MIRA INFORM REPORT

 

 

Report Date :

20.12.2013

 

IDENTIFICATION DETAILS

 

Name :

IMS S.P.A.

 

 

Registered Office :

Via Alessandro Polini, 450,

20043  Arcore (MB)       

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

29.12.1930

 

 

Com. Reg. No.:

MI149-54247 of Milano since 19/02/1996

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

Wholesaler of metalliferous minerals, ferrous metals and semi-finished products

 

 

No. of Employees :

from 131 to 150

 

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 :

Slow but Correct  

 

 

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 – September 30th, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

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

 

Ims S.p.A.

 

Via Alessandro Polini, 450

 

20043 - Arcore (MB) -IT-

 

 

Summary

 

Fiscal Code

:

00485910012

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

29/12/1930

Equity

:

Over 2.582.254

Turnover Range

:

100.000.000/150.000.000

Number of Employees

:

from 131 to 150

 

 

Activity

 

Wholesale of metalliferous minerals, ferrous metals and semi-finished products



Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 00485910012

 

Foreign Trade Reg. no. : MB000789 since 17/12/1991

 

Chamber of Commerce no. : 116464 of Asti

 

Chamber of Commerce no. : 79045 of Bologna

 

Chamber of Commerce no. : 110275 of Brescia

 

Chamber of Commerce no. : 27623 of Bolzano

 

Chamber of Commerce no. : 502704 of Firenze

 

Chamber of Commerce no. : 264817 of Monza e Brianza since 20/07/2007

 

Chamber of Commerce no. : 264817 of Milano

 

Chamber of Commerce no. : 322446 of Modena

 

Chamber of Commerce no. : 281708 of Napoli

 

Chamber of Commerce no. : 228689 of Novara

 

Chamber of Commerce no. : 88522 of Padova

 

Chamber of Commerce no. : 91858 of Pordenone

 

Chamber of Commerce no. : 337583 of Roma

 

Chamber of Commerce no. : 110008 of Torino

 

Chamber of Commerce no. : 324164 of Vicenza

 

Chamber of Commerce no. : 367413 of Verona

 

Firms' Register : MI149-54247 of Milano since 19/02/1996

 

V.A.T. Code : 02387540962

 

R. E. C. no. : 207498 of Milano since 27/06/1989

 

Foundation date

: 29/12/1930

Establishment date

: 29/12/1930

Start of Activities

: 29/12/1930

Legal duration

: 31/12/2050

Nominal Capital

: 40.700.000

 

Subscribed Capital

: 40.700.000

 

Paid up Capital

: 40.700.000

 



Members

 

Erba

Barbara Maria Lucia

 

 

Born in Milano

(MI)

on 16/12/1966

- Fiscal Code : RBEBBR66T56F205K

 

 

Residence:

 

Principe Eugenio

, 27

- 20155

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/02/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Jacquet

Eric Michel

 

 

Born in Lione

( )

on 09/01/1959

 

 

Residence:

Rue Michel Jacquet

, SNC

Saint Priest

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2013

 

 

Board Chairman

29/04/2013

 

 

 

No Protests registered

 

Philippe

Thierry Robert Arthur

 

 

Born in Tolosa

( )

on 02/07/1975

 

 

Residence:

Rue Duquesne

, 10

Lione

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2013

 

 



Goczol

Philippe

 

 

Born in Mons

( )

on 05/12/1965

 

 

Residence:

1 Chemin Des Acquits

, 38

Saint Georges D'esperanche

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2013

 

 



Ims Group Holding Societe Par Actions

Simplifiee

 

 

 

Position

Since

Shares Amount

% Ownership

Sole partner

10/03/2011

 

 

 

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

Ims Group Holding Societe Par Actions Simplifiee

 

 

 

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

Meteco Acciai S.r.l.

Torino - IT -

01004430052

5.164.568 .Eur

100,00

 

 

Active

Meteco Acciai S.r.l.

Torino - IT -

01004430052

5.164.568 .Eur

100,00

 

 

Active

DEVIS ACCIAI SPECIALI SRL

Milano - IT -

10460950156

46.481 .Eur

100,00

 

 

Active

Metal Somma S.r.l.

Pieve Emanuele - IT -

06924040154

41.316 .Eur

100,00

 

 

Ceased

Metal Somma S.r.l.

Pieve Emanuele - IT -

06924040154

41.316 .Eur

100,00

 

 

Ceased

Artek S.r.l.

