MIRA INFORM REPORT

 

 

Report Date :

04.02.2013

 

IDENTIFICATION DETAILS

 

Name :

COTONIFICIO SUCCESSORI ALCESTE PASTA S.P.A.

 

 

Registered Office :

Via Gaetano Bottini, 1  21013 – Gallarate (VA) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

25.10.1938

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of Textiles

 

 

No. of Employees :

fom 6 to 10

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

With Financials

 

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 – June 30th, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

ITALY - ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, welfare-dependent, agricultural south, with high unemployment. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but exceptionally high public debt burdens and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, reaching 120% of GDP in 2011, and borrowing costs on sovereign government debt have risen to record levels. During the second half of 2011 the government passed a series of three austerity packages to balance its budget by 2013 and decrease its public debt burden. These measures included a hike in the value-added tax, pension reforms, and cuts to public administration. The government also faces pressure from investors and European partners to address Italy's long-standing structural impediments to growth, such as an inflexible labor market and widespread tax evasion. The international financial crisis worsened conditions in Italy''s labor market, with unemployment rising from 6.2% in 2007 to 8.4% in 2011, but in the longer-term Italy''s low fertility rate and quota-driven immigration policies will increasingly strain its economy. The euro-zone crisis along with Italian austerity measures have reduced exports and domestic demand, slowing Italy''s recovery. Italy''s GDP is still 5% below its 2007 pre-crisis level.

 

Source : CIA

 

 


company nmae

 

COTONIFICIO SUCCESSORI ALCESTE PASTA S.P.A.

 

Via Gaetano Bottini, 1

 

21013 - Gallarate (VA) -IT-

 

 

Summary

 

Fiscal Code

:

00187950126

Legal Form

:

Joint stock company

start of Activities

:

25/10/1938

Equity

:

Over 2.582.254

Turnover Range

:

5.000.000/6.500.000

Number of Employees

:

fom 6 to 10

 

 

Activity

 

MANUFACTURE OF TEXTILES

Weaving of textiles

Wholesale of textiles

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00187950126

 

Foreign Trade Reg. no. : VA012693 since 30/12/1991

 

Foreign Trade Reg. no. : 12693 of since 30/12/1991

 

Foreign Trade Reg. no. : 012693 of since 30/12/1991

 

Chamber of Commerce no. : 207405 of

 

Chamber of Commerce no. : 207405 of

 

Chamber of Commerce no. : 30787 of since 07/11/1938

 

Firms' Register : VA026-3136 of since 19/02/1996

 

V.A.T. Code : 00187950126

 

Tribunal Co. Register : 3136 of

 

Foundation date

: 25/10/1938

Establishment date

: 25/10/1938

Start of Activities

: 25/10/1938

Legal duration

: 31/12/2034

Nominal Capital

: 2.100.000

 

Subscribed Capital

: 2.100.000

 

Paid up Capital

: 2.100.000

 

 

Members

 

Pastorelli

Dante

 

 

Born in Verbania

(NO)

on 23/05/1944

- Fiscal Code : PSTDNT44E23L746Z

 

 

Residence:

 

Bottini

, 1

- 21013

Gallarate

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Pastorelli

Franca

 

 

Born in Milano

(MI)

on 10/11/1952

- Fiscal Code : PSTFNC52S50F205O

 

 

Residence:

 

M.croci

, 2

- 21013

Gallarate

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

29/06/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Testa

Giorgio

 

 

Born in Gallarate

(VA)

on 24/02/1942

- Fiscal Code : TSTGRG42B24D869H

 

 

Residence:

 

Mentana

, 8

- 21013

Gallarate

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Pastorelli

Luigi

 

 

Born in Milano

(MI)

on 17/07/1951

- Fiscal Code : PSTLGU51L17F205K

 

 

Residence:

 

S. Cristoforo

, 1

- 21013

Gallarate

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Companies connected to members *

 

*checkings have been performed on a national scale.

In this module the companies in which members hold/held positions are listed.

