MIRA INFORM REPORT

 

 

Report Date :

01.09.2012

 

IDENTIFICATION DETAILS

 

Correct Name :

AXOMATIC S.R.L.

 

 

Registered Office :

Piazza Velasca, 5,

20100 – Milano (MI)       

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

10.04.1997

 

 

Com. Reg. No.:

MI-2000-15884 of since 26/01/2000

 

 

Legal Form :

Sole-member limited liability company

 

 

Line of Business :

Manufacture of machinery and equipment

 

 

No. of Employees :

11 to 15 employees

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 


 

Status :

Satisfactory

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 – March 31st, 2012

 

Country Name

Previous Rating

(31.12.2011)

Current Rating

(31.03.2012)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

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 

 

Axomatic s.r.l.

 

Piazza Velasca, 5

 

20100 - Milano (MI) -IT-

 

 

Summary

 

Fiscal Code

:

02609900242

Legal Form

:

Sole-Member Limited Liability Company

start of Activities

:

01/04/1999

Equity

:

750.000

Turnover Range

:

6.500.000/7.750.000

Number of Employees

:

from 11 to 15

 

Activity

 

MANUFACTURE OF MACHINERY AND EQUIPMENT N.E.C.

 

Legal Data

 

Legal Form : Sole-Member Limited Liability Company

Fiscal Code : 02609900242

 

Chamber of Commerce no. : 1587964 of since 12/05/1999

 

Firms' Register : MI-2000-15884 of since 26/01/2000

 

V.A.T. Code : 12976520150

 

Foundation date

: 10/04/1997

Establishment date

: 10/04/1997

Start of Activities

: 01/04/1999

Legal duration

: 31/12/2050

Nominal Capital

: 10.400

 

Subscribed Capital

: 10.400

 

Paid up Capital

: 10.400

 

 


Members

 

 

Dal Santo

Federica

 

 

 

Born in Schio

(VI)

on 04/02/1975

- Fiscal Code : DLSFRC75B44I531A

 

 

 

Residence:

 

Moirano

, 5

- 20019

Settimo Milanese

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

17/10/2000

 

 

 

 

No Protests registered

 

 

Olivieri

Luca

 

 

 

Born in Milano

(MI)

on 15/05/1965

- Fiscal Code : LVRLCU65E15F205F

 

 

 

Residence:

 

Moirano

, 5

- 20019

Settimo Milanese

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

17/10/2000

 

 

Director

17/10/2000

 

 

Managing Director

17/10/2000

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Sogema s.r.l. ex Axo Fin s.r.l.

 

 

 

 

 

 

Residence:

 

Velasca

, 8

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

 

 

 

 

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

Sogema s.r.l. ex Axo Fin s.r.l.

Milano - IT -

04235460963

 

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

So. Pack S.r.l.

Castel San Pietro Terme - IT -

01901401206

2.550 .Eur

5,00

 

 

Active

 

Firm's location and structure

 

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

 

-

Registered office

 

 

 

 

 

 

Velasca

, 5

- 20100

- Milano

(MI)

- IT -

 

 

 

 

PHONE

: 023285370

 

 

 

 

FAX

: 0233502894

 

-

Operative seat

since 10/07/2007

 

 

 

 

 

 

Einstein

, 8

- 20019

- Settimo Milanese

(MI)

- IT -

 

 

 

 

Employees

: 13

 

Fittings and Equipment for a value of 460.000

Eur

 

Stocks for a value of 600.000

Eur

 

 

 

Traded Brands / Suppliers

 

- Gimax srl

 

 


Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

 

The subj. took over by rent the activities of

 

 

 

Axomatic s.r.l.

 

 

 

 

Velasca

, 5

, 20100

, Milano

(MI)

- IT -

 

 

 

Fiscal Code: 02609900242

 

 

 

Date

:

12/04/2011

 

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

SANPAOLO IMI S.P.A. FUS. INTESA SAN PAO

SETTIMO MILANESE

VIA AIRAGHI 13

20019

Settimo Milanese (MI)

1025

33860



Financial and Economical Analysis

 

Company's starting of activities dates back to 1999.

 

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 57,32% in 2011 with a good increase in turnover (+17,05% in 2011 compared to 2010 and +21,6% in 2010 compared to 2009).

The return on Investment in the last financial year was positive (15,03%) and reflects the field's average.

