MIRA INFORM REPORT

 

 

Report Date :

10.01.2013

 

IDENTIFICATION DETAILS

 

Name :

CATTA 27 S.R.L.

 

 

Registered Office :

Via Della Solidarieta', 2/1

40056 - Crespellano (BO) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

15.11.1991

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

Manufacture of machinery for the food, beverage and tobacco industries

 

 

No. of Employees :

from 26 to 35

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

 

NOTES:

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

 

ECGC Country Risk Classification List – 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 name

 

CATTA 27 S.R.L.

 

Via Della Solidarieta', 2/1

 

40056 - Crespellano (BO) -IT-

 

 

Summary

 

Fiscal Code

:

04075850372

Legal Form

:

Limited liability company

start of Activities

:

15/11/1991

Equity

:

2.000.000

Turnover Range

:

7.750.000/9.000.000

Number of Employees

:

from 26 to 35

 

 

Activity

 

Manufacture of machinery for the food, beverage and tobacco industries

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 04075850372

 

Foreign Trade Reg. no. : BO022450 since 06/02/1992

 

Foreign Trade Reg. no. : 22450 of

 

Foreign Trade Reg. no. : 022450 of since 06/02/1992

 

Chamber of Commerce no. : 337657 of since 07/11/1991

 

Firms' Register : BO006-57725 of since 19/02/1996

 

V.A.T. Code : 00698291200

 

Tribunal Co. Register : 57725 of

 

Foundation date

: 29/07/1991

Establishment date

: 29/07/1991

Start of Activities

: 15/11/1991

Legal duration

: 31/12/2050

Nominal Capital

: 700.000

 

Subscribed Capital

: 700.000

 

Paid up Capital

: 700.000

 

 

 

Members

 

Cocchi

Gino

 

 

Born in Bologna

(BO)

on 11/09/1940

- Fiscal Code : CCCGNI40P11A944P

 

 

Residence:

 

Della Zecca

, 1

- 40121

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/05/2012

 

 

Board Chairman

09/05/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Cocchi

Giuliano

 

 

Born in Bologna

(BO)

on 09/08/1944

- Fiscal Code : CCCGLN44M09A944R

 

 

Residence:

 

Campomaggiore

, 6

- 40050

Monteveglio

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

 

 

 

General Director

 

 

 

Director

09/05/2012

 

 

Managing Director

09/05/2012

 

 

 

Cocchi

Giuliano

 

 

Born in Bologna

(BO)

on 09/08/1944

- Fiscal Code : CCCGLN44M09A944R

 

 

Residence:

 

Campomaggiore

, 6

- 40050

Monteveglio

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

 

 

 

General Director

 

 

 

Director

09/05/2012

 

 

Managing Director

09/05/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Zaniboni

Gianni

 

 

Born in Castel San Pietro Terme

(BO)

on 29/11/1948

- Fiscal Code : ZNBGNN48S29C265X

 

 

Residence:

 

Moglio

, 13/4

- 40037

Sasso Marconi

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/05/2012

 

 

 

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

Cocchi Gino

Bologna - IT -

CCCGNI40P11A944P

10.500 .Eur

1,50

Cocchi Technology S.p.a.

Crespellano - IT -

01513741205

686.000 .Eur

98,00

Cocchi Giuliano

Monteveglio - IT -

CCCGLN44M09A944R

3.500 .Eur

0,50

 

 

Direct Participations

 

The Company under review has no participations in other Companies.



 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Della Solidarieta'

, 2/1

- 40056

- Crespellano

(BO)

- IT -

 

 

 

 

TELEX

: 511426

 

 

 

 

PHONE

: 0516221511

 

 

 

 

PHONE

: 0516721511

 

 

 

 

FAX

: 845799

 

 

 

 

FAX

: 051960520

 

 

 

 

Employees

: 28

 

 

 

 

Assistants

: 1

 

Fittings and Equipment for a value of 2.000

Eur

 

Stocks for a value of 810.000

Eur

 

Work in progress for a value of 420.000

Eur

 

Trade organization: direct or by agents.

Sales area on a national scale.

Transports are mainly done using own vehicles and third parties ones

The company 's mainly customers are companies.

 

To purchase foreign products the firm uses the following channels :

- its own sales net-work

 

- joint-ventures with foreign companies

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- its own sales net-work

 

- direct orders from foreign companies

Company uses to accept the following term of sales: 30-60-90 days.

