MIRA INFORM REPORT

           

 

 

Report Date :

18.05.2013

 

IDENTIFICATION DETAILS

 

Name :

PARESA S.P.A.

 

 

Registered Office :

Via Romea, 655,

47522 - Cesena (FO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

04.07.1994

 

 

Com. Reg. No.:

FO-2001-5455 of since 20/02/2001

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacturer of structural metal products

 

 

No. of Employees :

201 to 250

 

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 – 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 & address

 

Paresa S.p.a.

 

Via Romea, 655

 

47522 - Cesena (FO) -IT-

 

 

Summary

 

Fiscal Code

:

04213380373

Legal Form

:

Joint stock company

start of Activities

:

11/10/1995

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

from 201 to 250

 

 

Activity

 

Manufacture of structural metal products

Manufacture of metal tanks, reservoirs, radiators and containers



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 04213380373

 

Foreign Trade Reg. no. : FO018405 since 29/03/2006

 

Chamber of Commerce no. : 355588 of since 27/10/1994 until 24/11/2000

 

Chamber of Commerce no. : 261233 of since 02/11/1995

 

Firms' Register : BO006-64720 of since 19/02/1996

 

Firms' Register : FO-2001-5455 of since 20/02/2001

 

V.A.T. Code : 03191980402

 

Foundation date

: 04/07/1994

Establishment date

: 04/07/1994

Start of Activities

: 11/10/1995

Legal duration

: 31/12/2050

Nominal Capital

: 5.000.000

 

Subscribed Capital

: 5.000.000

 

Paid up Capital

: 5.000.000

 



Members

 


Pricewaterhousecoopers S.p.a. In Breve

Pwc

 

 

 

 

Residence:

 

Monte Rosa

, 91

- 20149

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

04/04/2013

 

 



Cedioli

Raffaele

 

 

Born in Cesena

(FO)

on 08/10/1966

- Fiscal Code : CDLRFL66R08C573A

 

 

Residence:

 

Cerchia Di S.egidio

, 2423

- 47023

Cesena

(FO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Technical Manager

 

 

 



Ballatore

Tommaso

 

 

Born in Pantelleria

(TP)

on 20/09/1952

- Fiscal Code : BLLTMS52P20G315O

 

 

Residence:

 

Giuseppe Verdi

, 111

- 60019

Senigallia

(AN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Institor

26/11/2007

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Cavicchi

Gaetano

 

 

Born in Cento

(FE)

on 17/03/1954

- Fiscal Code : CVCGTN54C17C469M

 

 

Residence:

 

Biancolina

, 1/E

- 40017

San Giovanni in Persiceto

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

31/05/2010

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Palladino

Alberto

 

 

Born in Pavia

(PV)

on 12/11/1936

- Fiscal Code : PLLLRT36S12G388X

 

 

Residence:

 

Settecrociari

, 3989

- 47023

Cesena

(FO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

04/04/2013

 

 

Technical Manager

 

 

 

 

No Prejudicial events are reported

 

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.

 

Palladino

Alberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

PARESA - S.P.A.

Roncofreddo (FO) - IT -

00744500406

Technical Manager

Withdrawn

Registered

Paresa Real Estate S.r.l.

Cesena (FO) - IT -

03831600402

Sole Director

Withdrawn

Registered

Ayrion S.p.a.

Cesena (FO) - IT -

03974570404

Director

Active

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

Palladino Alberto

Cesena - IT -

PLLLRT36S12G388X

2.900.000 .Eur

58,00

Palladino Lorenza

Cesena - IT -

PLLLNZ66S42H501G

750.000 .Eur

15,00

Palladino Marco

Cesena - IT -

PLLMRC70M07A944W

750.000 .Eur

15,00

D.a. Realty Srl

 

03838750408

600.000 .Eur

12,00



Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

Paresa Real Estate S.r.l.

