MIRA INFORM REPORT

 

 

Report Date :

15.02.2013

 

IDENTIFICATION DETAILS

 

Name :

INDUSTRIALFORNITURE S.R.L.

 

 

Registered Office :

 

Via Galileo Galilei, 2/4 S. Pietro In Palazzi

57023 – Cecina (LI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

10.02.1987

 

 

Com. Reg. No.:

LI009-12198 of since 19/02/1996

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacture of machinery and equipment for the chemical,petrochemical and petroleum industries (including seperate parts and accessories)

 

 

No. of Employees :

from 11 to 15

 

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 :

Good

Payment Behaviour :

No Complaints

Litigation :

Clear

 

 

NOTES :

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – June 30th, 2012

 

Country Name

Previous Rating

(31.03.2011)

Current Rating

(30.06.2012)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

ITALY - ECONOMIC OVERVIEW

 

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

Source : CIA


Company name and address

 

Industrialforniture S.r.l.

 

Via Galileo Galilei, 2/4 S. Pietro In Palazzi

57023 – Cecina (LI) -IT-

 

 

Summary

 

Fiscal Code

:

00855040499

Legal Form

:

Limited liability company

start of Activities

:

10/02/1987

Equity

:

Over 2.582.254

Turnover Range

:

7.750.000/9.000.000

Number of Employees

:

from 11 to 15

 

 

Activity

 

Manufacture of machinery and equipment for the chemical,petrochemicall and petroleum industries (including seperate parts and accessories)

Wholesale of hardware, plumbing and heating equipment and supplies

Wholesale of Industrial chemical products

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00855040499

 

Foreign Trade Reg. no. : LI002771 since 28/04/1992

 

Foreign Trade Reg. no. : 002771 of since 28/04/1992

 

Chamber of Commerce no. : 81138 of since 10/02/1987

 

Firms' Register : LI009-12198 of since 19/02/1996

 

V.A.T. Code : 00855040499

 

Tribunal Co. Register : 12198 of

 

Foundation date

: 02/01/1987

Establishment date

: 02/01/1987

Start of Activities

: 10/02/1987

Legal duration

: 31/12/2040

Nominal Capital

: 929.622

 

Subscribed Capital

: 929.622

 

Paid up Capital

: 929.622

 

 

Members

 

 

Cecconi

Renato

 

 

 

Born in Chianni

(PI)

on 31/10/1947

- Fiscal Code : CCCRNT47R31C609D

 

 

 

Residence:

 

T. Signorini

, 5

- 57023

Cecina

(LI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

 

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Cecconi

Cristina

 

 

 

Born in Cecina

(LI)

on 19/10/1970

- Fiscal Code : CCCCST70R59C415R

 

 

 

Residence:

 

Vicinale Dei Poggiali

, 53

- 57020

Bibbona

(LI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Institor

29/01/2008

 

 

 

 

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

Cecconi Renato

Cecina - IT -

CCCRNT47R31C609D

805.703 .Eur

86,67

LORENZINI LUCIANA

 

LRNLCN50T62C415D

123.919 .Eur

13,33

 


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

 

since 10/11/1989

 

 

 

 

 

 

Galileo Galilei- San Pietro Palazzi

, 2/4

- 57023

- Cecina

(LI)

- IT -

 

 

 

 

Trading Style: INDUTRIALFORNITURE SRL

 

 

 

 

PHONE

: 0586661375

 

 

 

 

FAX

: 0586661032

 

-

Branch

(Store)

since 01/11/1999

 

 

 

 

 

 

A. Meucci - S. Pietro In Palazzi

, 22

- 57023

- Cecina

(LI)

- IT -

 

 

 

 

Employees

: 14

 

Fittings and Equipment for a value of 48.000

Eur

 

Stocks for a value of 1.560.000

Eur

 

Furniture and fittings for a value of 3.000

Eur

 

Vehicles for a value of 15.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

 

Venturi

Laura

 

 

 

Born in LIVORNO

(LI)

on 27/08/1948

- Fiscal Code : VNTLRA48M67E625S

 

 

 

Residence:

 

Regione Toscana

, 10

- 57021

Campiglia Marittima

(LI)

- IT -

 

Ex-Postions

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 1987.

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 4,42% in 2011 and during the last financial year an increase in sales volume was registered (+14,75% in 2011).

The return on Investment in the last financial year was positive (4,5%) and in line with the sector's average.

The amount of the operating result for the year 2011 is of Eur. 719.410 with no increase in relation to the financial year 2010.

A gross operating margine for a value of Eur. 870.644 was reached. stable if compared to the financial year 2010.

Excellent equity structure since liquidity is higher than short term liabilities.

With regard to equity capital, an amount of Eur. 12.097.523 is registered. , unchanged if compared to 2010.

