MIRA INFORM REPORT

 

 

Report Date :           

18.03.2011

 

IDENTIFICATION DETAILS

 

Name :

BORGHI S.P.A 

 

 

Registered Office :

Via Cristoforo Colombo, 12 Cavazzona,

41013- Castelfranco Emilia (MO) 

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

01.01.1981

 

 

Com. Reg. No.:

MO023-16524 since 19/02/1996

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacturer of metal forming machinery and tool machines

 

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 – 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 

 

Borghi S.p.a

 

Via Cristoforo Colombo, 12 Cavazzona

 

41013 - Castelfranco Emilia (MO) -IT-

 

 

Summary

 

Fiscal Code

:

01346250366

Legal Form

:

Joint stock company

start of Activities

:

14/10/1981

Equity

:

Over 2.582.254 Eur

Turnover Range

:

18.000.000/20.000.000 Eur

Number of Employees

:

from 176 to 200

 

 

Credit Analysis

 

Credit Opinion

:

250.000 - Eur

 

Activity

 

Manufacture of metal forming machinery and tool machines

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01346250366

 

Foreign Trade Reg. no. : MO010486 since 09/01/1992

 

Chamber of Commerce no. : 209839 of Modena since 18/11/1981

 

Firms' Register : MO023-16524 since 19/02/1996

 

V.A.T. Code : 01346250366

 

Foundation date

: 01/01/1981

Establishment date

: 14/10/1981

Start of Activities

: 14/10/1981

Legal duration

: 31/12/2040

Nominal Capital

: 5.877.517

Eur

Subscribed Capital

: 5.877.517

Eur

Paid up Capital

: 5.877.517

Eur

Members

 

Ferrari

Enzo

 

 

 

Born in Castelfranco Emilia

(MO)

on 29/01/1950

- Fiscal Code : FRRNZE50A29C107E

 

 

 

Residence :

Via

Galilei

, 25

- 41013

Castelfranco Emilia

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/04/2008

 

 

Board Chairman

28/04/2008

 

 

 

 

No Protests registered

 

 

Righi

Mauro

 

 

 

Born in Castelfranco Emilia

(MO)

on 25/09/1950

- Fiscal Code : RGHMRA50P25C107X

 

 

 

Residence :

Via

Solferino

, 23

- 41013

Castelfranco Emilia

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/04/2008

 

 

 

 

No Protests registered

 

 

Solato

Claudio

 

 

 

Born in Castelfranco Emilia

(MO)

on 10/02/1947

- Fiscal Code : SLTCLD47B10C107F

 

 

 

Residence :

Via

San Michele

, 7

- 41013

Castelfranco Emilia

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/04/2008

 

 

Assistant board Chairman

28/04/2008

 

 

 

No Protests registered

 

 

Galavotti

Stefano

 

 

Born in Mirandola

(MO)

on 26/06/1956

- Fiscal Code : GLVSFN56H26F240S

 

 

 

Residence :

Via

Brunatti

, 18

- 41037

Mirandola

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/04/2008

 

 

 

 

No Protests registered

 

 

Biagi

Fabrizio

 

 

 

Born in Modena

(MO)

on 07/09/1963

- Fiscal Code : BGIFRZ63P07F257D

 

 

 

Residence :

Via

Monte Rosa

, 45

- 41013

Castelfranco Emilia

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/04/2008

 

 

 

 

No Protests registered

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

 

FERRARI

ENZO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

CONSORZIO AREA INDUSTRIALE CAVAZZONA

Castelfranco Emilia (MO) - IT -

02736490364

Assistant board Chairman

Active

Registered

TECHNO PLASTIC S.R.L.

Castelfranco Emilia (MO) - IT -

02579000361

Director

Active

Registered

UNIMAC S.R.L.

Zola Predosa (BO) - IT -

03279300374

Director

Active

Registered

 

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

 

For more information, in this case, we advise to request further investigations.

