MIRA INFORM REPORT

 

 

Report Date :           

04.09.2011

 

IDENTIFICATION DETAILS

 

Name :

TECNOPOLIMERI S.P.A.

 

 

Registered Office :

Via Solferino, 6/8/10,

20038 – Seregno (MB)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

26.09.1977

 

 

Com. Reg. No.:

MI149-24209 since 19/02/1996

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Wholesale of books, magazines and newspapers

 

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 – March 31st, 2011

 

Country Name

Previous Rating

                   (31.12.2010)                  

Current Rating

(31.03.2011)

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   Bottom of Form

Company name & address 

 

Tecnopolimeri S.p.a.

 

Via Solferino, 6/8/10

 

20038 - Seregno (MB) -IT-

 

 

Summary

 

Fiscal Code

:

00636860124

Legal Form

:

Joint stock company

start of Activities

:

26/09/1977

Equity

:

Over 2.582.254 Eur

Turnover Range

:

75.000.000/100.000.000 Eur

Number of Employees

:

from 11 to 15

 

 

Credit Analysis

 

Credit Opinion

:

250.000 - Eur

 

 

Activity

 

Wholesale of books, magazines and newspapers

Wholesale of Industrial chemical products

Wholesale of packaging

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00636860124

 

Foreign Trade Reg. no. : MB018203 since 05/02/1992

 

Foreign Trade Reg. no. : 123345 of Milano since 05/02/1992

 

Chamber of Commerce no. : 1128850 of Monza e Brianza since 20/07/2007

 

Firms' Register : MI149-24209 since 19/02/1996

 

V.A.T. Code : 00678290966

 

Tribunal Co. Register : 24209 of Monza

 

Foundation date

: 26/09/1977

Establishment date

: 26/09/1977

Start of Activities

: 26/09/1977

Legal duration

: 31/12/2050

Nominal Capital

: 2.000.000

Eur

Subscribed Capital

: 2.000.000

Eur

Paid up Capital

: 2.000.000

Eur

 

Members

 

Torti

Donatella

 

 

Born in Ferrara

(FE)

on 02/05/1960

- Fiscal Code : TRTDTL60E42D548P

 

 

Residence :

Via

Cattaneo

, 23

- 20011

Corbetta

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2007

 

 

Managing Director

29/06/2010

 

 

 

No Protests registered

 

Pozzoli

Giuseppe

 

 

Born in Milano

(MI)

on 27/09/1957

- Fiscal Code : PZZGPP57P27F205K

 

 

Residence :

Via

Redipuglia

, 26

- 20034

Giussano

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/06/2010

 

 

Managing Director

29/06/2010

 

 

Board Chairman

12/12/2009

 

 

 

No Protests registered

 

Torti

Cristina

 

 

Born in Tortona

(AL)

on 23/06/1965

- Fiscal Code : TRTCST65H63L304Z

 

 

Residence :

Via

Talamoni

, 12

- 20052

Monza

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2007

 

 

Managing Director

29/06/2010

 

 

 

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.

 

TORTI

DONATELLA

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

B E B S.R.L.

Seregno (MB) - IT -

03560460960

Sole Director

Active

Registered

FAS TECH:TECHNOLOGY, VALUE, SOLUTIONS S.R.L.

Seregno (MB) - IT -

04118720962

Sole Director

Withdrawn

Registered

 

POZZOLI

GIUSEPPE

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

4 S (QUATTRO ESSE) S.R.L.

Seregno (MB) - IT -

02524770159

Permanent Auditor

Withdrawn

Registered

ARVAL S.P.A.

Lentate Sul Seveso (MB) - IT -

08354160155

Chairman of the Board of Aud.

Active

Registered

AZIENDA SPECIALE FARMACIA COMUNALE DI GIUSSANO

Giussano (MB) - IT -

02642710962

 

Active

Registered

BONOMI PATTINI GIUSEPPE E FIGLI S.P.A.

Varedo (MB) - IT -

07993030159

Temporary Auditor

Active

Registered

COMO GIOCHI SRL

Misinto (MB) - IT -

01443750136

Temporary Auditor

Withdrawn

Registered

DEMIAN S.R.L. IN LIQUIDAZIONE

Cologno Monzese (MI) - IT -

02864400151

Trustee

Active

Registered

DI LIDDO E PEREGO S.P.A.

Meda (MB) - IT -

00683550156

Permanent Auditor

Active

Registered

ENZO DEGLI ANGIUONI S.P.A.