 

The Members of the subject firm are not reported to be Members in other companies.



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Pastorelli Franca

Gallarate - IT -

PSTFNC52S50F205O

1.050.000 .Eur

50,00

Tinacle s.a.s. di Contini Clementina

Como - IT -

02199140134

525.000 .Eur

25,00

Pastorelli Luigi

Gallarate - IT -

PSTLGU51L17F205K

525.000 .Eur

25,00

 

 

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

Promindustria S.p.a.

Varese - IT -

01590180129

25.088 .Eur

0,68

 

 

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Gaetano Bottini

, 1

- 21013

- Gallarate

(VA)

- IT -

 

 

 

 

PHONE

: 0331796181

 

 

 

 

PHONE

: 0331910022

 

 

 

 

FAX

: 0331953343

 

-

Branch

(Factory)

since 21/11/1991

 

 

 

 

 

 

Guglielmo Marconi

, 65

- 21018

- Osmate Lentate

(VA)

- IT -

 

 

 

 

PHONE

: 0331910022

 

 

 

 

Employees

: 7

 

Fittings and Equipment for a value of 70.000

Eur

 

Stocks for a value of 2.910.000

Eur

 

Furniture and fittings for a value of 53.000

Eur

 

Vehicles for a value of 160.000

Eur

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Cagnola

Fabrizio

 

 

Born in Gallarate

(VA)

on 09/05/1942

- Fiscal Code : CGNFRZ42E09D869D

 

 

Residence:

 

S. Rocco

, 35

- 21013

Gallarate

(VA)

- IT -

 

Ex-Postions

Auditor

 

Pastorelli

Dante

 

 

Born in Verbania

(NO)

on 23/05/1944

- Fiscal Code : PSTDNT44E23L746Z

 

 

Residence:

 

Bottini

, 1

- 21013

Gallarate

(VA)

- IT -

 

Ex-Postions

Procurator

 

Cagnola

Fabrizio

 

 

Born in Gallarate

(VA)

on 09/05/1942

- Fiscal Code : CGNFRZ42E09D869D

 

 

Residence:

 

San Rocco

, 35

- 21013

Gallarate

(VA)

- IT -

 

Ex-Postions

Permanent Auditor

 

Verotta

Angelo

 

 

Born in Gallarate

(VA)

on 21/10/1913

- Fiscal Code : VRTNGL13R21D869M

 

 

Residence:

 

Curioni

, 16

- 21013

Gallarate

(VA)

- IT -

 

Ex-Postions

Board Chairman

 

Pastorelli

Paolo

 

 

Born in Gallarate

(VA)

on 06/01/1943

- Fiscal Code : PSTPLA43A06D869B

 

 

Residence:

 

Domenico Vandelli

, 20

- 22100

Como

(CO)

- IT -

 

Ex-Postions

Sales director

Assistant board Chairman

Director

 

Pastorelli

Franca

 

 

Born in Milano

(MI)

on 10/11/1952

- Fiscal Code : PSTFNC52S50F205O

 

 

Residence:

 

M.croci

, 2

- 21013

Gallarate

(VA)

- IT -

 

Ex-Postions

Director

Board Chairman

 

Chiaravalle

Giorgio

 

 

Born in Casorate Sempione

(VA)

on 10/05/1935

- Fiscal Code : CHRGRG35E10B987G

 

 

Residence:

 

Milano

, 168

- 21011

Casorate Sempione

(VA)

- IT -

 

Ex-Postions

Auditor

 

Bossi

Marco

 

 

Born in Cantu'

(CO)

on 12/03/1958

- Fiscal Code : BSSMRC58C12B639U

 

 

Residence:

 

Dei Pini

, 4

- 21040

Venegono Inferiore

(VA)

- IT -

 

Ex-Postions

Director

 

Gnocchi

Luigi

 

 

Born in Gallarate

(VA)

on 14/01/1933

- Fiscal Code : GNCLGU33A14D869T

 

 

Residence:

 

Piave

, 3

- 21013

Gallarate

(VA)

- IT -

 

Ex-Postions

Director

 

Riva

Roberto

 

 

Born in Bosisio Parini

(CO)

on 26/10/1961

- Fiscal Code : RVIRRT61R26B081N

 

 

Residence:

 

Loc. Pra' Filippo

, 59

- 22021

Bellagio

(CO)

- IT -

 

Ex-Postions

Auditor

 

Querci

Maria Rosa

 

 

Born in Como

(CO)

on 27/04/1945

- Fiscal Code : QRCMRS45D67C933N

 

 

Residence:

 

Morazzone

, 17

- 22100

Como

(CO)

- IT -

 

Ex-Postions

Auditor

 

Pastorelli

Luigi

 

 

Born in Milano

(MI)

on 17/07/1951

 

Ex-Postions

Procurator

 

Testa

Giorgio

 

 

Born in Gallarate

(VA)

on 24/02/1942

 

Ex-Postions

Procurator

 

Testa

Giorgio

 

 

Born in Gallarate

(VA)

on 24/02/1942

 

Ex-Postions

Procurator

 

Colmegna

Corrado

 

 

Born in Como

(CO)

on 03/04/1968

- Fiscal Code : CLMCRD68D03C933N

 

 

Residence:

 

Moreschi

, 11

- 22072

Cermenate

(CO)

- IT -

 

Ex-Postions

Auditor

 

CEASINGS/INCORPORATIONS/MERGES:

 

Splitting-up project and setting-up of new co

 

 

Date

Merging/Splitting-up Project-New Company:

03/11/2011

 

Splitting-up and setting-up of a new company

 

 

 

IMMOBILIARE VIA BOTTINI S.R.L.

 

 

, Cantu'

- IT -

 

 

Date

Splitting-up:

28/03/2012



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

BANCA POPOLARE DI MILANO

 

 

 

 

5584

0



Financial and Economical Analysis

 

The company is active since 1938

An eco-fin analysis has been made on the base od the b/s fo the years 2009, 2010 and 2011.

In the economic management , good and bad results followed on by turns. yet with a positive result in the 2011 (r.o.e. 1,22%). The turnover is growing in the last financial year (+18,85%).

The operating result in 2011 was positive (3,65%) and in line with the sector's average.

The amount of the operating result is equal to Eur. 375.030 showing an upward trend more then 100% compared to the previous financial year.

The G.O.M. amounted to Eur. 534.872 showing a more then 100% growth.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,86) increasing compared to last year (0,83)

With regard to equity capital, an amount of Eur. 3.193.106 is registered. on the same levels as the year before.

Total indebtedness was equal to Eur. 6.947.273 (Eur. 4.165.685 was the value of m/l term debts) , with no sensible variation.

Both financial indebtedness as well as exsposure to suplliers are rated as fairly high and higher than sector's average.

Neverthless available funds are good.

As far as the collection of credit goes, the average is high (182,53 days). even if compared to the average of the sector.

During financial year 2011 the cash flow amounted to Eur. 198.815

Subordinate employment cost is of Eur. 318.298, i.e. 5,9% on total production costs. and a 6,11% incidence on sales volumes.

Finacial chareges are high: the incidence on sales volume amounts to -4,21%



Financial Data

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

5.211.140

Profit (Loss) for the period

38.973

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

4.384.314

Profit (Loss) for the period

-79.907

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

4.238.664

Profit (Loss) for the period

-172.805

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

5.109.437

Profit (Loss) for the period

59.186

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1)

 

Item Type

Value

Sales

4.815.754

Profit (Loss) for the period

-395.794

 

 

 

 

 

 



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

43.175

62.990

87.183

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

 

. . Industrial and commercial equipment

 

 

 

. . Other assets

 

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

1.813.279

1.931.114

2.053.246

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

8.635

 

 

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

8.635

 

 

. . Financial receivables

2.081.585

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

2.081.585

 

 