An operating result of Eur. 677.727 has been registered. on stable levels if compared to the previous year.

A gross operating margine for a value of Eur. 729.392 was reached. with no sensible increase as against 2010.

Company's financial status is balanced since indebtedness is not high (3,68) and decreasing as against 2010.

Subject can manage an equity capital funds for an amount of Eur. 719.169 , with an upward trend.

Total indebtedness totalled Eur. 3.038.447, , a more or less stable value.

Financial debts exposure is under control while the recourse to commercial credit is rather frequent even if it still falls within the sector's average.

Liquidity is good (1,42)

As to due from customers, the average terms are 48,67 days. , lower than the sector's average.

2011 financial year closed with a cash flow of Eur. 463.876

In the last financial year labour cost was of Eur. 868.429, with a 12,22% incidence on total costs of production. , whereas the incidence of such costs on sales revenues is equal to 11,28%.

Financial incomes cover financial charges.

 

Financial Data

 

 

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

7.700.492

Profit (Loss) for the period

412.211

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

6.578.645

Profit (Loss) for the period

328.613

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

5.409.731

Profit (Loss) for the period

301.743

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

5.753.631

Profit (Loss) for the period

179.840

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1)

 

Item Type

Value

Sales

7.623.119

Profit (Loss) for the period

421.026


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

3.188

5.783

11.877

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

 

. . Industrial and commercial equipment

 

 

 

. . Other assets

 

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

150.955

187.971

218.442

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

 

 

 

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivab due from subsidiaries

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from assoc.comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from third parties

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

2.587

2.587

2.587

Total fixed assets

156.730

196.341

232.906

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

595.000

530.000

439.200

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

3.340.465

2.699.283

2.859.500

. . Beyond 12 months

 

 

 

. . Trade receivables

1.041.110

724.148

1.027.585

. . . . Within 12 months

1.041.110

724.148

1.027.585

. . . . 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

383.872

187.227

54.410

. . . . Within 12 months

383.872

187.227

54.410

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

1.915.483

1.787.908

1.777.505

. . . . Within 12 months

1.915.483

1.787.908

1.777.505

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

3.340.465

2.699.283

2.859.500

. 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

390.912

343.512

168.768

Total current assets

4.326.377

3.572.795

3.467.468

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

24.912

55.677

68.827

Total adjustments accounts

24.912

55.677

68.827

TOTAL ASSETS

4.508.019

3.824.813

3.769.201

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

10.400

10.400

10.400

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

2.066

2.066

2.066

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

-2

-2

-2

. Accumulated Profits (Losses)

294.494

115.881

554.138

. Profit( loss) of the year

412.211

328.613

301.743

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

719.169

456.958

868.345

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

 

 

 

Employee termination indemnities

206.477

203.238

206.220

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

3.038.447

2.646.529

2.197.275

. . . . Beyond 12 months

 

 

 

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

51.646

51.646

51.646

. . . . Within 12 months

51.646

51.646

51.646

. . . . Beyond 12 months

 

 

 

. . Due to banks

 

13.976

52

. . . . Within 12 months

 

13.976

52

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

2.121.099

1.937.285

1.311.219

. . . . Within 12 months

2.121.099

1.937.285

1.311.219

. . . . 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

115.609

104.273

110.186

. . . . Within 12 months

115.609

104.273

110.186

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

37.690

46.901

49.033

. . . . Within 12 months

37.690

46.901

49.033

. . . . Beyond 12 months

 

 

 

. . Other payables

712.403

492.448

675.139

. . . . Within 12 months

712.403

492.448

675.139

. . . . Beyond 12 months

 

 

 

Total accounts payable

3.038.447

2.646.529

2.197.275

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

543.926

518.088

497.361

Total adjustment accounts

543.926

518.088

497.361

TOTAL LIABILITIES

4.508.019

3.824.813

3.769.201

 

 

 

 

 

 

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

7.700.492

6.578.645

5.409.731

. Changes in work in progress

 

 

-20.000

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

86.608

83.753

15.301

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

86.608

83.753

15.301

Total value of production

7.787.100

6.662.398

5.405.032

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

4.494.310

3.416.035

2.236.785

. Services received

1.206.465

1.617.497

1.564.921

. Leases and rentals

536.428

143.766

141.107

. Payroll and related costs

868.429

924.634

844.035

. . Wages and salaries

612.313

678.854

608.366

. . Social security contributions

199.303

206.158

189.161

. . Employee termination indemnities

54.422

35.022

45.708

. . Pension and similar

 

 

 

. . Other costs

2.391

4.600

800

. Amortization and depreciation

51.665

63.991

74.801

. . Amortization of intangible fixed assets

2.595

6.095

10.504

. . Amortization of tangible fixed assets

49.070

57.896

64.297

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

 

. Changes in raw materials

-65.000

-90.800

-27.200

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

17.076

16.185

17.702

Total production costs

7.109.373

6.091.308

4.852.151

Diff. between value and cost of product.

