MIRA INFORM REPORT

 

 

Report Date :           

30.11.2011

 

IDENTIFICATION DETAILS

 

Correct Name :

INOX TECH S.P.A.

 

 

Registered Office :

Via Aldo Moro, 10/C,

45026 - Lendinara  (RO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

15.05.1989

 

 

Com. Reg. No.:

RO041-6263

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of tubes, pipes, hollow profiles and related fittings in steel

 

 

No. of Employees :

150 Persons

 

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 – September 30th, 2011

 

Country Name

Previous Rating

                   (30.06.2011)                  

Current Rating

(30.09.2011)

Italy

a2

a2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


Company name & address 

 

Inox Tech S.p.A.

 

Via Aldo Moro, 10/C

 

45026 - Lendinara  (RO) -IT-

 

 

Summary

 

Fiscal Code

:

00873200299

Legal Form

:

Joint stock company

start of Activities

:

15/05/1989

Equity

:

Over 2.582.254 Eur

Turnover Range

:

75.000.000/100.000.000 Eur

Number of Employees

:

from 131 to 150

 

 

Credit Analysis

 

Credit Opinion

:

250.000 - Eur

 

Activity

 

Manufacture of tubes, pipes, hollow profiles and related fittings in steel (except those in refined steel)

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00873200299

 

Foreign Trade Reg. no. : RO003098 since 09/03/1992

 

Chamber of Commerce no. : 100331 of Rovigo since 13/06/1989

 

Firms' Register : RO041-6263

 

V.A.T. Code : 00873200299

 

Foundation date

: 06/04/1989

Establishment date

: 06/04/1989

Start of Activities

: 15/05/1989

Legal duration

: 31/12/2050

Nominal Capital

: 2.850.000

Eur

Subscribed Capital

: 2.850.000

Eur

Paid up Capital

: 2.850.000

Eur

 

Members

 

 

Poggio

Giuseppe

 

 

 

Born in Genova

(GE)

on 10/05/1936

- Fiscal Code : PGGGPP36E10D969T

 

 

 

Residence :

Via

Monte Grappa

, 45

- 20077

Melegnano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

05/07/2011

 

 

Director

21/06/2011

 

 

 

 

No Protests registered

 

 

Ronda

Giovanni

 

 

 

Born in Thiene

(VI)

on 26/02/1949

- Fiscal Code : RNDGNN49B26L157F

 

 

 

Residence :

Via

Monte Corno

, 1/1

- 36016

Thiene

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/06/2011

 

 

Board Chairman

21/06/2011

 

 

 

 

No Protests registered

 

 

Ronda

Maria Cristina

 

 

 

Born in Thiene

(VI)

on 22/11/1958

- Fiscal Code : RNDMCR58S62L157J

 

 

 

Residence :

Via

M. Corno

, 1/2

- 36016

Thiene

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/06/2011

 

 

 

 

No Protests registered

 

 

Guarda

Silvano

 

 

 

Born in Thiene

(VI)

on 23/01/1938

- Fiscal Code : GRDSVN38A23L157I

 

 

 

Residence :

Via

Monte Corno

, 5

- 36016

Thiene

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/06/2011

 

 

 

 

No Protests registered

 

 

Ronda

Marida

 

 

 

Born in Thiene

(VI)

on 11/12/1954

- Fiscal Code : RNDMRD54T51L157Q

 

 

 

Residence :

Via

Zanella

, 58

- 36016

Thiene

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/06/2011

 

 

 

 

No Protests registered

 

 

Ronda

Roberto

 

 

 

Born in Thiene

(VI)

on 13/11/1950

- Fiscal Code : RNDRRT50S13L157I

 

 

 

Residence :

Via

Vico Ii Mediterraneo

- 09010

Domus De Maria

(CA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/06/2011

 

 

 

 

No Protests registered

 

 

Lo Magno

Giannantonio

 

 

 

Born in Valdagno

(VI)

on 25/05/1968

- Fiscal Code : LMGGNN68E25L551Q

 

 

 

Residence :

Via

Dalle Ore

, 6/A

- 36078

Valdagno

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

 

28/04/2010

 

 

 

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.

 

 

POGGIO

GIUSEPPE

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

CPS SERVIZI SOCIETA' A RESPOSNABILITA' LIMITATA ENUNCIABILE ANCHE CPS SERVIZI S.

Piacenza (PC) - IT -

12485500156

Attorney with special power

Active

Registered

 

 

RONDA

GIOVANNI

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

ATAR S.R.L.

