MIRA INFORM REPORT

 

 

Report Date :

03.05.2012

 

IDENTIFICATION DETAILS

 

Name :

JAEGGLI MECCANOTESSILE S.R.L.

 

 

Registered Office :

Piazza S. Ambrogio, 16 20100 Milano, IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

27.11.1990

 

 

Legal Form :

Sole-Member Limited Liability Company

 

 

Line of Business :

Manufacture of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines

 

 

No. of Employees :

25

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Good

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

(31.12.2011)

Current Rating

(31.03.2012)

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

 

Jaeggli Meccanotessile S.r.l.

 

Piazza

S. Ambrogio,

16

 

20100

- Milano

(MI)

-IT-

 

 

Summary

 

Fiscal Code

:

01915760134

Legal Form

:

Sole-Member Limited Liability Company

start of Activities

:

08/10/1996

Equity

:

750.000 Eur

Turnover Range

:

5.000.000/6.500.000 Eur

Number of Employees

:

from 16 to 25

 

 

Activity

 

Manufacture of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spare parts and accessories)

Wholesale of machinery for the textile industry and sewing and knitting machines

 

Legal Data

 

Legal Form : Sole-Member Limited Liability Company

Fiscal Code : 01915760134

 

Foreign Trade Reg. no. : MI252730 since 15/10/1996

 

Chamber of Commerce no. : 319805 of Bergamo

 

Chamber of Commerce no. : 226535 of Como

 

Chamber of Commerce no. : 1505234 of Milano since 24/09/1996

 

Chamber of Commerce no. : 320428 of Varese

 

Firms' Register : CO075-26034

 

Firms' Register : MI-1996-794848

 

V.A.T. Code : 11892830156

 

Establishment date

: 27/11/1990

Start of Activities

: 08/10/1996

Legal duration

: 31/12/2050

Nominal Capital

: 50.000

Eur

Subscribed Capital

: 50.000

Eur

Paid up Capital

: 50.000

Eur

 

 

Members

 

 

Spampatti

Napoleone

 

 

 

Born in Bergamo

(BG)

on 27/07/1943

- Fiscal Code : SPMNLN43L27A794P

 

 

 

Residence :

Piazza

Vittorio Veneto

, 32

- 22036

Erba

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/04/2011

 

 

 

 

No Protests registered

 

 

Reggiani Macchine S.p.a.

 

 

 

 

 

 

Residence :

Via

Zanica

, 17/O

- 24050

Grassobbio

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

 

 

 

 

No Protests registered

 

 

Gianetti

Alfredo

 

 

 

Born in Milano

(MI)

on 22/01/1934

- Fiscal Code : GNTLRD34A22F205C

 

 

 

Residence :

Via

Beato Angelico

, 3

- 20133

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

21/04/2011

 

 

Director

21/04/2011

 

 

Board Chairman

21/04/2011

 

 

 

 

No Protests registered

 

 

Tricomi

Antonino

 

 

 

Born in Castelleone

(CR)

on 02/09/1948

- Fiscal Code : TRCNNN48P02C153R

 

 

 

Residence :

Via

Viviani

, 20/A

- 26013

Crema

(CR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/04/2011

 

 

 

 

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.

 

 

GIANETTI

ALFREDO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

BELLCO S.R.L.

Milano (MI) - IT -

02120780156

Chairman

Withdrawn

Ceased

CANTAMESSA S.E. - S.P.A.

Endine Gaiano (BG) - IT -

00824090237

Director

Withdrawn

Ceased

CBF S.R.L.

Grassobbio (BG) - IT -

03082490164

Director

Active

Registered

DUFRITAL S.P.A.

Milano (MI) - IT -

04484650157

Director

Withdrawn

Registered

EURONIL S.P.A. THERMOPLASTIC COMPOUNDS

Rho (MI) - IT -

11408800156

Director

Withdrawn

Registered

FI. IND SPA

Milano (MI) - IT -

05965220014

Director

Active

Registered

FI. IND SPA

Milano (MI) - IT -

05965220014

Board Chairman

Active

Registered

GIANETTI S.N.C. DI ALFREDO E ROBERTO MASSIMO GINO GIANETTI

Milano (MI) - IT -

10623650156

Partner

Active

Registered

INDUSTRIA TESSILE DI VERCELLI S.P.A.

Milano (MI) - IT -

00227640133

Director

Withdrawn

Ceased

ITALVISCOSA TRADING S.P.A.

