MIRA INFORM REPORT

 

 

Report Date :

19.11.2012

 

IDENTIFICATION DETAILS

 

Name :

OFFICINE FACCO E C. - S.P.A.

 

 

Registered Office :

Via Venezia, 30 Marsango,

35010 - Campo San Martino  (PD)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

07.04.1961

 

 

Com. Reg. No.:

PD060-4880 of since 19/02/1996

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacturer of metal structures and structure parts

 

 

No. of Employees :

91 to 110 employees

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

Payment Behaviour :

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 

 

Officine Facco E C. - S.p.a.

 

Via Venezia, 30 Marsango

 

35010 - Campo San Martino  (PD) -IT-

 

 

Summary

 

Fiscal Code

:

00202900288

Legal Form

:

Joint stock company

start of Activities

:

07/04/1961

Equity

:

Over 2.582.254

Turnover Range

:

75.000.000/100.000.000

Number of Employees

:

from 91 to 110

 

 

Activity

 

Manufacture of metal structures and structure parts

Manufacture of products iron, copper and other metals

Manufacture of agricultural and silviculture machinery

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00202900288

 

Foreign Trade Reg. no. : PD012193 since 30/12/1991

 

Foreign Trade Reg. no. : 12193 of since 30/12/1991

 

Chamber of Commerce no. : 87132 of since 21/04/1961

 

Firms' Register : PD060-4880 of since 19/02/1996

 

V.A.T. Code : 00202900288

 

Tribunal Co. Register : 4480 of

 

Foundation date

: 02/03/1961

Establishment date

: 02/03/1961

Start of Activities

: 07/04/1961

Legal duration

: 31/12/2030

Nominal Capital

: 7.000.000

 

Subscribed Capital

: 7.000.000

 

Paid up Capital

: 7.000.000

 

 

Members

 

 

Finco

Massimo

 

 

 

Born in Padova

(PD)

on 29/10/1958

- Fiscal Code : FNCMSM58R29G224L

 

 

 

Residence:

 

Umberto I

, 36

- 35122

Padova

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/12/2009

 

 

Board Chairman

21/12/2009

 

 

Managing Director

21/12/2009

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

Finco

Luigi

 

 

 

Born in Campo San Martino

(PD)

on 14/08/1927

- Fiscal Code : FNCLGU27M14B564Q

 

 

 

Residence:

 

Caselle

, 1

- 35010

Campo San Martino

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/12/2009

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Poppi

Mario

 

 

 

Born in San Giorgio in Bosco

(PD)

on 10/09/1949

- Fiscal Code : PPPMRA49P10H897M

 

 

 

Residence:

 

San Nicolo'

, 6

- 35010

San Giorgio in Bosco

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

01/06/2000

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Finco

Luca

 

 

Born in Campo San Martino

(PD)

on 16/12/1967

- Fiscal Code : FNCLCU67T16B564S

 

 

Residence:

 

Caselle

, 1

- 35010

Campo San Martino

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/12/2009

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Sarzo

Flavio

 

 

Born in Curtarolo

(PD)

on 29/04/1960

- Fiscal Code : SRZFLV60D29D226W

 

 

Residence:

 

Sant'antonio

, 34

- 35010

Campo San Martino

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

22/11/2004

 

 

 

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

Finmix s.a.s. di Luigi Finco e C.

Padova - IT -

00794340281

1.050.000 .Eur

15,00

Finco Massimo

Padova - IT -

FNCMSM58R29G224L

4.060.000 .Eur

58,00

Finco Luca

Campo San Martino - IT -

FNCLCU67T16B564S

1.890.000 .Eur

27,00

 

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

Sapi S.p.a.

Padova - IT -

00667110282

7.650 .Eur

0,27

 

 

Active

Centro Sportivo Petrarca, *impianti Rugb y Padova S.p.a.

Padova - IT -

01586460287

2.790 .Eur

0,12

 

 

Active

Tecnostudio S.R.L.

San Giorgio in Bosco - IT -

02144080286

4.080 .Eur

40,00

 

 

Active

Flexy Societa' A Responsabilita' Limitat a Con Sigla Flexy S.r.l.

Curtarolo - IT -

03340620289

15.600 .Eur

30,00

 

 

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Venezia

, 30

- 35010

- Campo San Martino

(PD)

- IT -

 

 

 

 

PHONE

: 0499630538-9698111

 

 

 

 

PHONE

: 0499630588

 

 

 

 

FAX

: 0499630605

 

-

Branch

(Warehouse)

since 01/06/2000

 

 

 

 

 

 

Caduti Di Russia

, 17

- 35010

- Curtarolo

(PD)

- IT -

 

 

 

 

Employees

: 96

 

Fittings and Equipment for a value of 450.000

Eur

 

Stocks for a value of 52.480.000

Eur

 

Furniture and fittings for a value of 150.000

Eur

 

Vehicles for a value of 770.000

Eur

 

Work in progress for a value of 32.110.000

Eur

 

 

The firm operates abroad as importer / exporter..