San Pietro in Casale - IT -

04001500372

50.490 .Eur

100,00

 

 

Ceased

Metalgamma S.r.l.

Monza - IT -

02721980965

51.645 .Eur

100,00

 

 

Ceased



Firm's location and structure

 

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

 

-

Registered office

 

 

 

 

 

 

Alessandro Polini

, 450

- 20043

- Arcore

(MB)

- IT -

 

 

 

 

PHONE

: 03961831

 

 

 

 

FAX

: 0396183388

 

-

Operative seat

since 01/06/2005

 

 

 

 

 

 

Alessandro Polini

, 450

- 20043

- Arcore

(MB)

- IT -

 

-

Branch

(Wholesale store)

since 14/09/2007

 

 

 

 

 

 

Alessandro Polini

, 530

- 20043

- Arcore

(MB)

- IT -

 

-

Branch

(Store)

since 10/11/2008

 

 

 

 

 

 

Pierino Testore

, 52

- 14053

- Canelli

(AT)

- IT -

 

-

Branch

(office)

since 09/12/1947

 

 

 

 

 

 

San Vitalino

, 40/A

- 40012

- Calderara di Reno

(BO)

- IT -

 

-

Branch

 

since 01/07/2006

 

 

 

 

 

 

F.lli Rosselli

, 9

- 40012

- Calderara di Reno

(BO)

- IT -

 

-

Branch

 

since 01/12/2006

 

 

 

 

 

 

San Vitalino

, 38

- 40012

- Calderara di Reno

(BO)

- IT -

 

-

Branch

 

since 24/01/1973

 

 

 

 

 

 

Enrico Stassano

, 10

- 25100

- Brescia

(BS)

- IT -

 

-

Branch

(office)

since 01/04/2005

 

 

 

 

 

 

G. Di Vittorio

, 56

- 25100

- Brescia

(BS)

- IT -

 

-

Branch

(Office with warehouse)

since 26/06/2008

 

 

 

 

 

 

Dell'industria

, 31

- 25010

- Visano

(BS)

- IT -

 

-

Branch

(Sales office)

since 26/06/2008

 

 

 

 

 

 

Padre Bolognini

, 19

- 25065

- Lumezzane

(BS)

- IT -

 

-

Branch

 

since 01/04/2011

 

 

 

 

 

 

Luigi Abbiati

, 54

- 25100

- Brescia

(BS)

- IT -

 

-

Branch

(Warehouse)

since 01/04/2000

 

 

 

 

 

 

Raffaello Sanzio

, 7

- 20040

- Cambiago

(MI)

- IT -

 

-

Branch

(Operating branch)

since 15/12/2006

 

 

 

 

 

 

Bellini

, 2

- 20095

- Cusano Milanino

(MI)

- IT -

 

-

Branch

(office)

since 01/12/2000

 

 

 

 

 

 

S. Allende

, 63

- 41100

- Modena

(MO)

- IT -

 

-

Branch

(Warehouse)

since 01/12/2000

 

 

 

 

 

 

S. Allende

, 37

- 41100

- Modena

(MO)

- IT -

 

-

Branch

(Store)

since 13/02/2012

 

 

 

 

 

 

Vigevano

, 92/94

- 28065

- Cerano

(NO)

- IT -

 

-

Branch

 

 

 

 

 

 

 

I Maggio

, 11

- 35010

- Limena

(PD)

- IT -

 

-

Branch

(Store)

since 09/09/2008

 

 

 

 

 

 

Clauzetto

, 14

- 33078

- San Vito Al Tagliamento

(PN)

- IT -

 

-

Branch

 

 

 

 

 

 

 

Torino

, 25/1

- 10043

- Orbassano

(TO)

- IT -

 

-

Branch

(office)

since 26/06/2008

 

 

 

 

 

 

Coazze

, 12

- 10090

- Rivalta di Torino

(TO)

- IT -

 

-

Branch

(office)

since 16/07/2008

 

 

 

 

 

 

Battista Pininfarina

, 4

- 10043

- Orbassano

(TO)

- IT -

 

-

Branch

(office)

since 16/07/2008

 

 

 

 

 

 

Battista Pininfarina

, 2

- 10043

- Orbassano

(TO)

- IT -

 

-

Branch

(Administrative office)

since 01/01/2013

 

 

 

 

 

 

Volvera

, 153

- 10090

- Bruino

(TO)