Cinisello Balsamo (MI) - IT -

00737750158

Board Chairman

Withdrawn

Ceased

JAEGGLI S.P.A. IN LIQUIDAZIONE

Milano (MI) - IT -

06507070156

Director

Withdrawn

Liquidated

M.V.V. MECCANICO VITTORIO VENETO S.R.L.

Milano (MI) - IT -

05010640158

Chairman

Withdrawn

Registered

NORDEF S.R.L.

Milano (MI) - IT -

12336100156

Director

Withdrawn

Registered

NOVACETA S.P.A.

Milano (MI) - IT -

04787970153

Managing Director

Withdrawn

Ceased

NUOVA TORCITURA DI SAGRADO S.P.A. - IN LIQUIDAZIONE

Sagrado (GO) - IT -

07659520154

Chairman

Withdrawn

Ceased

NUOVA TORCITURA DI SAGRADO S.P.A. - IN LIQUIDAZIONE

Sagrado (GO) - IT -

07659520154

Director

Withdrawn

Ceased

NUOVA TORCITURA DI SAGRADO S.P.A. - IN LIQUIDAZIONE

Sagrado (GO) - IT -

07659520154

Board Chairman

Withdrawn

Ceased

NUOVA TORCITURA DI VITTORIO VENETO S.P.A.

Sagrado (GO) - IT -

06645630150

Director

Withdrawn

Ceased

NUOVA TORCITURA DI VITTORIO VENETO S.P.A.

Sagrado (GO) - IT -

06645630150

Board Chairman

Withdrawn

Ceased

REGGIANI MACCHINE S.P.A.

Grassobbio (BG) - IT -

02349480166

Director

Active

Registered

REGGIANI MACCHINE S.P.A.

Grassobbio (BG) - IT -

02349480166

Board Chairman

Active

Registered

SEPAREM S.P.A.

Bergamo (BG) - IT -

01733120164

Director

Withdrawn

Ceased

SIM ASSICURAZIONI S.P.A.

Milano (MI) - IT -

03357760150

Director

Withdrawn

Ceased

SOCIETA' PER AZIONI ESERCIZI AEROPORTUALI S.E.A.

Segrate (MI) - IT -

00826040156

Chairman

Withdrawn

Registered

SOCIETA' PER AZIONI ESERCIZI AEROPORTUALI S.E.A.

Segrate (MI) - IT -

00826040156

Managing Director

Withdrawn

Registered

SOCIETA' PER AZIONI ESERCIZI AEROPORTUALI S.E.A.

Segrate (MI) - IT -

00826040156

Director

Withdrawn

Registered

SOCIETA' PER AZIONI ESERCIZI AEROPORTUALI S.E.A.

Segrate (MI) - IT -

00826040156

Assistant board Chairman

Withdrawn

Registered

TECNONYLON S.P.A.

Roma (RM) - IT -

05010660156

Chairman

Withdrawn

Ceased

TECNONYLON SPA

Milano (MI) - IT -

06280871582

Board Chairman

Withdrawn

Ceased

TESMEC SPA

Milano (MI) - IT -

10227100152

Director

Withdrawn

Registered

TESMEC SPA

Milano (MI) - IT -

10227100152

Board Chairman

Withdrawn

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

Reggiani Macchine S.p.a.

Grassobbio - IT -

02349480166

 

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

TR SOCIETA' CONSORTILE A RESPONSABILITA'

 

03234190167

5.000 .Eur

50,00

 

 

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

Piazza

S. Ambrogio

, 16

- 20100

- Milano

(MI)

- IT -

 

 

 

 

PHONE

: 02/8057795

 

-

Branch

(Administrative office )

since 23/09/2003

 

 

 

 

 

Via

Zanica

, 17/O

- 24050

- Grassobbio

(BG)

- IT -

 

-

Branch

(Factory )

since 01/01/2009

 

 

 

 

 

Via

Archimede

, 454

- 21042

- Caronno Pertusella

(VA)

- IT -

 

 

 

 

Employees

: 21

 

Fittings and Equipment for a value of 110.000

Eur

 

Stocks for a value of 3.580.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

 

Riva

Ferdinando

 

 

 

Born in OGGIONO

on 10/10/1940

- Fiscal Code : RVIFDN40R10G009Q

 

 

 

Residence :

Via

FORNARA

, 5

- 21016

Luino

(VA)

- IT -

 

Ex-Postions

Managing Director

 

 

Caccia Dominioni

Ambrogio

 

 

 

Born in Morbegno

on 27/08/1946

- Fiscal Code : CCCMRG46M27F712O

 

 

 

Residence :

Via

Privata A. Caccia Dominoni

, 10

- 23017

Morbegno

(SO)

- IT -

 

Ex-Postions

Chairman

Director

Assistant board Chairman

Managing Director

 

 

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 1996

The economic-financial analysis has been made on the base of the latest 2 balance sheets.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 1,54% in 2010 and during the last financial year an increase in sales volume was registered (+47,78% in 2010).

