MIRA INFORM REPORT

 

 

Report Date :

23.05.2011

 

IDENTIFICATION DETAILS

 

Name :

L.B. - OFFICINE MECCANICHE - S.P.A.

 

 

Registered Office :

 

Via Ghiarola Nuova, 118/e-f-g

41042 - Fiorano Modenese (MO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

21.02.1978

 

 

Com. Reg. No.:

MO023-10638 since 19/02/1996

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of machinery and equipment

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

100.000 Eur

Status :

Moderate

Payment Behaviour :

No Complaints

Litigation :

Clear

 


 

NOTES :

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

 

 

ECGC Country Risk Classification List – March 31st, 2011

 

Country Name

Previous Rating

                   (31.12.2010)                  

Current Rating

(31.03.2011)

Italy

a2

a24

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


company Name and address

 

L.b. - Officine Meccaniche - S.p.a.

 

Via Ghiarola Nuova,  118/e-f-g

 

41042 - Fiorano Modenese  (MO) -IT-

 

 

Summary

 

Fiscal Code

:

00218570364

Legal Form

:

Joint stock company

Establishment Date

:

21/02/1978

Equity

:

Over 2.582.254 Eur

Turnover Range

:

25.000.000/35.000.000 Eur

Number of Employees

:

from 91 to 110

 

 

Credit Analysis

 

Credit Opinion

:

100.000 - Eur

 

 

Activity

 

MANUFACTURE OF MACHINERY AND EQUIPMENT N.E.C.

 

Legal Data

 

Legal Form : Joint stock company

Register of Handcraft firms : 50207 of Modena

 

Fiscal Code : 00218570364

 

Foreign Trade Reg. no. : MO006930 since 08/01/1992

 

Chamber of Commerce no. : 155645 of Modena since 27/03/1973

 

Firms' Register : MO023-10638 since 19/02/1996

 

V.A.T. Code : 00218570364

 

Establishment date

: 21/02/1978

Legal duration

: 31/12/2050

Nominal Capital

: 2.080.000

Eur

Subscribed Capital

: 2.080.000

Eur

Paid up Capital

: 2.080.000

Eur

 

Members

 

 

Ligabue

Ivanno

 

 

 

Born in Castellarano

(RE)

on 12/08/1948

- Fiscal Code : LGBVNN48M12C141H

 

 

 

Residence :

Via

Indipendenza

, 151

- 41049

Sassuolo

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/05/2010

 

 

Board Chairman

22/06/2010

 

 

 

 

No Protests registered

 

 

Bigi

Ermes

 

 

 

Born in Modena

(MO)

on 10/12/1946

- Fiscal Code : BGIRMS46T10F257L

 

 

 

Residence :

Via

Del Castello

, 11

- 41042

Fiorano Modenese

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

10/01/2011

 

 

Director

05/05/2010

 

 

Assistant board Chairman

22/06/2010

 

 

 

 

No Protests registered

 

 

Bigi

Matteo

 

 

 

Born in Sassuolo

(MO)

on 06/11/1972

- Fiscal Code : BGIMTT72S06I462O

 

 

 

Residence :

Via

Del Castello

, 11

- 41042

Fiorano Modenese

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/05/2010

 

 

 

 

No Protests registered

 

 

Benedetti

Emilio

 

 

 

Born in Sassuolo

(MO)

on 01/06/1970

- Fiscal Code : BNDMLE70H01I462Y

 

Position

Since

Shares Amount

% Ownership

Director

10/01/2011

 

 

 

 

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.

 

 

LIGABUE

IVANNO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

BORGO SAN LORENZO S.R.L.

Rubiera (RE) - IT -

01951660354

Director

Active

Registered

SERMAT - SOCIETA' A RESPONSABILITA' LIMITATA ABBREVIABILE IN SERMAT S.R.L.

Sassuolo (MO) - IT -

00920950359

Chairman

Withdrawn

Registered

SERMAT - SOCIETA' A RESPONSABILITA' LIMITATA ABBREVIABILE IN SERMAT S.R.L.

Sassuolo (MO) - IT -

00920950359

Director

Active

Registered

SERMAT - SOCIETA' A RESPONSABILITA' LIMITATA ABBREVIABILE IN SERMAT S.R.L.

