MIRA INFORM REPORT

 

 

Report Date :

21.02.2012

 

IDENTIFICATION DETAILS

 

Name :

IREM S.P.A.

 

 

Registered Office :

Via Rocciamelone, 58, 10050 – Sant’Antonino di Susa (TO) – IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

31.12.1974

 

 

Com. Reg. No.:

TO272-1975-253 since 19/02/1996

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

Manufacture of electronic components and boards

 

 

No. of Employees :

130

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

250.000 - Eur

Status :

Satisfactory

Payment Behaviour :

No complaints

Litigation :

Clear

 

NOTES :

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – September 30, 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 and address

 

Irem S.p.A.

 

Via

Rocciamelone,

58

 

10050

- Sant'Antonino di Susa

(TO)

-IT-

 

 

Summary

 

Fiscal Code

:

00389630013

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

31/12/1974

Equity

:

2.000.000 Eur

Turnover Range

:

10.000.000/12.750.000 Eur

Number of Employees

:

from 111 to 130

 

 

Credit Analysis

 

Credit Opinion

:

250.000 - Eur

 

 

Activity

 

Manufacture of electronic components and boards

Manufacture of instruments for navigation, hydrology, geophysics and

meteorology

Manufacture of meters

alytical precision balance, apparatus for measuring and regulating (

including separate parts and accessories)

 

 

Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 00389630013

 

Foreign Trade Reg. no. : TO006972 since 04/12/1991

 

Foreign Trade Reg. no. : 6972 of Torino since 04/12/1991

 

Foreign Trade Reg. no. : 818097 of Torino

 

Chamber of Commerce no. : 491811 of Torino since 21/02/1975

 

Firms' Register : TO272-1975-253 since 19/02/1996

 

V.A.T. Code : 00389630013

 

Tribunal Co. Register : 253 of Torino

 

Foundation date

: 31/12/1974

Establishment date

: 31/12/1974

Start of Activities

: 31/12/1974

Legal duration

: 31/12/2050

Nominal Capital

: 1.080.000

Eur

Subscribed Capital

: 1.080.000

Eur

Paid up Capital

: 1.080.000

Eur

 

 

Members

 

 

Celso

Giuseppina

 

 

 

Born in Sant'Antonino di Susa

(TO)

on 21/03/1949

- Fiscal Code : CLSGPP49C61I296O

 

 

 

Residence :

Via

Rocciamelone

, 60

- 10050

Sant'Antonino di Susa

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

20/05/2010

 

 

Director

20/05/2010

 

 

Board Chairman

20/05/2010

 

 

 

 

No Protests registered

 

 

Celso

Elisabetta

 

 

 

Born in Giaveno

(TO)

on 17/01/1973

- Fiscal Code : CLSLBT73A57E020F

 

 

 

Residence :

Via

Superga

, 7

- 10050

Sant'Antonino di Susa

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/05/2010

 

 

 

 

No Protests registered

 

 

Longo

Renato

 

 

 

Born in Torino

(TO)

on 17/07/1960

- Fiscal Code : LNGRNT60L17L219H

 

 

 

Residence :

Via

Rosta

, 52

- 10093

Collegno

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/05/2010

 

 

Attorney with special power

08/11/2005

 

 

 

 

No Protests registered

 

 

Maranzana

Andrea

 

 

 

Born in Rivoli

(TO)

on 07/03/1976

- Fiscal Code : MRNNDR76C07H355N

 

 

 

Residence :

Borgata

Roncaglia

, 12

- 10090

Villarbasse

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/05/2010

 

 

Attorney with special power

26/07/2011

 

 

 

 

No Protests registered

 

 

Allietta

Rosanna

 

 

 

Born in Torino

(TO)

on 02/05/1965

- Fiscal Code : LLTRNN65E42L219Z

 

 

 

Residence :

Via

Rocciamelone

, 58

- 10050

Sant'Antonino di Susa

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

13/10/2003

 

 

 

 

No Protests registered

 

 

Bbc S.r.l.

 

 

 

 

 

 

Residence :

Corso

Re Umberto

, 7

- 10121

Torino

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

 

 

 

 

No Protests registered

 

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

 

CELSO

GIUSEPPINA

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

BBC S.R.L.

