MIRA INFORM REPORT

Report Date :

26.08.2014

IDENTIFICATION DETAILS

Name :	FAHER HERRAMIENTA INDUSTRIAL SL

Registered Office :	C/ Capelamendi, 14. - Vitoria-Gasteiz - 01013 - Alava

Country :	Spain

Financials (as on) :	31.12.2013

Date of Incorporation :	09.04.2008

Legal Form :	Private Company

Line of Business :	Manufacture of tools

No of Employees :	01

RATING & COMMENTS

MIRA’s Rating :

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)

Spain

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

SPAIN ECONOMIC OVERVIEW

Spain experienced a prolonged recession in the wake of the global financial crisis. GDP contracted by 3.7% in 2009, ending a 16-year growth trend, and continued contracting through most of 2013. Economic growth resumed in late 2013, albeit only modestly, as credit contraction in the private sector, fiscal austerity, and high unemployment continued to weigh on domestic consumption and investment. Exports, however, have been resilient throughout the economic downturn, partially offsetting declines in domestic consumption and helped to bring Spain's current account into surplus in 2013 for the first time since 1986. The unemployment rate rose from a low of about 8% in 2007 to more than 26% in 2013, straining Spain's public finances as spending on social benefits increased while tax revenues fell. Spain’s budget deficit peaked at 11.4% of GDP in 2009. Spain gradually reduced the deficit to just under 7% of GDP in 2013, slightly above the 6.5% target negotiated between Spain and the EU. Public debt has increased substantially – from 60.1% of GDP in 2010 to 93.4% in 2013. Rising labor productivity, moderating labor costs, and lower inflation have helped to improve foreign investor interest in the economy and to reduce government borrowing costs. The government's ongoing efforts to implement reforms - labor, pension, health, tax, and education - are aimed at supporting investor sentiment. The government also has shored up struggling banks exposed to Spain's depressed domestic construction and real estate sectors by successfully completing an EU-funded restructuring and recapitalization program in December 2013.

Source : CIA

EXECUTIVE SUMMARY

Name:

FAHER HERRAMIENTA INDUSTRIAL SL

NIF / Fiscal code:

B01441880

Status:

ACTIVE

Incorporation Date:

09/04/2008

Register Data

Last Publication in BORME:

27/07/2011 [Annual accounts' deposit]

Last Published Account Deposit:

2013

Share Capital:

10.000

Localization:

C/ CAPELAMENDI, 14. - VITORIA-GASTEIZ - 01013 - ALAVA

Telephone - Fax - Email - Website:

Ph.:. 945289049 Email. faherma@faherma.com Website. www.faherma.com

Activity:

NACE:

2573 - Manufacture of tools

Registered Trademarks:

Audited / Opinion:

Tenders and Awards:

0 for a total cost of 0

Subsidies:

0 for a total cost of 0

Quality Certificate:

Defaults, Legal Claims and Insolvency Proceedings :

Number

Amount (€)

Most Recent Entry

Insolvency Proceedings, Bankruptcy and Suspension of Payments

Unpublished

---

Defaults on debt with Financial Institutions and Large Companies

None

---

Judicial Claims (Notices, Executive Proceedings, Attachments, Auctions, Bad Debt)

None

---

Proceedings heard by the Civil Court

Unpublished

---

Proceedings heard by the Labour Court

Unpublished

---

Partners:

FAHERMA SL

100 %

Identification

Social Denomination:

FAHER HERRAMIENTA INDUSTRIAL SL

NIF / Fiscal code:

B01441880

Corporate Status:

ACTIVE

Start of activity:

2008

Registered Office:

C/ CAPELAMENDI, 14.

Locality:

VITORIA-GASTEIZ

Province:

ALAVA

Postal Code:

01013

Telephone:

945289049

Fax:

945271700

Website:

www.faherma.com

Email:

faherma@faherma.com

Interviewed Person:

Administración Faherma.

Activity

NACE:

2573

Additional Information:

Industrial supplies in general.

Additional Address:

Headquarters, offices, and other units.

