MIRA INFORM REPORT

 

 

Report Date :

17.10.2012

 

IDENTIFICATION DETAILS

 

Correct Name :

M.I.T. S.P.A.

 

 

Registered Office :

Via Calice, 84,

51031- Agliana (PT)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

10.07.1996

 

 

Com. Reg. No.:

PT-1996-160667 of since 10/10/1996

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacturer of textiles

 

 

No. of Employees :

11 to 15 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

 

Maximum Credit Limit :

25.000Eur.

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 

 

M.i.t. S.p.A.

 

Via Calice, 84

 

51031 - Agliana (PT) -IT-

 

 

Summary

 

Fiscal Code

:

01286770472

Legal Form

:

Joint stock company

start of Activities

:

10/07/1996

Equity

:

400.000

Turnover Range

:

3.750.000/5.000.000

Number of Employees

:

from 11 to 15

 

 

Credit Analysis

 

Credit Opinion

:

25.000Eur.



Activity

 

MANUFACTURE OF TEXTILES

Finishing of textiles

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01286770472

 

Foreign Trade Reg. no. : PT014736 since 13/11/1996

 

Foreign Trade Reg. no. : 14736 of since 13/11/1996

 

Chamber of Commerce no. : 133464 of since 02/10/1996

 

Firms' Register : PT-1996-160667 of since 10/10/1996

 

V.A.T. Code : 01286770472

 

Foundation date

: 10/07/1996

Establishment date

: 10/07/1996

Start of Activities

: 10/07/1996

Legal duration

: 31/12/2050

Nominal Capital

: 250.000

 

Subscribed Capital

: 250.000

 

Paid up Capital

: 250.000

 



Members

 

 

Moscardi

Stefano

 

 

Born in Firenze

(FI)

on 22/04/1965

- Fiscal Code : MSCSFN65D22D612N

 

 

Residence:

 

S. Gonda

, 54

- 59100

Prato

(PO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

29/04/2011

 

 

Director

 

 

 

Managing Director

29/04/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Mazzei

Sara

 

 

Born in Firenze

(FI)

on 02/08/1976

- Fiscal Code : MZZSRA76M42D612K

 

 

Residence:

 

Forra Di Castelnuovo

, 92

- 51030

Serravalle Pistoiese

(PT)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2011

 

 

Managing Director

29/04/2011

 

 

 

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

Bini Nicola

Agliana - IT -

BNINCL71E16G999F

100.000 .Eur

40,00

Mazzei Virginia

Pistoia - IT -

MZZVGN78T59G713D

50.000 .Eur

20,00

Moscardi Stefano

Prato - IT -

MSCSFN65D22D612N

50.000 .Eur

20,00

Mazzei Sara

Serravalle Pistoiese - IT -

MZZSRA76M42D612K

50.000 .Eur

20,00



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

Banca Interregionale S.p.a.

Pistoia - IT -

01553760479

37.500 .Eur

0,19

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

(Factory)

 

 

 

 

 

 

Calice

, 84

- 51031

- Agliana

(PT)

- IT -

 

 

 

 

PHONE

: 0574710182

 

-

Branch

(Store)

since 12/04/2010

 

 

 

 

 

 

Adelmo Santini

, 49

- 51031

- Agliana

(PT)

- IT -

 

 

 

 

Employees

: 10

 

 

 

 

Assistants

: 2

 

Fittings and Equipment for a value of 10.000

Eur

 

Stocks for a value of 830.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Bini

Nicola

 

 

Born in Prato

(FI)

on 16/05/1971

- Fiscal Code : BNINCL71E16G999F

 

 

Residence:

 

Adelmo Santini

, 21

- 51031

Agliana

(PT)

- IT -

 

Ex-Postions

Sole Director

Director

 

Mazzei

Virginia

 

 

Born in Pistoia

(PT)

on 19/12/1978

- Fiscal Code : MZZVGN78T59G713D

 

 

Residence:

 

Dello Specchio

, 52

- 51100

Pistoia

(PT)

- IT -

 

Ex-Postions

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

 

Subject is active since 1996

The analysis is based on the latest 3 balance sheets.

During the last years, it recorded positive net results (r.o.e. 2,26% in 2011)

The return on Investment in the last financial year was positive (4,16%) falling within the field's average.

An operating result of Eur. 221.929 has been registered. , on more or less the same values as in the year before.

The gross operating margin of the latest financial year is of Eur. 288.942 stable if compared to the financial year 2010.

