MIRA INFORM REPORT

 

 

Report Date :           

12.03.2011

 

IDENTIFICATION DETAILS

 

Name :

MAS S.R.L. 

 

 

Registered Office :

Via Spallicci,     3,

40026 – Imola (BO)       

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

07.04.1977

 

 

Com. Reg. No.:

BO006-24190 since 19/02/1996

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Electrical and electronic installation

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

Fairly Large

 

Maximum Credit Limit :

250.000 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 – December 31, 2010

 

Country Name

Previous Rating

                   (30.09.2010)                  

Current Rating

(31.12.2010)

Italy

a2

a2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


Company name & address 

 

Mas S.r.l.

 

Via Spallicci,     3

 

40026 - Imola (BO) -IT-

 

 

Summary

 

Fiscal Code

:

01117850378

Legal Form

:

Limited liability company

start of Activities

:

20/07/1977

Equity

:

Over 2.582.254 Eur

Turnover Range

:

7.750.000/9.000.000 Eur

Number of Employees

:

from 36 to 50

 

 

Credit Analysis

 

Credit Opinion

:

250.000 - Eur

 

 

Activity

 

Electrical and electronic installation ( excluding maintenance and repair)

 

Legal Data

 

Legal Form : Limited liability company

Register of Handcraft firms : 72829 of Bologna

 

Fiscal Code : 01117850378

 

Foreign Trade Reg. no. : BO035098 since 18/01/1996

 

Chamber of Commerce no. : 236446 of Bologna since 29/04/1977

 

Firms' Register : BO006-24190 since 19/02/1996

 

V.A.T. Code : 00533381208

 

Tribunal Co. Register : 24190 of Bologna

 

Foundation date

: 07/04/1977

Establishment date

: 07/04/1977

Start of Activities

: 20/07/1977

Legal duration

: 31/12/2050

Nominal Capital

: 51.480

Eur

Subscribed Capital

: 51.480

Eur

Paid up Capital

: 51.480

Eur

 

Members

 

 

Salvatori

Silvano

 

 

 

Born in Castel del Rio

(BO)

on 06/11/1951

- Fiscal Code : SLVSVN51S06C086L

 

 

 

Residence :

Via

Lughese Nord

, 74

- 40027

Mordano

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

14/07/2009

 

 

Director

14/07/2009

 

 

Assistant board Chairman

14/07/2009

 

 

 

 

No Protests registered

 

 

Magnani

Davide

 

 

 

Born in Conselice

(RA)

on 18/12/1959

- Fiscal Code : MGNDVD59T18C963W

 

 

 

Residence :

Via

Galeotti

, 5

- 40026

Imola

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

14/07/2009

 

 

 

 

No Protests registered

 

 

Salvatori

Romeo

 

 

 

Born in Castel del Rio

(BO)

on 08/04/1945

- Fiscal Code : SLVRMO45D08C086S

 

 

 

Residence :

Via

C.a. Dalla Chiesa

, 6

- 40026

Imola

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

14/07/2009

 

 

Director

14/07/2009

 

 

Board Chairman

14/07/2009

 

 

 

 

No Protests registered

 

 

Salvatori

Marco

 

 

 

Born in Imola

(BO)

on 21/07/1971

- Fiscal Code : SLVMRC71L21E289N

 

 

 

Residence :

Via

Rosa Luxemburg

, 9/B

- 40026

Imola

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

14/07/2009

 

 

Director

14/07/2009

 

 

 

 

No Protests registered

 

 

Salvatori

Erik

 

 

 

Born in Massa Lombarda

(RA)

on 29/09/1972

- Fiscal Code : SLVRKE72P29F029A

 

 

 

Residence :

Via

Borgo General Vitali

, 16

- 40027

Mordano

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

14/07/2009

 

 

Director

14/07/2009

 

 

 

 

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.

 

 

SALVATORI

SILVANO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

MAS IMMOBILIARE SRL

Imola (BO) - IT -

02310611203

Director

Active

Registered

MAS IMMOBILIARE SRL

Imola (BO) - IT -

02310611203

Board Chairman

Active

Registered

PCM S.R.L.

