MIRA INFORM REPORT

 

 

Report Date :

25.01.2011

 

IDENTIFICATION DETAILS

 

Name :

NUOVA GIDUE S.R.L. 

 

 

Registered Office :

Via Cassia,       67 Tavarnuzze,

50023 – Impruneta (FI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

23.02.2005

 

 

Legal Form :

Sole-Member Limited Liability Company

 

 

Line of Business :

Manufacturer of machinery for printing and binding

 

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 :

180.000 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 – 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 

 

Nuova Gidue S.r.l.

 

Via Cassia,       67 Tavarnuzze

 

50023 - Impruneta (FI) -IT-

 

 

Summary

 

Fiscal Code

:

05512550483

Legal Form

:

Sole-Member Limited Liability Company

start of Activities

:

23/02/2005

Equity

:

250.000 Eur

Turnover Range

:

7.750.000/9.000.000 Eur

Number of Employees

:

from 16 to 25

 

 

Credit Analysis

 

Credit Opinion

:

180.000 - Eur

 

 

Highlights

 

The company under review is mainly engaged in the manufacture of machines

 

for labels and flexible packaging.

 

Activity

 

Manufacture of machinery for printing and binding (including spare parts and accessories)

 

Legal Data

 

Legal Form : Sole-Member Limited Liability Company

Fiscal Code : 05512550483

 

Foreign Trade Reg. no. : FI074067 since 13/04/2006

 

Chamber of Commerce no. : 302072 of Como

 

Chamber of Commerce no. : 552140 of Firenze since 01/03/2005

 

V.A.T. Code : 05512550483

 

Establishment date

: 23/02/2005

Start of Activities

: 23/02/2005

Legal duration

: 31/12/2030

Nominal Capital

: 110.000

Eur

Subscribed Capital

: 110.000

Eur

Paid up Capital

: 110.000

Eur

 

Members

 

 

Unione Fiduciaria S.p.a. Fiduciaria

e Servizi Delle Banche Popolari

 

 

 

 

 

Residence :

Via

Amedei

, 4

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

 

 

 

No Protests registered.

 

 

D'annunzio

Federico

 

 

 

Born in Roma

(RM)

on 18/03/1964

- Fiscal Code : DNNFRC64C18H501P

 

 

 

Residence :

Via

T. Minniti

, 182

- 21040

Cislago

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

24/04/2008

 

 

 

No Protests registered.

 

 

Ciapponi

Magda

 

 

 

Born in Saronno

(VA)

on 03/12/1959

- Fiscal Code : CPPMGD59T43I441R

 

 

 

Residence :

Via

Dante

, 243

- 22070

Rovello Porro

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

20/04/2010

 

 

 

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.

 

 

UNIONE FIDUCIARIA S.P.A. FIDUCIARIA

E SERVIZI DELLE BANCHE POPOLARI

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

1994 DRESSCODE S.R.L.

Como (CO) - IT -

02148460138

Sole partner

Active

Registered

AD COMPANY S.R.L.

Milano (MI) - IT -

05019550960

Sole partner

Withdrawn

Bankrupt

AMICI DELLA CULTURA S.R.L.

Carate Brianza (MB) - IT -

03541390963

Sole partner

Active

Registered

CAPITAL RESORT S.R.L.

Roma (RM) - IT -

07635451003

Sole partner

-

Bankrupt

DAISYTYRE - SOCIETA' A RESPONSABILITA' LIMITATA

Roma (RM) - IT -

10783161002

Sole partner

Active

Registered

EDIL INTERIMMOBILI S.R.L.

Roma (RM) - IT -

08769441000

Sole partner

Active

Registered

ENERGENESI ART GALLERY S.R.L. - UNIPERSONALE

Venezia (VE) - IT -

03796410276

Sole partner

Active

Registered

GIELLE S.R.L. UNIPERSONALE

Roma (RM) - IT -

08251911007

Sole partner

Withdrawn

Registered

IBISCUS S.R.L.

