MIRA INFORM REPORT

 

 

Report Date :

18.12.2012

 

IDENTIFICATION DETAILS

 

Name :

PIPEUROPE SRL

 

 

Registered Office :

Viale Del Lavoro,  18/3,

35020 - Ponte San Nicolo' (PD)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

28.08.2007

 

 

Com. Reg. No.:

Not Available

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Wholesaler of fire-prevention and accident-prevention goods

 

 

No. of Employees :

11 to 15 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 :

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 – 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

 

Pipeurope Srl

 

Viale Del Lavoro,  18/3

 

35020 - Ponte San Nicolo' (PD) -IT-

 

Summary

 

Fiscal Code

:

04229760287

Legal Form

:

Limited liability company

start of Activities

:

03/09/2007

Equity

:

2.500.000

Turnover Range

:

10.000.000/12.750.000

Number of Employees

:

from 11 to 15



Activity

 

Wholesale of fire-prevention and accident-prevention goods



Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 04229760287

 

Foreign Trade Reg. no. : PD055192 since 26/10/2007

 

Chamber of Commerce no. : 120849 of

 

Chamber of Commerce no. : 372756 of since 03/09/2007

 

Chamber of Commerce no. : 1248106 of

 

V.A.T. Code : 04229760287

 

Establishment date

: 28/08/2007

Start of Activities

: 03/09/2007

Legal duration

: 31/12/2050

Nominal Capital

: 1.200.000

 

Subscribed Capital

: 1.200.000

 

Paid up Capital

: 1.200.000

 




Members

 

Santinello

Sabina

 

 

Born in Padova

(PD)

on 18/12/1971

- Fiscal Code : SNTSBN71T58G224S

 

 

Residence:

 

Damiano Chiesa

, 15

- 35020

Albignasego

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

10/06/2011

 

 

Managing Director

31/07/2008

 

 

Managing Director

10/06/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Milot Jr

Joseph Antony

 

 

Born in New York

( )

on 16/07/1954

- Fiscal Code : MLTJPH54L16Z404M

 

 

Residence:

 

D'italia

, 92

- 00198

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

10/06/2011

 

 

Director

10/06/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Tao

Jun Hwa Paul

 

 

Born in Hong Kong

( )

on 03/10/1972

 

 

Residence:

 

D'italia

, 92

- 00198

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

10/06/2011

 

 

 

No Protests registered

 

Verdaguer

Miquel

 

 

Born in Terrassa

( )

on 30/01/1963

 

 

Residence:

Sant Genis

, 67

Terrassa

- ES -

 

Position

Since

Shares Amount

% Ownership

Person in charge

20/12/2010

 

 

 

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

Santinello Sabina

Albignasego - IT -

SNTSBN71T58G224S

450.000 .Eur

37,50

Jobkey International Limited

 

 

150.000 .Eur

12,50

Pip Usa Inc.

 

 

600.000 .Eur

50,00



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

 

 

 

 

 

 

 

Del Lavoro

, 18/3

- 35020

- Ponte San Nicolo'

(PD)

- IT -

 

 

 

 

PHONE

: 0498960795

 

 

 

 

FAX

: 049718742

 

 

 

 

Email

: info@pipeuro.com

 

-

Secondary office

 

since 13/07/2010

 

 

 

 

 

Gutenber - 3er H

, 3-13

- Barcellona Terrassa

(EE)

- ES -

 

-

Branch

(Store)

since 30/09/2007

 

 

 

 

 

 

Di Valle Arcione

, 3

- 67027

- Raiano

(AQ)

- IT -

 

-

Branch

(Administrative office)

since 13/10/2009

 

 

 

 

 

 

Alessio Baldovinetti

, 15

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Employees

: 13

 

Fittings and Equipment for a value of 26.000

Eur

 

Stocks for a value of 1.820.000

Eur

 

 

 

Historical Information and/or Firm's Status

EX-MEMBERS / EX-POSITIONS:

 

Parfim Srl

 

 

- Fiscal Code : 09079601002

 

 

:

 

Del Poggio Laurentino

, 18

- 00144

Roma

(RM)

- IT -

 

Ex-Postions

Sole partner

 

Santinello

Sabina

 

 

Born in Padova

(PD)

on 18/12/1971

- Fiscal Code : SNTSBN71T58G224S

 

 

Residence:

 

Damiano Chiesa

, 15

- 35020

Albignasego

(PD)

- IT -

 

Ex-Postions

Board Chairman

 

Milot

Joseph Iii

 

 

Born in Ohio

( )

on 20/06/1982

 

 

Residence:

Long Shadow Drive

, 12

Latham

- IT -

 

Ex-Postions

Director

Assistant board Chairman

 

Voltan

Fabio

 

 

Born in Conselve

(PD)

on 06/03/1973

- Fiscal Code : VLTFBA73C06C964O

 

 

Residence:

 

Damiano Chiesa

, 15

- 35020

Albignasego

(PD)

- IT -

 

Ex-Postions

Director

Managing Director

 

Milot

Joseph Iii

 

 

Born in Ohio

( )

on 20/06/1982

 

 

Residence:

Long Shadow Drive

, 12

Latham

- IT -

 

Ex-Postions

Director

Assistant board Chairman

 

Grossi

Stefano

 

 

Born in Roma

(RM)

on 02/01/1963

- Fiscal Code : GRSSFN63A02H501C

 

 

Residence:

 

Europa

, 300

- 00144

Roma

(RM)

- IT -

 

Ex-Postions

Board Chairman

Director



CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

 

 

Parfim Srl

 

 

 

Del Poggio Laurentino

, 18

, 00144

, Roma

(RM)

- IT -

 

 

Fiscal Code: 09079601002

 

 

Date

Merging/splitting-up project:

10/12/2009

 

Project of merging by taking over of

 

 

 

Parfim Srl

 

 

 

Del Poggio Laurentino

, 18

, 00144

, Roma

(RM)

- IT -

 

 

Fiscal Code: 09079601002

 

 

Date

Merging/splitting-up project:

15/06/2010

 

The firm absorbed by merging of

 

 

 

Parfim Srl

 

 

 

Del Poggio Laurentino

, 18

, 00144

, Roma

(RM)

- IT -

 

 

Fiscal Code: 09079601002

 

 

Date

:

16/11/2010

 

 

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 2007

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

Under the financial profile unstable results are noted. with a loss in the last financial year. Upward trend as to the turnover in the last financial year (+12,14%).

The operating result in 2011 was positive (2,46%) and in line with the sector's average.

The amount of the operating result for the year 2011 is of Eur. 338.514 showing an upward trend 34,38% compared to the previous financial year.

The economic management produced a gross operating margin of Eur. 443.315 with a 23,19% increase as opposed to the preceding year.

The financial position is not well balanced as the volume of debts is fairly remarkable if compared to shareholder's equity, in fact total debts are 4,05 but on the decrease if compared to the year before.

It's shareholders funds amount to Eur. 2.275.735 on the same levels as the year before.

During the last financial year debts totalled Eur. 11.113.752 (Eur. 80.534 of which were m/l term debts) , 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 even in comparison with the sector's.

Liquidity is however good.

Accounts receivable average term is high (244,29 days). even higher than the average of the specific sector.

Eur. 90.201 is the value of cash flow during the year 2011

Labour cost expenses amount to Eur. 547.433 , representing 4,89% on the total of production costs. , whereas the incidence of such costs on sales revenues is equal to 4,99%.

The financial management is marked by a high incidence of financial charges in relation to sales revenues (-2,08%).



Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

10.963.685

Profit (Loss) for the period

-14.600

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

9.776.223

Profit (Loss) for the period

113.334

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

7.111.893

Profit (Loss) for the period

72.146

 

 

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

2.293

3.268

 

. . Research,develop. and advert.expens.

22.360

21.482

 

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

3.294

2.685

 

. . Goodwill

450.720

507.060

 

. . Assets in formation and advance paymen.

