MIRA INFORM REPORT

 

 

Report Date :

29.03.2013

 

IDENTIFICATION DETAILS

 

Name :

LA MECCANICA COSTRUZIONE MACCHINE TESSILI S.P.A.

 

 

Registered Office :

Via Delle Industrie, 174,

24059- Urgnano  (BG)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

03.05.1984

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

General Mechanics

 

 

No. of Employees :

26 to 35 employees

 

 

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 & address 

 

La Meccanica Costruzione Macchine Tessili S.p.a.

 

Via Delle Industrie, 174

 

24059 - Urgnano (BG) -IT-

 

 

Summary

 

Fiscal Code

:

01531260162

Legal Form

:

Joint stock company

start of Activities

:

03/05/1984

Equity

:

750.000

Turnover Range

:

6.500.000/7.750.000

Number of Employees

:

from 26 to 35

 

 

Activity

 

General mechanics

Manufacture of machinery for textile, apparel and leather industries

(including spare parts and accessories)

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01531260162

 

Foreign Trade Reg. no. : BG009556 since 19/12/1991

 

Chamber of Commerce no. : 214178 of since 22/05/1984

 

V.A.T. Code : 01531260162

 

Establishment date

: 03/05/1984

Start of Activities

: 03/05/1984

Legal duration

: 31/12/2030

Nominal Capital

: 517.000

 

Subscribed Capital

: 517.000

 

Paid up Capital

: 517.000

 

 


Members

 

 

Gastoldi

Paolino

 

 

 

Born in Urgnano

(BG)

on 08/04/1939

- Fiscal Code : GSTPLN39D08L502U

 

 

 

Residence:

 

Comun Nuovo

, 194

- 24059

Urgnano

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/05/2012

 

 

Board Chairman

15/05/2012

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Gastoldi

Marco

 

 

 

Born in Bergamo

(BG)

on 12/04/1974

- Fiscal Code : GSTMRC74D12A794I

 

 

 

Residence:

 

Rocca

, 76

- 24059

Urgnano

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/05/2012

 

 

Assistant board Chairman

15/05/2012

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Gastoldi

Serena

 

 

 

Born in Urgnano

(BG)

on 28/06/1967

- Fiscal Code : GSTSRN67H68L502X

 

 

 

Residence:

 

Rocca

, 76

- 24059

Urgnano

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/05/2012

 

 

 

 

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

Gastoldi Paolino

Urgnano - IT -

GSTPLN39D08L502U

465.300 .Eur

90,00

Gastoldi Marco

Urgnano - IT -

GSTMRC74D12A794I

25.850 .Eur

5,00

Gastoldi Serena

Urgnano - IT -

GSTSRN67H68L502X

25.850 .Eur

5,00

 

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

(Workshop)

 

 

 

 

 

 

Delle Industrie

, 174

- 24059

- Urgnano

(BG)

- IT -

 

 

 

 

PHONE

: 035893099

 

 

 

 

FAX

: 035893120

 

 

 

 

Employees

: 31

 

Fittings and Equipment for a value of 57.000

Eur

 

Stocks for a value of 1.110.000

Eur

 

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- distributors

 

- direct orders to foreign companies

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- its own agents

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Italy

 

Export is mainly towards:

- Bulgaria

 

- Italy

 

- Austria

 

- France

 

- Greece

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

 

Lavezzo

Lino

 

 

 

Born in Brescia

(BS)

on 24/09/1975

- Fiscal Code : LVZLNI75P24B157Q

 

 

 

Residence:

 

San Lazzaro

, 10

- 24100

Bergamo

(BG)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Genco

Christian

 

 

 

Born in Sarnico

(BG)

on 09/04/1974

- Fiscal Code : GNCCRS74D09I437R

 

 

 

Residence:

 

Garibaldi

, 26

- 24060

Credaro

(BG)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Rota

Massimo

 

 

 

Born in Bergamo

(BG)

on 26/03/1970

- Fiscal Code : RTOMSM70C26A794S

 

 

 

Residence:

 

Broseta

, 24

- 24100

Bergamo

(BG)

- 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

 

The company is active since 1984

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 3,37% in 2011

The operating result in 2011 was positive (1,81%) falling within the field's average.

The amount of the operating result is equal to Eur. 103.656 with a -44,09% drop.

