MIRA INFORM REPORT

 

 

Report Date :

18.10.2012

 

IDENTIFICATION DETAILS

 

Name :

TM.P. S.P.A. - TERMOMECCANICA POMPE

 

 

 

 

Registered Office :

 

Via Del Molo, 3 

19100 - La Spezia (SP)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

01.03.2000

 

 

Com. Reg. No.:

SP-1999-14840 of since 13/12/1999

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

Manufacture of fluid dynamics equipment

 

 

No. of Employees :

From 150 to 175

 

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

 

Tm.p. S.p.a. - Termomeccanica Pompe

 

Via Del Molo, 3 

19100 - La Spezia (SP) -IT-

 

 

Summary

 

Fiscal Code

:

01085400115

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

01/03/2000

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

from 150 to 175

 

 

Activity

 

Manufacture of fluid dynamics equipment

Manufacture of other pumps and compressors

Manufacture of lifting and handling equipment

Manufacture of non-domestic cooling and ventilation equipment

Repair and maintenance of refridgeration and ventilation equipment f

or non-domestic use

 

Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 01085400115

 

Foreign Trade Reg. no. : SP004086 since 03/04/2000

 

Foreign Trade Reg. no. : 004086 of since 03/04/2000

 

Chamber of Commerce no. : 275487 of

 

Chamber of Commerce no. : 99672 of since 13/12/1999

 

Firms' Register : SP-1999-14840 of since 13/12/1999

 

V.A.T. Code : 01085400115

 

Establishment date

: 12/11/1999

Start of Activities

: 01/03/2000

Legal duration

: 31/12/2100

Nominal Capital

: 8.049.600

 

Subscribed Capital

: 8.049.600

 

Paid up Capital

: 8.049.600

 

 

Members

 

 

Termomeccanica - S.p.a.

 

 

 

 

 

Residence:

 

Del Molo

, 3

- 19126

La Spezia

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

20/06/2000

 

 

 

No Protests registered

 

 

Sammartano

Aldo

 

 

Born in La Spezia

(SP)

on 25/07/1945

- Fiscal Code : SMMLDA45L25E463P

 

 

Residence:

 

Roma

, 34

- 19032

Lerici

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2012

 

 

Assistant board Chairman

14/05/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Garibotti

Edoardo

 

 

Born in Chiavari

(GE)

on 10/07/1959

- Fiscal Code : GRBDRD59L10C621P

 

 

Residence:

 

Del Molo

, 3

- 19126

La Spezia

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

14/05/2012

 

 

Director

27/04/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Coneri

Mario

 

 

Born in La Spezia

(SP)

on 17/02/1945

- Fiscal Code : CNRMRA45B17E463A

 

 

Residence:

 

Paolo Diana

, 20

- 19038

Sarzana

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

19/09/2008

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Papi

Enso

 

 

Born in Rosignano Marittimo

(LI)

on 15/09/1947

- Fiscal Code : PPANSE47P15H570F

 

 

Residence:

 

Aurelia

, 23

- 57016

Rosignano Marittimo

(LI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2012

 

 

Board Chairman

14/05/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Nieri

Francesco

 

 

Born in La Spezia

(SP)

on 06/02/1957

- Fiscal Code : NRIFNC57B06E463O

 

 

Residence:

 

Del Canaletto

, 127

- 19100

La Spezia

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

02/03/2000

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Russo

Salvatore

 

 

Born in Veglie

(LE)

on 04/08/1944

- Fiscal Code : RSSSVT44M04L711Y

 

 

Residence:

 

Puggia

, 31/13

- 16100

Genova

(GE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

30/01/2004

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Donini

Claudio

 

 

Born in Reggio Emilia

(RE)

on 30/05/1949

- Fiscal Code : DNNCLD49E30H223X

 

 

Residence:

 

Del Prione

, 309

- 19100

La Spezia

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

02/03/2000

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Villa

Maurizio

 

 

Born in La Spezia

(SP)

on 03/11/1957

- Fiscal Code : VLLMRZ57S03E463F

 

