MIRA INFORM REPORT

 

 

Report Date :           

22.06.2011

 

IDENTIFICATION DETAILS

 

Name :

IDRA S.R.L. 

 

 

Registered Office :

Via Dei Metalli,  2 ,

25039 – Travagliato (BS)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

25.01.1990

 

 

Com. Reg. No.:

BS029-43233

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacture of metal forming machinery and tool machines

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

70.000 Eur

Status :

Moderate

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

 

Company name & address 

 

Idra S.r.l.

 

Via Dei Metalli,  2

 

25039 - Travagliato  (BS) -IT-

 

 

Summary

 

Fiscal Code

:

03095610170

Legal Form

:

Limited liability company

start of Activities

:

29/03/1990

Equity

:

Over 2.582.254 Eur

Turnover Range

:

12.750.000/15.500.000 Eur

Number of Employees

:

from 91 to 110

 

 

Credit Analysis

 

Credit Opinion

:

70.000 - Eur

 

 

Activity

 

Manufacture of metal forming machinery and tool machines

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 03095610170

 

Foreign Trade Reg. no. : BS026069 since 07/01/1992

 

Chamber of Commerce no. : 323074 of Brescia since 13/03/1990

 

Firms' Register : BS029-43233

 

V.A.T. Code : 03095610170

 

Establishment date

: 25/01/1990

Start of Activities

: 29/03/1990

Legal duration

: 31/12/2050

Nominal Capital

: 5.032.661

Eur

Subscribed Capital

: 5.032.661

Eur

Paid up Capital

: 5.032.661

Eur

Members

 

Regosini

Giuseppe

 

 

Born in San Gervasio Bresciano

(BS)

on 09/06/1952

- Fiscal Code : RGSGPP52H09H865S

 

 

Residence :

Via

Guglielmo Oberdan

, 20/L

- 25100

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Institor

30/01/2008

 

 

 

No Protests registered

 

Ferrario

Riccardo

 

 

Born in Trieste

(TS)

on 26/03/1957

- Fiscal Code : FRRRCR57C26L424U

 

 

Residence :

Via

Carlo Alberto

, 36

- 10100

Torino

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

27/01/2010

 

 

 

No Protests registered

 

Chung

Yuk Ming

 

 

Born in Hong Kong

on 01/01/1948

- Fiscal Code : CHNYMN48A01Z210H

 

 

Residence :

Via

Dei Metalli

, 2

- 25039

Travagliato

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

15/01/2010

 

 

 

No Protests registered

 

Giacomelli

Federico

 

 

Born in Brescia

(BS)

on 21/06/1968

- Fiscal Code : GCMFRC68H21B157L

 

 

Residence :

Via

R. Colombo

, 11

- 24067

Sarnico

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

28/07/2006

 

 

 

No Protests registered

 

Mishechkin

Sergey Aleksandrovich

 

 

Born in Mosca

on 20/11/1970

 

 

Residence :

Ul. Vinokurova

, 26

Mosca

- RU -

 

Position

Since

Shares Amount

% Ownership

Procurator

01/12/2008

 

 

 

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.

 

REGOSINI

GIUSEPPE

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

IDRA PRESSE S.P.A.

Brescia (BS) - IT -

01962610174

Procurator

Withdrawn

Registered

 

FERRARIO

RICCARDO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

ALUTEK S.P.A.

Torino (TO) - IT -

06278040016

Procurator

Withdrawn

Ceased

METEC INDUSTRIAL MATERIALS S.R.L.

Carmagnola (TO) - IT -

08539310014

Director

Withdrawn

Registered

OLD MAGNESIUM PRODUCTS OF ITALY S.R.L. IN LIQUIDAZIONE

Torino (TO) - IT -

00593190077

Managing Director

Withdrawn

Registered

OLD MAGNESIUM PRODUCTS OF ITALY S.R.L. IN LIQUIDAZIONE

Torino (TO) - IT -

00593190077

Director

Withdrawn

Registered

OLD MAGNESIUM PRODUCTS OF ITALY S.R.L. IN LIQUIDAZIONE

Torino (TO) - IT -

00593190077

General Director

Withdrawn

Registered

TATEC S.R.L.