During the latest financial year the gross operating margin amounted to Eur. 397.002 with no sensible increase as against 2010.

The analysis shows a fair financial position as the indebtedness volume is acceptable (3,89) and falling as against the previous year (4,13).

The equity capital is equal to Eur. 597.477 , stable in comparison with the value of the previous year.

Total indebtedness was equal to Eur. 4.155.754 (Eur. 1.487.960 was the value of m/l term debts) while during the financial year 2010 the amount was equal to Eur. 3.436.167.

Available funds are good.

Eur. 313.455 is the value of cash flow during the year 2011

In the last financial year labour cost was of Eur. 1.411.240, with a 20,66% incidence on total costs of production. , whereas the incidence on sales revenues is of 20,45%.

Financial charges have a limited incidence (-0,61%) on sales volume.



Financial Data

 

 

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

6.899.808

Profit (Loss) for the period

20.109

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

8.010.773

Profit (Loss) for the period

59.558

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

7.471.022

Profit (Loss) for the period

46.989




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

695.264

704.543

724.533

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

 

. . Industrial and commercial equipment

 

 

 

. . Other assets

 

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

1.496.715

755.482

782.345

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

 

 

 

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivab due from subsidiaries

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from assoc.comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from third parties

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

119.709

39.709

5.012

Total fixed assets

2.311.688

1.499.734

1.511.890

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

1.110.113

1.165.391

1.278.873

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

1.889.232

1.799.862

1.425.107

. . Beyond 12 months

 

 

 

. . Trade receivables

 

1.539.768

 

. . . . Within 12 months

 

1.539.768

 

. . . . 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

 

178.803

 

. . . . Within 12 months

 

178.803

 

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

 

81.291

 

. . . . Within 12 months

 

81.291

 

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

1.889.232

1.799.862

1.425.107

. 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

341.956

525.529

179.519

Total current assets

3.341.301

3.490.782

2.883.499

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

72.992

26.271

6.478

Total adjustments accounts

72.992

26.271

6.478

TOTAL ASSETS

5.725.981

5.016.787

4.401.867

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

517.000

517.000

517.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

60.368

809

 

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

 

 

 

. Accumulated Profits (Losses)

 

 

-46.180

. Profit( loss) of the year

20.109

59.558

46.989

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

597.477

577.367

517.809

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

 

 

 

Employee termination indemnities

838.918

795.182

727.783

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

2.667.794

2.908.063

2.697.892

. . . . Beyond 12 months

1.487.960

528.104

356.734

. . 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

 

233.562

 

. . . . Within 12 months

 

152.315

 

. . . . Beyond 12 months

 

81.247

 

. . Due to other providers of finance

 

563.327

 

. . . . Within 12 months

 

116.470

 

. . . . Beyond 12 months

 

446.857

 

. . Advances from customers

 

136.866

 

. . . . Within 12 months

 

136.866

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

 

2.327.065

 

. . . . Within 12 months

 

2.327.065

 

. . . . 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

 

53.855

 

. . . . Within 12 months

 

53.855

 

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

 

60.653

 

. . . . Within 12 months

 

60.653

 

. . . . Beyond 12 months

 

 

 

. . Other payables

 

60.839

 

. . . . Within 12 months

 

60.839

 

. . . . Beyond 12 months

 

 

 

Total accounts payable

4.155.754

3.436.167

3.054.626

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

133.832

208.071

101.649

Total adjustment accounts

133.832

208.071

101.649

TOTAL LIABILITIES

5.725.981

5.016.787

4.401.867

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

 

 

15.782

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

6.899.808

8.010.773

7.471.022

. Changes in work in progress

-61.991

-86.589

-147.404

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

96.390

29.470

60.649

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

96.390

29.470

60.649

Total value of production

6.934.207

7.953.654

7.384.267

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

3.571.941

4.237.988

3.870.615

. Services received

1.504.085

1.615.426

 

. Leases and rentals

 

 

1.494.370

. Payroll and related costs

1.411.240

1.453.059

1.428.971

. . Wages and salaries

997.488

1.038.547

1.019.623

. . Social security contributions

317.751

301.012

297.868

. . Employee termination indemnities

96.001

90.392

88.445

. . Pension and similar

 

23.108

 

. . Other costs

 

 

23.035

. Amortization and depreciation

293.346

261.620

249.963

. . Amortization of intangible fixed assets

161.089

154.978

148.824

. . Amortization of tangible fixed assets

132.257

106.642

101.139

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

 

. Changes in raw materials

-6.714

26.893

-7.411

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

56.653

173.251

144.256

Total production costs

6.830.551

7.768.237

7.180.764

Diff. between value and cost of product.