 

Residence:

 

Gaetano Squadroni

, 6

- 19100

La Spezia

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

02/03/2000

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Bandoni

Paolo

 

 

Born in Lerici

(SP)

on 07/05/1962

- Fiscal Code : BNDPLA62E07E542E

 

 

Residence:

 

Gerini

, 43

- 19032

Lerici

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

25/07/2008

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Bonati

Marino

 

 

Born in La Spezia

(SP)

on 16/06/1976

- Fiscal Code : BNTMRN76H16E463M

 

 

Residence:

 

Fontane

, 7

- 19020

Bolano

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

25/05/2007

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

De Benedetti

Massimiliano

 

 

Born in La Spezia

(SP)

on 21/01/1977

- Fiscal Code : DBNMSM77A21E463N

 

 

Residence:

 

Barcola

, 3

- 19032

Lerici

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

25/05/2007

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Valle

Alessandro

 

 

Born in La Spezia

(SP)

on 13/07/1964

- Fiscal Code : VLLLSN64L13E463O

 

 

Residence:

 

Cavour

, 211

- 19100

La Spezia

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

25/05/2007

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Hayun

Claudia

 

 

Born in La Spezia

(SP)

on 12/11/1973

- Fiscal Code : HYNCLD73S52E463I

 

 

Residence:

 

U. Rattazzi

, 13

- 19100

La Spezia

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

05/05/2008

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Marussich

Roberta

 

 

Born in La Spezia

(SP)

on 28/04/1966

- Fiscal Code : MRSRRT66D68E463O

 

 

Residence:

 

Lavagna

, 34

- 16043

Chiavari

(GE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

03/10/2003

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Ardini

Giulio

 

 

Born in Viareggio

(LU)

on 12/01/1969

- Fiscal Code : RDNGLI69A12L833Q

 

 

Residence:

 

Stazione

, 10

- 54100

Massa

(MS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

25/07/2008

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Shawki Atalla Abdou

Nehad

 

 

Born in Il Cairo

( )

on 21/06/1964

- Fiscal Code : SHWNHD64H21Z336G

 

 

Residence:

 

Del Molo

, 3

- 19100

La Spezia

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

25/07/2008

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Beccia

Giuseppe

 

 

Born in Lucera

(FG)

on 30/01/1944

- Fiscal Code : BCCGPP44A30E716I

 

 

Residence:

 

Pietro Nenni

, 19

- 20047

Brugherio

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

19/09/2008

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Poli

Livio

 

 

Born in La Spezia

(SP)

on 09/11/1953

- Fiscal Code : PLOLVI53S09E463Z

 

 

Residence:

 

Del Molo

, 3

- 19126

La Spezia

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Technical Manager

 

 

 

 

 

Carlini

Stefano

 

 

Born in La Spezia

(SP)

on 10/12/1955

- Fiscal Code : CRLSFN55T10E463A

 

 

Residence:

 

Galvani

, 205

- 19100

La Spezia

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

03/12/2009

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Nicora

Andrea

 

 

Born in Genova

(GE)

on 22/10/1973

- Fiscal Code : NCRNDR73R22D969X

 

 

Residence:

 

Del Molo

, 3

- 19126

La Spezia

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

31/05/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Quaranta

Michele

 

 

Born in Bari

(BA)

on 24/07/1975

- Fiscal Code : QRNMHL75L24A662Q

 

 

Residence:

 

Tibaldi

, 12

- 20136

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2012

 

 

 

No Protests registered

 

 

Montanari

Alberto

 

 

Born in Reggio Emilia

(RE)

on 09/09/1973

- Fiscal Code : MNTLRT73P09H223S

 

 

Residence:

 

Castruccio

, 1

- 19038

Sarzana

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

19/07/2012

 

 

 

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

Termomeccanica - S.p.a.

La Spezia - IT -

11345590159

 

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

Consorzio La Spezia Energia

La Spezia - IT -

01087950117

 

 

 

 

Active

Tm.p. Termomeccanica Service Sud S.r.l.