677.727

571.090

552.881

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

932

1.902

492

. . 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

 

 

492

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

3.487

7.604

-3.154

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

4.419

9.506

-2.662

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

36.147

9.926

11.973

. . Gains on disposals

32.079

 

 

. . Other extraordinary income

4.068

9.926

11.973

. Extraordinary expense

-38.297

-29.390

-49.674

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-38.297

-29.390

-49.674

Total extraordinary income and expense

-2.150

-19.464

-37.701

Results before income taxes

679.996

561.132

512.518

. Taxes on current income

267.785

232.519

210.775

. . current taxes

267.785

232.519

210.775

. . differed taxes(anticip.)

 

 

 

. Net income for the period

412.211

328.613

301.743

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

412.211

328.613

301.743

 

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

0,03

0,05

0,06

0,16

Elasticity Ratio

Units

0,96

0,93

0,92

0,82

Availability of stock

Units

0,13

0,14

0,12

0,20

Total Liquidity Ratio

Units

0,83

0,80

0,80

0,56

Quick Ratio

Units

0,09

0,09

0,04

0,04

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

3,68

5,04

2,34

3,10

Self Financing Ratio

Units

0,16

0,12

0,23

0,19

Capital protection Ratio

Units

0,41

0,26

0,64

0,63

Liabilities consolidation quotient

Units

0,07

0,08

0,09

0,16

Financing

Units

4,22

5,79

2,53

4,16

Permanent Indebtedness Ratio

Units

0,21

0,17

0,29

0,38

M/L term Debts Ratio

Units

0,05

0,05

0,05

0,07

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,02

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

5,91

3,36

4,61

1,80

Current ratio

Units

1,42

1,35

1,58

1,24

Acid Test Ratio-Liquidity Ratio

Units

1,23

1,15

1,38

0,96

Structure's primary quotient

Units

4,59

2,33

3,73

1,18

Treasury's primary quotient

Units

0,13

0,13

0,08

0,06

Rate of indebtedness ( Leverage )

%

626,84

837,02

434,07

534,62

Current Capital ( net )

Value

1.287.930

926.266

1.270.193

881.162

RETURN

 

 

 

 

 

Return on Sales

%

6,02

5,97

6,96

3,66

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

%

57,32

71,91

34,75

8,90

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

%

94,55

122,80

59,02

19,94

Return on Investment ( R.O.I. )

%

15,03

14,93

14,67

5,24

Return/ Sales

%

8,80

8,68

10,22

4,57

Extra Management revenues/charges incid.

%

60,82

57,54

54,58

35,24

Cash Flow

Value

463.876

392.604

376.544

214.985

Operating Profit

Value

677.727

571.090

552.881

310.321

Gross Operating Margin

Value

729.392

635.081

627.682

419.513

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

48,67

39,63

68,38

117,11

Debts to suppliers average term

Days

122,43

134,71

119,72

124,74

Average stock waiting period

Days

27,82

29,00

29,23

56,77

Rate of capital employed return ( Turnover )

Units

1,71

1,72

1,44

1,11

Rate of stock return

Units

12,94

12,41

12,32

6,23

Labour cost incidence

%

11,28

14,06

15,60

17,11

Net financial revenues/ charges incidence

%

0,06

0,14

-0,05

-0,80

Labour cost on purchasing expenses

%

12,22

15,18

17,40

17,78

Short-term financing charges

%

n.c.

n.c.

0,14

2,20

Capital on hand

%

58,54

58,14

69,67

89,56

Sales pro employee

Value

285.203

234.951

208.066

208.953

Labour cost pro employee

Value

32.164

33.022

32.462

36.854

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.55.72

UK Pound

1

Rs.87.95

Euro

1

Rs.69.66

 

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.