Sassuolo (MO) - IT -

00920950359

Board Chairman

Active

Registered

VETTA - COSTRUZIONI MECCANICHE PER CERAMICHE S.N.C. DI BABBINI PAOLO E C. ABBREV

Pavullo nel Frignano (MO) - IT -

01328260367

Partner

Withdrawn

Ceased

 

 

BIGI

ERMES

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

FIMEC - S.R.L.

Fiorano Modenese (MO) - IT -

01351260367

Sole Director

Active

Registered

LB GROUP S.R.L.

Fiorano Modenese (MO) - IT -

03164230363

Managing Director

Active

Registered

LB GROUP S.R.L.

Fiorano Modenese (MO) - IT -

03164230363

Director

Active

Registered

LB GROUP S.R.L.

Fiorano Modenese (MO) - IT -

03164230363

Board Chairman

Active

Registered

SERMAT - SOCIETA' A RESPONSABILITA' LIMITATA ABBREVIABILE IN SERMAT S.R.L.

Sassuolo (MO) - IT -

00920950359

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

Fimec - S.r.l.

Fiorano Modenese - IT -

01351260367

2.038.400 .Eur

98,00

MUCCI LORIS

Fiorano Modenese - IT -

MCCLRS53P05F503P

41.600 .Eur

2,00

 

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

Euroelettra Sistemi S.p.a.

Reggio Emilia - IT -

02226610364

542.935 .Eur

94,92

 

 

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

Via

Ghiarola Nuova

, 118/e-f-g

- 41042

- Fiorano Modenese

(MO)

- IT -

 

 

 

 

PHONE

: 0536/995111

 

 

 

 

FAX

: 0536/832812

 

 

 

 

Email

: lb@lb.modena.it

 

 

 

 

Employees

: 99

 

 

 

 

Assistants

: 4

 

Fittings and Equipment for a value of 230.000

Eur

 

Stocks for a value of 5.410.000

Eur

 

Work in progress for a value of 3.280.000

Eur

 

Trade organization: direct or by agents.

Sales area on a national scale.

Transports are mainly done using own vehicles and third parties ones

 

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- direct orders from foreign companies

Company generally pays its suppliers within 30/90 days.

The most used payment modality is the bank transfer one.

 

Export is mainly towards:

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

De facto company

General partnership

21/02/1978

General partnership

Joint stock company

04/02/1983

 

EX-MEMBERS / EX-POSITIONS:

 

 

Guiducci

Giorgio

 

 

 

Born in Scandiano

on 30/10/1939

- Fiscal Code : GDCGRG39R30I496I

 

 

 

Residence :

Via

Moncalieri

, 9

- 41049

Sassuolo

(MO)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Benassi

Pier Corrado

 

 

 

Born in Sassuolo

on 21/09/1951

- Fiscal Code : BNSPCR51P21I462F

 

 

 

Residence :

Viale

Xx Settembre

, 28

- 41049

Sassuolo

(MO)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

 

Dal Borgo

Marco

 

 

 

Born in Reggio Emilia

on 16/09/1961

- Fiscal Code : DLBMRC61P16H223S

 

 

 

Residence :

Via

Clelia

, 33

- 41049

Sassuolo

(MO)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Francia

Cristina

 

 

 

Born in Reggio Emilia

on 26/09/1965

- Fiscal Code : FRNCST65P66H223S

 

 

 

Residence :

Via

C. Battisti

, 15

- 42048

Rubiera

(RE)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Ligabue

Serena

 

 

 

Born in Sassuolo

on 07/08/1977

- Fiscal Code : LGBSRN77M57I462L

 

 

 

Residence :

Via

Indipendenza

, 151

- 41049

Sassuolo

(MO)

- IT -

 

Ex-Postions

Director

 

CEASINGS/INCORPORATIONS/MERGES:

 

 

Project of merging by taking over of

 

 

 

L.B. ENGINEERING S.R.L.

 

 

 

, Fiorano Modenese (mo)

(MO)

- IT -

 

 

 

Fiscal Code: 00179530365

 

 

 

Date

Merging/splitting-up project :

27/12/1996

 

 

The firm absorbed by merging of

 

 

 

L.B. ENGINEERING S.R.L.