Main sales modalities: issue cheques and bank transfers.

Purchase terms: 60-90-120 days.

Subject company generally settles its engagements by issueing of

cheques and cash orders.

 

Export is mainly towards:

- Cyprus

 

- France

 

- Italy

 

- Ireland

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

 

Cocchi

Gino

 

 

Born in BOLOGNA

(BO)

on 11/09/1940

 

 

Residence:

 

P. MOLINELLI

, 39

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Director

 

COCCHI

GINO

 

 

Born in BOLOGNA

(BO)

on 11/09/1940

 

 

Residence:

 

P. MOLINELLI

, 39

- 40137

BOLOGNA

(BO)

- IT -

 

Ex-Postions

Director

 

CERNOIA

MARGHERITA

 

 

Born in BOLOGNA

(BO)

on 17/09/1967

- Fiscal Code : CRNMGH67P57A944B

 

 

Residence:

 

AEROPORTI

, 87

- 36030

Caldogno

(VI)

- IT -

 

Ex-Postions

Director

 

COCCHI

GINO

 

 

Born in BOLOGNA

(BO)

on 11/09/1940

 

 

Residence:

 

MOLINELLI

, 39

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Director

Board Chairman

 

Ariatti

Paolo

 

 

Born in Bologna

(BO)

on 06/09/1962

- Fiscal Code : RTTPLA62P06A944Z

 

 

Residence:

 

Calderini

, 5

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Salmon Cinotti

Lorenzo

 

 

Born in PESARO

(PS)

on 31/12/1953

- Fiscal Code : SLMLNZ53T31G479R

 

 

Residence:

 

Aldrovandi

, 8

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Temporary Auditor

 

MEZZETTI

MASSIMO

 

 

Born in BOLOGNA

(BO)

on 09/07/1958

- Fiscal Code : MZZMSM58L09A944A

 

 

Residence:

- 40069

Zola Predosa

(BO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Di Giorgi

Nino Giorgio

 

 

Born in Ravenna

(RA)

on 21/04/1941

- Fiscal Code : DGRNGR41D21H199S

 

 

Residence:

 

S. Mamolo

, 99/2

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Guccerelli

Gabriele

 

 

Born in Ravenna

(RA)

on 02/10/1946

- Fiscal Code : GCCGRL46R02H199I

 

 

Residence:

 

Molinelli

, 39

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Chairman

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

 

Subject is active since 1991

The eonomic-financial analysis is based on the latest 3 b/s.

In the economic management , good and bad results followed on by turns. with a profit (r.o.e. 0,52%) in the last financial year The turnover is growing in the last financial year (+8,42%).

The operating result in 2011 was positive (3,45%) and reflects the field's average.

The amount of the operating result is equal to Eur. 232.293 with an increase of more then 100% if the compared to the previous financial year.

The G.O.M. amounted to Eur. 381.010 showing an upward trend if compared to 2010.

The analysis shows a fair financial position as the indebtedness volume is acceptable (2,97) yet on the increase as against the previous accounting period.

The management generated equity capital for an amount of Eur. 1.501.161 on the same levels as the year before.

Total indebtedness totalled Eur. 4.558.811, showing a stable trend as opposed to 2010 (Eur. 4.152.483).

The recourse to financial credit is within the limits; on the other hand the recourse to suppliers' credit is rated as fairly high and higher than sector's average.

Liquidity is however good.

Trade credits average terms are slow, on average 231,72 days. besides being higher than the sector's average.

Eur. 156.469 is the value of cash flow during the year 2011

Subordinate employment cost is of Eur. 1.894.752, i.e. 25,93% on total production costs. , whereas 23,34% is the incidence on sales revenues.

Limited financial charges in relation to sales volume.

 

 

Financial Data

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

8.119.206

Profit (Loss) for the period

7.752

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

7.488.278

Profit (Loss) for the period

-88.045

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

6.623.977

Profit (Loss) for the period

5.223

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

6.399.638

Profit (Loss) for the period

-351.370

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1)

 

Item Type

Value

Sales

7.436.408

Profit (Loss) for the period

31.427



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.

279.395

417.760

279.551

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

6.585

13.217

1.274

. . Goodwill

 

 

20.658

. . Assets in formation and advance paymen.

