MIRA INFORM REPORT

 

 

Report Date :

29.08.2014

 

IDENTIFICATION DETAILS

 

Name :

CO.DI.SAN. COMMERCIO DISTRIBUZIONE SANIT ARI S.P.A.

 

 

Registered Office :

Strada Provinciale 3/iii, Via Pantano, 24 C/DA VALCORRENTE 95032 – Belpasso (CT) -IT-

 

 

Country :

Italy

 

 

Date of Incorporation :

01.08.1979

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Wholesale of medical and orthopaedic products

 

 

No. of Employees

from 36 to 50

 

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 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

 

CO.DI.SAN. COMMERCIO DISTRIBUZIONE SANIT ARI S.P.A.

 

Strada Provinciale  3/iii, Via Pantano, 24 C/DA VALCORRENTE

95032 - Belpasso (CT) -IT-

 

 

Summary

 

Fiscal Code

:

00784230872

Legal Form

:

Joint stock company

start of Activities

:

01/08/1979

Equity

:

Over 2.582.254

Turnover Range

:

15.500.000/18.000.000

Number of Employees

:

from 36 to 50


 

 

 

 

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

 

Wholesale of medical and orthopaedic products

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00784230872

 

Foreign Trade Reg. no. : CT000466 since 12/02/1992

 

Chamber of Commerce no. : 121339 of Catania since 24/08/1979

 

Firms' Register : CT015-11317 of Catania since 19/02/1996

 

V.A.T. Code : 00784230872

 

Trade Agents Licence : 7352 of Catania since 04/03/1991

 

R. E. C. no. : 24420 of Catania since 07/05/1985

 

R. E. C. no. : 0024420 of Catania since 07/05/1985

 

Foundation date

: 01/08/1979

Establishment date

: 01/08/1979

Start of Activities

: 01/08/1979

Legal duration

: 31/12/2050

Nominal Capital

: 2.626.440

 

Subscribed Capital

: 2.626.440

 

Paid up Capital

: 2.626.440

 

 

 

Members

 

Monteforte

Angelo

 

 

Born in Scicli

(RG)

on 21/03/1943

- Fiscal Code : MNTNGL43C21I535K

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Monteforte

Eva

 

 

Born in Catania

(CT)

on 29/01/1980

- Fiscal Code : MNTVEA80A69C351G

 

 

Residence:

 

Umberto

, 93

- 95027

San Gregorio di Catania

(CT)

- IT -

 

Position

Since

Shares Amount

% Ownership

Technical Manager

28/09/2007

 

 

 

Monteforte

Roberto

 

 

Born in Scicli

(RG)

on 02/06/1958

- Fiscal Code : MNTRRT58H02I535N

 

 

Residence:

 

Roma

, 9

- 95125

Catania

(CT)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

29/04/2014

 

 

 

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.

 

Monteforte

Roberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Compagnia Servizi Integrati S.r.l.

Catania (CT) - IT -

04551040878

Director

Withdrawn

Registered

Compagnia Servizi Integrati S.r.l.

Catania (CT) - IT -

04551040878

Sole Director

Active

Registered

Monteforte Roberto

Catania (CT) - IT -

MNTRRT58H02I535N

Proprietor

Withdrawn

Ceased

Centro Di Ricerca Life Lab S.r.l.

Belpasso (CT) - IT -

11018011004

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

Monteforte Roberto

Catania - IT -

MNTRRT58H02I535N

787.932 .Eur

30,00

Monteforte Angelo

 

MNTNGL43C21I535K

787.932 .Eur

30,00

Soffritti Margherita

 

SFFMGH53C48C351S

262.644 .Eur

10,00

D'Agata Agatina Patrizia

 

DGTGNP58D47C351B

262.644 .Eur

10,00

Monteforte Eva

San Gregorio di Catania - IT -

MNTVEA80A69C351G

262.644 .Eur

10,00

Monteforte Michele Roberto

 

MNTMHL77R16C351R

262.644 .Eur

10,00

 

 

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

Compagnia Servizi Sanitari S.r.l.