Imola (BO) - IT -

02062501206

Director

Active

Registered

PCM S.R.L.

Imola (BO) - IT -

02062501206

Board Chairman

Active

Registered

 

 

SALVATORI

ROMEO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

MAS IMMOBILIARE SRL

Imola (BO) - IT -

02310611203

Director

Active

Registered

MAS IMMOBILIARE SRL

Imola (BO) - IT -

02310611203

Assistant board Chairman

Active

Registered

PCM S.R.L.

Imola (BO) - IT -

02062501206

Director

Active

Registered

PCM S.R.L.

Imola (BO) - IT -

02062501206

Assistant board Chairman

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

Salvatori Silvano

Mordano - IT -

SLVSVN51S06C086L

19.305 .Eur

37,50

Magnani Davide

Imola - IT -

MGNDVD59T18C963W

2.574 .Eur

5,00

Salvatori Romeo

Imola - IT -

SLVRMO45D08C086S

19.305 .Eur

37,50

Salvatori Marco

Imola - IT -

SLVMRC71L21E289N

5.148 .Eur

10,00

Salvatori Erik

Mordano - IT -

SLVRKE72P29F029A

5.148 .Eur

10,00

 

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

Pcm S.r.l.

Imola - IT -

02062501206

10.400 .Eur

80,00

 

 

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

Via

Spallicci

, 3

- 40026

- Imola

(BO)

- IT -

 

 

 

 

PHONE

: 0542/640607

 

 

 

 

PHONE

: 0542/640667

 

 

 

 

FAX

: 0542/640830

 

-

Branch

(Factory )

since 15/10/2007

 

 

 

 

 

Spallicci

, 8

- 40026

- Imola

(BO)

- IT -

 

 

 

 

Employees

: 39

 

 

 

 

Assistants

: 1

 

Fittings and Equipment for a value of 2.480.000

Eur

 

Stocks for a value of 310.000

Eur

 

The firm has a direct commercial organization

Sales are on local and provincial scale

Transports are mainly done using own vehicles and third parties ones

 

Subject generally proposes terms of sale between 30 and 60 days.

The financial means mainly used for sales are drafts and bank

transfers.

Purchase terms: 60-90-120 days.

Main used payment modalities are by cash orders and bank transfers.

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Limited liability company

21/01/1991

 

EX-MEMBERS / EX-POSITIONS:

 

 

Cremonini

Renata

 

 

 

Born in Imola

on 23/01/1951

- Fiscal Code : CRMRNT51A63E289G

 

 

 

Residence :

Via

C. A. Dalla Chiesa

, 6

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Chairman

Director

 

 

Volta

Giovanna

 

 

 

Born in Mordano

on 16/05/1951

- Fiscal Code : VLTGNN51E56F718D

 

 

 

Residence :

Via

Lughese Nord

, 4/A

- 40027

Mordano

(BO)

- IT -

 

Ex-Postions

Vice-Chairman

Director

 

 

Salvatori

Romeo

 

 

 

Born in Mordano

on 08/04/1945

- Fiscal Code : SLVRMO45D08F718I

 

 

 

Residence :

Via

C.A. Dalla Chiesa

, 6

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Director

 

 

Marabini

Monica

 

 

 

Born in Imola

on 24/08/1966

- Fiscal Code : MRBMNC66M64E289F

 

 

 

Residence :

Via

Lolli

, 6

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

 

Montanari

Valentina

 

 

 

Born in Castel San Pietro Terme

on 19/10/1964

- Fiscal Code : MNTVNT64R59C265C

 

 

 

Residence :

Piazzale

Leonardo Da Vinci

, 3

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Donini

Marco

 

 

 

Born in Castel San Pietro Terme

on 05/09/1963

- Fiscal Code : DNNMRC63P05C265S

 

 

 

Residence :

Via

Vico Garbesi

, 2

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Lanzoni

Maurizia

 

 

 

Born in Imola

on 24/09/1968

- Fiscal Code : LNZMRZ68P64E289I

 

 

 

Residence :

Via

Puccini

, 33

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Lanzoni

Vladimira

 

 

 

Born in Imola

on 12/08/1964

- Fiscal Code : LNZVDM64M52E289J

 