Massafra - IT -

02498310735

10.000 .Eur

100,00

 

 

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Del Molo

, 3

- 19100

- La Spezia

(SP)

- IT -

 

 

 

 

PHONE

: 01875521

 

 

 

 

FAX

: 0187552506

 

 

 

 

Website

: www.tmp.termomeccanica.com

 

-

Branch

(Workshop)

since 15/05/2012

 

 

 

 

 

 

Mattei

, 46

- 27039

- Sannazzaro De' Burgondi

(PV)

- IT -

 

 

 

 

Employees

: 172

 

Fittings and Equipment for a value of 2.240.000

Eur

 

Stocks for a value of 10.910.000

Eur

 

Work in progress for a value of 9.120.000

Eur

 

Trade organization: direct or by agents.

The company sells in Italy and abroad.

The company 's mainly customers are companies.

 

Usually the terms of sale are within 90-120 days.

Financial means used for sale: bank transfers and bank orders.

Main used payment modalities are by cash orders and bank transfers.

 

The subject firm uses the following own selling brands:

- TERMOMECCANICA POMPE

 

 

Traded Brands / Suppliers

 

- Snamprogetti Spa

 

Historical Information and/or Firm's Status


 

EX-MEMBERS / EX-POSITIONS:

 

 

Sammartano

Aldo

 

 

Born in La Spezia

(SP)

on 25/07/1945

- Fiscal Code : SMMLDA45L25E463P

 

 

Residence:

 

Roma

, 34

- 19032

Lerici

(SP)

- IT -

 

Ex-Postions

Chairman

Board Chairman

 

 

Cozzani

Paolo

 

 

Born in LA SPEZIA

(SP)

on 06/01/1954

- Fiscal Code : CZZPLA54A06E463B

 

 

Residence:

 

BRIGATE PARTIGIANE

, 113

- 19020

Follo

(SP)

- IT -

 

Ex-Postions

Procurator

 

 

Baessato

Paolo

 

 

Born in Venezia

(VE)

on 24/07/1951

- Fiscal Code : BSSPLA51L24L736U

 

 

Residence:

 

Castello

, 3471

- 30100

Venezia

(VE)

- IT -

 

Ex-Postions

Director

 

 

Russo

Salvatore

 

 

Born in Veglie

(LE)

on 04/08/1944

- Fiscal Code : RSSSVT44M04L711Y

 

 

Residence:

 

Puggia

, 31/13

- 16100

Genova

(GE)

- IT -

 

Ex-Postions

Attorney with special power

 

 

Bigoni

Federico

 

 

Born in Lecco

(CO)

on 04/07/1959

- Fiscal Code : BGNFRC59L04E507G

 

 

Residence:

 

Lodovico Mancini

, 5

- 20129

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Ferrari

Giovanni

 

 

Born in Carrara

(MS)

on 24/06/1956

- Fiscal Code : FRRGNN56H24B832W

 

 

Residence:

 

Marco D'oggiono

, 7

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

 

Bernacca

Marco

 

 

Born in CARRARA

(MS)

on 08/08/1958

- Fiscal Code : BRNMRC58M08B832P

 

 

Residence:

 

DELLA LIBERTA'

, 3/A

- 54011

Aulla

(MS)

- IT -

 

Ex-Postions

Procurator

 

 

Farnesi

Andrea

 

 

Born in Pisa

(PI)

on 09/07/1959

- Fiscal Code : FRNNDR59L09G702G

 

 

Residence:

 

Tavilla

, 23

- 19037

Santo Stefano di Magra

(SP)

- IT -

 

Ex-Postions

Procurator

 

 

Gabelloni

Augusto

 

 

Born in Fivizzano

(MS)

on 07/03/1950

- Fiscal Code : GBLGST50C07D629D

 

 

Residence:

 

Giacomo Matteotti

, 6/1

- 54100

Massa

(MS)

- IT -

 

Ex-Postions

Procurator

 

