MIRA INFORM REPORT

 

 

Report Date :

29.08.2014

\

IDENTIFICATION DETAILS

 

Name :

ARBI DARIO S.P.A.

 

 

Registered Office :

Via Dott. Salvatore Giovannol,  131-135

51015 - Monsummano Terme (PT) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

08.02.1989

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

·         Processing and preserving of fish, crustaceans and molluscs

·         Manufacture of pre-prepared meals

 

 

No. of Employees

from 26 to 35

 

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 :

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 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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 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 and address

 

ARBI DARIO S.P.A.

 

Via Dott. Salvatore Giovannol,  131-135

51015 - Monsummano Terme (PT) -IT-

 

 

Summary

 

Fiscal Code

:

01064720475

Legal Form

:

Joint stock company

start of Activities

:

08/02/1989

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

from 26 to 35


 

 

 

 

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

 

 

Activity

 

Processing and preserving of fish, crustaceans and molluscs

Manufacture of pre-prepared meals

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01064720475

 

Foreign Trade Reg. no. : PT003507 since 24/12/1991

 

Foreign Trade Reg. no. : 3507 of Pistoia since 24/12/1991

 

Foreign Trade Reg. no. : 003507 of Pistoia since 24/12/1991

 

Chamber of Commerce no. : 115726 of Pistoia since 23/11/1988

 

Firms' Register : PT014-11480 of Pistoia since 19/02/1996

 

V.A.T. Code : 01064720475

 

Tribunal Co. Register : 11480 of

 

Foundation date

: 19/10/1988

Establishment date

: 19/10/1988

Start of Activities

: 08/02/1989

Legal duration

: 31/12/2050

Nominal Capital

: 2.340.000

 

Subscribed Capital

: 2.340.000

 

Paid up Capital

: 2.340.000

 

 

 

Members

 

Arbi

Stefano

 

 

Born in Monsummano Terme

(PT)

on 21/12/1958

- Fiscal Code : RBASFN58T21F384Q

 

 

Residence:

 

Pablo Picasso

, 700/I

- 51015

Monsummano Terme

(PT)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

16/07/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

King S.p.a.

 

 

 

 

 

Residence:

 

E. Curiel

, 40

- 51015

Monsummano Terme

(PT)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Pricewaterhousecoopers S.p.a. In Breve

Pwc

 

 

 

 

Residence:

 

Monte Rosa

, 91

- 20149

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

31/07/2012

 

 

 

Arbi

Maurizio

 

 

Born in Monsummano Terme

(PT)

on 21/03/1964

- Fiscal Code : RBAMRZ64C21F384G

 

 

Residence:

 

Pablo Picasso

, 490

- 51015

Monsummano Terme

(PT)

- IT -

 

Position

Since

Shares Amount

% Ownership

Assistant board Chairman

16/07/2012

 

 

 

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.

 

Arbi

Stefano

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Arbi Gelmarket S.a.s. Di Arbi Stefano EC.

Monsummano Terme (PT) - IT -

00480960475

General Partner

Active

Registered

 

Arbi

Maurizio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Arbi Gelmarket S.a.s. Di Arbi Stefano EC.

Monsummano Terme (PT) - IT -

00480960475

Limited Partner

Active

Registered

Futura S.r.l.

Pistoia (PT) - IT -

00930150479

Director

Active

Registered

Eurotrade S.r.l.

Serravalle Pistoiese (PT) - IT -

01198910471

Sole Director

-

Ceased

Euro Brokers Srl

Monsummano Terme (PT) - IT -

01266830478

Liquidator

Withdrawn

Registered

Euro Brokers Srl

Monsummano Terme (PT) - IT -

01266830478

Sole partner

Withdrawn

Registered

 

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

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



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Arbi Stefano

Monsummano Terme - IT -

RBASFN58T21F384Q

46.800 .Eur

2,00

King S.p.a.