- IT -

 

-

Branch

(office)

since 01/10/2007

 

 

 

 

 

 

Monte Ortigara

, 25

- 36040

- Grisignano di Zocco

(VI)

- IT -

 

-

Branch

(Workshop)

since 01/10/2008

 

 

 

 

 

 

Della Meccanica

, 15

- 37100

- Verona

(VR)

- IT -

 

-

Branch

(office)

since 01/10/2008

 

 

 

 

 

 

Della Meccanica

, 19

- 37100

- Verona

(VR)

- IT -

 

 

 

 

Employees

: 136

 

Fittings and Equipment for a value of 4.050.000

Eur

 

Stocks for a value of 23.560.000

Eur

 

 

The firm operates abroad as importer..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

 

Import comes generally from the following nations:

- Italy

 

- France

 

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

SIAU Servizi SpA

IMS SpA

01/11/1997

 

EX-MEMBERS / EX-POSITIONS:

 

Bouffault

Jean-yves Fernand Pierre

 

 

Born in Bobo Dioulasso

( )

on 06/09/1946

- Fiscal Code : BFFJYV46P06Z354V

 

 

Residence:

Chemin Chantegrillet

, 19

- 69110

Sainte Foy Les Lyon

- FR -

 

Ex-Postions

Director

Board Chairman

Managing Director

 

Milone

Giorgio

 

 

Born in Torino

(TO)

on 27/10/1940

- Fiscal Code : MLNGRG40R27L219N

 

 

Residence:

 

Del Mainero

, 153

- 10131

Torino

(TO)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Sapori

Bruno

 

 

Born in Milano

(MI)

on 18/01/1947

- Fiscal Code : SPRBRN47A18F205N

 

 

Residence:

 

Grossi T.

, 0002

- 20017

Rho

(MI)

- IT -

 

Ex-Postions

Procurator

 

Trogolo

Marco

 

 

Born in Torino

(TO)

on 23/09/1960

- Fiscal Code : TRGMRC60P23L219D

 

 

Residence:

 

Speranza

, 120

- 10099

San Mauro Torinese

(TO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Ramojno

Ernesto

 

 

Born in Torino

(TO)

on 05/07/1949

- Fiscal Code : RMJRST49L05L219G

 

 

Residence:

 

Moncalieri

, 69

- 10100

Torino

(TO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Borsari

Antonio Enrico

 

 

Born in Milano

(MI)

on 11/03/1947

- Fiscal Code : BRSNNN47C11F205Q

 

 

Residence:

 

Serenelle

, 12

- 20832

Desio

(MB)

- IT -

 

Ex-Postions

Director

Managing Director

Board Chairman

 

Germonio

Massimo

 

 

Born in Torino

(TO)

on 24/05/1964

- Fiscal Code : GRMMSM64E24L219H

 

 

Residence:

 

Lanzo

, 10

- 10040

Druento

(TO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Canepa

Massimo

 

 

Born in Torino

(TO)

on 10/03/1968

- Fiscal Code : CNPMSM68C10L219V

 

 

Residence:

 

Quintino Sella

, 102

- 10100

Torino

(TO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Ims S.a. International Metal Service

 

 

 

 

Ex-Postions

Sole partner

 

Brun

Philippe Georges

 

 

Born in Poligny

( )

on 07/11/1960

- Fiscal Code : BRNPLP60S07Z110M

 

 

Residence:

Rue Paul Huvelin

, 18

Sainte Foy Les Lyon

- FR -

 

Ex-Postions

Director

 

Ims S.a. International Metal Service

 

 

 

 

Ex-Postions

Sole partner

 

Cordie'

Paul Antoine Jacques

 

 

Born in Saint Cloud Hauts De Seine

( )

on 27/10/1955

- Fiscal Code : CRDPNT55R27Z110Z

 

 

Residence:

Rue Des Aulnes

, 3

Sceaux

- FR -

 

Ex-Postions

Director

 

Pasquini

Fabrizio

 

 

Born in Venezia

(VE)

on 09/09/1961

- Fiscal Code : PSQFRZ61P09L736V

 

 

Residence:

 

Torino

, 90

- 10092

Beinasco

(TO)

- IT -

 

Ex-Postions

Director

Managing Director

 

Catelli

Dino Bruno Daniel

 

 

 

Born in Rennes

( )

on 14/05/1969

- Fiscal Code : CTLDBR69E14Z110O

 

 