 

Bandoni

Paolo

 

 

Born in Lerici

(SP)

on 07/05/1962

- Fiscal Code : BNDPLA62E07E542E

 

 

Residence:

 

Gerini

, 43

- 19032

Lerici

(SP)

- IT -

 

Ex-Postions

Procurator

 

 

Guelfi

Franco

 

 

Born in Fivizzano

(MS)

on 16/01/1948

- Fiscal Code : GLFFNC48A16D629L

 

 

Residence:

 

Nuova Lizza

, 1

- 19100

La Spezia

(SP)

- IT -

 

Ex-Postions

Procurator

 

 

Ascolese

Antonio

 

 

Born in La Spezia

(SP)

on 14/09/1950

- Fiscal Code : SCLNTN50P14E463G

 

 

Residence:

 

Podgora

, 33

- 19100

La Spezia

(SP)

- IT -

 

Ex-Postions

Procurator

Attorney with special power

 

 

Giaufret

Giuliano

 

 

Born in La Spezia

(SP)

on 02/11/1929

- Fiscal Code : GFRGLN29S02E463E

 

 

Residence:

 

Vecchio Ospedale

, 15

- 19100

La Spezia

(SP)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Lonoce

Luca

 

 

Born in La Spezia

(SP)

on 11/10/1972

- Fiscal Code : LNCLCU72R11E463I

 

 

Residence:

 

Cortopassi

, 9

- 19100

La Spezia

(SP)

- IT -

 

Ex-Postions

Procurator

 

 

FERRARI

ANGELO

 

 

Born in SANTO STEFANO DI MAGRA

(SP)

on 23/09/1947

- Fiscal Code : FRRNGL47P23I363D

 

 

Residence:

 

IA PRATOLA

, 17

- 19037

Santo Stefano di Magra

(SP)

- IT -

 

Ex-Postions

Procurator

 

 

BIAGI

ROBERTO

 

 

Born in MULAZZO

(MS)

on 18/01/1945

- Fiscal Code : BGIRRT45A18F802D

 

 

Residence:

 

DELLO ZAMPINO

, 19

- 19100

La Spezia

(SP)

- IT -

 

Ex-Postions

Procurator

 

 

Salvani

Elisabetta

 

 

Born in Genova

(GE)

on 20/01/1968

- Fiscal Code : SLVLBT68A60D969P

 

 

Residence:

 

Roberto Sarfatti

, 14/3

- 16167

Genova

(GE)

- IT -

 

Ex-Postions

Attorney with special power

 

 

Boschini

Massimiliano

 

 

Born in Monza

(MB)

on 13/11/1973

- Fiscal Code : BSCMSM73S13F704A

 

 

Residence:

 

Chopin

, 18/B

- 20037

Paderno Dugnano

(MI)

- 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.

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

CASSA RISP. SPEZIA SPA

SEDE

VIA BIASSA, 77

19100

La Spezia (SP)

6030

10701

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 2000.

The eonomic-financial analysis is based on the latest 3 b/s.

During the last years, it recorded positive net results (r.o.e. 7,8% in 2011)

The return on Investment in the last financial year was positive (5,72%) and reflects the field's average.

An operating result of Eur. 4.304.051 has been registered. with no increase in relation to the financial year 2010.

The gross operating margin of the latest financial year is of Eur. 8.419.139 ,with no change if compared to the year before.

The financial status of the company is fairly balanced with an indebtedness level of 1,01 and decreasing as against 2010.

It's shareholders funds amount to Eur. 32.674.829 , rising by 21,27%.

During the last financial year total debts volume reached Eur. 33.958.807 (Eur. 561.000 were m/l term ones) , with no sensible variation.

The financial exposure is moderate, on the other hand the recourse to commercial credit is high, with a high average payment period and higher than sector's average.

Liquidity is however good.

Accounts receivable average term is high (160,09 days). and higher than the average of the sector.