Torino (TO) - IT -

96650350018

Managing Director

Active

Registered

BBC S.R.L.

Torino (TO) - IT -

96650350018

Director

Active

Registered

BBC S.R.L.

Torino (TO) - IT -

96650350018

Partner

Withdrawn

Registered

ELLAS - SOCIETA' SEMPLICE

Sant'Antonino di Susa (TO) - IT -

96650330010

Partner

Withdrawn

Ceased

IREM IMMOBILIARE S.R.L.

Sant'Antonino di Susa (TO) - IT -

09493890017

Managing Director

Active

Registered

IREM IMMOBILIARE S.R.L.

Sant'Antonino di Susa (TO) - IT -

09493890017

Director

Active

Registered

MELANIA - SOCIETA' SEMPLICE

Torino (TO) - IT -

96650340019

Partner

Active

Registered

 

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

For more information, in this case, we advise to request further investigations.



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Bbc S.r.l.

Torino - IT -

96650350018

 

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

Dis.co.ra. Distribuzione Componenti RackS.r.l.

Lissone - IT -

06186670151

9.245 .Eur

19,89

 

 

Active

Rondi - S.r.l. In Liquidazione

Torino - IT -

02789480015

4.160 .Eur

40,00

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

Via

Rocciamelone

, 58

- 10050

- Sant'Antonino di Susa

(TO)

- IT -

 

 

 

 

PHONE

: 011/9631313

 

 

 

 

PHONE

: 011/964822

 

 

 

 

PHONE

: 011/9648211

 

 

 

 

FAX

: 011/9648222

 

-

Branch

(office )

since 12/07/1985

 

 

 

 

 

Via

Abegg

, 75

- 10050

- Borgone Susa

(TO)

- IT -

 

 

 

 

PHONE

: 011/9646213

 

 

 

 

Employees

: 128

 

Fittings and Equipment for a value of 230.000

Eur

 

Stocks for a value of 2.970.000

Eur

 

Furniture and fittings for a value of 340.000

Eur

 

Vehicles for a value of 210.000

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

 

- its own agents

 

- its own foreign branches

 

- direct orders from foreign companies

 

Export is mainly towards:

- Guyana

 

- Guatemala GCA

 

- GIAMAICA

 

- Francia

 

- Belgio

 

- Grecia

 

- Gabon

 

- Isole Maldive

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

 

Saracco

Claudio

 

 

 

Born in Torino

on 31/07/1940

- Fiscal Code : SRCCLD40L31L219T

 

 

 

Residence :

Via

Baretti

, 46 SC.A

- 10100

Torino

(TO)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

 

Guassora

Flavio

 

 

 

Born in Sant'Antonino di Susa

on 27/04/1938

- Fiscal Code : GSSFLV38D27I296X

 

 

 

Residence :

Via

Ormea

, 10

- 10050

Sant'Antonino di Susa

(TO)

- IT -

 

Ex-Postions

Director

 

 

Bandera

Bruna Giovanna

 

 

 

Born in Busto Arsizio

on 24/06/1922

- Fiscal Code : BNDBGN22H64B300R

 

 

 

Residence :

Via

Rocciamelone

, 60

- 10050

Sant'Antonino di Susa

(TO)

- IT -

 

Ex-Postions

Chairman

Managing Director

 

 

Celso

Giuseppina

 

 

 

Born in Sant'Antonino di Susa

on 21/03/1949

- Fiscal Code : CLSGPP49C61I296O

 

 

 

Residence :

Via

Rocciamelone

, 60

- 10050

Sant'Antonino di Susa

(TO)

- IT -

 

Ex-Postions

Vice-Chairman

Managing Director

Director

Assistant board Chairman

Assistant board Chairman

 

 

Dall'Anese

Giuseppe

 

 

 

Born in San Pietro di Feletto

on 21/09/1946

- Fiscal Code : DLLGPP46P21I103D

 

 

 

Residence :

Corso

Traiano

, 82

- 10100

Torino

(TO)

- IT -

 

Ex-Postions

Director

 

 

Celso

Elisabetta

 

 

 

Born in Giaveno

on 17/01/1973

- Fiscal Code : CLSLBT73A57E020F

 

 

 

Residence :

Via

Superga

, 7

- 10050

Sant'Antonino di Susa

(TO)

- IT -

 

Ex-Postions

Director

 

 

Nielsen S.P.A.