During the last financial year debts totalled Eur. 3.615.380 (Eur. 1.050.904 of which were m/l term debts) increasing if compared to the previous year, during which they were equal to Eur. 2.973.818 (21,57%).

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

It shows a good range of liquidity.

Trade credits average terms are slow, on average 185,89 days. and higher than the average of the sector.

Eur. 655.200 is the value of cash flow during the year 2011

Subordinate employment cost is of Eur. 734.729, i.e. 9,65% on total production costs. , whereas the incidence on sales revenues is of 8,87%.

The financial management is positive as incomes are higher than the charges.

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

8.282.986

Profit (Loss) for the period

534.415

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

7.218.119

Profit (Loss) for the period

614.427

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

8.568.885

Profit (Loss) for the period

743.826

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

11.258.818

Profit (Loss) for the period

1.505.781

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1)

 

Item Type

Value

Sales

17.154.684

Profit (Loss) for the period

1.645.787

 

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.

 

 

769

. . Industrial patent rights

14.374

 

1.069

. . Concessions,licenses,trademarks,etc.

236

256

277

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

14.610

256

2.115

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

1.066.002

516.394

519.374

. . Plant and machinery

23.836

32.192

46.178

. . Industrial and commercial equipment

24.499

23.268

10.856

. . Other assets

105.627

110.247

137.091

. . Assets under construction and advances

 

 

170.287

. Total Tangible fixed assets

1.219.964

682.101

883.786

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

6.071

6.071

6.071

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

6.071

6.071

6.071

. . 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

6.071

6.071

6.071

Total fixed assets

1.240.645

688.428

891.972

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

2.090

2.292

2.000

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

1.558.052

1.170.073

957.921

. . Advance payments

 

 

 

. Total Inventories

1.560.142

1.172.365

959.921

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

3.374.396

2.178.023

2.792.206

. . Beyond 12 months

1.003.026

1.188.408

468.689

. . Trade receivables

4.276.966

3.359.654

2.949.184

. . . . Within 12 months

3.276.532

2.176.245

2.486.329

. . . . Beyond 12 months

1.000.434

1.183.409

462.855

. . 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

98.839

3.295

275.236

. . . . Within 12 months

97.485

 

271.340

. . . . Beyond 12 months

1.354

3.295

3.896

. . Receivables for anticipated taxes

1.238

1.704

1.938

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

1.238

1.704

1.938

. . Receivables due from third parties

379

1.778

34.537

. . . . Within 12 months

379

1.778

34.537

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

4.377.422

3.366.431

3.260.895

. 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

8.776.023

9.543.073

9.109.632

. . Checks

10.326

 

101.783

. . Banknotes and coins

1.962

5.670

3.953

. Total Liquid funds

8.788.311

9.548.743

9.215.368

Total current assets

14.725.875

14.087.539

13.436.184

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

12.656

9.445

31.430

Total adjustments accounts

12.656

9.445

31.430

TOTAL ASSETS

15.979.176

14.785.412

14.359.586

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

929.622

929.622

929.622

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

185.924

185.924

185.924

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

10.447.562

9.833.136

9.089.311

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

534.415

614.427

743.826

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

12.097.523

11.563.109

10.948.683

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

21.900

9.600

 

. . Taxation fund, also differed

 

 

 

. . Other funds

30.449

 

 

Total Reserves for Risks and Charges

52.349

9.600

 

Employee termination indemnities

212.027

235.870

238.805

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

2.564.476

1.805.512

1.887.998

. . . . Beyond 12 months

1.050.904

1.168.306

1.283.220

. . 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

367.876

485.299

600.215

. . . . Within 12 months

192

213

215

. . . . Beyond 12 months

367.684

485.086

600.000

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

106.771

10.943

 

. . . . Within 12 months

106.771

10.943

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

2.793.042

2.242.694

2.266.045

. . . . Within 12 months

2.109.822

1.559.474

1.582.825

. . . . Beyond 12 months

683.220

683.220

683.220

. . 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

143.254

87.575

117.387

. . . . Within 12 months

143.254

87.575

117.387

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

59.713

56.092

53.021

. . . . Within 12 months

59.713

56.092

53.021

. . . . Beyond 12 months

 

 

 

. . Other payables

144.724

91.215

134.550

. . . . Within 12 months

144.724

91.215

134.550

. . . . Beyond 12 months

 

 

 

Total accounts payable

3.615.380

2.973.818

3.171.218

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

1.897

3.015

880

Total adjustment accounts

1.897

3.015

880

TOTAL LIABILITIES

15.979.176

14.785.412

14.359.586

 

 

 

 

 

 