Orbassano (TO) - IT -

08740090017

Sole Director

Withdrawn

Registered

TEKSID PARTECIPAZIONI S.P.A.

Torino (TO) - IT -

02051460018

Procurator

Withdrawn

Ceased

 

GIACOMELLI

FEDERICO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

IDRA CASTING MACHINES S.R.L. OD IN BREVE IDRA S.R.L.

Milano (MI) - IT -

03735960969

Procurator

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

Intekcapital S.p.a.

Milano - IT -

13216310154

754.899 .Eur

15,00

Honest Well Investment Limited

 

97492060153

4.277.761 .Eur

85,00

 

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

Consorzio Bresciano Per La Ricerca Applicata E L'innovazione Tecnologica Nel Set

Brescia - IT -

03067310171

13.000 .Eur

1,41

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

Via

Dei Metalli

, 2

- 25039

- Travagliato

(BS)

- IT -

 

 

 

 

PHONE

: 030/2583581

 

 

 

 

PHONE

: 030/20111

 

 

 

 

FAX

: 030/2002345

 

 

 

 

Employees

: 106

 

Fittings and Equipment for a value of 610.000

Eur

 

Stocks for a value of 8.620.000

Eur

 

Work in progress for a value of 3.350.000

Eur

 

 

The firm operates abroad as importer / exporter. .

To purchase foreign products the firm uses the following channels :

- distributors

 

- direct orders to foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- its own sales net-work

 

- its own agents

 

- direct orders from foreign companies

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Salom

Maurizio

 

 

Born in Milano

on 09/04/1954

- Fiscal Code : SLMMRZ54D09F205Y

 

 

Residence :

Via

Montevideo

, 5

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Musumeci

Ernesto Domenico

 

 

Born in Ferrara

on 17/09/1942

- Fiscal Code : MSMRST42P17D548R

 

 

Residence :

Corso

Dante

, 126

- 10100

Torino

(TO)

- IT -

 

Ex-Postions

Managing Director

Director

Board Chairman

 

Rossi

Carlo Luigi

 

 

Born in Monza

on 13/08/1954

- Fiscal Code : RSSCLL54M13F704Z

 

 

Residence :

Via

Cesare Da Sesto

, 20

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

Ferrario

Riccardo

 

 

Born in Trieste

on 26/03/1957

- Fiscal Code : FRRRCR57C26L424U

 

 

Residence :

Via

Carlo Alberto

, 36

- 10100

Torino

(TO)

- IT -

 

Ex-Postions

Managing Director

Director

 

Bdo S.p.a.

 

 

- Fiscal Code : 01795620150

 

 

Residence :

Largo

Augusto

, 8

- 20122

Milano

(MI)

- IT -

 

Ex-Postions

 

 

Bona

Gianluigi

 

 

Born in Cologne

on 08/08/1965

- Fiscal Code : BNOGLG65M08C893E

 

 

Residence :

Via

Garibaldi

, 12

- 25030

Adro

(BS)

- IT -

 

Ex-Postions

Temporary Auditor

 

Bonazzi

Paolo Alessandro

 

 

Born in Torino

on 22/01/1964

- Fiscal Code : BNZPLS64A22L219I

 

 

Residence :

Corso

Roma

, 186

- 20093

Cologno Monzese

(MI)

- IT -

 

Ex-Postions

Director

 

Chung

Yuk Ming

 

 

Born in Hong Kong

on 01/01/1948

- Fiscal Code : CHNYMN48A01Z210H

 

 

Residence :

Via

Dei Metalli

, 2

- 25039

Travagliato

(BS)

- IT -

 

Ex-Postions

Director

 

Mishechkin

Sergey Aleksandrovich

 

 

Born in Mosca

on 20/11/1970

 

 

Residence :

Ul. Vinokurova

, 26

Mosca

- RU -

 

Ex-Postions

Procurator

 

BENNATI

STEFANO

 

 

Born in MILANO

on 26/03/1967

- Fiscal Code : BNNSFN67C26F205O

 

 

Residence :

Via

VIGILIO INAMA

, 9

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

Armanetti

Fabio

 

 

Born in Manerbio

on 12/04/1972

- Fiscal Code : RMNFBA72D12E884N

 

 

Residence :

Via

Pergolina

, 1

- 25035

Ospitaletto

(BS)

- IT -

 

Ex-Postions

Temporary 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

 

The company is active since 1990

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

During the last years the subject suffered net losses and in 2009 r.o.e. is -198,15%. The last financial year was marked by a decrease in the turnover.