. . . 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

2.081.585

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

2.081.585

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

2.090.220

2.090.220

2.090.220

Total fixed assets

3.946.674

4.084.324

4.230.649

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

2.906.683

2.510.116

2.912.017

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

3.371.346

3.507.496

3.208.248

. . Beyond 12 months

19.358

20.519

20.648

. . Trade receivables

2.642.195

2.653.829

 

. . . . Within 12 months

2.642.195

2.653.829

 

. . . . 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

21.213

669

 

. . . . Within 12 months

21.213

669

 

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

187.396

212.935

 

. . . . Within 12 months

187.396

212.935

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

539.900

660.582

 

. . . . Within 12 months

520.542

640.063

 

. . . . Beyond 12 months

19.358

20.519

 

. Total Credits not held as fixed assets

3.390.704

3.528.015

3.228.896

. 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

24.672

129.459

14.541

Total current assets

6.322.059

6.167.590

6.155.454

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

161

201

945

Total adjustments accounts

161

201

945

TOTAL ASSETS

10.268.894

10.252.115

10.387.048

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

3.086.000

3.086.000

3.086.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

850.610

850.610

850.610

. Legal reserve

85.302

85.302

85.302

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

115.764

115.763

115.765

. Accumulated Profits (Losses)

-983.543

-903.636

-730.831

. Profit( loss) of the year

38.973

-79.907

-172.805

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

3.193.106

3.154.132

3.234.041

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

12.619

5.897

 

Employee termination indemnities

109.483

173.751

158.289

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

2.781.588

2.733.548

2.670.515

. . . . Beyond 12 months

4.165.685

4.181.222

4.321.578

. . Bonds

882.914

882.914

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

882.914

882.914

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to banks

1.853.491

1.663.581

 

. . . . Within 12 months

1.853.491

1.663.581

 

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

1.412.099

1.412.099

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

1.412.099

1.412.099

 

. . Advances from customers

19.773

5.753

 

. . . . Within 12 months

19.773

5.753

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

2.501.732

2.644.811

 

. . . . Within 12 months

730.283

857.824

 

. . . . Beyond 12 months

1.771.449

1.786.987

 

. . 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

71.035

87.309

 

. . . . Within 12 months

71.035

87.309

 

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

22.452

21.405

 

. . . . Within 12 months

22.452

21.405

 

. . . . Beyond 12 months

 

 

 

. . Other payables

183.777

196.898

 

. . . . Within 12 months

84.554

97.676

 

. . . . Beyond 12 months

99.223

99.222

 

Total accounts payable

6.947.273

6.914.770

6.992.093

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

6.413

3.565

2.625

Total adjustment accounts

6.413

3.565

2.625

TOTAL LIABILITIES

10.268.894

10.252.115

10.387.048

 

 

 

 

 

 

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

5.211.140

4.384.314

4.238.664

. Changes in work in progress

446.428

-389.063

33.424

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

108.002

99.270

92.494

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

108.002

99.270

92.494

Total value of production

5.765.570

4.094.521

4.364.582

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

3.670.532

2.355.500

2.507.445

. Services received

1.101.866

1.074.236

1.149.647

. Leases and rentals

1.084

2.166

2.530

. Payroll and related costs

318.298

356.939

366.827

. . Wages and salaries

225.972

261.197

270.253

. . Social security contributions

68.590

72.030

74.069

. . Employee termination indemnities

13.861

18.694

18.815

. . Pension and similar

 

 

 

. . Other costs

9.875

5.018

3.690

. Amortization and depreciation

159.842

160.988

162.730

. . Amortization of intangible fixed assets

21.509

24.192

25.477

. . Amortization of tangible fixed assets

138.333

136.796

137.253

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

 

. Changes in raw materials

49.861

12.838

24.212

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

89.057

83.125

107.976

Total production costs

5.390.540

4.045.792

4.321.367

Diff. between value and cost of product.

