MIRA INFORM REPORT

 

 

Report Date :

30.04.2013

 

IDENTIFICATION DETAILS

 

Name :

FERRARO - S.P.A.

 

 

Registered Office :

Viale Per Busto Arsizio, 120,

21015 - Lonate Pozzolo (VA)     

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

05.07.1983

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of machinery for textile, apparel and leather industries (including spare parts and accessories)

 

 

No. of Employees :

26 to 35

 

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 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

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, highly subsidized, agricultural south, where unemployment is high. 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 its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 126% of GDP in 2012, and investor concerns about the broader euro-zone crisis at times have caused borrowing costs on sovereign government debt to rise to euro-era. During the second half of 2011 the government passed three austerity packages to reduce its budget deficit and help bring down borrowing costs. 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 sustain its recent efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2012 economic growth and labor market conditions deteriorated, with growth at -2.3% and unemployment rising to nearly 11%, with youth unemployment around 35%. The government has undertaken several reform initiatives designed to increase long-term economic growth. Italy's GDP is now 7% below its 2007 pre-crisis level.

 

Source : CIA

 

Company name & address

 

Ferraro - S.p.a.

 

Viale Per Busto Arsizio, 120

 

21015 - Lonate Pozzolo (VA) -IT-

 

Summary

 

Fiscal Code

:

01044680187

Legal Form

:

Joint stock company

start of Activities

:

16/01/1986

Equity

:

Over 2.582.254

Turnover Range

:

10.000.000/12.750.000

Number of Employees

:

from 26 to 35

 

 

Activity

 

Manufacture of machinery for textile, apparel and leather industries

(including spare parts and accessories)

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01044680187

 

Foreign Trade Reg. no. : VA029895 since 15/06/1992

 

Chamber of Commerce no. : 193588 of since 11/03/1986

 

V.A.T. Code : 01594310128

 

Establishment date

: 05/07/1983

Start of Activities

: 16/01/1986

Legal duration

: 31/12/2050

Nominal Capital

: 774.750

 

Subscribed Capital

: 774.750

 

Paid up Capital

: 774.750

 


Members

 

Ferraro

Giancarlo

 

 

Born in Busto Arsizio

(VA)

on 09/03/1953

- Fiscal Code : FRRGCR53C09B300N

 

 

Residence:

 

Molino Di Mezzo

, 2

- 21019

Somma Lombardo

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

25/06/2010

 

 

Director

25/06/2010

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Ferraro

Simone

 

 

Born in Busto Arsizio

(VA)

on 29/11/1979

- Fiscal Code : FRRSMN79S29B300B

 

 

Residence:

 

- 21019

Somma Lombardo

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

25/06/2010

 

 

Director

25/06/2010

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Roncari

Anna

 

 

Born in Verona

(VR)

on 02/07/1954

- Fiscal Code : RNCNNA54L42L781V

 

 

Residence:

 

Molino Di Mezzo

, 2

- 21019

Somma Lombardo

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

25/06/2010

 

 

Director

25/06/2010

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

Ferraro

Giancarlo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Etrusca Di Ferraro Giancarlo E Roncari Anna - Societa' Semplice

Lonate Pozzolo (VA) - IT -

02511750123

Sole Director

Withdrawn

Registered

Etrusca Di Ferraro Giancarlo E Roncari Anna - Societa' Semplice

Lonate Pozzolo (VA) - IT -

02511750123

Partner

Active

Registered

Lamperti Group - S.r.l. In LiquidazionE - In Concordato Preventivo

Busto Arsizio (VA) - IT -

02522180120

Director

Withdrawn

In liquidation

Lamperti Group - S.r.l. In LiquidazionE - In Concordato Preventivo

Busto Arsizio (VA) - IT -

02522180120

Managing Director

Withdrawn

In liquidation

Interfinish S.r.l.

Lonate Pozzolo (VA) - IT -

01804930129

Sole Director

Active

Registered

Interfinish S.r.l.

