MIRA INFORM REPORT

 

 

Report Date :

16.06.2011

 

IDENTIFICATION DETAILS

 

Name :

SILCA S.P.A.

 

 

Registered Office :

Via Podgora, 20 Zona Industriale, 31029   - Vittorio Veneto (TV)     

 

 

Country :

Italy

 

 

Financials (as on) :

30.06.2010

 

 

Date of Incorporation :

28.05.1997

 

 

Com. Reg. No.:

TV038851 since 14/01/1998

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of Locks and Hinges and Similar Hardware.

 

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 :

250.000 - Eur

Status :

Satisfactory

Payment Behaviour :

No complaints

Litigation :

Clear

 

NOTES :

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March 31st, 2010

 

Country Name

Previous Rating

(31.12.2010)

Current Rating

(31.03.2011)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


Company name and address

 

Silca S.p.A.

 

Via Podgora, 20 Zona Industriale

 

31029 - Vittorio Veneto (TV)

 

 

Summary

 

Fiscal Code

:

03286730266

Legal Form

:

Joint stock company

start of Activities

:

28/05/1997

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

:

250.000 - Eur

 

Activity

 

Manufacture of locks and hinges and similar hardware

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 03286730266

 

Foreign Trade Reg. no. : TV038851 since 14/01/1998

 

Foreign Trade Reg. no. : 038851 of Treviso since 14/01/1998

 

Chamber of Commerce no. : 258111 of Treviso since 13/06/1997

 

Firms' Register : TV-1997-270186 since 18/06/1997

 

V.A.T. Code : 03286730266

 

Foundation date

: 28/05/1997

Establishment date

: 28/05/1997

Start of Activities

: 28/05/1997

Legal duration

: 31/12/2045

Nominal Capital

: 10.000.000

Eur

Subscribed Capital

: 10.000.000

Eur

Paid up Capital

: 10.000.000

Eur

 

Members

 

 

Weber

Rudolf Wilhelm

 

 

 

Born in Zurigo

on 12/06/1950

- Fiscal Code : WBRRLF50H12Z133Y

 

 

 

Residence :

Ringstrasse

, 20

Steinmaur

- CH -

 

Position

Since

Shares Amount

% Ownership

Director

27/10/2008

 

 

Board Chairman

27/10/2008

 

 

 

 

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.

 

 

WEBER

RUDOLF WILHELM

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

SAUTER ITALIA S.P.A.

Milano (MI) - IT -

09452950158

Director

Withdrawn

Registered

SAUTER ITALIA S.P.A.

Milano (MI) - IT -

09452950158

Board Chairman

Withdrawn

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

Kaba Gilgen A.g.

 

 

300.000 .Eur

3,00

Unican Luxembourg S.a.

 

 

9.700.000 .Eur

97,00

 

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

Bollini Srl

Cusago - IT -

11052540157

10.329 .Eur

100,00

 

 

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

(Factory )

 

 

 

 

 

Via

Podgora

, 20

- 31029

- Vittorio Veneto

(TV)

- IT -

 

 

 

 

PHONE

: 0438/9136

 

 

 

 

FAX

: 0438/913800

 

 

 

 

Employees

: 420

 

Fittings and Equipment for a value of 4.080.000

Eur

 

Stocks for a value of 16.770.000

Eur

 

Work in progress for a value of 21.000

Eur

 

Trade organization: direct or by agents.

Sales area on a national scale.

 

Export is mainly towards:

- Europa

 

- Stati Uniti (USA)

 

The subject firm uses the following own selling brands:

- Silca

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

 

Gaspari

Roberto

 

 

 

Born in Sarnico

on 22/11/1959

- Fiscal Code : GSPRRT59S22I437C

 

 

 

Residence :

Via

Delle Rose

, 11/3

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Managing Director

Director

 

 

Oliana

Pier Luigi

 

 

 

Born in Conegliano

on 19/07/1941

- Fiscal Code : LNOPLG41L19C957E

 

 

 

Residence :

Via

Redipuglia

, 13

- 31015

Conegliano

(TV)

- IT -

 

Ex-Postions

Director

 

 

Canal

Nicola

 

 

 

Born in Pordenone

on 01/08/1960

- Fiscal Code : CNLNCL60M01G888G

 