Monsummano Terme - IT -

00885810473

2.246.400 .Eur

96,00

Arbi Maurizio

Monsummano Terme - IT -

RBAMRZ64C21F384G

46.800 .Eur

2,00

 

 

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

MAREALTO S.R.L.

PALIANO - IT -

02287990606

6.120 .Eur

51,00

 

 

Active

Consorzio Ittico Di Sviluppo - Societa' Consortile P.a.

Monteriggioni - IT -

01162680522

10.000 .Eur

8,33

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Dott. Salvatore Giovannol

, 131-135

- 51015

- Monsummano Terme

(PT)

- IT -

 

 

 

 

PHONE

: 057282821

 

 

 

 

Employees

: 35

 

Fittings and Equipment for a value of 710.000

Eur

 

Stocks for a value of 13.220.000

Eur

 

Vehicles for a value of 26.000

Eur

 

Trade organization: direct or by agents.

Sales converge to North and Central Italy.

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- distributors

 

- direct orders to foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- national or foreign important buyers

 

Import comes generally from the following nations:

- Belgium

 

- Great Britain

 

- Spain

 

- Germany

 

- France

 

- Holland

 

- Italy

 

- Austria

 

Export is mainly towards:

- Spain

 

- Germany

 

- Great Britain

 

- Belgium

 

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

07/11/2000

 

EX-MEMBERS / EX-POSITIONS:

 

Arbi

Stefano

 

 

Born in Monsummano Terme

(PT)

on 21/12/1958

- Fiscal Code : RBASFN58T21F384Q

 

 

Residence:

 

Pablo Picasso

, 700/I

- 51015

Monsummano Terme

(PT)

- IT -

 

Ex-Postions

Sole Director

 

Luzzi

Lanfranco

 

 

Born in Cotignola

(RA)

on 04/05/1944

- Fiscal Code : LZZLFR44E04D121Z

 

 

Residence:

 

Del Pino

, 16

- 51010

Marliana

(PT)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Rastelli

Simone

 

 

Born in Pistoia

(PT)

on 26/04/1966

- Fiscal Code : RSTSMN66D26G713J

 

 

Residence:

 

Monteverdi

, 34

- 51016

Montecatini-Terme

(PT)

- IT -

 

Ex-Postions

Temporary Auditor

 

Barni

Gianfranco

 

 

Born in Monsummano Terme

(PT)

on 21/04/1946

- Fiscal Code : BRNGFR46D21F384W

 

 

Residence:

 

Vecchia Di Maona

, 13/B

- 51016

Montecatini-Terme

(PT)

- IT -

 

Ex-Postions

Permanent Auditor

 

Innocenti

Marco

 

 

Born in Monsummano Terme

(PT)

on 15/11/1946

- Fiscal Code : NNCMRC46S15F384A

 

 

Residence:

 

Gragnano

, 619

- 51015

Monsummano Terme

(PT)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.



 

Protests

 

Protests checking on the subject firm has given a negative result.

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

 

Legal Procedures

 

 None reported, standing to the latest received edition of the Official Publications.



Financial and Economical Analysis

 

Subject is active since 1989

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 5,6% in 2012 keeping the turnover steady during the last two years.

The return on Investment in the last financial year was positive (3,66%) falling within the field's average.

An operating result of Eur. 1.263.778 has been registered. recording a drop as opposed to the year before (-60,46%).

A gross operating margine for a value of Eur. 1.756.802 was reached. showing a drop (-49,92%).

The analysis shows a fair financial position as the indebtedness volume is acceptable (1,04) and decreasing as against 2011.

It's shareholders funds amount to Eur. 10.966.105 , unchanged if compared to 2011.

During the last financial year total debts volume reached Eur. 22.082.718 (Eur. 8.539.588 were m/l term ones) 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.

The liquidity level is positive (2,09).

Accounts receivable average term is high (108,55 days). within the average values of the sector.