 

 

 

, Fiorano Modenese (mo)

(MO)

- IT -

 

 

 

Fiscal Code: 00179530365

 

 

 

Date

:

11/12/1997

 

 

Project of merging by taking over of

 

 

 

Dinamica S.r.l.

 

 

 

Via

Vignola

, 17

, 41053

, Maranello

(MO)

- IT -

 

 

Fiscal Code: 02220570366

 

 

Date

Merging/splitting-up project :

15/09/1998

 

The firm absorbed by merging of

 

 

 

Dinamica S.r.l.

 

 

Via

Vignola

, 17

, 41053

, Maranello

(MO)

- IT -

 

 

Fiscal Code: 02220570366

 

 

Date

:

19/04/1999

 

Splitting-up and setting-up of a new company

 

 

 

LB GROUP S.R.L.

 

 

, 41042

, Fiorano Modenese

(MO)

- IT -

 

 

Date

Splitting-up :

21/11/2007

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

553.348 - 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 1978

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. ; in the last financial year a loss was registered (r.o.e. -3,49%) Business volume is falling in the last financial year.

A loss is registered as to the operating result (-2,19%).

The operating loss is equal to Eur. -692.647.

During the latest financial year the gross operating margin amounted to Eur. 59.940 growing by more then 100% if compared to the year before.

The financial status of the company is fairly balanced with an indebtedness level of 1,04 and decreasing as against 2008.

The equity capital is equal to Eur. 14.779.823 , unchanged as opposed to the preceding year.

Total debts (both short and M/L term) equals Eur. 15.349.557, , with a fall of -21,52%.

The recourse to financial credit is within the limits; on the other hand the recourse to suppliers' credit is rated as fairly high however still within the sector's average.

Liquidity is however good.

Trade credits are collected slowly, average term is 209,73 days. within the standard level of the average of the sector.

During financial year 2009 the cash flow amounted to Eur. 236.290

In the last financial year labour cost was of Eur. 5.711.843, with a 19,16% incidence on total costs of production. , whereas 18,05% is the incidence on sales revenues.

If compared to the sales volume (-0,18%), the impact of the financial charges is limited.

Financial Data

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

31.647.977

Profit (Loss) for the period

-516.297

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

43.642.403

Profit (Loss) for the period

-1.403.332

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

40.463.868

Profit (Loss) for the period

1.191.283

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

40.512.540

Profit (Loss) for the period

1.492.723

 

 

Complete balance-sheet for the year

31/12/2005

(in Eur

x 1 )

 

Item Type

Value

Sales

28.001.257

Profit (Loss) for the period

677.771

 


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.

1.819.058

1.466.920

926.447

. . Industrial patent rights

5.920

3.602

20.897

. . Concessions,licenses,trademarks,etc.

50.213

68.082

73.281

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

1.875.191

1.538.604

1.020.625

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

220.942

125.674

160.301

. . Industrial and commercial equipment

12.335

25.321

217.581

. . Other assets

191.274

235.084

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

424.551

386.079

377.882

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

17

17

17

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

17

17

17

. . Financial receivables

3.844

3.844

4.692

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

3.844

3.844

4.692

. . . 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

3.844

3.844

4.692

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

3.844

3.844

4.692

. . Other securities

986.001

986.001

2.325.042

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

989.862

989.862

2.329.751

Total fixed assets

3.289.604

2.914.545

3.728.258

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

1.303.598

1.401.616

1.453.696

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

3.278.515

6.747.364

12.588.450

. . Finished goods

731.671

724.140

757.633

. . Advance payments

100.000

157.600

62.625

. Total Inventories

5.413.784

9.030.720

14.862.404

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

19.601.216

23.618.451

26.245.922

. . Beyond 12 months

3.193.560

457.380

2.772.657

. . Trade receivables

18.437.386

19.336.888

24.093.759

. . . . Within 12 months

15.276.402

18.890.211

22.018.566

. . . . Beyond 12 months

3.160.984

446.677

2.075.193

. . 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

3.259.405

3.987.917

3.225.702

. . . . Within 12 months

3.231.451

3.987.917

3.225.702

. . . . Beyond 12 months

27.954

 

 