Monza (MB) - IT -

06930750960

Sole partner

Active

Registered

INTERCOS S.P.A.

Milano (MI) - IT -

05813780961

Sole partner

Withdrawn

Registered

MATERIA S.R.L.

Perugia (PG) - IT -

02818160547

Sole partner

Active

Registered

PRIMAVERA S.R.L. - UNIPERSONALE

Modena (MO) - IT -

02923590364

Sole partner

Active

Registered

SAFETY LINE S.R.L.

Bergamo (BG) - IT -

03507200164

Sole partner

Active

Registered

TECO S.R.L.

Milano (MI) - IT -

06555740965

Sole partner

Active

Registered

THA S.R.L.

Gallarate (VA) - IT -

02263630028

Sole partner

Active

Registered

VERDISSIMO S.R.L.

Parma (PR) - IT -

02422220349

Sole partner

Active

Registered

VINO Y TAPAS S.R.L.

Milano (MI) - IT -

04440370965

Sole partner

Active

Registered

 

 

D'ANNUNZIO

FEDERICO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

AQUAFLEX ITALIA SAS DI FERLINI MAURO E C.

Pogliano Milanese (MI) - IT -

10534430151

Limited Partner

Withdrawn

Ceased

FEDETO SOCIETA' SEMPLICE

Milano (MI) - IT -

97349730156

Partner

Active

Registered

FEDETO MANAGEMENT E CONSULTING S.A.S. DI FEDERICO D'ANNUNZIO E C.

Milano (MI) - IT -

03993450968

Acting partner (in work)

Withdrawn

Ceased

GIDUE S.P.A. IN LIQUIDAZIONE

Turate (CO) - IT -

02473490122

Chairman

Withdrawn

Liquidated

GIDUE S.P.A. IN LIQUIDAZIONE

Turate (CO) - IT -

02473490122

Managing Director

Withdrawn

Liquidated

GIDUE S.P.A. IN LIQUIDAZIONE

Turate (CO) - IT -

02473490122

Board Chairman

Withdrawn

Liquidated

GIDUE RE S.R.L. IN LIQUIDAZIONE

Turate (CO) - IT -

02982920130

Sole Director

Withdrawn

Registered

SERVIZI AMMINISTRATIVI S.A.S. DI CRISTINA TOFFOLO DE PIANTE

Milano (MI) - IT -

05174580968

Limited Partner

Withdrawn

Registered

TEC TECNOLOGIE PER L INDUSTRIA DI D ANNUNZIO FEDERICO

Milano (MI) - IT -

DNNFRC64C18H501P

Proprietor

Withdrawn

Ceased

TOFECRI SOCIETA' SEMPLICE

Milano (MI) - IT -

97349710158

Partner

Active

Registered

TOFEDE SOCIETA' SEMPLICE

Milano (MI) - IT -

97349720157

Partner

Active

Registered

 

 

CIAPPONI

MAGDA

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

GIDUE S.P.A. IN LIQUIDAZIONE

Turate (CO) - IT -

02473490122

Director

Withdrawn

Liquidated

 

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

Unione Fiduciaria S.p.a. Fiduciaria e Servizi Delle Banche Popolari

Milano - IT -

01513210151

 

100,00

 

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:

 

-

Registered office

 

 

 

 

 

Via

Cassia

, 67 Loc. Tavarnuzze

- 50023

- Impruneta

(FI)

- IT -

 

 

 

 

PHONE

: 055/2374745

 

 

 

 

FAX

: 055/2020019

 

-

Operative seat

since 23/02/2005

 

 

 

 

 

Via

Cassia

, 67 Loc. Tavarnuzze

- 50023

- Impruneta

(FI)

- IT -

 

-

Branch

(Administrative office )

since 01/09/2009

 

 

 

 

 

Via

Matteotti

, 10

- 22078

- Turate

(CO)

- IT -

 

 

 

 

PHONE

: 02/9668181

 

 

 

 

FAX

: 02/96681842

 

 

 

 

Employees

: 22

 

Fittings and Equipment for a value of 24.000

Eur

 

Stocks for a value of 440.000

Eur

 

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

NUOVA CASTAGNOLI S.R.L.