 

 

Residence :

Via

Ghirlanda

, 12

- 33170

Treviso

(TV)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

Permanent Auditor

 

 

Serraglia

Ernesto

 

 

 

Born in Treviso

on 19/11/1958

- Fiscal Code : SRRRST58S19L407V

 

 

 

Residence :

Via

E.barbaro

, 10

- 31100

Treviso

(TV)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

 

Strazzer

Paola

 

 

 

Born in Vittorio Veneto

on 30/05/1961

- Fiscal Code : STRPLA61E70M089D

 

 

 

Residence :

Via

De Zorzi

, 81

- 31029

Vittorio Veneto

(TV)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Di Lenardo

Ferruccio

 

 

 

Born in Udine

on 19/12/1958

- Fiscal Code : DLNFRC58T19L483P

 

 

 

Residence :

Vicolo

Del Molinetto

, 1

- 31100

Treviso

(TV)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Rizzato

Paolo

 

 

 

Born in Treviso

on 15/06/1959

- Fiscal Code : RZZPLA59H15L407J

 

 

 

Residence :

Via

San Vigilio

, 14

- 31030

Casier

(TV)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Fish

Aaron M

 

 

 

Born in MONTREAL

on 14/09/1932

- Fiscal Code : FSHRMX32P14Z401G

 

 

 

Residence :

Via

VIA ASHDAR

, 5543

MONTREAL

- CA -

 

Ex-Postions

Managing Director

Director

 

 

Bianchi

Massimo

 

 

 

Born in Conegliano

on 02/12/1958

- Fiscal Code : BNCMSM58T02C957J

 

 

 

Residence :

Via

Anzano

, 184

- 31012

Cappella Maggiore

(TV)

- IT -

 

Ex-Postions

Managing Director

Director

Board Chairman

 

 

Bassetto

Emanuele

 

 

 

Born in Affoltern

on 12/07/1963

- Fiscal Code : BSSMNL63L12Z133G

 

 

 

Residence :

Via

Ippolito De Zorzi

, 36

- 31029

Vittorio Veneto

(TV)

- IT -

 

Ex-Postions

Procurator

 

 

Possamai

Maurizio

 

 

 

Born in Conegliano

on 22/09/1953

- Fiscal Code : PSSMRZ53P22C957T

 

 

 

Residence :

Via

Dei Zoppas

, 19

- 31015

Conegliano

(TV)

- IT -

 

Ex-Postions

Attorney with special power

Procurator

 

 

Zanchetta

Giocondo

 

 

 

Born in MARENO DI PIAVE

on 26/07/1942

- Fiscal Code : ZNCGND42L26E940C

 

 

 

Residence :

Via

COLONNA

, 45

- 31010

Mareno di Piave

(TV)

- IT -

 

Ex-Postions

Procurator

 

 

Buldini

Giampaolo

 

 

 

Born in Cesena

on 28/03/1944

- Fiscal Code : BLDGPL44C28C573C

 

 

 

Residence :

Via

Oberdan

, 7/C

- 33170

Pordenone

(PN)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Biscontin

Pietro

 

 

 

Born in Pordenone

on 16/08/1953

- Fiscal Code : BSCPTR53M16G888P

 

 

 

Residence :

Via

Lazio

, 4/10

- 33080

Porcia

(PN)

- IT -

 

Ex-Postions

Procurator

 

 

Balconi

Paolo

 

 

 

Born in Cremona

on 22/08/1966

- Fiscal Code : BLCPLA66M22D150M

 

 

 

Residence :

Via

Legnago

, N.7

- 31038

Paese

(TV)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Durante

Paride

 

 

 

Born in Treviso

on 12/01/1970

- Fiscal Code : DRNPRD70A12L407B

 

 

 

Residence :

Via

Magenta

, 24

- 31050

Villorba

(TV)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Bonanno

Paola

 

 

 

Born in TREVISO

on 12/06/1965

- Fiscal Code : BNNPLA65H52L407G

 

 

 

Residence :

Via

CACCIATORI DEL SILE

, 27

- 31100

Treviso

(TV)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Bot

Cristina

 

 

 

Born in TREVISO

on 10/03/1966

- Fiscal Code : BTOCST66C50L407C

 