 

 

- Fiscal Code : 02499190011

 

Via

SAN FRANCESCO DA PAOLA

, 15

- 10100

Torino

(TO)

- IT -

 

Ex-Postions

 

 

 

CHIELI

RENATO MARIA

 

 

 

Born in TORINO

on 01/07/1948

- Fiscal Code : CHLRTM48L01L219O

 

 

 

Residence :

Viale

DEL PARCO

, 3

- 10024

Moncalieri

(TO)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Ciocca

Luciano

 

 

 

Born in Varzo

on 13/11/1947

- Fiscal Code : CCCLCN47S13L691I

 

 

 

Residence :

Via

Filippo Prato

, 3

- 28078

Romagnano Sesia

(NO)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Bandera

Bruna Giovanna

 

 

 

Born in Busto Arsizio

on 24/06/1922

- Fiscal Code : BNDBNG22H64B300R

 

 

 

Residence :

Via

Rocciamelone

, 60

- 10050

Sant'Antonino di Susa

(TO)

- IT -

 

Ex-Postions

Managing Director

Director

Board Chairman

 

 

Enrietta

Sergio

 

 

 

Born in Venaus

on 17/03/1953

- Fiscal Code : NRTSRG53C17L726L

 

 

 

Residence :

Frazione

Prato

, 6

- 10050

Venaus

(TO)

- IT -

 

Ex-Postions

Director

Director

 

 

Rigon

Stefano

 

 

 

Born in Avigliana

on 09/12/1960

- Fiscal Code : RGNSFN60T09A518F

 

 

 

Residence :

Via

L.l. Colli

, 1

- 10100

Torino

(TO)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Niccolai

Fabrizio

 

 

 

Born in Milano

on 16/10/1963

- Fiscal Code : NCCFRZ63R16F205A

 

 

 

Residence :

Via

Domenico Vallero

, 23

- 10077

San Maurizio Canavese

(TO)

- IT -

 

Ex-Postions

Temporary Auditor

 

CEASINGS/INCORPORATIONS/MERGES:

 

 

Splitting-up and setting-up of a new company

 

 

 

IREM IMMOBILIARE S.R.L.

 

 

 

, Sant'antonino Di Susa

- IT -

 

 

 

Date

Splitting-up :

15/12/2006

 

 

Project of merging by taking over of

 

 

 

Melania - Societa' Semplice

 

 

 

Corso

Re Umberto

, 7

, 10121

, Torino

(TO)

- IT -

 

 

 

Fiscal Code: 96650340019

 

 

 

Date

Merging/splitting-up project :

27/06/2008

 

 

The firm absorbed by merging of

 

 

 

Melania - Societa' Semplice

 

 

 

Corso

Re Umberto

, 7

, 10121

, Torino

(TO)

- IT -

 

 

 

Fiscal Code: 96650340019

 

 

 

Date

:

15/07/2008

 

 

Resolution of merging of

 

 

 

Melania - Societa' Semplice

 

 

 

Corso

Re Umberto

, 7

, 10121

, Torino

(TO)

- IT -

 

 

 

Fiscal Code: 96650340019

 

 

 

Date

:

15/07/2008



Protests

 

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



Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.



Financial and Economical Analysis

 

Company's starting of activities dates back to 1974.

The economic-financial analysis has been made on the base of the b/s of the latests three years.

Under the financial profile unstable results are noted. with a loss in the last financial year.

The return on investment in the last financial year was negative (-2,62%).

The operating loss is equal to Eur. -210.510.

The gross operating margin for the fiscal year 2010 is negative, for an amount of Eur. -391.

The financial status of the company is fairly balanced with an indebtedness level of 1,18 with an improving trend as on the decrease.

It's shareholders funds amount to Eur. 1.524.250 on the same levels as the year before.

