MIRA INFORM REPORT

 

 

Report Date :

29.08.2014

 

IDENTIFICATION DETAILS

 

Name :

EURE INOX S.R.L.

 

 

Registered Office :

Via Leonardo Da Vinci, 2/4 20068 - Peschiera Borromeo (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

02.07.1997

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

·         Iron metallurgy

·         Manufacture of other metal objects and trinkets

 

 

No. of Employees

from 36 to 50

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

Payment Behaviour :

No Complaints

Litigation :

Clear

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – 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 anddress

 

EURE INOX S.R.L.

 

Via Leonardo Da Vinci,  2/4

20068 - Peschiera Borromeo  (MI) -IT-

 

 

Summary

 

Fiscal Code

:

12193360158

Legal Form

:

Limited liability company

start of Activities

:

02/07/1997

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

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

 

Iron metallurgy

Manufacture of other metal objects and trinkets

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 12193360158

 

Foreign Trade Reg. no. : MI271276 since 15/10/1997

 

Chamber of Commerce no. : 1539337 of Milano since 06/10/1997

 

Firms' Register : MI-1997-268339 of Milano since 06/10/1997

 

V.A.T. Code : 12193360158

 

Establishment date

: 02/07/1997

Start of Activities

: 02/07/1997

Legal duration

: 31/12/2050

Nominal Capital

: 1.000.000

 

Subscribed Capital

: 1.000.000

 

Paid up Capital

: 1.000.000

 

 

Members

 

Nemfardi

Renato

 

 

Born in Salsomaggiore Terme

(PR)

on 29/05/1947

- Fiscal Code : NMFRNT47E29H720U

 

 

Residence:

 

Aldo Moro

, 16

- 20068

Peschiera Borromeo

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

02/07/1997

 

 

 

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.

 

Nemfardi

Renato

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

INOX SERVICE SRL

NOCERA INFERIORE (SA) - IT -

03813250655

Director

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

Bedini Roberto

Milano - IT -

BDNRRT73T04F205D

150.000 .Eur

15,00

Bedini Fabio Angelo

Peschiera Borromeo - IT -

BDNFNG70L31F205X

150.000 .Eur

15,00

Nemfardi Renato

Peschiera Borromeo - IT -

NMFRNT47E29H720U

200.000 .Eur

20,00

MOLARI MARIA EUGENIA

Reggio Calabria - IT -

MLRMGN48D54A794U

200.000 .Eur

20,00

NEMFARDI GRAZIA

Milano - IT -

NMFGRZ74P65L400S

150.000 .Eur

15,00

NEMFARDI SARA

Milano - IT -

NMFSRA71L57L400G

150.000 .Eur

15,00

 

Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

INOX SERVICE SRL

NOCERA INFERIORE - IT -

03813250655

87.132.150 .Eur

45,00

 

 

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Leonardo Da Vinci

, 2/4

- 20068

- Peschiera Borromeo

(MI)

- IT -

 

 

 

 

PHONE

: 0255305806

 

 

 

 

FAX

: 0255305240

 

 

 

 

Email

: PEC@PEC.EUREINOX.IT

 

 

 

 

Employees

: 49

 

 

 

 

Assistants

: 1

 

Fittings and Equipment for a value of 2.330.000

Eur

 

Stocks for a value of 21.020.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Cazzaniga

Carlantonio

 

 

Born in Milano

(MI)

on 19/12/1947

- Fiscal Code : CZZCLN47T19F205R

 

 

Residence:

 

Regina Giovanna

, 42

- 20129

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Saltini

Giovanni

 

 

Born in Lonato Del Garda

( )

on 07/01/1935

- Fiscal Code : SLTGNN35A07E667S

 

 

Residence:

 

Kennedy

, 21

- 20097

San Donato Milanese

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Genova

Gaetano

 

 

Born in Caltanissetta

(CL)

on 29/05/1932

- Fiscal Code : GNVGTN32E29B429P

 

 

Residence:

 

Serbelloni

, 7/9

- 20121

Gorgonzola

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Aldrighetti

Alberto

 

 

Born in Milano

(MI)

on 23/03/1967

- Fiscal Code : LDRLRT67C23F205I

 

 

Residence:

 

J.f.kennedy

, 25

- 20097

San Donato Milanese

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Cazzaniga

Elena

 

 

Born in Busto Arsizio

(VA)

on 27/10/1972

- Fiscal Code : CZZLNE72R67B300R

 

 

Residence:

 

Regina Giovanna

, 42

- 20129

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Saltini

Tommaso

 

 

Born in Parma

(PR)

on 29/07/1972

- Fiscal Code : SLTTMS72L29G337P

 

 

Residence:

 

LODI

, 65

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Grasso

Stefano

 

 

Born in Riposto

(CT)

on 20/11/1933

- Fiscal Code : GRSSFN33S20H325M

 

 

Residence:

 

ALDINI ANTONIO

, 1

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Cazzaniga

Anna

 

 

Born in Busto Arsizio

(VA)

on 10/11/1974

- Fiscal Code : CZZNNA74S50B300E

 

 

Residence:

 

Regina Giovanna

, 42

- 20129

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

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

 

The company is active since 1997

An eco-fin analysis has been made on the base od the b/s fo the years 2010, 2011 and 2012.