Short-term debts volume if compared to net worth, as it comes out from the total indebtedness (10,74) which is anyway decreasing.

The equity capital is equal to Eur. 362.165 on stable levels.

Total debts recorded amounted to Eur. 4.880.598 (Eur. 979.357 of which were m/l term debts) , a more or less stable value.

Remarkable financial indebtedness; payments average period is slightly high too (133,28 gg.) even in comparison with the sector's.

It shows a not very good liquidity level.

Trade credits are collected slowly, average term is 201,57 days. even higher than the average of the specific sector.

Eur. 75.188 is the value of cash flow during the year 2011

During 2011 financial year labour costs amounted to Eur. 323.181, with a 6,89% incidence on production costs. , with a 6,63% incidence on turnover.

Financial charges have a high incidence (-3,21%) on turnover figures.



Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

4.875.255

Profit (Loss) for the period

8.175

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

7.618.404

Profit (Loss) for the period

45.972

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

4.783.938

Profit (Loss) for the period

37.127

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

3.729.233

Profit (Loss) for the period

-52.310

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1)

 

Item Type

Value

Sales

4.519.147

Profit (Loss) for the period

9.773



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

 

 

 

. Total Intangible Fixed Assets

1.865

2.641

29.950

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

 

. . Industrial and commercial equipment

 

 

 

. . Other assets

 

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

1.605.408

1.594.071

1.422.860

. 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

 

 

4.519

. . . . 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

48.956

43.132

30.632

Total fixed assets

1.656.229

1.639.844

1.483.442

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

830.800

799.650

1.080.500

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

2.762.467

3.513.796

2.060.451

. . Beyond 12 months

57.225

21.354

13.901

. . Trade receivables

2.729.742

3.064.004

 

. . . . Within 12 months

2.729.742

3.064.004

 

. . . . 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

23.590

414.399

 

. . . . Within 12 months

23.590

393.045

 

. . . . Beyond 12 months

 

21.354

 

. . Receivables for anticipated taxes

14.478

5.691

 

. . . . Within 12 months

 

5.691

 

. . . . Beyond 12 months

14.478

 

 

. . Receivables due from third parties

51.882

51.056

 

. . . . Within 12 months

9.135

51.056

 

. . . . Beyond 12 months

42.747

 

 

. Total Credits not held as fixed assets

2.819.692

3.535.150

2.074.352

. 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

 

 

 

. . Checks

 

 

 

. . Banknotes and coins

 

 

 

. Total Liquid funds

10.411

137.243

68.173

Total current assets

3.660.903

4.472.043

3.223.025

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

12.570

22.534

14.486

Total adjustments accounts

12.570

22.534

14.486

TOTAL ASSETS

5.329.702

6.134.421

4.720.953

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

250.000

250.000

250.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

14.591

12.292

10.436

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

89.399

45.724

10.451

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

8.175

45.972

37.127

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

362.165

353.988

308.014

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

16.917

41.205

27.489

Employee termination indemnities

66.243

59.434

54.222

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

3.901.241

4.634.925

3.347.404

. . . . Beyond 12 months

979.357

1.011.941

960.000

. . 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

2.944.267

2.495.509

 

. . . . Within 12 months

2.254.181

1.483.568

 

. . . . Beyond 12 months

690.086

1.011.941

 

. . Due to other providers of finance

289.271

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

289.271

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

1.595.723

3.081.907

 

. . . . Within 12 months

1.595.723

3.081.907

 

. . . . 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

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

20.030

51.809

 

. . . . Within 12 months

20.030

51.809

 

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

19.356

4.601

 

. . . . Within 12 months

19.356

4.601

 

. . . . Beyond 12 months

 

 

 

. . Other payables

11.951

13.040

 

. . . . Within 12 months

11.951

13.040

 

. . . . Beyond 12 months

 

 

 

Total accounts payable

4.880.598

5.646.866

4.307.404

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

3.779

32.928

23.824

Total adjustment accounts

3.779

32.928

23.824

TOTAL LIABILITIES

5.329.702

6.134.421

4.720.953

 

 

 

 

 

 

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

4.875.255

7.618.404

4.783.937

. Changes in work in progress

-10.575

-288.072

164.500

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

23.100

. Other income and revenues

45.036

38.825

175.052

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

45.036

38.825

175.052

Total value of production

4.909.716

7.369.157

5.146.589

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

2.346.158

3.763.656

2.393.224

. Services received

1.951.873

2.988.773

2.192.540

. Leases and rentals

12.000

29.190

55.049

. Payroll and related costs

323.181

290.662

305.164

. . Wages and salaries

232.485

218.113

230.600

. . Social security contributions

70.855

56.209

57.762

. . Employee termination indemnities

19.841

16.340

16.802

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

67.013

71.311

35.404

. . Amortization of intangible fixed assets

958

27.790

19.138

. . Amortization of tangible fixed assets

62.727

38.173

13.521

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

3.328

5.348

2.745

. Changes in raw materials

-41.725

 

 

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

29.287

8.165

6.470

Total production costs

4.687.787

7.151.757

4.987.851

Diff. between value and cost of product.

