MIRA INFORM REPORT

 

 

Report Date :

16.06.2011

 

IDENTIFICATION DETAILS

 

Name :

BREVETTI C.E.A. S.P.A.

 

 

Registered Office :

 

Via Del Commercio,28

36050- Sovizzo (VI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

03.07.1988

 

 

Com. Reg. No.:

VI116-19487

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of pharmaceutical-based products

 

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 :

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 – March 31st, 2011

 

Country Name

Previous Rating

(31.12.2010)

Current Rating

(31.03.2011)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


Name and address

 

Brevetti C.e.a. S.p.a.

 

Via Del Commercio,28

36050- Sovizzo(VI)-IT-

 

 

Summary

 

Fiscal Code

:

01852870243

Legal Form

:

Joint stock company

start of Activities

:

03/07/1988

Equity

:

Over 2.582.254 Eur

Turnover Range

:

18.000.000/20.000.000 Eur

Number of Employees

:

from 111 to 130

 

 

Credit Analysis

 

Credit Opinion

:

300.000 - Eur

 

 

Highlights

 

We stress that the company under review is mainly engaged in the production of

 

machines for pharmaceutical industry.

 

Activity

 

Manufacture of pharmaceutical-based products

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01852870243

 

Foreign Trade Reg. no. : VI000203 since 26/11/1991

 

Chamber of Commerce no. : 188829 of Vicenza since 26/08/1986

 

Firms' Register : VI116-19487

 

V.A.T. Code : 01852870243

 

Foundation date

: 22/07/1986

Establishment date

: 22/07/1986

Start of Activities

: 03/07/1988

Legal duration

: 31/12/2050

Nominal Capital

: 780.000

Eur

Subscribed Capital

: 780.000

Eur

Paid up Capital

: 780.000

Eur

 

Members

 

 

Ferrari

Giovanni

 

 

 

Born in Vicenza

(VI)

on 02/08/1950

- Fiscal Code : FRRGNN50M02L840S

 

 

 

Residence :

Via

Poliziano

, 0003

- 36100

Vicenza

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

06/05/2008

 

 

Director

06/05/2008

 

 

Board Chairman

06/05/2008

 

 

 

 

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.

 

 

FERRARI

GIOVANNI

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

FINANZIARIA INVESTIMENTI MOBILIARI IMMOBILIARI SAS DI FERRARI FERRUCCIO E C.

Milano (MI) - IT -

03174940159

Limited Partner

Active

Registered

FLORALIA -S.A.S.- DI FERRARI DOTT.SA ANTONELLA E C.

Milano (MI) - IT -

80088260155

Limited Partner

Active

Registered

R.D.P. PHARMA S.R.L.

Pordenone (PN) - IT -

01481440939

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

Ferrari Francesco

Vicenza - IT -

FRRFNC56H28L840B

104.520 .Eur

13,40

Ferrari Ferruccio

Vicenza - IT -

FRRFRC50B25L840M

104.520 .Eur

13,40

Ferrari Giampaolo

Vicenza - IT -

FRRGPL53E19L840K

129.480 .Eur

16,60

Signorelli Alessandro

Caldogno - IT -

SGNLSN51C02I628M

78.000 .Eur

10,00

Ferrari Giovanni

Vicenza - IT -

FRRGNN50M02L840S

129.480 .Eur

16,60

Ferrari Giancarlo

 

FRRGCR52D27L840M

104.520 .Eur

13,40

Ferrari Stefania

Vicenza - IT -

FRRSFN60S48L840L

129.480 .Eur

16,60

 

Direct Participations

 

The Company under review has no participations in other Companies.

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

Via

Del Commercio

, 28

- 36050

- Sovizzo

(VI)

- IT -

 

 

 

 

PHONE

: 0444/551988

 

 

 

 

FAX

: 0444/536241

 

-

Branch

(Factory )

since 01/12/2010

 

 

 

 

 

Via

Del Commercio

, 37

- 36050

- Sovizzo

(VI)

- IT -

 

 

 

 

Employees

: 115

 

Fittings and Equipment for a value of 380.000

Eur

 

Stocks for a value of 7.130.000

Eur

 

Furniture and fittings for a value of 98.000

Eur

 

Vehicles for a value of 83.000

Eur

 

 

The firm operates abroad as exporter. .

