MIRA INFORM REPORT

 

 

Report Date :           

12.05.2011

 

IDENTIFICATION DETAILS

 

Name :

KOBEL S.R.L. 

 

 

Registered Office :

Via Pantano, 16/E,

50013 - Campi Bisenzio (FI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

14.11.1983

 

 

Com. Reg. No.:

FI017-37666 since 19/02/1996

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Wholesale of rude rubber, plastics in primary forms and semi-finished

 

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 :

70.000 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   

 

Kobel s.r.l.

 

Via Pantano, 16/E

 

50013 - Campi Bisenzio (FI) -IT-

 

 

Summary

 

Fiscal Code

:

02006960484

Legal Form

:

Limited liability company

start of Activities

:

14/11/1983

Equity

:

1.000.000 Eur

Turnover Range

:

3.750.000/5.000.000 Eur

Number of Employees

:

fom 6 to 10

 

 

Credit Analysis

 

Credit Opinion

:

70.000 - Eur

 

           

Activity

 

Wholesale of rude rubber, plastics in primary forms and semi-finished

Retail sale of wallpaper and floor coverings (carpet and linoleum)

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 02006960484

 

Foreign Trade Reg. no. : FI027974 since 09/01/1992

 

Chamber of Commerce no. : 361871 of Firenze since 16/03/1984

 

Firms' Register : FI017-37666 since 19/02/1996

 

V.A.T. Code : 02006960484

 

Trade Agents Licence : 17495 since 25/09/1984

 

Foundation date

: 14/11/1983

Establishment date

: 14/11/1983

Start of Activities

: 14/11/1983

Legal duration

: 31/12/2050

Nominal Capital

: 115.000

Eur

Subscribed Capital

: 115.000

Eur

Paid up Capital

: 115.000

Eur

 

Members

 

Zanaga

Rodolfo

 

 

 

Born in Firenze

(FI)

on 23/10/1936

- Fiscal Code : ZNGRLF36R23D612B

 

 

 

Residence :

Via

Bugiardini

, 18

- 50143

Firenze

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Chairman

 

 

 

 

No Protests registered

 

Zanaga

Giampiero

 

 

Born in Firenze

(FI)

on 04/07/1934

- Fiscal Code : ZNGGPR34L04D612V

 

 

Residence :

Via

Ragionieri

, 3

- 50019

Sesto Fiorentino

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

 

 

 

Technical Manager

 

 

 

 

No Protests registered

 

Zanaga

Giuliana

 

 

Born in Firenze

(FI)

on 18/03/1932

- Fiscal Code : ZNGGLN32C58D612G

 

 

Residence :

Via

Benedetto Varchi

, 33

- 50132

Firenze

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

 

 

 

 

No Protests registered

 

Baracchi

Alessio

 

 

Born in Firenze

(FI)

on 14/11/1971

- Fiscal Code : BRCLSS71S14D612X

 

 

Residence :

Via

Aretina

, 109

- 50065

Pontassieve

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

13/03/2009

 

 

 

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.

 

ZANAGA

RODOLFO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

KOBEL ITALIA - S.R.L.

Firenze (FI) - IT -

01699200489

Chairman and Managing Director

Withdrawn

Registered

 

ZANAGA

GIAMPIERO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

KOBEL ITALIA - S.R.L.

Firenze (FI) - IT -

01699200489

Managing Director

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

Zanaga Rodolfo

Firenze - IT -

ZNGRLF36R23D612B

53.475 .Eur

46,50

Zanaga Giampiero

Sesto Fiorentino - IT -

ZNGGPR34L04D612V

53.475 .Eur

46,50

Baracchi Alessio

Pontassieve - IT -

BRCLSS71S14D612X

8.050 .Eur

7,00

Direct Participations

 

The Company under review has no participations in other Companies.