The operating result was positive in the last financial year (2,27%) falling within the field's average.

The operating result is positive and amounts to Eur. 198.169 showing a fall as opposed to the previous year (-27,09%).

The gross operating margin of the latest financial year is of Eur. 403.473 stable if compared to the financial year 2009.

The financial status of the company is fairly balanced with an indebtedness level of 3,99 and decreasing as against 2009.

The management generated equity capital for an amount of Eur. 598.208 on stable levels.

Total indebtedness was equal to Eur. 7.767.455 (Eur. 5.258.576 was the value of m/l term debts) , rising as opposed to the previous year (+30,33%).

The recourse to financial credit is within the limits; on the other hand the recourse to suppliers' credit is rated as fairly high and higher than sector's average.

Liquidity is however good.

As far as the collection of credit goes, the average is high (104,17 days). but on the same levels as the average of the sector.

During financial year 2010 the cash flow amounted to Eur. 214.490

During 2010 financial year labour costs amounted to Eur. 1.395.507, with a 19,88% incidence on production costs. and a 23,59% incidence on sales volumes.

Financial charges have a high incidence (-1,84%) on turnover figures.

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1 )

 

Item Type

Value

Sales

5.915.650

Profit (Loss) for the period

9.186

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

4.002.818

Profit (Loss) for the period

5.570

 

 

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

 

Years

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.

619.118

652.318

. . Industrial patent rights

262.753

19.599

. . Concessions,licenses,trademarks,etc.

 

 

. . Goodwill

402.740

453.083

. . Assets in formation and advance paymen.

508.500

248.000

. . Other intangible fixed assets

62.568

14.069

. Total Intangible Fixed Assets

1.855.679

1.387.069

. TANGIBLE FIXED ASSETS

 

 

. . Real estate

 

 

. . Plant and machinery

76.000

 

. . Industrial and commercial equipment

35.000

 

. . Other assets

31.945

4.806

. . Assets under construction and advances

92.600

 

. Total Tangible fixed assets

235.545

4.806

. 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

 

 

Total fixed assets

2.091.224

1.391.875

CURRENT ASSETS

 

 

. INVENTORIES

 

 

. . Raw materials and other consumables

 

 

. . Work in progress and semimanufactured

 

 

. . Work in progress on order

 

 

. . Finished goods

3.575.429

2.693.100

. . Advance payments

 

 

. Total Inventories

3.575.429

2.693.100

. CREDITS NOT HELD AS FIXED ASSETS

 

 

. . Within 12 months

2.919.272

2.206.745

. . Beyond 12 months

 

 

. . Trade receivables

1.711.723

1.238.108

. . . . Within 12 months

1.711.723

1.238.108

. . . . 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

398.306

 

. . . . Within 12 months

398.306

 

. . . . Beyond 12 months

 

 

. . Receivables for anticipated taxes

 

 

. . . . Within 12 months

 

 

. . . . Beyond 12 months

 

 

. . Receivables due from third parties

809.243

968.637

. . . . Within 12 months

809.243

968.637

. . . . Beyond 12 months

 

 

. Total Credits not held as fixed assets

2.919.272

2.206.745

. 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

113.505

565.804

. . Checks

 

 

. . Banknotes and coins

9.599

8.378

. Total Liquid funds

123.104

574.182

Total current assets

6.617.805

5.474.027

ADJUSTMENT ACCOUNTS

 

 

. Discount on loans

 

 

. Other adjustment accounts

8.028

7.679

Total adjustments accounts

8.028

7.679

TOTAL ASSETS

8.717.057

6.873.581

 

 

 

LIABILITIES

 

 

STOCKHOLDERS' EQUITY

 

 

. Capital stock

50.000

50.000

. Additional paid-in capital

 

 

. Revaluation reserves

 