Residence:

 

Passo Sella

, 14

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Procurator

 

Ims S.a. International Metal Service

 

 

 

 

Ex-Postions

Sole partner

 

Jacquet

Eric Michel

 

 

Born in Lione

( )

on 09/01/1959

 

Ex-Postions

Director

Board Chairman

Managing Director

 

Philippe

Thierry Robert Arthur

 

 

Born in Tolosa

( )

on 02/07/1975

 

Ex-Postions

Director

Managing Director

 

Goczol

Philippe

 

 

Born in Mons

( )

on 05/12/1965

 

Ex-Postions

Director

Managing Director



CEASINGS/INCORPORATIONS/MERGES

 

The firm absorbed by merging of

 

 

 

Devis Acciai Speciali S.r.l.

 

 

 

Giotto

, 17

, 20100

, MIlano

- IT -

 

 

Fiscal Code: 06995750152

 

 

Date

:

06/10/1997

 

The firm absorved

 

 

 

Metalgamma Srl

 

 

, MONZA

- IT -

 

 

Fiscal Code: 02721980965

 

 

Date

:

30/11/1998

 

The firm absorved

 

 

 

Metalgamma Srl

 

 

, MONZA

- IT -

 

 

Fiscal Code: 02721980965

 

 

Date

:

30/11/1998

 

The firm absorved

 

 

 

Meteco Acciai S.r.l.

 

 

 

 

Re Umberto

, 1

, 10100

, Torino

(TO)

- IT -

 

 

 

Fiscal Code: 01004430052

 

 

 

Date

:

20/12/1999

 

 

The firm absorved

 

 

 

Metal Somma S.r.l.

 

 

 

Campania

, 36

, 20090

, Pieve Emanuele

(MI)

- IT -

 

 

Fiscal Code: 06924040154

 

 

Date

:

01/12/2000

 

Project of merging by taking over of

 

 

 

DEVIS ACCIAI SPECIALI SRL

 

 

 

AMPERE

, 87

, 20100

, Milano

(MI)

- IT -

 

 

Fiscal Code: 10460950156

 

 

Date

Merging/splitting-up project:

10/02/1997

 

Project of merging by taking over of

 

 

 

Metalgamma S.r.l.

 

 

 

Sicilia

, 97

, 20052

, Monza

(MI)

- IT -

 

 

Fiscal Code: 02721980965

 

 

Date

Merging/splitting-up project:

10/03/1998

 

The firm absorbed by merging of

 

 

 

Metalgamma S.r.l.

 

 

 

Sicilia

, 97

, 20052

, Monza

(MI)

- IT -

 

 

Fiscal Code: 02721980965

 

 

Date

:

30/11/1998

 

Project of merging by taking over of

 

 

 

Meteco Acciai S.r.l.

 

 

 

Re Umberto

, 1

, 10100

, Torino

(TO)

- IT -

 

 

Fiscal Code: 01004430052

 

 

Date

Merging/splitting-up project:

12/07/1999

 

The firm absorbed by merging of

 

 

 

Meteco Acciai S.r.l.

 

 

 

Re Umberto

, 1

, 10100

, Torino

(TO)

- IT -

 

 

Fiscal Code: 01004430052

 

 

Date

:

20/12/1999

 

Project of merging by taking over of

 

 

 

I M S Italia S.p.a.

 

 

 

Raffaello Sanzio

, 7

, 20040

, Cambiago

(MI)

- IT -

 

 

Fiscal Code: 00831970157

 

 

Date

Merging/splitting-up project:

29/03/2000

 

The firm absorbed by merging of

 

 

 

I M S Italia S.p.a.

 

 

 

Raffaello Sanzio

, 7

, 20040

, Cambiago

(MI)

- IT -

 

 

Fiscal Code: 00831970157

 

 

Date

:

01/12/2000

 

Project of merging by taking over of

 

 

 

Artek S.r.l.

 

 

 

 

R. Morandi

, 26/2

, 40018

, San Pietro in Casale

(BO)

- IT -

 

 

 

Fiscal Code: 04001500372

 

 

 

Date

Merging/splitting-up project:

30/04/2004

 

 

The firm absorbed by merging of

 

 

 

Artek S.r.l.

 

 

 

R. Morandi

, 26/2

, 40018

, San Pietro in Casale

(BO)

- IT -

 

 

Fiscal Code: 04001500372

 

 

Date

:

01/11/2004

 

Project of merging by taking over of

 

 

 

Brescia Acciai S.r.l.