 

Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Borghi S.p.a

Castelfranco Emilia - IT -

01346250366

1.075.116 .Eur

18,29

Simoni Rino

Castelfranco Emilia - IT -

SMNRNI46B26C107K

352.739 .Eur

6,00

Ferrari Enzo

Castelfranco Emilia - IT -

FRRNZE50A29C107E

971.473 .Eur

16,52

Biagi Romano

Castelfranco Emilia - IT -

BGIRMN39M18C107Q

871.607 .Eur

14,82

Righi Mauro

Castelfranco Emilia - IT -

RGHMRA50P25C107X

377.431 .Eur

6,42

Solato Claudio

Castelfranco Emilia - IT -

SLTCLD47B10C107F

878.508 .Eur

14,94

PELLICCIARI PAOLO

Monteveglio - IT -

PLLPLA53C02C107E

42.415 .Eur

0,72

GHIOTTO ANTONELLA

Monteveglio - IT -

GHTNNL59A57C107O

62.041 .Eur

1,05

Galavotti Stefano

Mirandola - IT -

GLVSFN56H26F240S

110.493 .Eur

1,87

Biagi Fabrizio

Castelfranco Emilia - IT -

BGIFRZ63P07F257D

65.559 .Eur

1,11

Ferrari Fabio

 

FRRFBA79C06C107E

91.203 .Eur

1,55

Solato Stefano

 

SLTSFN70M08C107Y

55.806 .Eur

0,94

Biagi Cinzia

 

BGICNZ68S68F257I

65.559 .Eur

1,11

Olivieri Valeria

 

LVRVLR74M66L885E

186.102 .Eur

3,16

Anderlini Paolo

 

NDRPLA59R26A944B

218.309 .Eur

3,71

Bellucci Massimo

 

BLLMSM65M27F257K

218.309 .Eur

3,71

Pini Vittorio

 

PNIVTR70E05F257C

132.471 .Eur

2,25

Generali Glauco

 

GNRGLC75L12A944K

55.806 .Eur

0,94

Roversi Giampaolo

 

RVRGPL67H13C107T

46.570 .Eur

0,79

 

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

Borghi S.p.a

Castelfranco Emilia - IT -

01346250366

1.075.116 .Eur

18,29

 

 

Active

Techno Plastic S.r.l.

Castelfranco Emilia - IT -

02579000361

32.536 .Eur

70,00

 

 

Active

M.A.S.S. - S.N.C. - DI RIGHI MAURO E C.

Castelfranco Emilia (MO) - IT -

00183650365

50.106 .Eur

99,00

 

 

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

Via

Cristoforo Colombo

, 12 Loc. CAVAZZONA

- 41013

- Castelfranco Emilia

(MO)

- IT -

 

 

 

 

Employees

: 178

 

Fittings and Equipment for a value of 760.000

Eur

 

Stocks for a value of 7.540.000

Eur

 

Trade organization: direct or by agents.

Sales area on a national scale.

Transports are mainly done using own vehicles and third parties ones

The company 's mainly customers are companies.

 

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- its own agents

 

- direct orders from foreign companies

Company uses to accept the following term of sales: 30-60-90 days.

Financial means used for sale: bank transfers and bank orders.

Purchase terms: 60-90-120 days.

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

 

Export is mainly towards:

- Grecia

 

- Irlanda

 

- Somalia

 

- Etiopia

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

 

Giacobazzi

Gabriele

 

 

 

Born in Sassuolo

on 24/03/1961

- Fiscal Code : GCBGRL61C24I462Y

 

 

 

Residence :

Via

Nuova

, 4296

- 41048

Prignano sulla Secchia

(MO)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Poddesu

Antonella

 

 

 

Born in Modena

on 02/03/1965

- Fiscal Code : PDDNNL65C42F257T

 

 

 

Residence :

Via

Tito Speri

, 136

- 41100

Modena

(MO)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

 

Tufariello

Fausto

 

 

 

Born in MILANO

on 24/05/1959

- Fiscal Code : TFRFST59E24F205Y

 

 

 

Residence :

