MIRA INFORM REPORT

 

 

Report Date :

03.01.2011

 

IDENTIFICATION DETAILS

 

Name :

SABOR S.R.L. 

 

 

Registered Office :

Via Scalarini Giuseppe, 6,

20100 - Milano (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

13.04.1981

 

 

Com. Reg. No.:

MI146-204191 since 19/02/1996

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Wholesale of clothing and accessories

 

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 

 

Sabor S.r.l.

 

Via Scalarini Giuseppe, 6

 

20100 - Milano (MI) -IT-

 

 

Summary

 

Fiscal Code

:

03452470150

Legal Form

:

Limited liability company

Foundation Date

:

13/04/1981

Equity

:

Over 2.582.254 Eur

Turnover Range

:

18.000.000/20.000.000 Eur

Number of Employees

:

from 36 to 50

 

Credit Analysis

 

Credit Opinion

:

300.000 - Eur

 

Activity

 

Wholesale of clothing and accessories

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 03452470150

 

Foreign Trade Reg. no. : MI015178 since 06/12/1991

 

Foreign Trade Reg. no. : 15178+ of Milano since 06/12/1991

 

Chamber of Commerce no. : 1070235 of Milano since 09/06/1981

 

Firms' Register : MI146-204191 since 19/02/1996

 

V.A.T. Code : 03452470150

 

Tribunal Co. Register : 204191 of Milano since 01/06/1981

 

Foundation date

: 13/04/1981

Establishment date

: 13/04/1981

Legal duration

: 31/12/2020

Nominal Capital

: 260.000

Eur

Subscribed Capital

: 260.000

Eur

Paid up Capital

: 260.000

Eur

 

Members

 

 

Bressi

Graziella

 

 

 

Born in Milano

(MI)

on 12/10/1941

- Fiscal Code : BRSGZL41R52F205Q

 

 

 

Residence :

Via

Wolf Ferrari

, 19

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2008

 

 

Managing Director

29/04/2008

 

 

 

No Protests registered.

 

 

Borzino

Giorgio Ippolito

 

 

 

Born in Milano

(MI)

on 11/03/1970

- Fiscal Code : BRZGGP70C11F205S

 

 

 

Residence :

Via

Ripamonti Giuseppe

, 257

- 20141

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2008

 

 

Procurator

26/06/2002

 

 

Managing Director

29/04/2008

 

 

 

No Protests registered.

 

 

Borzino

Saverio

 

 

 

Born in Novara

(NO)

on 24/09/1941

- Fiscal Code : BRZSVR41P24F952P

 

 

 

Residence :

Via

Wolf Ferrari Ermanno

, 19

- 20141

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2008

 

 

Board Chairman

29/04/2008

 

 

 

No Protests registered.

 

 

Borzino

Paola Mariagiulia

 

 

 

Born in Milano

(MI)

on 29/05/1966

- Fiscal Code : BRZPMR66E69F205O

 

 

 

Residence :

Via

Chopin

, 28

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2008

 

 

Procurator

26/06/2002

 

 

Managing Director

29/04/2008

 

 

 

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.

 

 

BRESSI

GRAZIELLA

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

CHOPIN S.R.L.

Novara (NO) - IT -

02083160032

Director

Active

Registered

CHOPIN S.R.L.

Novara (NO) - IT -

02083160032

Managing Director

Active

Registered

 

 

BORZINO

GIORGIO IPPOLITO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

CHOPIN S.R.L.

Novara (NO) - IT -

02083160032

Director

Active

Registered

CHOPIN S.R.L.

Novara (NO) - IT -

02083160032

Managing Director

Active

Registered

JUHU SOCIETA' A RESPONSABILITA' LIMITATA ABBREVIATA: JH SRL

Milano (MI) - IT -

06019630968

Director

Active

Registered

JUHU SOCIETA' A RESPONSABILITA' LIMITATA ABBREVIATA: JH SRL

Milano (MI) - IT -

06019630968

Managing Director

Active

Registered

 

 

BORZINO

SAVERIO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

CHOPIN S.R.L.