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 29/09/2008

 

 

 

 

 

Via

Pantano

, 16/E

- 50013

- Campi Bisenzio

(FI)

- IT -

 

 

 

 

PHONE

: 055/784641

 

 

 

 

FAX

: 055/7331312

 

 

 

 

Employees

: 10

 

Fittings and Equipment for a value of 70.000

Eur

 

Stocks for a value of 1.440.000

Eur

 

The firm has a direct commercial organization

Sales area on a regional scale.

Transports are mainly done using own vehicles and third parties ones

The company sells mainly to retailers and local consumers

 

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

Subject usually collects by cash order and drafts.

Purchases are mainly paid with terms of 30/90 days.

Payments are settled by cash order and drafts.

 

Import comes generally from the following nations:

- Belgio

 

- Austria

 

- Francia

 

- Olanda

 

- Germania

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Bandettini

Antonio

 

 

Born in Firenze

on 14/07/1941

- Fiscal Code : BNDNTN41L14D612E

 

 

Residence :

Via

Di Monteloro

, 51

- 50065

Pontassieve

(FI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Carti

Gabrio

 

 

Born in Firenze

on 04/08/1942

- Fiscal Code : CRTGBR42M04D612R

 

 

Residence :

Via

Molise

, 17

- 50100

Firenze

(FI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Zanaga

Giuliana

 

 

Born in Firenze

on 18/03/1932

- Fiscal Code : ZNGGLN32C58D612G

 

 

Residence :

Via

Benedetto Varchi

, 33

- 50132

Firenze

(FI)

- IT -

 

Ex-Postions

Sole Director

 

Cencetti

Marco

 

 

Born in Firenze

on 21/04/1944

- Fiscal Code : CNCMRC44D21D612N

 

 

Residence :

Via

Del Pancale

, 30

- 50022

Greve in Chianti

(FI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Reda Giannino

 

 

 

Born in Firenze

on 23/10/1936

- Fiscal Code : RDEGNN57R20H235O

 

 

Residence :

Via

Bari

, 48

- 87036

Rende

(CS)

- IT -

 

Ex-Postions

Chairman

 

Albarello Rolando

 

 

 

Born in FIRENZE

on 04/07/1934

- Fiscal Code : LBRRND72S21A132Q

 

 

Residence :

Via

Degli Aranci

- 04011

Aprilia

(LT)

- IT -

 

Ex-Postions

Managing Director

Technical Manager

 

Leonardis Maria Immacolata

 

 

 

Born in FIRENZE

on 18/03/1932

- Fiscal Code : LNRMMM66T48G288H

 

 

Residence :

Via

Mazzini

, 28

- 89015

Palmi

(RC)

- IT -

 

Ex-Postions

Director

 

Natfood Puglia S.r.l.

 

 

 

Born in FIRENZE

on 26/10/1948

- Fiscal Code : 06791470724

 

 

Residence :

Via

Degli Imbianchini

, 9

- 70026

Modugno

(BA)

- IT -

 

Ex-Postions

Technical Manager

 

Natfood Bergamo S.r.l.

 

 

 

Born in Firenze

on 23/06/1926

- Fiscal Code : 03553070164

 

 

Residence :

Via

Vivaldi

, 27

- 24060

Credaro

(BG)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Bdh Food Design S.p.a. In Sigla Bdh

S.p.a.

 

 

Born in GENOVA

on 23/09/1963

- Fiscal Code : 02296340355

 

 

Residence :

Via

Bosco

, 99/A

- 42019

Scandiano

(RE)

- IT -

 

Ex-Postions

Permanent Auditor

 

Gelosia S.r.l.

 

 

 

Born in Arezzo

on 13/10/1930

- Fiscal Code : 02333550354

 

 

Residence :

Via

Bosco

, 99/A

- 42019

Scandiano

(RE)

- IT -

 

Ex-Postions

Permanent Auditor

 

Coiffeur Di Pasquini Giuseppe S.n.c.