Via

MONCALIERI

, 35

- 41049

Sassuolo

(MO)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Cartelli

Claudio

 

 

 

Born in Sassuolo

on 29/03/1953

- Fiscal Code : CRTCLD53C29I462N

 

 

 

Residence :

Piazza

Martiri Partigiani

, 68

- 41049

Sassuolo

(MO)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Butturi

Giorgio

 

 

Born in Mirandola

on 17/10/1946

- Fiscal Code : BTTGRG46R17F240F

 

 

 

Residence :

Via

Antonio Diliberto

, 11

- 41037

Mirandola

(MO)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Ferrari

Enzo

 

 

 

Born in Castelfranco Emilia

on 29/01/1950

- Fiscal Code : FRRNZE50A29C107E

 

 

 

Residence :

Via

Galilei

, 25

- 41013

Castelfranco Emilia

(MO)

- IT -

 

Ex-Postions

Assistant board Chairman

 

 

Biagi

Romano

 

 

 

Born in Castelfranco Emilia

on 18/08/1939

- Fiscal Code : BGIRMN39M18C107Q

 

 

 

Residence :

Via

Piave

, 40

- 41013

Castelfranco Emilia

(MO)

- IT -

 

Ex-Postions

Director

Board Chairman

 

Barbari

Amos

 

 

 

Born in Pavullo Nel Frignano

on 27/09/1948

- Fiscal Code : BRBMSA48P27G393F

 

 

 

Residence :

Via

Ca' Bianca

, 50

- 40050

Monteveglio

(BO)

- IT -

 

Ex-Postions

Director

 

CEASINGS/INCORPORATIONS/MERGES:

 

 

Project of merging by taking over of

 

 

 

Osmas 3 S.R.L.

 

 

 

Via

Fermi

, 4/6

, 41013

, Castelfranco Emilia

(MO)

- IT -

 

 

 

Fiscal Code: 00223610361

 

 

 

Date

Merging/splitting-up project :

20/05/2005

 

 

The firm absorbed by merging of

 

 

 

Osmas 3 S.R.L.

 

 

 

Via

Fermi

, 4/6

, 41013

, Castelfranco Emilia

(MO)

- IT -

 

 

 

Fiscal Code: 00223610361

 

 

 

Date

:

26/09/2005

 

 

Project of merging by taking over of

 

 

 

M.A.S.S. - S.N.C. - DI RIGHI MAURO E C.

 

 

 

Via

Emilia Ovest

, 42

, 41013

, Castelfranco Emilia (MO)

- IT -

 

 

 

Fiscal Code: 00183650365

 

 

 

Date

Merging/splitting-up project :

12/06/2006

 

 

The firm absorbed by merging of

 

 

 

M.A.S.S. - S.N.C. - DI RIGHI MAURO E C.

 

 

Via

Emilia Ovest

, 42

, 41013

, Castelfranco Emilia (MO)

- IT -

 

 

 

Fiscal Code: 00183650365

 

 

 

Date

:

20/11/2006

 

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

19.752.798 - 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 1981

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

In the economic management , good and bad results followed on by turns. with a loss in the last financial year. Business volume is falling in the last financial year.

The operating result in 2009 was positive (1,64%) falling within the field's average.

An operating result of Eur. 666.432 has been registered. , with no sizeable change as opposed to the year before.

During the latest financial year the gross operating margin amounted to Eur. 1.631.388 ,with no change if compared to the year before.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,64 increasing compared to last year (0,54)

The equity capital is equal to Eur. 17.800.324 , unchanged if compared to 2008.

Total indebtedness was equal to Eur. 20.028.878 (Eur. 8.222.580 was the value of m/l term debts) , a more or less stable value.

The company does not exceed in bank credits; payments average period is instead slightly high (113,09 gg.) but lower than the field average.

It shows a good range of liquidity.

As far as the collection of credit goes, the average is high (106,11 days). within the standard level of the average of the sector.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 959.539

Subordinate employment cost is of Eur. 7.976.860, i.e. 43,89% on total production costs. and a 40,68% incidence on sales volumes.