 

04478150875

6.000 .Eur

30,00

 

 

Active

Terme Di Vulcano S.r.l.

Catania - IT -

04744820871

19.000 .Eur

19,00

 

 

Active

Compagnia Servizi Integrati S.r.l.

Catania - IT -

04551040878

60.000 .Eur

60,00

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 23/10/1990

 

 

 

 

 

 

3/iii, Via Pantano

, 24

- 95032

- Belpasso

(CT)

- IT -

 

 

 

 

Total Surface: 40.000 Sq.mt.

 

 

 

 

PHONE

: 0957867474

 

 

 

 

PHONE

: 0957867463

 

 

 

 

FAX

: 0957867042

 

 

 

 

Employees

: 38

 

Fittings and Equipment for a value of 950.000

Eur

 

Stocks for a value of 4.840.000

Eur

 

 

The firm operates abroad as importer..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

 

Import comes generally from the following nations:

- Great Britain

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Limited liability company

23/10/1990

Limited liability company

Joint stock company

25/11/1992

 

EX-MEMBERS / EX-POSITIONS:

 

Patti

Vincenzo

 

 

Born in Catania

(CT)

on 12/02/1939

- Fiscal Code : PTTVCN39B12C351H

 

 

Residence:

 

Guglielmo Oberdan

, 119

- 95100

Catania

(CT)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Montalto

Massimo

 

 

Born in Catania

(CT)

on 28/03/1967

- Fiscal Code : MNTMSM67C28C351N

 

 

Residence:

 

San Nicolo' Al Borgo

, 66

- 95100

Catania

(CT)

- IT -

 

Ex-Postions

Temporary Auditor

 

Patti

Giuseppe

 

 

Born in Catania

(CT)

on 10/09/1967

- Fiscal Code : PTTGPP67P10C351X

 

 

Residence:

 

Ionio

, 35

- 95129

Catania

(CT)

- IT -

 

Ex-Postions

Permanent Auditor

 

Quattrocchi

Giuseppe

 

 

Born in Catania

(CT)

on 08/02/1950

- Fiscal Code : QTTGPP50B08C351F

 

 

Residence:

 

S. Giacomo

, 117

- 95019

Zafferana Etnea

(CT)

- IT -

 

Ex-Postions

Permanent Auditor

 

Monteforte

Roberto

 

 

Born in Scicli

(RG)

on 02/06/1958

- Fiscal Code : MNTRRT58H02I535N

 

 

Residence:

 

Roma

, 9

- 95125

Catania

(CT)

- IT -

 

Ex-Postions

Partner

 

Scacciante

Agrippino

 

 

Born in Catania

(CT)

on 21/09/1969

- Fiscal Code : SCCGPP69P21C351I

 

 

Residence:

 

Cordova

, 181

- 95042

Grammichele

(CT)

- IT -

 

Ex-Postions

Technical Manager

 

Toscano

Vera Maria

 

 

Born in Catania

(CT)

on 09/11/1949

- Fiscal Code : TSCVMR49S49C351G

 

 

Residence:

 

A. Gioieni

, 38

- 95100

Catania

(CT)

- IT -

 

Ex-Postions

Temporary Auditor

 

Pulvirenti

Cinzia Manuela

 

 

Born in Catania

(CT)

on 23/11/1973

- Fiscal Code : PLVCZM73S63C351Q

 

 

Residence:

 

Acicastello

, 22

- 95100

Catania

(CT)

- IT -

 

Ex-Postions

Permanent Auditor

 

Amico

Davide

 

 

Born in Siracusa

(SR)

on 08/10/1973

- Fiscal Code : MCADVD73R08I754T

 

 

Residence:

 

Alessandro Specchi

, 73

- 96100

Siracusa

(SR)

- IT -

 

Ex-Postions

Technical Manager


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.

 

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

INTESA - SAN PAOLO

 

 

 

 

 

 



Financial and Economical Analysis

 

The company is active since 1979

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

Last two financial years were marked by losses; in 2012 r.o.e. is -1,52%.

