MIRA INFORM REPORT

 

 

Report Date :

19.06.2013

 

IDENTIFICATION DETAILS

 

Name :

FACES S.P.A.

 

 

Registered Office :

Fonderia Acciai Speciali Societa' Per Azioni

Via Delle Industrie, 23

 

30020 - Marcon (VE)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

21.01.1977

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Iron metallurgy - Manufacture of iron, steel and ferro-alloys Steel fusion

 

 

No. of Employees :

from 51 to 70

 

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 – March, 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

italy - ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is high. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 126% of GDP in 2012, and investor concerns about the broader euro-zone crisis at times have caused borrowing costs on sovereign government debt to rise to euro-era. During the second half of 2011 the government passed three austerity packages to reduce its budget deficit and help bring down borrowing costs. These measures included a hike in the value-added tax, pension reforms, and cuts to public administration. The government also faces pressure from investors and European partners to sustain its recent efforts to address Italy''s long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2012 economic growth and labor market conditions deteriorated, with growth at -2.3% and unemployment rising to nearly 11%, with youth unemployment around 35%. The government has undertaken several reform initiatives designed to increase long-term economic growth. Italy''s GDP is now 7% below its 2007 pre-crisis level.

Source : CIA

 


Company name and address

 

FACES S.P.A.

Fonderia Acciai Speciali Societa' Per Azioni

 

Via Delle Industrie, 23

 

30020 - Marcon (VE) -IT-

 

 

Summary

 

Fiscal Code

:

00637500273

Legal Form

:

Joint stock company

Foundation Date

:

21/01/1977

Equity

:

Over 2.582.254

Turnover Range

:

15.500.000/18.000.000

Number of Employees

:

from 51 to 70

 

 

 

n.b.: The Creditworthness Rate shows, in percentage, the ratio between the suggested credit opinion and the credit amount that the firm could get if the financial situation would be completely positive.

 

 

Activity

 

Iron metallurgy - Manufacture of iron, steel and ferro-alloys Steel fusion

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00637500273

 

Foreign Trade Reg. no. : VE012434 since 23/12/1991

 

Chamber of Commerce no. : 141354 of since 20/04/1977

 

V.A.T. Code : 00637500273

 

Tribunal Co. Register : 13071 of

 

Foundation date

: 21/01/1977

Establishment date

: 21/01/1977

Legal duration

: 31/12/2030

Nominal Capital

: 387.000

 

Subscribed Capital

: 387.000

 

Paid up Capital

: 387.000

 

 

 

Members

 

Lualdi

Giorgio

 

 

Born in Busto Arsizio

(VA)

on 21/01/1954

- Fiscal Code : LLDGRG54A21B300T

 

 

Residence:

 

Gozzano

, 50

- 21052

Busto Arsizio

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

23/04/2010

 

 

Director

23/04/2010

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Maurizio

Paolo

 

 

Born in Venezia

(VE)

on 24/03/1965

- Fiscal Code : MRZPLA65C24L736D

 

 

Residence:

 

Fermi, 23/a

- 30020

Marcon

(VE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2010

 

 

 

No Protests registered

 

Bazzani

Silvia

 

 

Born in Busto Arsizio

(VA)

on 18/11/1979

- Fiscal Code : BZZSLV79S58B300G

 

 

Residence:

 

Verona, 6

- 21052

Busto Arsizio

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2010

 

 

 

No Protests registered

 

Lualdi

Giorgia

 

 

Born in Genova

(GE)

on 25/07/1979

- Fiscal Code : LLDGRG79L65D969M

 

 

Residence:

 

Gozzano, 50

- 21052

Busto Arsizio

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2010

 

 

 

No Protests registered

 

Baretta

Leonzio

 

 

Born in Correzzola

(PD)

on 13/01/1939

- Fiscal Code : BRTLNZ39A13D040R

 

 

Residence:

 

Praello

, 187

- 30020

Marcon

(VE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2010

 

 

 

No Protests registered

 

Lualdi

Lucia

 

 

Born in Busto Arsizio

(VA)

on 10/12/1956

- Fiscal Code : LLDLCU56T50B300C

 

 

Residence:

 

Verona

, 6

- 21052

Busto Arsizio

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2010

 

 

 

No Protests registered

 

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

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

 

Lualdi

Giorgio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

B.s.f. Meccanica - S.r.l.