. . Receivables for anticipated taxes

659.873

490.136

25.215

. . . . Within 12 months

655.251

479.433

7.817

. . . . Beyond 12 months

4.622

10.703

17.398

. . Receivables due from third parties

438.112

260.890

1.673.903

. . . . Within 12 months

438.112

260.890

993.837

. . . . Beyond 12 months

 

 

680.066

. Total Credits not held as fixed assets

22.794.776

24.075.831

29.018.579

. 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

37.892

217.639

2.656.969

. . Checks

 

 

 

. . Banknotes and coins

12.265

4.497

3.224

. Total Liquid funds

50.157

222.136

2.660.193

Total current assets

28.258.717

33.328.687

46.541.176

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

 

 

39.835

Total adjustments accounts

65.169

131.460

39.835

TOTAL ASSETS

31.613.490

36.374.692

50.309.269

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

2.080.000

2.080.000

2.080.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

165.992

165.992

165.992

. Legal reserve

416.000

416.000

416.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

12.634.128

14.037.459

12.846.174

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

-516.297

-1.403.332

1.191.283

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

14.779.823

15.296.119

16.699.449

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

17.276

34.553

51.831

. . Other funds

335.697

335.697

335.697

Total Reserves for Risks and Charges

352.973

370.250

387.528

Employee termination indemnities

1.120.884

1.133.277

1.880.203

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

15.349.557

19.409.360

31.018.126

. . . . Beyond 12 months

 

150.068

319.133

. . 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

3.041.128

2.707.275

34.709

. . . . Within 12 months

3.041.128

2.707.275

34.709

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

150.068

223.990

441.393

. . . . Within 12 months

150.068

73.922

144.213

. . . . Beyond 12 months

 

150.068

297.180

. . Advances from customers

531.120

2.001.758

5.025.373

. . . . Within 12 months

531.120

2.001.758

5.025.373

. . . . Beyond 12 months

 

 

 

. . Trade payables

10.058.072

10.545.240

19.978.116

. . . . Within 12 months

10.058.072

10.545.240

19.956.163

. . . . Beyond 12 months

 

 

21.953

. . 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

363.813

332.451

373.576

. . . . Within 12 months

363.813

332.451

373.576

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

298.325

273.521

252.534

. . . . Within 12 months

298.325

273.521

252.534

. . . . Beyond 12 months

 

 

 

. . Other payables

907.031

3.475.193

5.231.558

. . . . Within 12 months

907.031

3.475.193

5.231.558

. . . . Beyond 12 months

 

 

 

Total accounts payable

15.349.557

19.559.428

31.337.259

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

 

 

4.830

Total adjustment accounts

10.253

15.618

4.830

TOTAL LIABILITIES

31.613.490

36.374.692

50.309.269

 

 

 

 

 

 

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

31.647.977

43.642.403

40.463.868

. Changes in work in progress

7.531

-33.493

-133.482

. Changes in semi-manufact. products

-3.468.849

-5.841.085

7.555.945

. Capitalization of internal work

898.585

907.203

926.447

. Other income and revenues

28.584

148.373

239.021

. . Contributions for operating expenses

 

 

83.138

. . Different income and revenues

28.584

148.373

155.883

Total value of production

29.113.828

38.823.401

49.051.799

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

16.700.453

23.285.951

31.958.682

. Services received

5.619.520

10.508.484

10.357.560

. Leases and rentals

530.625

488.512

156.896

. Payroll and related costs

5.711.843

5.533.670

4.974.525

. . Wages and salaries

4.103.661

3.984.202

3.562.155

. . Social security contributions

1.323.228

1.283.649

1.162.477

. . Employee termination indemnities

284.954

265.819

249.893

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

752.587

583.093

349.030

. . Amortization of intangible fixed assets

613.106

463.356

96.247

. . Amortization of tangible fixed assets

139.481

119.737

124.701

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

128.082

. Changes in raw materials

98.017

52.081

-344.869

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

393.430

84.450

239.189

Total production costs

29.806.475

40.536.241

47.691.013

Diff. between value and cost of product.