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- its own agents

 

- direct orders from foreign companies

 

Export is mainly towards:

- Francia

 

- Grecia

 

- Cipro

 

- Gabon

 

 

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

27/11/1986

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Nuova Brevetti C.E.A. S.p.A.

 

11/08/1987

 

EX-MEMBERS / EX-POSITIONS:

 

 

Ferrari

Francesco

 

 

 

Born in Vicenza

on 28/06/1956

- Fiscal Code : FRRFNC56H28L840B

 

 

 

Residence :

Via

A.a. Di Casanova

, 15

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Director

 

 

Ferrari

Gianfranco

 

 

 

Born in Vicenza

on 21/09/1923

- Fiscal Code : FRRGFR23P21L840S

 

Ex-Postions

Chairman

 

 

Ferrari

Ferruccio

 

 

 

Born in Vicenza

on 25/02/1950

- Fiscal Code : FRRFRC50B25L840M

 

 

 

Residence :

Via

San Bastiano

, 10

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Managing Director

Director

 

 

Ferrari

Giampaolo

 

 

 

Born in Vicenza

on 19/05/1953

- Fiscal Code : FRRGPL53E19L840K

 

 

 

Residence :

Via

San Bastiano

, 13

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Managing Director

Director

 

 

Ferrari

Giampaolo

 

 

 

Born in Vicenza

on 19/05/1953

- Fiscal Code : FRRGPL53E19L840K

 

 

 

Residence :

Via

S. Bastiano

, 13

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Director

 

 

Ferrari

Ferruccio

 

 

 

Born in VICENZA

on 25/02/1950

- Fiscal Code : FRRFRC50B25L840M

 

 

 

Residence :

Contra'

DO RODE

, 1

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Director

 

 

Ferrari

Ferruccio

 

 

 

Born in Vicenza

on 25/02/1950

- Fiscal Code : FRRFRC50B25L840M

 

Ex-Postions

Director

Chairman and Managing Director

 

 

Scalco

Ivano

 

 

 

Born in Vicenza

on 26/05/1942

- Fiscal Code : SCLVNI42E26L840J

 

Ex-Postions

Managing Director

 

 

Signorelli

Alessandro

 

 

 

Born in Seriate

on 02/03/1951

- Fiscal Code : SGNLSN51C02I628M

 

 

 

Residence :

Via

Ciro Menotti 25

- 36030

Caldogno

(VI)

- IT -

 

Ex-Postions

Managing Director

Director

Managing Director

 

 

Ferrari

Giovanni

 

 

 

Born in Vicenza

on 02/08/1950

- Fiscal Code : FRRGNN50M02L840S

 

 

 

Residence :

Via

Poliziano

, 0003

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Managing Director

 

 

Adda

Adone

 

 

 

Born in Montecchio Maggiore

on 12/04/1925

- Fiscal Code : DDADNA25D12F464I

 

Ex-Postions

Managing Director

 

 

Giacobbo

Alberto

 

 

 

Born in Vicenza

on 31/07/1958

- Fiscal Code : GCBLRT58L31L840O

 

 

 

Residence :

Contra'

Xx Settembre

, 42

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Zaccaria

Antonio

 

 

 

Born in Camisano Vicentino

on 22/03/1954

- Fiscal Code : ZCCNTN54C22B485A

 

 

 

Residence :

Via

Roma

, 46

- 36043

Camisano Vicentino

(VI)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Tonato

Benedetto

 

 

 

Born in Vicenza

on 15/03/1954

- Fiscal Code : TNTBDT54C15L840J

 

 

 

Residence :

Contra'

S.apostoli

, 10

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

 

Reconvi Srl

 

 

- Fiscal Code : 03176950248

 

Ex-Postions

 

 

 

Danda

Paolo

 

 

 

Born in Vicenza

on 12/04/1954

- Fiscal Code : DNDPLA54D12L551B

 

 

 

Residence :

Viale

Mazzini 85

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Sgreva

Paolo

 

 

 

Born in Vicenza

on 06/10/1962

- Fiscal Code : SGRPLA62R06L840Q

 

 

 

Residence :

Viale

Mazzini 85

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Zaccaria

Antonio

 

 

 

Born in Camisano Vicentino

on 22/03/1954

- Fiscal Code : ZCCNTN54C22B485A

 

 

 

Residence :

Via

Roma

, 46

- 36043

Camisano Vicentino

(VI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Protests

 

Protests checking on the subject firm has given a negative result.