Carnago (VA) - IT -

02277820128

Director

Active

Registered

Gima S.r.l.

Busto Arsizio (VA) - IT -

01654870128

Sole Director

Active

Registered

Immobiliare Ellegiemme S.r.l.

Busto Arsizio (VA) - IT -

02497120127

Sole Director

Active

Registered

Gielle Societa' Agricola Di Lualdi MarioE C. S.a.s.

Sant'Angelo Lomellina (PV) - IT -

01201420187

Limited Partner

Active

Registered

Margaux S.a.s. Di Rovelli Paolo E C.

San Teodoro (NU) - IT -

01251500912

Limited Partner

Active

Registered

Borgo Antico S.r.l.

Oleggio Castello (NO) - IT -

02084170030

Sole Director

Active

Registered

Immobiliare Luma Di Lualdi Giorgio E C.- S.a.s.

Busto Arsizio (VA) - IT -

01522080124

General Partner

Active

Registered

Bmp Meccanica S.r.l.

Carnago (VA) - IT -

02922570128

Director

Active

Registered

Bmp Meccanica S.r.l.

Carnago (VA) - IT -

02922570128

Sole Director

Withdrawn

Registered

Bmp Meccanica S.r.l.

Carnago (VA) - IT -

02922570128

Board Chairman

Active

Registered

Livanto S.r.l.- In Liquidazione

Busto Arsizio (VA) - IT -

02726080126

Sole Director

Withdrawn

Registered

Livanto S.r.l.- In Liquidazione

Busto Arsizio (VA) - IT -

02726080126

Liquidator

Withdrawn

Registered

 

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

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



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Lualdi Mario

Busto Arsizio - IT -

LLDMRA23C17B300E

165.287 .Eur

42,71

Maurizio Paolo

Marcon - IT -

MRZPLA65C24L736D

49.190 .Eur

12,71

Bazzani Silvia

Busto Arsizio - IT -

BZZSLV79S58B300G

68.150 .Eur

17,61

Lualdi Giorgia

Busto Arsizio - IT -

LLDGRG79L65D969M

68.112 .Eur

17,60

Baretta Leonzio

Marcon - IT -

BRTLNZ39A13D040R

36.261 .Eur

9,37

 

 

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 21/01/1977

 

 

 

 

 

 

Delle Industrie

, 23

- 30020

- Marcon

(VE)

- IT -

 

 

 

 

PHONE

: 0414569570

 

 

 

 

PHONE

: 0414567644

 

 

 

 

FAX

: 0414569570

 

-

Branch

(Workshop)

since 01/07/1997

 

 

 

 

 

 

Delle Industrie

, 65

- 30020

- Marcon

(VE)

- IT -

 

 

 

 

PHONE

: 0414567644

 

-

Branch

(Warehouse)

since 31/05/2002

 

 

 

 

 

 

Delle Industrie

, 35

- 30020

- Marcon

(VE)

- IT -

 

-

Branch

(Warehouse)

since 01/04/2003

 

 

 

 

 

 

Delle Industrie

, 63

- 30020

- Marcon

(VE)

- IT -

 

-

Branch

(Warehouse)

since 01/03/2010

 

 

 

 

 

 

Delle Industrie

, 21

- 30020

- Marcon

(VE)

- IT -

 

 

 

 

Employees

: 70

 

Fittings and Equipment for a value of 2.410.000

Eur

 

Stocks for a value of 2.700.000

Eur

 

 

The firm operates abroad as importer / exporter..