 

 

 

Born in FIRENZE

on 26/12/1963

- Fiscal Code : 01315240505

 

 

Residence :

Lungarno

Sonnino Sidney

, 9

- 56125

Pisa

(PI)

- IT -

 

Ex-Postions

Temporary Auditor

 

General Store Di Giannoni David E C. S.a

.s.

 

 

Born in FIRENZE

on 30/07/1940

- Fiscal Code : 01332630035

 

 

Residence :

Via

Oberdan

, 31

- 56100

Pisa

(PI)

- IT -

 

Ex-Postions

Temporary Auditor

 

LOTTI

DANIELA

 

 

Born in FIRENZE

on 17/04/1954

- Fiscal Code : LTTDNL54D57D612L

 

 

Residence :

Via

AMMIRATO SCIPIONE

, 67

- 50100

Firenze

(FI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Carti

Giacomo

 

 

Born in Firenze

on 07/07/1969

- Fiscal Code : CRTGCM69L07D612Y

 

 

Residence :

Via

Delle Cascine

, 62

- 50018

Scandicci

(FI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Ghini

Stefano

 

 

Born in Firenze

on 09/10/1971

- Fiscal Code : GHNSFN71R09D612B

 

 

Residence :

Via

Belgio

, 7

- 50100

Firenze

(FI)

- 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

 

Company's starting of activities dates back to 1983.

Balance sheets for the years 2007, 2008 and 2009 were analyzed.

During the last years, it achieved profits (r.o.e. 6,15% on 2009) but without a significant increase in the turnover.

The operating result in 2009 was positive (4,22%) and in line with the sector's average.

The operating result is positive and amounts to Eur. 198.697 , with no sizeable change as opposed to the year before.

The economic management produced a gross operating margin of Eur. 294.613 stable if compared to the financial year 2008.

The financial status of the company is fairly balanced with an indebtedness level of 3,94 but with an increase as against the previous accounting period.

The equity capital is equal to Eur. 824.047 , stable in comparison with the value of the previous year.

During the last financial year debts totalled Eur. 3.671.258 (Eur. 388.077 of which were m/l term debts) with no important change.

Liquidity is good.

During financial year 2009 the cash flow amounted to Eur. 146.603

During 2009 financial year labour costs amounted to Eur. 344.547, with a 7,64% incidence on production costs. , with a 7,45% incidence on turnover.

The incidence percentage of financial charges on sales volume is equal to -1,82%.




Financial Data

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

4.621.716

Profit (Loss) for the period

50.687

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

4.499.267

Profit (Loss) for the period

50.358

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

4.483.378

Profit (Loss) for the period

43.062

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

3.779.520

Profit (Loss) for the period

26.527

 

 

Complete balance-sheet for the year

31/12/2005

(in Eur

x 1 )

 

Item Type

Value

Sales

4.028.065

Profit (Loss) for the period

11.634

 


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.

 

 

 

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

 

 

984

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

14.764

. Total Intangible Fixed Assets

97.121

40.531

15.748

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

406

. . Industrial and commercial equipment

 

 

69.602

. . Other assets

 

 

24.801

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

277.927

263.182

94.809

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

 

 

 

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivab due from subsidiaries

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from assoc.comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from third parties

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

 

 

 

Total fixed assets

375.048

303.713

110.557

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

 

1.190.550

1.043.027

. . Advance payments

 

 

6.256

. Total Inventories

1.436.776

1.190.550

1.049.283

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

2.850.105

2.443.294

2.290.430

. . Beyond 12 months

1.101

7.970

7.970

. . Trade receivables

 

2.424.738

2.260.049

. . . . Within 12 months

 

2.424.738

2.260.049

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

 

4.401

23.612

. . . . Within 12 months

 

4.401

23.612

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

8.635

148

. . . . Within 12 months

 

8.635

148

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

 

13.490

14.591

. . . . Within 12 months

 

5.520

6.621

. . . . Beyond 12 months

 

7.970

7.970

. Total Credits not held as fixed assets

2.851.206

2.451.264

2.298.400

. 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

 

112.986

371.848

. . Checks

 