During financial year 2012 the cash flow amounted to Eur. 1.021.752

Labour cost expenses amount to Eur. 1.572.662 , representing 4,13% on the total of production costs. , whereas 4,06% is the incidence on sales revenues.

Limited financial charges in relation to sales volume.



Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

38.706.845

Profit (Loss) for the period

614.225

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

39.296.810

Profit (Loss) for the period

1.515.542

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

39.286.478

Profit (Loss) for the period

1.593.502

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

37.110.278

Profit (Loss) for the period

150.058



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.

 

 

 

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

62.103

106.641

25.982

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

5.303

10.614

15.926

. Total Intangible Fixed Assets

67.406

117.255

41.908

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

2.469.664

2.470.207

5.206.702

. . Plant and machinery

693.146

878.009

887.006

. . Industrial and commercial equipment

20.145

28.160

14.907

. . Other assets

117.505

155.145

88.525

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

3.300.460

3.531.521

6.197.140

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

11.579

37.067

36.753

. . . Equity invest. in subsidiary companies

 

25.488

25.174

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

11.579

11.579

11.579

. . 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

11.579

37.067

36.753

Total fixed assets

3.379.445

3.685.843

6.275.801

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

5.578.678

4.641.395

3.345.940

. . Work in progress and semimanufactured

160.528

22.151

122.433

. . Work in progress on order

 

 

 

. . Finished goods

7.477.714

7.138.329

4.728.235

. . Advance payments

 

 

 

. Total Inventories

13.216.920

11.801.875

8.196.608

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

12.960.290

14.991.690

14.012.891

. . Beyond 12 months

83.155

44.159

8.358

. . Trade receivables

11.671.491

12.516.762

12.598.916

. . . . Within 12 months

11.671.491

12.516.762

12.598.916

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

188.827

115.200

 

. . . . Within 12 months

188.827

115.200

 

. . . . 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

243.576

149.564

98.094

. . . . Within 12 months

174.121

138.639

98.094

. . . . Beyond 12 months

69.455

10.925

 

. . Receivables for anticipated taxes

11.587

32.821

7.945

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

11.587

32.821

7.945

. . Receivables due from third parties

927.964

2.221.502

1.316.294

. . . . Within 12 months

925.851

2.221.089

1.315.881

. . . . Beyond 12 months

2.113

413

413

. Total Credits not held as fixed assets

13.043.445

15.035.849

14.021.249

. FINANCIAL ASSETS

 

 

 

. . Equity invest. in subsidiary comp.

 

 

 

. . Equity invest. in associated companies

 

 

 

. . Equity invest. in holding companies

 

 

 

. . Other equity investments

 

 

 

. . Own shares

 

 

 

. . . Total nominale value

 

 

 

. . Other securities

 

 

 

. Total Financial Assets

 

 

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

2.065.395

2.052.221

1.790.542

. . Checks

24.144

 

 

. . Banknotes and coins

1.019

9.903

11.073

. Total Liquid funds

2.090.558

2.062.124

1.801.615

Total current assets

28.350.923

28.899.848

24.019.472

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

2.784.909

 

 

. Other adjustment accounts

 

2.812.522

391.099

Total adjustments accounts

2.784.909

2.812.522

391.099

TOTAL ASSETS

34.515.277

35.398.213

30.686.372

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

2.340.000

2.340.000

2.340.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

321.446

245.669

165.994

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

7.690.434

6.250.669

4.736.529

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

614.225

1.515.542

1.593.502

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

10.966.105

10.351.880

8.836.025

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

647.890

578.290

 

. . Taxation fund, also differed

78.574

75.027

 

. . Other funds

85.497

 

508.690

Total Reserves for Risks and Charges

811.961

653.317

508.690

Employee termination indemnities

555.922

585.969

535.363

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

13.543.130

15.246.138

10.533.446

. . . . Beyond 12 months

8.539.588

8.408.800

10.093.698

. . 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

17.394.946

17.728.403

14.687.942

. . . . Within 12 months

8.855.358

9.319.603

4.594.244

. . . . Beyond 12 months

8.539.588

8.408.800

10.093.698

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

65

 