During the last financial year debts totalled Eur. 3.670.664 (Eur. 491.022 of which were m/l term debts) with no important change.

Moderate recourse to bank credit while the exposure towards suppliers is rather high but lined up with the field's average.

It shows a good range of liquidity.

Trade credits average terms are 68,16 days. , a better value than the sector's average.

Managerial cash flow has a minus sign and is equal to Eur. -128.570.

Subordinate employment cost is of Eur. 5.305.460, i.e. 45,45% on total production costs. , whereas the incidence of such costs on sales revenues is equal to 47,28%.

The incidence of the financial charges is of -0,16% on the sales amount.


Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1 )

 

Item Type

Value

Sales

11.222.305

Profit (Loss) for the period

-333.328

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

11.055.524

Profit (Loss) for the period

-1.196.055

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

13.649.613

Profit (Loss) for the period

29.698

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

14.959.963

Profit (Loss) for the period

382.651

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

13.653.028

Profit (Loss) for the period

324.491



Balance Sheets

 

From our constant monitoring of the relevant Public Administration offices, no more recent balance sheets result to have been filed.

 

- Balance Sheet as at 31/12/2010 - 12 Mesi - Currency: Eur - Amounts x 1

 

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

 

- Balance Sheet as at 31/12/2008 - 12 Mesi - Currency: Eur - Amounts x 1

 

Years

2010

2009

2008

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

 

CREDITS VS PARTNERS

 

 

 

. Deposits not yet withdrawn

 

 

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

 

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

 

 

 

. . Research,develop. and advert.expens.

19.200

 

 

. . Industrial patent rights

46.658

26.528

43.807

. . Concessions,licenses,trademarks,etc.

29.891

38.351

27.575

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

198.000

93.135

3.563

. . Other intangible fixed assets

86.828

94.777

145.186

. Total Intangible Fixed Assets

380.577

252.791

220.131

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

45.751

61.475

82.319

. . Industrial and commercial equipment

187.044

198.200

198.488

. . Other assets

 

 

 

. . Assets under construction and advances

14.336

28.864

25.420

. Total Tangible fixed assets

247.131

288.539

306.227

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

120

120

6.425

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

6.305

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

120

120

120

. . 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

120

120

6.425

Total fixed assets

627.828

541.450

532.783

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

1.002.760

1.057.553

1.141.134

. . Work in progress and semimanufactured

1.182.975

1.079.919

1.402.354

. . Work in progress on order

 

 

 

. . Finished goods

788.398

851.908

913.044

. . Advance payments

 

 

 

. Total Inventories

2.974.133

2.989.380

3.456.532

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

2.123.024

3.232.854

3.906.431

. . Beyond 12 months

336.040

224.265

17.428

. . Trade receivables

2.124.804

3.273.169

3.295.467

. . . . Within 12 months

1.793.944

3.054.084

3.295.467

. . . . Beyond 12 months

330.860

219.085

 

. . Receivables due from subsid. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

 

94.339

. . . . Within 12 months

 

 

94.339

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

12.261

 

 

. . . . Within 12 months

12.261

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

211.874

91.050

196.287

. . . . Within 12 months

211.874

91.050

196.287

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

211.123

. . . . Within 12 months

 

 

211.123

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

110.125

92.900

126.643

. . . . Within 12 months

104.945

87.720

109.215

. . . . Beyond 12 months

5.180

5.180

17.428

. Total Credits not held as fixed assets

2.459.064

3.457.119

3.923.859

. 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

590.000

520.000

1.003.500

. Total Financial Assets

590.000

520.000

1.003.500

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

1.381.351

881.416

1.092.346

. . Checks

 

6.133

 

. . Banknotes and coins

2.190

2.821

1.521

. Total Liquid funds

1.383.541

890.370

1.093.867

Total current assets

7.406.738

7.856.869

9.477.758

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

11.189

26.148

 

. Other adjustment accounts

 

 