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- its own foreign branches

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Italy

 

- Hungary

 

Export is mainly towards:

- Etiopia

 

Historical Information and/or Firm's Status

 

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Joint stock company

10/09/1974

 

EX-MEMBERS / EX-POSITIONS:

 

Finco

Luigi

 

 

Born in Campo San Martino

(PD)

on 14/08/1927

- Fiscal Code : FNCLGU27M14B564Q

 

 

Residence:

 

Caselle

, 1

- 35010

Campo San Martino

(PD)

- IT -

 

Ex-Postions

Chairman and Managing Director

 

Finco

Luigi

 

 

Born in CAMPO SAN MARTINO

(PD)

on 14/08/1927

- Fiscal Code : FNCLGU27M14B564Q

 

 

Residence:

 

CASELLE

, 1

- 35100

Padova

(PD)

- IT -

 

Ex-Postions

Director

 

Finco

Luigi

 

 

Born in Campo San Martino

(PD)

on 14/08/1927

- Fiscal Code : FNCLGU27M14B564Q

 

Ex-Postions

Director

 

Finco

Luigi

 

 

Born in CAMPO SAN MARTINO

(PD)

on 14/08/1927

- Fiscal Code : FNCLGU27M14B564Q

 

 

Residence:

 

CASELLE,

- 35010

Campo San Martino

(PD)

- IT -

 

Ex-Postions

Director

 

Facco

Eugenio

 

 

Born in Campo San Martino

(PD)

on 13/03/1922

- Fiscal Code : FCCGNE22C13B564V

 

Ex-Postions

Vice-Chairman

 

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 found with cancellations*

 

Search performed on a specialized data base.

*Concerns also partially erased events.

 

Legal Procedures

 

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

 

Financial and Economical Analysis

 

Subject is active since 1961

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

During the last years, it achieved profits (r.o.e. 8,58% on 2011) with a remarkable upward trend (+8,88% on 2011 compared to 2010 and +61,45% on 2010 compared to 2009).

The operating result was positive in the last financial year (3,31%) and in line with the sector's average.

The amount of the operating result for the year 2011 is of Eur. 3.501.175 increasing if compared to the yeart 2010.

The G.O.M. amounted to Eur. 4.254.129 with a 23,61% 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 6,16 with an upward trend.

Subject can manage an equity capital funds for an amount of Eur. 13.858.665 , unchanged as opposed to the preceding year.

During the last financial year total debts volume reached Eur. 89.251.319 (Eur. 10.000 were m/l term ones) increasing if compared to the previous year, during which they were equal to Eur. 61.524.636 (45,06%).

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

The available funds are good.

Due from customers average term is high and equal to 145,1 days. also in relation to the average of the sector.

Eur. 1.942.471 is the value of cash flow during the year 2011

In the last financial year labour cost was of Eur. 4.643.913, with a 4,91% incidence on total costs of production. , whereas the incidence on sales revenues is of 5,89%.

Limited financial charges in relation to sales volume.


Financial Data

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

78.797.473

Profit (Loss) for the period

1.189.517

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

72.370.325

Profit (Loss) for the period

1.106.887

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

44.822.591

Profit (Loss) for the period

469.938

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

45.407.361

Profit (Loss) for the period

578.030

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1)

 

Item Type

Value

Sales

58.899.175

Profit (Loss) for the period

74.953




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.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

75.553

59.676

78.318

. Total Intangible Fixed Assets

75.553

59.676

78.318

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

6.400.753

6.654.010

6.907.267

. . Plant and machinery

198.744

248.660

190.767

. . Industrial and commercial equipment

248.814

181.473

234.834

. . Other assets

401.844

294.605

158.832

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

7.250.155

7.378.748

7.491.700

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

302.739

302.739

368.904

. . . Equity invest. in subsidiary companies

276.390

276.390

342.555

. . . Equity invest. in associated companies

15.600

15.600

15.600

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

10.749

10.749

10.749

. . Financial receivables

77.068

77.068

77.068

. . . . Within 12 months

13.563

13.563

13.563

. . . . Beyond 12 months

63.505

63.505

63.505

. . . Receivab due from subsidiaries

13.563

13.563

13.563

. . . . Within 12 months

13.563

13.563

13.563

. . . . 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

63.505

63.505

63.505

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

63.505

63.505

63.505

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

379.807

379.807

445.972

Total fixed assets

7.705.515

7.818.231

8.015.990

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

7.180.267

3.260.881

2.534.453

. . Work in progress and semimanufactured

1.464.090

866.825

878.956

. . Work in progress on order

32.109.145

19.307.167

28.498.120

. . Finished goods

11.725.420

6.792.101

6.615.056

. . Advance payments

 

 

 

. Total Inventories

52.478.922

30.226.974

38.526.585

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

36.465.801

29.909.317

19.019.667

. . Beyond 12 months

1.650.369

1.325.396

3.140.621

. . Trade receivables

31.759.913

25.352.417

17.552.706

. . . . Within 12 months

31.759.913

25.352.417

16.096.047

. . . . Beyond 12 months

 

 

1.456.659

. . Receivables due from subsid. comp.