 

. . . . Within 12 months

65

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

3.961.872

4.851.373

4.621.265

. . . . Within 12 months

3.961.872

4.851.373

4.621.265

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

 

232.103

 

. . . . Within 12 months

 

232.103

 

. . . . 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

229.785

499.472

452.857

. . . . Within 12 months

229.785

499.472

452.857

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

125.102

62.737

58.066

. . . . Within 12 months

125.102

62.737

58.066

. . . . Beyond 12 months

 

 

 

. . Other payables

370.948

280.850

807.014

. . . . Within 12 months

370.948

280.850

807.014

. . . . Beyond 12 months

 

 

 

Total accounts payable

22.082.718

23.654.938

20.627.144

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

98.571

152.109

179.150

Total adjustment accounts

98.571

152.109

179.150

TOTAL LIABILITIES

34.515.277

35.398.213

30.686.372

 

 

 

 

 

 

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

38.706.845

39.296.810

39.286.478

. Changes in work in progress

477.762

2.309.813

356.942

. Changes in semi-manufact. products

 

 

56.078

. Capitalization of internal work

 

 

 

. Other income and revenues

116.441

164.066

119.107

. . Contributions for operating expenses

43.038

43.038

76.069

. . Different income and revenues

73.403

121.028

43.038

Total value of production

39.301.048

41.770.689

39.818.605

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

25.407.908

27.728.572

25.373.912

. Services received

 

9.405.207

8.946.066

. Leases and rentals

10.371.814

806.045

695.063

. Payroll and related costs

1.572.662

1.522.660

1.388.179

. . Wages and salaries

1.125.937

1.106.893

998.483

. . Social security contributions

355.634

329.745

311.040

. . Employee termination indemnities

89.633

84.624

77.359

. . Pension and similar

 

 

 

. . Other costs

1.458

1.398

1.297

. Amortization and depreciation

407.527

311.879

296.385

. . Amortization of intangible fixed assets

50.847

22.877

23.669

. . Amortization of tangible fixed assets

304.894

275.776

260.106

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

51.786

13.226

12.610

. Changes in raw materials

-937.283

-1.295.455

502.380

. Provisions to risk reserves

 

 

 

. Other provisions

85.497

 

 

. Other operating costs

1.129.145

95.278

81.924

Total production costs

38.037.270

38.574.186

37.283.909

Diff. between value and cost of product.

1.263.778

3.196.503

2.534.696

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

8

8

1

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

8

 

 

. Other financial income

27.765

18.273

10.435

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

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

 

 

 

. . Financ.income from secur. cur.assets

 

 

 

. . Financ.income other than the above

27.765

 

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

27.765

 

 

. Interest and other financial expense

-197.224

-686.156

-278.133

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

197.224

 

 

Total financial income and expense

-169.451

-667.875

-267.697

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

. . Of financ.fixed assets not repres.E.I.

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

-25.488

 

 

. . Of equity investments

-25.488

 

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

-25.488

 

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

58.530

 

 

. . Gains on disposals

 

 

 

. . Other extraordinary income

58.530

 

 

. Extraordinary expense

 

 

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

 

 

 

Total extraordinary income and expense

58.530

 

 

Results before income taxes

1.127.369

2.528.628

2.266.999

. Taxes on current income

513.144

1.013.086

673.497

. . current taxes

488.363

962.936

665.367

. . differed taxes(anticip.)

