MIRA INFORM REPORT

 

 

Report Date :

13.12.2012

 

IDENTIFICATION DETAILS

 

Correct Name :

SOCIETA' COOPERATIVA SONICO

 

 

Registered Office :

Via Borgolo,      29,

19030 - Castelnuovo Magra (SP)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

04.05.1999

 

 

Com. Reg. No.:

MS-1999-1726

 

 

Legal Form :

Cooperative society

 

 

Line of Business :

Floor and wall covering

 

 

No. of Employees :

01 to 05 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

 

Status :

Moderate

Payment Behaviour :

Slow but Correct

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 – June 30th, 2012

                                                   

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

ITALY - ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, welfare-dependent, agricultural south, with high unemployment. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but exceptionally high public debt burdens and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, reaching 120% of GDP in 2011, and borrowing costs on sovereign government debt have risen to record levels. During the second half of 2011 the government passed a series of three austerity packages to balance its budget by 2013 and decrease its public debt burden. These measures included a hike in the value-added tax, pension reforms, and cuts to public administration. The government also faces pressure from investors and European partners to address Italy's long-standing structural impediments to growth, such as an inflexible labor market and widespread tax evasion. The international financial crisis worsened conditions in Italy''s labor market, with unemployment rising from 6.2% in 2007 to 8.4% in 2011, but in the longer-term Italy''s low fertility rate and quota-driven immigration policies will increasingly strain its economy. The euro-zone crisis along with Italian austerity measures have reduced exports and domestic demand, slowing Italy''s recovery. Italy''s GDP is still 5% below its 2007 pre-crisis level.

 

Source : CIA

 


 

Company name & address 

 

Societa' Cooperativa Sonico

 

Via Borgolo,      29

 

19030 - Castelnuovo Magra (SP) -IT-

 

 

Summary

 

Fiscal Code

:

00701140451

Legal Form

:

Cooperative society

start of Activities

:

04/05/1999

Equity

:

15.000

Turnover Range

:

250.000/375.000

Number of Employees

:

from 1 to 5



Activity

 

Floor and wall covering

Other specialised construction activities

 

 

Legal Data

 

Legal Form : Cooperative society

Fiscal Code : 00701140451

 

Chamber of Commerce no. : 103378 of

 

Chamber of Commerce no. : 98711 of since 15/04/2005

 

Firms' Register : MS-1999-1726 of

 

V.A.T. Code : 00701140451

 

Start of Activities

: 04/05/1999

Legal duration

: 31/12/2030

Nominal Capital

:

Paid up Capital

: 3.873



Members

 

Scarpato

Stefania

 

Born in Chiavari

(GE)

on 07/11/1961

- Fiscal Code : SCRSFN61S47C621E

 

Residence:

Molino Del Piano

, 45

- 19030

Castelnuovo Magra

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

02/11/2006

 

No Protests registered

 

Mussini

Giovanni

 

Born in Carrara

(MS)

on 17/07/1955

- Fiscal Code : MSSGNN55L17B832Z

 

Residence:

Della Resistenza

, 65

- 19030

Castelnuovo Magra

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

02/11/2006

Assistant board Chairman

03/11/2006

 

No Prejudicial events are reported

 

No Protests registered

 

Mussini

Maurizio

 

Born in Carrara

(MS)

on 23/06/1959

- Fiscal Code : MSSMRZ59H23B832N

 

Residence:

Molino Del Piano 45

, 45

- 19033

Castelnuovo Magra

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

02/11/2006

Board Chairman

03/11/2006

 

No Prejudicial events are reported

 

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.




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

 

Borgolo

, 29

- 19030

- Castelnuovo Magra

(SP)

- IT -

 

PHONE

: 0187693050

 

Employees

: 2

 

Fittings and Equipment for a value of 420.000

Eur

 

Stocks for a value of 25.000

Eur

 

 

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.



Financial and Economical Analysis

 

The company is active since 1999

The economic-financial analysis is based on the latest 3 b/s.

Unstable economic results mark the company's financial state of affairs. with a profit (r.o.e. 20,35%) in the last financial year In the last financial year a drop in sales has been registered (-63,55%).

The operating result is negative.

The amount of the operating loss for 2010 is equal to Eur. -61.316.

It has been registered a negative gross operating margin value of (Eur. -33.102).

Financial condition is not balanced as own capitals do not cover debts, indebtedness level is in fact high (152,09) which tends downward.

With regard to equity capital, an amount of Eur. 6.123 is registered. with a growth of 25,52% in 2010.

During the last financial year debts totalled Eur. 1.053.735 (Eur. 113.966 of which were m/l term debts) with a downward trend if compared to the preceding year (-32,5%).