A loss is registered as to the operating result (-20,3%).

The operating result is negative (Eur. -4.695.339).

At the end of the latest financial year, a negative gross operating margin of Eur. -2.629.468 was registered.

The financial position is not well balanced as the volume of debts is fairly remarkable if compared to shareholder's equity, in fact total debts are 5,72 with an upward trend.

With regard to equity capital, an amount of Eur. 2.966.401 is registered. showing a -49,24% drop.

Eur. 18.032.085 is the amount of total debts, both commercial and of different nature, with no important change.

Financial indebtedness is considered fair whereas the recourse to commercial borrowings is high but lined up with the field's average.

The liquidity level is not completely good.

Accounts receivable average term is high (154,12 days). even if compared to the average of the sector.

(Eur. -3.812.880) is the negative value of the cash flow.

Subordinate employment cost is of Eur. 4.878.062, i.e. 26,42% on total production costs. , whereas the incidence on sales revenues is of 35,8%.

Financial charges are high: the incidence on sales volume amounts to -3,15%

 

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

13.626.540

Profit (Loss) for the period

-5.877.951

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

27.330.731

Profit (Loss) for the period

-1.866.993

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

25.897.346

Profit (Loss) for the period

-5.840.167

 

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

18.497.993

Profit (Loss) for the period

-1.872.983

 

 

 

Complete balance-sheet for the year

31/12/2005

(in Eur

x 1 )

 

Item Type

Value

Sales

11.479.005

Profit (Loss) for the period

77.509



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.

859.421

807.010

614.126

. . Industrial patent rights

173.063

252.990

299.026

. . Concessions,licenses,trademarks,etc.

186.117

311.313

336.938

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

1.859.041

2.235.700

2.515.295

. Total Intangible Fixed Assets

3.077.642

3.607.013

3.765.385

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

389.103

1.123.752

1.806.754

. . Industrial and commercial equipment

216.381

273.735

272.970

. . Other assets

122.797

204.377

273.385

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

728.281

1.601.864

2.353.109

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

2.435.021

3.181.960

3.028.735

. . . Equity invest. in subsidiary companies

2.420.528

3.167.467

3.014.242

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

14.493

14.493

14.493

. . 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

2.435.021

3.181.960

3.028.735

Total fixed assets

6.240.944

8.390.837

9.147.229

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

2.914.477

2.703.783

3.146.491

. . Work in progress and semimanufactured

1.891.275

2.971.625

796.120

. . Work in progress on order

3.345.625

2.860.885

4.924.731

. . Finished goods

 

 

 

. . Advance payments

467.800

29.238

24.449

. Total Inventories

8.619.177

8.565.531

8.891.791

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

6.646.664

10.608.698

12.084.077

. . Beyond 12 months

483.000

 

56.593

. . Trade receivables

5.833.709

7.741.466

9.583.010

. . . . Within 12 months

5.350.709

7.741.466

9.526.417

. . . . Beyond 12 months

483.000

 

56.593

. . Receivables due from subsid. comp.

658.364

1.315.518

290.005

. . . . Within 12 months

658.364

1.315.518

290.005

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

16.175

16.175

431.740

. . . . Within 12 months

16.175

16.175

431.740

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

384.707

759.351

1.302.017

. . . . Within 12 months

384.707

759.351

1.302.017

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

236.709

776.188

533.898

. . . . Within 12 months

236.709

776.188

533.898

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

7.129.664

10.608.698

12.140.670

. 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

1.063.233

1.997.977

22.595

. . Checks

 

 

 

. . Banknotes and coins

6.814

14.486

2.062

. Total Liquid funds

1.070.047

2.012.463

24.657

Total current assets

16.818.888

21.186.692

21.057.118

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

67.316

181.136

219.697

Total adjustments accounts

67.316

181.136

219.697

TOTAL ASSETS

23.127.148

29.758.665

30.424.044

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

8.844.352

5.032.661

2.460.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

 

 

57.375

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

 