 

 

 

Dell'industria

, 31

, 25010

, Visano

(BS)

- IT -

 

 

Fiscal Code: 02163310176

 

 

Date

Merging/splitting-up project:

15/03/2008

 

The firm absorbed by merging of

 

 

 

COMACCIAI SPECIALI S.R.L.

 

 

, 10090

, Rivalta di Torino

(TO)

- IT -

 

 

Fiscal Code: 09787230011

 

 

Date

:

23/06/2008

 

Project of merging by taking over of

 

 

 

Venturi Acciai S.r.l.

 

 

 

Della Meccanica

, 19

, 37139

, Verona

(VR)

- IT -

 

 

Fiscal Code: 03734070232

 

 

Date

Merging/splitting-up project:

10/05/2008

 

The firm absorbed by merging of

 

 

 

Venturi Acciai S.r.l.

 

 

 

Della Meccanica

, 19

, 37139

, Verona

(VR)

- IT -

 

 

Fiscal Code: 03734070232

 

 

Date

:

22/09/2008



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 1930.

Balance sheets for the years 2010, 2011 and 2012 were analyzed.

In the economic management , good and bad results followed on by turns. with a negative economic result in the last financial year. In the last financial year a drop in sales has been registered (-25,42%).

The operating result is negative.

The operating result is negative (Eur. -3.134.184).

The G.O.M. amounted to Eur. 29.243 showing a downward trend as opposed to the previous year.

Company's financial status is balanced since indebtedness is not high (1,22) and decreasing as against 2011.

It's shareholders funds amount to Eur. 30.893.487 , with an upward trend.

Eur. 44.038.779 is the amount of total debts, both commercial and of different nature, , with a fall of -46,19%.

Moderate recourse to bank credit while the exposure towards suppliers is rather high but lined up with the field's average.

The available funds are good.

Accounts receivable average term is high (99,39 days). but in line with the sector.

Cash flow is negative at the end of financial year 2012.

Subordinate employment cost is of Eur. 7.772.312, i.e. 6,82% on total production costs. , with a 7,18% incidence on turnover.

The incidence percentage of financial charges on sales volume is equal to -1,55%.



Financial Data

 

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

108.310.087

Profit (Loss) for the period

-9.458.153

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

145.237.697

Profit (Loss) for the period

78.013

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

130.285.623

Profit (Loss) for the period

-34.968.795

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

119.574.634

Profit (Loss) for the period

-35.204.171

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

317.369.164

Profit (Loss) for the period

5.674.980



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 31/12/2012 - 12 Mesi - Currency: - Amounts x 1

 

- 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

 

Years

2012

2011

2010

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.

 

 

722

. . Industrial patent rights

3.228

14.270

31.033

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

6.842.172

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

167.972

398.844

775.768

. Total Intangible Fixed Assets

171.200

413.114

7.649.695

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

575

1.560

. . Plant and machinery

2.672.812

3.157.619

6.246.911

. . Industrial and commercial equipment

1.372.563

1.698.019

2.015.487

. . Other assets

452.264

750.345

1.054.850

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

4.497.639

5.606.558

9.318.808

. 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

 

 

 

Total fixed assets

4.668.839

6.019.672

16.968.503

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

23.556.461

35.535.358

30.348.735

. . Advance payments

 

 

 

. Total Inventories

23.556.461

35.535.358

30.348.735

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

43.769.130

60.342.019

65.610.737

. . Beyond 12 months

 

 

 

. . Trade receivables

29.902.468

41.102.915

42.085.890

. . . . Within 12 months

29.902.468

41.102.915

42.085.890

. . . . 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.

 

 

2.883.217

. . . . Within 12 months

 

 

2.883.217

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

1.232.085

2.083.143

263.684

. . . . Within 12 months

1.232.085

2.083.143

263.684

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

10.575.442

15.533.336

12.160.458

. . . . Within 12 months

10.575.442

15.533.336

12.160.458

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

2.059.135

1.622.625

8.217.488

. . . . Within 12 months

2.059.135

1.622.625

8.217.488

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

43.769.130

60.342.019

65.610.737

. 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

6.463.006

14.386

113.735

. . Checks

 

 

 

. . Banknotes and coins

4.817

8.770

5.007

. Total Liquid funds

6.467.823

23.156

118.742

Total current assets

73.793.414

95.900.533

96.078.214

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

78.677

121.214

44.753

. Other adjustment accounts

 