38.640

Total adjustments accounts

11.189

26.148

38.640

TOTAL ASSETS

8.045.755

8.424.467

10.049.181

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

1.080.000

1.080.000

1.080.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

681.867

681.867

. Legal reserve

216.000

216.000

216.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

561.578

1.075.766

1.046.069

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

-333.328

-1.196.055

29.698

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

1.524.250

1.857.578

3.053.634

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

6.078

12.776

. . Other funds

444.523

472.880

225.086

Total Reserves for Risks and Charges

444.523

478.958

237.862

Employee termination indemnities

2.215.262

2.191.336

2.620.918

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

3.179.642

3.259.349

3.251.267

. . . . Beyond 12 months

491.022

463.579

701.290

. . 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

709.077

701.289

945.091

. . . . Within 12 months

229.905

249.560

243.801

. . . . Beyond 12 months

479.172

451.729

701.290

. . Due to other providers of finance

 

 

42.326

. . . . Within 12 months

 

 

42.326

. . . . Beyond 12 months

 

 

 

. . Advances from customers

238.488

146.658

122.081

. . . . Within 12 months

238.488

146.658

122.081

. . . . Beyond 12 months

 

 

 

. . Trade payables

1.836.287

1.766.220

1.706.248

. . . . Within 12 months

1.836.287

1.766.220

1.706.248

. . . . 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

 

 

13.257

. . . . Within 12 months

 

 

13.257

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

214.030

245.114

222.113

. . . . Within 12 months

214.030

245.114

222.113

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

315.061

295.878

322.393

. . . . Within 12 months

315.061

295.878

322.393

. . . . Beyond 12 months

 

 

 

. . Other payables

357.721

567.769

579.048

. . . . Within 12 months

345.871

555.919

579.048

. . . . Beyond 12 months

11.850

11.850

 

Total accounts payable

3.670.664

3.722.928

3.952.557

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

191.056

173.667

184.210

Total adjustment accounts

191.056

173.667

184.210

TOTAL LIABILITIES

8.045.755

8.424.467

10.049.181

 

 

 

 

 

 

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

11.222.305

11.055.524

13.649.613

. Changes in work in progress

39.546

-383.581

-340.349

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

11.801

14.067

12.248

. Other income and revenues

190.234

277.723

296.524

. . Contributions for operating expenses

5.154

21.347

 

. . Different income and revenues

185.080

256.376

296.524

Total value of production

11.463.886

10.963.733

13.618.036

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

3.825.093

3.451.249

4.168.864

. Services received

 

 

2.091.921

. Leases and rentals

2.183.487

2.149.317

313.658

. Payroll and related costs

5.305.460

5.508.177

5.769.974

. . Wages and salaries

3.708.510

3.862.988

4.107.856

. . Social security contributions

1.139.504

1.261.356

1.252.953

. . Employee termination indemnities

355.856

350.477

378.376

. . Pension and similar

28.863

33.356

30.789

. . Other costs

72.727

 

 

. Amortization and depreciation

204.758

278.219

301.503

. . Amortization of intangible fixed assets

69.861

57.328

72.243

. . Amortization of tangible fixed assets

94.454

122.974

110.413

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

40.443

97.917

118.847

. Changes in raw materials

54.793

83.581

447.963

. Provisions to risk reserves

 

 

 

. Other provisions

5.361

49.806

39.290

. Other operating costs

95.444

65.022

220.100

Total production costs

11.674.396

11.585.371

13.353.273

Diff. between value and cost of product.

-210.510

-621.638

264.763

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

2.766

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

2.766

 

. . In other companies

 

 

 

. Other financial income

14.579

19.992

45.177

. . 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

5.050

11.926

20.670

. . Financ.income other than the above

9.529

8.066

24.507

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

9.529

8.066

 

. Interest and other financial expense

-32.958

-38.377

-58.715

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

32.958

38.377

 

Total financial income and expense

-18.379

-15.619

-13.538

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

6.304

49.323

9.501

. . Gains on disposals

 

 

 

. . Other extraordinary income

6.304

49.323

9.501

. Extraordinary expense

 

-285.000

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

 

-285.000

 

Total extraordinary income and expense

6.304

-235.677

9.501

Results before income taxes

-222.585

-872.934

260.726

. Taxes on current income

110.743

323.121

231.028

. . current taxes

128.050

118.696

202.411

. . differed taxes(anticip.)