Franchise:

Import / export:

IMPORTS / EXPORTS

Future Perspective:

Consolidation

Industry situation:

Maturity

Number of Employees

Year

No. of employees

Established

Incidentals

2014

Chronological Summary

Year

Act

2008

Appointments/ Re-elections (1) Company Formation (1) Declaration of Sole Propietorship (1)

2009

Accounts deposit (ejer. 2008)

2010

Accounts deposit (ejer. 2009)

2011

Accounts deposit (ejer. 2010)

2012

Accounts deposit (ejer. 2011)

2013

Accounts deposit (ejer. 2012)

2014

Accounts deposit (ejer. 2013)

Breakdown of Owners' Equity

Registered Capital:

10.000

Paid up capital:

10.000

Updated Evolution of the Subscribed and Paid-in Capital

Publishing Date

Registration Type

Capital Subscribed

Paid up capital

Underwritten result

Disbursed Result

14/05/2008

Company Formation

10.000

Active Social Bodies

Post published

Social Body's Name

Appointment Date

Other Positions in this Company

SINGLE PARTNER

FAHERMA SL

14/05/2008

JOINT MANAGER

CERRATO LECHON BASILIO

14/05/2008

PALACIOS SIERRA MARIA EVA

14/05/2008

Executive board

Post

NIF

Name

ADMINISTRATOR

BASILIO CERRATO LECHON

ADMINISTRATOR

MARIA EVA PALACIOS SIERRA

Defaults, Legal Claims and Insolvency Proceedings

Section enabling assessment of the degree of compliance of the company queried with its payment obligations. It provides information on the existence and nature of all stages of Insolvency and Legal Proceedings published with reference to the Company in the country's various Official Bulletins and national newspapers, as well Defaults Registered in the main national credit bureaus (ASNEF Industrial and RAI ).

> Summary

Chronological summary

Number of Publications

Amount (_)

Start date

End date

Insolvency Proceedings, Bankruptcy and Suspension of Payments

Unpublished

---

Request/Declaration

---

date

Proceedings

---

Resolution

---

Defaults on debt with Financial Institutions and Large Companies

Bank and Commercial Delinquency

None

Status: Friendly

---

Status: Pre-Litigation

---

Status: Litigation

---

Status: Non-performing

---

Status: insolvency proceedings, bankruptcy and suspension of payments

---

Other status

---

Legal and Administrative Proceedings

Unpublished

---

Notices of defaults and enforcement

---

Seizures

---

Auctions

---

Declarations of insolvency and bad debt

---

Proceedings heard by the Civil Court

Unpublished

---

Proceedings heard by the Labour Court

Unpublished

---

> Basis for rating

Positive Factors

Adverse Factors

No judicial claims have been detected in the Official Gazettes, regarding any Entity's outstanding debts with the Tax Bureau or Social Security administrations, as submitted by Courts of the various court jurisdictions.

No irregular payment performance has been detected based on information obtained from credit bureaus.

It has financial profitability.. FAHER HERRAMIENTA INDUSTRIAL SLobtains financial return as a consequence of an investment in its own resources which, a priori, might improve its financial and economic situation.

It presents a efficient productivity. Gross margin shows adequate efficiency of the company in the variable costs associated with production.

Sales profitability. The volume of business generated during the financial year was adjusted to cover the expenses before considering the tax effect.

FAHER HERRAMIENTA INDUSTRIAL SL it presents an excessive indebtedness that may compromise their balance sheet.

The current debt represents a 80.20 of the financial structure. In principle, a decrease in this ratio would indicate an improvement in the short-term financial situation.

The company denotes a special dependence short-term financing which, a priori, could cause problems of short-term solvency.

It is in a Development stage. It has scarce experience in the Sector, characterized by not having yet achieved a strong market position.

Possible difficulty accessing financing. Uncertainties about economic recovery will hinder access to credit for new projects or for obtaining the liquidity necessary for short-term needs.

Probability of default

> Probabilidad Estimada de Impago para los próximos 12 meses: 1.262 %

> Latest Rating Changes :

Sector in which comparison is carried out :

257 Manufacture of cutlery, tools and general hardware

Relative Position:

Credit quality is superior to that of other companies in the same sector.

The company's comparative analysis with the rest of the companies that comprise the sector, shows the company holds a better position with regard to the probability of non-compliance.

The 91.00% of the companies of the sector FAHER HERRAMIENTA INDUSTRIAL SL belongs to show a higher probability of non-compliance.