24.781

50.150

8.130

. Net income for the period

614.225

1.515.542

1.593.502

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

614.225

1.515.542

1.593.502

 

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

0,10

0,10

0,20

0,23

Elasticity Ratio

Units

0,82

0,82

0,78

0,73

Availability of stock

Units

0,38

0,33

0,27

0,14

Total Liquidity Ratio

Units

0,44

0,48

0,52

0,50

Quick Ratio

Units

0,06

0,06

0,06

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,04

1,27

0,99

3,03

Self Financing Ratio

Units

0,32

0,29

0,29

0,21

Capital protection Ratio

Units

0,73

0,63

0,55

0,67

Liabilities consolidation quotient

Units

0,67

0,59

1,01

0,14

Financing

Units

2,01

2,29

2,33

3,67

Permanent Indebtedness Ratio

Units

0,58

0,55

0,63

0,34

M/L term Debts Ratio

Units

0,26

0,25

0,35

0,10

Net Financial Indebtedness Ratio

Units

1,40

1,51

1,46

1,47

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

5,94

5,25

3,10

1,34

Current ratio

Units

2,09

1,90

2,28

1,13

Acid Test Ratio-Liquidity Ratio

Units

1,12

1,12

1,50

0,80

Structure's primary quotient

Units

3,24

2,81

1,41

0,78

Treasury's primary quotient

Units

0,15

0,14

0,17

0,03

Rate of indebtedness ( Leverage )

%

314,75

341,95

347,29

470,58

Current Capital ( net )

Value

14.807.793

13.653.710

13.486.026

746.044

RETURN

 

 

 

 

 

Return on Sales

%

2,64

4,65

4,81

1,38

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

%

5,60

14,64

18,03

0,61

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

%

10,28

24,43

25,66

6,25

Return on Investment ( R.O.I. )

%

3,66

9,03

8,26

2,57

Return/ Sales

%

3,26

8,13

6,45

1,76

Extra Management revenues/charges incid.

%

48,60

47,41

62,87

9,28

Cash Flow

Value

1.021.752

1.827.421

1.889.887

122.756

Operating Profit

Value

1.263.778

3.196.503

2.534.696

177.996

Gross Operating Margin

Value

1.756.802

3.508.382

2.831.081

312.423

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

108,55

114,67

115,45

104,19

Debts to suppliers average term

Days

39,86

48,24

47,51

76,69

Average stock waiting period

Days

122,93

108,12

75,11

44,02

Rate of capital employed return ( Turnover )

Units

1,12

1,11

1,28

1,59

Rate of stock return

Units

2,93

3,33

4,79

8,18

Labour cost incidence

%

4,06

3,87

3,53

6,85

Net financial revenues/ charges incidence

%

-0,44

-1,70

-0,68

-1,39

Labour cost on purchasing expenses

%

4,13

3,95

3,72

6,46

Short-term financing charges

%

0,89

2,90

1,35

2,98

Capital on hand

%

89,17

90,08

78,11

62,75

Sales pro employee

Value

789.935

1.091.578

1.122.470

554.666

Labour cost pro employee

Value

32.095

42.296

39.662

32.328

 

 

Market / Territory Data

 

Population living in the province

:

277.028

Population living in the region

:

3.598.269

Number of families in the region

:

1.474.681

 

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

 

- per food products

:

444

- per non food products

:

2.009

- per energy consume

:

122

 

 

Sector Data

 

The values are calculated on a base of 111 significant companies.

 

The companies cash their credits on an average of 104 dd.

The average duration of suppliers debts is about 77 dd.

The sector's profitability is on an average of 1,38%.

The labour cost affects the turnover in the measure of 6,85%.

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 1,59.

The employees costs represent the 6,46% of the production costs.

 

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered remarkably risky.

In the region 24.960 protested subjects are found; in the province they count to 2.482.

The insolvency index for the region is 0,70, , while for the province it is 0,91.

Total Bankrupt companies in the province : 1.559.

Total Bankrupt companies in the region : 20.423.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.47

UK Pound

1

Rs.100.35

Euro

1

Rs.79.86

                

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

SDA

               

RATING EXPLANATIONS

 

RATING

STATUS

PROPOSED CREDIT LINE

 

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

 

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

 

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

 

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

 

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

 

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

Credit not recommended

 

--

NB

New Business

--

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.