- -

 

Sole Director

Active

Registered

HOTELS CLUB SERVICES S.R.L.

Vicenza (VI) - IT -

03608440248

Sole Director

Active

Registered

RIMARPLAST-S.R.L.

Bassano del Grappa (VI) - IT -

00822830246

Vice-Chairman

Withdrawn

Registered

RIMARPLAST-S.R.L.

Bassano del Grappa (VI) - IT -

00822830246

Managing Director

Withdrawn

Registered

RONDA - S.R.L.

Zane' (VI) - IT -

01254530247

Vice-Chairman

Withdrawn

Ceased

RONDA - S.R.L.

Zane' (VI) - IT -

01254530247

Managing Director

Withdrawn

Ceased

RONDA ENGINEERING SRL

Zane' (VI) - IT -

02510300243

Sole Director

Active

Registered

RONDA ENGINEERING SRL

Zane' (VI) - IT -

02510300243

Board Chairman

Withdrawn

Registered

RONDA HIGH TECH SRL

Zane' (VI) - IT -

02996470247

Sole Director

Active

Registered

RONDA SPA

Zane' (VI) - IT -

00793310244

Managing Director

Withdrawn

Registered

RONDA SPA

Zane' (VI) - IT -

00793310244

Director

Active

Registered

RONDA SPA

Zane' (VI) - IT -

00793310244

Sole Director

Withdrawn

Registered

RONDA SPA

Zane' (VI) - IT -

00793310244

Assistant board Chairman

Withdrawn

Registered

RONDA SPA

Zane' (VI) - IT -

00793310244

Board Chairman

Active

Registered

SICAF S.R.L.

Zane' (VI) - IT -

01323650240

Chairman

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

Ronda Spa

Zane' - IT -

00793310244

2.478.270 .Eur

86,95

Guarda Alessandra

Vicenza - IT -

GRDLSN66R55L157Z

371.730 .Eur

13,04

 

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 29/04/1992

 

 

 

 

 

Via

Aldo Moro

, 10/C

- 45026

- Lendinara

(RO)

- IT -

 

 

 

 

PHONE

: 0425/601401

 

 

 

 

PHONE

: 0425/605400

 

 

 

 

FAX

: 0425/605499

 

-

Branch

(office )

since 16/12/2009

 

 

 

 

 

Via

Aldo Moro

, 2

- 45026

- Lendinara

(RO)

- IT -

 

 

 

 

Employees

: 143

 

Fittings and Equipment for a value of 11.740.000

Eur

 

Stocks for a value of 48.460.000

Eur

 

Trade organization: direct or by agents.

The company sells in Italy and abroad.

The company 's mainly customers are companies.

 

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

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

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

21/05/1990

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Inox Tech S.r.l.

 

21/05/1990

 

EX-MEMBERS / EX-POSITIONS:

 

Martinelli

Oreste

 

 

Born in Lendinara

on 07/05/1934

- Fiscal Code : MRTRST34E07E522C

 

 

Residence :

Via

Cappellini

, 1

- 45026

Lendinara

(RO)

- IT -

 

Ex-Postions

Vice-Chairman

 

Ferlin

Roberto

 

 

Born in LENDINARA

on 01/11/1948

- Fiscal Code : FRLRRT48S01E522B

 

 

Residence :

Via

DUCA D'AOSTA

, 20

- 45026

Lendinara

(RO)

- IT -

 

Ex-Postions

Managing Director

 

Ferlin

Antonio

 

 

Born in Castelguglielmo

on 19/08/1946

- Fiscal Code : FRLNTN46M19C122I

 

 

Residence :

Via

G.Marconi

, 4

- 45026

Lendinara

(RO)

- IT -

 

Ex-Postions

Managing Director

 

Ronda

Giovanni

 

 

Born in Thiene

on 26/02/1949

- Fiscal Code : RNDGNN49B26L157F

 

 

Residence :

Via

Monte Corno

, 1/1

- 36016

Thiene

(VI)

- IT -

 

Ex-Postions

Chairman

 

Giglioli

Gianni

 

 

Born in Reggio Emilia

on 07/01/1949

- Fiscal Code : GGLGNN49A07H223R

 

 

Residence :

Via

Giardini

, 117

- 36057

Arcugnano

(VI)

- IT -

 

Ex-Postions

 

 

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.