Lonate Pozzolo (VA) - IT -

01804930129

Partner

Withdrawn

Registered

Cascina Mulin De Mez Di Ferraro Giancarlo E Roncari Anna S.a.s.

Somma Lombardo (VA) - IT -

02190040127

General Partner

Active

Registered

Cascina Mulin De Mez Di Ferraro Giancarlo E Roncari Anna S.a.s.

Somma Lombardo (VA) - IT -

02190040127

Manager

Active

Registered

 

Ferraro

Simone

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Sasy S.r.l. - In Liquidazione

Lonate Pozzolo (VA) - IT -

03835560966

Director

Withdrawn

Registered

 

Roncari

Anna

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Etrusca Di Ferraro Giancarlo E Roncari Anna - Societa' Semplice

Lonate Pozzolo (VA) - IT -

02511750123

Partner

Active

Registered

Interfinish S.r.l.

Lonate Pozzolo (VA) - IT -

01804930129

Partner

Withdrawn

Registered

Cascina Mulin De Mez Di Ferraro Giancarlo E Roncari Anna S.a.s.

Somma Lombardo (VA) - IT -

02190040127

Limited Partner

Active

Registered

Sasy S.r.l. - In Liquidazione

Lonate Pozzolo (VA) - IT -

03835560966

Director

Withdrawn

Registered

Sasy S.r.l. - In Liquidazione

Lonate Pozzolo (VA) - IT -

03835560966

Liquidator

Active

Registered

Sasy S.r.l. - In Liquidazione

Lonate Pozzolo (VA) - IT -

03835560966

Board Chairman

Withdrawn

Registered

 

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

For more information, in this case, we advise to request further investigations.



Capital Shareholders

 

Shareholders' list as at date of data collection:

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Ferraro Giancarlo

Somma Lombardo - IT -

FRRGCR53C09B300N

588.810 .Eur

76,00

Ferraro Simone

Somma Lombardo - IT -

FRRSMN79S29B300B

73.602 .Eur

9,50

Roncari Anna

Somma Lombardo - IT -

RNCNNA54L42L781V

38.737 .Eur

5,00

Ferraro Sara

 

FRRSRA82R43B300J

73.601 .Eur

9,50



Direct Participations

 

The Company under review has no participations in other Companies.



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Per Busto Arsizio

, 120

- 21015

- Lonate Pozzolo

(VA)

- IT -

 

 

 

 

PHONE

: 0331302994

 

 

 

 

PHONE

: 033132994

 

 

 

 

FAX

: 0331302968

 

-

Branch

(Store)

since 01/04/1992

 

 

 

 

 

 

Contrada Gelada

- 21015

- Lonate Pozzolo

(VA)

- IT -

 

 

 

 

PHONE

: 0331302994

 

 

 

 

Employees

: 31

 

Fittings and Equipment for a value of 330.000

Eur

 

Stocks for a value of 1.330.000

Eur

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Ferraro

Giancarlo

 

 

Born in Busto Arsizio

(VA)

on 09/03/1953

- Fiscal Code : FRRGCR53C09B300N

 

 

Residence:

 

Molino Di Mezzo

, 2

- 21019

Somma Lombardo

(VA)

- IT -

 

Ex-Postions

Sole Director

 

Faggiano

Antonio

 

 

Born in Pavia

(PV)

on 23/11/1944

- Fiscal Code : FGGNTN44S23G388S

 

 

Residence:

 

Xx Settembre

, 66

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Temporary Auditor

 

Moroni

Davide

 

 

Born in Busto Arsizio

(VA)

on 06/02/1980

- Fiscal Code : MRNDVD80B06B300K

 

 

Residence:

 

Buonarroti

, 4

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Temporary Auditor

 

Bianchi

Carlo

 

 

Born in Busto Arsizio

(VA)

on 11/04/1977

- Fiscal Code : BNCCRL77D11B300C

 

 

Residence:

 

Sempione 18

- 28047

Oleggio

(NO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Frontini

Massimiliano

 

 