Lentate Sul Seveso (MB) - IT -

06685820158

Chairman of the Board of Aud.

Active

Registered

ENZO DEGLI ANGIUONI TESSITURA S.R.L.

Lentate sul Seveso (MI) - IT -

01377260136

Permanent Auditor

Withdrawn

Ceased

ESA ELETTRONICA S.P.A.

Mariano Comense (CO) - IT -

13464240152

Chairman of the Board of Aud.

Active

Registered

FILTOMATIC FASTENERS S.P.A.

Correzzana (MB) - IT -

00731550158

Temporary Auditor

Active

Registered

FINAGEST S.P.A.

Seregno (MB) - IT -

07145810151

Temporary Auditor

Active

Registered

GOMMA GOMMA S.P.A.

Desio (MB) - IT -

00859040156

Permanent Auditor

Withdrawn

Liquidated

GOMMAGOMMA S.P.A.

Caronno Pertusella (VA) - IT -

04251540151

Permanent Auditor

Active

Registered

HYUNDAI MERCHANT MARINE (ITALY) S.R.L.

Genova (GE) - IT -

01736990993

Permanent Auditor

Active

Registered

IMMOBILIARE PAMELA S.R.L.

Seregno (MB) - IT -

02587640968

Sole Director

Active

Registered

IMPACT COMMUNICATION TECHNOLOGY S.P.A. IN FORMA ABBREVIATA IMPACT S.P.A.

Sesto San Giovanni (MI) - IT -

03046310961

Temporary Auditor

Active

Registered

ISTITUTO ITALIANO DI GARANZIA DELLA QUALITA'

Milano (MI) - IT -

07871590159

 

Active

Registered

L.I.M.A. LAVORAZIONE ITALIANA METALLI AFFINI - S.P.A.

Milano (MI) - IT -

00806900155

Chairman of the Board of Aud.

Withdrawn

Registered

L.I.M.A. LAVORAZIONE ITALIANA METALLI AFFINI - S.P.A.

Milano (MI) - IT -

00806900155

Permanent Auditor

Withdrawn

Registered

M.I.L. S.R.L.

Milano (MI) - IT -

02092110960

Chairman of the Board of Aud.

Withdrawn

Ceased

MART-TEX S.R.L.

Seregno (MB) - IT -

08834310156

Permanent Auditor

-

Bankrupt

METALLURGICA GRAFFIGNANA S.P.A.

Milano (MI) - IT -

00805330156

Permanent Auditor

Active

Registered

RICONVERSIDER S.R.L.

Milano (MI) - IT -

07435600155

Chairman of the Board of Aud.

Active

Registered

SIDERSERVIZI S.R.L. IN LIQUIDAZIONE

Milano (MI) - IT -

07934600151

Sole Director

Withdrawn

Registered

SIDERSERVIZI S.R.L. IN LIQUIDAZIONE

Milano (MI) - IT -

07934600151

Liquidator

Active

Registered

SUPERGELO S.R.L.

Sesto San Giovanni (MI) - IT -

02520750965

Liquidator

Active

Registered

UNIGEST S.R.L. - HOLDING MOBILIARE IMMOBILIARE

Seregno (MB) - IT -

02838850960

Director

Active

Registered

VILLA E RIVA S.R.L.

Cassago Brianza (LC) - IT -

01558810139

Permanent Auditor

Withdrawn

Registered

 

TORTI

CRISTINA

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

ALTEA SRL

Monza (MB) - IT -

08233650152

Sole Director

Active

Registered

ASFIN S.A.S. DI TORTI CRISTINA E C.

Monza (MB) - IT -

08924050159

General Partner

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

Torti Luigi

Monza - IT -

TRTLGU31T10F293L

400.000 .Eur

20,00

Torti Donatella

Corbetta - IT -

TRTDTL60E42D548P

800.000 .Eur

40,00

Torti Cristina

Monza - IT -

TRTCST65H63L304Z

800.000 .Eur

40,00

 

 

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

Fas Tech:technology, Value, Solutions S.r.l.

Seregno - IT -

04118720962

15.000 .Eur

30,00

 

 

Active

Rossitalkauchuk S.R.L.

Seregno - IT -

07212120153

20.245 .Eur

98,00

 

 

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 26/09/1977

 

 

 

 

 

Via

Solferino

, 6/8/10/

- 20038

- Seregno

(MB)

- IT -

 

 

 

 

PHONE

: 0362/224101

 

 

 

 

FAX

: 0362/221880

 

 

 

 

Website

: www.tecnopolimeri.com

 

 

 

 

Employees

: 11

 

Fittings and Equipment for a value of 14.000

Eur

 

Stocks for a value of 13.110.000

Eur

 

for a value of 100.000

Eur

 

for a value of 10.000

Eur

 

Sales are on an international scale.