6.460

4.932

. . Banknotes and coins

 

822

8.935

. Total Liquid funds

34.219

120.268

385.715

Total current assets

4.322.201

3.762.082

3.733.398

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

9.398

 

17.368

Total adjustments accounts

9.398

8.095

17.368

TOTAL ASSETS

4.706.647

4.073.890

3.861.323

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

185.000

185.000

185.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

37.000

37.000

37.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

259.907

259.912

259.908

. Accumulated Profits (Losses)

291.453

241.095

228.033

. Profit( loss) of the year

50.687

50.358

43.062

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

824.047

773.365

753.003

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

16.415

16.415

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

16.415

16.415

16.415

Employee termination indemnities

185.033

188.157

166.736

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

3.283.181

2.496.936

2.005.152

. . . . Beyond 12 months

388.077

579.706

852.774

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to banks

 

1.956.627

1.735.398

. . . . Within 12 months

 

1.376.921

882.624

. . . . Beyond 12 months

 

579.706

852.774

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

 

974.833

1.010.576

. . . . Within 12 months

 

974.833

1.010.576

. . . . 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

 

38.666

28.857

. . . . Within 12 months

 

38.666

28.857

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

 

22.619

20.562

. . . . Within 12 months

 

22.619

20.562

. . . . Beyond 12 months

 

 

 

. . Other payables

 

83.897

62.533

. . . . Within 12 months

 

83.897

62.533

. . . . Beyond 12 months

 

 

 

Total accounts payable

3.671.258

3.076.642

2.857.926

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

9.894

 

67.243

Total adjustment accounts

9.894

19.311

67.243

TOTAL LIABILITIES

4.706.647

4.073.890

3.861.323

 

 

 

 

 

 

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

4.621.716

4.499.267

4.483.378

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

85.571

90.442

133.871

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

85.571

90.442

133.871

Total value of production

4.707.287

4.589.709

4.617.249

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

3.042.218

3.047.462

2.892.694

. Services received

1.096.467

829.515

840.334

. Leases and rentals

142.245

129.063

75.081

. Payroll and related costs

344.547

401.838

353.179

. . Wages and salaries

234.675

272.910

248.727

. . Social security contributions

64.885

82.107

72.738

. . Employee termination indemnities

17.258

22.290

21.097

. . Pension and similar

 

 

 

. . Other costs

27.729

24.531

10.617

. Amortization and depreciation

95.916

61.714

47.917

. . Amortization of intangible fixed assets

27.586

7.370

6.653

. . Amortization of tangible fixed assets

54.181

42.165

29.977

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

14.149

12.179

11.287

. Changes in raw materials

-246.226

-147.523

90.290

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

33.423

36.536

85.209

Total production costs

4.508.590

4.358.605

4.384.704

Diff. between value and cost of product.

198.697

231.104

232.545

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

2.531

 

3.354

. . 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

2.531

 

3.354

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-86.810

-114.815

-112.803

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

5.501

-114.815

 

Total financial income and expense

-84.279

-114.815

-109.449

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

4.255

 

 

. . Gains on disposals

 

 

 

. . Other extraordinary income

4.255

 

 

. Extraordinary expense

-1.793

-2.978

-7.319

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

-1.793

 

-7.319

. . Other extraordinary expense

 

-2.978

 

Total extraordinary income and expense

2.462

-2.978

-7.319

Results before income taxes

116.880

113.311

115.777

. Taxes on current income

66.193

62.953

72.715

. . current taxes

64.259

71.440

72.037

. . differed taxes(anticip.)