1.649.116

1.461.884

1.124.105

. . . . Within 12 months

1.649.116

1.461.884

1.124.105

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

80.440

774.437

103.733

. . . . Within 12 months

80.440

774.437

103.733

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

2.949.984

2.192.718

2.428.115

. . . . Within 12 months

1.440.301

914.226

797.427

. . . . Beyond 12 months

1.509.683

1.278.492

1.630.688

. . Receivables for anticipated taxes

158.354

67.042

106.035

. . . . Within 12 months

29.780

32.250

64.873

. . . . Beyond 12 months

128.574

34.792

41.162

. . Receivables due from third parties

1.518.363

1.386.215

845.594

. . . . Within 12 months

1.506.251

1.374.103

833.482

. . . . Beyond 12 months

12.112

12.112

12.112

. Total Credits not held as fixed assets

38.116.170

31.234.713

22.160.288

. 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

3.662.236

4.854.893

3.129.504

. . Checks

 

 

 

. . Banknotes and coins

145.097

145.382

109.182

. Total Liquid funds

3.807.333

5.000.275

3.238.686

Total current assets

94.402.425

66.461.962

63.925.559

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

3.786.400

2.290.094

 

. Other adjustment accounts

 

 

509.203

Total adjustments accounts

3.786.400

2.290.094

509.203

TOTAL ASSETS

105.894.340

76.570.287

72.450.752

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

7.000.000

7.000.000

7.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

623.655

568.311

544.814

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

5.045.493

4.768.772

4.651.289

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

1.189.517

1.106.887

469.938

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

13.858.665

13.443.970

12.666.041

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

136.772

 

 

. . Other funds

 

 

71.105

Total Reserves for Risks and Charges

136.772

 

71.105

Employee termination indemnities

1.148.252

1.264.000

1.247.192

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

89.241.319

61.524.636

58.177.411

. . . . Beyond 12 months

10.000

 

28.032

. . 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

11.399.712

5.960.641

9.625.387

. . . . Within 12 months

11.399.712

5.960.641

9.625.387

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

40.505.961

26.676.268

33.735.200

. . . . Within 12 months

40.505.961

26.676.268

33.735.200

. . . . Beyond 12 months

 

 

 

. . Trade payables

34.458.471

25.401.454

12.813.256

. . . . Within 12 months

34.458.471

25.401.454

12.813.256

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

59.258

426.832

139.743

. . . . Within 12 months

59.258

426.832

139.743

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

866.308

1.430.321

581.772

. . . . Within 12 months

866.308

1.430.321

581.772

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

674.800

482.330

329.886

. . . . Within 12 months

674.800

482.330

301.854

. . . . Beyond 12 months

 

 

28.032

. . Due to social security and welfare inst.

432.384

374.953

338.672

. . . . Within 12 months

432.384

374.953

338.672

. . . . Beyond 12 months

 

 

 

. . Other payables

854.425

771.837

641.527

. . . . Within 12 months

844.425

771.837

641.527

. . . . Beyond 12 months

10.000

 

 

Total accounts payable

89.251.319

61.524.636

58.205.443

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

1.499.332

337.681

260.971

Total adjustment accounts

1.499.332

337.681

260.971

TOTAL LIABILITIES

105.894.340

76.570.287

72.450.752

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

-5.200.612

-2.174.955

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

78.797.475

72.370.326

44.822.591

. Changes in work in progress

4.911.039

307.854

1.295.697

. Changes in semi-manufact. products

12.801.978

-9.190.953

-164.344

. Capitalization of internal work

 

 

 

. Other income and revenues

1.493.862

278.813

458.213

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

1.493.862

278.813

458.213

Total value of production

98.004.354

63.766.040

46.412.157

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

66.216.335

39.269.754

26.936.006

. Services received

20.896.543

 

10.150.957

. Leases and rentals

6.099.505

17.422.092

2.711.470

. Payroll and related costs

4.643.913

3.932.500

3.675.429

. . Wages and salaries

3.394.347

2.776.341

2.691.144

. . Social security contributions

872.159

764.060

739.104

. . Employee termination indemnities

197.334

179.889

166.822

. . Pension and similar

 

 

 

. . Other costs

180.073

212.210

78.359

. Amortization and depreciation

752.954

647.436

784.857

. . Amortization of intangible fixed assets

46.503

39.572

38.929

. . Amortization of tangible fixed assets

538.177

468.339

444.237

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

168.274

139.525

301.691

. Changes in raw materials

-4.538.931

-583.488

316.546

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

432.860

283.790

267.616

Total production costs

94.503.179

60.972.084

44.842.881

Diff. between value and cost of product.

