MIRA INFORM REPORT

 

 

Report Date :

17.12.2012

 

IDENTIFICATION DETAILS

 

Name :

TECNO GI S.P.A.

 

 

Registered Office :

Via Del Vallo,    7,

28071 - Borgolavezzaro (NO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

20.06.1977

 

 

Com. Reg. No.:

NO106-5501 of since 19/02/1996

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacturer of chemical-based products, fertilisers and nitrogenous compounds, plastics and synthetic rubber in primary forms

 

 

No. of Employees :

51 to 70 employees

 

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 :

Satisfactory  

Payment Behaviour :

Regular

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 

 

Tecno Gi S.p.a.

 

Via Del Vallo,    7

 

28071 - Borgolavezzaro (NO) -IT-

 

 

Summary

 

Fiscal Code

:

00456870039

Legal Form

:

Joint stock company

start of Activities

:

20/06/1977

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

Manufacture of chemical-based products, fertilisers and nitrogenous

compounds, plastics and synthetic rubber in primary forms



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00456870039

 

Foreign Trade Reg. no. : NO005873 since 20/12/1991

 

Chamber of Commerce no. : 122890 of since 29/07/1977

 

Firms' Register : NO106-5501 of since 19/02/1996

 

V.A.T. Code : 00456870039

 

Foundation date

: 20/06/1977

Establishment date

: 20/06/1977

Start of Activities

: 20/06/1977

Legal duration

: 31/12/2030

Nominal Capital

: 1.000.000

Subscribed Capital

: 1.000.000

Paid up Capital

: 1.000.000




Members



Giardini

Vittorio

 

Born in Vigevano

(PV)

on 08/08/1929

- Fiscal Code : GRDVTR29M08L872C

 

Residence:

Castellana

, 39

- 27029

Vigevano

(PV)

- IT -

 

 

Position

Since

Shares Amount

% Ownership

Attorney General

14/07/2003

 

No Prejudicial events are reported

 

No Protests registered

 

Zanetti

Giovanni

 

Born in Vigevano

(PV)

on 10/10/1947

- Fiscal Code : ZNTGNN47R10L872B

 

Residence:

Stropeni

, 16

- 27029

Vigevano

(PV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/06/2012

Managing Director

29/06/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Giardini

Laura

 

Born in Vigevano

(PV)

on 16/07/1958

- Fiscal Code : GRDLRA58L56L872P

 

Residence:

Castellana

, 39

- 27029

Vigevano

(PV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

29/06/2012

Director

29/06/2012

Managing Director

29/06/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Giardini

Cesare Vittorio

 

Born in Vigevano

(PV)

on 18/09/1961

- Fiscal Code : GRDCRV61P18L872V

 

Residence:

Mentana

, 12

- 27029

Vigevano

(PV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/06/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Giardini

Marco

 

Born in Milano

(MI)

on 27/01/1964

- Fiscal Code : GRDMRC64A27F205T

 

Residence:

Andrea Solari

, 23

- 20144

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/06/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Coarezza

Luigi

 

Born in Granozzo con Monticello

(NO)

on 10/08/1952

- Fiscal Code : CRZLGU52M10E143L

 

Residence:

Squarini

, 24

- 28015

Momo

(NO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/06/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Pastore

Giuseppe

 

Born in Milano

(MI)

on 28/07/1953

- Fiscal Code : PSTGPP53L28F205T

 

Residence:

Carcano Giulio

, 34

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Responsible technician

 

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.

 

Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Zanetti Giovanni

Vigevano - IT -

ZNTGNN47R10L872B

62.500 .Eur

6,25

TUTOR S.R.L.

Vigevano - IT -

00807410188

204.000 .Eur

11,55

Giardini Laura

Vigevano - IT -

GRDLRA58L56L872P

21,38

Giardini Cesare Vittorio

Vigevano - IT -

GRDCRV61P18L872V

21,38

Giardini Maria Cristina

Vigevano - IT -

GRDMCR63B54L872R

10,40

Giardini Marco

Milano - IT -

GRDMRC64A27F205T

10,40

MARASCHI ANGELA

Vigevano - IT -

MRSNGL46D43L872F

62.500 .Eur

6,25

Giardini Paola

Vigevano - IT -

GRDPLA69B61F205H

10,40

Coarezza Luigi

Momo - IT -

CRZLGU52M10E143L

20.000 .Eur

2,00

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

Tecno Gi Plast S.p.a.