-1.934

-8.487

678

. Net income for the period

50.687

50.358

43.062

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

50.687

50.358

43.062

 

RATIOS

Value Type

as at 31/12/2009

as at 31/12/2008

as at 31/12/2007

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,08

0,07

0,02

0,10

Elasticity Ratio

Units

0,92

0,92

0,96

0,88

Availability of stock

Units

0,31

0,29

0,27

0,21

Total Liquidity Ratio

Units

0,61

0,63

0,69

0,60

Quick Ratio

Units

0,01

0,02

0,09

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

3,94

3,07

2,15

4,25

Self Financing Ratio

Units

0,18

0,18

0,19

0,15

Capital protection Ratio

Units

0,71

0,69

0,69

0,63

Liabilities consolidation quotient

Units

0,17

0,30

0,50

0,10

Financing

Units

4,46

3,97

3,79

5,13

Permanent Indebtedness Ratio

Units

0,30

0,37

0,45

0,27

M/L term Debts Ratio

Units

0,12

0,18

0,26

0,06

Net Financial Indebtedness Ratio

Units

n.c.

2,37

1,79

1,37

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

3,73

5,07

16,03

2,27

Current ratio

Units

1,32

1,50

1,86

1,17

Acid Test Ratio-Liquidity Ratio

Units

0,88

1,02

1,33

0,88

Structure's primary quotient

Units

2,20

2,54

6,81

1,41

Treasury's primary quotient

Units

0,01

0,04

0,19

0,04

Rate of indebtedness ( Leverage )

%

571,16

526,77

512,78

642,31

Current Capital ( net )

Value

1.039.020

1.265.146

1.728.246

237.601

RETURN

 

 

 

 

 

Return on Sales

%

3,17

2,49

2,02

2,35

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

%

6,15

6,51

5,71

9,18

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

%

14,18

14,65

15,37

24,88

Return on Investment ( R.O.I. )

%

4,22

5,67

6,02

5,29

Return/ Sales

%

4,30

5,13

5,18

3,80

Extra Management revenues/charges incid.

%

25,51

21,79

18,51

29,89

Cash Flow

Value

146.603

112.072

90.979

72.037

Operating Profit

Value

198.697

231.104

232.545

111.392

Gross Operating Margin

Value

294.613

292.818

280.462

157.181

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

n.c.

194,00

181,44

122,43

Debts to suppliers average term

Days

n.c.

87,58

95,50

140,58

Average stock waiting period

Days

111,92

95,25

84,24

50,79

Rate of capital employed return ( Turnover )

Units

0,98

1,10

1,16

1,45

Rate of stock return

Units

3,22

3,77

4,27

7,00

Labour cost incidence

%

7,45

8,93

7,87

7,00

Net financial revenues/ charges incidence

%

- 1,82

- 2,55

- 2,44

- 0,99

Labour cost on purchasing expenses

%

7,64

9,21

8,05

7,12

Short-term financing charges

%

2,36

3,73

3,94

2,32

Capital on hand

%

101,84

90,54

86,12

68,54

Sales pro employee

Value

660.245

374.938

407.579

481.724

Labour cost pro employee

Value

49.221

33.486

32.107

33.060

 

 

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:

 

70.000 Eur.

 

 

Market / Territory Data

 

Population living in the province

:

965.388

Population living in the region

:

3.598.269

Number of families in the region

:

1.474.681

 

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

 

- per food products

:

444

- per non food products

:

2.009

- per energy consume

:

122

 

Sector Data

 

The values are calculated on a base of 6.137 significant companies.

 

The companies cash their credits on an average of 122 dd.

The average duration of suppliers debts is about 140 dd.

The sector's profitability is on an average of 2,35%.

The labour cost affects the turnover in the measure of 7,00%.

Goods are held in stock in a range of 50 dd.

The difference between the sales volume and the resources used to realize it is about 1,45.

The employees costs represent the 7,12% of the production costs.

 

Statistical Detrimental Data

 

The area is statistically considered moderately risky.

In the region 24.960 protested subjects are found; in the province they count to 5.242.

The insolvency index for the region is 0,70, , while for the province it is 0,55.

Total Bankrupt companies in the province : 6.520.

Total Bankrupt companies in the region : 20.423.

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.69

UK Pound

1

Rs.73.12

Euro

1

Rs.64.39

 

 

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.