Financial charges are high: the incidence on sales volume amounts to -1,73%

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

19.607.615

Profit (Loss) for the period

-4.495

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

21.550.681

Profit (Loss) for the period

-8.222

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

22.939.824

Profit (Loss) for the period

429.696

 

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

21.925.308

Profit (Loss) for the period

173.383

 

 

 

Complete balance-sheet for the year

31/12/2005

(in Eur

x 1 )

 

Item Type

Value

Sales

20.538.156

Profit (Loss) for the period

-295.188

 


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

 

1.459

2.917

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

10.930

1.692

 

. . Concessions,licenses,trademarks,etc.

102.927

169.392

192.328

. . Goodwill

131.558

140.944

150.329

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

558

3.492

6.426

. Total Intangible Fixed Assets

245.973

316.979

352.000

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

19.264.208

19.752.798

13.085.040

. . Plant and machinery

647.097

751.586

523.345

. . Industrial and commercial equipment

111.831

131.355

125.048

. . Other assets

307.946

421.433

467.219

. . Assets under construction and advances

330.000

330.000

281.037

. Total Tangible fixed assets

20.661.082

21.387.172

14.481.689

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

1.191.794

491.794

491.794

. . . Equity invest. in subsidiary companies

307.955

307.955

307.955

. . . Equity invest. in associated companies

857.735

157.735

157.735

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

26.104

26.104

26.104

. . 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

2.772.947

 

 

. . . Total nominal value

2.772.947

 

 

. Total financial fixed assets

3.964.741

491.794

491.794

Total fixed assets

24.871.796

22.195.945

15.325.483

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

1.365.805

1.507.512

1.625.276

. . Work in progress and semimanufactured

5.778.579

7.117.788

6.780.468

. . Work in progress on order

 

 

 

. . Finished goods

396.693

422.868

596.871

. . Advance payments

 

 

 

. Total Inventories

7.541.077

9.048.168

9.002.615

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

5.863.528

6.422.902

6.337.764

. . Beyond 12 months

1.430.972

3.195

6.259

. . Trade receivables

5.779.515

5.296.137

5.111.188

. . . . Within 12 months

4.909.576

5.296.137

5.111.188

. . . . Beyond 12 months

869.939

 

 

. . Receivables due from subsid. comp.

272.998

342.944

307.323

. . . . Within 12 months

272.998

342.944

307.323

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

149.380

98.852

87.718

. . . . Within 12 months

149.380

98.852

87.718

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

189.205

182.909

92.712

. . . . Within 12 months

189.205

182.909

92.712

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

75.997

12.321

26.298

. . . . Within 12 months

37.646

9.126

20.039

. . . . Beyond 12 months

38.351

3.195

6.259

. . Receivables due from third parties

827.405

492.934

718.784

. . . . Within 12 months

304.723

492.934

718.784

. . . . Beyond 12 months

522.682

 

 

. Total Credits not held as fixed assets

7.294.500

6.426.097

6.344.023

. 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

499.908

888.000

 

. Total Financial Assets

499.908

888.000

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

374.634

469.895

559.962

. . Checks

 

 

 

. . Banknotes and coins

3.166

440

7.094

. Total Liquid funds

377.800

470.335

567.056

Total current assets

15.713.285

16.832.600

15.913.694

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

105.356

49.679

166.329

Total adjustments accounts

105.356

49.679

166.329

TOTAL ASSETS

40.690.437

39.078.224

31.405.506

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

5.877.517

5.877.517

5.877.517

. Additional paid-in capital

965.551

1.939.939

1.939.939

. Revaluation reserves

6.924.723

6.931.319

11.713

. Legal reserve

210.115

210.115

188.630

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

3.826.913

2.860.749

2.152.534

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

-4.495

-8.222

429.696

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

17.800.324

17.811.417

10.600.029

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

205.437

219.989

243.420

. . Other funds

92.250

 