375.608

20.000

 

. . Other intangible fixed assets

2.668

5.336

 

. Total Intangible Fixed Assets

856.943

559.831

40.081

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

1.425

 

 

. . Industrial and commercial equipment

24.940

27.125

 

. . Other assets

72.223

104.908

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

98.588

132.033

194.071

. 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

194.350

3.821

3.690

. . . . Within 12 months

190.500

 

3.690

. . . . Beyond 12 months

3.850

3.821

 

. . . 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

194.350

3.821

 

. . . . Within 12 months

190.500

 

 

. . . . Beyond 12 months

3.850

3.821

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

194.350

3.821

3.690

Total fixed assets

1.149.881

695.685

237.842

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

1.819.143

2.833.477

 

. . Advance payments

 

3.580.205

 

. Total Inventories

1.819.143

6.413.682

1.734.428

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

8.605.722

6.103.367

4.126.698

. . Beyond 12 months

143.948

287.896

 

. . Trade receivables

7.439.704

5.646.205

3.921.945

. . . . Within 12 months

7.439.704

5.646.205

3.921.945

. . . . 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

335.808

 

202.181

. . . . Within 12 months

335.808

 

202.181

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

1.137

 

1.137

. . . . Within 12 months

1.137

 

1.137

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

973.021

745.058

1.435

. . . . Within 12 months

829.073

457.162

1.435

. . . . Beyond 12 months

143.948

287.896

 

. Total Credits not held as fixed assets

8.749.670

6.391.263

4.126.698

. 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

2.201

300

 

. Total Financial Assets

2.201

300

300

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

1.808.086

354.027

 

. . Checks

 

 

 

. . Banknotes and coins

4.112

4.492

 

. Total Liquid funds

1.812.198

358.519

281.310

Total current assets

12.383.212

13.163.764

6.142.736

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

222.002

681.895

410.694

Total adjustments accounts

222.002

681.895

410.694

TOTAL ASSETS

13.755.095

14.541.344

6.791.272

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

1.200.000

1.200.000

100.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

23.700

18.033

4.822

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

807.900

807.899

1.063.399

. Accumulated Profits (Losses)

258.735

151.067

91.621

. Profit( loss) of the year

-14.600

113.334

72.146

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

2.275.735

2.290.333

1.331.988

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

39.126

19.822

15.127

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

11.033.218

11.786.144

3.736.235

. . . . Beyond 12 months

80.534

14.197

1.130.804

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

1.569.332

1.314.381

115.566

. . . . Within 12 months

1.569.332

1.314.381

115.566

. . . . Beyond 12 months

 

 

 

. . Due to banks

1.966.732

1.983.155

1.133.147

. . . . Within 12 months

1.966.732

1.968.958

1.133.147

. . . . Beyond 12 months

 

14.197

 

. . Due to other providers of finance

 

8.158

147.887

. . . . Within 12 months

 

8.158

124.387

. . . . Beyond 12 months

 

 

23.500

. . Advances from customers

 

 

21.000

. . . . Within 12 months

 

 

21.000

. . . . Beyond 12 months

 

 

 

. . Trade payables

6.256.388

6.659.095

2.797.158

. . . . Within 12 months

6.256.388

6.659.095

1.689.854

. . . . Beyond 12 months

 

 

1.107.304

. . Securities issued

180.000

2.500

 

. . . . Within 12 months

169.000

2.500

 

. . . . Beyond 12 months

11.000

 

 

. . Due to subsidiary companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

548.000

 

. . . . Within 12 months

 

548.000

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

166.379

. . . . Within 12 months

 

 

166.379

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

624.000

458.299

285.911

. . . . Within 12 months

624.000

458.299

285.911

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

266.610

177.655

80.690

. . . . Within 12 months

197.076

177.655

80.690

. . . . Beyond 12 months

69.534

69.534

 

. . Other payables

250.690

649.098

119.301

. . . . Within 12 months

250.690

649.098

119.301

. . . . Beyond 12 months

 

 

 

Total accounts payable

11.113.752

11.800.341

4.867.039

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

326.482

430.848

577.118

Total adjustment accounts

326.482

430.848

577.118

TOTAL LIABILITIES

13.755.095

14.541.344

6.791.272

 

 

 

 

 

 

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

10.963.685

9.776.223

7.111.893

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

568.266

156.376

158.854

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

568.266

156.376

158.854

Total value of production

11.531.951

9.932.599

7.270.747

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

7.721.042

8.705.729

5.537.095

. Services received

1.673.557

1.321.797

1.029.355

. Leases and rentals

129.052

71.329

165.655

. Payroll and related costs

547.433

281.424

260.236

. . Wages and salaries

326.488

201.400

190.368

. . Social security contributions

99.490

60.203

62.944

. . Employee termination indemnities

21.524

15.596

 

. . Pension and similar

 

 

 

. . Other costs

99.931

4.225

6.924

. Amortization and depreciation

104.801

107.956

46.452

. . Amortization of intangible fixed assets

71.684

72.007

 

. . Amortization of tangible fixed assets

33.117

35.949

 

. . Depreciation of tangible fixed assets

 

 

46.452

. . Writedown of current receiv.and of liquid

 

 

 

. Changes in raw materials

1.014.334

-1.099.049

90.046

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

3.218

291.517

122.619

Total production costs

11.193.437

9.680.703

7.251.458

Diff. between value and cost of product.

