MIRA INFORM REPORT

 

 

Report Date :

02.08.2014

 

IDENTIFICATION DETAILS

 

Name :

CAFFE' PASCUCCI TORREFAZIONE S.P.A.

 

 

Registered Office :

Via Circonvallazione,  16/A,

61010 - Monte Cerignone (PS)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

04.07.1992

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Engaged in Processing of coffee

 

 

No of Employees :

44

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but Correct

 

 

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 01, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderate Low Risk

 

B1

Moderate Risk

 

B2

Moderate High Risk

 

C1

High Risk

 

C2

Very High Risk

 

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 higher. 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 133% of GDP in 2013, but investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2013 economic growth and labor market conditions deteriorated, with growth at -1.8% and unemployment rising to 12.4%, with youth unemployment around 40%. Italy's GDP is now 8% below its 2007 pre-crisis level.

 

 

Source : CIA

 

 


Company name & address

 

Caffe' Pascucci Torrefazione S.p.a.

 

Via Circonvallazione,  16/A

 

61010 - Monte Cerignone  (PS) -IT-

 

 

Summary

 

Fiscal Code

:

01228510416

Legal Form

:

Joint stock company

start of Activities

:

20/11/1992

Equity

:

Over 2.582.254

Turnover Range

:

12.750.000/15.500.000

Number of Employees

:

44

 

 

Activity

 

Engaged in Processing of coffee



Legal Data

 

Legal Form : Joint stock company

Register of Handcraft firms : 44899

 

Register of Handcraft firms : 0044899 of Pesaro since 19/11/1992

 

Fiscal Code : 01228510416

 

Chamber of Commerce no. : 553115 of Bari

 

Chamber of Commerce no. : 174961 of Chieti

 

Chamber of Commerce no. : 288606 of Foggia

 

Chamber of Commerce no. : 197542 of Latina

 

Chamber of Commerce no. : 116884 of Pesaro since 06/08/1992

 

Chamber of Commerce no. : 280690 of Rimini

 

Chamber of Commerce no. : 323499 of Rimini

 

Chamber of Commerce no. : 70924 of Sondrio

 

Firms' Register : PS067-3685 of Pesaro since 19/02/1996

 

V.A.T. Code : 01228510416

 

Establishment date

: 04/07/1992

Start of Activities

: 20/11/1992

Legal duration

: 31/12/2050

Nominal Capital

: 1.360.000

 

Subscribed Capital

: 1.360.000

 

Paid up Capital

: 1.360.000

 



Members

 

Pascucci

Mario

 

 

Born in Sassocorvaro

(PS)

on 05/01/1965

- Fiscal Code : PSCMRA65A05I459T

 

 

Residence:

 

Battelli

, 27

- 61010

Monte Cerignone

(PS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Assistant board Chairman

25/07/2013

 

 

Director

25/07/2013

 

 

 

Prejudicial Events found with cancellations*

 

Legal Mortgage - 19/01/2006. - 3.444 Euro. Event writing-off

  MARCHERISCOSSIONI SPA

 

No Protests registered

 

Pascucci

Francesca

 

 

Born in Sassocorvaro

(PS)

on 20/01/1969

- Fiscal Code : PSCFNC69A60I459Y

 

 

Residence:

 

A. Battelli

, 27

- 61010

Monte Cerignone

(PS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

25/07/2013

 

 



Pascucci

Alberto

 

 

Born in Monte Cerignone

(PS)

on 03/10/1933

- Fiscal Code : PSCLRT33R03F467W

 

 

Residence:

 

A. Battelli

, 25

- 61010

Monte Cerignone

(PS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

25/07/2013

 

 

Director

25/07/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

*Concerns also partially erased events.



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.

 

Pascucci

Mario

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Coffee Partner S.r.l.

Monte Cerignone (PS) - IT -

00859780413

Assistant board Chairman

Active

Registered

Pascucci International Trading Srl

Riccione (RN) - IT -

03879900409

Sole Director

Active

Registered

C.p.s. Bologna S.r.l.