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Hungary

 

- France

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Maurizio

Maurizio

 

 

Born in Marcon

(VE)

on 29/04/1934

- Fiscal Code : MRZMRZ34D29E936F

 

 

Residence:

 

Fermi

, 23/A

- 30020

Marcon

(VE)

- IT -

 

Ex-Postions

Sole Director

Director

 

Dalla Piazza

Mauro

 

 

Born in Somma Lombardo

(VA)

on 28/02/1965

- Fiscal Code : DLLMRA65B28I819C

 

 

Residence:

 

Xxv Aprile

, 13

- 21010

Golasecca

(VA)

- IT -

 

Ex-Postions

Temporary Auditor

 

Spagnol

Francesco

 

 

Born in Venezia

(VE)

on 05/02/1937

- Fiscal Code : SPGFNC37B05L736M

 

Ex-Postions

Permanent Auditor

 

Vezzaro

Ilenia

 

 

Born in Busto Arsizio

(VA)

on 14/12/1978

- Fiscal Code : VZZLNI78T54B300D

 

 

Residence:

 

San Carlo

, 13

- 21017

Samarate

(VA)

- IT -

 

Ex-Postions

Temporary 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

 

Subject is active since 1977

Balance sheets for the years 2009, 2010 and 2011 were analyzed.

In the economic management , good and bad results followed on by turns. anyway in 2011 a positive result was achieved (r.o.e. 8,29%). Upward trend as to the turnover in the last financial year (+36,18%).

The operating result was positive in the last financial year (7,94%) and in line with the sector's average.

The operating result is positive and amounts to Eur. 1.278.913 with a more then 100% growth.

The gross operating margin of the latest financial year is of Eur. 2.131.588 showing a more then 100% growth.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,65 increasing compared to last year (0,45)

It's shareholders funds amount to Eur. 8.244.239 , unchanged as opposed to the preceding year.

During the last financial year total debts volume reached Eur. 7.457.126 (Eur. 1.046.610 were m/l term ones) with no important change.

Financial debts exposure is under control while the recourse to commercial credit is rather frequent and higher than sector's average.

Liquidity is good (1,33)

Trade credits average terms are 69,6 days. , on the same levels as the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 1.535.755

During 2011 financial year labour costs amounted to Eur. 3.172.230, with a 18,98% incidence on production costs. , whereas 18,58% is the incidence on sales revenues.

Financial charges have a limited incidence (-0,45%) on sales volume.



Financial Data

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

17.074.188

Profit (Loss) for the period

683.080

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

12.537.080

Profit (Loss) for the period

-208.980

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

13.399.005

Profit (Loss) for the period

807.093

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

13.105.961

Profit (Loss) for the period

736.569

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1)

 

Item Type

Value

Sales

11.487.879

Profit (Loss) for the period

707.649

 

 

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

30.505

45.280

35.094

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

307.559

276.700

24.323

. Total Intangible Fixed Assets

338.064

321.980

59.417

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

3.894.001

4.102.127

3.644.141

. . Plant and machinery

2.392.113

2.712.849

3.069.257

. . Industrial and commercial equipment

17.994

28.423

42.133

. . Other assets

661.446

73.235

56.395

. . Assets under construction and advances

79.221

419.475

1.000

. Total Tangible fixed assets

7.044.775

7.336.109

6.812.926

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

1.500

1.500

1.500

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

1.500

1.500

1.500

. . 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

1.500

1.500

1.500

Total fixed assets

7.384.339

7.659.589

6.873.843

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

2.696.629

1.602.096

909.361

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

2.696.629

1.602.096

909.361

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

4.768.336

3.411.195

2.992.876

. . Beyond 12 months

872

687

687

. . Trade receivables

3.301.173

2.393.023

2.096.053

. . . . Within 12 months

3.301.173

2.393.023

2.096.053

. . . . 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

1.231.064

780.964

357.139

. . . . Within 12 months

1.231.064

780.964

357.139

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

137.596

217.248

519.237

. . . . Within 12 months

137.596

217.248

519.237

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

99.375

20.647

21.134

. . . . Within 12 months

98.503

19.960

20.447

. . . . Beyond 12 months

872

687

687

. Total Credits not held as fixed assets

4.769.208

3.411.882

2.993.563

. FINANCIAL ASSETS

 

 

 

. . Equity invest. in subsidiary comp.