 

 

Residence :

Via

PARRI

, 16

- 31038

Paese

(TV)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Pozzobon

Mirko

 

 

 

Born in Treviso

on 17/07/1975

- Fiscal Code : PZZMRK75L17L407G

 

 

 

Residence :

Via

Fosse Ardeatine

, 19

- 31038

Paese

(TV)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Zadro

Laura

 

 

 

Born in Portogruaro

on 25/02/1976

- Fiscal Code : ZDRLRA76B65G914C

 

 

 

Residence :

Via

Tolpada

, 30

- 31100

Treviso

(TV)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Massenz

Lorella

 

 

 

Born in Vittorio Veneto

on 21/02/1964

- Fiscal Code : MSSLLL64B61M089L

 

 

 

Residence :

Via

Massimo D' Azeglio

, 37

- 31029

Vittorio Veneto

(TV)

- IT -

 

Ex-Postions

Attorney with special power

 

 

GRAF

ULRICH

 

 

 

Born in WOLFHALDEN

on 16/05/1945

- Fiscal Code : GRFLCH45E16Z133M

 

 

 

Residence :

ARBERGSTRASSE

, 43

WINTERTHUR

- CH -

 

Ex-Postions

Director

Board Chairman

 

Stadelmann

Werner

 

 

Born in Zurigo

on 19/06/1947

- Fiscal Code : STDWNR47H19Z133F

 

 

Residence :

Solarstrasse

, 7

8834 Schindellegi

- CH -

 

Ex-Postions

Director

 

Basei

Paola

 

 

Born in Codogne'

on 22/06/1958

- Fiscal Code : BSAPLA58H62C815S

 

 

Residence :

Via

Reggimento Alpini

, 68

- 31015

Conegliano

(TV)

- IT -

 

Ex-Postions

Attorney with special power

 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

 

 

Silca - S.p.a.

 

 

Via

Podgora,

, 20

, 31029

, Vittorio Veneto

(TV)

- IT -

 

 

Fiscal Code: 00340150267

 

 

Date

Merging/splitting-up project :

24/06/1997

 

The firm absorbed by merging of

 

 

 

Tecno-standard S.r.l.

 

 

Via

Podgora

, 20

, 31020

, Vittorio Veneto

(TV)

- IT -

 

 

Fiscal Code: 01574550263

 

 

Date

:

26/11/1997

 

The firm absorved

 

 

 

Finkey Spa

 

 

, VITTORIO VENETO (TV)

- IT -

 

 

Date

:

26/11/1997

 

The firm absorved

 

 

 

Silca - S.p.a.

 

 

Via

Podgora,

, 20

, 31029

, Vittorio Veneto

(TV)

- IT -

 

 

Fiscal Code: 00340150267

 

 

Date

:

26/11/1997

 

Project of merging by taking over of

 

 

 

Ilco Orion - S.p.a.

 

 

Via

Mercatelli

, 6

, 31058

, Susegana

(TV)

- IT -

 

 

Fiscal Code: 00447780263

 

 

Date

Merging/splitting-up project :

29/11/1999

 

The firm absorbed by merging of

 

 

 

Ilco Orion - S.p.a.

 

 

Via

Mercatelli

, 6

, 31058

, Susegana

(TV)

- IT -

 

 

Fiscal Code: 00447780263

 

 

Date

:

22/05/2000

 

 

The firm absorved

 

 

 

Bollini Srl

 

 

Via

EUROPA

, 69

, 20090

, Cusago

(MI)

- IT -

 

 

Fiscal Code: 11052540157

 

 

Date

:

22/05/2000

 

Protests

 

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


Legal Procedures

 

 

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

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 1997.

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. yet with a positive result in the 2010 (r.o.e. 10,93%).

The return on Investment in the last financial year was positive (6,98%) and in line with the sector's average.

The operating result is positive and amounts to Eur. 4.545.144 increasing if compared to the yeart 2009.

The gross operating margin of the latest financial year is of Eur. 8.231.629 with a 21,42% increase as opposed to the preceding year.

The financial status of the company is fairly balanced with an indebtedness level of 2,91 with an improving trend as on the decrease.

Subject can manage an equity capital funds for an amount of Eur. 13.304.027 , unchanged if compared to 2009.