2011 financial year closed with a cash flow of Eur. 4.256.166

Subordinate employment cost is of Eur. 8.912.686, i.e. 21,62% on total production costs. , with a 23,25% incidence on turnover.

The incidence of the financial charges is of -0,79% on the sales amount.

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

38.333.099

Profit (Loss) for the period

2.548.035

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

54.095.680

Profit (Loss) for the period

2.576.342

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

67.048.124

Profit (Loss) for the period

3.474.195

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

57.566.386

Profit (Loss) for the period

1.492.550

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1)

 

Item Type

Value

Sales

42.762.660

Profit (Loss) for the period

787.232




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.

656.056

15.580

68.874

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

201.887

132.243

170.261

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

27.360

21.650

20.000

. . Other intangible fixed assets

75.852

133.032

86.448

. Total Intangible Fixed Assets

961.155

302.505

345.583

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

17.468.910

17.776.501

17.354.134

. . Plant and machinery

1.212.688

1.116.391

1.077.175

. . Industrial and commercial equipment

1.028.638

921.828

1.061.999

. . Other assets

177.506

187.520

178.186

. . Assets under construction and advances

1.449.683

188.504

71.082

. Total Tangible fixed assets

21.337.425

20.190.744

19.742.576

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

13.196.165

10.126.457

10.110.857

. . . Equity invest. in subsidiary companies

13.194.165

10.124.309

10.108.709

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

2.000

2.148

2.148

. . Financial receivables

15.808

10.499

420.950

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

15.808

10.499

420.950

. . . 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

15.808

10.499

420.950

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

15.808

10.499

420.950

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

13.211.973

10.136.956

10.531.807

Total fixed assets

35.510.553

30.630.205

30.619.966

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

246.806

496.436

809.183

. . Work in progress and semimanufactured

753.743

853.951

919.304

. . Work in progress on order

9.123.287

5.293.153

18.438.286

. . Finished goods

26.390

26.390

26.390

. . Advance payments

763.068

604.817

427.589

. Total Inventories

10.913.294

7.274.747

20.620.752

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

25.632.676

27.115.009

31.194.464

. . Beyond 12 months

2.575.238

2.010.515

1.443.038

. . Trade receivables

17.046.357

18.689.188

20.735.182

. . . . Within 12 months

17.046.357

18.689.188

20.735.182

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

7.609.261

7.535.085

9.445.498

. . . . Within 12 months

7.609.261

7.535.085

9.445.498

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

 

67.000

. . . . Within 12 months

 

 

67.000

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

23.095

. . . . Within 12 months

 

 

23.095

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

152.888

76.392

205.089

. . . . Within 12 months

152.888

76.392

205.089

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

2.895.238

2.270.515

1.603.038

. . . . Within 12 months

320.000

260.000

160.000

. . . . Beyond 12 months

2.575.238

2.010.515

1.443.038

. . Receivables due from third parties

504.170

554.344

558.600

. . . . Within 12 months

504.170

554.344

558.600

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

28.207.914

29.125.524

32.637.502

. 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

460.960

792.349

761.214

. . Checks

 

 

 

. . Banknotes and coins

1.148

510

1.767

. Total Liquid funds

462.108

792.859

762.981

Total current assets

39.583.316

37.193.130

54.021.235

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

97.370

 

 

. Other adjustment accounts

 

85.529

109.122

Total adjustments accounts

97.370

85.529

109.122

TOTAL ASSETS

75.191.239

67.908.864

84.750.323

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

8.049.600

8.049.600

8.049.600

. Additional paid-in capital

 

 

 

. Revaluation reserves

11.018.111

11.018.111

11.018.111

. Legal reserve

564.814

435.997

262.287

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

10.494.269

4.862.745

4.838.259

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

2.548.035

2.576.342

3.474.195

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

32.674.829

26.942.795

27.642.452

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

43.042

86.580

39.615

. . Other funds

7.203.632

5.565.901

3.784.316

Total Reserves for Risks and Charges

7.246.674

5.652.481

3.823.931

Employee termination indemnities

1.245.172

1.376.851

1.556.788

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

33.397.807

33.764.011

51.677.040

. . . . Beyond 12 months

561.000

 