 

 

 

. . Equity invest. in associated companies

 

 

 

. . Equity invest. in holding companies

 

 

 

. . Other equity investments

 

 

 

. . Own shares

 

 

 

. . . Total nominale value

 

 

 

. . Other securities

 

 

 

. Total Financial Assets

 

 

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

1.076.876

1.626.096

1.748.210

. . Checks

 

 

 

. . Banknotes and coins

189

3.692

231

. Total Liquid funds

1.077.065

1.629.788

1.748.441

Total current assets

8.542.902

6.643.766

5.651.365

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

170.240

174.831

207.153

Total adjustments accounts

170.240

174.831

207.153

TOTAL ASSETS

16.097.481

14.478.186

12.732.361

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

387.000

387.000

387.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

2.985.252

2.985.252

2.985.252

. Legal reserve

90.000

90.000

90.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

4.098.907

4.307.889

3.725.796

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

683.080

-208.980

807.093

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

8.244.239

7.561.161

7.995.141

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

34.977

32.642

31.362

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

34.977

32.642

31.362

Employee termination indemnities

353.055

361.514

353.115

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

6.410.516

5.023.468

4.347.232

. . . . Beyond 12 months

1.046.610

1.491.997

 

. . 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

2.051.185

3.045.612

1.391.675

. . . . Within 12 months

1.004.575

1.553.615

1.391.675

. . . . Beyond 12 months

1.046.610

1.491.997

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

4.232.349

2.727.513

1.974.401

. . . . Within 12 months

4.232.349

2.727.513

1.974.401

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

637.278

264.493

565.841

. . . . Within 12 months

637.278

264.493

565.841

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

134.295

145.363

128.698

. . . . Within 12 months

134.295

145.363

128.698

. . . . Beyond 12 months

 

 

 

. . Other payables

402.019

332.484

286.617

. . . . Within 12 months

402.019

332.484

286.617

. . . . Beyond 12 months

 

 

 

Total accounts payable

7.457.126

6.515.465

4.347.232

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

8.084

7.404

5.511

Total adjustment accounts

8.084

7.404

5.511

TOTAL LIABILITIES

16.097.481

14.478.186

12.732.361

 

 

 

 

 

 

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

17.074.188

12.537.080

13.399.005

. Changes in work in progress

847.674

601.044

-535.007

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

68.194

2.645

41.513

. . Contributions for operating expenses

410

410

410

. . Different income and revenues

67.784

2.235

41.103

Total value of production

17.990.056

13.140.769

12.905.511

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

7.010.288

4.226.096

3.664.404

. Services received

5.514.679

4.863.480

4.002.436

. Leases and rentals

313.804

404.941

574.905

. Payroll and related costs

3.172.230

2.871.457

2.665.126

. . Wages and salaries

2.356.386

2.115.457

1.962.571

. . Social security contributions

664.140

616.346

573.119

. . Employee termination indemnities

141.348

131.764

125.116

. . Pension and similar

 

 

 

. . Other costs

10.356

7.890

4.320

. Amortization and depreciation

852.675

799.774

537.669

. . Amortization of intangible fixed assets

35.163

40.553

24.880

. . Amortization of tangible fixed assets

802.512

747.221

494.488

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

15.000

12.000

18.301

. Changes in raw materials

-246.859

-91.691

29.477

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

94.326

87.569

122.531

Total production costs

16.711.143

13.161.626

11.596.548

Diff. between value and cost of product.

