MIRA INFORM REPORT

 

 

Report Date :           

05.04.2012

 

IDENTIFICATION DETAILS

 

Name :

CFS EUROPE S.P.A

 

 

Registered Office :

Viale Della Lirica, 35,

48100- Ravenna (RA)  

 

 

Country :

Italy

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

23.11.1990

 

 

Com. Reg. No.:

MI146-347657 since 19/02/1996

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

Manufacture of various chemical products for industrial usage (including antidetonating and anti-freeze preparations)

 

 

No. of Employees :

36 to 50 employees

 

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 :

120.000 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 – 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 

 

Cfs Europe S.p.a

 

Viale Della Lirica, 35

 

48100 - Ravenna  (RA) -IT-

 

 

Summary

 

Fiscal Code

:

03902320823

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

18/04/1995

Equity

:

2.500.000 Eur

Turnover Range

:

20.000.000/25.000.000 Eur

Number of Employees

:

from 36 to 50

 

 

Credit Analysis

 

Credit Opinion

:

120.000 - Eur

 

 

Highlights

 

Since the end of 2011 the company under reviews (ex Borregaard Italia SpA)

 

belongs to the group headed by Camlin Fine Chemicals Ltd.

 

Camlin Fine Chemicals Limited is engaged in the manufacture and export

 

of fine chemicals and food grade products.

 

The acquisition was a part of Camlin Fine Chemicals backward integration strategy

 

Camlin Fine Chemicals is listed at Mumbai Stock Exchange.

 

Before the acquisition the company was living a very difficult moment and rumours

 

told about a possible liquidation and closure of the plant in Ravenna.

 

Even though the acquisition has brought fresh money and a good reorganization plan,

 

we would suggest a moderate credit line and to follow further developments.

 

Activity

 

Manufacture of various chemical products for industrial usage (including antidetonating and anti-freeze preparations)

Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 03902320823

 

Foreign Trade Reg. no. : MI227773 since 15/06/1995

 

Chamber of Commerce no. : 285551 of Bergamo

 

Chamber of Commerce no. : 1453240 of Milano since 12/10/1994

 

Chamber of Commerce no. : 134927 of Ravenna since 21/03/2011

 

Firms' Register : MI146-347657 since 19/02/1996

 

V.A.T. Code : 11310150153

 

Foundation date

: 23/11/1990

Establishment date

: 23/11/1990

Start of Activities

: 18/04/1995

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

 

 

Menezes

Antonio Jose'

 

 

 

Born in Goa

on 21/03/1948

- Fiscal Code : MNZNNJ48C21Z222B

 

 

 

Residence :

Via

Martiri Della Liberta'

, 49

- 20090

Segrate

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

08/03/2011

 

 

Director

08/03/2011

 

 

Director

28/10/1994

 

 

 

 

No Protests registered

 

 

Correale

Mariano

 

 

 

Born in Sarno

(SA)

on 25/08/1947

- Fiscal Code : CRRMRN47M25I438V

 

 

 

Residence :

Via

B. Belotti

, 42

- 24040

Bonate Sotto

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

08/03/2011

 

 

Director

08/03/2011

 

 

 

 

No Protests registered

 

 

Ashish

Dandekar

 

 

 

Born

on 02/06/1963

 

Position

Since

Shares Amount

% Ownership

Director

08/03/2011

 

 

Board Chairman

08/03/2011

 

 

 

 

No Protests registered

 

 

Momaya

Nirmal

 

 

 

Born

on 28/07/1966

 

Position

Since

Shares Amount

% Ownership

Director

08/03/2011

 

 

Assistant board Chairman

08/03/2011

 

 

 

 

No Protests registered

 

 

Paglietti

Nicola

 

 

 

Born in Roma

(RM)

on 11/03/1965

- Fiscal Code : PGLNCL65C11H501K

 

Position

Since

Shares Amount

% Ownership

Director

08/03/2011

 

 

 

 

No Protests registered

 

 

Puranik

Dattatraya

 

 

 

Born in Mumbai

on 30/10/1952

 

Position

Since

Shares Amount

% Ownership

Director

08/03/2011

 

 

 

 

No Protests registered

 

 

Scudellari

Maria

 

 

 

Born in Ravenna

(RA)

on 16/12/1982

- Fiscal Code : SCDMRA82T56H199D

 

Position

Since

Shares Amount

% Ownership

Procurator

26/10/2011

 

 

 

 

No Protests registered

 

 

Passeri

Sauro

 

 

 

Born in Urbino

(PS)

on 06/10/1981

- Fiscal Code : PSSSRA81R06L500X

 

Position

Since

Shares Amount

% Ownership

Procurator

26/10/2011

 

 

 

 

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

Cfcl Mauritius Pvt Ltd

 

 

2.000.000 .Eur

100,00

 

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

EUROVANILLIN ITALIA S.R.L.