-692.647

-1.712.840

1.360.786

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

 

 

508.644

. . 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

 

 

508.644

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-56.214

-80.678

-84.508

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

-56.214

-80.678

 

Total financial income and expense

-56.214

-80.678

424.136

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

194.967

2

1

. . Gains on disposals

 

 

 

. . Other extraordinary income

194.967

2

1

. Extraordinary expense

-17.402

-3.106

-4.067

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

-4.067

. . Other extraordinary expense

-17.402

-3.106

 

Total extraordinary income and expense

177.565

-3.104

-4.066

Results before income taxes

-571.296

-1.796.622

1.780.856

. Taxes on current income

-54.999

-393.290

589.573

. . current taxes

 

 

497.402

. . differed taxes(anticip.)

-54.999

-393.290

92.171

. Net income for the period

-516.297

-1.403.332

1.191.283

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-516.297

-1.403.332

1.191.283

 

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

0,10

0,08

0,07

0,15

Elasticity Ratio

Units

0,89

0,92

0,92

0,82

Availability of stock

Units

0,17

0,25

0,29

0,17

Total Liquidity Ratio

Units

0,72

0,67

0,62

0,60

Quick Ratio

Units

0,00

0,01

0,05

0,05

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,04

1,25

1,69

2,84

Self Financing Ratio

Units

0,47

0,42

0,33

0,19

Capital protection Ratio

Units

0,89

0,96

0,80

0,63

Liabilities consolidation quotient

Units

0,07

0,07

0,07

0,18

Financing

Units

1,04

1,28

1,87

3,63

Permanent Indebtedness Ratio

Units

0,50

0,46

0,37

0,37

M/L term Debts Ratio

Units

0,04

0,04

0,04

0,10

Net Financial Indebtedness Ratio

Units

0,21

0,18

0,00

0,28

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

4,83

5,69

5,06

2,07

Current ratio

Units

1,84

1,72

1,50

1,31

Acid Test Ratio-Liquidity Ratio

Units

1,49

1,25

1,02

0,99

Structure's primary quotient

Units

4,49

5,25

4,47

1,23

Treasury's primary quotient

Units

0,00

0,01

0,08

0,08

Rate of indebtedness ( Leverage )

%

213,90

237,80

301,26

516,03

Current Capital ( net )

Value

12.909.160

13.919.327

15.523.050

383.270

RETURN

 

 

 

 

 

Return on Sales

%

0,75

- 1,88

3,80

4,51

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

%

- 3,49

- 9,17

7,13

10,87

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

%

- 3,87

- 11,75

10,66

31,72

Return on Investment ( R.O.I. )

%

- 2,19

- 4,71

2,70

6,95

Return/ Sales

%

- 2,19

- 3,92

3,36

5,82

Extra Management revenues/charges incid.

%

n.c.

n.c.

87,54

36,77

Cash Flow

Value

236.290

-820.239

1.540.313

134.001

Operating Profit

Value

-692.647

-1.712.840

1.360.786

162.511

Gross Operating Margin

Value

59.940

-1.129.747

1.709.816

245.458

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

209,73

159,51

214,34

130,15

Debts to suppliers average term

Days

158,46

110,73

169,30

160,21

Average stock waiting period

Days

61,58

74,49

132,22

51,44

Rate of capital employed return ( Turnover )

Units

1,00

1,20

0,80

1,22

Rate of stock return

Units

5,85

4,83

2,72

6,86

Labour cost incidence

%

18,05

12,68

12,29

18,01

Net financial revenues/ charges incidence

%

- 0,18

- 0,18

1,04

- 0,96

Labour cost on purchasing expenses

%

19,16

13,65

10,43

18,88

Short-term financing charges

%

0,37

0,41

0,26

2,20

Capital on hand

%

99,89

83,35

124,33

81,27

Sales pro employee

Value

177.797

253.734

470.510

205.161

Labour cost pro employee

Value

32.089

32.172

57.843

36.334

 

 

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:

 

100.000Eur.

 

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 expences 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 472 significant companies.

 

The companies cash their credits on an average of 130 dd.

The average duration of suppliers debts is about 160 dd.

The sector's profitability is on an average of 4,51%.

The labour cost affects the turnover in the measure of 18,01%.

Goods are held in stock in a range of 51 dd.

The difference between the sales volume and the resources used to realize it is about 1,22.

The employees costs represent the 18,88% 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.44.93

UK Pound

1

Rs.72.92

Euro

1

Rs.64.34

 

 

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.