Cesena - IT -

03831600402

100.000 .Eur

100,00

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 04/07/1994

 

 

 

 

 

 

Romea

, 655

- 47023

- Cesena

(FO)

- IT -

 

 

 

 

PHONE

: 0547609411

 

-

Branch

(Factory)

since 11/10/1995

until 24/11/2000

 

 

 

 

 

 

Del Savio

, 155

- 47020

- Roncofreddo

(FO)

- IT -

 

-

Branch

(Yard)

since 20/04/2011

 

 

 

 

 

Uitbreidingstraat

, 84

- 02600

- Berchem, Antwerp

(EE)

- BE -

 

-

Branch

(Yard)

since 03/12/2007

 

 

 

 

 

Lagja Lef Sallata,

, Loc: RRUGA SADIK ZOTAJ

- Vlore

(EE)

- AL -

 

-

Branch

(Yard)

since 04/03/2008

 

 

 

 

 

P.o. Box 381 Dammam 31411

- Kingdom Of Saudi Arabia

(EE)

- SA -

 

-

Branch

(Yard)

since 28/01/2010

 

 

 

 

 

Rue De Timgad Hydra

, 11

- 16405

- Alger

(EE)

- DZ -

 

-

Branch

(Yard)

since 03/12/2007

 

 

 

 

 

74 Rue Jean Jores

- Casablanca

(EE)

- MA -

 

 

 

 

Employees

: 206

 

Fittings and Equipment for a value of 2.700.000

Eur

 

Stocks for a value of 31.410.000

Eur

 

Work in progress for a value of 30.490.000

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 sells mainly to converting industries.

 

Purchase terms: 60-90-120 days.

Payments are settled by cash order and drafts.

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

21/12/1994

 

EX-MEMBERS / EX-POSITIONS:

 

Palladino

Alberto

 

 

Born in Pavia

(PV)

on 12/11/1936

- Fiscal Code : PLLLRT36S12G388X

 

 

Residence:

 

Settecrociari

, 3989

- 47023

Cesena

(FO)

- IT -

 

Ex-Postions

Sole Director

Technical Manager

Person in charge

 

Andriani

Antonio

 

 

Born in Taranto

(TA)

on 17/04/1950

- Fiscal Code : NDRNTN50D17L049Q

 

 

Residence:

 

Della Vittoria

, 10

- 60036

Montecarotto

(AN)

- IT -

 

Ex-Postions

Attorney with special power

 

Godoli

Federica

 

 

Born in Bologna

(BO)

on 16/03/1970

- Fiscal Code : GDLFRC70C56A944J

 

 

Residence:

 

Valle Di Preda

, 13

- 40135

Bologna

(BO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Godoli

Maurizio

 

 

Born in Forli'

(FO)

on 04/06/1941

- Fiscal Code : GDLMRZ41H04D704C

 

 

Residence:

 

Valle Di Preda

, 13

- 40135

Bologna

(BO)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Pugliese

Walter

 

 

Born in Alessandria

(AL)

on 14/03/1967

- Fiscal Code : PGLWTR67C14A182M

 

 

Residence:

 

Boschetti

, 1

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Godoli

Luciano Leonello

 

 

Born in Bologna

(BO)

on 16/10/1967

- Fiscal Code : GDLLNL67R16A944O

 

 

Residence:

 

Valle Di Preda

, 13

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Della Casa

Carlo

 

 

Born in Bologna

(BO)

on 28/08/1941

- Fiscal Code : DLLCRL41M28A944W

 

 

Residence:

 

Martiri Di Pizzocalvo

, 107

- 40068

San Lazzaro di Savena

(BO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Foschini

Fabrizio

 

 

Born in Russi

(RA)

on 11/11/1957

- Fiscal Code : FSCFRZ57S11H642I

 

 

Residence:

 

Pontebuco

, 56

- 40068

San Lazzaro di Savena

(BO)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

Temporary Auditor

 

Gatti

Carla

 

 

Born in Bologna

(BO)

on 08/11/1958

- Fiscal Code : GTTCRL58S48A944D

 

 

Residence:

 

Solferino

, 7

- 20121

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor



CEASINGS/INCORPORATIONS/MERGES:

 

Splitting-up project and setting-up of new co

 

 

Date

Merging/Splitting-up Project-New Company:

24/09/2001

 

Splitting-up project and setting-up of new co

 

 

Date

Merging/Splitting-up Project-New Company:

14/06/2007

 

Splitting-up and setting-up of a new company

 

 

 

Ulisse S.r.l.

