MIRA INFORM REPORT

 

 

Report Date :           

18.10.2011

 

IDENTIFICATION DETAILS

 

Name :

HUBER S.R.L.

 

 

Registered Office :

Via Alois Kuperion, 21,

39012 - Merano (BZ)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

16.06.1976

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Wholesale of plumbing, heating and airconditioning equipment and supplies

 

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

 

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 – 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 

 

Huber s.r.l.

 

Via Alois Kuperion, 21

 

39012 - Merano (BZ) -IT-

 

 

Summary

 

Fiscal Code

:

00381900216

Legal Form

:

Limited liability company

start of Activities

:

11/05/1977

Equity

:

Over 2.582.254 Eur

Turnover Range

:

12.750.000/15.500.000 Eur

Number of Employees

:

from 51 to 70

 

 

Activity

 

Wholesale of plumbing, heating and airconditioning equipment and supplies

Retail sale of hardware, paints, flat glass and electrical and plumb

ing and heating materials

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00381900216

 

Foreign Trade Reg. no. : BZ003689 since 18/09/1997

 

Foreign Trade Reg. no. : 0003689 of Bolzano

 

Chamber of Commerce no. : 79889 of Bolzano since 23/06/1976

 

V.A.T. Code : 00381900216

 

R. E. C. no. : 16462 of Bolzano

 

Tribunal Co. Register : 4379 of Bolzano

 

Foundation date

: 16/06/1976

Establishment date

: 16/06/1976

Start of Activities

: 11/05/1977

Legal duration

: 31/12/2030

Nominal Capital

: 62.000

Eur

Subscribed Capital

: 62.000

Eur

Paid up Capital

: 62.000

Eur

 

Members

 

Huber

Julius

 

 

Born in Bolzano

(BZ)

on 08/02/1959

- Fiscal Code : HBRJLS59B08A952Z

 

 

Residence :

Via

Via Delle Palade

, 4

- 39012

Merano

(BZ)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

01/09/2009

 

 

 

No Protests registered

 

Huber

Joseph

 

 

Born in Bolzano

(BZ)

on 28/02/1938

- Fiscal Code : HBRJPH38B28A952I

 

 

Residence :

Via Alois Kuperion

, 23

- 39012

Merano

(BZ)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

01/09/2009

 

 

Board Chairman

01/09/2009

 

 

 

No Protests registered

 

Niederstaetter

Brigitte

 

 

Born in Nuerenberg

on 22/06/1941

- Fiscal Code : NDRBGT41H62Z112F

 

 

Residence :

Via Alois Kuperion

, 23

- 39012

Merano

(BZ)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

01/09/2009

 

 

Assistant board Chairman

01/09/2009

 

 

 

No Protests registered

 

Huber

Guenther

 

 

Born in Merano

(BZ)

on 28/07/1969

- Fiscal Code : HBRGTH69L28F132L

 

 

Residence :

Via Virgilio

, 59/A

- 39012

Merano

(BZ)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

01/09/2009

 

 

 

No Protests registered

 

Huber

Andreas

 

 

Born in Bolzano

(BZ)

on 28/04/1961

- Fiscal Code : HBRNRS61D28A952K

 

 

Residence :

Via Josef Weingartner

, 52

- 39022

Lagundo

(BZ)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

01/09/2009

 

 

 

No Protests registered

 

Companies connected to members *

 

*checkings have been performed on a national scale.

In this module the companies in which members hold/held positions are listed.

 

The Members of the subject firm are not reported to be Members in other companies.

 

 


Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Huber Julius

Merano - IT -

HBRJLS59B08A952Z

12.400 .Eur

20,00

Huber Joseph

Merano - IT -

HBRJPH38B28A952I

12.400 .Eur

20,00

Niederstaetter Brigitte

Merano - IT -

NDRBGT41H62Z112F

12.400 .Eur

20,00

Huber Guenther

Merano - IT -

HBRGTH69L28F132L

12.400 .Eur

20,00

Huber Andreas

Lagundo - IT -

HBRNRS61D28A952K

12.400 .Eur

20,00

 

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

I.t.s.r.- Distributori Idro-termo Sanitari E Rivestimenti Del Tri Veneto - Socie

Castelfranco Veneto - IT -

03792020269

1.667 .Eur

8,33

 

 

Active

Nest Group Societa' Consortile A R.l.