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

8.282.986

7.218.119

8.568.885

. Changes in work in progress

-202

292

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

46.951

14.184

15.042

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

46.951

14.184

15.042

Total value of production

8.329.735

7.232.595

8.583.927

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

5.980.716

4.950.037

5.953.039

. Services received

945.205

663.221

818.956

. Leases and rentals

24.129

23.955

14.393

. Payroll and related costs

734.729

766.502

733.419

. . Wages and salaries

532.164

556.704

530.805

. . Social security contributions

160.222

167.574

160.340

. . Employee termination indemnities

42.343

42.224

36.759

. . Pension and similar

 

 

5.515

. . Other costs

 

 

 

. Amortization and depreciation

120.785

113.332

92.290

. . Amortization of intangible fixed assets

7.207

1.859

3.926

. . Amortization of tangible fixed assets

94.408

90.272

88.364

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

19.170

21.201

 

. Changes in raw materials

-387.979

-212.152

-101.228

. Provisions to risk reserves

30.449

 

 

. Other provisions

 

 

 

. Other operating costs

162.291

47.279

38.179

Total production costs

7.610.325

6.352.174

7.549.048

Diff. between value and cost of product.

719.410

880.421

1.034.879

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

198.593

78.991

117.606

. . Financ.income from receivables

 

 

13

. . . 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

 

 

117.593

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-14.195

-10.441

-16.169

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

-316

Total financial income and expense

184.398

68.550

101.437

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

9

71

 

. . Gains on disposals

 

 

 

. . Other extraordinary income

9

71

 

. Extraordinary expense

-2.101

-5.686

-3.368

. . Losses on disposals

 

 

-1.020

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-2.101

-5.686

-2.348

Total extraordinary income and expense

-2.092

-5.615

-3.368

Results before income taxes

901.716

943.356

1.132.948

. Taxes on current income

367.301

328.929

389.122

. . current taxes

366.836

328.694

388.739

. . differed taxes(anticip.)

465

235

383

. Net income for the period

534.415

614.427

743.826

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

534.415

614.427

743.826

 

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

0,08

0,05

0,06

0,18

Elasticity Ratio

Units

0,92

0,95

0,94

0,79

Availability of stock

Units

0,10

0,08

0,07

0,21

Total Liquidity Ratio

Units

0,82

0,87

0,87

0,52

Quick Ratio

Units

0,55

0,65

0,64

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

n.c.

n.c.

n.c.

3,01

Self Financing Ratio

Units

0,76

0,78

0,76

0,19

Capital protection Ratio

Units

0,88

0,87

0,85

0,66

Liabilities consolidation quotient

Units

0,49

0,78

0,81

0,16

Financing

Units

0,30

0,26

0,29

3,56

Permanent Indebtedness Ratio

Units

0,84

0,88

0,87

0,34

M/L term Debts Ratio

Units

0,08

0,09

0,11

0,10

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,69

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

10,77

18,84

13,98

1,65

Current ratio

Units

5,74

7,80

7,12

1,18

Acid Test Ratio-Liquidity Ratio

Units

5,13

7,15

6,61

0,86

Structure's primary quotient

Units

9,75

16,80

12,27

1,02

Treasury's primary quotient

Units

3,43

5,29

4,88

0,06

Rate of indebtedness ( Leverage )

%

132,09

127,87

131,15

509,92

Current Capital ( net )

Value

12.161.399

12.282.027

11.548.186

330.495

RETURN

 

 

 

 

 

Return on Sales

%

7,91

10,08

9,76

3,79

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

%

4,42

5,31

6,79

6,70

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

%

7,45

8,16

10,35

18,82

Return on Investment ( R.O.I. )

%

4,50

5,95

7,21

4,89

Return/ Sales

%

8,69

12,20

12,08

4,78

Extra Management revenues/charges incid.

%

74,29

69,79

71,88

29,96

Cash Flow

Value

655.200

727.759

836.116

165.166

Operating Profit

Value

719.410

880.421

1.034.879

225.594

Gross Operating Margin

Value

870.644

993.753

1.127.169

376.080

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

185,89

167,56

123,90

111,07

Debts to suppliers average term

Days

144,67

143,22

120,21

127,44

Average stock waiting period

Days

67,81

58,47

40,33

62,88

Rate of capital employed return ( Turnover )

Units

0,52

0,49

0,60

1,10

Rate of stock return

Units

5,31

6,16

8,93

5,58

Labour cost incidence

%

8,87

10,62

8,56

18,94

Net financial revenues/ charges incidence

%

2,23

0,95

1,18

-1,15

Labour cost on purchasing expenses

%

9,65

12,07

9,72

18,99

Short-term financing charges

%

0,39

0,35

0,51

2,55

Capital on hand

%

192,92

204,84

167,58

90,89

Sales pro employee

Value

487.234

902.264

612.063

199.007

Labour cost pro employee

Value

43.219

95.812

52.387

34.820

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.53.87

UK Pound

1

Rs.83.59

Euro

1

Rs.72.37

 

 

INFORMATION DETAILS

 

Report Prepared by :

PRL

 

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

New Business

 

--

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.