The operating result was positive in the last financial year (1,49%) and reflects the field's average.

The operating result is positive and amounts to Eur. 514.986 , with no sizeable change as opposed to the year before.

During the latest financial year the gross operating margin amounted to Eur. 1.203.347 ,with no change if compared to the year before.

The financial status of the company is fairly balanced with an indebtedness level of 2,52 even though on the increase if compared to 2011.

With regard to equity capital, an amount of Eur. 5.739.072 is registered. , unchanged as opposed to the preceding year.

During the last financial year total debts volume reached Eur. 24.137.078 (Eur. 9.524.621 were m/l term ones) showing a stable trend as opposed to 2011 (Eur. 23.958.751).

The recourse to bank credit is slightly high and also borrowings from suppliers appear to be high, with an average payment period equal to 147,45 gg. besides being higher than sector's average.

Liquidity is good (1,26)

Accounts receivable average term is high (265,61 days). besides being higher than the sector's average.

The financial management generated a cash flow of Eur. 600.956.

During 2012 financial year labour costs amounted to Eur. 1.012.140, with a 6,32% incidence on production costs. , with a 6,31% incidence on turnover.

The financial management is marked by a high incidence of financial charges in relation to sales revenues (-4,74%).



Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

16.032.897

Profit (Loss) for the period

-87.405

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

16.186.537

Profit (Loss) for the period

-83.780

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

16.787.579

Profit (Loss) for the period

-89.394

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

16.018.491

Profit (Loss) for the period

-238.664

 

 

Complete balance-sheet for the year

al 31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

14.518.946

Profit (Loss) for the period

-1.505.723



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.

24.589

32.785

26.848

. . Industrial patent rights

47.857

34.199

41.987

. . Concessions,licenses,trademarks,etc.

57.348

63.585

 

. . Goodwill

108.000

144.000

 

. . Assets in formation and advance paymen.

177.660

31.720

 

. . Other intangible fixed assets

378.623

127.599

43.292

. Total Intangible Fixed Assets

794.077

433.888

112.127

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

11.674.356

11.992.020

12.328.683

. . Plant and machinery

891.122

542.266

714.928

. . Industrial and commercial equipment

59.756

56.308

70.957

. . Other assets

92.418

102.789

103.418

. . Assets under construction and advances

 

36.000

 

. Total Tangible fixed assets

12.717.652

12.729.383

13.217.986

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

383.461

363.461

353.461

. . . Equity invest. in subsidiary companies

368.711

348.711

348.711

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

14.750

14.750

4.750

. . 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

2.161.179

1.917.649

1.917.649

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

2.544.640

2.281.110

2.271.110

Total fixed assets

16.056.369

15.444.381

15.601.223

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

4.835.275

3.877.503

3.996.211

. . Advance payments

 

 

 

. Total Inventories

4.835.275

3.877.503

3.996.211

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

7.820.440

8.032.486

8.998.610

. . Beyond 12 months

5.554.348

6.531.620

5.272.563

. . Trade receivables

11.829.266

13.296.168

12.581.677

. . . . Within 12 months

6.631.357

7.137.157

7.669.611

. . . . Beyond 12 months

5.197.909

6.159.011

4.912.066

. . 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

234.319

130.971

701.416

. . . . Within 12 months

234.319

130.971

701.416

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

765.643

675.523

612.793

. . . . Within 12 months

765.643

675.523

612.793

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

545.560

461.444

375.287

. . . . Within 12 months

189.121

88.835

14.790

. . . . Beyond 12 months

356.439

372.609

360.497

. Total Credits not held as fixed assets

13.374.788

14.564.106

14.271.173

. 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

15.000

15.000

15.000

. Total Financial Assets

15.000

15.000

15.000

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

59.316

237.030

68.525

. . Checks

60.993

34.162

 

. . Banknotes and coins

8.729

18.878

157

. Total Liquid funds

129.038

290.070

68.682

Total current assets

18.354.101

18.746.679

18.351.066

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

152.994

161.596

 

. Other adjustment accounts

 

 