 

 

Residence :

Via

Bartoli Nigrisoli

, 26

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Temporary Auditor

 

CEASINGS/INCORPORATIONS/MERGES:

 

 

Splitting-up and setting-up of a new company

 

 

 

Mas Immobiliare Srl

 

 

 

Via

Spallicci

, 1

, 40026

, Imola

(BO)

- IT -

 

 

 

Fiscal Code: 02310611203

 

 

 

Date

Splitting-up :

14/11/2002

 

Protests

 

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

 

Legal Procedures

 

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

 

Immovables *

 

*Subject to survey.

 

Immovable Type

Value

Real estates

786.118 - Eur

 

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

 

Financial and Economical Analysis

 

Subject is active since 1977

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

During the last years, it achieved profits (r.o.e. 3,05% on 2009)

The operating result in 2009 was positive (3,73%) and in line with the sector's average.

The amount of the operating result for the year 2009 is of Eur. 456.076 with a -75,3% drop.

The economic management produced a gross operating margin of Eur. 2.145.907 with no sensible increase as against 2008.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,01 lower than in 2008.

The management generated equity capital for an amount of Eur. 5.941.622 on the same levels as the year before.

Total debts recorded amounted to Eur. 5.298.950 (Eur. 1.466.149 of which were m/l term debts) , a more or less stable value.

The financial exposure is moderate, on the other hand the recourse to commercial credit is high, with a high average payment period even if it still falls within the sector's average.

Liquidity is however good.

Due from customers average term is high and equal to 157,5 days. , as it normally happens in the sector.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 1.870.981

During 2009 financial year labour costs amounted to Eur. 1.947.554, with a 23,36% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 24,13%.

Financial incomes cover financial charges.

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

8.069.664

Profit (Loss) for the period

181.150

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

12.731.050

Profit (Loss) for the period

1.103.435

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

10.971.780

Profit (Loss) for the period

631.504

 

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

9.302.398

Profit (Loss) for the period

628.967

 

 

 

Complete balance-sheet for the year

31/12/2005

(in Eur

x 1 )

 

Item Type

Value

Sales

6.932.935

Profit (Loss) for the period

5.495



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

7.083

9.444

 

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

10.171

15.459

14.772

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

17.254

24.903

14.772

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

786.118

792.413

753.664

. . Plant and machinery

2.216.587

1.952.740

1.299.347

. . Industrial and commercial equipment

259.620

163.788

112.615

. . Other assets

60.526

88.164

54.917

. . Assets under construction and advances

269.715

 

 

. Total Tangible fixed assets

3.592.566

2.997.105

2.220.543

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

33.671

33.671

33.671

. . . Equity invest. in subsidiary companies

10.400

10.400

10.400

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

23.271

23.271

23.271

. . 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

33.671

33.671

33.671

Total fixed assets

3.643.491

3.055.679

2.268.986

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

44.617

53.869

35.812

. . Work in progress and semimanufactured

256.189

266.047

407.060

. . Work in progress on order

 

 

 

. . Finished goods

6.500

6.500

6.500

. . Advance payments

 

 

 

. Total Inventories

307.306

326.416

449.372

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

3.285.429

4.376.073

5.549.647

. . Beyond 12 months

1.192.581

935.982

152.011

. . Trade receivables

3.530.392

4.337.232

4.972.347

. . . . Within 12 months

2.448.105

3.552.255

4.972.347

. . . . Beyond 12 months

1.082.287

784.977

 

. . 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

560.716

508.220

20.094

. . . . Within 12 months

560.716

508.220

20.094

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

1.005

2.011

2.948

. . . . Within 12 months

711

1.006

937

. . . . Beyond 12 months

294

1.005

2.011

. . Receivables due from third parties

385.897

464.592

706.269

. . . . Within 12 months

275.897

314.592

556.269

. . . . Beyond 12 months

110.000

150.000

150.000

. Total Credits not held as fixed assets

4.478.010

5.312.055

5.701.658

. 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

3.791.382

3.802.320

3.268.186

. . Checks

 

 

 