Novara (NO) - IT -

02083160032

Director

Active

Registered

CHOPIN S.R.L.

Novara (NO) - IT -

02083160032

Board Chairman

Active

Registered

IMMOBILIARE FERRINI S.R.L.

Milano (MI) - IT -

04471650152

Sole Director

Active

Registered

JUHU SOCIETA' A RESPONSABILITA' LIMITATA ABBREVIATA: JH SRL

Milano (MI) - IT -

06019630968

Director

Active

Registered

JUHU SOCIETA' A RESPONSABILITA' LIMITATA ABBREVIATA: JH SRL

Milano (MI) - IT -

06019630968

Board Chairman

Active

Registered

 

 

BORZINO

PAOLA MARIAGIULIA

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

CHOPIN S.R.L.

Novara (NO) - IT -

02083160032

Director

Active

Registered

CHOPIN S.R.L.

Novara (NO) - IT -

02083160032

Managing Director

Active

Registered

JUHU SOCIETA' A RESPONSABILITA' LIMITATA ABBREVIATA: JH SRL

Milano (MI) - IT -

06019630968

Director

Active

Registered

JUHU SOCIETA' A RESPONSABILITA' LIMITATA ABBREVIATA: JH SRL

Milano (MI) - IT -

06019630968

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

Bressi Graziella

Milano - IT -

BRSGZL41R52F205Q

65.000 .Eur

25,00

Borzino Giorgio Ippolito

Milano - IT -

BRZGGP70C11F205S

65.000 .Eur

25,00

Borzino Saverio

Milano - IT -

BRZSVR41P24F952P

65.000 .Eur

25,00

Borzino Paola Mariagiulia

Milano - IT -

BRZPMR66E69F205O

65.000 .Eur

25,00

 

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

Immobiliare Ferrini S.r.l.

Milano - IT -

04471650152

30.987 .Eur

75,00

 

 

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

Via

Scalarini Giuseppe

, 6

- 20100

- Milano

(MI)

- IT -

 

 

 

 

PHONE

: 02/5220111

 

 

 

 

FAX

: 02/5693592

 

-

Branch

(office )

since 15/05/2006

 

 

 

 

 

Via

Chopin Federico

, 42

- 20100

- Milano

(MI)

- IT -

 

 

 

 

Employees

: 50

 

Fittings and Equipment for a value of 390.000

Eur

 

Stocks for a value of 520.000

Eur

 

The firm operates abroad as importer / exporter. .

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- direct orders from foreign companies

 

Export is mainly towards:

- Grecia

 

- Austria

 

- Belgio

 

- Francia

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

 

Bressi

Graziella

 

 

 

Born in Milano

on 12/10/1941

- Fiscal Code : BRSGZL41R52F205Q

 

 

 

Residence :

Via

Wolf Ferrari

, 19

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Managing Director

 

 

Borzino

Giorgio Ippolito

 

 

 

Born in Milano

on 11/03/1970

- Fiscal Code : BRZGGP70C11F205S

 

 

 

Residence :

Via

Ripamonti Giuseppe

, 257

- 20141

Milano

(MI)

- IT -

 

Ex-Postions

Chairman

Board Chairman

 

 

Dulio

Giorgio

 

 

 

Born in Novara

on 07/03/1951

- Fiscal Code : DLUGRG51C07F952W

 

 

 

Residence :

Via

Monteverdi

, 2/A

- 28100

Novara

(NO)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Fre'

Daniele

 

 

 

Born in Vercelli

on 20/11/1968

- Fiscal Code : FREDNL68S20L750P

 

 

 

Residence :

Piazzale

Lombardia

, 4

- 28100

Novara

(NO)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Dulio

Carlo

 

 

 

Born in Novara

on 28/03/1929

- Fiscal Code : DLUCRL29C28F952B

 

 

 

Residence :

Via

Pietro Custodi

, 34

- 28100

Novara

(NO)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

 

Cerri

Otello

 

 

 

Born in Caltignaga

on 08/03/1937

- Fiscal Code : CRRTLL37C08B431L

 

 

 

Residence :

Via

Maestra

, 12

- 28100

Novara

(NO)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Borzino

Paola

 

 

Born in Milano

on 29/05/1966

- Fiscal Code : BRZPLA66E69F205J

 

 

 

Residence :

Via

Wolf Ferrari

, 19

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Director

Procurator

 

CEASINGS/INCORPORATIONS/MERGES:

 

 

Splitting-up and setting-up of a new company

 

 

 

Chopin S.r.l.