Borgolavezzaro - IT -

01682900186

282.880 .Eur

64,00

Active

Sipol S.p.a.

Mortara - IT -

01669490037

108.000 .Eur

18,00

Active

PFP S.R.L.

8.676 .Eur

84,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 20/06/1976

 

Del Vallo

, 7

- 28071

- Borgolavezzaro

(NO)

- IT -

 

PHONE

: 0321885423

 

PHONE

: 0321885422

 

FAX

: 0321885333

 

Employees

: 58

 

Fittings and Equipment for a value of 990.000

Eur

 

Stocks for a value of 5.140.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- importers

 

- trading companies

 

- its own sales net-work

 

- its own agents

 

- its own foreign branches

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Italy

 

- France

 

Export is mainly towards:

- Greece

 

- Ireland

 

- Austria

 

- Belgium

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Giardini

Vittorio

 

Born in Vigevano

(PV)

on 08/08/1929

- Fiscal Code : GRDVTR29M08L872C

 

Residence:

Castellana

, 39

- 27029

Vigevano

(PV)

- IT -

 

Ex-Postions

Director

Board Chairman

Managing Director

 

Giardini

Aldo

 

Born in VIGEVANO

(PV)

on 09/03/1935

- Fiscal Code : GRDLDA35C09L872H

 

Residence:

N. BIXIO

, 11

- 27029

Vigevano

(PV)

- IT -

 

Ex-Postions

Director

 

Zanetti

Giovanni

 

Born in Vigevano

(PV)

on 10/10/1947

- Fiscal Code : ZNTGNN47R10L872B

 

Residence:

Stropeni

, 16

- 27029

Vigevano

(PV)

- IT -

 

Ex-Postions

Managing Director

 

Zaverio

Domenico

 

Born in Vigevano

(PV)

on 19/06/1935

- Fiscal Code : ZVRDNC35H19L872O

 

Residence:

Rossini

, 8/A

- 27029

Vigevano

(PV)

- IT -

 

Ex-Postions

Temporary Auditor

 

RIZZO

ANTONIO

 

Born in CALVELLO

(PZ)

on 01/03/1959

- Fiscal Code : RZZNTN59C01B440I

 

Residence:

DELLA REPUBBLICA

, 9

- 27029

Vigevano

(PV)

- IT -

 

Ex-Postions

Attorney General

 

Giardini

Laura

 

Born in Vigevano

(PV)

on 16/07/1958

- Fiscal Code : GRDLRA58L56L872P

 

Residence:

Castellana

, 39

- 27029

Vigevano

(PV)

- IT -

 

Ex-Postions

Attorney General



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

 

Subject is active since 1976

Balance sheets for the years 2009, 2010 and 2011 were analyzed.

During the last years, it achieved profits (r.o.e. 15,85% on 2011) with a remarkable upward trend (+10,98% on 2011 compared to 2010 and +32,34% on 2010 compared to 2009).

The return on Investment in the last financial year was positive (14,23%) falling within the field's average.

An operating result of Eur. 4.848.571 has been registered. on stable levels if compared to the previous year.

The economic management produced a gross operating margin of Eur. 5.456.268 with no sensible increase as against 2010.

From a financial aspect the company's status covers total short-term debts; the indebtedness volume in 2011 is in fact 0,07

Subject can manage an equity capital funds for an amount of Eur. 25.373.578 , unchanged if compared to 2010.

In the year 2011 total debts amounted to Eur. 7.426.383 showing a stable trend as opposed to 2010 (Eur. 6.948.891).

The company does not exceed in bank borrowings; the recourse to suppliers' credit is also limited below the sector's average.