The company makes frequent use of bank credit; the recourse to suppliers credit is also high even in comparison with the sector's.

The liquidity level is not completely good.

The financial management generated a cash flow of Eur. 29.460.

Labour cost amounts to Eur. 93.647, with a 18,33% incidence on production costs. , with a 35,65% incidence on turnover.

Finacial charges are high: the incidence on sales volume amounts to -20,63%



Financial Data

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

262.693

Profit (Loss) for the period

1.246

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

720.824

Profit (Loss) for the period

-71.875

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

3.409.398

Profit (Loss) for the period

31.036

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1)

 

Item Type

Value

Sales

5.188.271

Profit (Loss) for the period

1.966

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1)

 

Item Type

Value

Sales

3.799.558

Profit (Loss) for the period

14.199




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: - Amounts x 1

 

- Balance Sheet as at 31/12/2009 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2008 - 12 Mesi - Currency: - 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

. Total Intangible Fixed Assets

4.359

10.099

15.935

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

. . Industrial and commercial equipment

. . Other assets

. . Assets under construction and advances

. Total Tangible fixed assets

63.036

85.758

141.819

. FINANCIAL FIXED ASSETS

. . Equity investments

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . 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

117.129

147.129

197.680

Total fixed assets

184.524

242.986

355.434

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

. . Advance payments

. Total Inventories

25.489

125.944

97.965

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

865.251

1.222.296

1.778.285

. . Beyond 12 months

. . Trade receivables

. . . . Within 12 months

. . . . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

. . . . Within 12 months

. . . . Beyond 12 months

. Total Credits not held as fixed assets

865.251

1.222.296

1.778.285

. 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

. Total Liquid funds

8.521

6.311

3.162

Total current assets

899.261

1.354.551

1.879.412

ADJUSTMENT ACCOUNTS

. Discount on loans

. Other adjustment accounts

40.605

34.001

25.655

Total adjustments accounts

40.605

34.001

25.655

TOTAL ASSETS

1.124.390

1.631.538

2.260.501

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

3.873

3.873

3.873

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

14

21.568

12.488

. Reserve for Own shares

50.322

29.528

. Statute reserves

. Other reserves

990

990

59

. Accumulated Profits (Losses)

. Profit( loss) of the year

1.246

-71.875

31.036

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

6.123

4.878

76.984

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

Employee termination indemnities

64.532

65.410

57.307

ACCOUNTS PAYABLE

. . . . Within 12 months

939.769

1.416.741

1.894.637

. . . . Beyond 12 months

113.966

144.509

199.316

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

169.438

228.797

12.784

. . . . Within 12 months

169.438

228.797

12.784

. . . . Beyond 12 months

. . Due to banks

329.967

800.929

1.069.226

. . . . Within 12 months

313.242

800.929

1.027.657

. . . . Beyond 12 months

16.725

41.569

. . Due to other providers of finance

33.704

13.387

. . . . Within 12 months

33.704

13.387

. . . . Beyond 12 months

. . Advances from customers

4.034

4.201

17.132

. . . . Within 12 months

4.034

4.201

17.132

. . . . Beyond 12 months

. . Trade payables

177.245

195.168

377.954

. . . . Within 12 months

177.245

195.168

377.954

. . . . Beyond 12 months

. . Securities issued

7.200

157.747

. . . . Within 12 months

7.200

. . . . Beyond 12 months

157.747

. . 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

125.857

132.565

370.112

. . . . Within 12 months

28.616

132.565

370.112

. . . . Beyond 12 months

97.241

. . Due to social security and welfare inst.

4.543

5.335

15.988

. . . . Within 12 months

4.543

5.335

15.988

. . . . Beyond 12 months

. . Other payables

208.947

42.546

59.623

. . . . Within 12 months

208.947

42.546

59.623

. . . . Beyond 12 months

Total accounts payable

1.053.735

1.561.250

2.093.953

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

32.257

Total adjustment accounts

32.257

TOTAL LIABILITIES

1.124.390

1.631.538

2.260.501

 

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

262.693

720.824

3.409.398

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

186.939

174.659

125.027

. . Contributions for operating expenses

. . Different income and revenues

186.939

174.659

125.027

Total value of production

449.632

895.483

3.534.425

PRODUCTION COSTS

. Raw material,other materials and consum.