Castelfranco Veneto - IT -

04327630267

1.000 .Eur

5,55

 

 

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 16/06/1976

 

 

 

 

 

Via

Alois Kuperion

, 21

- 39012

- Merano

(BZ)

- IT -

 

 

 

 

Total Surface: 350 Sq.mt.

 

 

 

 

PHONE

: 0473/204300

 

 

 

 

FAX

: 0473/204343

 

 

 

 

Website

: WWW.HUBER.IT

 

-

Branch

(Warehouse )

since 07/11/1996

 

 

 

 

 

Via Castel Firmiano

, 35 Loc. CASTEL FIRMIANO

- 39100

- Bolzano

(BZ)

- IT -

 

-

Branch

(Warehouse )

since 02/10/2000

 

 

 

 

 

Via Rio Sinigo

, 17

- 39012

- Merano

(BZ)

- IT -

 

-

Branch

(Store )

since 10/10/2008

 

 

 

 

 

Via Alois Kuperion

, 1

- 39012

- Merano

(BZ)

- IT -

 

-

Branch

(Store )

since 18/05/2010

 

 

 

 

 

Foerche

, 34 Loc. SCIAVES

- 39040

- Naz Sciaves

(BZ)

- IT -

 

 

 

 

Employees

: 52

 

 

 

 

Active partners

: 3

 

Fittings and Equipment for a value of 490.000

Eur

 

Stocks for a value of 3.130.000

Eur

 

Vehicles : 3.

 

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Limited partnership

01/02/1989

 

EX-MEMBERS / EX-POSITIONS:

 

Huber Josef

 

 

 

Born in Bolzano

on 28/02/1938

- Fiscal Code : HBRJSF38B28A952P

 

 

Fiscal residence :

Via

Alois Kuperion

, 23

- 39012

Merano

(BZ)

- IT -

 

Ex-Postions

General Partner

Partner

 

Niederstatter in Huber Brigitte

 

 

 

Born in Nuernberg

on 22/06/1941

 

Ex-Postions

General Partner

Partner

 

Huber

Julius

 

 

Born in Bolzano

on 08/02/1959

- Fiscal Code : HBRJLS59B08A952Z

 

 

Residence :

Via

Via Delle Palade

, 4

- 39012

Merano

(BZ)

- IT -

 

Ex-Postions

Partner

Limited Partner

 

Huber Guenther

 

 

 

Born in Merano

on 28/07/1969

 

Ex-Postions

Limited Partner

 

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

 

The company is active since 1977

Balance sheets for the years 2008, 2009 and 2010 were analyzed.

Unstable economic results mark the company's financial state of affairs. yet with a positive result in the 2010 (r.o.e. 1,07%). In the last financial year an increase in the turnover has been registered (+10,88%).

The operating result in 2010 was positive (2,08%) and reflects the field's average.

The amount of the operating result for the year 2010 is of Eur. 381.700 showing an upward trend more then 100% compared to the previous financial year.

The gross operating margin of the latest financial year is of Eur. 733.878 with a 51,05% increase as opposed to the preceding year.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,71) which is yet rising if compared to 2009.

The equity capital is equal to Eur. 9.880.889 on the same levels as the year before.

During the last financial year total debts volume reached Eur. 7.341.764 (Eur. 344.055 were m/l term ones) increasing if compared to the previous year, during which they were equal to Eur. 5.731.436 (28,09%).

Bank and suppliers credit recourse is limited, 41,1 gg. is payment average period which is also lower than the sector average.

The management determines a good range of liquidity.

Due from customers average term is high and equal to 110,36 days. even if compared to the average of the sector.

2010 financial year closed with a cash flow of Eur. 458.198

In the last financial year labour cost was of Eur. 2.155.214, with a 14,6% incidence on total costs of production. , with a 14,63% incidence on turnover.

Financial charges have a limited incidence (-0,14%) on sales volume.



Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1 )

 

Item Type

Value

Sales

14.728.665

Profit (Loss) for the period

106.020

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

13.283.238

Profit (Loss) for the period

-67.120

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

14.657.084

Profit (Loss) for the period

90.211

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

15.277.284

Profit (Loss) for the period

279.810

 

 

 

Complete balance-sheet for the year

30/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

15.172.770

Profit (Loss) for the period

204.023




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.

