. . . . Within 12 months

427.303

397.763

1.994.167

. . . . Beyond 12 months

63.459

43.459

 

. . Due to social security and welfare inst.

459.284

453.186

374.731

. . . . Within 12 months

459.284

453.186

374.731

. . . . Beyond 12 months

 

 

 

. . Other payables

479.729

590.339

447.626

. . . . Within 12 months

479.729

590.339

447.626

. . . . Beyond 12 months

 

 

 

Total accounts payable

32.475.841

36.704.053

32.237.020

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

1.220.314

 

1.405.675

Total adjustment accounts

1.220.314

1.340.013

1.405.675

TOTAL LIABILITIES

55.757.871

56.648.550

48.673.124

 

 

 

 

 

 

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

70.727.398

74.805.183

63.332.834

. Changes in work in progress

-1.007.318

1.780.805

4.375.647

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

80.732

173.753

117.848

. Other income and revenues

4.112.550

3.624.956

3.306.569

. . Contributions for operating expenses

129.193

39.512

37.939

. . Different income and revenues

3.983.357

3.585.444

3.268.630

Total value of production

73.913.362

80.384.697

71.132.898

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

32.799.021

36.550.330

35.815.540

. Services received

22.120.151

24.436.229

19.487.358

. Leases and rentals

1.164.261

1.102.845

966.685

. Payroll and related costs

10.667.845

10.341.692

9.131.660

. . Wages and salaries

7.842.120

7.652.533

6.792.813

. . Social security contributions

2.287.140

2.177.412

1.903.852

. . Employee termination indemnities

527.448

503.197

427.662

. . Pension and similar

11.137

8.550

7.333

. . Other costs

 

 

 

. Amortization and depreciation

619.300

734.287

679.843

. . Amortization of intangible fixed assets

154.344

323.830

323.230

. . Amortization of tangible fixed assets

464.956

410.457

356.613

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

 

. Changes in raw materials

1.961.323

-916.256

-3.668.283

. Provisions to risk reserves

65.076

 

 

. Other provisions

 

 

 

. Other operating costs

1.621.783

956.871

1.096.386

Total production costs

71.018.760

73.205.998

63.509.189

Diff. between value and cost of product.

2.894.602

7.178.699

7.623.709

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

821.347

 

186.422

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

316.581

27.470

154.738

. . 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

 

 

449

. . Financ.income other than the above

316.581

27.470

154.289

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

27.470

 

. Interest and other financial expense

-1.093.122

 

-554.446

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

-77.284

Total financial income and expense

44.806

27.470

-213.286

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

589.080

28.696

 

. . Gains on disposals

 

28.696

 

. . Other extraordinary income

589.080

 

 

. Extraordinary expense

-67.410

-100.009

-1.201

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

-100.009

-1.201

. . Other extraordinary expense

-67.410

 

 

Total extraordinary income and expense

521.670

-71.313

-1.201

Results before income taxes

3.461.078

7.134.856

7.409.222

. Taxes on current income

1.107.972

2.786.737

3.187.960

. . current taxes

1.107.972

2.786.737

 

. . differed taxes(anticip.)

 

 

 

. Net income for the period

2.353.106

4.348.119

4.221.262

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

2.353.106

4.348.119

4.221.262

 

RATIOS

Value Type

as at 31/12/2008

as at 31/12/2007

as at 31/12/2006

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,13

0,11

0,12

0,08

Elasticity Ratio

Units

0,85

0,87

0,85

0,90

Availability of stock

Units

0,36

0,40

0,41

0,21

Total Liquidity Ratio

Units

0,49

0,46

0,44

0,63

Quick Ratio

Units

0,10

0,08

0,05

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,91

1,64

2,04

4,07

Self Financing Ratio

Units

0,35

0,28

0,26

0,16

Capital protection Ratio

Units

0,57

0,36

0,21

0,62

Liabilities consolidation quotient

Units

0,49

0,22

0,15

0,10

Financing

Units

1,68

2,25

2,48

4,82

Permanent Indebtedness Ratio

Units

0,55

0,41

0,35

0,27

M/L term Debts Ratio

Units

0,20

0,12

0,09

0,06

Net Financial Indebtedness Ratio

Units

0,36

0,51

0,20

0,66

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

4,13

3,71

2,82

2,78

Current ratio

Units

2,03

1,57

1,41

1,23

Acid Test Ratio-Liquidity Ratio

Units

1,17

0,84

0,73

0,92

Structure's primary quotient

Units

2,61

2,57

2,09

1,73

Treasury's primary quotient

Units

0,24

0,14

0,09

0,06

Rate of indebtedness ( Leverage )

%

288,49

348,50

375,51

622,92

Current Capital ( net )

Value

23.911.167

18.145.052

12.232.859

235.111

RETURN

 

 

 

 

 

Return on Sales

%

4,20

6,79

7,73

2,50

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

%

12,17

26,74

32,56

10,75

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

%

17,91

43,89

57,16

30,13

Return on Investment ( R.O.I. )

%

5,19

12,67

15,66

5,93

Return/ Sales

%

4,09

9,59

12,03

4,23

Extra Management revenues/charges incid.

%

81,29

60,56

55,37

31,31

Cash Flow

Value

2.972.406

5.082.406

4.901.105

61.603

Operating Profit

Value

2.894.602

7.178.699

7.623.709

100.723

Gross Operating Margin

Value

3.514.552

7.912.986

8.303.552

141.744

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

67,18

89,67

83,59

126,97

Debts to suppliers average term

Days

96,03

108,54

117,36

150,54

Average stock waiting period

Days

101,18

110,80

114,30

54,95

Rate of capital employed return ( Turnover )

Units

1,27

1,32

1,30

1,43

Rate of stock return

Units

3,56

3,24

3,14

6,52

Labour cost incidence

%

15,08

13,82

14,41

8,41

Net financial revenues/ charges incidence

%

0,06

0,03

- 0,33

- 0,86

Labour cost on purchasing expenses

%

15,02

14,12

14,37

8,72

Short-term financing charges

%

3,37

n.c.

1,71

2,17

Capital on hand

%

78,83

75,72

76,85

69,54

Sales pro employee

Value

273.078

231.594

258.501

432.037

Labour cost pro employee

Value

41.188

32.017

37.272

34.348

 

 

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:

 

300.000Eur.

 

 

Market / Territory Data

 

Population living in the province

:

0

Population living in the region

:

1.518.780

Number of families in the region

:

577.034

 

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

 

- per food products

:

496

- per non food products

:

1.837

- per energy consume

:

122

 

Sector Data

 

The values are calculated on a base of 2.551 significant companies.

 

The companies cash their credits on an average of 126 dd.

The average duration of suppliers debts is about 150 dd.

The sector's profitability is on an average of 2,50%.

The labour cost affects the turnover in the measure of 8,41%.

Goods are held in stock in a range of 54 dd.

The difference between the sales volume and the resources used to realize it is about 1,43.

The employees costs represent the 8,72% of the production costs.

 

Statistical Detrimental Data

 

The area is statistically considered lowly risky.

In the region 9.333 protested subjects are found; in the province they count to 0.

The insolvency index for the region is 0,62, , while for the province it is .

Total Bankrupt companies in the region : 6.005.

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.45.37

UK Pound

1

Rs.73.25

Euro

1

Rs.62.68

 

 

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

 

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.