7.725

360.619

549.685

. Services received

170.368

401.293

1.635.956

. Leases and rentals

104.199

163.419

194.629

. Payroll and related costs

93.647

166.831

358.733

. . Wages and salaries

69.145

116.443

265.957

. . Social security contributions

19.521

40.079

74.015

. . Employee termination indemnities

3.680

10.309

18.461

. . Pension and similar

. . Other costs

1.301

300

. Amortization and depreciation

28.214

32.772

48.486

. . Amortization of intangible fixed assets

8.710

8.916

8.807

. . Amortization of tangible fixed assets

19.504

23.856

31.060

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

8.619

. Changes in raw materials

100.456

-27.980

663.016

. Provisions to risk reserves

. Other provisions

. Other operating costs

6.339

36.265

118.472

Total production costs

510.948

1.133.219

3.568.977

Diff. between value and cost of product.

-61.316

-237.736

-34.552

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

343

2.682

2.317

. . 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

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

. Interest and other financial expense

-54.530

-88.468

-118.792

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

-54.187

-85.786

-116.475

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

124.751

282.749

252.350

. . Gains on disposals

783

4.016

3.766

. . Other extraordinary income

123.968

278.733

248.584

. Extraordinary expense

-7.532

-30.573

-63.525

. . Losses on disposals

-5.378

. . Taxes relating to prior years

-4.649

-3.486

. . Other extraordinary expense

-2.883

-21.709

-63.525

Total extraordinary income and expense

117.219

252.176

188.825

Results before income taxes

1.716

-71.346

37.798

. Taxes on current income

470

529

6.762

. . current taxes

470

529

6.762

. . differed taxes(anticip.)

. Net income for the period

1.246

-71.875

31.036

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.246

-71.875

31.036

 

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

0,16

0,15

0,16

0,20

Elasticity Ratio

Units

0,80

0,83

0,83

0,77

Availability of stock

Units

0,02

0,08

0,04

0,14

Total Liquidity Ratio

Units

0,78

0,75

0,79

0,61

Quick Ratio

Units

0,01

0,00

0,00

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

152,09

289,14

24,57

5,02

Self Financing Ratio

Units

0,01

0,00

0,03

0,13

Capital protection Ratio

Units

0,16

14,94

0,55

0,56

Liabilities consolidation quotient

Units

0,19

0,15

0,14

0,13

Financing

Units

172,09

320,06

27,20

6,34

Permanent Indebtedness Ratio

Units

0,16

0,13

0,15

0,28

M/L term Debts Ratio

Units

0,16

0,13

0,11

0,10

Net Financial Indebtedness Ratio

Units

85,67

209,80

14,19

1,22

CORRELATION

Fixed assets ratio

Units

1,00

0,88

0,94

1,29

Current ratio

Units

0,96

0,96

0,99

1,05

Acid Test Ratio-Liquidity Ratio

Units

0,93

0,87

0,94

0,91

Structure's primary quotient

Units

0,03

0,02

0,22

0,74

Treasury's primary quotient

Units

0,01

0,00

0,00

0,04

Rate of indebtedness ( Leverage )

%

18363,38

33446,86

2936,33

725,75

Current Capital ( net )

Value

-40.508

-62.190

-15.225

18.670

RETURN

Return on Sales

%

11,21

-5,42

2,33

2,68

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

%

20,35

-1473,45

40,31

6,72

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

%

28,03

-1462,61

49,10

28,86

Return on Investment ( R.O.I. )

%

-5,45

-14,57

-1,53

4,93

Return/ Sales

%

-23,34

-32,98

-1,01

4,09

Extra Management revenues/charges incid.

%

n.c.

n.c.

n.c.

21,91

Cash Flow

Value

29.460

-39.103

79.522

41.528

Operating Profit

Value

-61.316

-237.736

-34.552

59.139

Gross Operating Margin

Value

-33.102

-204.964

13.934

100.936

MANAGEMENT

Credits to clients average term

Days

n.c.

n.c.

n.c.

148,52

Debts to suppliers average term

Days

226,04

78,73

81,02

174,28

Average stock waiting period

Days

34,93

62,90

10,34

35,35

Rate of capital employed return ( Turnover )

Units

0,23

0,44

1,51

1,20

Rate of stock return

Units

10,31

5,72

34,80

10,19

Labour cost incidence

%

35,65

23,14

10,52

17,61

Net financial revenues/ charges incidence

%

-20,63

-11,90

-3,42

-1,53

Labour cost on purchasing expenses

%

18,33

14,72

10,05

18,09

Short-term financing charges

%

5,17

5,67

5,67

2,67

Capital on hand

%

428,02

226,34

66,30

82,92

Sales pro employee

Value

131.346

144.164

2.399

192.129

Labour cost pro employee

Value

46.823

33.366

252

32.685

 

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.27

UK Pound

1

Rs.87.43

Euro

1

Rs.70.55

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

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.