 

 

Total adjustments accounts

78.677

121.214

44.753

TOTAL ASSETS

78.540.930

102.041.419

113.091.470

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

40.700.000

17.200.000

5.200.000

. Additional paid-in capital

 

 

7.746.853

. Revaluation reserves

 

 

 

. Legal reserve

3.901

 

1.137.836

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

 

 

22.065.828

. Accumulated Profits (Losses)

-352.261

-426.373

3.591.905

. Profit( loss) of the year

-9.458.153

78.013

-34.968.795

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

30.893.487

16.851.640

4.773.627

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

144.432

197.897

218.887

. . Taxation fund, also differed

 

 

48.671

. . Other funds

2.489.097

2.046.878

3.533.513

Total Reserves for Risks and Charges

2.633.529

2.244.775

3.801.071

Employee termination indemnities

821.145

1.006.368

1.361.305

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

44.038.779

80.841.420

103.128.408

. . . . Beyond 12 months

 

1.000.000

 

. . 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

5.935.750

28.374.099

34.512.374

. . . . Within 12 months

5.935.750

27.374.099

34.512.374

. . . . Beyond 12 months

 

1.000.000

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

28.089.691

42.979.819

37.858.230

. . . . Within 12 months

28.089.691

42.979.819

37.858.230

. . . . 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

6.519.619

42.996

 

. . . . Within 12 months

6.519.619

42.996

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

359.615

498.991

534.969

. . . . Within 12 months

359.615

498.991

534.969

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

1.767.396

1.793.197

1.856.006

. . . . Within 12 months

1.767.396

1.793.197

1.856.006

. . . . Beyond 12 months

 

 

 

. . Other payables

1.366.708

8.152.318

28.366.829

. . . . Within 12 months

1.366.708

8.152.318

28.366.829

. . . . Beyond 12 months

 

 

 

Total accounts payable

44.038.779

81.841.420

103.128.408

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

153.990

97.216

27.059

Total adjustment accounts

153.990

97.216

27.059

TOTAL LIABILITIES

78.540.930

102.041.419

113.091.470

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

3.093.723

4.575.192

9.194.902

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

108.310.087

145.237.697

130.285.623

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

2.478.141

4.666.323

2.166.869

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

2.478.141

4.666.323

2.166.869

Total value of production

110.788.228

149.904.020

132.452.492

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

80.273.109

123.956.459

89.073.332

. Services received

7.051.093

10.635.170

 

. Leases and rentals

3.749.272

5.479.630

17.258.163

. Payroll and related costs

7.772.312

10.418.509

11.092.951

. . Wages and salaries

5.555.025

7.579.352

7.822.490

. . Social security contributions

1.803.950

2.304.012

2.607.761

. . Employee termination indemnities

409.666

535.145

628.701

. . Pension and similar

 

 

 

. . Other costs

3.671

 

33.999

. Amortization and depreciation

1.868.464

10.350.941

10.667.286

. . Amortization of intangible fixed assets

274.599

430.812

1.283.499

. . Amortization of tangible fixed assets

1.484.478

2.450.567

2.911.945

. . Depreciation of tangible fixed assets

1.055

6.711.172

2.766.449

. . Writedown of current receiv.and of liquid

108.332

758.390

3.705.393

. Changes in raw materials

10.759.366

-8.070.171

28.936.851

. Provisions to risk reserves

 

 

 

. Other provisions

1.294.963

1.548.228

3.533.513

. Other operating costs

1.153.833

1.339.548

2.003.328

Total production costs

113.922.412

155.658.314

162.565.424

Diff. between value and cost of product.

-3.134.184

-5.754.294

-30.112.932

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

9.648

8.725

8.254

. . 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

9.648

8.725

8.254

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

9.648

8.725

8.254

. Interest and other financial expense

-1.691.798

-1.777.060

-1.850.228

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

-11.434

 

 

. . Towards other companies

1.680.364

1.777.060

1.850.228

Total financial income and expense

-1.682.150

-1.768.335

-1.841.974

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

 

 

-1.562.132

. . Of equity investments

 

 

-1.562.132

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

 

 

-1.562.132

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

617.693

4.449.173

62.781

. . Gains on disposals

 

 

 

. . Other extraordinary income

617.693

4.449.173

62.781

. Extraordinary expense

-197.562

 

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

-197.562

 

 

. . Other extraordinary expense

 

 

 

Total extraordinary income and expense

420.131

4.449.173

62.781

Results before income taxes

-4.396.203

-3.073.456

-33.454.257

. Taxes on current income

5.061.950

-3.151.469

1.514.538

. . current taxes

104.056

221.409

 

. . differed taxes(anticip.)

