MIRA INFORM REPORT

 

 

Report Date :

30.11.2012

 

IDENTIFICATION DETAILS

 

Name :

SOCIETA' DI MACINAZIONE MOLINI CERTOSA - SOCIETA' PER AZIONI

 

 

Registered Office :

Via Partigiani, 72 27012  - Certosa di Pavia (PV)   -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

10.11.1925

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of grain mill products

 

 

No. of Employees :

from 26 to 35

 

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

(31.03.2011)

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 and address

 

SOCIETA' DI MACINAZIONE MOLINI CERTOSA - SOCIETA' PER AZIONI

Via Partigiani, 72

27012   - Certosa di Pavia (PV)   -IT-

 

 

Summary

 

Fiscal Code

:

00858730153

Legal Form

:

Joint stock company

start of Activities

:

10/11/1925

Equity

:

1.500.000

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

from 26 to 35

 

 

 

Activity

 

Manufacture of grain mill products

Milling of other grains

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00858730153

 

Foreign Trade Reg. no. : PV005880 since 31/12/1991

 

Foreign Trade Reg. no. : 5880 of since 31/12/1991

 

Chamber of Commerce no. : 169738 of

 

Chamber of Commerce no. : 3971 of since 10/11/1925

 

Chamber of Commerce no. : 179602 of

 

Firms' Register : PV110-5803 of since 19/02/1996

 

V.A.T. Code : 01116870187

 

Foundation date

: 01/09/1989

Establishment date

: 01/09/1889

Start of Activities

: 10/11/1925

Legal duration

: 31/12/2100

Nominal Capital

: 1.244.073

Subscribed Capital

: 1.244.073

Paid up Capital

: 1.244.073

 

 

 

Members

 

 

Nervi

Giuseppe

 

 

 

Born in Palazzolo Vercellese

(VC)

on 26/08/1930

- Fiscal Code : NRVGPP30M26G266P

 

 

 

Residence:

 

Trento E Trieste

, 44

- 13040

Palazzolo Vercellese

(VC)

- IT -

 

 

Position

Since

Shares Amount

% Ownership

Board Chairman

27/04/2012

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Sempio

Francesco Giovanni

 

 

 

Born in Pavia

(PV)

on 31/03/1943

- Fiscal Code : SMPFNC43C31G388K

 

 

 

Residence:

 

Della Costituzione

, 5

- 27035

Mede

(PV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

14/03/2012

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Lavecchia

Sebastiano

 

 

 

Born in Sperlinga

(EN)

on 02/09/1940

- Fiscal Code : LVCSST40P02I891C

 

 

 

Residence:

 

Gobetti

, 12

- 27010

Borgarello

(PV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney General

10/06/1996

 

 

Director

27/04/2012

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Ferrario

Riccardo Anselmo

 

 

 

Born in Castiglione d'Adda

(MI)

on 17/03/1962

- Fiscal Code : FRRRCR62C17C304F

 

 

 

Residence:

 

Del Popolo

, 12

- 26841

Casalpusterlengo

(LO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2012

 

 

 

 

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

Accetti Paride

Milano - IT -

CCTPRD21C27F205W

 

 

Enrico Mario

Milano - IT -

NCRMRA36S24L117X

 

 

Enrico Mario

Milano - IT -

NRCMRA36S24L117X

 

 

Abbondio Angelo

Milano - IT -

BBNNGL41T27F205W

 

 

Dondena Alberto

Milano - IT -

DNDLRT22H08F205B

 

 

PICCOLE PARTECIPAZIONI S.P.A.

 

03387960150

 

 

Cedis - Societa' Semplice

Torino - IT -

80111020014

 

 

Fabris Carlo

Bovisio-masciago - IT -

FBRCRL46H23E125Z

 

 

Agazzi Bruno

 

GZZBRN26L22L219P

 

 

SIMONE GIAN LUIGI

 

SMNGLG57R08L219P

 

 

ZOLA PIER LUIGI

 

ZLOPLG39R10G204M

 

 

MICUCCI CECCHI FRANCO

 

MCCFNC26D04E783L

 

 

MOAR EMILIO

 

MROMLE21B20D416Z

 

 

Pelliccioni Grazia

 

PLLGRZ36D56I142K

 

 

Dallorso Giovanni

 

DLLGNN68T25C621C

 

 

Dallorso Marco

 

DLLMRC70B27C621V

 

 

Dallorso Guendalina

 

DLLGDL67T55C621P

 

 

GAGLIARDO GIORGIO

 

GGLGRG22E14G224P

 

 

BRECCIA GIUSEPPINA

Milano - IT -

BRCGPP46S57I907L

 

 

ALOISIO PAOLO

 

LSAPLA45A01G197L

 

 

Euricom S.p.A.