Nuova Gidue Srl

21/01/2009

 

CEASINGS/INCORPORATIONS/MERGES:

 

 

The firm took over the activity of

 

 

 

Castagnoli Form Consulta - S.R.L.

 

 

 

VIA DEL GIGLIO 6

, 50100

, Firenze

(FI)

- IT -

 

 

 

Fiscal Code: 04434790483

 

 

 

Date

:

19/07/2007

 

 

The subj. took over by rent the activities of

 

 

 

Gidue S.p.a. In Liquidazione

 

 

 

Via

Puecher

, 26

, 22078

, Turate

(CO)

- IT -

 

 

 

Fiscal Code: 02473490122

 

 

 

Date

:

21/01/2009



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.

 

 

Immovables

 

*Subject to survey.

 

None reported in the name of the Firm.

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 2005.

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

Under the financial profile unstable results are noted. anyway in 2009 a positive result was achieved (r.o.e. 79,59%). The turnover is growing in the last financial year (more then 100%).

The return on Investment in the last financial year was positive (10,08%) and reflects the field's average.

The operating result is positive and amounts to Eur. 463.907 showing an upward trend more then 100% compared to the previous financial year.

During the latest financial year the gross operating margin amounted to Eur. 532.359 with a more then 100% growth.

Financial condition is not balanced as own capitals do not cover debts, indebtedness level is in fact high (15) falling as opposed to the year before.

Subject can manage an equity capital funds for an amount of Eur. 239.677 , increasing by 1649,97% if compared to the year before.

Total debts recorded amounted to Eur. 4.053.856 (Eur. 42.250 of which were m/l term debts) increasing if compared to the previous year, during which they were equal to Eur. 1.049.913 (more then 100%).

Moderate recourse to bank credit while the exposure towards suppliers is rather high but lined up with the field's average.

The available funds are good.

As far as the collection of credit goes, the average is high (133,12 days). but on the same levels as the average of the sector.

The financial management generated a cash flow of Eur. 259.203.

Subordinate employment cost is of Eur. 875.664, i.e. 11,92% on total production costs. , whereas 10,81% is the incidence on sales revenues.

The financial management has a limited economic impact, equal to -0,03% on the sales.




Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

8.100.940

Profit (Loss) for the period

190.751

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

2.858.007

Profit (Loss) for the period

-75.854

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

1.655.165

Profit (Loss) for the period

-121.407

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

2.080.147

Profit (Loss) for the period

-217.425

 

 

 

Complete balance-sheet for the year

31/12/2005

(in Eur

x 1 )

 

Item Type

Value

Sales

706.598

Profit (Loss) for the period

8.384


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

27.640

20.513

27.840

. . Research,develop. and advert.expens.

 

1.940

13.940

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

 

333

667

. . Goodwill

106.701

121.943

90.386

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

30.332

31.508

46.067

. Total Intangible Fixed Assets

164.673

176.237

178.900

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

23.145

26.302

29.460

. . Industrial and commercial equipment

637

1.061

1.486

. . Other assets

11.443

11.880

13.509

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

35.225

39.243

44.455

. 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

 

 

 

. . . . 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

 

 

 

Total fixed assets

199.898

215.480

223.355

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

443.588

465.864

655.442

. . Work in progress on order

 

328.943

383.564

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

443.588

794.807

1.039.006

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

3.455.274

150.218

445.240

. . Beyond 12 months

8.303

84.986

120.025

. . Trade receivables

2.995.549

 

23.308

. . . . Within 12 months

2.995.549

 

23.308

. . . . 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

337

 

309.975

. . . . Within 12 months

337

 

309.975

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

8.270

 

120.239

. . . . Within 12 months

895

 