Monte Cerignone (PS) - IT -

02120670415

Sole Director

Withdrawn

Registered

Store S.r.l.

Monte Cerignone (PS) - IT -

02371960416

Sole Director

Active

Registered

 

Pascucci

Alberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

C.p.s. Rimini S.r.l.

Rimini (RN) - IT -

02679300406

Sole 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

Pascucci Mario

Monte Cerignone - IT -

PSCMRA65A05I459T

952.000 .Eur

70,00

Pascucci Francesca

Monte Cerignone - IT -

PSCFNC69A60I459Y

204.000 .Eur

15,00

Pascucci Alberto

Monte Cerignone - IT -

PSCLRT33R03F467W

204.000 .Eur

15,00



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

C.p.s. Rimini S.r.l.

Rimini - IT -

02679300406

5.000 .Eur

50,00

 

 

Active

Montefeltro Holding Company S.r.l.

 

02533670416

1.200 .Eur

2,90

 

 

Active

Coffee Partner S.r.l.

Monte Cerignone - IT -

00859780413

19.604 .Eur

58,00

 

 

Active

Consorzio Riccione Turismo

Riccione - IT -

03585860400

 

 

 

 

Active

Pascucci International Trading Srl

Riccione - IT -

03879900409

110.000 .Eur

100,00

 

 

Active

Store S.r.l.

Monte Cerignone - IT -

02371960416

104.200 .Eur

98,30

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Circonvallazione

, 16/A

- 61010

- Monte Cerignone

(PS)

- IT -

 

-

Branch

(Warehouse)

since 01/09/2012

 

 

 

 

 

 

Castel Del Monte

, 192

- 70033

- Corato

(BA)

- IT -

 

-

Branch

(Warehouse)

since 22/11/2011

 

 

 

 

 

 

Regina Margherita

, 20

- 66010

- Villamagna

(CH)

- IT -

 

-

Branch

(Warehouse)

since 01/03/2014

 

 

 

 

 

 

Di Salsola

, 55

- 71100

- Foggia

(FG)

- IT -

 

-

Branch

(Warehouse)

since 01/03/2014

 

 

 

 

 

 

Anxur

, 90

- 04019

- Terracina

(LT)

- IT -

 

-

Branch

(Warehouse)

since 21/01/2013

 

 

 

 

 

 

Renzo Pasolini

, SN

- 47046

- Misano Adriatico

(RN)

- IT -

 

-

Branch

(Store)

since 01/12/2011

 

 

 

 

 

 

Del Lavoro

, 151/L

- 23020

- Montagna in Valtellina

(SO)

- IT -

 

 

 

 

Employees

: 44

 

 

 

 

Family members

: 3

 

 

 

 

Active partners

: 3

 

Fittings and Equipment for a value of 990.000

Eur

 

Stocks for a value of 1.260.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Tombini

Maria Pia

 

on 25/01/1939

- Fiscal Code : TMBMRP39A65F478H

 

 

Residence:

 

A. Battelli

, 27

- 61010

Monte Cerignone

(PS)

- IT -

 

Ex-Postions

Partner

 

Pascucci

Mario

 

 

Born in Sassocorvaro

(PS)

on 05/01/1965

- Fiscal Code : PSCMRA65A05I459T

 

 

Residence:

 

Battelli

, 27

- 61010

Monte Cerignone

(PS)

- IT -

 

Ex-Postions

Partner

 

Pascucci

Francesca

 

 

Born in Sassocorvaro

(PS)

on 20/01/1969

- Fiscal Code : PSCFNC69A60I459Y

 

 

Residence:

 

A. Battelli

, 27

- 61010

Monte Cerignone

(PS)

- IT -

 

Ex-Postions

Partner

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 1992.

The economic-financial analysis has been made on the base of the b/s of the latest three years.

During the last years, it achieved profits (r.o.e. 2,68% on 2012) with a good increase in turnover (+17,87% in 2012 compared to 2011 and +19,54% in 2011 compared to 2010).

The operating result was positive in the last financial year (5,16%) and in line with the sector's average.

The amount of the operating result for the year 2012 is of Eur. 699.692 increasing if compared to the year 2011.