 

Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.

 

Financial and Economical Analysis

 

Subject is active since 1988

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 24,95% in 2009 with a stable trend in the turnover.

The operating result was positive in the last financial year (19,2%) and in line with the sector's average.

The amount of the operating result for the year 2009 is of Eur. 3.318.062 increasing if compared to the yeart 2008.

The G.O.M. amounted to Eur. 3.773.134 growing by 63,92% if compared to the year before.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,62) and with an upward trend compared to the previous year.

It's shareholders funds amount to Eur. 7.965.753 , rising by 23,91%.

Total indebtedness was equal to Eur. 8.001.179 (Eur. 74.670 was the value of m/l term debts) , with no sensible variation.

The company does not exceed in bank credits; payments average period is instead slightly high (141,97 gg.) however still within the sector's average.

It shows a good range of liquidity.

Due from customers average term is high and equal to 97,71 days. but lower if compared to the sector's average.

Eur. 2.441.398 is the value of cash flow during the year 2009

Labour cost amounts to Eur. 5.814.168, with a 36,19% incidence on production costs. and a 29,21% incidence on sales volumes.

Financial charges have a limited incidence (-0,6%) on sales volume.

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

19.906.264

Profit (Loss) for the period

1.987.175

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

18.676.949

Profit (Loss) for the period

1.044.047

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

17.043.405

Profit (Loss) for the period

1.072.527

 

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

16.554.912

Profit (Loss) for the period

413.272

 

 

 

Complete balance-sheet for the year

31/12/2005

(in Eur

x 1 )

 

Item Type

Value

Sales

7.968.466

Profit (Loss) for the period

-401.153

 

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

 

 

 

. . Research,develop. and advert.expens.

37.819

25.888

42.772

. . Industrial patent rights

194.548

18.382

54.508

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

83.055

 

. . Other intangible fixed assets

2.688

5.375

8.063

. Total Intangible Fixed Assets

235.055

132.700

105.343

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

821.713

841.871

881.137

. . Plant and machinery

169.738

225.764

284.484

. . Industrial and commercial equipment

211.297

258.042

171.284

. . Other assets

 

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

1.202.748

1.325.677

1.336.905

. 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

1.437.803

1.458.377

1.442.248

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

4.108.280

4.334.764

2.910.042

. . Work in progress and semimanufactured

2.729.701

3.307.434

1.799.721

. . Work in progress on order

 

 

 

. . Finished goods

293.628

253.218

524.525

. . Advance payments

1.653

1.999

40.644

. Total Inventories

7.133.262

7.897.415

5.274.932

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

5.643.897

5.340.304

8.564.616

. . Beyond 12 months

4.645

4.645

4.645

. . Trade receivables

5.402.905

4.578.489

7.938.828

. . . . Within 12 months

5.402.905

4.578.489

7.938.828

. . . . 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

177.621

475.810

439.391

. . . . Within 12 months

177.621

475.810

439.391

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

34.022

32.303

31.610

. . . . Within 12 months

34.022

32.303

31.610

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

33.994

258.347

159.432

. . . . Within 12 months

29.349

253.702

154.787

. . . . Beyond 12 months

4.645

4.645

4.645

. Total Credits not held as fixed assets

5.648.542

5.344.949

8.569.261

. 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

3.019.008

1.238.519

768.694

. . Checks

 

 

 