 

. . 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

6.644.084

89.256

11.583.822

. . . . Within 12 months

6.083.084

89.256

11.583.822

. . . . Beyond 12 months

561.000

 

 

. . Due to other providers of finance

355.358

244.628

447.172

. . . . Within 12 months

355.358

244.628

447.172

. . . . Beyond 12 months

 

 

 

. . Advances from customers

7.657.647

13.868.417

16.448.452

. . . . Within 12 months

7.657.647

13.868.417

16.448.452

. . . . Beyond 12 months

 

 

 

. . Trade payables

11.029.332

9.631.292

11.914.573

. . . . Within 12 months

11.029.332

9.631.292

11.914.573

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

1.774.312

1.797.884

2.089.387

. . . . Within 12 months

1.774.312

1.797.884

2.089.387

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

30.000

 

. . . . Within 12 months

 

30.000

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

4.633.270

5.639.618

7.121.101

. . . . Within 12 months

4.633.270

5.639.618

7.121.101

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

236.068

359.273

605.771

. . . . Within 12 months

236.068

359.273

605.771

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

573.851

525.063

567.981

. . . . Within 12 months

573.851

525.063

567.981

. . . . Beyond 12 months

 

 

 

. . Other payables

1.054.885

1.578.580

898.781

. . . . Within 12 months

1.054.885

1.578.580

898.781

. . . . Beyond 12 months

 

 

 

Total accounts payable

33.958.807

33.764.011

51.677.040

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

65.757

172.726

50.112

Total adjustment accounts

65.757

172.726

50.112

TOTAL LIABILITIES

75.191.239

67.908.864

84.750.323

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

552.602

 

 

Risk accounts

26.522.924

 

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

38.333.101

54.095.680

67.048.124

. Changes in work in progress

-100.208

-65.353

-46.109

. Changes in semi-manufact. products

3.830.134

-13.145.133

2.311.847

. Capitalization of internal work

848.659

311.240

42.663

. Other income and revenues

2.622.513

1.322.088

1.294.261

. . Contributions for operating expenses

449.811

 

 

. . Different income and revenues

2.172.702

1.322.088

1.294.261

Total value of production

45.534.199

42.518.522

70.650.786

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

14.723.681

12.328.073

36.983.014

. Services received

12.591.733

12.402.484

14.529.518

. Leases and rentals

344.596

266.684

146.020

. Payroll and related costs

8.912.686

8.415.432

8.876.093

. . Wages and salaries

6.131.056

5.727.096

6.237.786

. . Social security contributions

1.903.864

1.791.405

1.870.320

. . Employee termination indemnities

451.818

440.612

413.338

. . Pension and similar

 

 

 

. . Other costs

425.948

456.319

354.649

. Amortization and depreciation

1.708.131

1.690.726

2.797.384

. . Amortization of intangible fixed assets

314.431

162.849

1.022.018

. . Amortization of tangible fixed assets

1.243.700

1.277.877

1.275.366

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

150.000

250.000

500.000

. Changes in raw materials

249.630

312.748

-201.609

. Provisions to risk reserves

 

 

 

. Other provisions

2.406.957

2.489.624

1.547.348

. Other operating costs

292.734

392.067

362.756

Total production costs

41.230.148

38.297.838

65.040.524

Diff. between value and cost of product.

4.304.051

4.220.684

5.610.262

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

47.303

51.306

128.816

. . 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

47.303

51.306

128.816

. . . - Subsidiary companies

40.845

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

6.458

 

 

. Interest and other financial expense

-351.822

-207.333

-518.803

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

-136.168

 

 

. . Towards other companies

351.822

 

 

Total financial income and expense

-304.519

-156.027

-389.987

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

151.351

60.750

111.808

. . Gains on disposals

 

 

 

. . Other extraordinary income

151.351

60.750

111.808

. Extraordinary expense

-570

-122.913

-30.932

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

-570

 

 

. . Other extraordinary expense

 

-122.913

-30.932

Total extraordinary income and expense

150.781

-62.163

80.876

Results before income taxes

4.150.313

4.002.494

5.301.151

. Taxes on current income

1.602.278

1.426.152

1.826.956

. . current taxes

2.270.539

2.046.664

2.506.458

. . differed taxes(anticip.)