 

The firm operates abroad as importer / exporter. .

To purchase foreign products the firm uses the following channels :

- its own sales net-work

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- its own sales net-work

 

Import comes generally from the following nations:

- Austria

 

- Cipro

 

Export is mainly towards:

- Austria

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Torti

Luigi

 

 

Born in Molino dei Torti

on 10/12/1931

- Fiscal Code : TRTLGU31T10F293L

 

 

Residence :

Via

Boito

, 12

- 20052

Monza

(MI)

- IT -

 

Ex-Postions

Director

Sole Director

Sole Director

Managing Director

Board Chairman

 

Torti

Luca

 

 

Born in Pavia

on 29/08/1979

- Fiscal Code : TRTLCU79M29G388G

 

 

Residence :

Via

Cavour

, 30

- 27050

Cornale

(PV)

- IT -

 

Ex-Postions

Director

Managing Director


Protests

 

Protests checking on the subject firm has given a negative result.

 

Negativities

 

In the name of the firm the following events are registered:

 

Type

Expiry Date

Amount in

Reason

Result

Closure Date

Inquiry before contentious procedure

25/03/1993

 

 

 

 

 

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 1977.

The analysis is based on the latest 3 balance sheets.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 33,15% in 2010 thanks to a progressive increase in turnover (+44,2% in 2010 compared to 2009 and +1,56% in 2009 compared to 2008).

The operating result was positive in the last financial year (8,22%) and in line with the sector's average.

The amount of the operating result for the year 2010 is of Eur. 4.144.468 with an increase of more then 100% if the compared to the previous financial year.

A gross operating margine for a value of Eur. 4.298.369 was reached. with a more then 100% increase as opposed to the preceding year.

The ratio between shareholder's equity and borrowed capital is not well balanced, the indebtedness level is equal to 4,61 but on the decrease if compared to the year before.

With regard to equity capital, an amount of Eur. 7.539.705 is registered. , increasing by 49,58% if compared to the year before.

Total indebtedness was equal to Eur. 40.651.154 (Eur. 5.314.242 was the value of m/l term debts) while during the financial year 2009 the amount was equal to Eur. 32.992.973.

Bank borrowings' volume is slightly high but the recourse to suppliers' credit is modest below the sector's average.

Payments are supported by good current assets.

Accounts receivable average term is 67,76 days. , a better value than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 2.653.068

In the last financial year labour cost was of Eur. 674.802, with a 0,76% incidence on total costs of production. , whereas the incidence of such costs on sales revenues is equal to 0,73%.

If compared to the sales volume (-0,51%), the impact of the financial charges is limited.


Financial Data

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1 )

 

Item Type

Value

Sales

92.620.338

Profit (Loss) for the period

2.499.167

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

64.226.144

Profit (Loss) for the period

226.306

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

63.233.868

Profit (Loss) for the period

818.653

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

60.483.285

Profit (Loss) for the period

667.031

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

51.709.794

Profit (Loss) for the period

625.548

 


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.

4.945

8.057

9.239

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

430.496

38.817

46.890

. Total Intangible Fixed Assets

435.441

46.874

56.129

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

950.460

884.480

884.480

. . Plant and machinery

14.261

15.324

17.992

. . Industrial and commercial equipment

 

 

 

. . Other assets

19.641

34.007

44.911

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

984.362

933.811

947.383

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

903.058

903.058

900.748

. . . Equity invest. in subsidiary companies

868.148

868.148

868.148

. . . Equity invest. in associated companies

17.310

17.310

15.000

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

17.600

17.600

17.600

. . Financial receivables

109.676

109.762

109.800

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

109.676

109.762

109.800

. . . 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

109.676

109.762

109.800

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

109.676

109.762

109.800

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

1.012.734

1.012.820

1.010.548

Total fixed assets

2.432.537

1.993.505

2.014.060

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

3.940.799

3.566.784

 

. . Work in progress on order

 

 

 

. . Finished goods

9.165.997

7.390.846

9.710.664

. . Advance payments

 

 

 

. Total Inventories

13.106.796

10.957.630

9.710.664

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

34.258.739

24.844.437

15.352.105

. . Beyond 12 months

 

 