 

 

1.000

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

285.980

430.977

302.483

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

666

 

 

. . Industrial and commercial equipment

 

 

147

. . Other assets

9.438

9.179

14.232

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

10.104

9.179

14.379

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

15

15

15

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

15

15

15

. . Financial receivables

51.857

51.857

53.342

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

51.857

51.857

53.342

. . . 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

51.857

51.857

53.342

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

51.857

51.857

53.342

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

51.872

51.872

53.357

Total fixed assets

347.956

492.028

370.219

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

190.775

156.692

156.733

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

418.141

1.170.659

354.229

. . Finished goods

199.494

138.100

221.922

. . Advance payments

 

 

 

. Total Inventories

808.410

1.465.451

732.884

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

4.186.493

4.079.279

4.581.009

. . Beyond 12 months

1.239.357

 

 

. . Trade receivables

4.840.017

3.401.831

4.254.113

. . . . Within 12 months

3.600.660

3.401.831

4.254.113

. . . . Beyond 12 months

1.239.357

 

 

. . 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.

385.947

327.351

123.458

. . . . Within 12 months

385.947

327.351

123.458

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

40.308

161.586

10.007

. . . . Within 12 months

40.308

161.586

10.007

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

72.579

76.442

71.136

. . . . Within 12 months

72.579

76.442

71.136

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

86.999

112.069

122.295

. . . . Within 12 months

86.999

112.069

122.295

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

5.425.850

4.079.279

4.581.009

. 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

99.783

196.863

200.213

. . Checks

 

 

 

. . Banknotes and coins

748

729

2.187

. Total Liquid funds

100.531

197.592

202.400

Total current assets

6.334.791

5.742.322

5.516.293

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

 

 

 

Total adjustments accounts

45.965

11.854

8.235

TOTAL ASSETS

6.728.712

6.246.204

5.894.747

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

700.000

700.000

700.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

200.000

200.000

200.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

593.409

681.452

676.228

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

7.752

-88.045

5.223

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

1.501.161

1.493.407

1.581.451

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

38.701

38.701

38.701

Total Reserves for Risks and Charges

38.701

38.701

38.701

Employee termination indemnities

629.522

561.613

501.167

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

4.558.811

4.152.483

3.770.175

. . . . Beyond 12 months

 

 

 

. . 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

1.478.226

400.000

1.865.547

. . . . Within 12 months

1.478.226

400.000

1.865.547

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

20.206

291.146

20.722

. . . . Within 12 months

20.206

291.146

20.722

. . . . Beyond 12 months

 

 

 

. . Trade payables

2.532.200

2.918.634

1.442.376

. . . . Within 12 months

2.532.200

2.918.634

1.442.376

. . . . 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

42.714

5.000

20.000

. . . . Within 12 months

42.714

5.000

20.000

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

107.255

181.277

98.403

. . . . Within 12 months

107.255

181.277

98.403

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

103.655

97.186

76.557

. . . . Within 12 months

103.655

97.186

76.557

. . . . Beyond 12 months

 

 

 

. . Other payables

274.555

259.240

246.570

. . . . Within 12 months

274.555

259.240

246.570

. . . . Beyond 12 months

 

 

 

Total accounts payable

4.558.811

4.152.483

3.770.175

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

 

 

 

Total adjustment accounts

517

 

3.253

TOTAL LIABILITIES

6.728.712

6.246.204

5.894.747

 

 

 

 

 

 

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

8.119.206

7.488.278

6.623.977

. Changes in work in progress

61.394

-83.822

-380.466

. Changes in semi-manufact. products

-752.519

816.430

149.702

. Capitalization of internal work

 

276.574

152.000

. Other income and revenues

111.639

67.762

106.378

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

111.639

67.762

106.378

Total value of production

7.539.720

8.565.222

6.651.591

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

3.471.035

4.305.361

2.637.737

. Services received

1.350.179

1.695.391

1.353.976

. Leases and rentals

416.881

410.418

413.432

. Payroll and related costs

1.894.752

1.858.491

1.761.921

. . Wages and salaries

1.358.363

1.337.600

1.266.729

. . Social security contributions

421.440

418.274

395.113

. . Employee termination indemnities

107.570

97.588

94.860

. . Pension and similar

 

 

 

. . Other costs

7.379

5.029

5.219

. Amortization and depreciation

148.717

224.830

213.806

. . Amortization of intangible fixed assets

144.998

166.830

117.274

. . Amortization of tangible fixed assets

3.719

11.000

12.032

. . Depreciation of tangible fixed assets

 

1.000

 

. . Writedown of current receiv.and of liquid

 

46.000

84.500

. Changes in raw materials

-34.083

41

46.434

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

59.946

47.405

42.578

Total production costs

7.307.427

8.541.937

6.469.884

Diff. between value and cost of product.