-6.078

204.425

28.617

. Net income for the period

-333.328

-1.196.055

29.698

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-333.328

-1.196.055

29.698

 

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

0,08

0,06

0,05

0,22

Elasticity Ratio

Units

0,92

0,93

0,94

0,76

Availability of stock

Units

0,37

0,35

0,34

0,19

Total Liquidity Ratio

Units

0,55

0,58

0,60

0,52

Quick Ratio

Units

0,25

0,17

0,21

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,18

1,28

0,71

2,39

Self Financing Ratio

Units

0,19

0,22

0,30

0,22

Capital protection Ratio

Units

0,51

1,06

0,64

0,65

Liabilities consolidation quotient

Units

0,85

0,81

1,02

0,23

Financing

Units

2,41

2,00

1,29

3,19

Permanent Indebtedness Ratio

Units

0,53

0,54

0,63

0,42

M/L term Debts Ratio

Units

0,34

0,32

0,33

0,13

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,64

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

6,74

8,33

11,97

1,80

Current ratio

Units

2,33

2,41

2,92

1,30

Acid Test Ratio-Liquidity Ratio

Units

1,39

1,49

1,85

0,92

Structure's primary quotient

Units

2,43

3,43

5,73

1,08

Treasury's primary quotient

Units

0,62

0,43

0,65

0,05

Rate of indebtedness ( Leverage )

%

527,85

453,52

329,09

456,81

Current Capital ( net )

Value

4.227.096

4.597.520

6.226.491

682.896

RETURN

 

 

 

 

 

Return on Sales

%

- 1,15

- 8,30

2,43

4,56

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

%

- 21,87

- 64,39

0,97

6,81

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

%

- 14,60

- 46,99

8,54

18,85

Return on Investment ( R.O.I. )

%

- 2,62

- 7,38

2,63

5,41

Return/ Sales

%

- 1,88

- 5,62

1,94

4,75

Extra Management revenues/charges incid.

%

n.c.

n.c.

11,22

35,79

Cash Flow

Value

-128.570

-917.836

331.201

237.257

Operating Profit

Value

-210.510

-621.638

264.763

228.892

Gross Operating Margin

Value

-391

-293.613

605.556

406.634

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

68,16

106,58

86,92

118,40

Debts to suppliers average term

Days

110,02

113,53

94,16

128,10

Average stock waiting period

Days

95,41

97,34

91,16

54,07

Rate of capital employed return ( Turnover )

Units

1,39

1,31

1,36

1,13

Rate of stock return

Units

3,77

3,70

3,95

6,62

Labour cost incidence

%

47,28

49,82

42,27

18,32

Net financial revenues/ charges incidence

%

- 0,16

- 0,14

- 0,10

- 1,25

Labour cost on purchasing expenses

%

45,45

47,54

43,21

17,78

Short-term financing charges

%

0,90

1,03

1,49

3,03

Capital on hand

%

71,69

76,20

73,62

88,55

Sales pro employee

Value

68.013

64.276

91.608

190.737

Labour cost pro employee

Value

32.154

32.024

38.724

33.795

 

 

Market / Territory Data

 

Population living in the province

:

2.236.941

Population living in the region

:

4.330.172

Number of families in the region

:

1.889.207

 

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

 

- per food products

:

429

- per non food products

:

1.789

- per energy consume

:

135

 

 

Sector Data

 

The values are calculated on a base of 949 significant companies.

 

The companies cash their credits on an average of 118 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 4,56%.

The labour cost affects the turnover in the measure of 18,32%.

Goods are held in stock in a range of 54 dd.

The difference between the sales volume and the resources used to realize it is about 1,13.

The employees costs represent the 17,78% of the production costs.

 

 

Statistical Detrimental Data

 

The area is statistically considered moderately risky.

In the region 27.019 protested subjects are found; in the province they count to 16.723.

The insolvency index for the region is 0,63, , while for the province it is 0,76.

Total Bankrupt companies in the province : 7.726.

Total Bankrupt companies in the region : 14.165.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.49.21

UK Pound

1

Rs.77.75

Euro

1

Rs.64.58

 

 

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.