During the last years, it achieved profits (r.o.e. 18,27% on 2012)

The operating result in 2012 was positive (7,54%) falling within the field's average.

An operating result of Eur. 3.720.131 has been registered. with a -31,32% fall as against the year 2011.

The economic management produced a gross operating margin of Eur. 5.809.690 showing a downward trend as opposed to the previous year.

The financial status of the company is fairly balanced with an indebtedness level of 2,17 and decreasing as against 2011.

Subject can manage an equity capital funds for an amount of Eur. 13.101.936 , increasing by 22,35% if compared to the financial year 2011.

In the year 2012 total debts amounted to Eur. 35.749.551 with no important change.

The recourse to bank credit is slightly high and also borrowings from suppliers appear to be high, with an average payment period equal to 96,66 gg. but lined up with the field's average.

Liquidity is good (1,27)

Trade credits are collected slowly, average term is 125,3 days. and higher than the average of the sector.

The financial management generated a cash flow of Eur. 4.483.402.

In the last financial year labour cost was of Eur. 2.214.166, with a 6,38% incidence on total costs of production. , with a 5,77% incidence on turnover.

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

38.391.815

Profit (Loss) for the period

2.393.843

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

46.224.520

Profit (Loss) for the period

3.347.478

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

47.806.783

Profit (Loss) for the period

3.545.482

 


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

3.224

3.224

3.224

. . Concessions,licenses,trademarks,etc.

60.948

52.344

53.516

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

31

669

. Total Intangible Fixed Assets

64.172

55.599

57.409

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

10.051.186

10.509.328

12.971.191

. . Plant and machinery

2.287.046

2.649.954

2.857.102

. . Industrial and commercial equipment

41.784

21.275

30.062

. . Other assets

633.318

612.315

562.245

. . Assets under construction and advances

30.000

175.000

73.200

. Total Tangible fixed assets

13.043.334

13.967.872

16.493.800

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

68.587

35.587

126.237

. . . Equity invest. in subsidiary companies

34.650

34.650

125.300

. . . Equity invest. in associated companies

33.000

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

937

937

937

. . Financial receivables

1.549

2.992

2.992

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

1.549

2.992

2.992

. . . 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

1.549

2.992

2.992

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

1.549

2.992

2.992

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

70.136

38.579

129.229

Total fixed assets

13.177.642

14.062.050

16.680.438

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

21.023.998

15.277.046

15.835.393

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

21.023.998

15.277.046

15.835.393

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

14.411.809

14.691.415

17.242.190

. . Beyond 12 months

670.524

735.744

430.780

. . Trade receivables

13.362.430

14.416.556

16.115.562

. . . . Within 12 months

13.362.430

14.416.556

16.115.562

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

18.000

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

18.000

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

1.004.679

123.877

1.043.682

. . . . Within 12 months

1.004.679

 

1.043.682

. . . . Beyond 12 months

 

123.877

 

. . Receivables for anticipated taxes

652.524

611.867

430.780

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

652.524

611.867

430.780

. . Receivables due from third parties

44.700

274.859

82.946

. . . . Within 12 months

44.700

274.859

82.946

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

15.082.333

15.427.159

17.672.970

. 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

 

 

3.788

. . Checks

 

 

 

. . Banknotes and coins

2.514

2.543

4.784

. Total Liquid funds

2.514

2.543

8.572

Total current assets

36.108.845

30.706.748

33.516.935

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

45.111

55.294

53.308

Total adjustments accounts

45.111

55.294

53.308

TOTAL ASSETS

49.331.598

44.824.092

50.250.681

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

1.000.000

1.000.000

1.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

6.160.361

6.160.361

6.160.361

. Legal reserve

200.000

200.000

200.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

254

254

254

. Accumulated Profits (Losses)

3.347.478

 

8.178.099

. Profit( loss) of the year

2.393.843

3.347.478

3.545.482

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

13.101.936

10.708.093

19.084.196

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

 

 

 

Employee termination indemnities

333.999

313.180

278.577

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

28.491.418

25.015.461

30.862.083

. . . . Beyond 12 months

7.258.133

8.758.133

 

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

7.258.133

8.758.133

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

7.258.133

8.758.133

 

. . Due to banks

18.584.993

18.139.665

20.545.309

. . . . Within 12 months

18.584.993

18.139.665

20.545.309

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

9.658.532

5.212.707

9.184.095

. . . . Within 12 months

9.658.532

5.212.707

9.184.095

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

75.367

1.362.857

813.157

. . . . Within 12 months

75.367

1.362.857

813.157

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

74.885

76.811

97.779

. . . . Within 12 months

74.885

76.811

97.779

. . . . Beyond 12 months

 