Born in Busto Arsizio

(VA)

on 07/09/1968

- Fiscal Code : FRNMSM68P07B300I

 

 

Residence:

 

Mentana

, 7/B

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Ferioli

Anna Amba

 

 

Born in Gorla Minore

(VA)

on 13/08/1938

- Fiscal Code : FRLNMB38M53E102Q

 

 

Residence:

 

Mentana

, 7

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Auditor

Permanent Auditor

 

Caldiroli

Virginio

 

 

Born in Gorla Minore

(VA)

on 01/03/1948

- Fiscal Code : CLDVGN48C01E102Z

 

 

Residence:

 

Tovo

, 2

- 21057

Olgiate Olona

(VA)

- IT -

 

Ex-Postions

Temporary Auditor

 

Frontini

Gaudenzio

 

 

Born in Solbiate Olona

(VA)

on 28/10/1934

- Fiscal Code : FRNGNZ34R28I794C

 

 

Residence:

 

Mentana

, 7

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Auditor

Permanent Auditor



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

 

Company's starting of activities dates back to 1986.

The analysis is based on the latest 3 balance sheets.

Unstable economic results mark the company's financial state of affairs. yet with a positive result in the 2011 (r.o.e. 1,94%). The turnover is falling if compared with the previous financial year (eamp;FAT1eamp;%).

The operating result was positive in the last financial year (2,01%) falling within the field's average.

An operating result of Eur. 211.323 has been registered. with a -52,27% drop.

During the latest financial year the gross operating margin amounted to Eur. 486.117 , with a -34,39% decrease.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,32 lower than in 2010.

Subject can manage an equity capital funds for an amount of Eur. 5.216.717 , unchanged as opposed to the preceding year.

Total indebtedness was equal to Eur. 4.263.156 (Eur. 615.368 was the value of m/l term debts) with no important change.

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.

It shows a good range of liquidity.

As far as the collection of credit goes, the average is high (103,06 days). within the standard level of the average of the sector.

The financial management generated a cash flow of Eur. 375.764.

During 2011 financial year labour costs amounted to Eur. 1.749.985, with a 16,33% incidence on production costs. , whereas the incidence on sales revenues is of 17,06%.

If compared to the sales volume (-0,09%), the impact of the financial charges is limited.



Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

10.255.084

Profit (Loss) for the period

100.970

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

12.678.441

Profit (Loss) for the period

128.291

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

8.231.346

Profit (Loss) for the period

-161.324



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.

196.638

262.184

 

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

289.125

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

196.638

262.184

289.125

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

3.273.406

3.417.714

3.562.022

. . Plant and machinery

329.184

42.420

56.303

. . Industrial and commercial equipment

 

 

 

. . Other assets

51.360

57.686

82.347

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

3.653.950

3.517.820

3.700.672

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

 

 

644

. . . Equity invest. in subsidiary companies

 

 

644

. . . 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

 

 

644

Total fixed assets

3.850.588

3.780.004

3.990.441

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

734.543

727.263

793.088

. . Work in progress and semimanufactured

396.366

 

260.000

. . Work in progress on order

 

 

 

. . Finished goods

130.000

250.000

250.000

. . Advance payments

66.596

38.436

153.228

. Total Inventories

1.327.505

1.015.699

1.456.316

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

3.264.758

3.713.963

3.668.662

. . Beyond 12 months

84.141

4.654

4.654

. . Trade receivables

2.935.828

3.576.162

3.270.259

. . . . Within 12 months

2.935.828

3.576.162

3.270.259

. . . . 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

328.930

86.552

319.135

. . . . Within 12 months

328.930

86.552

319.135

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

79.487

43.433

67.094

. . . . Within 12 months

 

43.433

67.094

. . . . Beyond 12 months

79.487

 

 

. . Receivables due from third parties

4.654

12.470

16.828

. . . . Within 12 months

 

7.816

12.174

. . . . Beyond 12 months

4.654

4.654

4.654

. Total Credits not held as fixed assets

3.348.899

3.718.617

3.673.316

. 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

1.950.661

2.292.782

2.284.491

. . Checks

 