 

 

 

Via

Pietro Custodi

, 34

, 28100

, Novara

(NO)

- IT -

 

 

 

Fiscal Code: 02083160032

 

 

 

Date

Splitting-up :

04/01/2007

 

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.

 

Debt Collection Actions

 

Against the firm the following actions are registered:

 

Type

Subject

Expiry Date

Amount in Eur

Reason

Result

Closure Date

Out of Court debt collection action

 

01/04/1999

700

 

Successful action.

28/05/1999

 

Immovables *

 

*Subject to survey.

 

Immovable Type

Value

Real estates

236.010 - Eur

 

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

 

Financial and Economical Analysis

 

Subject is active since 1981

An eco-fin analysis has been made on the base od the b/s fo the years 2007, 2008 and 2009.

Unstable economic results mark the company's financial state of affairs. with a negative economic result in the last financial year. Business volume is falling in the last financial year.

The operating result was positive in the last financial year (1,58%) falling within the field's average.

The amount of the operating result for the year 2009 is of Eur. 277.766 with a -88,08% fall as against the year 2008.

The economic management produced a gross operating margin of Eur. 635.442 with a -77,48% fall.

From a financial aspect the company's status covers total short-term debts; the indebtedness volume in 2009 is in fact 0,79 improved in comparison with the year before (1,54.).

Subject can manage an equity capital funds for an amount of Eur. 7.354.753 , unchanged if compared to 2008.

Total indebtedness totalled Eur. 9.528.128, , with a fall of -30,59%.

The company does not exceed in bank borrowings; the recourse to suppliers' credit is also limited which is also lower than the sector average.

The management determines a good range of liquidity.

Due from customers average term is high and equal to 225,62 days. even if compared to the average of the sector.

During financial year 2009 the cash flow amounted to Eur. 157.811

Labour cost expenses amount to Eur. 2.199.324 , representing 11,15% on the total of production costs. , whereas the incidence of such costs on sales revenues is equal to 11,12%.

Financial charges have a high incidence (-1,93%) on turnover figures.


Financial Data

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

19.778.544

Profit (Loss) for the period

-197.865

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

29.309.597

Profit (Loss) for the period

1.056.033

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

28.005.930

Profit (Loss) for the period

1.141.051

 

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

28.174.229

Profit (Loss) for the period

1.087.162

 

 

 

Complete balance-sheet for the year

31/12/2005

(in Eur

x 1 )

 

Item Type

Value

Sales

25.053.071

Profit (Loss) for the period

1.750.048


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

 

 

311

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

1.935

4.429

3.723

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

90.660

318.610

592.551

. Total Intangible Fixed Assets

92.595

323.039

596.585

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

 

. . Industrial and commercial equipment

385.053

489.466

249.226

. . Other assets

 

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

385.053

489.466

249.226

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

14.239

4.239

4.239

. . . Equity invest. in subsidiary companies

14.239

4.239

4.239

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

 

 

 

. . . . 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

14.239

4.239

4.239

Total fixed assets

491.887

816.744

850.050

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

519.341

310.340

539.066

. . Advance payments

 

 

 