The gross operating margin of the latest financial year is of Eur. 1.344.147 showing a 21,46% growth.

Company's financial status is balanced since indebtedness is not high (3,46) even though on the increase if compared to 2011.

It's shareholders funds amount to Eur. 2.529.013 on the same levels as the year before.

Total debts recorded amounted to Eur. 10.201.722 (Eur. 823.286 of which were m/l term debts) with no important change.

Bank borrowings' volume is slightly high but the recourse to suppliers' credit is modest which is also lower than the sector average.

Payments are supported by good current assets.

Due from customers average term is high and equal to 139,05 days. and higher than the average of the sector.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 712.264

In the last financial year labour cost was of Eur. 1.422.226, with a 10,39% incidence on total costs of production. , with a 10,52% incidence on turnover.

High incidence of financial charges on turnover.




Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

13.522.660

Profit (Loss) for the period

67.809

 

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

11.472.279

Profit (Loss) for the period

56.045

 

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

9.596.430

Profit (Loss) for the period

39.848


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 31/12/2012 - 12 Mesi - Currency: - Amounts x 1

 

- 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

 

Years

2012

2011

2010

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.

279.000

372.000

 

. . Industrial patent rights

 

755

 

. . Concessions,licenses,trademarks,etc.

113.677

80.668

45.927

. . Goodwill

155.833

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

117.068

60.945

63.852

. Total Intangible Fixed Assets

665.578

514.368

109.779

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

40.548

40.548

40.548

. . Plant and machinery

680.254

679.306

793.469

. . Industrial and commercial equipment

306.711

220.411

275.303

. . Other assets

138.192

146.576

144.493

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

1.165.705

1.086.841

1.253.813

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

1.780.495

1.689.063

1.532.363

. . . Equity invest. in subsidiary companies

1.564.257

1.487.773

1.361.323

. . . Equity invest. in associated companies

201.040

201.040

171.040

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

15.198

250

 

. . 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

1.780.495

1.689.063

1.532.363

Total fixed assets

3.611.778

3.290.272

2.895.955

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

696.936

555.179

398.060

. . Work in progress and semimanufactured

28.428

55.296

84.234

. . Work in progress on order

 

 

 

. . Finished goods

534.434

567.591

497.727

. . Advance payments

 

 

 

. Total Inventories

1.259.798

1.178.066

980.021

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

6.600.440

5.904.540

5.591.348

. . Beyond 12 months

287.634

86.472

100.910

. . Trade receivables

5.223.210

4.291.007

3.694.233

. . . . Within 12 months

5.223.210

4.291.007

3.694.233

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

260.264

229.054

260.480

. . . . Within 12 months

260.264

229.054

260.480

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

214.402

165.752

177.148

. . . . Within 12 months

214.402

165.752

177.148

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

26.050

14.147

147.595

. . . . Within 12 months

 

14.147

147.595

. . . . Beyond 12 months

26.050

 

 

. . Receivables for anticipated taxes

31.090

28.730

31.379

. . . . Within 12 months

2.360

5.029

3.240

. . . . Beyond 12 months

28.730

23.701

28.139

. . Receivables due from third parties

1.133.058

1.262.322

1.381.423

. . . . Within 12 months

900.204

1.199.551

1.308.652

. . . . Beyond 12 months

232.854

62.771

72.771

. Total Credits not held as fixed assets

6.888.074

5.991.012

5.692.258

. FINANCIAL ASSETS

 

 

 

. . Equity invest. in subsidiary comp.