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

CASSA DI RISPARMIO DEL VENETO

 

 

 

 

6225

0

B.CA NAZIONALE DEL LAVORO SPA

 

 

 

 

1005

0

 

Financial and Economical Analysis

 

The company is active since 1989

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

During the last years, it achieved profits (r.o.e. 20,47% on 2010) with an increase in 2010 (+17,16%).

The return on Investment in the last financial year was positive (6,87%) and in line with the sector's average.

The operating result is positive and amounts to Eur. 8.226.791 with a 29,86% growth.

During the latest financial year the gross operating margin amounted to Eur. 10.902.850 showing an upward trend if compared to 2009.

The analysis shows a fair financial position as the indebtedness volume is acceptable (2,92) but with an increase as against the previous accounting period.

With regard to equity capital, an amount of Eur. 27.995.620 is registered. , rising by 21,83%.

Total indebtedness was equal to Eur. 91.176.531 (Eur. 7.715.903 was the value of m/l term debts) , rising as opposed to the previous year (+83,3%).

Companys' indebtedness is fairly high in relation to its net worth; payments average period is slow and higher than sector's average.

Liquidity is however good.

Trade credits average terms are slow, on average 170,4 days. besides being higher than the sector's average.

The financial management generated a cash flow of Eur. 8.406.526.

Labour cost expenses amount to Eur. 5.000.574 , representing 5,56% on the total of production costs. , whereas the incidence of such costs on sales revenues is equal to 6,54%.

The financial management has a limited economic impact, equal to -0,23% on the sales.





Financial Data

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1 )

 

Item Type

Value

Sales

76.479.597

Profit (Loss) for the period

5.730.467

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

65.273.265

Profit (Loss) for the period

4.016.568

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

132.161.051

Profit (Loss) for the period

12.434.637

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

111.082.375

Profit (Loss) for the period

7.031.730

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

79.788.682

Profit (Loss) for the period

2.583.082

 

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 31/12/2010 - 12 Mesi - Currency: Eur - Amounts x 1

 

- 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

 

Years

2010

2009

2008

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.

3.000

4.000

 

. . Industrial patent rights

26.321

8.325

1.500

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

751.665

662.258

622.371

. Total Intangible Fixed Assets

780.986

674.583

623.871

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

219.605

172.522

139.658

. . Plant and machinery

11.079.464

9.411.157

7.756.464

. . Industrial and commercial equipment

661.648

620.230

311.779

. . Other assets

490.838

515.631

380.487

. . Assets under construction and advances

 

 

496.500

. Total Tangible fixed assets

12.451.555

10.719.540

9.084.888

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

689.931

7.431

7.431

. . . Equity invest. in subsidiary companies

682.500

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

7.431

7.431

7.431

. . Financial receivables

16.789.922

14.780.422

6.400.000

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

16.789.922

14.780.422

6.400.000

. . . 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.

16.789.922

14.780.422

6.400.000

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

16.789.922

14.780.422

6.400.000

. . . Receivables due from third parties

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

17.479.853

14.787.853

6.407.431

Total fixed assets

30.712.394

26.181.976

16.116.190

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

21.558.726

9.154.200

9.535.878

. . Work in progress and semimanufactured

9.558.097

2.408.738

2.288.468

. . Work in progress on order

 

 

 

. . Finished goods

17.347.212

4.015.551

5.543.466

. . Advance payments

 

 

 

. Total Inventories

48.464.035

15.578.489

17.367.812

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

38.111.672

26.418.582

25.645.306

. . Beyond 12 months

369.458

371.408

368.443

. . Trade receivables

36.200.034

20.500.019

17.808.850

. . . . Within 12 months

36.200.034

20.500.019

17.808.850

. . . . 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.

500.085

270.834

109.000

. . . . Within 12 months

500.085

270.834

109.000

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

22.844

3.444.434

5.541.634

. . . . Within 12 months

22.844

3.444.434

5.541.634

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

1.230

3.800

8.381

. . . . Within 12 months

1.230

 

4.581

. . . . Beyond 12 months

 

3.800

3.800

. . Receivables due from third parties

1.756.937

2.570.903

2.545.884

. . . . Within 12 months

1.387.479

2.203.295

2.181.241

. . . . Beyond 12 months

369.458

367.608

364.643

. Total Credits not held as fixed assets

38.481.130

26.789.990

26.013.749

. FINANCIAL ASSETS

 

 

 

. . Equity invest. in subsidiary comp.