. Total Inventories

519.341

310.340

539.066

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

12.824.142

18.708.846

16.667.352

. . Beyond 12 months

34.159

38.579

15.570

. . Trade receivables

12.395.516

17.411.854

15.542.432

. . . . Within 12 months

12.395.516

17.411.854

15.542.432

. . . . 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

314.666

1.213.774

1.041.214

. . . . Within 12 months

314.666

1.213.774

1.041.214

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

34.159

38.579

15.570

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

34.159

38.579

15.570

. . Receivables due from third parties

113.960

83.218

83.706

. . . . Within 12 months

113.960

83.218

83.706

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

12.858.301

18.747.425

16.682.922

. 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

3.715.096

1.981.325

1.374.045

. . Checks

 

 

 

. . Banknotes and coins

1.126

2.643

3.046

. Total Liquid funds

3.716.222

1.983.968

1.377.091

Total current assets

17.093.864

21.041.733

18.599.079

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

 

1.377

1.125

Total adjustments accounts

 

1.377

1.125

TOTAL ASSETS

17.585.751

21.859.854

19.450.254

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

260.000

260.000

260.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

277.403

277.403

277.403

. Legal reserve

267.840

267.840

267.840

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

6.747.375

5.691.343

4.870.292

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

-197.865

1.056.033

1.141.051

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

7.354.753

7.552.619

6.816.586

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

20.930

28.257

32.497

. . Other funds

280.000

80.000

 

Total Reserves for Risks and Charges

300.930

108.257

32.497

Employee termination indemnities

390.835

307.865

253.788

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

9.528.128

13.602.604

11.864.798

. . . . Beyond 12 months

 

125.000

318.225

. . 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

6.002.804

8.621.292

8.473.417

. . . . Within 12 months

6.002.804

8.496.292

8.155.192

. . . . Beyond 12 months

 

125.000

318.225

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

2.803.743

4.149.010

2.669.675

. . . . Within 12 months

2.803.743

4.149.010

2.669.675

. . . . 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

455.057

706.128

924.104

. . . . Within 12 months

455.057

706.128

924.104

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

86.644

102.655

93.604

. . . . Within 12 months

86.644

102.655

93.604

. . . . Beyond 12 months

 

 

 

. . Other payables

179.880

148.519

22.223

. . . . Within 12 months

179.880

148.519

22.223

. . . . Beyond 12 months

 

 

 

Total accounts payable

9.528.128

13.727.604

12.183.023

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

11.105

163.509

164.360

Total adjustment accounts

11.105

163.509

164.360

TOTAL LIABILITIES

17.585.751

21.859.854

19.450.254

 

 

 

 

 

 

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

19.778.544

29.309.597

28.005.930

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

231.337

172.232

211.252

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

231.337

172.232

211.252

Total value of production

20.009.881

29.481.829

28.217.182

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

12.248.010

17.283.102

17.817.297

. Services received

4.525.192

6.235.353

4.118.963

. Leases and rentals

344.523

334.874

325.210

. Payroll and related costs

2.199.324

2.305.337

1.996.078

. . Wages and salaries

1.598.579

1.686.511

1.457.409

. . Social security contributions

481.749

495.941

433.247

. . Employee termination indemnities

109.426

112.037

95.815

. . Pension and similar

 

 

 

. . Other costs

9.570

10.848

9.607

. Amortization and depreciation

355.676

490.640

450.773

. . Amortization of intangible fixed assets

230.445

279.186

280.720

. . Amortization of tangible fixed assets

125.231

120.743

89.143

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

90.711

80.910

. Changes in raw materials

-209.002

228.727

246.513

. Provisions to risk reserves

200.000

80.000

 

. Other provisions

 

 

 

. Other operating costs

68.392

193.496

553.476

Total production costs

19.732.115

27.151.529

25.508.310

Diff. between value and cost of product.

277.766

2.330.300

2.708.872

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

11.727

49.686

66.896

. . 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

11.727

49.686

66.896

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-394.403

-708.843

-762.623

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

-191.963

-187.845

 

Total financial income and expense

-382.676

-659.157

-695.727

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

98.934

506

9.656

. . Gains on disposals

 

 

150

. . Other extraordinary income

98.934

506

9.506

. Extraordinary expense

-35.103

-257

-5.852

. . Losses on disposals

 

 

-4.272

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-35.103

-257

-1.580

Total extraordinary income and expense

63.831

249

3.804

Results before income taxes

-41.079

1.671.392

2.016.949

. Taxes on current income

156.786

615.359

875.898

. . current taxes

159.693

642.608

877.699

. . differed taxes(anticip.)