 

 

 

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

27.198

29.321

21.986

. Total Intangible Fixed Assets

27.198

29.321

21.986

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

9.275.606

9.500.157

9.725.566

. . Plant and machinery

312.482

23.338

29.095

. . Industrial and commercial equipment

181.103

184.328

181.907

. . Other assets

 

 

 

. . Assets under construction and advances

230.913

28.650

29.550

. Total Tangible fixed assets

10.000.104

9.736.473

9.966.118

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

1.667

1.667

1.667

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

1.667

1.667

1.667

. . 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

1.667

1.667

1.667

Total fixed assets

10.028.969

9.767.461

9.989.771

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

3.127.279

2.477.352

2.752.352

. . Advance payments

 

 

 

. Total Inventories

3.127.279

2.477.352

2.752.352

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

4.593.074

3.891.441

5.156.851

. . Beyond 12 months

 

 

 

. . Trade receivables

4.515.111

3.780.227

4.591.263

. . . . Within 12 months

4.515.111

3.780.227

4.591.263

. . . . 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

 

114

68.680

. . . . Within 12 months

 

114

68.680

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

77.963

111.100

496.908

. . . . Within 12 months

77.963

111.100

496.908

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

4.593.074

3.891.441

5.156.851

. 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

 

 

 

. . Checks

 

 

 

. . Banknotes and coins

1.058

548

2.037

. Total Liquid funds

1.058

548

2.037

Total current assets

7.721.411

6.369.341

7.911.240

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

631.597

462.903

529.068

Total adjustments accounts

631.597

462.903

529.068

TOTAL ASSETS

18.381.977

16.599.705

18.430.079

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

62.000

62.000

62.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

8.833.435

8.833.435

8.833.435

. Legal reserve

87.919

87.919

83.369

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

791.515

858.635

772.974

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

106.020

-67.120

90.211

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

9.880.889

9.774.869

9.841.989

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

6.073

. . Taxation fund, also differed

 

 

 

. . Other funds

1.365

3.650

 

Total Reserves for Risks and Charges

1.365

3.650

6.073

Employee termination indemnities

677.261

675.969

646.902

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

6.997.709

5.719.215

7.399.684

. . . . Beyond 12 months

344.055

12.221

167.268

. . 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

5.317.299

4.194.694

5.201.118

. . . . Within 12 months

4.973.244

4.182.473

5.033.850

. . . . Beyond 12 months

344.055

12.221

167.268

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

1.450.633

1.091.733

1.869.038

. . . . Within 12 months

1.450.633

1.091.733

1.869.038

. . . . 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

255.572

228.823

297.622

. . . . Within 12 months

255.572

228.823

297.622

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

84.189

76.528

74.466

. . . . Within 12 months

84.189

76.528

74.466

. . . . Beyond 12 months

 

 

 

. . Other payables

234.071

139.658

124.708

. . . . Within 12 months

234.071

139.658

124.708

. . . . Beyond 12 months

 

 

 

Total accounts payable

7.341.764

5.731.436

7.566.952

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

480.698

413.781

368.163

Total adjustment accounts

480.698

413.781

368.163

TOTAL LIABILITIES

18.381.977

16.599.705

18.430.079

 

 

 

 

 

 

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

14.728.665

13.283.238

14.657.084

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

18.389

 

 

. Other income and revenues

396.918

351.028

292.377

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

396.918

351.028

292.377

Total value of production

15.143.972

13.634.266

14.949.461

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

11.358.076

9.329.015

10.745.970

. Services received

868.232

865.609

891.301

. Leases and rentals

481.103

487.027

611.985

. Payroll and related costs

2.155.214

2.026.732

1.997.983

. . Wages and salaries

1.586.680

1.489.939

1.461.967

. . Social security contributions

477.631

447.557

445.670

. . Employee termination indemnities

89.557

86.842

88.804

. . Pension and similar

 

 

 

. . Other costs

1.346

2.394

1.542

. Amortization and depreciation

352.178

326.465

143.571

. . Amortization of intangible fixed assets

20.192

19.017

15.324

. . Amortization of tangible fixed assets

309.297

288.452

105.175

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

22.689

18.996

23.072

. Changes in raw materials

-649.926

275.000

-7.066

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

197.395

165.056

77.788

Total production costs

14.762.272

13.474.904

14.461.532

Diff. between value and cost of product.