 

 

 

. . Equity invest. in associated companies

 

 

 

. . Equity invest. in holding companies

 

 

 

. . Other equity investments

13.011

10.451

9.806

. . Own shares

 

 

 

. . . Total nominale value

 

 

 

. . Other securities

645.852

460.810

391.037

. Total Financial Assets

658.863

471.261

400.843

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

157.395

133.482

206.286

. . Checks

459.664

455.560

442.267

. . Banknotes and coins

22.991

33.182

74.537

. Total Liquid funds

640.050

622.224

723.090

Total current assets

9.446.785

8.262.563

7.796.212

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

499.204

511.131

447.185

. Other adjustment accounts

 

 

 

Total adjustments accounts

499.204

511.131

447.185

TOTAL ASSETS

13.557.767

12.063.966

11.139.352

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

1.360.000

1.360.000

1.360.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

59.421

56.619

54.627

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

1.041.783

988.541

950.686

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

67.809

56.045

39.848

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

2.529.013

2.461.205

2.405.161

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

74.555

78.506

107.438

. . Other funds

 

 

 

Total Reserves for Risks and Charges

74.555

78.506

107.438

Employee termination indemnities

380.222

317.712

268.507

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

9.378.436

8.157.320

7.495.887

. . . . Beyond 12 months

823.286

642.035

414.331

. . 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

5.782.493

4.497.828

4.054.475

. . . . Within 12 months

5.148.022

4.164.129

3.784.769

. . . . Beyond 12 months

634.471

333.699

269.706

. . Due to other providers of finance

50.557

77.719

61.711

. . . . Within 12 months

25.357

27.330

32.625

. . . . Beyond 12 months

25.200

50.389

29.086

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

2.315.870

2.473.435

2.014.660

. . . . Within 12 months

2.315.870

2.473.435

2.014.660

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

64.761

22.923

42.294

. . . . Within 12 months

64.761

22.923

42.294

. . . . 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

1.017.490

784.873

830.126

. . . . Within 12 months

853.875

526.926

714.587

. . . . Beyond 12 months

163.615

257.947

115.539

. . Due to social security and welfare inst.

77.685

89.498

55.989

. . . . Within 12 months

77.685

89.498

55.989

. . . . Beyond 12 months

 

 

 

. . Other payables

892.866

853.079

850.963

. . . . Within 12 months

892.866

853.079

850.963

. . . . Beyond 12 months

 

 

 

Total accounts payable

10.201.722

8.799.355

7.910.218

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

372.255

407.188

448.028

Total adjustment accounts

372.255

407.188

448.028

TOTAL LIABILITIES

13.557.767

12.063.966

11.139.352

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

 

377.804

330.683

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

13.522.660

11.472.279

9.596.430

. Changes in work in progress

451.086

-28.938

21.929

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

417.747

325.559

184.370

. . Contributions for operating expenses

49.768

5.621

5.621

. . Different income and revenues

367.979

319.938

178.749

Total value of production

14.391.493

11.768.900

9.802.729

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

7.119.455

6.061.535

4.046.540

. Services received

 

 

 

. Leases and rentals

3.933.702

3.443.530

3.398.277

. Payroll and related costs

1.422.226

1.200.435

1.077.492

. . Wages and salaries

1.037.923

874.187

787.867

. . Social security contributions

307.335

256.236

230.637

. . Employee termination indemnities

76.968

70.012

58.988

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

644.455

605.825

458.465

. . Amortization of intangible fixed assets

149.328

122.205

22.959

. . Amortization of tangible fixed assets

469.575

462.030

418.127

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

25.552

21.590

17.379

. Changes in raw materials

369.354

-226.983

-17.549

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

202.609

183.727

362.999

Total production costs

13.691.801

11.268.069

9.326.224

Diff. between value and cost of product.

699.692

500.831

476.505

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

107

35

17

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

107

35

17

. Other financial income

31.143

41.044

34.417

. . Financ.income from receivables

20.597

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

20.597

 

 

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

 

 

 

. . Financ.income from secur. cur.assets

7.521

2.429

776

. . Financ.income other than the above

3.025

38.615

33.641

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

3.025

38.615

33.641

. Interest and other financial expense

-481.555

-347.746

-276.654

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

481.555

347.746

276.654

Total financial income and expense

-450.305

-306.667

-242.220

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

96.500

53.828

8.690

. . Gains on disposals

 

 

 

. . Other extraordinary income

96.500

53.828

8.690

. Extraordinary expense

-90.043

-11.361

-16.817

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-90.043

-11.361

-16.817

Total extraordinary income and expense

6.457

42.467

-8.127

Results before income taxes

255.844

236.631

226.158

. Taxes on current income

188.035

180.586

186.310

. . current taxes

188.035

195.399

185.472

. . differed taxes(anticip.)