232.293

23.285

181.707

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

 

 

 

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

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

 

 

 

. . Financ.income from secur. cur.assets

 

 

 

. . Financ.income other than the above

 

 

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-83.418

-55.554

-79.634

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

-83.418

-55.554

-79.634

Total financial income and expense

-83.418

-55.554

-79.634

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

4.183

17.080

11.526

. . Gains on disposals

 

 

 

. . Other extraordinary income

4.183

17.080

11.526

. Extraordinary expense

-23.611

-12.246

-4.235

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

-12.169

 

 

. . Other extraordinary expense

-11.442

-12.246

-4.235

Total extraordinary income and expense

-19.428

4.834

7.291

Results before income taxes

129.447

-27.435

109.364

. Taxes on current income

121.695

60.610

104.141

. . current taxes

121.695

60.610

104.141

. . differed taxes(anticip.)

 

 

 

. Net income for the period

7.752

-88.045

5.223

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

7.752

-88.045

5.223

 

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

0,05

0,08

0,06

0,18

Elasticity Ratio

Units

0,94

0,92

0,94

0,80

Availability of stock

Units

0,12

0,23

0,12

0,24

Total Liquidity Ratio

Units

0,82

0,68

0,81

0,48

Quick Ratio

Units

0,01

0,03

0,03

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

2,97

2,65

2,26

3,25

Self Financing Ratio

Units

0,22

0,24

0,27

0,19

Capital protection Ratio

Units

0,53

0,59

0,55

0,63

Liabilities consolidation quotient

Units

0,14

0,14

0,13

0,19

Financing

Units

3,04

2,78

2,38

3,80

Permanent Indebtedness Ratio

Units

0,32

0,33

0,35

0,36

M/L term Debts Ratio

Units

0,09

0,09

0,09

0,11

Net Financial Indebtedness Ratio

Units

0,92

0,14

1,05

0,63

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

6,12

4,18

5,63

1,75

Current ratio

Units

1,39

1,38

1,46

1,21

Acid Test Ratio-Liquidity Ratio

Units

1,21

1,03

1,27

0,81

Structure's primary quotient

Units

4,31

3,04

4,27

1,03

Treasury's primary quotient

Units

0,02

0,05

0,05

0,06

Rate of indebtedness ( Leverage )

%

448,23

418,25

372,74

516,42

Current Capital ( net )

Value

1.775.980

1.589.839

1.746.118

422.465

RETURN

 

 

 

 

 

Return on Sales

%

1,93

1,83

3,31

3,35

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

%

0,52

-5,90

0,33

5,13

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

%

8,62

-1,84

6,92

14,77

Return on Investment ( R.O.I. )

%

3,45

0,37

3,08

4,16

Return/ Sales

%

2,86

0,31

2,74

4,11

Extra Management revenues/charges incid.

%

3,34

-378,12

2,87

28,57

Cash Flow

Value

156.469

136.785

219.029

122.482

Operating Profit

Value

232.293

23.285

181.707

144.752

Gross Operating Margin

Value

381.010

248.115

395.513

241.990

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

231,72

179,28

237,91

111,85

Debts to suppliers average term

Days

176,97

164,17

119,51

128,30

Average stock waiting period

Days

35,84

70,45

39,83

80,43

Rate of capital employed return ( Turnover )

Units

1,21

1,20

1,12

1,08

Rate of stock return

Units

10,04

5,11

9,04

4,45

Labour cost incidence

%

23,34

24,82

26,60

19,12

Net financial revenues/ charges incidence

%

-1,03

-0,74

-1,20

-1,08

Labour cost on purchasing expenses

%

25,93

21,76

27,23

19,02

Short-term financing charges

%

1,83

1,34

2,11

2,68

Capital on hand

%

82,87

83,41

88,99

91,91

Sales pro employee

Value

137.614

129.108

120.436

198.432

Labour cost pro employee

Value

32.114

32.043

32.035

35.779

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.96

UK Pound

1

Rs.88.23

Euro

1

Rs.71.92

 

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.