381.700

159.362

487.929

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

110.222

103.950

92.386

. . 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

110.222

103.950

92.386

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-131.073

-149.379

-329.086

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-20.851

-45.429

-236.700

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

 

 

 

. . Gains on disposals

 

 

 

. . Other extraordinary income

 

 

 

. Extraordinary expense

-3

 

-3.298

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-3

 

-3.298

Total extraordinary income and expense

-3

 

-3.298

Results before income taxes

360.846

113.933

247.931

. Taxes on current income

254.826

181.053

157.720

. . current taxes

254.826

181.053

 

. . differed taxes(anticip.)

 

 

 

. Net income for the period

106.020

-67.120

90.211

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

106.020

-67.120

90.211

 

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

0,55

0,59

0,54

0,13

Elasticity Ratio

Units

0,42

0,38

0,43

0,86

Availability of stock

Units

0,17

0,15

0,15

0,43

Total Liquidity Ratio

Units

0,25

0,23

0,28

0,31

Quick Ratio

Units

0,00

0,00

0,00

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,71

0,59

0,75

3,98

Self Financing Ratio

Units

0,54

0,59

0,53

0,15

Capital protection Ratio

Units

0,98

1,00

0,98

0,63

Liabilities consolidation quotient

Units

0,15

0,12

0,11

0,18

Financing

Units

0,74

0,59

0,77

5,26

Permanent Indebtedness Ratio

Units

0,59

0,63

0,58

0,33

M/L term Debts Ratio

Units

0,06

0,04

0,04

0,11

Net Financial Indebtedness Ratio

Units

0,54

0,43

0,53

0,90

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,09

1,07

1,07

2,05

Current ratio

Units

1,10

1,11

1,07

1,18

Acid Test Ratio-Liquidity Ratio

Units

0,66

0,68

0,70

0,51

Structure's primary quotient

Units

0,99

1,00

0,99

1,01

Treasury's primary quotient

Units

0,00

0,00

0,00

0,05

Rate of indebtedness ( Leverage )

%

186,04

169,82

187,26

648,19

Current Capital ( net )

Value

723.702

650.126

511.556

102.498

RETURN

 

 

 

 

 

Return on Sales

%

3,11

1,95

1,60

2,38

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

%

1,07

- 0,69

0,92

3,81

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

%

3,65

1,17

2,52

11,92

Return on Investment ( R.O.I. )

%

2,08

0,96

2,65

3,28

Return/ Sales

%

2,59

1,20

3,33

3,01

Extra Management revenues/charges incid.

%

27,78

- 42,12

18,49

24,55

Cash Flow

Value

458.198

259.345

233.782

25.464

Operating Profit

Value

381.700

159.362

487.929

32.755

Gross Operating Margin

Value

733.878

485.827

631.500

54.739

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

110,36

102,45

112,77

61,66

Debts to suppliers average term

Days

41,10

36,79

54,93

139,97

Average stock waiting period

Days

76,44

67,14

67,60

132,27

Rate of capital employed return ( Turnover )

Units

0,80

0,80

0,80

1,09

Rate of stock return

Units

4,71

5,36

5,33

2,67

Labour cost incidence

%

14,63

15,26

13,63

10,50

Net financial revenues/ charges incidence

%

- 0,14

- 0,34

- 1,61

- 1,44

Labour cost on purchasing expenses

%

14,60

15,04

13,82

10,43

Short-term financing charges

%

1,79

2,61

4,35

2,33

Capital on hand

%

124,80

124,97

125,74

91,36

Sales pro employee

Value

300.585

271.086

299.124

286.155

Labour cost pro employee

Value

43.983

41.361

40.775

32.315

 

 

Market / Territory Data

 

Population living in the province

:

477.067

Population living in the region

:

974.613

Number of families in the region

:

383.892

 

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

 

- per food products

:

373

- per non food products

:

2.001

- per energy consume

:

121

 


Sector Data

 

The values are calculated on a base of 4.015 significant companies.

 

The companies cash their credits on an average of 61 dd.

The average duration of suppliers debts is about 139 dd.

The sector's profitability is on an average of 2,38%.

The labour cost affects the turnover in the measure of 10,50%.

Goods are held in stock in a range of 132 dd.

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

The employees costs represent the 10,43% of the production costs.

 

Statistical Detrimental Data

 

The area is statistically considered lowly risky.

In the region 2.078 protested subjects are found; in the province they count to 1.228.

The insolvency index for the region is 0,22, , while for the province it is 0,26.

Total Bankrupt companies in the province : 1.448.

Total Bankrupt companies in the region : 2.539.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.48.89

UK Pound

1

Rs.77.31

Euro

1

Rs.67.79

 

 

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.