The probability of the company's non-compliance with its payment obligations within deadlines estimated by our qualifications models is 1.262%.

In the event they fail to comply with the payment, the seriousness of the loss will depend on factors such as the promptness of the commencement of the charging management, the existence of executive documents which match the credit or the existence of guarantees and free debt assets under the name of the debtor. Therefore, the probability of non-compliance should not be solely interpreted as the total loss of the owed amount.

LEGAL CLAIMS

Summary of Judicial Claims

PROCEDURES OF CONTEST, BANKRUPTCY AND BANKRUPTCY PROTECTION

Legal Proceedings (Bankruptcy Law 22/2003)

No se han publicado

Quiebras y Suspensiones de Pagos (anterior legislación concursal)

No se han publicado

INCIDENCES WITH THE PUBLIC ADMINISTRATIONS

Incidences with the Tax Agency

No se han publicado

Incidences with the Social Security

No se han publicado

Incidences with the Autonomous Administration

No se han publicado

Incidences with the Local Administration

No se han publicado

PROCEDURES BEFORE COURTS OF CIVIL MATTERS

Procedures by the Civil Procedural Law 1/2000

No se han publicado

Proceedings by the old Civil Procedural Law 1.881

No se han publicado

PROCEEDINGS BEFORE THE INDUSTRIAL TRIBUNAL

Procedimientos ante Juzgados de lo Social

No se han publicado

Link List

IS RELATED WITH:

1 Entities

SHAREHOLDERS:

1 Entities

> Shareholders

Relationship

Entity

Province

Shareholding stake

SHAREHOLDERS

FAHERMA SL

ALAVA

100

> Other relationships

Relationship

Entity

Province

Shareholding stake

IS RELATED WITH

FAHERMA SL

ALAVA

Turnover

Total Sales 2013

1.636.469,25

Estimated Balance

2013 Non current asstes 2.938 Current assets 473.975 Equity 94.442 Non current liabilities 0 Current liabilities 382.471 Total assets and liabilities 476.913 Sales 2013 1.636.469

Financial Accounts and Balance Sheets

Financial Years Presented

Ejercicio

Tipo de Cuentas Anuales

Fecha Presentacion

2013

Normales

July 2014

2012

Normales

July 2013

2011

Normales

July 2012

2010

Normales

July 2011

2009

Normales

July 2010

2008

Normales

July 2009

The data in the report regarding the last Company Accounts submitted by the company is taken from the TRADE REGISTER serving the region in which the company's address is located 31/12/2013

> Balance en formato Abreviado de acuerdo al Nuevo Plan General Contable 2007

Information corresponding to the fiscal year 2013 2012 2011 2010 2009 is taken from information submitted to the TRADE REGISTER. Data corresponding to fiscal years before 2013 2012 2011 2010 2009 has been compiled based on the equivalence criteria stipulated in Act JUS/206/2009. Where the provisions of the Act did not establish relevant equivalence criteria, axesor created such criteria using its own methodology. To view details on the methodology.