 

. . Trade receivables

17.433.769

16.095.366

12.109.381

. . . . Within 12 months

17.433.769

16.095.366

12.109.381

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

4.690.751

3.966.547

2.964.088

. . . . Within 12 months

4.690.751

3.966.547

2.964.088

. . . . 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

134.867

10.953

234.388

. . . . Within 12 months

134.867

10.953

234.388

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

100.124

93.243

 

. . . . Within 12 months

100.124

93.243

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

11.899.228

4.678.328

44.248

. . . . Within 12 months

11.899.228

4.678.328

44.248

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

34.258.739

24.844.437

15.352.105

. 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

555.444

1.920.884

857.553

. . Checks

 

 

 

. . Banknotes and coins

24.748

21.243

30.545

. Total Liquid funds

580.192

1.942.127

888.098

Total current assets

47.945.727

37.744.194

25.950.867

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

16.567

384.417

198.028

Total adjustments accounts

16.567

384.417

198.028

TOTAL ASSETS

50.394.831

40.122.116

28.162.955

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

2.000.000

2.000.000

2.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

124.156

112.841

71.908

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

 

1

3

. Accumulated Profits (Losses)

2.916.382

2.701.391

1.923.671

. Profit( loss) of the year

2.499.167

226.306

818.653

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

7.539.705

5.040.539

4.814.235

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

108.527

13.985

 

. . Other funds

1.800.000

1.800.000

 

Total Reserves for Risks and Charges

1.908.527

1.813.985

 

Employee termination indemnities

137.397

144.302

136.413

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

35.336.912

28.998.745

18.041.221

. . . . Beyond 12 months

5.314.242

3.994.228

5.046.081

. . 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

37.168.631

29.720.242

20.020.704

. . . . Within 12 months

31.854.389

25.726.014

14.974.623

. . . . Beyond 12 months

5.314.242

3.994.228

5.046.081

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

378.034

378.034

. . . . Within 12 months

 

378.034

378.034

. . . . Beyond 12 months

 

 

 

. . Trade payables

3.293.944

2.084.589

2.562.343

. . . . Within 12 months

3.293.944

2.084.589

2.562.343

. . . . 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

104.864

730.877

50.271

. . . . Within 12 months

104.864

730.877

50.271

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

17.186

31.178

25.678

. . . . Within 12 months

17.186

31.178

25.678

. . . . Beyond 12 months

 

 

 

. . Other payables

66.529

48.053

50.272

. . . . Within 12 months

66.529

48.053

50.272

. . . . Beyond 12 months

 

 

 

Total accounts payable

40.651.154

32.992.973

23.087.302

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

158.048

130.317

125.005

Total adjustment accounts

158.048

130.317

125.005

TOTAL LIABILITIES

50.394.831

40.122.116

28.162.955

 

 

 

 

 

 

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

92.620.338

64.226.144

63.233.868

. Changes in work in progress

374.015

4.746.157

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

35.366

21.442

97.025

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

35.366

21.442

97.025

Total value of production

93.029.719

68.993.743

63.330.893

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

79.510.203

54.965.017

54.062.046

. Services received

9.862.074

5.724.940

6.630.825

. Leases and rentals

256.671

234.563

247.884

. Payroll and related costs

674.802

634.243

567.063

. . Wages and salaries

389.803

332.996

306.609

. . Social security contributions

169.576

160.028

160.105

. . Employee termination indemnities

22.764

38.319

23.585

. . Pension and similar

 

 

 

. . Other costs

92.659

102.900

76.764

. Amortization and depreciation

153.901

61.174

63.441

. . Amortization of intangible fixed assets

136.823

38.017

39.362

. . Amortization of tangible fixed assets

17.078

23.157

24.079

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

 

. Changes in raw materials

-1.775.151

3.499.192

-592.541

. Provisions to risk reserves

 

1.800.000

 

. Other provisions

 

 

 

. Other operating costs

202.751

196.403

214.593

Total production costs

88.885.251

67.115.532

61.193.311

Diff. between value and cost of product.

4.144.468

1.878.211

2.137.582

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

5.976

7.450

30.314

. . 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

5.976

7.450

30.314

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-480.826

-409.192

-656.687

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

61.057

Total financial income and expense

-474.850

-401.742

-626.373

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

. . Of financ.fixed assets not repres.E.I.