375.030

48.729

43.215

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

4.299

887

2.097

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

. . Financ.income from secur. t.f.assets

344

344

294

. . Financ.income from secur. cur.assets

 

 

 

. . Financ.income other than the above

 

 

1.803

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-223.701

-201.584

-213.098

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

-6.647

Total financial income and expense

-219.402

-200.697

-211.001

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

2.383

3.571

13.126

. . Gains on disposals

 

 

 

. . Other extraordinary income

2.383

3.571

13.126

. Extraordinary expense

-10.286

-1.763

-2.911

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-10.286

-1.763

-2.911

Total extraordinary income and expense

-7.903

1.808

10.215

Results before income taxes

147.725

-150.160

-157.571

. Taxes on current income

108.752

-70.253

15.234

. . current taxes

132.127

43.402

19.332

. . differed taxes(anticip.)

-23.375

-113.655

4.098

. Net income for the period

38.973

-79.907

-172.805

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

38.973

-79.907

-172.805

 

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

0,38

0,40

0,41

0,22

Elasticity Ratio

Units

0,62

0,60

0,59

0,75

Availability of stock

Units

0,28

0,24

0,28

0,23

Total Liquidity Ratio

Units

0,33

0,36

0,31

0,45

Quick Ratio

Units

0,00

0,01

0,00

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,86

0,83

0,82

1,65

Self Financing Ratio

Units

0,31

0,31

0,31

0,30

Capital protection Ratio

Units

0,02

0,05

0,10

0,79

Liabilities consolidation quotient

Units

1,54

1,59

1,68

0,20

Financing

Units

2,18

2,19

2,16

2,05

Permanent Indebtedness Ratio

Units

0,73

0,73

0,74

0,45

M/L term Debts Ratio

Units

0,42

0,42

0,43

0,11

Net Financial Indebtedness Ratio

Units

1,29

1,21

n.c.

0,57

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,89

1,84

1,82

1,60

Current ratio

Units

2,27

2,26

2,30

1,27

Acid Test Ratio-Liquidity Ratio

Units

1,23

1,34

1,21

0,84

Structure's primary quotient

Units

0,81

0,77

0,76

1,11

Treasury's primary quotient

Units

0,01

0,05

0,01

0,04

Rate of indebtedness ( Leverage )

%

321,60

325,04

321,18

327,18

Current Capital ( net )

Value

3.540.471

3.434.042

3.484.939

870.113

RETURN

 

 

 

 

 

Return on Sales

%

3,82

1,85

-0,24

1,60

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

%

1,22

-2,53

-5,34

0,47

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

%

4,63

-4,76

-4,87

2,85

Return on Investment ( R.O.I. )

%

3,65

0,48

0,42

2,55

Return/ Sales

%

7,20

1,11

1,02

2,66

Extra Management revenues/charges incid.

%

10,39

-163,98

-399,87

14,76

Cash Flow

Value

198.815

81.081

-10.075

47.325

Operating Profit

Value

375.030

48.729

43.215

69.715

Gross Operating Margin

Value

534.872

209.717

205.945

147.816

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

182,53

217,91

n.c.

114,56

Debts to suppliers average term

Days

188,67

277,44

n.c.

113,59

Average stock waiting period

Days

200,80

206,11

247,32

93,83

Rate of capital employed return ( Turnover )

Units

0,51

0,43

0,41

0,96

Rate of stock return

Units

1,79

1,75

1,46

3,84

Labour cost incidence

%

6,11

8,14

8,65

15,62

Net financial revenues/ charges incidence

%

-4,21

-4,58

-4,98

-1,87

Labour cost on purchasing expenses

%

5,90

8,82

8,49

14,72

Short-term financing charges

%

3,22

2,92

3,05

3,34

Capital on hand

%

197,06

233,84

245,05

104,51

Sales pro employee

Value

579.015

412.447

385.333

218.478

Labour cost pro employee

Value

35.366

33.578

33.347

32.758

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.53.32

UK Pound

1

Rs.84.60

Euro

1

Rs.72.63

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

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.