372

. . . . Beyond 12 months

7.375

 

119.867

. . Receivables due from third parties

459.421

 

111.743

. . . . Within 12 months

458.493

 

111.585

. . . . Beyond 12 months

928

 

158

. Total Credits not held as fixed assets

3.463.577

235.204

565.265

. 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

414.980

32.897

9.907

. . Checks

 

 

 

. . Banknotes and coins

1.710

440

956

. Total Liquid funds

416.690

33.337

10.863

Total current assets

4.323.855

1.063.348

1.615.134

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

80.498

6.051

6.718

Total adjustments accounts

80.498

6.051

6.718

TOTAL ASSETS

4.604.251

1.284.879

1.845.207

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

10.000

10.000

10.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

 

 

 

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

38.926

79.550

121.957

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

190.751

-75.854

-121.407

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

239.677

13.696

10.550

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

310.718

221.270

203.923

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

4.011.606

997.913

1.551.734

. . . . Beyond 12 months

42.250

52.000

79.000

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

 

 

79.000

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

79.000

. . Due to banks

428

 

260.000

. . . . Within 12 months

428

 

260.000

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

930.849

 

472.746

. . . . Within 12 months

930.849

 

472.746

. . . . Beyond 12 months

 

 

 

. . Trade payables

2.450.725

 

698.553

. . . . Within 12 months

2.408.475

 

698.553

. . . . Beyond 12 months

42.250

 

 

. . 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

406.493

 

28.254

. . . . Within 12 months

406.493

 

28.254

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

74.288

 

41.265

. . . . Within 12 months

74.288

 

41.265

. . . . Beyond 12 months

 

 

 

. . Other payables

191.073

 

50.916

. . . . Within 12 months

191.073

 

50.916

. . . . Beyond 12 months

 

 

 

Total accounts payable

4.053.856

1.049.913

1.630.734

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

 

 

 

Total adjustment accounts

 

 

 

TOTAL LIABILITIES

4.604.251

1.284.879

1.845.207

 

 

 

 

 

 

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

8.100.940

2.858.007

1.655.165

. Changes in work in progress

-351.219

-244.198

616.363

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

59.595

10.398

36.661

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

59.595

10.398

36.661

Total value of production

7.809.316

2.624.207

2.308.189

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

5.084.071

1.516.306

1.350.975

. Services received

1.101.998

241.393

273.257

. Leases and rentals

148.021

89.236

120.548

. Payroll and related costs

875.664

612.817

628.679

. . Wages and salaries

581.956

443.687

454.726

. . Social security contributions

182.298

135.211

140.353

. . Employee termination indemnities

111.410

33.919

33.600

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

68.452

61.725

51.661

. . Amortization of intangible fixed assets

43.806

54.663

44.263

. . Amortization of tangible fixed assets

9.593

7.062

7.398

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

15.053

 

 

. Changes in raw materials

 

 

 

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

67.203

115.349

10.526

Total production costs

7.345.409

2.636.826

2.435.646

Diff. between value and cost of product.

463.907

-12.619

-127.457

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

427

122

661

. . 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

427

122

661

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-2.581

-11.174

-12.536

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

-106

 

 

Total financial income and expense

-2.154

-11.052

-11.875

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

2.653

58.922

. . Gains on disposals

 

 

 

. . Other extraordinary income

1

2.653

58.922

. Extraordinary expense

-98.318

-5

-9.804

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-98.318

-5

-9.804

Total extraordinary income and expense

-98.317

2.648

49.118

Results before income taxes

363.436

-21.023

-90.214

. Taxes on current income

172.685

54.831

31.193

. . current taxes

172.685

 

 

. . differed taxes(anticip.)