. . Banknotes and coins

3.339

3.963

4.328

. Total Liquid funds

3.022.347

1.242.482

773.022

Total current assets

15.804.151

14.484.846

14.617.215

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

35.127

17.036

10.850

Total adjustments accounts

35.127

17.036

10.850

TOTAL ASSETS

17.277.081

15.960.259

16.070.313

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

780.000

780.000

780.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

156.000

156.000

156.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

5.042.578

4.448.532

3.871.005

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

1.987.175

1.044.047

1.072.527

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

7.965.753

6.428.579

5.879.532

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

206.313

130.000

63.863

. . Taxation fund, also differed

 

 

 

. . Other funds

77.232

68.640

64.815

Total Reserves for Risks and Charges

283.545

198.640

128.678

Employee termination indemnities

988.972

1.116.831

1.155.275

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

7.926.509

7.917.200

8.398.586

. . . . Beyond 12 months

74.670

254.182

430.795

. . 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

 

 

1.884

. . . . Within 12 months

 

 

1.884

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

254.182

430.795

625.948

. . . . Within 12 months

179.512

176.613

195.153

. . . . Beyond 12 months

74.670

254.182

430.795

. . Advances from customers

2.593.890

2.678.433

3.382.735

. . . . Within 12 months

2.593.890

2.678.433

3.382.735

. . . . Beyond 12 months

 

 

 

. . Trade payables

3.709.912

3.991.341

3.397.578

. . . . Within 12 months

3.709.912

3.991.341

3.397.578

. . . . 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

715.841

293.465

740.288

. . . . Within 12 months

715.841

293.465

740.288

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

224.114

221.055

193.487

. . . . Within 12 months

224.114

221.055

193.487

. . . . Beyond 12 months

 

 

 

. . Other payables

503.240

556.293

487.461

. . . . Within 12 months

503.240

556.293

487.461

. . . . Beyond 12 months

 

 

 

Total accounts payable

8.001.179

8.171.382

8.829.381

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

37.632

44.827

77.447

Total adjustment accounts

37.632

44.827

77.447

TOTAL LIABILITIES

17.277.081

15.960.259

16.070.313

 

 

 

 

 

 

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

19.906.264

18.676.949

17.043.405

. Changes in work in progress

-537.323

1.236.406

583.242

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

15.650

19.062

110.071

. . Contributions for operating expenses

 

 

97.150

. . Different income and revenues

15.650

19.062

12.921

Total value of production

19.384.591

19.932.417

17.736.718

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

5.758.681

9.086.992

7.109.179

. Services received

3.580.186

3.958.363

3.311.496

. Leases and rentals

68.767

59.895

39.860

. Payroll and related costs

5.814.168

5.834.700

5.285.246

. . Wages and salaries

4.166.099

4.218.093

3.753.851

. . Social security contributions

1.324.259

1.296.878

1.167.167

. . Employee termination indemnities

302.004

301.731

279.537

. . Pension and similar

 

 

 

. . Other costs

21.806

17.998

84.691

. Amortization and depreciation

454.223

330.287

407.284

. . Amortization of intangible fixed assets

246.047

124.621

203.507

. . Amortization of tangible fixed assets

179.621

181.339

163.101

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

28.555

24.327

40.676

. Changes in raw materials

226.484

-1.424.722

-639.525

. Provisions to risk reserves

32.405

17.462

28.579

. Other provisions

52.500

52.500

 

. Other operating costs

79.115

46.137

37.686

Total production costs

16.066.529

17.961.614

15.579.805

Diff. between value and cost of product.

3.318.062

1.970.803

2.156.913

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

24.305

5.425

94.901

. . 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

24.305

5.425

94.901

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-144.004

-108.700

-222.841

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

-1.809

 

Total financial income and expense

-119.699

-103.275

-127.940

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

44.267

81.345

97.476

. . Gains on disposals

 

 

1.300

. . Other extraordinary income

44.267

81.345

96.176

. Extraordinary expense

-42.245

-125.686

-58.561

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-42.245

-125.686

-58.561

Total extraordinary income and expense

2.022

-44.341

38.915

Results before income taxes

3.200.385

1.823.187

2.067.888

. Taxes on current income

1.213.210

779.140

995.361

. . current taxes

1.214.929

779.833

1.004.223

. . differed taxes(anticip.)