 

 

. . Banknotes and coins

2.745

1.291

3.445

. Total Liquid funds

1.953.406

2.294.073

2.287.936

Total current assets

6.629.810

7.028.389

7.417.568

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

10.484

16.798

13.400

Total adjustments accounts

10.484

16.798

13.400

TOTAL ASSETS

10.490.882

10.825.191

11.421.409

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

774.750

774.750

774.750

. Additional paid-in capital

 

 

 

. Revaluation reserves

2.741.593

2.741.593

2.741.593

. Legal reserve

254.225

254.225

254.225

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

1.012.810

851.198

1.012.519

. Accumulated Profits (Losses)

332.369

500.693

963.693

. Profit( loss) of the year

100.970

128.291

-161.324

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

5.216.717

5.250.750

5.585.456

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

36.373

21.555

 

. . Taxation fund, also differed

6.459

8.469

8.612

. . Other funds

 

 

 

Total Reserves for Risks and Charges

42.832

30.024

8.612

Employee termination indemnities

855.975

794.428

755.506

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

3.647.788

4.064.874

4.060.933

. . . . Beyond 12 months

615.368

543.297

943.272

. . 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

848.734

543.297

915.215

. . . . Within 12 months

234.486

 

 

. . . . Beyond 12 months

614.248

543.297

915.215

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

2.821.885

3.572.021

3.316.483

. . . . Within 12 months

2.821.885

3.572.021

3.316.483

. . . . 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

239.315

148.117

79.721

. . . . Within 12 months

239.315

148.117

51.664

. . . . Beyond 12 months

 

 

28.057

. . Due to social security and welfare inst.

8.805

8.805

1.149

. . . . Within 12 months

8.805

8.805

1.149

. . . . Beyond 12 months

 

 

 

. . Other payables

344.417

335.931

691.637

. . . . Within 12 months

343.297

335.931

691.637

. . . . Beyond 12 months

1.120

 

 

Total accounts payable

4.263.156

4.608.171

5.004.205

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

112.202

141.818

67.630

Total adjustment accounts

112.202

141.818

67.630

TOTAL LIABILITIES

10.490.882

10.825.191

11.421.409

 

 

 

 

 

 

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

10.255.084

12.678.441

8.231.346

. Changes in work in progress

396.366

-260.000

437.616

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

38.604

289.125

. Other income and revenues

274.450

376.816

288.090

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

274.450

376.816

288.090

Total value of production

10.925.900

12.833.861

9.246.177

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

5.333.190

6.299.692

4.620.644

. Services received

3.117.903

3.681.684

2.690.500

. Leases and rentals

86.918

116.355

123.762

. Payroll and related costs

1.749.985

1.777.813

1.650.866

. . Wages and salaries

1.172.966

1.130.362

1.038.718

. . Social security contributions

461.696

542.546

519.835

. . Employee termination indemnities

112.694

104.905

92.313

. . Pension and similar

 

 

 

. . Other costs

2.629

 

 

. Amortization and depreciation

274.794

276.618

315.057

. . Amortization of intangible fixed assets

65.546

65.546

 

. . Amortization of tangible fixed assets

194.539

193.001

203.685

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

14.709

18.071

111.372

. Changes in raw materials

112.720

65.825

-193.089

. Provisions to risk reserves

 

 

 

. Other provisions

 

21.555

 

. Other operating costs

39.067

151.495

82.236

Total production costs

10.714.577

12.391.037

9.289.976

Diff. between value and cost of product.

211.323

442.824

-43.799

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

29.999

3.608

9.994

. . 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

 

 

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-39.567

5.427

-20.191

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-9.568

9.035

-10.197

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

68.537

 

 

. . Gains on disposals

 

 

 

. . Other extraordinary income

68.537

 

 

. Extraordinary expense

-20.480

-54.001

-40.956

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-20.480

-54.001

-40.956

Total extraordinary income and expense

48.057

-54.001

-40.956

Results before income taxes

249.812

397.858

-94.952

. Taxes on current income

148.842

269.567

66.372

. . current taxes

187.058

246.049

120.215

. . differed taxes(anticip.)