 

-14.813

838

. Net income for the period

67.809

56.045

39.848

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

67.809

56.045

39.848

 

RATIOS

Value Type

as at 31/12/2012

as at 31/12/2011

as at 31/12/2010

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,27

0,27

0,26

0,36

Elasticity Ratio

Units

0,70

0,68

0,70

0,58

Availability of stock

Units

0,09

0,10

0,09

0,12

Total Liquidity Ratio

Units

0,60

0,59

0,61

0,42

Quick Ratio

Units

0,10

0,09

0,10

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

3,46

3,06

2,82

2,08

Self Financing Ratio

Units

0,19

0,20

0,22

0,22

Capital protection Ratio

Units

0,44

0,42

0,42

0,66

Liabilities consolidation quotient

Units

0,13

0,12

0,09

0,27

Financing

Units

4,03

3,58

3,29

3,08

Permanent Indebtedness Ratio

Units

0,28

0,28

0,28

0,46

M/L term Debts Ratio

Units

0,09

0,08

0,06

0,12

Net Financial Indebtedness Ratio

Units

2,05

1,61

1,41

0,69

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,03

1,04

1,07

1,16

Current ratio

Units

1,01

1,01

1,04

1,14

Acid Test Ratio-Liquidity Ratio

Units

0,87

0,87

0,91

0,86

Structure's primary quotient

Units

0,70

0,75

0,83

0,68

Treasury's primary quotient

Units

0,14

0,13

0,15

0,02

Rate of indebtedness ( Leverage )

%

536,09

490,17

463,14

438,55

Current Capital ( net )

Value

68.349

105.243

300.325

177.800

RETURN

 

 

 

 

 

Return on Sales

%

5,27

5,77

5,19

4,57

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

%

2,68

2,28

1,66

4,28

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

%

10,12

9,61

9,40

11,42

Return on Investment ( R.O.I. )

%

5,16

4,15

4,28

3,74

Return/ Sales

%

5,17

4,37

4,97

3,72

Extra Management revenues/charges incid.

%

9,69

11,19

8,36

25,24

Cash Flow

Value

712.264

661.870

498.313

140.498

Operating Profit

Value

699.692

500.831

476.505

117.422

Gross Operating Margin

Value

1.344.147

1.106.656

934.970

261.449

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

139,05

134,65

138,59

110,74

Debts to suppliers average term

Days

77,54

94,55

99,47

117,18

Average stock waiting period

Days

33,54

36,97

36,76

43,75

Rate of capital employed return ( Turnover )

Units

1,00

0,95

0,86

0,99

Rate of stock return

Units

10,73

9,74

9,79

8,23

Labour cost incidence

%

10,52

10,46

11,23

15,09

Net financial revenues/ charges incidence

%

-3,33

-2,67

-2,52

-1,50

Labour cost on purchasing expenses

%

10,39

10,65

11,55

14,79

Short-term financing charges

%

4,72

3,95

3,50

2,72

Capital on hand

%

100,26

105,16

116,08

100,97

Sales pro employee

Value

307.333

310.061

290.800

231.895

Labour cost pro employee

Value

32.323

32.444

32.651

32.825

 

 

Market / Territory Data

 

Population living in the province

:

1.518.780

Population living in the region

:

0

Number of families in the region

:

0

 

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

 

- per food products

:

0

- per non food products

:

0

- per energy consume

:

0



Sector Data

 

The values are calculated on a base of 335 significant companies.

The companies cash their credits on an average of 111 dd.

The average duration of suppliers debts is about 117 dd.

The sector's profitability is on an average of 4,57%.

The labour cost affects the turnover in the measure of 15,09%.

Goods are held in stock in a range of 44 dd.

The difference between the sales volume and the resources used to realize it is about 0,99.

The employees costs represent the 14,79% of the production costs.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.85

UK Pound

1

Rs.102.69

Euro

1

Rs.81.46

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

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.