ORIGINAL

Assets

2013

2012

2011

2010

2009

A) NON-CURRENT ASSETS: 11000

2.938,00

3.305,00

0,00

17.158,00

I. Intangible fixed assets : 11100

0,00

1.000,00

II. Tangible fixed assets : 11200

2.938,00

3.305,00

0,00

III. Real estate investment: 11300

0,00

IV. Long-term investments in Group companies and associates : 11400

0,00

V. Long-term financial investments: 11500

0,00

VI. Assets for deferred tax : 11600

0,00

16.158,00

VII. Non-current trade debtors : 11700

0,00

B) CURRENT ASSETS: 12000

473.975,00

460.344,00

600.299,00

440.285,00

562.822,00

I. Non-current assets held for sale : 12100

0,00

II. Stocks: 12200

0,00

28.300,00

135.000,00

III. Trade debtors and others receivable accounts: 12300

310.982,00

315.802,00

444.043,00

226.409,00

253.792,00

1.- Customers for sales and provisions of services : 12380

310.982,00

315.802,00

0,00

224.768,00

253.792,00

a) Long-term receivables from sales and services supplied: 12381

0,00

b) Customers for sales and provisions of services : 12382

310.982,00

315.802,00

0,00

224.768,00

253.792,00

2.- Called up share capital : 12370

0,00

3.- Other accounts receivable : 12390

0,00

1.641,00

0,00

IV. Short-term investments in Group companies and associates: 12400

0,00

V. Short-term financial investments : 12500

0,00

VI. Short-term accruals: 12600

0,00

VII. Cash and other equivalent liquid assets : 12700

162.993,00

144.542,00

156.256,00

185.576,00

174.030,00

TOTAL ASSETS (A + B) : 10000

476.913,00

463.649,00

600.299,00

440.285,00

579.980,00

ORIGINAL

Liabilities and Net Worth

2013

2012

2011

2010

2009

A) NET WORTH: 20000

94.442,00

35.354,00

18.305,00

8.954,00

1.589,00

A1) Shareholders' equity : 21000

94.442,00

35.354,00

18.305,00

8.954,00

1.589,00

I. Capital: 21100

10.000,00

1.- Registered capital: 21110

10.000,00

2.- (Uncalled capital) : 21120

0,00

II. Share premium: 21200

0,00

III. Reserves: 21300

42.758,00

IV. (Common stock equity): 21400

0,00

V. Profit or loss brought forward: 21500

-17.403,00

-34.452,00

-43.804,00

-51.168,00

0,00

VI. Other shareholders' contributions: 21600

0,00

VII. Result of the period: 21700

59.088,00

17.049,00

9.352,00

7.364,00

-51.168,00

VIII. (Interim dividend): 21800

0,00

IX. Other net worth instruments: 21900

0,00

A2) Adjustments due to changes in value : 22000

0,00

A-3) Received subsidies, donations and legacies: 23000

0,00

B) NON-CURRENT LIABILITIES: 31000

0,00

50.000,00

I. Long-term provisions: 31100

0,00

II. Long-term creditors : 31200

0,00

50.000,00

1.- Amounts owed to credit institutions: 31220

0,00

50.000,00

2.- Creditors from financial leasing : 31230

0,00

3.- Other long-term creditors : 31290

0,00

III. Long-term debts with Group companies and associates: 31300

0,00

IV. Liabilities for deferred tax: 31400

0,00

V. Long-term accruals: 31500

0,00

VI. Non-current trade creditors : 31600

0,00

VII. Special long-term debts : 31700

0,00

C) CURRENT LIABILITIES : 32000

382.471,00

428.295,00

581.994,00

431.332,00

528.391,00

I. Liabilities linked to non-current assets held for sale : 32100

0,00

II. Short-term provisions: 32200

0,00

III. Short-term creditors : 32300

229.288,00

214.616,00

202.016,00

193.630,00

191.718,00

1.- Amounts owed to credit institutions: 32320