Valle Lomellina - IT -

05897170154

1.243.948 .Eur

99,99

CORICA GIUSEPPE

Monza - IT -

CRCGPP46A25F158H

 

 

DOTT. ARDUIN GIOVANNI S.A.S. DI DANTE CA RZANIGA E C.

 

80023140157

 

 

Ponti Paolo

 

PNTPLA50M16F205P

125 .Eur

 

G.l.m. Gestione Latine Immobiliare Sa

 

 

 

 

 

 

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

"immobiliare Nuova Sede - S.p.a."

Pavia - IT -

00265750182

258 .Eur

0,06

 

 

Active

Eurotransport S.r.l.

Ferrera Erbognone - IT -

00457040186

4.590 .Eur

10,00

 

 

Active

Riseria Carlo Pigino E Figlio - S.r.l.

Palazzolo Vercellese - IT -

00162330021

2.652 .Eur

17,00

 

 

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Partigiani

, 72

- 27012

- Certosa di Pavia

(PV)

- IT -

 

 

 

 

PHONE

: 0382933190

 

 

 

 

PHONE

: 0382936011

 

 

 

 

FAX

: 0382934901

 

-

Branch

(Factory)

since 01/06/2007

 

 

 

 

 

 

Don Bozzuffi

, 8

- 26010

- Corte De' Frati

(CR)

- IT -

 

-

Branch

(Warehouse)

since 31/05/2010

 

 

 

 

 

 

Ingarfo

, SNC

- 89016

- Rizziconi

(RC)

- IT -

 

 

 

 

Employees

: 29

 

Fittings and Equipment for a value of 680.000

Eur

 

Stocks for a value of 2.310.000

Eur

 

The company sells in Italy and abroad.

 

The firm operates abroad as importer / exporter..

Export represents up to 20% of the global turnover.

 

Import comes generally from the following nations:

- Italy

 

Export is mainly towards:

-

 

- Europa

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Nervi

Giuseppe

 

 

 

Born in Palazzolo Vercellese

(VC)

on 26/08/1930

- Fiscal Code : NRVGPP30M26G266P

 

 

 

Residence:

 

Trento E Trieste

, 44

- 13040

Palazzolo Vercellese

(VC)

- IT -

 

Ex-Postions

Managing Director

 

 

Francese

Mario

 

 

 

Born in Vercelli

(VC)

on 30/08/1951

- Fiscal Code : FRNMRA51M30L750K

 

 

 

Residence:

 

San Martino

, 6

- 13100

Vercelli

(VC)

- IT -

 

Ex-Postions

Director

 

 

Dazza

Oreste

 

 

 

Born in Monza

(MB)

on 17/02/1943

- Fiscal Code : DZZRST43B17F704I

 

 

 

Residence:

 

Milano

, 30

- 20052

Monza

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Taglioretti

Marco

 

 

 

Born in Milano

(MI)

on 12/01/1960

- Fiscal Code : TGLMRC60A12F205N

 

 

 

Residence:

 

C. Battisti

, 2

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

Permanent Auditor

 

 

Venegoni

Fabio Maria

 

 

 

Born in Magenta

(MI)

on 05/05/1963

- Fiscal Code : VNGFMR63E05E801L

 

 

 

Residence:

 

Cadorna Luigi

, 6

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Sempio

Francesco Giovanni

 

 

 

Born in Pavia

(PV)

on 31/03/1943

- Fiscal Code : SMPFNC43C31G388K

 

 

 

Residence:

 

Della Costituzione

, 5

- 27035

Mede

(PV)