103.656

185.417

203.503

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

8.714

5.375

13.838

. . 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

8.714

 

13.838

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

8.714

 

13.838

. Interest and other financial expense

-50.969

-32.083

-88.082

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

50.969

 

88.082

Total financial income and expense

-42.255

-26.708

-74.244

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

15.306

 

 

. . Gains on disposals

 

 

 

. . Other extraordinary income

15.306

 

 

. Extraordinary expense

 

 

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

 

 

 

Total extraordinary income and expense

15.306

 

 

Results before income taxes

76.707

158.709

129.259

. Taxes on current income

56.598

99.151

82.270

. . current taxes

56.598

99.151

82.270

. . differed taxes(anticip.)

 

 

 

. Net income for the period

20.109

59.558

46.989

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

20.109

59.558

46.989

 

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

0,40

0,30

0,34

0,18

Elasticity Ratio

Units

0,58

0,70

0,66

0,80

Availability of stock

Units

0,19

0,23

0,29

0,24

Total Liquidity Ratio

Units

0,39

0,46

0,36

0,48

Quick Ratio

Units

0,06

0,10

0,04

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

3,89

4,13

4,86

3,25

Self Financing Ratio

Units

0,10

0,12

0,12

0,19

Capital protection Ratio

Units

0,10

0,00

-0,09

0,63

Liabilities consolidation quotient

Units

0,87

0,46

0,40

0,19

Financing

Units

6,96

5,95

5,90

3,80

Permanent Indebtedness Ratio

Units

0,51

0,38

0,36

0,36

M/L term Debts Ratio

Units

0,41

0,26

0,25

0,11

Net Financial Indebtedness Ratio

Units

n.c.

0,47

n.c.

0,63

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,27

1,27

1,06

1,75

Current ratio

Units

1,25

1,20

1,07

1,21

Acid Test Ratio-Liquidity Ratio

Units

0,84

0,80

0,59

0,81

Structure's primary quotient

Units

0,26

0,38

0,34

1,03

Treasury's primary quotient

Units

0,13

0,18

0,07

0,06

Rate of indebtedness ( Leverage )

%

958,36

868,91

850,09

516,42

Current Capital ( net )

Value

673.507

582.719

185.607

422.465

RETURN

 

 

 

 

 

Return on Sales

%

4,54

4,01

3,97

3,35

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

%

3,37

10,32

9,07

5,13

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

%

12,84

27,49

24,96

14,77

Return on Investment ( R.O.I. )

%

1,81

3,70

4,62

4,16

Return/ Sales

%

1,50

2,31

2,72

4,11

Extra Management revenues/charges incid.

%

19,40

32,12

23,09

28,57

Cash Flow

Value

313.455

321.178

296.952

122.482

Operating Profit

Value

103.656

185.417

203.503

144.752

Gross Operating Margin

Value

397.002

447.037

453.466

241.990

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

n.c.

69,20

n.c.

111,85

Debts to suppliers average term

Days

n.c.

143,12

n.c.

128,30

Average stock waiting period

Days

57,92

52,37

61,62

80,43

Rate of capital employed return ( Turnover )

Units

1,21

1,60

1,70

1,08

Rate of stock return

Units

6,22

6,87

5,84

4,45

Labour cost incidence

%

20,45

18,14

19,13

19,12

Net financial revenues/ charges incidence

%

-0,61

-0,33

-0,99

-1,08

Labour cost on purchasing expenses

%

20,66

18,71

19,90

19,02

Short-term financing charges

%

1,23

0,93

2,88

2,68

Capital on hand

%

82,99

62,63

58,92

91,91

Sales pro employee

Value

156.813

250.336

169.795

198.432

Labour cost pro employee

Value

32.073

45.408

32.476

35.779

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.38

UK Pound

1

Rs.82.32

Euro

1

Rs.69.54

 

INFORMATION DETAILS

 

Report Prepared by :

NLM

 

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.