. . Banknotes and coins

4.063

1.064

1.431

. Total Liquid funds

3.795.445

3.803.384

3.269.617

Total current assets

8.580.761

9.441.855

9.420.647

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

9.143

11.054

15.306

Total adjustments accounts

9.143

11.054

15.306

TOTAL ASSETS

12.233.395

12.508.588

11.704.939

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

51.480

51.480

51.480

. Additional paid-in capital

 

 

 

. Revaluation reserves

2.671.615

2.671.615

2.671.615

. Legal reserve

13.606

13.606

13.606

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

3.023.771

1.920.335

1.788.830

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

181.150

1.103.435

631.504

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

5.941.622

5.760.471

5.157.035

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

142.007

91.284

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

142.007

91.284

 

Employee termination indemnities

807.746

743.698

680.378

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

3.832.801

5.354.480

4.944.965

. . . . Beyond 12 months

1.466.149

545.860

893.686

. . 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

2.005.744

874.729

1.201.397

. . . . Within 12 months

539.595

328.869

307.711

. . . . Beyond 12 months

1.466.149

545.860

893.686

. . Due to other providers of finance

704

 

 

. . . . Within 12 months

704

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

617.418

483.609

729.310

. . . . Within 12 months

617.418

483.609

729.310

. . . . Beyond 12 months

 

 

 

. . Trade payables

2.315.504

3.979.948

3.591.063

. . . . Within 12 months

2.315.504

3.979.948

3.591.063

. . . . 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

128.338

336.578

135.755

. . . . Within 12 months

128.338

336.578

135.755

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

84.102

103.736

72.877

. . . . Within 12 months

84.102

103.736

72.877

. . . . Beyond 12 months

 

 

 

. . Other payables

147.140

121.740

108.249

. . . . Within 12 months

147.140

121.740

108.249

. . . . Beyond 12 months

 

 

 

Total accounts payable

5.298.950

5.900.340

5.838.651

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

43.070

12.795

28.875

Total adjustment accounts

43.070

12.795

28.875

TOTAL LIABILITIES

12.233.395

12.508.588

11.704.939

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

 

 

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

8.069.664

12.731.050

10.971.780

. Changes in work in progress

-9.858

-141.013

123.007

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

407.320

 

 

. Other income and revenues

326.647

407.122

30.121

. . Contributions for operating expenses

20.759

173.735

16.916

. . Different income and revenues

305.888

233.387

13.205

Total value of production

8.793.773

12.997.159

11.124.908

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

2.025.164

3.836.047

3.622.485

. Services received

2.332.820

3.363.808

3.028.461

. Leases and rentals

290.988

321.072

303.676

. Payroll and related costs

1.947.554

2.271.674

1.912.765

. . Wages and salaries

1.363.953

1.589.257

1.343.854

. . Social security contributions

462.539

538.614

407.967

. . Employee termination indemnities

106.064

119.816

102.389

. . Pension and similar

 

54

150

. . Other costs

14.998

23.933

58.405

. Amortization and depreciation

1.689.831

811.644

1.098.485

. . Amortization of intangible fixed assets

7.699

13.263

10.003

. . Amortization of tangible fixed assets

725.232

780.620

1.062.494

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

956.900

17.761

25.988

. Changes in raw materials

9.252

-18.057

-2.285

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

42.088

564.099

51.066

Total production costs

8.337.697

11.150.287

10.014.653

Diff. between value and cost of product.

456.076

1.846.872

1.110.255

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

56.112

150.309

141.382

. . 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

 

 

26.032

. . Financ.income other than the above

56.112

150.309

115.350

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-42.411

-59.760

-144.198

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

14.709

-111

 

Total financial income and expense

13.701

90.549

-2.816

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

5.642

50

17.449

. . Gains on disposals

 

50

11.709

. . Other extraordinary income

5.642

 

5.740

. Extraordinary expense

-4.869

-107

-155

. . Losses on disposals

-4.869

-106

-155

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

 

-1

 

Total extraordinary income and expense

773

-57

17.294

Results before income taxes

470.550

1.937.364

1.124.733

. Taxes on current income

289.400

833.929

493.229

. . current taxes

237.671

741.708

492.976

. . differed taxes(anticip.)