-668.261

-620.512

-679.502

. Net income for the period

2.548.035

2.576.342

3.474.195

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

2.548.035

2.576.342

3.474.195

 

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

0,47

0,45

0,36

0,26

Elasticity Ratio

Units

0,53

0,55

0,64

0,73

Availability of stock

Units

0,15

0,11

0,24

0,23

Total Liquidity Ratio

Units

0,38

0,44

0,39

0,44

Quick Ratio

Units

0,01

0,01

0,01

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,01

1,22

1,84

1,74

Self Financing Ratio

Units

0,43

0,40

0,33

0,29

Capital protection Ratio

Units

0,68

0,61

0,58

0,64

Liabilities consolidation quotient

Units

0,05

0,04

0,03

0,22

Financing

Units

1,04

1,25

1,87

2,30

Permanent Indebtedness Ratio

Units

0,46

0,42

0,34

0,46

M/L term Debts Ratio

Units

0,02

0,02

0,02

0,11

Net Financial Indebtedness Ratio

Units

0,20

0,00

0,41

0,49

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,97

0,92

0,95

1,63

Current ratio

Units

1,19

1,10

1,05

1,32

Acid Test Ratio-Liquidity Ratio

Units

0,86

0,89

0,65

0,86

Structure's primary quotient

Units

0,92

0,88

0,90

1,05

Treasury's primary quotient

Units

0,01

0,02

0,01

0,04

Rate of indebtedness ( Leverage )

%

230,12

252,05

306,59

349,01

Current Capital ( net )

Value

6.185.509

3.429.119

2.344.195

753.266

RETURN

 

 

 

 

 

Return on Sales

%

11,10

7,89

9,35

5,13

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

%

7,80

9,56

12,57

7,27

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

%

12,70

14,86

19,18

15,95

Return on Investment ( R.O.I. )

%

5,72

6,22

6,62

5,36

Return/ Sales

%

11,23

7,80

8,37

5,57

Extra Management revenues/charges incid.

%

59,20

61,04

61,93

42,11

Cash Flow

Value

4.256.166

4.267.068

6.271.579

344.143

Operating Profit

Value

4.304.051

4.220.684

5.610.262

359.008

Gross Operating Margin

Value

8.419.139

8.401.034

8.423.119

705.726

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

160,09

124,37

111,33

101,37

Debts to suppliers average term

Days

226,94

246,25

147,22

115,52

Average stock waiting period

Days

102,49

48,41

110,72

80,62

Rate of capital employed return ( Turnover )

Units

0,51

0,80

0,79

1,07

Rate of stock return

Units

3,51

7,44

3,25

4,40

Labour cost incidence

%

23,25

15,56

13,24

16,91

Net financial revenues/ charges incidence

%

-0,79

-0,29

-0,58

-1,19

Labour cost on purchasing expenses

%

21,62

21,97

13,65

17,25

Short-term financing charges

%

1,04

0,61

1,00

2,71

Capital on hand

%

196,15

125,53

126,40

93,00

Sales pro employee

Value

137.888

338.098

419.050

223.920

Labour cost pro employee

Value

32.060

52.596

55.475

35.625

 

 

SOURCES

 

Our Company collects data from public registers, lists, archives or contained in Acts and/or documents (held by the National Chamber of Commerce or Immovables Territorial Agency), users, reporters or however generally accessible (for example, from categorical lists, statistical institutes, press reports and from public inspection internet sites).

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.52.75

UK Pound

1

Rs.85.07

Euro

1

Rs.69.04

 

 

INFORMATION DETAILS

 

Report Prepared by :

PRL

 

 

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.