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

 

-226.153

 

. . Of equity investments

 

-226.153

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

 

-226.153

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

26.068

20.673

729

. . Gains on disposals

 

 

 

. . Other extraordinary income

26.068

20.673

729

. Extraordinary expense

-10.958

-9.775

-179.542

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-10.958

-9.775

-179.542

Total extraordinary income and expense

15.110

10.898

-178.813

Results before income taxes

3.684.728

1.261.214

1.332.396

. Taxes on current income

1.185.561

1.034.908

513.743

. . current taxes

1.097.900

1.114.166

513.743

. . differed taxes(anticip.)

87.661

-79.258

 

. Net income for the period

2.499.167

226.306

818.653

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

2.499.167

226.306

818.653

 

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

0,05

0,05

0,07

0,11

Elasticity Ratio

Units

0,95

0,94

0,92

0,87

Availability of stock

Units

0,26

0,27

0,34

0,22

Total Liquidity Ratio

Units

0,69

0,67

0,58

0,56

Quick Ratio

Units

0,01

0,05

0,03

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

4,61

5,37

3,56

3,81

Self Financing Ratio

Units

0,15

0,13

0,17

0,17

Capital protection Ratio

Units

0,40

0,56

0,41

0,65

Liabilities consolidation quotient

Units

0,15

0,14

0,29

0,12

Financing

Units

5,39

6,55

4,80

4,72

Permanent Indebtedness Ratio

Units

0,26

0,23

0,35

0,30

M/L term Debts Ratio

Units

0,11

0,10

0,18

0,07

Net Financial Indebtedness Ratio

Units

4,85

5,51

3,97

1,28

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

5,34

4,60

4,96

2,06

Current ratio

Units

1,36

1,30

1,44

1,16

Acid Test Ratio-Liquidity Ratio

Units

0,99

0,92

0,90

0,84

Structure's primary quotient

Units

3,10

2,53

2,39

1,28

Treasury's primary quotient

Units

0,02

0,07

0,05

0,03

Rate of indebtedness ( Leverage )

%

668,39

795,99

584,99

591,61

Current Capital ( net )

Value

12.608.815

8.745.449

7.909.646

219.071

RETURN

 

 

 

 

 

Return on Sales

%

2,86

0,45

1,39

2,22

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

%

33,15

4,49

17,00

6,27

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

%

48,87

25,02

27,68

15,95

Return on Investment ( R.O.I. )

%

8,22

4,68

7,59

4,19

Return/ Sales

%

4,47

2,92

3,38

3,42

Extra Management revenues/charges incid.

%

60,30

12,05

38,30

29,26

Cash Flow

Value

2.653.068

287.480

882.094

61.669

Operating Profit

Value

4.144.468

1.878.211

2.137.582

95.558

Gross Operating Margin

Value

4.298.369

1.957.385

2.201.023

144.934

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

67,76

90,22

68,94

120,94

Debts to suppliers average term

Days

13,23

12,32

15,14

120,04

Average stock waiting period

Days

50,94

61,42

55,28

61,92

Rate of capital employed return ( Turnover )

Units

1,84

1,60

2,25

1,27

Rate of stock return

Units

7,07

5,86

6,51

5,74

Labour cost incidence

%

0,73

0,99

0,90

7,77

Net financial revenues/ charges incidence

%

- 0,51

- 0,63

- 0,99

- 1,26

Labour cost on purchasing expenses

%

0,76

0,95

0,93

7,90

Short-term financing charges

%

1,18

1,24

2,84

2,67

Capital on hand

%

54,41

62,47

44,54

78,39

Sales pro employee

Value

9.262.033

5.838.740

4.516.704

437.713

Labour cost pro employee

Value

67.480

57.658

40.504

33.928

 

 

Reliability Score

 

 

Considering also subject's structural and behavioural characteristics its credit margin rate (from 0 to 100%) is equal to 75%, in respect of a sector average of 48%.

 

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:

 

250.000 Eur.

 

 


Market / Territory Data

 

Population living in the province

:

0

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

Sector Data

 

 

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

 

The companies cash their credits on an average of 120 dd.

The average duration of suppliers debts is about 120 dd.

The sector's profitability is on an average of 2,22%.

The labour cost affects the turnover in the measure of 7,77%.

Goods are held in stock in a range of 61 dd.

The difference between the sales volume and the resources used to realize it is about 1,27.

The employees costs represent the 7,90% of the production costs.

 

Statistical Detrimental Data

 

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 0.

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

Total Bankrupt companies in the region : 39.612.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.45.90

UK Pound

1

Rs.74.31

Euro

1

Rs.65.41

 

 

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.