51.729

92.221

253

. Net income for the period

181.150

1.103.435

631.504

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

181.150

1.103.435

631.504

 

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

0,30

0,24

0,19

0,10

Elasticity Ratio

Units

0,70

0,75

0,80

0,87

Availability of stock

Units

0,03

0,03

0,03

0,13

Total Liquidity Ratio

Units

0,68

0,73

0,76

0,67

Quick Ratio

Units

0,31

0,30

0,27

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,01

0,27

0,32

5,74

Self Financing Ratio

Units

0,49

0,46

0,44

0,11

Capital protection Ratio

Units

0,96

0,80

0,86

0,54

Liabilities consolidation quotient

Units

0,59

0,24

0,31

0,14

Financing

Units

0,89

1,02

1,13

6,81

Permanent Indebtedness Ratio

Units

0,67

0,56

0,57

0,25

M/L term Debts Ratio

Units

0,19

0,10

0,13

0,09

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

1,15

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

2,25

2,31

2,96

2,07

Current ratio

Units

2,24

1,76

1,90

1,15

Acid Test Ratio-Liquidity Ratio

Units

2,16

1,70

1,81

0,96

Structure's primary quotient

Units

1,63

1,89

2,27

1,02

Treasury's primary quotient

Units

0,99

0,71

0,66

0,05

Rate of indebtedness ( Leverage )

%

205,89

217,15

226,97

859,04

Current Capital ( net )

Value

4.747.960

4.087.375

4.475.682

154.044

RETURN

 

 

 

 

 

Return on Sales

%

23,19

15,04

15,76

2,92

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

%

3,05

19,16

12,24

10,93

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

%

7,92

33,63

21,80

40,66

Return on Investment ( R.O.I. )

%

3,73

14,76

9,48

6,09

Return/ Sales

%

5,65

14,51

10,11

5,25

Extra Management revenues/charges incid.

%

39,72

59,75

56,87

22,14

Cash Flow

Value

1.870.981

1.915.079

1.729.989

54.901

Operating Profit

Value

456.076

1.846.872

1.110.255

97.107

Gross Operating Margin

Value

2.145.907

2.658.516

2.208.740

134.959

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

157,50

122,65

163,11

155,73

Debts to suppliers average term

Days

179,30

190,51

185,86

192,07

Average stock waiting period

Days

13,71

9,23

14,72

37,11

Rate of capital employed return ( Turnover )

Units

0,66

1,02

0,93

1,26

Rate of stock return

Units

26,26

39,00

24,41

9,53

Labour cost incidence

%

24,13

17,84

17,43

20,33

Net financial revenues/ charges incidence

%

0,17

0,71

- 0,02

- 1,17

Labour cost on purchasing expenses

%

23,36

20,37

19,09

21,17

Short-term financing charges

%

0,80

1,01

2,46

2,14

Capital on hand

%

151,60

98,25

106,68

79,24

Sales pro employee

Value

212.359

344.082

281.327

162.149

Labour cost pro employee

Value

51.251

61.396

49.045

32.504

 

 

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:

 

250.000Eur.

 

Market / Territory Data

 

Population living in the province

:

944.297

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

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

 

- per food products

:

425

- per non food products

:

2.063

- per energy consume

:

143

 

Sector Data

 

The values are calculated on a base of 4.211 significant companies.

The companies cash their credits on an average of 155 dd.

The average duration of suppliers debts is about 192 dd.

The sector's profitability is on an average of 2,92%.

The labour cost affects the turnover in the measure of 20,33%.

Goods are held in stock in a range of 37 dd.

The difference between the sales volume and the resources used to realize it is about 1,26.

The employees costs represent the 21,17% of the production costs.

 

Statistical Detrimental Data

 

The area is statistically considered lowly risky.

In the region 18.860 protested subjects are found; in the province they count to 3.720.

The insolvency index for the region is 0,46, , while for the province it is 0,40.

Total Bankrupt companies in the province : 4.335.

Total Bankrupt companies in the region : 14.698.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.45.21

UK Pound

1

Rs.72.55

Euro

1

Rs.62.43

 

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.