- IT -

 

Ex-Postions

Managing Director

 

 

Ferraro

Luigi

 

 

 

Born in Monza

(MB)

on 25/08/1937

- Fiscal Code : FRRLGU37M25F704G

 

 

 

Residence:

 

Dante

, 14

- 20052

Monza

(MB)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

 

Lavecchia

Sebastiano

 

 

 

Born in Sperlinga

(EN)

on 02/09/1940

- Fiscal Code : LVCSST40P02I891C

 

 

 

Residence:

 

Gobetti

, 12

- 27010

Borgarello

(PV)

- IT -

 

Ex-Postions

Director

Managing Director

 

 

Trovo'

Cristiana

 

 

 

Born in Novara

(NO)

on 16/05/1971

- Fiscal Code : TRVCST71E56F952B

 

 

 

Residence:

 

Cadorna Luigi

, 6

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

CEASINGS/INCORPORATIONS/MERGES:

 

 

The firm absorbed by merging of

 

 

 

Nuova Pasta Combattenti Kim S.p.A.

 

 

 

, 26010

, Corte De' Frati

(CR)

- IT -

 

 

 

Date

:

23/12/1991

 

 

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 1925

The analysis is based on the latest 3 balance sheets.

Unstable economic results mark the company's financial state of affairs. anyway in 2011 a positive result was achieved (r.o.e. 30,59%). Upward trend as to the turnover in the last financial year (+34,12%).

The operating result is negative.

The operating loss amounts to Eur. -1.610.859 .

The gross operating margin for the fiscal year 2011 is negative, for an amount of Eur. -1.263.644.

Financial condition is not balanced as own capitals do not cover debts, indebtedness level is in fact high (15,58) which is anyway decreasing.

With regard to equity capital, an amount of Eur. 1.440.609 is registered. , increasing by 44,06% if compared to the financial year 2010.

Total debts recorded amounted to Eur. 27.071.471 (Eur. 4.222.878 of which were m/l term debts) showing a stable trend as opposed to 2010 (Eur. 28.100.496).

Considerable bank indebtedness; on the other hand the recourse to suppliers' credit is slightly high and higher than sector's average.

Liquidity is not excellent.

Trade credits are collected slowly, average term is 133,54 days. also in relation to the average of the sector.

Eur. 787.842 is the value of cash flow during the year 2011

Labour cost expenses amount to Eur. 1.377.865 , representing 3,35% on the total of production costs. , whereas the incidence on sales revenues is of 3,44%.

The financial charges are lower than the financial incomes.

 

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

40.055.540

Profit (Loss) for the period

440.627

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

29.865.078

Profit (Loss) for the period

138.250

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

43.961.999

Profit (Loss) for the period

-3.371.578

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

78.028.209

Profit (Loss) for the period

-1.107.671

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1)

 

Item Type

Value

Sales

56.070.531

Profit (Loss) for the period

-502.304

 

 

 

 

 

 

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.

4.208.801

4.205.596

10.763

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

86.530

76.310

94.154

. Total Intangible Fixed Assets

4.295.331

4.281.906

104.917

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

3.632.935

3.726.591

5.569.212

. . Plant and machinery

650.747

524.633

554.917

. . Industrial and commercial equipment

28.632

36.362

29.918

. . Other assets

64.498

110.960

160.663

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

4.376.812

4.398.546

6.314.710

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

128.780

125.434

101.367

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

128.780

125.434

101.367

. . 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

3.308

134.403

133.086

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

132.088

259.837

234.453

Total fixed assets

8.804.231

8.940.289

6.654.080

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

1.506.085

3.140.698

3.312.201

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

808.208

1.927.030

1.864.219

. . Advance payments

 

 

 

. Total Inventories

2.314.293

5.067.728

5.176.420

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

16.778.300

14.446.098

20.540.816

. . Beyond 12 months

 

 

101

. . Trade receivables

14.858.058

10.797.658

17.526.253

. . . . Within 12 months

14.858.058

10.797.658

17.526.253

. . . . 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

1.686.903

3.486.767

1.673.644

. . . . Within 12 months

1.686.903

3.486.767

1.673.644

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

185.624

161.673

399.782

. . . . Within 12 months

185.624

161.673

399.681

. . . . Beyond 12 months

 