Total indebtedness totalled Eur. 42.524.029, , a more or less stable value.

Financial indebdtedness is under control whereas debts to suppliers are frequent however still within the sector's average.

Liquidity is however good.

Accounts receivable average term is high (110,96 days). but in line with the sector.

The financial management generated a cash flow of Eur. 5.139.529.

Subordinate employment cost is of Eur. 20.562.905, i.e. 33,69% on total production costs. , with a 31,84% incidence on turnover.

Finacial chareges are high: the incidence on sales volume amounts to -2,29%


 

Financial Data

 

 

Complete balance-sheet for the year

30/06/2010

(in Eur

x 1 )

 

Item Type

Value

Sales

64.588.521

Profit (Loss) for the period

1.454.112

 

 

Complete balance-sheet for the year

30/06/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

60.650.438

Profit (Loss) for the period

-468.263

 

 

Complete balance-sheet for the year

30/06/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

70.033.855

Profit (Loss) for the period

41.797

 

 

Complete balance-sheet for the year

30/06/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

73.491.747

Profit (Loss) for the period

61.296

 

 

Complete balance-sheet for the year

30/06/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

61.412.544

Profit (Loss) for the period

-5.320.965




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 30/06/2010 - 12 Mesi - Currency: Eur - Amounts x 1

 

- Balance Sheet as at 30/06/2009 - 12 Mesi - Currency: Eur - Amounts x 1

 

- Balance Sheet as at 30/06/2008 - 12 Mesi - Currency: Eur - Amounts x 1

 

Years

2010

2009

2008

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

 

CREDITS VS PARTNERS

 

 

 

. Deposits not yet withdrawn

 

 

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

 

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

 

 

 

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

395.070

555.571

782.947

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

424.707

888.024

. . Assets in formation and advance paymen.

130.625

102.793

40.923

. . Other intangible fixed assets

14.375

100.628

186.882

. Total Intangible Fixed Assets

540.070

1.183.699

1.898.776

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

14.587.976

15.220.146

8.068.813

. . Plant and machinery

2.762.245

3.224.091

3.803.812

. . Industrial and commercial equipment

1.317.858

1.470.812

1.723.645

. . Other assets

676.688

664.820

650.460

. . Assets under construction and advances

268.676

534.382

490.337

. Total Tangible fixed assets

19.613.443

21.114.251

14.737.067

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

514.810

516.724

491.724

. . . Equity invest. in subsidiary companies

443.310

443.310

443.310

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

71.500

73.414

48.414

. . 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

514.810

516.724

491.724

Total fixed assets

20.668.323

22.814.674

17.127.567

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

4.139.535

4.064.658

5.828.725

. . Work in progress and semimanufactured

4.341.742

4.031.563

4.637.478

. . Work in progress on order

20.666

41.998

30.081

. . Finished goods

8.269.948

8.207.773

7.862.575

. . Advance payments

 

 

297.057

. Total Inventories

16.771.891

16.345.992

18.655.916

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

22.418.571

20.127.716

24.060.330

. . Beyond 12 months

170.264

129.511

166.530

. . Trade receivables

19.908.073

17.497.374

20.070.812

. . . . Within 12 months

19.811.309

17.412.363

19.948.782

. . . . Beyond 12 months

96.764

85.011

122.030

. . Receivables due from subsid. comp.

778.287

678.613

775.852

. . . . Within 12 months

778.287

678.613

775.852

. . . . 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

160.495

509.666

519.967

. . . . Within 12 months

160.495

509.666

519.967

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

1.588.454

1.470.901

1.461.991

. . . . Within 12 months

1.588.454

1.470.901

1.461.991

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

153.526

100.673

1.398.238

. . . . Within 12 months

80.026

56.173

1.353.738

. . . . Beyond 12 months

73.500

44.500

44.500

. Total Credits not held as fixed assets

22.588.835

20.257.227

24.226.860

. 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

3.771.971

1.153.176

458.945

. . Checks

350

 

 

. . Banknotes and coins

10.763

13.292

6.762

. Total Liquid funds

3.783.084

1.166.468

465.707

Total current assets

43.143.810

37.769.687

43.348.483

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

1.279.650

1.360.169

1.311.789

Total adjustments accounts

1.279.650

1.360.169

1.311.789

TOTAL ASSETS

65.091.783

61.944.530

61.787.839

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

13.500.000

10.000.000

10.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

5.212.426

5.212.426

 