 

 

 

. . Equity invest. in associated companies

 

 

 

. . Equity invest. in holding companies

 

 

 

. . Other equity investments

 

 

 

. . Own shares

 

 

 

. . . Total nominale value

 

 

 

. . Other securities

 

 

 

. Total Financial Assets

 

 

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

1.750.287

4.362.920

8.797.530

. . Checks

 

 

 

. . Banknotes and coins

573

953

1.555

. Total Liquid funds

1.750.860

4.363.873

8.799.085

Total current assets

88.696.025

46.732.352

52.180.646

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

364.064

399.567

588.200

Total adjustments accounts

364.064

399.567

588.200

TOTAL ASSETS

119.772.483

73.313.895

68.885.036

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

2.850.000

2.850.000

2.850.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

570.000

570.000

570.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

18.845.153

15.541.084

7.096.450

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

5.730.467

4.016.568

12.434.637

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

27.995.620

22.977.652

22.951.087

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

20.781

. . Other funds

 

 

 

Total Reserves for Risks and Charges

 

 

20.781

Employee termination indemnities

462.766

469.124

475.696

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

83.460.628

42.927.834

38.559.210

. . . . Beyond 12 months

7.715.903

6.813.407

6.695.455

. . 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

36.295.696

23.893.016

14.087.152

. . . . Within 12 months

28.579.793

17.079.609

7.391.697

. . . . Beyond 12 months

7.715.903

6.813.407

6.695.455

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

4.037.243

3.031.698

3.725.120

. . . . Within 12 months

4.037.243

3.031.698

3.725.120

. . . . Beyond 12 months

 

 

 

. . Trade payables

48.972.050

18.706.206

20.022.959

. . . . Within 12 months

48.972.050

18.706.206

20.022.959

. . . . 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

136.198

727.778

119.759

. . . . Within 12 months

136.198

727.778

119.759

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

371.552

2.323.849

6.259.824

. . . . Within 12 months

371.552

2.323.849

6.259.824

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

356.978

333.498

327.137

. . . . Within 12 months

356.978

333.498

327.137

. . . . Beyond 12 months

 

 

 

. . Other payables

1.006.814

725.196

712.714

. . . . Within 12 months

1.006.814

725.196

712.714

. . . . Beyond 12 months

 

 

 

Total accounts payable

91.176.531

49.741.241

45.254.665

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

137.566

125.878

182.807

Total adjustment accounts

137.566

125.878

182.807

TOTAL LIABILITIES

119.772.483

73.313.895

68.885.036

 

 

 

 

 

 

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

76.479.597

65.273.265

132.161.051

. Changes in work in progress

20.481.021

-1.407.645

-6.041.816

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

1.269.050

963.482

1.024.649

. . Contributions for operating expenses

128.147

119.026

71.824

. . Different income and revenues

1.140.903

844.456

952.825

Total value of production

98.229.668

64.829.102

127.143.884

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

83.092.737

40.772.691

68.435.948

. Services received

9.608.600

8.655.532

11.966.243

. Leases and rentals

1.931.613

1.492.628

1.012.218

. Payroll and related costs

5.000.574

4.428.504

4.117.862

. . Wages and salaries

3.548.336

3.138.175

2.883.722

. . Social security contributions

1.243.299

1.094.686

1.050.464

. . Employee termination indemnities

208.939

194.043

183.676

. . Pension and similar

 

 

 

. . Other costs

 

1.600

 

. Amortization and depreciation

2.676.059

2.219.804

2.002.035

. . Amortization of intangible fixed assets

300.855

210.374

165.959

. . Amortization of tangible fixed assets

2.192.270

1.988.625

1.812.810

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

182.934

20.805

23.266

. Changes in raw materials

-12.404.526

381.678

17.810.040

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

97.820

543.257

2.511.016

Total production costs

90.002.877

58.494.094

107.855.362

Diff. between value and cost of product.

8.226.791

6.335.008

19.288.522

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

602.915

237.705

254.164

. . Financ.income from receivables

229.232

158.162

103.619

. . . 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

364.598

43.276

 

. . Financ.income other than the above

9.085

36.267

150.545

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-776.907

-509.967

-1.106.675

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

-74.581

392.646

Total financial income and expense

-173.992

-272.262

-852.511

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

 

 

1

. . Gains on disposals

 

 

 

. . Other extraordinary income

 

 

1

. Extraordinary expense

 

-488

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

 

-488

 

Total extraordinary income and expense

 

-488

1

Results before income taxes

8.052.799

6.062.258

18.436.012

. Taxes on current income

2.322.332

2.045.690

6.001.375

. . current taxes

2.319.762

2.061.890

6.035.389

. . differed taxes(anticip.)