-11.747

-27.249

-1.801

. Net income for the period

-197.865

1.056.033

1.141.051

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-197.865

1.056.033

1.141.051

 

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

0,03

0,04

0,04

0,08

Elasticity Ratio

Units

0,97

0,96

0,95

0,90

Availability of stock

Units

0,03

0,01

0,02

0,25

Total Liquidity Ratio

Units

0,94

0,95

0,92

0,58

Quick Ratio

Units

0,21

0,09

0,07

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,79

1,54

1,53

4,11

Self Financing Ratio

Units

0,42

0,35

0,35

0,15

Capital protection Ratio

Units

0,99

0,83

0,79

0,63

Liabilities consolidation quotient

Units

0,04

0,03

0,04

0,11

Financing

Units

1,30

1,82

1,78

5,04

Permanent Indebtedness Ratio

Units

0,44

0,37

0,37

0,28

M/L term Debts Ratio

Units

0,02

0,02

0,02

0,07

Net Financial Indebtedness Ratio

Units

0,31

0,88

1,04

1,02

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

15,75

9,78

8,69

2,89

Current ratio

Units

1,79

1,55

1,56

1,21

Acid Test Ratio-Liquidity Ratio

Units

1,74

1,52

1,52

0,85

Structure's primary quotient

Units

14,95

9,25

8,01

1,77

Treasury's primary quotient

Units

0,39

0,15

0,11

0,05

Rate of indebtedness ( Leverage )

%

239,11

289,43

285,33

634,84

Current Capital ( net )

Value

7.565.736

7.439.129

6.734.281

264.536

RETURN

 

 

 

 

 

Return on Sales

%

0,80

5,28

5,68

2,24

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

%

- 2,69

13,98

16,73

8,17

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

%

- 0,56

22,13

29,58

23,98

Return on Investment ( R.O.I. )

%

1,58

10,66

13,92

5,16

Return/ Sales

%

1,40

7,95

9,67

3,89

Extra Management revenues/charges incid.

%

- 71,23

45,32

42,12

27,37

Cash Flow

Value

157.811

1.546.673

1.591.824

56.925

Operating Profit

Value

277.766

2.330.300

2.708.872

96.744

Gross Operating Margin

Value

635.442

2.821.740

3.159.645

134.262

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

225,62

213,86

199,76

121,35

Debts to suppliers average term

Days

58,97

62,62

43,16

142,27

Average stock waiting period

Days

9,45

3,81

6,91

65,23

Rate of capital employed return ( Turnover )

Units

1,12

1,34

1,43

1,37

Rate of stock return

Units

38,08

94,44

51,95

5,48

Labour cost incidence

%

11,12

7,87

7,12

8,02

Net financial revenues/ charges incidence

%

- 1,93

- 2,25

- 2,48

- 1,07

Labour cost on purchasing expenses

%

11,15

8,49

7,82

8,14

Short-term financing charges

%

4,14

5,16

6,25

2,47

Capital on hand

%

88,91

74,58

69,45

72,70

Sales pro employee

Value

403.643

574.697

608.824

416.252

Labour cost pro employee

Value

44.884

45.202

43.393

32.474

 

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

:

3.839.216

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

Sector Data

 

The values are calculated on a base of 9.175 significant companies.

 

The companies cash their credits on an average of 121 dd.

The average duration of suppliers debts is about 142 dd.

The sector's profitability is on an average of 2,24%.

The labour cost affects the turnover in the measure of 8,02%.

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

The difference between the sales volume and the resources used to realize it is about 1,37.

The employees costs represent the 8,14% of the production costs.

 


Statistical Detrimental Data

 

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.81

UK Pound

1

Rs.59.81

Euro

1

Rs.69.29

 

 

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.