The liquidity level is positive (3,68).

Due from customers average term is high and equal to 102,78 days. within the average values of the sector.

During financial year 2011 the cash flow amounted to Eur. 4.630.234

Labour cost amounts to Eur. 2.742.298, with a 8,33% incidence on production costs. , whereas 7,38% is the incidence on sales revenues.

The financial management is positive as incomes are higher than the charges.


Financial Data

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

37.139.610

Profit (Loss) for the period

4.022.537

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

33.462.905

Profit (Loss) for the period

3.681.204

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

25.283.980

Profit (Loss) for the period

2.329.295

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

28.595.685

Profit (Loss) for the period

2.650.264



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

 

- 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

 

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

. . Research,develop. and advert.expens.

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

5.515

3.349

3.432

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

4.292

357.423

369.116

. Total Intangible Fixed Assets

9.807

360.772

372.548

. TANGIBLE FIXED ASSETS

. . Real estate

4.401.453

4.041.204

4.158.321

. . Plant and machinery

977.348

354.676

400.048

. . Industrial and commercial equipment

12.674

14.960

18.608

. . Other assets

118.669

101.533

172.195

. . Assets under construction and advances

9.300

78.300

19.900

. Total Tangible fixed assets

5.519.444

4.590.673

4.769.072

. FINANCIAL FIXED ASSETS

. . Equity investments

1.019.929

1.319.929

1.319.929

. . . Equity invest. in subsidiary companies

843.040

1.143.040

1.143.040

. . . Equity invest. in associated companies

68.879

68.879

68.879

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

108.010

108.010

108.010

. . Financial receivables

61.069

78.926

170.179

. . . . Within 12 months

36.843

30.214

97.058

. . . . Beyond 12 months

24.226

48.712

73.121

. . . 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

61.069

78.926

170.179

. . . . Within 12 months

36.843

30.214

97.058

. . . . Beyond 12 months

24.226

48.712

73.121

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

1.080.998

1.398.855

1.490.108

Total fixed assets

6.610.249

6.350.300

6.631.728

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.183.365

1.813.076

1.464.390

. . Work in progress and semimanufactured

32.012

189.797

55.020

. . Work in progress on order

. . Finished goods

2.922.011

2.576.794

3.586.422

. . Advance payments

. Total Inventories

5.137.388

4.579.667

5.105.832

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

11.632.317

10.695.348

9.115.424

. . Beyond 12 months

156.851

119.463

31.825

. . Trade receivables

10.602.904

9.587.456

8.449.605

. . . . Within 12 months

10.602.904

9.587.456

8.449.605

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

399.980

264.262

239.307

. . . . Within 12 months

399.980

264.262

239.307

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

33.260

. . . . Within 12 months

33.260

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

472.225

134.026

237.291

. . . . Within 12 months

455.374

115.743

219.008

. . . . Beyond 12 months

16.851

18.283

18.283

. . Receivables for anticipated taxes

174.093

115.519

103.582

. . . . Within 12 months

47.635

27.881

103.582

. . . . Beyond 12 months

126.458

87.638

. . Receivables due from third parties

139.966

680.288

117.464

. . . . Within 12 months

126.424

666.746

103.922

. . . . Beyond 12 months

13.542

13.542

13.542

. Total Credits not held as fixed assets

11.789.168

10.814.811

9.147.249

. 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

4.755.697

4.448.669

2.886.704

. Total Financial Assets

4.755.697

4.448.669

2.886.704

. LIQUID FUNDS

. . Bank and post office deposits

5.632.777

10.843.735

9.833.372

. . Checks

. . Banknotes and coins

2.947

778

1.434

. Total Liquid funds

5.635.724

10.844.513

9.834.806

Total current assets

27.317.977

30.687.660

26.974.591

ADJUSTMENT ACCOUNTS

. Discount on loans

. Other adjustment accounts

135.207

67.500

44.418

Total adjustments accounts

135.207

67.500

44.418

TOTAL ASSETS

34.063.433

37.105.460

33.650.737

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.000.000

1.000.000

1.000.000

. Additional paid-in capital

. Revaluation reserves

2.122.930

2.122.930

2.122.930

. Legal reserve

206.583

206.583

206.583

. Reserve for Own shares

. Statute reserves

. Other reserves

18.021.528

21.840.322

21.511.024

. Accumulated Profits (Losses)