338.514

251.896

19.289

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

24

3

400

. . 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

-227.871

-198.780

-2.436

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-227.847

-198.777

-2.036

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

55.269

208.588

201.429

. . Gains on disposals

 

 

 

. . Other extraordinary income

55.269

208.588

201.429

. Extraordinary expense

-67.199

-27.963

-33.221

. . Losses on disposals

 

-1.375

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-67.199

-26.588

-33.221

Total extraordinary income and expense

-11.930

180.625

168.208

Results before income taxes

98.737

233.744

185.461

. Taxes on current income

113.337

120.410

113.315

. . current taxes

113.337

120.410

114.452

. . differed taxes(anticip.)

 

 

-1.137

. Net income for the period

-14.600

113.334

72.146

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-14.600

113.334

72.146

 

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

0,08

0,05

0,04

0,10

Elasticity Ratio

Units

0,90

0,91

0,90

0,87

Availability of stock

Units

0,13

0,44

0,26

0,21

Total Liquidity Ratio

Units

0,77

0,46

0,65

0,61

Quick Ratio

Units

0,13

0,02

0,04

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

4,05

4,99

2,59

4,04

Self Financing Ratio

Units

0,17

0,16

0,20

0,16

Capital protection Ratio

Units

0,48

0,43

0,87

0,59

Liabilities consolidation quotient

Units

0,01

0,00

0,31

0,11

Financing

Units

4,88

5,15

3,65

4,85

Permanent Indebtedness Ratio

Units

0,17

0,16

0,36

0,26

M/L term Debts Ratio

Units

0,01

0,00

0,17

0,07

Net Financial Indebtedness Ratio

Units

0,76

1,29

0,84

1,01

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

2,08

3,34

10,42

2,12

Current ratio

Units

1,12

1,12

1,64

1,16

Acid Test Ratio-Liquidity Ratio

Units

0,96

0,57

1,18

0,88

Structure's primary quotient

Units

1,98

3,29

5,60

1,40

Treasury's primary quotient

Units

0,16

0,03

0,08

0,04

Rate of indebtedness ( Leverage )

%

604,42

634,90

509,86

620,22

Current Capital ( net )

Value

1.349.994

1.377.620

2.406.501

131.414

RETURN

 

 

 

 

 

Return on Sales

%

0,82

2,26

1,67

2,27

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

%

-0,64

4,95

5,42

6,70

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

%

4,34

10,21

13,92

18,85

Return on Investment ( R.O.I. )

%

2,46

1,73

0,28

4,76

Return/ Sales

%

3,09

2,58

0,27

3,70

Extra Management revenues/charges incid.

%

-4,31

44,99

374,03

28,15

Cash Flow

Value

90.201

221.290

118.598

39.655

Operating Profit

Value

338.514

251.896

19.289

63.123

Gross Operating Margin

Value

443.315

359.852

65.741

99.042

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

244,29

207,92

198,53

119,16

Debts to suppliers average term

Days

243,30

257,00

158,48

116,83

Average stock waiting period

Days

59,73

236,18

87,80

58,39

Rate of capital employed return ( Turnover )

Units

0,80

0,67

1,05

1,36

Rate of stock return

Units

6,03

1,52

4,10

6,14

Labour cost incidence

%

4,99

2,88

3,66

8,98

Net financial revenues/ charges incidence

%

-2,08

-2,03

-0,03

-1,08

Labour cost on purchasing expenses

%

4,89

2,91

3,59

8,98

Short-term financing charges

%

2,05

1,68

0,05

2,60

Capital on hand

%

125,46

148,74

95,49

73,17

Sales pro employee

Value

644.922

1.222.027

1.422.378

394.001

Labour cost pro employee

Value

32.201

35.178

52.047

34.340

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.63

UK Pound

1

Rs.88.40

Euro

1

Rs.71.86

 

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.