2.570

-16.200

-34.014

. Net income for the period

5.730.467

4.016.568

12.434.637

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

5.730.467

4.016.568

12.434.637

 

RATIOS

Value Type

as at 31/12/2010

as at 31/12/2009

as at 31/12/2008

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,26

0,36

0,23

0,33

Elasticity Ratio

Units

0,74

0,64

0,76

0,64

Availability of stock

Units

0,40

0,21

0,25

0,22

Total Liquidity Ratio

Units

0,34

0,42

0,51

0,41

Quick Ratio

Units

0,01

0,06

0,13

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

2,92

1,68

1,30

1,76

Self Financing Ratio

Units

0,23

0,31

0,33

0,28

Capital protection Ratio

Units

0,69

0,70

0,33

0,65

Liabilities consolidation quotient

Units

0,10

0,17

0,19

0,21

Financing

Units

3,26

2,16

1,97

2,32

Permanent Indebtedness Ratio

Units

0,30

0,41

0,44

0,44

M/L term Debts Ratio

Units

0,07

0,10

0,10

0,10

Net Financial Indebtedness Ratio

Units

1,23

0,85

0,23

1,23

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,18

1,16

1,87

1,38

Current ratio

Units

1,06

1,09

1,35

1,17

Acid Test Ratio-Liquidity Ratio

Units

0,48

0,73

0,90

0,80

Structure's primary quotient

Units

0,91

0,88

1,42

0,84

Treasury's primary quotient

Units

0,02

0,10

0,23

0,02

Rate of indebtedness ( Leverage )

%

427,83

319,07

300,14

353,85

Current Capital ( net )

Value

5.235.397

3.804.518

13.621.436

1.089.006

RETURN

 

 

 

 

 

Return on Sales

%

10,99

9,55

10,92

4,21

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

%

20,47

17,48

54,18

5,65

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

%

28,76

26,38

80,33

10,45

Return on Investment ( R.O.I. )

%

6,87

8,64

28,00

5,10

Return/ Sales

%

10,76

9,71

14,59

5,37

Extra Management revenues/charges incid.

%

69,66

63,40

64,47

32,26

Cash Flow

Value

8.406.526

6.236.372

14.436.672

656.825

Operating Profit

Value

8.226.791

6.335.008

19.288.522

725.724

Gross Operating Margin

Value

10.902.850

8.554.812

21.290.557

1.207.677

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

170,40

113,06

48,51

103,53

Debts to suppliers average term

Days

186,82

137,39

89,07

107,64

Average stock waiting period

Days

228,13

85,92

47,31

64,91

Rate of capital employed return ( Turnover )

Units

0,64

0,89

1,92

1,09

Rate of stock return

Units

1,58

4,19

7,61

5,55

Labour cost incidence

%

6,54

6,78

3,12

10,69

Net financial revenues/ charges incidence

%

- 0,23

- 0,42

- 0,65

- 1,62

Labour cost on purchasing expenses

%

5,56

7,57

3,82

11,43

Short-term financing charges

%

0,85

1,03

2,45

3,56

Capital on hand

%

156,61

112,32

52,12

91,63

Sales pro employee

Value

616.770

562.700

1.201.464

358.274

Labour cost pro employee

Value

40.327

38.176

37.435

35.860

 

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

:

244.625

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127

 

Sector Data

 

The values are calculated on a base of 185 significant companies.

 

The companies cash their credits on an average of 103 dd.

The average duration of suppliers debts is about 107 dd.

The sector's profitability is on an average of 4,21%.

The labour cost affects the turnover in the measure of 10,69%.

Goods are held in stock in a range of 64 dd.

The difference between the sales volume and the resources used to realize it is about 1,09.

The employees costs represent the 11,43% of the production costs.

 


Statistical Detrimental Data

 

The area is statistically considered moderately risky.

In the region 13.782 protested subjects are found; in the province they count to 1.048.

The insolvency index for the region is 0,30, , while for the province it is 0,43.

Total Bankrupt companies in the province : 731.

Total Bankrupt companies in the region : 16.714.

 

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.51.93

UK Pound

1

Rs.80.62

Euro

1

Rs.69.37

 

 

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.