159.829

Total adjustments accounts

152.994

161.596

159.829

TOTAL ASSETS

34.563.464

34.352.656

34.112.118

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

2.626.440

2.626.440

2.626.440

. Additional paid-in capital

 

 

 

. Revaluation reserves

3.018.749

3.102.529

3.191.923

. Legal reserve

179.223

179.223

179.223

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

2.065

2.068

2.066

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

-87.405

-83.780

-89.394

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

5.739.072

5.826.480

5.910.258

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

1.147.158

1.065.676

1.010.808

. . Other funds

 

 

 

Total Reserves for Risks and Charges

1.147.158

1.065.676

1.010.808

Employee termination indemnities

415.116

363.719

363.999

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

14.612.457

14.041.772

13.312.985

. . . . Beyond 12 months

9.524.621

9.916.979

10.233.791

. . 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

16.499.799

16.706.828

16.087.193

. . . . Within 12 months

9.628.097

9.767.447

8.805.859

. . . . Beyond 12 months

6.871.702

6.939.381

7.281.334

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

6.112.167

5.459.206

5.920.916

. . . . Within 12 months

4.259.051

3.427.631

3.732.911

. . . . Beyond 12 months

1.853.116

2.031.575

2.188.005

. . 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

1.270.693

1.482.845

1.297.933

. . . . Within 12 months

470.890

536.822

533.481

. . . . Beyond 12 months

799.803

946.023

764.452

. . Due to social security and welfare inst.

64.259

48.079

51.544

. . . . Within 12 months

64.259

48.079

51.544

. . . . Beyond 12 months

 

 

 

. . Other payables

190.160

261.793

189.190

. . . . Within 12 months

190.160

261.793

189.190

. . . . Beyond 12 months

 

 

 

Total accounts payable

24.137.078

23.958.751

23.546.776

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

3.125.040

3.138.030

3.280.277

Total adjustment accounts

3.125.040

3.138.030

3.280.277

TOTAL LIABILITIES

34.563.464

34.352.656

34.112.118

 

 

 

 

 

 

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

16.032.899

16.186.536

16.787.579

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

496.581

503.558

322.821

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

496.581

503.558

322.821

Total value of production

16.529.480

16.690.094

17.110.400

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

12.878.151

11.885.694

11.997.703

. Services received

1.797.384

1.947.425

2.444.984

. Leases and rentals

246.988

226.924

242.620

. Payroll and related costs

1.012.140

999.592

1.013.983

. . Wages and salaries

738.109

720.175

731.986

. . Social security contributions

211.936

217.200

215.706

. . Employee termination indemnities

62.095

62.217

57.191

. . Pension and similar

 

 

 

. . Other costs

 

 

9.100

. Amortization and depreciation

688.361

677.000

626.004

. . Amortization of intangible fixed assets

115.718

111.782

58.780

. . Amortization of tangible fixed assets

572.643

565.218

567.224

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

 

. Changes in raw materials

-957.772

118.708

14.073

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

349.242

318.277

252.374

Total production costs

16.014.494

16.173.620

16.591.741

Diff. between value and cost of product.

514.986

516.474

518.659

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

174.652

279.449

4.117

. . 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

174.652

279.449

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

174.652

279.449

 

. Interest and other financial expense

-934.534

-836.004

-574.995

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

934.534

836.004

 

Total financial income and expense

-759.882

-556.555

-570.878

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

243.530

 

 

. . Of equity investments

 

 

 

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

243.530

 

 

. . 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

243.530

 

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

10.527

89.704

137.136

. . Gains on disposals

 

12.788

361

. . Other extraordinary income

10.527

76.916

136.775

. Extraordinary expense

-48.012

-83.610

-153.820

. . Losses on disposals

-16.000

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-32.012

-83.610

-153.820

Total extraordinary income and expense

-37.485

6.094

-16.684

Results before income taxes

-38.851

-33.987

-68.903

. Taxes on current income

48.554

49.793

20.491

. . current taxes

57.191

57.654

61.202

. . differed taxes(anticip.)