2.678.684

3.355.453

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

-5.877.951

-1.866.993

-5.840.167

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

2.966.401

5.844.352

32.661

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

607

1.178

 

. . Taxation fund, also differed

 

 

 

. . Other funds

706.532

766.156

1.114.175

Total Reserves for Risks and Charges

707.139

767.334

1.114.175

Employee termination indemnities

1.075.946

1.125.162

1.808.918

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

18.032.085

20.680.401

25.140.772

. . . . Beyond 12 months

 

 

 

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

 

500.000

 

. . . . Within 12 months

 

500.000

 

. . . . Beyond 12 months

 

 

 

. . Due to banks

9.787.742

11.531.890

11.155.450

. . . . Within 12 months

9.787.742

11.531.890

11.155.450

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

1.305.613

1.213.719

2.949.027

. . . . Within 12 months

1.305.613

1.213.719

2.949.027

. . . . Beyond 12 months

 

 

 

. . Trade payables

4.209.756

4.512.457

7.095.848

. . . . Within 12 months

4.209.756

4.512.457

7.095.848

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

1.471.724

1.392.791

1.782.289

. . . . Within 12 months

1.471.724

1.392.791

1.782.289

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

13.730

 

 

. . . . Within 12 months

13.730

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

266.867

282.442

374.268

. . . . Within 12 months

266.867

282.442

374.268

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

310.666

294.442

423.743

. . . . Within 12 months

310.666

294.442

423.743

. . . . Beyond 12 months

 

 

 

. . Other payables

665.987

952.660

1.360.147

. . . . Within 12 months

665.987

952.660

1.360.147

. . . . Beyond 12 months

 

 

 

Total accounts payable

18.032.085

20.680.401

25.140.772

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

345.577

1.341.416

2.327.518

Total adjustment accounts

345.577

1.341.416

2.327.518

TOTAL LIABILITIES

23.127.148

29.758.665

30.424.044

 

 

 

 

 

 

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

13.626.540

27.330.731

25.897.346

. Changes in work in progress

-1.080.350

2.175.505

-2.845.787

. Changes in semi-manufact. products

484.740

-2.063.846

2.511.105

. Capitalization of internal work

421.763

497.240

347.769

. Other income and revenues

315.591

926.698

829.373

. . Contributions for operating expenses

 

479.371

 

. . Different income and revenues

315.591

447.327

829.373

Total value of production

13.768.284

28.866.328

26.739.806

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

6.045.696

13.259.496

14.511.117

. Services received

4.440.443

6.850.829

7.232.667

. Leases and rentals

911.948

1.014.302

1.046.131

. Payroll and related costs

4.878.062

6.425.907

7.252.806

. . Wages and salaries

3.375.505

4.608.562

5.166.735

. . Social security contributions

1.180.522

1.464.407

1.642.186

. . Employee termination indemnities

318.566

350.256

441.304

. . Pension and similar

 

 

 

. . Other costs

3.469

2.682

2.581

. Amortization and depreciation

2.065.071

1.946.429

2.209.937

. . Amortization of intangible fixed assets

969.912

943.863

1.004.087

. . Amortization of tangible fixed assets

966.662

1.002.566

981.675

. . Depreciation of tangible fixed assets

 

 

174.175

. . Writedown of current receiv.and of liquid

128.497

 

50.000

. Changes in raw materials

-210.694

442.708

-1.093.169

. Provisions to risk reserves

80.000

 

235.000

. Other provisions

 

 

 

. Other operating costs

253.097

236.455

484.367

Total production costs

18.463.623

30.176.126

31.878.856

Diff. between value and cost of product.

-4.695.339

-1.309.798

-5.139.050

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

260.000

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

8.533

192.318

11.198

. . 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

8.533

192.318

11.198

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-437.360

-945.915

-1.049.105

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-428.827

-493.597

-1.037.907

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

-753.785

-3.598

-31.200

. . Of equity investments

-753.785

-3.598

-31.200

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

-753.785

-3.598

-31.200

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

 

 

417.990

. . Gains on disposals

 

 

 

. . Other extraordinary income

 

 

417.990

. Extraordinary expense

 

 

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

 

 

 

Total extraordinary income and expense

 

 

417.990

Results before income taxes

-5.877.951

-1.806.993

-5.790.167

. Taxes on current income

 

60.000

50.000

. . current taxes

 

60.000

50.000

. . differed taxes(anticip.)