Milano - IT -

10211980155

 

 

 

 

Active

Ravenna Servizi Industriali Societa' Consortile Per Azioni O, In Forma Abbreviat

Ravenna - IT -

02168860399

117.600 .Eur

1,96

 

 

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 06/11/1995

 

 

 

 

 

Viale

Della Lirica

, 35

- 48100

- Ravenna

(RA)

- IT -

 

 

 

 

PHONE

: 0544/261502-503

 

 

 

 

Mob. Ph.

: 335290887

 

-

Registered office

since 06/11/1995

until 06/12/2011

 

 

 

 

 

Via

Giosue' Carducci

, 15

- 20100

- Milano

(MI)

- IT -

 

 

 

 

PHONE

: 02/86451933

 

 

 

 

PHONE

: 035/4998111

 

 

 

 

FAX

: 035/994969

 

-

Branch

 

since 16/06/1995

 

 

 

 

 

Via

Baiona

, 107/111

- 48100

- Ravenna

(RA)

- IT -

 

 

 

 

Employees

: 39

 

Fittings and Equipment for a value of 4.210.000

Eur

 

Stocks for a value of 640.000

Eur

 

 

 

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

06/11/1995

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Borregaard Italia SpA

Cfs Europe SpA

06/12/2011

 

EX-MEMBERS / EX-POSITIONS:

 

 

Campanale

Michele

 

 

 

Born in Ruvo di Puglia

on 11/10/1950

- Fiscal Code : CMPMHL50R11H645R

 

 

 

Residence :

Via

G. Verga

, 135/O

- 20092

Cinisello Balsamo

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Pretti

Giorgio

 

 

 

Born in Milano

on 11/05/1954

- Fiscal Code : PRTGRG54E11F205A

 

 

 

Residence :

Via

Solari

, 9

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Zambelli

Paolo

 

 

 

Born in Varese

on 04/07/1952

- Fiscal Code : ZMBPLA52L04L682R

 

 

 

Residence :

Via

Carducci

, 15

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

 

Vichi

Diego

 

 

 

Born in Sondrio

on 26/04/1941

- Fiscal Code : VCHDGI41D26I829J

 

 

 

Residence :

Viale

Piave

, 9

- 20129

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Filomeni

Paolo

 

 

 

Born in Anghiari

on 07/10/1944

- Fiscal Code : FLMPLA44R07A291J

 

 

 

Residence :

Via

Dei Chiaramonti

, 19

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Director

Attorney with special power

Managing Director

 

 

Menezes

Antonio Jose'

 

 

 

Born in Goa

on 21/03/1948

- Fiscal Code : MNZNNJ48C21Z222B

 

 

 

Residence :

Via

Martiri Della Liberta'

, 49

- 20090

Segrate

(MI)

- IT -

 

Ex-Postions

Attorney with special power

 

 

Calderoni

Carlo

 

 

 

Born in Forli'

on 19/08/1954

- Fiscal Code : CLDCRL54M19D704A

 

 

 

Residence :

Via

G. Guidiccioni

, 15

- 47100

Forli'

(FO)

- IT -

 

Ex-Postions

Procurator

 

 

Correale

Mariano

 

 

Born in Sarno

on 25/08/1947

- Fiscal Code : CRRMRN47M25I438V

 

 

 

Residence :

Via

B. Belotti

, 42

- 24040

Bonate Sotto

(BG)

- IT -

 

Ex-Postions

irector

 

 

Brembilla

Maria Rosa

 

 

 

Born in Bergamo

on 13/05/1951

- Fiscal Code : BRMMRS51E53A794N

 

 

 

Residence :

Via

Dante

, 20

- 24040

Bonate Sotto

(BG)

- IT -

 

Ex-Postions

Procurator

 

 

Locatelli

Elianora

 

 

 