3.501.175

2.793.956

1.569.276

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

166.720

60.170

204.954

. . 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

166.720

60.170

204.954

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

166.720

60.170

 

. Interest and other financial expense

-813.637

-889.672

-721.222

. . Towards subsidiary companies

 

-62.425

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

813.637

889.672

 

Total financial income and expense

-646.917

-829.502

-516.268

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

 

 

-4.845

. . Of equity investments

 

 

-4.845

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

 

 

-4.845

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

 

 

22.982

. . Gains on disposals

 

 

 

. . Other extraordinary income

 

 

22.982

. Extraordinary expense

-427.779

 

-6.743

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

-363.405

 

 

. . Other extraordinary expense

-64.374

 

-6.743

Total extraordinary income and expense

-427.779

 

16.239

Results before income taxes

2.426.479

1.964.454

1.064.402

. Taxes on current income

1.236.962

857.567

594.464

. . current taxes

1.191.502

818.574

628.050

. . differed taxes(anticip.)

45.460

38.993

-33.586

. Net income for the period

1.189.517

1.106.887

469.938

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

1.189.517

1.106.887

469.938

 

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

0,07

0,10

0,11

0,28

Elasticity Ratio

Units

0,89

0,87

0,88

0,69

Availability of stock

Units

0,50

0,39

0,53

0,18

Total Liquidity Ratio

Units

0,40

0,47

0,35

0,47

Quick Ratio

Units

0,04

0,07

0,04

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

6,16

4,20

4,34

2,32

Self Financing Ratio

Units

0,13

0,18

0,17

0,23

Capital protection Ratio

Units

0,41

0,40

0,41

0,74

Liabilities consolidation quotient

Units

0,01

0,02

0,02

0,24

Financing

Units

6,44

4,58

4,60

2,86

Permanent Indebtedness Ratio

Units

0,14

0,19

0,19

0,42

M/L term Debts Ratio

Units

0,01

0,02

0,02

0,13

Net Financial Indebtedness Ratio

Units

0,55

0,07

0,50

0,91

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,95

1,88

1,74

1,37

Current ratio

Units

1,06

1,08

1,10

1,21

Acid Test Ratio-Liquidity Ratio

Units

0,47

0,59

0,44

0,84

Structure's primary quotient

Units

1,80

1,72

1,58

0,86

Treasury's primary quotient

Units

0,04

0,08

0,06

0,04

Rate of indebtedness ( Leverage )

%

764,10

569,55

572,01

422,49

Current Capital ( net )

Value

5.161.106

4.937.326

5.748.148

281.462

RETURN

 

 

 

 

 

Return on Sales

%

2,47

2,42

2,80

3,68

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

%

8,58

8,23

3,71

3,84

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

%

17,51

14,61

8,40

12,87

Return on Investment ( R.O.I. )

%

3,31

3,65

2,17

4,59

Return/ Sales

%

4,44

3,86

3,50

4,38

Extra Management revenues/charges incid.

%

33,97

39,62

29,95

22,35

Cash Flow

Value

1.942.471

1.754.323

1.254.795

131.799

Operating Profit

Value

3.501.175

2.793.956

1.569.276

134.410

Gross Operating Margin

Value

4.254.129

3.441.392

2.354.133

257.621

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

145,10

126,11

140,98

106,38

Debts to suppliers average term

Days

136,66

173,10

122,43

123,44

Average stock waiting period

Days

239,76

150,36

309,43

62,20

Rate of capital employed return ( Turnover )

Units

0,74

0,95

0,62

1,07

Rate of stock return

Units

1,50

2,39

1,16

5,77

Labour cost incidence

%

5,89

5,43

8,20

17,51

Net financial revenues/ charges incidence

%

-0,82

-1,15

-1,15

-1,55

Labour cost on purchasing expenses

%

4,91

6,45

8,20

17,84

Short-term financing charges

%

0,91

1,45

1,24

3,12

Capital on hand

%

134,39

105,80

161,64

93,68

Sales pro employee

Value

543.430

593.199

689.578

193.450

Labour cost pro employee

Value

32.026

32.233

56.545

33.229

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.99

UK Pound

1

Rs.87.21

Euro

1

Rs.70.22

 

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.