 

. Legal reserve

5.135

4.856

. Reserve for Own shares

 

 

. Statute reserves

 

 

. Other reserves

580.747

575.456

. Accumulated Profits (Losses)

-46.860

-46.860

. Profit( loss) of the year

9.186

5.570

. Advances on dividends

 

 

. Partial loss of the year Coverage

 

 

Total Stockholders'Equity

598.208

589.022

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

349.783

323.069

ACCOUNTS PAYABLE

 

 

. . . . Within 12 months

2.508.879

3.960.357

. . . . Beyond 12 months

5.258.576

1.999.303

. . 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

528.889

508.049

. . . . Within 12 months

528.889

508.049

. . . . Beyond 12 months

 

 

. . Due to other providers of finance

 

298.599

. . . . Within 12 months

 

298.599

. . . . Beyond 12 months

 

 

. . Advances from customers

108.020

39.974

. . . . Within 12 months

108.020

39.974

. . . . Beyond 12 months

 

 

. . Trade payables

1.126.556

2.471.739

. . . . Within 12 months

1.126.556

2.471.739

. . . . 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

 

103.265

. . . . Within 12 months

 

 

. . . . Beyond 12 months

 

103.265

. . Due to holding companies

5.111.722

1.832.774

. . . . Within 12 months

 

 

. . . . Beyond 12 months

5.111.722

1.832.774

. . Due to the tax authorities

235.284

364.580

. . . . Within 12 months

197.256

301.316

. . . . Beyond 12 months

38.028

63.264

. . Due to social security and welfare inst.

276.356

254.227

. . . . Within 12 months

167.530

254.227

. . . . Beyond 12 months

108.826

108.826

. . Other payables

380.628

86.453

. . . . Within 12 months

380.628

86.453

. . . . Beyond 12 months

 

 

Total accounts payable

7.767.455

5.959.660

ADJUSTMENT ACCOUNTS

 

 

. Agio on loans

 

 

. Other adjustment accounts

1.611

1.830

Total adjustment accounts

1.611

1.830

TOTAL LIABILITIES

8.717.057

6.873.581

 

 

 

 

 

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

5.915.650

4.002.818

. Changes in work in progress

882.329

457.000

. Changes in semi-manufact. products

 

 

. Capitalization of internal work

402.200

248.000

. Other income and revenues

16.326

4.810

. . Contributions for operating expenses

 

 

. . Different income and revenues

16.326

4.810

Total value of production

7.216.505

4.712.628

PRODUCTION COSTS

 

 

. Raw material,other materials and consum.

4.050.389

2.043.990

. Services received

1.201.235

932.737

. Leases and rentals

86.261

108.758

. Payroll and related costs

1.395.507

1.171.588

. . Wages and salaries

1.029.066

865.949

. . Social security contributions

301.182

251.032

. . Employee termination indemnities

64.541

54.607

. . Pension and similar

 

 

. . Other costs

718

 

. Amortization and depreciation

205.304

139.525

. . Amortization of intangible fixed assets

185.442

132.034

. . Amortization of tangible fixed assets

13.360

1.269

. . Depreciation of tangible fixed assets

 

 

. . Writedown of current receiv.and of liquid

6.502

6.222

. Changes in raw materials

 

 

. Provisions to risk reserves

 

 

. Other provisions

 

 

. Other operating costs

79.640

44.224

Total production costs

7.018.336

4.440.822

Diff. between value and cost of product.

198.169

271.806

FINANCIAL INCOME AND EXPENSE

 

 

. Income from equity investments

 

 

. . In subsidiary companies

 

 

. . In associated companies

 

 

. . In other companies

 

 

. Other financial income

482

743

. . 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

-109.569

-137.249

. . Towards subsidiary companies

 

 

. . Towards associated companies

 

 

. . Towards holding companies

 

 

. . Towards other companies

 

 

Total financial income and expense

-109.087

-136.506

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

41.283

1.577

. . Gains on disposals

 

 

. . Other extraordinary income

41.283

1.577

. Extraordinary expense

-32.162

-76.021

. . Losses on disposals

 

 

. . Taxes relating to prior years

 

 

. . Other extraordinary expense

-32.162

-76.021

Total extraordinary income and expense

9.121

-74.444

Results before income taxes

98.203

60.856

. Taxes on current income

89.017

55.286

. . current taxes

89.017

55.286

. . differed taxes(anticip.)