-38.216

23.518

26.779

. Net income for the period

100.970

128.291

-161.324

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

100.970

128.291

-161.324

 

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

0,37

0,35

0,35

0,18

Elasticity Ratio

Units

0,63

0,65

0,65

0,80

Availability of stock

Units

0,13

0,09

0,13

0,24

Total Liquidity Ratio

Units

0,51

0,56

0,52

0,48

Quick Ratio

Units

0,19

0,21

0,20

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,32

0,34

0,32

3,25

Self Financing Ratio

Units

0,50

0,49

0,49

0,19

Capital protection Ratio

Units

0,83

0,83

0,89

0,63

Liabilities consolidation quotient

Units

0,40

0,33

0,42

0,19

Financing

Units

0,82

0,88

0,90

3,80

Permanent Indebtedness Ratio

Units

0,64

0,61

0,64

0,36

M/L term Debts Ratio

Units

0,14

0,12

0,15

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,63

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,74

1,74

1,83

1,75

Current ratio

Units

1,82

1,73

1,83

1,21

Acid Test Ratio-Liquidity Ratio

Units

1,45

1,48

1,47

0,81

Structure's primary quotient

Units

1,35

1,39

1,40

1,03

Treasury's primary quotient

Units

0,54

0,56

0,56

0,06

Rate of indebtedness ( Leverage )

%

201,10

206,16

204,48

516,42

Current Capital ( net )

Value

2.982.022

2.963.515

3.356.635

422.465

RETURN

 

 

 

 

 

Return on Sales

%

3,66

3,19

1,87

3,35

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

%

1,94

2,44

-2,89

5,13

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

%

4,79

7,58

-1,70

14,77

Return on Investment ( R.O.I. )

%

2,01

4,09

-0,38

4,16

Return/ Sales

%

2,06

3,49

-0,53

4,11

Extra Management revenues/charges incid.

%

47,78

28,97

n.c.

28,57

Cash Flow

Value

375.764

404.909

153.733

122.482

Operating Profit

Value

211.323

442.824

-43.799

144.752

Gross Operating Margin

Value

486.117

740.997

271.258

241.990

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

103,06

101,54

143,03

111,85

Debts to suppliers average term

Days

118,98

127,35

160,58

128,30

Average stock waiting period

Days

46,60

28,84

63,69

80,43

Rate of capital employed return ( Turnover )

Units

0,98

1,17

0,72

1,08

Rate of stock return

Units

7,73

12,48

5,65

4,45

Labour cost incidence

%

17,06

14,02

20,06

19,12

Net financial revenues/ charges incidence

%

-0,09

0,07

-0,12

-1,08

Labour cost on purchasing expenses

%

16,33

14,35

17,77

19,02

Short-term financing charges

%

0,93

n.c.

0,40

2,68

Capital on hand

%

102,30

85,38

138,76

91,91

Sales pro employee

Value

320.471

384.195

235.181

198.432

Labour cost pro employee

Value

54.687

53.873

47.167

35.779

 

 

Market / Territory Data

 

Population living in the province

:

843.250

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

Monthly family expenses average in the region (in Eur..) :

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

 

Sector Data

 

The values are calculated on a base of 1.206 significant companies.

The companies cash their credits on an average of 112 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,35%.

The labour cost affects the turnover in the measure of 19,12%.

Goods are held in stock in a range of 80 dd.

The difference between the sales volume and the resources used to realize it is about 1,08.

The employees costs represent the 19,02% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 4.597.

The insolvency index for the region is 0,55, , while for the province it is 0,55.

Total Bankrupt companies in the province : 3.052.

Total Bankrupt companies in the region : 39.612.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.27

UK Pound

1

Rs.84.23

Euro

1

Rs.70.90

 

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.