4.957.894

-3.372.878

1.514.538

. Net income for the period

-9.458.153

78.013

-34.968.795

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-9.458.153

78.013

-34.968.795

 

RATIOS

Value Type

as at 31/12/2012

as at 31/12/2011

as at 31/12/2010

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,06

0,06

0,15

0,11

Elasticity Ratio

Units

0,94

0,94

0,85

0,87

Availability of stock

Units

0,30

0,35

0,27

0,22

Total Liquidity Ratio

Units

0,64

0,59

0,58

0,56

Quick Ratio

Units

0,08

0,00

0,00

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,22

4,80

21,58

3,81

Self Financing Ratio

Units

0,39

0,17

0,04

0,17

Capital protection Ratio

Units

-0,01

-0,03

7,24

0,65

Liabilities consolidation quotient

Units

0,02

0,02

0,01

0,12

Financing

Units

1,43

4,86

21,60

4,72

Permanent Indebtedness Ratio

Units

0,40

0,18

0,05

0,30

M/L term Debts Ratio

Units

0,01

0,02

0,01

0,07

Net Financial Indebtedness Ratio

Units

0,00

1,68

7,20

1,28

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

6,79

3,13

0,36

2,06

Current ratio

Units

1,68

1,19

0,93

1,16

Acid Test Ratio-Liquidity Ratio

Units

1,14

0,75

0,64

0,84

Structure's primary quotient

Units

6,62

2,80

0,28

1,28

Treasury's primary quotient

Units

0,15

0,00

0,00

0,03

Rate of indebtedness ( Leverage )

%

254,23

605,53

2369,09

591,61

Current Capital ( net )

Value

29.754.635

15.059.113

-7.050.194

219.071

RETURN

 

 

 

 

 

Return on Sales

%

-7,01

7,18

-18,65

2,22

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

%

-30,62

0,46

-732,54

6,27

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

%

-14,23

-18,24

-700,81

15,95

Return on Investment ( R.O.I. )

%

-3,99

-5,64

-26,63

4,19

Return/ Sales

%

-2,89

-3,96

-23,11

3,42

Extra Management revenues/charges incid.

%

n.c.

n.c.

n.c.

29,26

Cash Flow

Value

-7.589.689

10.428.954

-24.301.509

61.669

Operating Profit

Value

-3.134.184

-5.754.294

-30.112.932

95.558

Gross Operating Margin

Value

29.243

6.144.875

-15.912.133

144.934

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

99,39

101,88

116,29

120,94

Debts to suppliers average term

Days

136,81

110,57

128,17

120,04

Average stock waiting period

Days

78,30

88,08

83,86

61,92

Rate of capital employed return ( Turnover )

Units

1,38

1,42

1,15

1,27

Rate of stock return

Units

4,60

4,09

4,29

5,74

Labour cost incidence

%

7,18

7,17

8,51

7,77

Net financial revenues/ charges incidence

%

-1,55

-1,22

-1,41

-1,26

Labour cost on purchasing expenses

%

6,82

6,69

6,82

7,90

Short-term financing charges

%

3,84

2,17

1,79

2,67

Capital on hand

%

72,51

70,26

86,80

78,39

Sales pro employee

Value

447.562

446.885

376.548

437.713

Labour cost pro employee

Value

32.116

32.056

32.060

33.928

 

 

Market / Territory Data

 

Population living in the province

:

9.393.092

Population living in the region

:

0

Number of families in the region

:

0

 

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

 

- per food products

:

0

- per non food products

:

0

- per energy consume

:

0



Sector Data

 

The values are calculated on a base of 6.137 significant companies.

The companies cash their credits on an average of 121 dd.

The average duration of suppliers debts is about 120 dd.

The sector's profitability is on an average of 2,22%.

The labour cost affects the turnover in the measure of 7,77%.

Goods are held in stock in a range of 62 dd.

The difference between the sales volume and the resources used to realize it is about 1,27.

The employees costs represent the 7,90% of the production costs.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.38

UK Pound

1

Rs.102.15

Euro

1

Rs.85.29

 

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.