1.278.913

-20.857

1.308.963

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

231

598

562

. . 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

 

 

562

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-77.465

-51.147

-53.434

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

1.894

Total financial income and expense

-77.234

-50.549

-52.872

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

15.150

4

-2

. . Gains on disposals

 

 

 

. . Other extraordinary income

15.150

4

-2

. Extraordinary expense

 

 

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

 

 

 

Total extraordinary income and expense

15.150

4

-2

Results before income taxes

1.216.829

-71.402

1.256.089

. Taxes on current income

533.749

137.578

448.996

. . current taxes

533.749

137.578

448.996

. . differed taxes(anticip.)

 

 

 

. Net income for the period

683.080

-208.980

807.093

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

683.080

-208.980

807.093

 

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

0,46

0,53

0,54

0,30

Elasticity Ratio

Units

0,53

0,46

0,44

0,68

Availability of stock

Units

0,17

0,11

0,07

0,21

Total Liquidity Ratio

Units

0,36

0,35

0,37

0,42

Quick Ratio

Units

0,07

0,11

0,14

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,65

0,45

0,33

2,31

Self Financing Ratio

Units

0,51

0,52

0,63

0,21

Capital protection Ratio

Units

0,87

0,98

0,85

0,61

Liabilities consolidation quotient

Units

0,22

0,37

0,08

0,17

Financing

Units

0,90

0,86

0,54

3,62

Permanent Indebtedness Ratio

Units

0,60

0,65

0,66

0,36

M/L term Debts Ratio

Units

0,09

0,13

0,03

0,10

Net Financial Indebtedness Ratio

Units

0,12

0,19

0,00

1,42

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,31

1,23

1,21

1,11

Current ratio

Units

1,33

1,32

1,30

1,10

Acid Test Ratio-Liquidity Ratio

Units

0,91

1,00

1,09

0,72

Structure's primary quotient

Units

1,12

0,99

1,16

0,81

Treasury's primary quotient

Units

0,17

0,32

0,40

0,02

Rate of indebtedness ( Leverage )

%

195,26

191,48

159,25

468,75

Current Capital ( net )

Value

2.132.386

1.620.298

1.304.133

525.922

RETURN

 

 

 

 

 

Return on Sales

%

8,99

4,71

10,04

2,32

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

%

8,29

-2,76

10,09

3,79

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

%

14,76

-0,94

15,71

10,56

Return on Investment ( R.O.I. )

%

7,94

-0,14

10,28

3,84

Return/ Sales

%

7,49

-0,17

9,77

3,06

Extra Management revenues/charges incid.

%

53,41

n.c.

61,66

32,18

Cash Flow

Value

1.535.755

590.794

1.344.762

1.200.022

Operating Profit

Value

1.278.913

-20.857

1.308.963

1.374.962

Gross Operating Margin

Value

2.131.588

778.917

1.846.632

2.131.798

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

69,60

68,72

56,32

85,05

Debts to suppliers average term

Days

118,68

103,42

86,24

89,46

Average stock waiting period

Days

56,86

46,00

24,43

47,61

Rate of capital employed return ( Turnover )

Units

1,06

0,87

1,05

1,45

Rate of stock return

Units

6,33

7,83

14,73

7,34

Labour cost incidence

%

18,58

22,90

19,89

5,48

Net financial revenues/ charges incidence

%

-0,45

-0,40

-0,39

-1,06

Labour cost on purchasing expenses

%

18,98

21,82

22,98

5,52

Short-term financing charges

%

1,04

0,79

1,23

2,49

Capital on hand

%

94,28

115,48

95,02

68,88

Sales pro employee

Value

262.679

212.492

231.017

796.124

Labour cost pro employee

Value

48.803

48.668

45.950

44.281

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.58.45

UK Pound

1

Rs.91.60

Euro

1

Rs.77.91

 

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.