. Profit( loss) of the year

4.022.537

3.681.204

2.329.295

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

25.373.578

28.851.039

27.169.832

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

293.357

280.943

275.540

. . Taxation fund, also differed

134.699

136.071

146.053

. . Other funds

Total Reserves for Risks and Charges

428.056

417.014

421.593

Employee termination indemnities

741.671

775.141

795.022

ACCOUNTS PAYABLE

. . . . Within 12 months

7.420.783

6.912.716

5.136.637

. . . . Beyond 12 months

5.600

36.175

36.175

. . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

912

35.083

912

. . . . Within 12 months

912

35.083

912

. . . . Beyond 12 months

. . Trade payables

3.999.261

3.770.770

2.972.134

. . . . Within 12 months

3.999.261

3.770.770

2.972.134

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

2.229.451

1.912.632

1.688.734

. . . . Within 12 months

2.229.451

1.912.632

1.688.734

. . . . Beyond 12 months

. . Due to associated companies

39.004

40.982

34.600

. . . . Within 12 months

39.004

40.982

34.600

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

639.223

716.401

82.235

. . . . Within 12 months

639.223

716.401

82.235

. . . . Beyond 12 months

. . Due to social security and welfare inst.

196.010

174.372

146.815

. . . . Within 12 months

196.010

174.372

146.815

. . . . Beyond 12 months

. . Other payables

322.522

298.651

247.382

. . . . Within 12 months

316.922

262.476

211.207

. . . . Beyond 12 months

5.600

36.175

36.175

Total accounts payable

7.426.383

6.948.891

5.172.812

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

93.745

113.375

91.478

Total adjustment accounts

93.745

113.375

91.478

TOTAL LIABILITIES

34.063.433

37.105.460

33.650.737

 

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

37.139.610

33.462.905

25.283.980

. Changes in work in progress

187.432

-874.851

66.499

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

437.218

160.185

172.822

. . Contributions for operating expenses

43.532

. . Different income and revenues

393.686

160.185

172.822

Total value of production

37.764.260

32.748.239

25.523.301

PRODUCTION COSTS

. Raw material,other materials and consum.

23.296.851

18.890.437

14.042.093

. Services received

6.433.295

6.118.590

5.057.493

. Leases and rentals

25.190

83.229

81.662

. Payroll and related costs

2.742.298

2.585.082

2.423.523

. . Wages and salaries

1.919.052

1.811.350

1.696.746

. . Social security contributions

640.314

603.327

563.414

. . Employee termination indemnities

157.598

146.963

138.878

. . Pension and similar

25.334

23.442

24.485

. . Other costs

. Amortization and depreciation

607.697

443.557

524.603

. . Amortization of intangible fixed assets

2.816

14.477

14.957

. . Amortization of tangible fixed assets

326.704

322.799

355.058

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

278.177

106.281

154.588

. Changes in raw materials

-370.289

-348.686

246.574

. Provisions to risk reserves

. Other provisions

. Other operating costs

180.647

147.476

164.633

Total production costs

32.915.689

27.919.685

22.540.581

Diff. between value and cost of product.