. Legal reserve

33.210

33.210

31.120

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

1.610.516

5.110.513

5.141.272

. Accumulated Profits (Losses)

-8.506.237

-8.037.973

-8.077.680

. Profit( loss) of the year

1.454.112

-468.263

41.797

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

13.304.027

11.849.913

7.136.509

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

576.836

600.316

559.567

. . Taxation fund, also differed

2.315.419

2.420.025

109.841

. . Other funds

144.800

84.213

340.243

Total Reserves for Risks and Charges

3.037.055

3.104.554

1.009.651

Employee termination indemnities

6.224.020

6.553.341

6.829.028

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

42.524.029

40.431.474

46.811.704

. . . . Beyond 12 months

 

 

 

. . 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

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

41.365

86.680

65.082

. . . . Within 12 months

41.365

86.680

65.082

. . . . Beyond 12 months

 

 

 

. . Trade payables

9.953.769

7.121.767

12.061.699

. . . . Within 12 months

9.953.769

7.121.767

12.061.699

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

 

604

27.334

. . . . Within 12 months

 

604

27.334

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

27.009.964

28.579.375

28.762.974

. . . . Within 12 months

27.009.964

28.579.375

28.762.974

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

483.596

486.541

1.073.344

. . . . Within 12 months

483.596

486.541

1.073.344

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

590.910

511.970

534.972

. . . . Within 12 months

590.910

511.970

534.972

. . . . Beyond 12 months

 

 

 

. . Other payables

4.444.425

3.644.537

4.286.299

. . . . Within 12 months

4.444.425

3.644.537

4.286.299

. . . . Beyond 12 months

 

 

 

Total accounts payable

42.524.029

40.431.474

46.811.704

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

2.652

5.248

947

Total adjustment accounts

2.652

5.248

947

TOTAL LIABILITIES

65.091.783

61.944.530

61.787.839

 

 

 

 

 

 

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

64.588.521

60.650.438

70.033.855

. Changes in work in progress

-111.252

-1.353.024

808.532

. Changes in semi-manufact. products

-21.333

11.917

-391.076

. Capitalization of internal work

563.871

639.138

1.034.825

. Other income and revenues

566.243

522.764

476.543

. . Contributions for operating expenses

134.403

163.538

155.611

. . Different income and revenues

431.840

359.226

320.932

Total value of production

65.586.050

60.471.233

71.962.679

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

23.776.166

20.944.531

28.682.696

. Services received

12.543.569

12.417.142

13.922.583

. Leases and rentals

648.176

651.582

608.017

. Payroll and related costs

20.562.905

18.755.722

20.544.289

. . Wages and salaries

14.476.197

13.514.093

14.966.718

. . Social security contributions

4.529.661

4.090.661

4.321.040

. . Employee termination indemnities

1.126.113

1.104.577

1.207.422

. . Pension and similar

 

 

 

. . Other costs

430.934

46.391

49.109

. Amortization and depreciation

3.685.417

3.478.652

3.254.583

. . Amortization of intangible fixed assets

803.749

827.872

840.318

. . Amortization of tangible fixed assets

2.672.265

2.452.845

2.329.330

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

209.403

197.935

84.935

. Changes in raw materials

-558.482

671.759

-757.322

. Provisions to risk reserves

60.587

 

100.031

. Other provisions

46.276

40.749

48.879

. Other operating costs

276.292

211.224

179.204

Total production costs

61.040.906

57.171.361

66.582.960

Diff. between value and cost of product.

4.545.144

3.299.872

5.379.719

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

16.027

17.551

15.179

. . 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

16.027

17.551

15.179

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-1.494.143

-2.510.143

-2.780.490

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-1.478.116

-2.492.592

-2.765.311

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

. . Of financ.fixed assets not repres.E.I.