229.288,00

214.616,00

202.016,00

193.630,00

191.718,00

2.- Creditors from financial leasing : 32330

0,00

195.772,00

3.- Other short-term creditors : 32390

0,00

IV. Short-term debts with Group companies and associates: 32400

0,00

V. Trade creditors and other accounts payable: 32500

153.183,00

213.680,00

379.977,00

237.701,00

336.673,00

1.- Suppliers: 32580

103.965,00

163.151,00

0,00

221.073,00

323.272,00

a) Long-term debts : 32581

0,00

b) Short-term debts : 32582

103.965,00

163.151,00

0,00

221.073,00

323.272,00

2.- Other creditors : 32590

49.218,00

50.529,00

0,00

16.628,00

13.401,00

VI. Short-term accruals: 32600

0,00

VII. Special short-term debts : 32700

0,00

TOTAL NET WORTH AND LIABILITIES (A + B + C) : 30000

476.913,00

463.649,00

600.299,00

440.285,00

579.980,00

ORIGINAL

Profit and Loss

2013

2012

2011

2010

2009

1. Net turnover: 40100

1.636.469,00

1.569.322,00

1.550.664,00

1.369.858,00

1.221.223,00

2. Changes in stocks of finished goods and work in progress: 40200

0,00

5.035,00

0,00

3. Works carried out by the company for its assets: 40300

0,00

4. Supplies : 40400

-1.276.238,00

-1.241.793,00

-1.200.216,00

-1.191.975,00

-1.031.665,00

5. Other operating income: 40500

0,00

6. Personnel costs: 40600

0,00

-13,00

7. Other operating costs: 40700

-292.490,00

-312.130,00

-344.312,00

-140.805,00

-251.227,00

8. Amortisation of fixed assets: 40800

-367,00

0,00

-1.000,00

-1.500,00

9. Allocation of subsidies of non-financial fixed assets and other: 40900

0,00

10. Excess provisions : 41000

0,00

11. Impairment and result of transfers of fixed assets: 41100

0,00

2.545,00

3.184,00

-6.968,00

0,00

12. Negative difference in combined businesses: 41200

0,00

13. Other results : 41300

-1.946,00

514,00

3.053,00

-10.131,00

123,00

A) OPERATING INCOME (1 + 2 + 3 + 4 + 5 + 6 + 7 + 8 + 9 + 10 + 11 + 12 + 13) : 49100

65.427,00

23.127,00

12.373,00

18.979,00

-63.059,00

14. Financial income : 41400

390,00

5.323,00

250,00

352,00

588,00

a) Allocation of financial subsidies, donations and legacies: 41430

0,00

b) Other financial income: 41490

390,00

5.323,00

250,00

352,00

588,00

15. Financial expenditure: 41500

-6.728,00

-6.017,00

-780,00

0,00

-6.250,00

16. Changes in fair value of financial instruments : 41600

0,00

17. Exchange rate differences : 41700

0,00

462,00

-9.642,00

1.395,00

18. Impairment and result for transfers of financial instruments: 41800

0,00

19. Other financial income and expenditure: 42100

0,00

a) Incorporation of financial expenditure to assets: 42110

0,00

b) Financial income from arrangement with creditors: 42120

0,00

c) Other income and expenditure: 42130

0,00

B) FINANCIAL REVENUE (14 + 15 + 16 + 17 + 18 + 19) : 49200

-6.339,00

-694,00

-68,00

-9.290,00

-4.267,00

C) NET RESULT BEFORE TAXES (A + B) : 49300

59.088,00

22.433,00

12.305,00

9.690,00

-67.326,00

20. Income taxes: 41900

0,00

-5.384,00

-2.953,00

-2.326,00

16.158,00

D) RESULT OF THE PERIOD (C + 20) : 49500

59.088,00

17.049,00

9.352,00

7.364,00

-51.168,00

CASHFLOW STATEMENT

Model: Normal

> Source of information: Data contained in this section is taken from the information declared in the Annual Accounts submitted to the Trade Register.