 

 

 

. Net income for the period

-5.877.951

-1.866.993

-5.840.167

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-5.877.951

-1.866.993

-5.840.167

 

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

0,27

0,28

0,30

0,18

Elasticity Ratio

Units

0,73

0,71

0,69

0,80

Availability of stock

Units

0,37

0,29

0,29

0,26

Total Liquidity Ratio

Units

0,35

0,42

0,39

0,44

Quick Ratio

Units

0,05

0,07

0,00

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

5,72

3,19

768,99

3,95

Self Financing Ratio

Units

0,13

0,20

0,00

0,13

Capital protection Ratio

Units

0,00

0,46

104,49

0,60

Liabilities consolidation quotient

Units

0,06

0,05

0,07

0,11

Financing

Units

6,08

3,54

769,74

5,08

Permanent Indebtedness Ratio

Units

0,17

0,23

0,06

0,30

M/L term Debts Ratio

Units

0,05

0,04

0,05

0,08

Net Financial Indebtedness Ratio

Units

2,94

1,71

340,79

0,76

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,65

0,83

0,20

1,78

Current ratio

Units

0,93

1,02

0,83

1,21

Acid Test Ratio-Liquidity Ratio

Units

0,45

0,61

0,48

0,67

Structure's primary quotient

Units

0,48

0,70

0,00

0,93

Treasury's primary quotient

Units

0,06

0,10

0,00

0,02

Rate of indebtedness ( Leverage )

%

779,64

509,19

93.150,98

711,85

Current Capital ( net )

Value

-1.213.197

506.291

-4.083.654

260.523

RETURN

 

 

 

 

 

Return on Sales

%

- 27,98

0,29

- 14,01

2,69

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

%

- 198,15

- 31,95

-17.881,16

3,59

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

%

- 198,15

- 30,92

-17.728,07

23,65

Return on Investment ( R.O.I. )

%

- 20,30

- 4,40

- 16,89

4,42

Return/ Sales

%

- 34,46

- 4,79

- 19,84

3,96

Extra Management revenues/charges incid.

%

n.c.

n.c.

n.c.

14,09

Cash Flow

Value

-3.812.880

79.436

-3.630.230

61.403

Operating Profit

Value

-4.695.339

-1.309.798

-5.139.050

126.277

Gross Operating Margin

Value

-2.629.468

636.631

-2.926.763

173.261

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

154,12

101,97

143,24

127,36

Debts to suppliers average term

Days

179,88

100,64

140,22

154,41

Average stock waiting period

Days

227,71

112,83

123,58

107,40

Rate of capital employed return ( Turnover )

Units

0,59

0,92

0,85

1,06

Rate of stock return

Units

1,58

3,19

2,91

3,34

Labour cost incidence

%

35,80

23,51

28,00

21,45

Net financial revenues/ charges incidence

%

- 3,15

- 1,81

- 4,00

- 1,57

Labour cost on purchasing expenses

%

26,42

21,29

22,75

21,15

Short-term financing charges

%

2,43

4,57

4,17

3,24

Capital on hand

%

169,72

108,88

117,47

94,33

Sales pro employee

Value

122.761

213.521

169.263

182.108

Labour cost pro employee

Value

43.946

50.202

47.403

36.959

 

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:

 

70.000Eur.

 

Market / Territory Data

 

 

Population living in the province

:

1.169.259

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

Sector Data

 

The values are calculated on a base of 45 significant companies.

 

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

The average duration of suppliers debts is about 154 dd.

The sector's profitability is on an average of 2,69%.

The labour cost affects the turnover in the measure of 21,45%.

Goods are held in stock in a range of 107 dd.

The difference between the sales volume and the resources used to realize it is about 1,06.

The employees costs represent the 21,15% of the production costs.

 

Statistical Detrimental Data

 

The area is statistically considered moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 5.551.

The insolvency index for the region is 0,55, , while for the province it is 0,48.

Total Bankrupt companies in the province : 3.452.

Total Bankrupt companies in the region : 39.612.

 

 

 Bottom of Form

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.91

UK Pound

1

Rs.72.90

Euro

1

Rs.64.48

 

 

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.