-8.637

-7.861

-40.711

. Net income for the period

-87.405

-83.780

-89.394

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-87.405

-83.780

-89.394

 

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

0,46

0,45

0,46

0,09

Elasticity Ratio

Units

0,53

0,55

0,54

0,89

Availability of stock

Units

0,14

0,11

0,12

0,26

Total Liquidity Ratio

Units

0,39

0,43

0,42

0,54

Quick Ratio

Units

0,00

0,01

0,00

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

2,52

2,36

2,24

3,95

Self Financing Ratio

Units

0,17

0,17

0,17

0,17

Capital protection Ratio

Units

0,56

0,56

0,57

0,62

Liabilities consolidation quotient

Units

0,68

0,73

0,80

0,10

Financing

Units

4,21

4,11

3,98

4,85

Permanent Indebtedness Ratio

Units

0,45

0,47

0,48

0,29

M/L term Debts Ratio

Units

0,29

0,30

0,31

0,07

Net Financial Indebtedness Ratio

Units

2,85

2,82

2,71

1,04

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,98

1,04

1,06

2,37

Current ratio

Units

1,26

1,34

1,38

1,18

Acid Test Ratio-Liquidity Ratio

Units

0,93

1,06

1,08

0,80

Structure's primary quotient

Units

0,36

0,38

0,38

1,48

Treasury's primary quotient

Units

0,01

0,02

0,01

0,04

Rate of indebtedness ( Leverage )

%

602,25

589,60

577,17

602,26

Current Capital ( net )

Value

3.741.644

4.704.907

5.038.081

191.984

RETURN

 

 

 

 

 

Return on Sales

%

3,75

3,66

3,20

2,03

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

%

-1,52

-1,44

-1,51

6,31

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

%

-0,68

-0,58

-1,17

17,00

Return on Investment ( R.O.I. )

%

1,49

1,50

1,52

4,18

Return/ Sales

%

3,21

3,19

3,09

3,46

Extra Management revenues/charges incid.

%

-16,97

-16,22

-17,24

27,96

Cash Flow

Value

600.956

593.220

536.610

44.823

Operating Profit

Value

514.986

516.474

518.659

74.603

Gross Operating Margin

Value

1.203.347

1.193.474

1.144.663

111.383

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

265,61

295,72

269,81

113,70

Debts to suppliers average term

Days

147,45

139,78

145,15

118,14

Average stock waiting period

Days

108,57

86,24

85,70

72,90

Rate of capital employed return ( Turnover )

Units

0,46

0,47

0,49

1,25

Rate of stock return

Units

3,32

4,17

4,20

4,88

Labour cost incidence

%

6,31

6,18

6,04

8,14

Net financial revenues/ charges incidence

%

-4,74

-3,44

-3,40

-1,38

Labour cost on purchasing expenses

%

6,32

6,18

6,11

8,25

Short-term financing charges

%

3,87

3,49

2,44

2,76

Capital on hand

%

215,58

212,23

203,20

79,85

Sales pro employee

Value

517.190

522.146

508.714

397.742

Labour cost pro employee

Value

32.649

32.244

30.726

33.267

 

 

Market / Territory Data

 

Population living in the province

:

1.071.883

Population living in the region

:

5.013.081

Number of families in the region

:

1.842.252

 

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

 

- per food products

:

425

- per non food products

:

1.256

- per energy consume

:

69

 

 

Sector Data

 

The values are calculated on a base of 9.175 significant companies.

 

The companies cash their credits on an average of 114 dd.

The average duration of suppliers debts is about 118 dd.

The sector's profitability is on an average of 2,03%.

The labour cost affects the turnover in the measure of 8,14%.

Goods are held in stock in a range of 73 dd.

The difference between the sales volume and the resources used to realize it is about 1,25.

The employees costs represent the 8,25% of the production costs.

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered remarkably risky.

In the region 54.738 protested subjects are found; in the province they count to 13.788.

The insolvency index for the region is 1,09, , while for the province it is 1,29.

Total Bankrupt companies in the province : 3.235.

Total Bankrupt companies in the region : 14.491.

 

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.