 

 

 

Padre Vicinio Da Sarsina

, 42

, 47521

, Cesena

(FO)

- IT -

 

 

Fiscal Code: 03691100402

 

 

Date

Splitting-up:

19/10/2007

 

The firm took over the activity of

 

 

 

Tmi s.r.l. In Liquidazione

 

 

, 30037

, Scorze'

(VE)

- IT -

 

 

Fiscal Code: 03011370271

 

 

Date

:

23/01/2003



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 1995.

The analysis is based on the latest 3 balance sheets.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 7,68% in 2011 with a stable trend in the turnover.

The return on Investment in the last financial year was positive (3,7%) and in line with the sector's average.

The amount of the operating result for the year 2011 is of Eur. 2.854.318 on stable levels if compared to the previous year.

The economic management produced a gross operating margin of Eur. 4.363.729 , stable if compared to the year before.

The financial position is not well balanced as the volume of debts is fairly remarkable if compared to shareholder's equity, in fact total debts are 5,09 increasing as against 2010.

The equity capital is equal to Eur. 10.611.615 on stable levels.

Total indebtedness was equal to Eur. 65.977.519 (Eur. 3.747.000 was the value of m/l term debts) showing a stable trend as opposed to 2010 (Eur. 58.132.639).

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

Liquidity is not excellent.

As far as the collection of credit goes, the average is high (159,18 days). even higher than the average of the specific sector.

2011 financial year closed with a cash flow of Eur. 2.264.179

Labour cost amounts to Eur. 18.663.576, with a 38,28% incidence on production costs. , with a 48,65% incidence on turnover.

If compared to the sales volume (-0,4%), the impact of the financial charges is limited.

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

38.363.786

Profit (Loss) for the period

814.768

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

36.411.713

Profit (Loss) for the period

1.406.461

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

53.737.415

Profit (Loss) for the period

1.084.153

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

57.369.588

Profit (Loss) for the period

1.006.636

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1)

 

Item Type

Value

Sales

38.455.892

Profit (Loss) for the period

397.383



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

62.160

73.279

84.400

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

217.078

375.088

407.102

. Total Intangible Fixed Assets

279.238

448.367

491.502

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

10.852.771

10.434.202

9.578.405

. . Plant and machinery

2.460.973

1.392.911

646.405

. . Industrial and commercial equipment

239.312

112.214

130.808

. . Other assets

823.730

1.221.656

1.352.885

. . Assets under construction and advances

 

 

113.712

. Total Tangible fixed assets

14.376.786

13.160.983

11.822.215

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

320.146

262.496

152.260

. . . Equity invest. in subsidiary companies

161.309

213.809

100.000

. . . Equity invest. in associated companies

157.650

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

1.187

48.687

52.260

. . Financial receivables

318.783

280.829

229.319

. . . . Within 12 months

 

280.829

 

. . . . Beyond 12 months

318.783

 

229.319

. . . 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

318.783

280.829

229.319

. . . . Within 12 months

 

280.829

 

. . . . Beyond 12 months

318.783

 

229.319

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

638.929

543.325

381.579

Total fixed assets

15.294.953

14.152.675

12.695.296

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

928.158

987.603

945.402

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

30.485.863

18.670.793

7.311.600

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

31.414.021

19.658.396

8.257.002

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

17.334.419

18.949.826

11.879.167

. . Beyond 12 months

 

 

 

. . Trade receivables

16.963.530

17.484.733

11.633.605

. . . . Within 12 months

16.963.530

17.484.733

11.633.605

. . . . 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

218.013

1.202.473

81.844

. . . . Within 12 months

218.013

1.202.473

81.844

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

152.876

262.620

163.718

. . . . Within 12 months

152.876

262.620

163.718

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

17.334.419

18.949.826

11.879.167

. 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

5.000.000

4.500.000

 

. Total Financial Assets

5.000.000

4.500.000

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

8.060.902

11.768.511

10.867.379

. . Checks

 

 

 