125.000

Total Reserves for Risks and Charges

297.687

219.989

368.420

Employee termination indemnities

2.402.414

3.053.199

3.393.312

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

11.806.298

10.149.240

8.834.876

. . . . Beyond 12 months

8.222.580

7.614.819

8.041.550

. . Bonds

2.600.000

2.600.000

2.600.000

. . . . Within 12 months

2.600.000

 

 

. . . . Beyond 12 months

 

2.600.000

2.600.000

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

310.000

 

 

. . . . Within 12 months

310.000

 

 

. . . . Beyond 12 months

 

 

 

. . Due to banks

10.883.367

8.758.032

5.915.696

. . . . Within 12 months

3.223.863

4.356.680

1.197.624

. . . . Beyond 12 months

7.659.504

4.401.352

4.718.072

. . Due to other providers of finance

555.220

706.425

855.047

. . . . Within 12 months

90.985

210.479

148.622

. . . . Beyond 12 months

464.235

495.946

706.425

. . Advances from customers

527.409

984.288

1.619.435

. . . . Within 12 months

527.409

984.288

1.619.435

. . . . Beyond 12 months

 

 

 

. . Trade payables

2.516.649

2.801.874

3.976.077

. . . . Within 12 months

2.516.649

2.801.874

3.976.077

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

12.314

43.132

30.975

. . . . Within 12 months

12.314

43.132

30.975

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

234.263

282.884

29.560

. . . . Within 12 months

234.263

282.884

29.560

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

715.190

586.031

511.349

. . . . Within 12 months

616.349

468.510

494.296

. . . . Beyond 12 months

98.841

117.521

17.053

. . Due to social security and welfare inst.

413.685

379.289

465.082

. . . . Within 12 months

413.685

379.289

465.082

. . . . Beyond 12 months

 

 

 

. . Other payables

1.260.781

622.104

873.205

. . . . Within 12 months

1.260.781

622.104

873.205

. . . . Beyond 12 months

 

 

 

Total accounts payable

20.028.878

17.764.059

16.876.426

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

161.134

229.560

167.319

Total adjustment accounts

161.134

229.560

167.319

TOTAL LIABILITIES

40.690.437

39.078.224

31.405.506

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

 

 

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

19.607.615

21.550.681

22.939.824

. Changes in work in progress

-1.365.384

163.317

448.868

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

22.283

55.665

20.964

. Other income and revenues

575.826

640.763

670.204

. . Contributions for operating expenses

31.666

5.297

6.857

. . Different income and revenues

544.160

635.466

663.347

Total value of production

18.840.340

22.410.426

24.079.860

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

4.221.262

5.457.359

6.533.928

. Services received

4.531.555

6.061.597

6.171.642

. Leases and rentals

43.016

48.520

96.736

. Payroll and related costs

7.976.860

8.852.275

8.617.238

. . Wages and salaries

5.641.810

6.333.545

6.111.622

. . Social security contributions

1.856.835

1.984.772

1.968.253

. . Employee termination indemnities

478.215

529.593

534.071

. . Pension and similar

 

 

 

. . Other costs

 

4.365

3.292

. Amortization and depreciation

964.034

818.390

769.481

. . Amortization of intangible fixed assets

93.366

90.615

86.628

. . Amortization of tangible fixed assets

843.356

703.594

657.474

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

27.312

24.181

25.379

. Changes in raw materials

141.707

117.764

-187.658

. Provisions to risk reserves

92.250

 

 

. Other provisions

 

 

 

. Other operating costs

203.224

249.415

282.687

Total production costs

18.173.908

21.605.320

22.284.054

Diff. between value and cost of product.