 

101

. . Receivables due from third parties

47.715

 

941.238

. . . . Within 12 months

47.715

 

941.238

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

16.778.300

14.446.098

20.540.917

. 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

100.981

281.227

279.566

. Total Financial Assets

100.981

281.227

279.566

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

368.155

76.720

440.871

. . Checks

31.086

 

 

. . Banknotes and coins

3.743

19.323

9.461

. Total Liquid funds

402.984

96.043

450.332

Total current assets

19.596.558

19.891.096

26.447.235

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

737.533

937.091

1.164.308

Total adjustments accounts

737.533

937.091

1.164.308

TOTAL ASSETS

29.138.322

29.768.476

34.265.623

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

1.244.074

1.644.074

1.244.074

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

1.212.762

. Legal reserve

6.913

 

241.290

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

400.000

 

1.135.180

. Accumulated Profits (Losses)

-651.005

-782.344

 

. Profit( loss) of the year

440.627

138.250

-3.371.578

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

1.440.609

999.980

461.728

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

42.839

 

. . Taxation fund, also differed

30.746

 

46.354

. . Other funds

 

 

 

Total Reserves for Risks and Charges

30.746

42.839

46.354

Employee termination indemnities

435.520

411.684

411.238

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

22.848.593

23.521.976

28.063.872

. . . . Beyond 12 months

4.222.878

4.578.520

5.068.986

. . 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

14.396.680

14.029.044

20.138.840

. . . . Within 12 months

10.200.252

9.475.474

15.094.714

. . . . Beyond 12 months

4.196.428

4.553.570

5.044.126

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

6.350.083

6.396.658

4.448.437

. . . . Within 12 months

6.350.083

6.396.658

4.448.437

. . . . 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

 

 

5.200.000

. . . . Within 12 months

 

 

5.200.000

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

5.200.000

7.000.000

2.400.000

. . . . Within 12 months

5.200.000

7.000.000

2.400.000

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

951.180

441.309

405.047

. . . . Within 12 months

951.180

441.309

405.047

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

64.343

66.832

74.199

. . . . Within 12 months

64.343

66.832

74.199

. . . . Beyond 12 months

 

 

 

. . Other payables

109.185

166.653

466.335

. . . . Within 12 months

82.735

141.703

441.475

. . . . Beyond 12 months

26.450

24.950

24.860

Total accounts payable

27.071.471

28.100.496

33.132.858

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

159.976

213.477

213.445

Total adjustment accounts

159.976

213.477

213.445

TOTAL LIABILITIES

29.138.322

29.768.476

34.265.623

 

 

 

 

 

 

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

40.055.540

29.865.078

43.961.999

. Changes in work in progress

-1.112.582

57.368

-235.222

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

542.193

549.999

486.027

. . Contributions for operating expenses

 

 

486.027

. . Different income and revenues

542.193

549.999

 

Total value of production

39.485.151

30.472.445

44.212.804

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

32.547.920

22.557.905

35.253.579

. Services received

4.145.998

4.239.046

4.030.704

. Leases and rentals

926.812

591.032

4.131.652

. Payroll and related costs

1.377.865

1.421.797

1.529.205

. . Wages and salaries

952.566

985.478

1.069.386

. . Social security contributions

326.000

335.243

355.523

. . Employee termination indemnities

9.601

82.204

76.443

. . Pension and similar

71.027

 

 

. . Other costs

18.671

18.872

27.853

. Amortization and depreciation

347.215

271.272

179.476

. . Amortization of intangible fixed assets

41.135

23.331

23.224

. . Amortization of tangible fixed assets

262.293

247.941

156.252

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

43.787

 

 

. Changes in raw materials

1.640.853

166.060

482.015

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

109.347

124.441

188.262

Total production costs

41.096.010

29.371.553

45.794.893

Diff. between value and cost of product.