. . Banknotes and coins

104.302

100.168

138.981

. Total Liquid funds

8.165.204

11.868.679

11.006.360

Total current assets

61.913.644

54.976.901

31.142.529

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

5.673

20.630

18.761

Total adjustments accounts

5.673

20.630

18.761

TOTAL ASSETS

77.214.270

69.150.206

43.856.586

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

2.000.000

2.000.000

2.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

4.940.984

4.940.984

4.940.984

. Legal reserve

299.523

229.200

174.992

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

2.556.340

1.825.686

1.302.218

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

814.768

1.406.461

1.084.153

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

10.611.615

10.402.331

9.502.347

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

239.036

179.036

136.536

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

239.036

179.036

136.536

Employee termination indemnities

329.309

388.510

476.308

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

62.230.519

52.116.764

27.441.379

. . . . Beyond 12 months

3.747.000

6.015.875

6.252.326

. . 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

6.057.750

8.523.781

8.511.228

. . . . Within 12 months

2.310.750

2.507.906

2.258.902

. . . . Beyond 12 months

3.747.000

6.015.875

6.252.326

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

48.769.458

36.107.416

16.150.881

. . . . Within 12 months

48.769.458

36.107.416

16.150.881

. . . . Beyond 12 months

 

 

 

. . Trade payables

8.621.179

11.452.085

6.587.408

. . . . Within 12 months

8.621.179

11.452.085

6.587.408

. . . . 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

878.453

586.513

1.000.352

. . . . Within 12 months

878.453

586.513

1.000.352

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

710.969

561.428

472.426

. . . . Within 12 months

710.969

561.428

472.426

. . . . Beyond 12 months

 

 

 

. . Other payables

939.710

901.416

971.410

. . . . Within 12 months

939.710

901.416

971.410

. . . . Beyond 12 months

 

 

 

Total accounts payable

65.977.519

58.132.639

33.693.705

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

56.791

47.690

47.690

Total adjustment accounts

56.791

47.690

47.690

TOTAL LIABILITIES

77.214.270

69.150.206

43.856.586

 

 

 

 

 

 

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

38.363.786

36.411.713

53.737.415

. Changes in work in progress

 

 

-20.387.780

. Changes in semi-manufact. products

11.815.070

11.359.193

 

. Capitalization of internal work

1.263.356

123.993

92.917

. Other income and revenues

169.374

253.099

672.074

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

169.374

253.099

672.074

Total value of production

51.611.586

48.147.998

34.114.626

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

10.650.472

18.586.991

9.909.536

. Services received

16.784.860

11.133.962

6.361.671

. Leases and rentals

967.977

798.511

851.668

. Payroll and related costs

18.663.576

13.480.740

12.373.666

. . Wages and salaries

14.723.269

10.232.673

9.233.967

. . Social security contributions

3.314.112

2.725.951

2.651.768

. . Employee termination indemnities

559.720

516.130

483.541

. . Pension and similar

 

 

 

. . Other costs

66.475

5.986

4.390

. Amortization and depreciation

1.449.411

1.367.863

1.295.773

. . Amortization of intangible fixed assets

171.650

133.065

131.678

. . Amortization of tangible fixed assets

1.192.291

1.145.359

1.107.320

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

85.470

89.439

56.775

. Changes in raw materials

59.445

-36.234

813.161

. Provisions to risk reserves

 

 

 

. Other provisions

60.000

42.500

25.000

. Other operating costs

121.527

141.197

112.188

Total production costs

48.757.268

45.515.530

31.742.663

Diff. between value and cost of product.

2.854.318

2.632.468

2.371.963

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

283.950

152.069

93.161

. . Financ.income from receivables

 

 

93.161

. . . 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

-438.051

-132.274

-275.980

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

161.840

Total financial income and expense

-154.101

19.795

-182.819

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

 

 

 

. . Gains on disposals

 

 

 

. . Other extraordinary income

 

 

 

. Extraordinary expense

-514.197

 

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-514.197

 

 

Total extraordinary income and expense

-514.197

 

 

Results before income taxes

2.186.020

2.652.263

2.189.144

. Taxes on current income

1.371.252

1.245.802

1.104.991

. . current taxes

1.371.252

1.245.802

1.104.991

. . differed taxes(anticip.)