666.432

805.106

1.795.806

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

11.872

9.344

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

139.715

109.413

112.340

. . 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

139.715

109.413

112.340

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-478.472

-643.633

-613.540

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

14.383

2.720

 

Total financial income and expense

-338.757

-522.348

-491.856

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

231.947

127.719

36.070

. . Gains on disposals

6.276

2.000

15.700

. . Other extraordinary income

225.671

125.719

20.370

. Extraordinary expense

-171.595

-18.408

-169.883

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-171.595

-18.408

-169.883

Total extraordinary income and expense

60.352

109.311

-133.813

Results before income taxes

388.027

392.069

1.170.137

. Taxes on current income

392.522

400.291

740.441

. . current taxes

470.750

409.745

800.177

. . differed taxes(anticip.)

-78.228

-9.454

-59.736

. Net income for the period

-4.495

-8.222

429.696

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-4.495

-8.222

429.696

 

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

0,61

0,57

0,48

0,18

Elasticity Ratio

Units

0,39

0,43

0,50

0,80

Availability of stock

Units

0,19

0,23

0,28

0,26

Total Liquidity Ratio

Units

0,20

0,20

0,22

0,44

Quick Ratio

Units

0,02

0,03

0,01

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,64

0,54

0,77

3,95

Self Financing Ratio

Units

0,44

0,46

0,33

0,13

Capital protection Ratio

Units

0,67

0,67

0,40

0,60

Liabilities consolidation quotient

Units

0,90

1,05

1,29

0,11

Financing

Units

1,13

1,00

1,59

5,08

Permanent Indebtedness Ratio

Units

0,70

0,73

0,70

0,30

M/L term Debts Ratio

Units

0,26

0,27

0,36

0,08

Net Financial Indebtedness Ratio

Units

0,78

0,65

0,83

0,76

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,14

1,28

1,43

1,78

Current ratio

Units

1,33

1,66

1,80

1,21

Acid Test Ratio-Liquidity Ratio

Units

0,69

0,77

0,78

0,67

Structure's primary quotient

Units

0,72

0,80

0,69

0,93

Treasury's primary quotient

Units

0,07

0,13

0,06

0,02

Rate of indebtedness ( Leverage )

%

228,59

219,40

296,27

711,85

Current Capital ( net )

Value

3.906.987

6.683.360

7.078.818

260.523

RETURN

 

 

 

 

 

Return on Sales

%

4,89

3,76

5,22

2,69

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

%

- 0,03

- 0,05

4,05

3,59

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

%

2,18

2,20

11,03

23,65

Return on Investment ( R.O.I. )

%

1,64

2,06

5,71

4,42

Return/ Sales

%

3,40

3,74

7,82

3,96

Extra Management revenues/charges incid.

%

- 0,67

- 1,02

23,92

14,09

Cash Flow

Value

959.539

810.168

1.199.177

61.403

Operating Profit

Value

666.432

805.106

1.795.806

126.277

Gross Operating Margin

Value

1.631.388

1.623.496

2.565.287

173.261

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

106,11

88,47

86,40

127,36

Debts to suppliers average term

Days

113,09

97,35

113,50

154,41

Average stock waiting period

Days

138,46

151,15

141,26

107,40

Rate of capital employed return ( Turnover )

Units

0,48

0,55

0,73

1,06

Rate of stock return

Units

2,60

2,38

2,54

3,34

Labour cost incidence

%

40,68

41,08

37,56

21,45

Net financial revenues/ charges incidence

%

- 1,73

- 2,42

- 2,14

- 1,57

Labour cost on purchasing expenses

%

43,89

40,97

38,66

21,15

Short-term financing charges

%

2,39

3,62

3,63

3,24

Capital on hand

%

207,52

181,33

136,90

94,33

Sales pro employee

Value

110.155

117.763

126.042

182.108

Labour cost pro employee

Value

44.813

48.373

47.347

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:

 

250.000Eur.

 

Market / Territory Data

 

Population living in the province

:

659.925

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 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 lowly risky.

In the region 18.860 protested subjects are found; in the province they count to 3.557.

The insolvency index for the region is 0,46, , while for the province it is 0,55.

Total Bankrupt companies in the province : 2.526.

Total Bankrupt companies in the region : 14.698.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.45.24

UK Pound

1

Rs.72.57

Euro

1

Rs.63.00

 

 

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.