2013

2012

2011

2010

2009

1. Fiscal year result before taxes.: 61100

59.088,00

22.433,00

12.305,00

9.690,00

-67.326,00

2. Results adjustments.: 61200

6.706,00

1.061,00

530,00

648,00

7.162,00

a) Fixed Assets Amortization (+).: 61201

367,00

0,00

1.000,00

1.500,00

g) Financial income (-).: 61207

-390,00

-5.323,00

-250,00

-352,00

-588,00

h) Financial Expenses (+). : 61208

6.728,00

6.017,00

780,00

0,00

6.250,00

3. Changes in current capital equity.: 61300

-55.677,00

-43.440,00

-50.011,00

32.786,00

29.032,00

a) Stock (+/-).: 61301

0,00

28.300,00

106.700,00

198.727,00

d) Debtors and other accounts receivable (+/-). : 61302

4.820,00

128.241,00

-217.634,00

27.383,00

-124.309,00

d) Creditors and other accounts payable (+/-). : 61304

-60.497,00

-171.681,00

139.323,00

-101.297,00

-45.386,00

4. Other cash flows for operating activities.: 61400

-6.339,00

-694,00

-530,00

352,00

-5.662,00

a) Interest payments (-). : 61401

-6.728,00

-6.017,00

-780,00

0,00

-6.250,00

c) Interest collection (+). : 61403

390,00

5.323,00

250,00

352,00

588,00

5. Operating activity cash flows (1 + 2 + 3 + 4) : 61500

3.778,00

-20.641,00

-37.706,00

43.476,00

-36.794,00

6. Payments for investment (-).: 62100

0,00

-3.305,00

0,00

-16.158,00

c) Fixed assets. : 62103

0,00

-3.305,00

0,00

h) Other assets. : 62108

0,00

-16.158,00

7. Divestment payment collection (+). : 62200

367,00

0,00

17.158,00

6.500,00

b) Intangible fixed assets. : 62202

0,00

1.000,00

1.500,00

c) Fixed assets. : 62203

367,00

0,00

e) Other financial assets. : 62205

0,00

5.000,00

h) Other assets. : 62208

0,00

16.158,00

0,00

8. Investment activity cash flows (6 + 7) minus Amortization: 62300

0,00

-3.673,00

0,00

16.158,00

-11.158,00

9. Payment collection and payments for equity instruments. : 63100

0,00

10. Payment collection and payments for financial liabilities instruments.: 63200

14.673,00

12.599,00

8.386,00

-243.860,00

288.541,00

a) Issuance : 63201

14.673,00

12.599,00

8.386,00

1.913,00

338.541,00

2. Debts incurred with credit institutions (+). : 63203

14.673,00

12.599,00

8.386,00

1.913,00

142.769,00

4. Special characteristic debts (+). : 63205

0,00

195.772,00

b) Repayment and amortization of : 63207

0,00

-245.772,00

-50.000,00

2. Debts incurred with credit institutions (-).: 63209

0,00

-50.000,00

4. Special characteristic debts (-). : 63211

0,00

-195.772,00

0,00

11. Payments from dividends and remunerations from other assets instruments. : 63300

0,00

12. Cash flows for financing activities (9+10+11).: 63400

14.673,00

12.599,00

8.386,00

-243.860,00

288.541,00

D) EFECTO DE LAS VARIACIONES DE LOS TIPOS DE CAMBIO: 64000

0,00

E) NET INCREASE/DECREASE OF CASH OR EQUIVALENT ASSETS (+/-5+/-8+/12+/-D) : 65000

18.451,00

-11.714,00

-29.320,00

-184.226,00

240.589,00

Cash or equivalent assets as of beginning of the fiscal year.: 65100

144.542,00

156.256,00

185.576,00

174.030,00

129.213,00

Cash or equivalent assets as of end of the fiscal year.: 65200

162.993,00

144.542,00

156.256,00

185.576,00

174.030,00

FINANCIAL DIAGNOSIS

> Economic-Financial Comparative Analysis

Data used in the following ratios and indicators is taken from the Annual Accounts submitted by the company to the TRADE REGISTER.

> Comparison within the Sector

Cash Flow

2013

2012

Variación 2013 - 2012

Empresa

Sector

Empresa

Sector

Empresa

Sector

Cash Flow over Sales:

0,01 %

-0,09 %

-0,01 %

0,02 %

251,06 %

-617,74 %

EBITDA over Sales:

4,14 %

6,76 %

1,30 %

-0,09 %

217,89 %

7.935,12 %

Cash Flow Yield:

0,04 %

-0,03 %

0,00 %

253,13 %

Profitability

2013

2012

Variación 2013 - 2012

Empresa

Sector

Empresa

Sector

Empresa

Sector

Operating economic profitability:

14,13 %

1,13 %

4,88 %

-3,18 %

189,66 %

135,42 %

Total economic profitability:

13,80 %

0,84 %

6,14 %

-1,80 %

124,91 %

146,73 %

Financial profitability:

62,57 %

-1,30 %

48,22 %

-6,51 %

29,74 %

80,11 %

Margin:

4,12 %

1,68 %

1,44 %

-6,24 %

185,72 %

126,86 %

Mark-up:

3,73 %

-2,13 %

1,40 %

-13,96 %

167,03 %

84,76 %

Solvency

2013

2012

Variación 2013 - 2012

Empresa

Sector

Empresa

Sector

Empresa

Sector

Liquidity:

0,43

0,17

0,34

0,16

26,28

9,43

Acid Test:

1,24

0,99

1,07

0,86

15,30

15,63

Working Capital / Investment:

0,19

0,10

0,07

0,08

177,57

27,45

Solvency:

1,24

1,48

1,07

1,43

15,30

4,20

Indebtedness

2013

2012

Variación 2013 - 2012

Empresa

Sector

Empresa

Sector

Empresa

Sector

Indebtedness level:

4,05

1,00

12,11

1,06

-66,57

-5,79

Borrowing Composition:

0,00

1,08

0,00

1,20

-9,51

Repayment Ability:

20,73

-18,55

-36,56

134,02

156,69

-113,84

Warranty:

1,25

2,00

1,08

1,94

15,18

3,05

Generated resources / Total creditors:

0,16

0,02

0,04

-0,01

282,29

335,79

Efficiency

2013

2012

Variación 2013 - 2012

Empresa

Sector

Empresa

Sector

Empresa

Sector

Productivity:

1,31

1,00

31,56

Turnover of Collection Rights :

5,26

3,91

4,97

3,47

5,89

12,71

Turnover of Payment Entitlements:

10,24

2,78

7,30

2,39

40,37

16,60

Stock rotation:

3,12

2,20

41,62

Assets turnover:

3,43

0,67

3,38

0,51

1,38

31,87

Borrowing Cost:

1,76

2,83

1,40

2,80

25,21

0,95

> Trend of indicators under the General Accounting Plan of 2007 (2013, 2012, 2011, 2010, 2009)

Cash Flow

2013

2012

2011

2010

2009

Cash Flow over Sales:

0,01 %

-0,01 %

-0,02 %

-13,45 %

19,70 %

EBITDA over Sales:

4,14 %

1,30 %

0,40 %

2,71 %

-5,05 %

Cash Flow Yield:

0,04 %

-0,03 %

-0,05 %

-41,84 %

41,48 %

Profitability

2013

2012

2011

2010

2009

Operating economic profitability:

14,13 %

4,88 %

1,55 %

6,61 %

-10,89 %

Total economic profitability:

13,80 %

6,14 %

2,18 %

2,20 %

-10,53 %

Financial profitability:

62,57 %

48,22 %

51,09 %

82,25 %

-3.219,17 %

Margin:

4,12 %

1,44 %

0,60 %

2,13 %

-5,17 %

Mark-up:

3,73 %

1,40 %

0,60 %

1,45 %

-5,52 %

Solvency

2013

2012

2011

2010

2009

Liquidity:

0,43

0,34

0,27

0,43

0,33

Acid Test:

1,24

1,07

1,03

0,96

0,81

Working Capital / Investment:

0,19

0,07

0,03

0,02

0,06

Solvency:

1,24

1,07

1,03

1,02

1,10

Indebtedness

2013

2012

2011

2010

2009

Indebtedness level:

4,05

12,11

31,79

48,17

363,89

Borrowing Composition:

0,00

0,09

Repayment Ability:

20,73

-36,56

-19,85

41,73

-9,61

Warranty:

1,25

1,08

1,03

1,02

1,00

Generated resources / Total creditors:

0,16

0,04

0,02

-0,09

Efficiency

2013

2012

2011

2010

2009

Productivity:

-4.933,56

Turnover of Collection Rights :

5,26

4,97

3,49

6,05

4,81

Turnover of Payment Entitlements:

10,24

7,30

4,06

5,61

3,81

Stock rotation:

47,13

9,51

Assets turnover:

3,43

3,38

2,58

3,11

2,11

Borrowing Cost:

1,76

1,40

0,13

0,00

1,08

COMPARATIVE SECTORIAL BALANCE

Sector-based Comparison under the rules of the New General Accounting Plan.

Variación -

Empresa

Sector

Variación -

Empresa

Sector

Variación -

Empresa

Sector

Public Tenders and Works Won

No Public Tenders assigned to the name of the company.

Research Summary

Sources

Registry of Commerce's Official Gazette. Own and external data bases Company References

FOREIGN EXCHANGE RATES

Currency	Unit	Indian Rupees
US Dollar	1	Rs.60.43
UK Pound	1	Rs.100.12
Euro	1	Rs.79.74

INFORMATION DETAILS

Analysis Done by :	RAS

Report Prepared by :	SMN

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.

MIRA INFORM REPORT

EXECUTIVE SUMMARY

Identification

Activity

Number of Employees

Chronological Summary

Breakdown of Owners' Equity

Updated Evolution of the Subscribed and Paid-in Capital

Active Social Bodies

Executive board

Defaults, Legal Claims and Insolvency Proceedings

Probability of default

LEGAL CLAIMS

Link List

Turnover

Estimated Balance

Financial Accounts and Balance Sheets

CASHFLOW STATEMENT

FINANCIAL DIAGNOSIS

COMPARATIVE SECTORIAL BALANCE

Public Tenders and Works Won

Research Summary

Sources

Unit