221.929

217.400

158.738

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

49

49

35

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

35

. Other financial income

136

97

176

. . 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

 

 

176

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

176

. Interest and other financial expense

-156.559

-134.222

-86.424

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

86.424

Total financial income and expense

-156.374

-134.076

-86.213

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

10.032

12.326

19.440

. . Gains on disposals

 

 

 

. . Other extraordinary income

10.032

12.326

19.440

. Extraordinary expense

-11.961

-695

-1.229

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-11.961

-695

-1.229

Total extraordinary income and expense

-1.929

11.631

18.211

Results before income taxes

63.626

94.955

90.736

. Taxes on current income

55.451

48.983

53.609

. . current taxes

49.730

68.876

32.404

. . differed taxes(anticip.)

5.721

-19.893

21.205

. Net income for the period

8.175

45.972

37.127

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

8.175

45.972

37.127

 

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

0,31

0,27

0,31

0,29

Elasticity Ratio

Units

0,69

0,73

0,68

0,70

Availability of stock

Units

0,16

0,13

0,23

0,26

Total Liquidity Ratio

Units

0,53

0,60

0,45

0,39

Quick Ratio

Units

0,00

0,02

0,01

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

10,74

12,71

10,65

1,69

Self Financing Ratio

Units

0,07

0,06

0,07

0,29

Capital protection Ratio

Units

0,29

0,16

0,07

0,71

Liabilities consolidation quotient

Units

0,27

0,23

0,30

0,26

Financing

Units

13,48

15,95

13,98

2,12

Permanent Indebtedness Ratio

Units

0,26

0,23

0,28

0,45

M/L term Debts Ratio

Units

0,20

0,17

0,21

0,13

Net Financial Indebtedness Ratio

Units

8,90

6,66

n.c.

0,96

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,85

0,87

0,89

1,38

Current ratio

Units

0,94

0,96

0,96

1,25

Acid Test Ratio-Liquidity Ratio

Units

0,73

0,79

0,64

0,75

Structure's primary quotient

Units

0,22

0,22

0,21

0,90

Treasury's primary quotient

Units

0,00

0,03

0,02

0,03

Rate of indebtedness ( Leverage )

%

1471,62

1732,95

1532,71

339,62

Current Capital ( net )

Value

-240.338

-162.882

-124.379

1.615.606

RETURN

 

 

 

 

 

Return on Sales

%

1,54

1,54

1,52

1,74

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

%

2,26

12,99

12,05

0,25

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

%

17,57

26,82

29,46

2,94

Return on Investment ( R.O.I. )

%

4,16

3,54

3,36

2,31

Return/ Sales

%

4,55

2,85

3,32

2,50

Extra Management revenues/charges incid.

%

3,68

21,15

23,39

8,02

Cash Flow

Value

75.188

117.283

72.531

210.372

Operating Profit

Value

221.929

217.400

158.738

359.192

Gross Operating Margin

Value

288.942

288.711

194.142

692.382

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

201,57

144,79

n.c.

111,18

Debts to suppliers average term

Days

133,28

163,60

n.c.

104,44

Average stock waiting period

Days

61,35

37,79

81,31

86,89

Rate of capital employed return ( Turnover )

Units

0,91

1,24

1,01

1,04

Rate of stock return

Units

5,87

9,53

4,43

4,12

Labour cost incidence

%

6,63

3,82

6,38

15,12

Net financial revenues/ charges incidence

%

-3,21

-1,76

-1,80

-2,07

Labour cost on purchasing expenses

%

6,89

4,06

6,12

14,82

Short-term financing charges

%

3,21

2,38

2,01

3,48

Capital on hand

%

109,32

80,52

98,68

95,83

Sales pro employee

Value

487.525

846.489

531.548

237.592

Labour cost pro employee

Value

32.318

32.295

33.907

33.432


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.52.82

UK Pound

1

Rs.84.96

Euro

1

Rs.68.61

 

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.