Born in Terno d'Isola

on 30/06/1954

- Fiscal Code : LCTLNR54H70L118L

 

 

 

Residence :

Via

Castegnate

, 5

- 24030

Terno d'Isola

(BG)

- IT -

 

Ex-Postions

Procurator

 

 

Grys

Thomas

 

 

 

Born in Roskilde

on 21/08/1970

- Fiscal Code : GRYTMS70M21Z107I

 

 

 

Residence :

Hjalmer Wessels Vei

, 10

Sarpsborg

- NO -

 

Ex-Postions

Director

 

 

Borregaard Industries Ltd

 

 

 

 

Ex-Postions

Sole partner

 

 

Amundsen

Bjorn Erik

 

 

 

Born in Bergen

on 27/07/1964

- Fiscal Code : MNDBRN64L27Z125M

 

 

 

Residence :

Via

Carso

, 73

- 24040

Madone

(BG)

- IT -

 

Ex-Postions

Director

Board Chairman

 

 

Wikeby

Jarle

 

 

 

Born in Rodenes

on 12/03/1958

- Fiscal Code : WKBJRL58C12Z125C

 

 

 

Residence :

Carso

, 73

- 24040

Madone

(BG)

- IT -

Ex-Postions

Director

 

 

Meregalli

Daniela

 

 

 

Born in Milano

on 13/06/1957

- Fiscal Code : MRGDNL57H53F205A

 

 

 

Residence :

Via

Carducci Giosue'

, 15

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

CEASINGS/INCORPORATIONS/MERGES:

 

 

The firm absorbed by merging of

 

 

 

EUROVANILLIN ITALIA S.R.L.

 

 

 

Via

MEDICI DEL VASCELLO

, 40

, 20100

, Milano

(MI)

- IT -

 

 

 

Fiscal Code: 10211980155

 

 

 

Date

:

12/10/1995



Protests

 

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

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

 

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

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

BANCA INTESA - RETE CARIPLO

 

 

 

 

6070

0

 

Financial and Economical Analysis

 

Subject is active since 1995

The analysis is based on the latest 3 balance sheets.

Unstable economic results mark the company's financial state of affairs. with a negative economic result in the last financial year. In the last financial year a drop in sales has been registered (-98,49%).

The operating result is negative.

The amount of the operating loss for 2011 is equal to Eur. -623.584.

It has been registered a negative gross operating margin value of (Eur. -596.365).

Company's financial status is balanced since indebtedness is not high (1,48) but with an increase as against the previous accounting period.

The equity capital is equal to Eur. 2.853.870 with a -29,52% fall.

Total indebtedness totalled Eur. 5.447.521, , a more or less stable value.

The recourse to financial credit is within the limits; on the other hand the recourse to suppliers' credit is rated as fairly high but lined up with the field's average.

Liquid assets are not adequatel to subject's needs.

Trade credits are collected slowly, average term is 1558,85 days. but on the same levels as the average of the sector.

Cash flow is negative at the end of financial year 2011.

In the last financial year labour cost was of Eur. 669.552, with a 39,27% incidence on total costs of production. , whereas 199,65% is the incidence on sales revenues.

Financial incomes cover financial charges.


Financial Data

 

 

 

Partial result

31/03/2011

(in Eur

x 1 )

 

Item Type

Value

Sales

335.369

 

 

 

Complete balance-sheet for the year

31/03/2011

(in Eur

x 1 )

 

Item Type

Value

Sales

335.369

Profit (Loss) for the period

-605.697

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1 )

 

Item Type

Value

Sales

22.252.502

Profit (Loss) for the period

324.787

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

18.016.710

Profit (Loss) for the period

-2.342.121

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

21.736.191

Profit (Loss) for the period

-3.672.168


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 31/03/2011 - 12 Mesi - Currency: Eur - Amounts x 1

 

- 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

 

Years

2011

2010

2009

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

269.719

 

 

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

269.719

 

 

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

278.908

291.188

340.309

. . Plant and machinery

4.209.717

2.961.456

3.740.435

. . Industrial and commercial equipment

2.599

400

9.800

. . Other assets

14.837

9.105

4.455

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

4.506.061

3.262.149

4.094.999

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

152.137

152.137

135.840

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

152.137

152.137

135.840

. . 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

152.137

152.137

135.840

Total fixed assets

4.927.917

3.414.286

4.230.839

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

636.632

 