4.848.571

4.828.554

2.982.720

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

1.047.600

462.400

380.800

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

279.475

134.071

166.025

. . Financ.income from receivables

6.791

5.123

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

. . Financ.income from secur. t.f.assets

170.657

. . Financ.income from secur. cur.assets

81.589

85.296

. . Financ.income other than the above

45.691

75.606

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

. Interest and other financial expense

-139.305

-125.571

-259.618

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

1.187.770

470.900

287.207

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

4.644

108.245

. . Of equity investments

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

. . Of securities incl.among current assets

4.644

108.245

. Devaluation

-498.601

-29.568

. . Of equity investments

-300.000

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

-198.601

-29.568

Total adjustments to financial assets

-493.957

-29.568

108.245

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

120.734

55.652

21.528

. . Gains on disposals

. . Other extraordinary income

120.734

55.652

21.528

. Extraordinary expense

-6.748

-12.962

-25.691

. . Losses on disposals

. . Taxes relating to prior years

-516

. . Other extraordinary expense

-6.232

-12.962

-25.691

Total extraordinary income and expense

113.986

42.690

-4.163

Results before income taxes

5.656.370

5.312.576

3.374.009

. Taxes on current income

1.633.833

1.631.372

1.044.714

. . current taxes

1.678.779

1.653.291

1.014.677

. . differed taxes(anticip.)

-44.946

-21.919

30.037

. Net income for the period

4.022.537

3.681.204

2.329.295

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

4.022.537

3.681.204

2.329.295

 

RATIOS

Value Type

as at 31/12/2011

as at 31/12/2010

as at 31/12/2009

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,19

0,17

0,20

0,34

Elasticity Ratio

Units

0,80

0,83

0,80

0,64

Availability of stock

Units

0,15

0,12

0,15

0,15

Total Liquidity Ratio

Units

0,65

0,70

0,65

0,46

Quick Ratio

Units

0,31

0,41

0,38

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,07

n.c.

n.c.

1,80

Self Financing Ratio

Units

0,74

0,78

0,81

0,26

Capital protection Ratio

Units

0,80

0,84

0,88

0,75

Liabilities consolidation quotient

Units

0,10

0,12

0,16

0,23

Financing

Units

0,29

0,24

0,19

2,59

Permanent Indebtedness Ratio

Units

0,77

0,80

0,83

0,46

M/L term Debts Ratio

Units

0,02

0,02

0,02

0,12

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,57

CORRELATION

Fixed assets ratio

Units

3,95

4,67

4,22

1,28

Current ratio

Units

3,68

4,44

5,25

1,16

Acid Test Ratio-Liquidity Ratio

Units

2,99

3,78

4,26

0,84

Structure's primary quotient

Units

3,84

4,54

4,10

0,74

Treasury's primary quotient

Units

1,40

2,21

2,48

0,03

Rate of indebtedness ( Leverage )

%

134,25

128,61

123,85

381,85

Current Capital ( net )

Value

19.897.194

23.774.944

21.837.954

401.161

RETURN

Return on Sales

%

12,47

12,33

11,29

3,85

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

%

15,85

12,76

8,57

2,70

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

%

22,29

18,41

12,42

8,97

Return on Investment ( R.O.I. )

%

14,23

13,01

8,86

4,02

Return/ Sales

%

13,05

14,43

11,80

3,73

Extra Management revenues/charges incid.

%

82,96

76,24

78,09

25,78

Cash Flow

Value

4.630.234

4.124.761

2.853.898

297.038

Operating Profit

Value

4.848.571

4.828.554

2.982.720

271.622

Gross Operating Margin

Value

5.456.268

5.272.111

3.507.323

541.113

MANAGEMENT

Credits to clients average term

Days

102,78

103,14

120,31

112,20

Debts to suppliers average term

Days

75,83

82,13

88,13

101,28

Average stock waiting period

Days

49,80

49,27

72,70

48,71

Rate of capital employed return ( Turnover )

Units

1,09

0,90

0,75

1,14

Rate of stock return

Units

7,23

7,31

4,95

7,38

Labour cost incidence

%

7,38

7,73

9,59

15,03

Net financial revenues/ charges incidence

%

3,20

1,41

1,14

-1,41

Labour cost on purchasing expenses

%

8,33

9,26

10,75

14,64

Short-term financing charges

%

1,88

1,81

5,02

3,20

Capital on hand

%

91,72

110,89

133,09

86,99

Sales pro employee

Value

64.590

597.551

451.499

279.071

Labour cost pro employee

Value

4.769

46.162

43.277

38.958

 


 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.39

UK Pound

1

Rs.87.78

Euro

1

Rs.71.29

 

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.