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

-6.914

 

-541.814

. . Of equity investments

-6.914

 

 

. . Of financial fixed assets (no equity inv)

 

 

-541.814

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

-6.914

 

-541.814

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

376.827

103.324

240.640

. . Gains on disposals

 

 

 

. . Other extraordinary income

376.827

103.324

240.640

. Extraordinary expense

-181.196

-261.920

-210.143

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-181.196

-261.920

-210.143

Total extraordinary income and expense

195.631

-158.596

30.497

Results before income taxes

3.255.745

648.684

2.103.091

. Taxes on current income

1.801.633

1.116.947

2.061.294

. . current taxes

2.023.791

 

 

. . differed taxes(anticip.)

-222.158

 

 

. Net income for the period

1.454.112

-468.263

41.797

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

1.454.112

-468.263

41.797

 

RATIOS

Value Type

as at 30/06/2010

as at 30/06/2009

as at 30/06/2008

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,32

0,37

0,28

0,20

Elasticity Ratio

Units

0,66

0,61

0,70

0,77

Availability of stock

Units

0,26

0,26

0,30

0,19

Total Liquidity Ratio

Units

0,41

0,35

0,40

0,53

Quick Ratio

Units

0,06

0,02

0,01

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

2,91

3,31

6,49

2,84

Self Financing Ratio

Units

0,20

0,19

0,12

0,19

Capital protection Ratio

Units

- 0,12

0,20

- 0,41

0,67

Liabilities consolidation quotient

Units

0,15

0,16

0,15

0,25

Financing

Units

3,20

3,41

6,56

3,52

Permanent Indebtedness Ratio

Units

0,30

0,30

0,23

0,40

M/L term Debts Ratio

Units

0,10

0,11

0,11

0,14

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,83

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,94

0,81

0,82

1,85

Current ratio

Units

1,01

0,93

0,93

1,29

Acid Test Ratio-Liquidity Ratio

Units

0,62

0,53

0,53

0,91

Structure's primary quotient

Units

0,64

0,52

0,42

1,04

Treasury's primary quotient

Units

0,09

0,03

0,01

0,06

Rate of indebtedness ( Leverage )

%

489,26

522,74

865,80

508,64

Current Capital ( net )

Value

619.781

-2.661.787

-3.463.221

396.051

RETURN

 

 

 

 

 

Return on Sales

%

7,96

4,96

4,71

4,50

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

%

10,93

- 3,95

0,59

6,91

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

%

24,47

5,47

29,47

22,86

Return on Investment ( R.O.I. )

%

6,98

5,33

8,71

5,62

Return/ Sales

%

7,04

5,44

7,68

5,03

Extra Management revenues/charges incid.

%

31,99

- 14,19

0,78

24,96

Cash Flow

Value

5.139.529

3.010.389

3.296.380

136.347

Operating Profit

Value

4.545.144

3.299.872

5.379.719

153.429

Gross Operating Margin

Value

8.231.629

6.778.931

8.635.791

252.987

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

110,96

103,86

103,17

127,94

Debts to suppliers average term

Days

359,96

377,87

340,33

156,25

Average stock waiting period

Days

93,48

97,02

95,90

62,49

Rate of capital employed return ( Turnover )

Units

0,99

0,98

1,13

1,16

Rate of stock return

Units

3,85

3,71

3,75

5,75

Labour cost incidence

%

31,84

30,92

29,33

20,67

Net financial revenues/ charges incidence

%

- 2,29

- 4,11

- 3,95

- 1,14

Labour cost on purchasing expenses

%

33,69

32,81

30,86

21,40

Short-term financing charges

%

3,51

6,21

5,94

2,55

Capital on hand

%

100,78

102,13

88,23

85,57

Sales pro employee

Value

151.972

135.683

149.008

177.457

Labour cost pro employee

Value

48.383

41.959

43.711

35.009

 

 

Market / Territory Data

 

Population living in the province

:

838.732

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 1.023 significant companies.

 

The companies cash their credits on an average of 127 dd.

The average duration of suppliers debts is about 156 dd.

The sector's profitability is on an average of 4,50%.

The labour cost affects the turnover in the measure of 20,67%.

Goods are held in stock in a range of 62 dd.

The difference between the sales volume and the resources used to realize it is about 1,16.

The employees costs represent the 21,40% 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 2.280.

The insolvency index for the region is 0,30, , while for the province it is 0,28.

Total Bankrupt companies in the province : 3.317.

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.