 

 

 

. Net income for the period

814.768

1.406.461

1.084.153

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

814.768

1.406.461

1.084.153

 

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

0,20

0,20

0,29

0,23

Elasticity Ratio

Units

0,80

0,80

0,71

0,73

Availability of stock

Units

0,41

0,28

0,19

0,18

Total Liquidity Ratio

Units

0,39

0,51

0,52

0,50

Quick Ratio

Units

0,17

0,24

0,25

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

5,09

3,87

1,73

2,39

Self Financing Ratio

Units

0,14

0,15

0,22

0,22

Capital protection Ratio

Units

0,73

0,67

0,68

0,72

Liabilities consolidation quotient

Units

0,07

0,12

0,25

0,23

Financing

Units

6,22

5,59

3,55

3,17

Permanent Indebtedness Ratio

Units

0,19

0,24

0,37

0,39

M/L term Debts Ratio

Units

0,05

0,09

0,15

0,13

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

1,30

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,96

1,19

1,28

1,56

Current ratio

Units

0,99

1,05

1,13

1,22

Acid Test Ratio-Liquidity Ratio

Units

0,49

0,68

0,83

0,87

Structure's primary quotient

Units

0,69

0,74

0,75

0,86

Treasury's primary quotient

Units

0,21

0,31

0,40

0,04

Rate of indebtedness ( Leverage )

%

727,64

664,76

461,53

448,01

Current Capital ( net )

Value

-316.875

2.860.137

3.701.150

486.040

RETURN

 

 

 

 

 

Return on Sales

%

5,90

7,62

4,43

3,43

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

%

7,68

13,52

11,41

3,96

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

%

20,60

25,50

23,04

11,84

Return on Investment ( R.O.I. )

%

3,70

3,81

5,41

4,25

Return/ Sales

%

7,44

7,23

4,41

4,11

Extra Management revenues/charges incid.

%

28,55

53,43

45,71

17,23

Cash Flow

Value

2.264.179

2.774.324

2.379.926

187.008

Operating Profit

Value

2.854.318

2.632.468

2.371.963

225.589

Gross Operating Margin

Value

4.363.729

4.042.831

3.667.986

370.750

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

159,18

172,87

77,94

119,80

Debts to suppliers average term

Days

109,27

135,09

138,50

120,31

Average stock waiting period

Days

294,78

194,36

55,32

63,58

Rate of capital employed return ( Turnover )

Units

0,50

0,53

1,23

1,04

Rate of stock return

Units

1,22

1,85

6,51

5,63

Labour cost incidence

%

48,65

37,02

23,03

16,99

Net financial revenues/ charges incidence

%

-0,40

0,05

-0,34

-1,67

Labour cost on purchasing expenses

%

38,28

29,62

38,98

17,79

Short-term financing charges

%

0,66

0,23

0,82

3,19

Capital on hand

%

201,27

189,91

81,61

95,87

Sales pro employee

Value

172.809

192.654

279.882

200.447

Labour cost pro employee

Value

84.070

71.326

64.446

34.557

 

 

Market / Territory Data

 

Population living in the province

:

371.318

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

Monthly family expenses average in the region (in Eur..) :

 

- per food products

:

425

- per non food products

:

2.063

- per energy consume

:

143



Sector Data

 

The values are calculated on a base of 441 significant companies.

The companies cash their credits on an average of 120 dd.

The average duration of suppliers debts is about 120 dd.

The sector's profitability is on an average of 3,43%.

The labour cost affects the turnover in the measure of 16,99%.

Goods are held in stock in a range of 64 dd.

The difference between the sales volume and the resources used to realize it is about 1,04.

The employees costs represent the 17,79% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 18.860 protested subjects are found; in the province they count to 1.674.

The insolvency index for the region is 0,46, , while for the province it is 0,46.

Total Bankrupt companies in the province : 607.

Total Bankrupt companies in the region : 14.698.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.89

UK Pound

1

Rs.83.66

Euro

1

Rs.70.58

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

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.