-1.610.859

1.100.892

-1.582.089

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

71.784

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

4.690.667

14.317

36.149

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

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

5.219

 

 

. . Financ.income from secur. cur.assets

 

4.601

6.261

. . Financ.income other than the above

 

9.716

29.888

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-712.375

-756.599

-1.056.185

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

4.050.076

-742.282

-1.020.036

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

 

 

-2.362

. . Of equity investments

 

 

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

-2.362

Total adjustments to financial assets

 

 

-2.362

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

54.051

385.984

370.870

. . Gains on disposals

 

 

 

. . Other extraordinary income

54.051

385.984

370.870

. Extraordinary expense

-1.371.381

-393.749

-1.503.142

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-1.371.381

-393.749

-1.503.142

Total extraordinary income and expense

-1.317.330

-7.765

-1.132.272

Results before income taxes

1.121.887

350.845

-3.736.759

. Taxes on current income

681.260

212.595

-365.181

. . current taxes

877.064

212.595

37.414

. . differed taxes(anticip.)

-195.804

 

402.595

. Net income for the period

440.627

138.250

-3.371.578

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

440.627

138.250

-3.371.578

 

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

0,30

0,30

0,19

0,33

Elasticity Ratio

Units

0,67

0,67

0,77

0,65

Availability of stock

Units

0,08

0,17

0,15

0,13

Total Liquidity Ratio

Units

0,59

0,50

0,62

0,47

Quick Ratio

Units

0,02

0,01

0,02

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

15,58

23,43

59,80

2,40

Self Financing Ratio

Units

0,05

0,03

0,01

0,23

Capital protection Ratio

Units

-0,17

-0,78

5,61

0,64

Liabilities consolidation quotient

Units

0,20

0,21

0,20

0,31

Financing

Units

18,79

28,10

71,76

2,99

Permanent Indebtedness Ratio

Units

0,21

0,20

0,17

0,43

M/L term Debts Ratio

Units

0,16

0,17

0,16

0,12

Net Financial Indebtedness Ratio

Units

9,71

13,93

42,64

1,39

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,69

0,67

0,89

1,26

Current ratio

Units

0,86

0,85

0,94

1,17

Acid Test Ratio-Liquidity Ratio

Units

0,76

0,63

0,76

0,94

Structure's primary quotient

Units

0,16

0,11

0,07

0,74

Treasury's primary quotient

Units

0,02

0,02

0,03

0,03

Rate of indebtedness ( Leverage )

%

2022,64

2976,91

7421,17

441,38

Current Capital ( net )

Value

-3.252.035

-3.630.880

-1.616.637

741.359

RETURN

 

 

 

 

 

Return on Sales

%

1,97

1,37

-7,26

2,22

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

%

30,59

13,83

-730,21

1,88

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

%

77,88

35,09

-809,30

6,77

Return on Investment ( R.O.I. )

%

-5,53

3,70

-4,62

3,89

Return/ Sales

%

-4,02

3,69

-3,60

2,91

Extra Management revenues/charges incid.

%

n.c.

12,56

n.c.

17,17

Cash Flow

Value

787.842

409.522

-3.192.102

197.397

Operating Profit

Value

-1.610.859

1.100.892

-1.582.089

275.911

Gross Operating Margin

Value

-1.263.644

1.372.164

-1.402.613

489.421

 

MANAGEMENT

 

 

 

 

 

 

Credits to clients average term

Days

133,54

130,16

143,52

94,23

Debts to suppliers average term

Days

110,52

176,09

99,90

54,97

Average stock waiting period

Days

20,80

61,09

42,39

31,54

Rate of capital employed return ( Turnover )

Units

1,37

1,00

1,28

1,46

Rate of stock return

Units

17,31

5,89

8,49

11,40

Labour cost incidence

%

3,44

4,76

3,48

4,90

Net financial revenues/ charges incidence

%

10,11

-2,49

-2,32

-1,76

Labour cost on purchasing expenses

%

3,35

4,84

3,34

5,09

Short-term financing charges

%

2,63

2,69

3,19

3,82

Capital on hand

%

72,74

99,68

77,94

68,73

Sales pro employee

Value

1.381.225

933.283

1.292.999

750.576

Labour cost pro employee

Value

47.512

44.431

44.976

34.578

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.55.20

UK Pound

1

Rs.88.37

Euro

1

Rs.71.47

 

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

 

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.