 

 

 

. Net income for the period

190.751

-75.854

-121.407

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

190.751

-75.854

-121.407

 

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

0,04

0,16

0,12

0,14

Elasticity Ratio

Units

0,94

0,82

0,87

0,83

Availability of stock

Units

0,10

0,61

0,56

0,22

Total Liquidity Ratio

Units

0,84

0,20

0,31

0,55

Quick Ratio

Units

0,09

0,02

0,00

0,04

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

15,00

70,42

146,05

3,07

Self Financing Ratio

Units

0,05

0,01

0,00

0,19

Capital protection Ratio

Units

0,16

5,80

11,55

0,63

Liabilities consolidation quotient

Units

0,09

0,27

0,18

0,18

Financing

Units

16,91

76,65

154,57

3,74

Permanent Indebtedness Ratio

Units

0,13

0,22

0,15

0,35

M/L term Debts Ratio

Units

0,08

0,21

0,15

0,10

Net Financial Indebtedness Ratio

Units

0,00

n.c.

31,10

0,68

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

2,96

1,33

1,31

2,15

Current ratio

Units

1,08

1,06

1,04

1,26

Acid Test Ratio-Liquidity Ratio

Units

0,97

0,26

0,37

0,91

Structure's primary quotient

Units

1,20

0,06

0,04

1,24

Treasury's primary quotient

Units

0,10

0,03

0,00

0,07

Rate of indebtedness ( Leverage )

%

1.921,02

9.381,41

17.490,11

522,89

Current Capital ( net )

Value

312.249

65.435

63.400

420.263

RETURN

 

 

 

 

 

Return on Sales

%

3,20

- 0,49

- 4,21

3,40

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

%

79,59

- 553,84

- 1.150,77

6,99

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

%

151,64

- 153,49

- 855,10

23,56

Return on Investment ( R.O.I. )

%

10,08

- 0,98

- 6,90

5,48

Return/ Sales

%

5,73

- 0,44

- 7,70

4,86

Extra Management revenues/charges incid.

%

41,12

n.c.

n.c.

25,43

Cash Flow

Value

259.203

-14.129

-69.746

100.067

Operating Profit

Value

463.907

-12.619

-127.457

129.376

Gross Operating Margin

Value

532.359

49.106

-75.796

197.492

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

133,12

n.c.

5,04

128,44

Debts to suppliers average term

Days

139,29

190,00

144,10

151,43

Average stock waiting period

Days

19,71

100,08

225,97

65,66

Rate of capital employed return ( Turnover )

Units

1,76

2,22

0,89

1,19

Rate of stock return

Units

18,26

3,59

1,59

5,43

Labour cost incidence

%

10,81

21,44

37,98

18,22

Net financial revenues/ charges incidence

%

- 0,03

- 0,38

- 0,71

- 1,10

Labour cost on purchasing expenses

%

11,92

23,24

25,81

18,70

Short-term financing charges

%

0,06

1,06

0,76

2,51

Capital on hand

%

56,84

44,95

111,48

83,78

Sales pro employee

Value

450.052

219.846

127.320

213.359

Labour cost pro employee

Value

48.648

47.139

48.359

35.786

 

 

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:

 

180.000 Eur.

 

 

Market / Territory Data

 

Population living in the province

:

965.388

Population living in the region

:

3.598.269

Number of families in the region

:

1.474.681

 

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

 

- per food products

:

444

- per non food products

:

2.009

- per energy consume

:

122

 

Sector Data

 

The values are calculated on a base of 1.206 significant companies.

 

The companies cash their credits on an average of 128 dd.

The average duration of suppliers debts is about 151 dd.

The sector's profitability is on an average of 3,40%.

The labour cost affects the turnover in the measure of 18,22%.

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 1,19.

The employees costs represent the 18,70% of the production costs.

 

Statistical Detrimental Data

 

The area is statistically considered moderately risky.

In the region 24.960 protested subjects are found; in the province they count to 5.242.

The insolvency index for the region is 0,70, , while for the province it is 0,55.

Total Bankrupt companies in the province : 6.520.

Total Bankrupt companies in the region : 20.423.

 

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.45.58

UK Pound

1

Rs.72.79

Euro

1

Rs.62.01

 

 

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

 

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.