1.811.180

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

 

 

3.875.835

. . Advance payments

 

 

 

. Total Inventories

636.632

581.005

5.687.015

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

1.945.488

4.553.805

3.901.333

. . Beyond 12 months

 

 

 

. . Trade receivables

1.452.194

4.401.720

3.759.365

. . . . Within 12 months

1.452.194

4.401.720

3.759.365

. . . . 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

356.021

124.591

113.858

. . . . Within 12 months

356.021

124.591

113.858

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

137.273

27.494

28.110

. . . . Within 12 months

137.273

27.494

28.110

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

1.945.488

4.553.805

3.901.333

. 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

1.222.110

1.306.672

26.688

. . Checks

 

 

 

. . Banknotes and coins

515

1.375

750

. Total Liquid funds

1.222.625

1.308.047

27.438

Total current assets

3.804.745

6.442.857

9.615.786

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

10.794

45.098

75.385

Total adjustments accounts

10.794

45.098

75.385

TOTAL ASSETS

8.743.456

9.902.241

13.922.010

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

2.000.000

2.000.000

2.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

16.239

 

169.830

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

1.134.780

1.724.476

5.226.766

. Accumulated Profits (Losses)

308.548

 

-3.672.119

. Profit( loss) of the year

-605.697

324.787

-2.342.121

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

2.853.870

4.049.263

1.382.356

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

6.708.432

Total Reserves for Risks and Charges

 

 

6.708.432

Employee termination indemnities

442.065

522.443

688.194

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

5.447.521

5.330.535

5.143.028

. . . . Beyond 12 months

 

 

 

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

1.800.000

 

 

. . . . Within 12 months

1.800.000

 

 

. . . . Beyond 12 months

 

 

 

. . Due to banks

581

 

678

. . . . Within 12 months

581

 

678

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

3.086.760

1.659.476

4.249.311

. . . . Within 12 months

3.086.760

1.659.476

4.249.311

. . . . 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

 

2.087.652

536.188

. . . . Within 12 months

 

2.087.652

536.188

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

34.553

550.371

75.900

. . . . Within 12 months

34.553

550.371

75.900

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

19.664

101.441

98.756

. . . . Within 12 months

19.664

101.441

98.756

. . . . Beyond 12 months

 

 

 

. . Other payables

505.963

931.595

182.195

. . . . Within 12 months

505.963

931.595

182.195

. . . . Beyond 12 months

 

 

 

Total accounts payable

5.447.521

5.330.535

5.143.028

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

 

 

 

Total adjustment accounts

 

 

 

TOTAL LIABILITIES

8.743.456

9.902.241

13.922.010

 

 

 

 

 

 

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

335.369

22.252.502

18.016.710

. Changes in work in progress

 

-3.316.684

1.859.781

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

553.495

 

27.181

. Other income and revenues

192.463

1.017.229

842.802

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

192.463

1.017.229

842.802

Total value of production

1.081.327

19.953.047

20.746.474

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

432.123

13.405.328

14.128.890

. Services received

522.993

7.106.106

5.291.166

. Leases and rentals

53.062

167.290

159.172

. Payroll and related costs

669.552

2.801.509

2.481.008

. . Wages and salaries

569.439

1.945.244

1.925.581

. . Social security contributions

80.793

429.072

420.978

. . Employee termination indemnities

19.320

115.965

118.678

. . Pension and similar

 

 

 

. . Other costs

 

311.228

15.771

. Amortization and depreciation

27.219

2.629.151

840.646

. . Amortization of intangible fixed assets

14.196

 

 

. . Amortization of tangible fixed assets

13.023

839.824

840.646

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

1.789.327

 

. Changes in raw materials

-55.628

 

-73.949

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

55.590

79.211

89.749

Total production costs

1.704.911

26.188.595

22.916.682

Diff. between value and cost of product.

-623.584

-6.235.548

-2.170.208

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

1.770

202

2.401

. . 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

1.770

202

2.401

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

16.117

53.175

-114.314

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

17.887

53.377

-111.913

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

 

6.506.958

 

. . Gains on disposals

 

 

 

. . Other extraordinary income

 

6.506.958

 

. Extraordinary expense

 

 

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

 

 

 

Total extraordinary income and expense

 

6.506.958

 

Results before income taxes

-605.697

324.787

-2.282.121

. Taxes on current income

 

 

60.000

. . current taxes

 

 

60.000

. . differed taxes(anticip.)