 

 

. Net income for the period

9.186

5.570

. Adjustments in tax regulations pursuance

 

 

. Provisions in tax regulations pursuance

 

 

. Profit (loss) of the year

9.186

5.570

 

RATIOS

Value Type

as at 31/12/2010

as at 31/12/2009

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

Rigidity Ratio

Units

0,24

0,20

0,10

Elasticity Ratio

Units

0,76

0,80

0,87

Availability of stock

Units

0,41

0,39

0,21

Total Liquidity Ratio

Units

0,35

0,40

0,61

Quick Ratio

Units

0,01

0,08

0,03

COMPOSITION ON SOURCE

 

 

 

 

Net Short-term indebtedness

Units

3,99

5,75

4,04

Self Financing Ratio

Units

0,07

0,09

0,16

Capital protection Ratio

Units

0,90

0,91

0,59

Liabilities consolidation quotient

Units

2,24

0,59

0,11

Financing

Units

12,98

10,12

4,85

Permanent Indebtedness Ratio

Units

0,71

0,42

0,26

M/L term Debts Ratio

Units

0,64

0,34

0,07

Net Financial Indebtedness Ratio

Units

0,68

0,39

1,01

CORRELATION

 

 

 

 

Fixed assets ratio

Units

2,97

2,09

2,12

Current ratio

Units

2,64

1,38

1,16

Acid Test Ratio-Liquidity Ratio

Units

1,21

0,70

0,88

Structure's primary quotient

Units

0,29

0,42

1,40

Treasury's primary quotient

Units

0,05

0,14

0,04

Rate of indebtedness ( Leverage )

%

1.457,19

1.166,95

620,22

Current Capital ( net )

Value

4.108.926

1.513.670

 

RETURN

 

 

 

 

Return on Sales

%

3,63

3,62

2,27

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

%

1,54

0,95

6,70

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

%

16,42

10,33

18,85

Return on Investment ( R.O.I. )

%

2,27

3,95

4,76

Return/ Sales

%

3,35

6,79

3,70

Extra Management revenues/charges incid.

%

4,64

2,05

28,15

Cash Flow

Value

214.490

145.095

 

Operating Profit

Value

198.169

271.806

 

Gross Operating Margin

Value

403.473

411.331

 

MANAGEMENT

 

 

 

 

Credits to clients average term

Days

104,17

111,35

119,16

Debts to suppliers average term

Days

420,72

514,28

116,83

Average stock waiting period

Days

217,58

242,21

58,39

Rate of capital employed return ( Turnover )

Units

0,68

0,58

1,36

Rate of stock return

Units

1,65

1,49

6,14

Labour cost incidence

%

23,59

29,27

8,98

Net financial revenues/ charges incidence

%

- 1,84

- 3,41

- 1,08

Labour cost on purchasing expenses

%

19,88

26,38

8,98

Short-term financing charges

%

1,41

2,30

2,60

Capital on hand

%

147,36

171,72

73,17

Sales pro employee

Value

281.697

210.674

 

Labour cost pro employee

Value

66.452

61.662

 

 

 

Credit Opinion Determination

 

The credit opinion determination is divided into two phases :

1) Risk analysis (Score).

2) Reliability score identification.

 

Risk Analysis (Score)

 

On the base of precise indicators as "Activity sector", "Area", "Firm's foundation", "Payment analysis","Profitability", we analysed the companies included in the same activity sector of subject company, classifying them by their own risk score.

 

The company under review falls within the range of Low risk .

 

Reliability Score

 

Considering also subject's structural and behavioural characteristics its credit margin rate (from 0 to 100%) is equal to 79%, in respect of a sector average of 49%.

 

 

Market / Territory Data

 

Population living in the province

:

3.839.216

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

Sector Data

 

The values are calculated on a base of 2.551 significant companies.

 

The companies cash their credits on an average of 119 dd.

The average duration of suppliers debts is about 116 dd.

The sector's profitability is on an average of 2,27%.

The labour cost affects the turnover in the measure of 8,98%.

Goods are held in stock in a range of 58 dd.

The difference between the sales volume and the resources used to realize it is about 1,36.

The employees costs represent the 8,98% of the production costs.

 

Statistical Detrimental Data

 

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.52.93

UK Pound

1

Rs.85.85

Euro

1

Rs.69.94

 

 

INFORMATION DETAILS

 

Report Prepared by :

PDT

 

 

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.