-1.719

-693

-8.862

. Net income for the period

1.987.175

1.044.047

1.072.527

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

1.987.175

1.044.047

1.072.527

 

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

0,08

0,09

0,08

0,25

Elasticity Ratio

Units

0,91

0,91

0,90

0,83

Availability of stock

Units

0,41

0,49

0,32

0,13

Total Liquidity Ratio

Units

0,50

0,41

0,58

0,59

Quick Ratio

Units

0,17

0,08

0,04

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,62

1,04

1,29

2,56

Self Financing Ratio

Units

0,46

0,40

0,36

0,20

Capital protection Ratio

Units

0,65

0,72

0,68

0,57

Liabilities consolidation quotient

Units

0,13

0,17

0,18

0,21

Financing

Units

1,00

1,27

1,50

3,30

Permanent Indebtedness Ratio

Units

0,52

0,49

0,46

0,33

M/L term Debts Ratio

Units

0,06

0,09

0,09

0,09

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,65

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

6,28

5,35

5,17

1,22

Current ratio

Units

1,99

1,83

1,74

1,03

Acid Test Ratio-Liquidity Ratio

Units

1,09

0,83

1,11

0,90

Structure's primary quotient

Units

5,54

4,41

4,07

1,01

Treasury's primary quotient

Units

0,38

0,16

0,09

0,04

Rate of indebtedness ( Leverage )

%

216,89

248,27

273,32

505,46

Current Capital ( net )

Value

7.877.642

6.567.646

6.218.629

469.074

RETURN

 

 

 

 

 

Return on Sales

%

12,26

7,36

8,68

3,96

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

%

24,95

16,24

18,24

6,87

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

%

40,18

28,36

35,17

16,46

Return on Investment ( R.O.I. )

%

19,20

12,35

13,42

5,67

Return/ Sales

%

16,67

10,55

12,65

4,02

Extra Management revenues/charges incid.

%

59,89

52,98

49,72

29,90

Cash Flow

Value

2.441.398

1.374.334

1.479.811

202.952

Operating Profit

Value

3.318.062

1.970.803

2.156.913

230.860

Gross Operating Margin

Value

3.773.134

2.301.789

2.564.482

431.991

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

97,71

88,25

167,68

131,81

Debts to suppliers average term

Days

141,97

109,64

116,89

154,70

Average stock waiting period

Days

129,00

152,22

111,38

43,64

Rate of capital employed return ( Turnover )

Units

1,15

1,17

1,06

1,43

Rate of stock return

Units

2,79

2,36

3,23

8,40

Labour cost incidence

%

29,21

31,24

31,01

17,11

Net financial revenues/ charges incidence

%

- 0,60

- 0,55

- 0,75

- 1,09

Labour cost on purchasing expenses

%

36,19

32,48

33,92

17,98

Short-term financing charges

%

1,80

1,33

2,52

3,07

Capital on hand

%

86,79

85,45

94,29

83,34

Sales pro employee

Value

186.039

183.107

175.705

221.437

Labour cost pro employee

Value

54.338

57.202

54.487

28.781

 

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:

 

300.000 Eur.

 

 

Market / Territory Data

 

Population living in the province

:

831.356

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127

 

Sector Data

 

The values are calculated on a base of 788 significant companies.

 

The companies cash their credits on an average of 131 dd.

The average duration of suppliers debts is about 154 dd.

The sector's profitability is on an average of 3,96%.

The labour cost affects the turnover in the measure of 17,11%.

Goods are held in stock in a range of 43 dd.

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

The employees costs represent the 17,98% of the production costs.

 

Statistical Detrimental Data

 

The area is statistically considered lowly risky.

In the region 13.782 protested subjects are found; in the province they count to 2.234.

The insolvency index for the region is 0,30, , while for the province it is 0,27.

Total Bankrupt companies in the province : 2.546.

Total Bankrupt companies in the region : 16.714.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.68

UK Pound

1

Rs.73.04

Euro

1

Rs.64.29

 

 

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.