 

 

 

. Net income for the period

-605.697

324.787

-2.342.121

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-605.697

324.787

-2.342.121

 

RATIOS

Value Type

as at 31/03/2011

as at 31/12/2010

as at 31/12/2009

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,56

0,34

0,30

0,33

Elasticity Ratio

Units

0,44

0,65

0,69

0,65

Availability of stock

Units

0,07

0,06

0,41

0,15

Total Liquidity Ratio

Units

0,36

0,59

0,28

0,47

Quick Ratio

Units

0,14

0,13

0,00

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,48

0,99

3,70

1,60

Self Financing Ratio

Units

0,33

0,41

0,10

0,28

Capital protection Ratio

Units

0,51

0,43

1,25

0,69

Liabilities consolidation quotient

Units

0,08

0,10

0,13

0,21

Financing

Units

1,91

1,32

3,72

2,10

Permanent Indebtedness Ratio

Units

0,38

0,46

0,15

0,47

M/L term Debts Ratio

Units

0,05

0,05

0,05

0,10

Net Financial Indebtedness Ratio

Units

0,20

0,00

0,00

0,66

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,67

1,34

0,49

1,28

Current ratio

Units

0,70

1,21

1,87

1,17

Acid Test Ratio-Liquidity Ratio

Units

0,58

1,10

0,76

0,90

Structure's primary quotient

Units

0,58

1,19

0,33

0,90

Treasury's primary quotient

Units

0,22

0,25

0,01

0,02

Rate of indebtedness ( Leverage )

%

306,37

244,54

1.007,12

353,06

Current Capital ( net )

Value

-1.642.776

1.112.322

4.472.758

592.597

RETURN

 

 

 

 

 

Return on Sales

%

- 172,49

13,27

- 8,33

3,97

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

%

- 21,22

8,02

- 169,43

2,57

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

%

- 21,22

8,02

- 165,09

9,20

Return on Investment ( R.O.I. )

%

- 7,13

- 62,97

- 15,59

3,84

Return/ Sales

%

- 185,94

- 28,02

- 12,05

4,05

Extra Management revenues/charges incid.

%

n.c.

n.c.

n.c.

25,15

Cash Flow

Value

-578.478

2.953.938

-1.501.475

315.999

Operating Profit

Value

-623.584

-6.235.548

-2.170.208

279.308

Gross Operating Margin

Value

-596.365

-3.606.397

-1.329.562

532.533

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

1.558,85

71,21

75,12

104,54

Debts to suppliers average term

Days

1.102,22

65,23

87,99

96,16

Average stock waiting period

Days

683,39

9,40

113,63

50,38

Rate of capital employed return ( Turnover )

Units

0,04

2,25

1,29

1,16

Rate of stock return

Units

0,53

38,30

3,17

7,14

Labour cost incidence

%

199,65

12,59

13,77

13,54

Net financial revenues/ charges incidence

%

5,33

0,24

- 0,62

- 1,46

Labour cost on purchasing expenses

%

39,27

10,70

10,83

13,80

Short-term financing charges

%

n.c.

n.c.

2,22

3,24

Capital on hand

%

2.607,12

44,50

77,27

86,41

Sales pro employee

Value

12.421

855.865

439.431

352.121

Labour cost pro employee

Value

24.798

107.750

60.512

44.319

 

 

Market / Territory Data

 

Population living in the province

:

365.369

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

Monthly family expenses 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 435 significant companies.

The companies cash their credits on an average of 104 dd.

The average duration of suppliers debts is about 96 dd.

The sector's profitability is on an average of 3,97%.

The labour cost affects the turnover in the measure of 13,54%.

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

The difference between the sales volume and the resources used to realize it is about 1,16.

The employees costs represent the 13,80% of the production costs.

 

Statistical Detrimental Data

 

The area is statistically considered moderately risky.

In the region 18.860 protested subjects are found; in the province they count to 2.146.

The insolvency index for the region is 0,46, , while for the province it is 0,60.

Total Bankrupt companies in the province : 1.073.

Total Bankrupt companies in the region : 14.698.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.51.05

UK Pound

1

Rs.81.09

Euro

1

Rs.67.39

 

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

----

NB

New Business

----

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.