 

 

. . Other payables

97.641

223.421

221.743

. . . . Within 12 months

97.641

223.421

221.743

. . . . Beyond 12 months

 

 

 

Total accounts payable

35.749.551

33.773.594

30.862.083

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

146.112

29.225

25.825

Total adjustment accounts

146.112

29.225

25.825

TOTAL LIABILITIES

49.331.598

44.824.092

50.250.681

 

 

 

 

 

 

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

38.391.815

46.224.520

47.806.783

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

21.467

69.990

7.102

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

21.467

69.990

7.102

Total value of production

38.413.282

46.294.510

47.813.885

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

34.117.496

33.900.430

39.165.587

. Services received

1.810.646

1.849.031

1.607.553

. Leases and rentals

45.000

42.915

540

. Payroll and related costs

2.214.166

2.336.244

2.079.613

. . Wages and salaries

1.623.037

1.704.420

1.509.957

. . Social security contributions

475.885

491.144

434.967

. . Employee termination indemnities

104.286

107.236

85.835

. . Pension and similar

 

 

 

. . Other costs

10.958

33.444

48.854

. Amortization and depreciation

2.089.559

2.088.977

1.829.771

. . Amortization of intangible fixed assets

9.272

1.810

2.135

. . Amortization of tangible fixed assets

1.510.313

1.511.176

1.445.146

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

569.974

575.991

382.490

. Changes in raw materials

-5.746.952

558.347

-2.961.032

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

163.236

101.427

606.803

Total production costs

34.693.151

40.877.371

42.328.835

Diff. between value and cost of product.

3.720.131

5.417.139

5.485.050

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

10

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

158.368

20.677

36.335

. . 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

 

 

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-355.621

-363.434

-211.603

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-197.253

-342.757

-175.258

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

 

-90.650

 

. . Of equity investments

 

-90.650

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

 

-90.650

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

212.396

173.230

14.364

. . Gains on disposals

449

139.746

 

. . Other extraordinary income

211.947

33.484

14.364

. Extraordinary expense

-53.608

-38.699

-20.664

. . Losses on disposals

-48.211

-19.182

-11.099

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-5.397

-19.517

-9.565

Total extraordinary income and expense

158.788

134.531

-6.300

Results before income taxes

3.681.666

5.118.263

5.303.492

. Taxes on current income

1.287.823

1.770.785

1.758.010

. . current taxes

1.328.481

1.951.872

1.904.351

. . differed taxes(anticip.)

-40.658

-181.087

-146.341

. Net income for the period

2.393.843

3.347.478

3.545.482

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

2.393.843

3.347.478

3.545.482

 

RATIOS

Value Type

as at 31/12/2012

as at 31/12/2011

as at 31/12/2010

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,27

0,31

0,33

0,30

Elasticity Ratio

Units

0,73

0,69

0,67

0,68

Availability of stock

Units

0,43

0,34

0,32

0,21

Total Liquidity Ratio

Units

0,31

0,34

0,35

0,42

Quick Ratio

Units

0,00

0,00

0,00

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

2,17

2,34

1,62

2,31

Self Financing Ratio

Units

0,27

0,24

0,38

0,21

Capital protection Ratio

Units

0,74

0,59

0,76

0,61

Liabilities consolidation quotient

Units

0,27

0,36

0,01

0,17

Financing

Units

2,73

3,15

1,62

3,62

Permanent Indebtedness Ratio

Units

0,42

0,44

0,39

0,36

M/L term Debts Ratio

Units

0,15

0,20

0,01

0,10

Net Financial Indebtedness Ratio

Units

1,97

2,51

1,08

1,42

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,57

1,41

1,16

1,11

Current ratio

Units

1,27

1,23

1,09

1,10

Acid Test Ratio-Liquidity Ratio

Units

0,53

0,62

0,57

0,72

Structure's primary quotient

Units

0,99

0,76

1,14

0,81

Treasury's primary quotient

Units

0,00

0,00

0,00

0,02

Rate of indebtedness ( Leverage )

%

376,52

418,60

263,31

468,75

Current Capital ( net )

Value

7.617.427

5.691.287

2.654.852

525.922

RETURN

 

 

 

 

 

Return on Sales

%

11,68

11,76

11,24

2,32

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

%

18,27

31,26

18,58

3,79

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

%

28,10

47,80

27,79

10,56

Return on Investment ( R.O.I. )

%

7,54

12,09

10,92

3,84

Return/ Sales

%

9,69

11,72

11,47

3,06

Extra Management revenues/charges incid.

%

64,35

61,79

64,64

32,18

Cash Flow

Value

4.483.402

5.436.455

5.375.253

1.200.022

Operating Profit

Value

3.720.131

5.417.139

5.485.050

1.374.962

Gross Operating Margin

Value

5.809.690

7.506.116

7.314.821

2.131.798

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

125,30

112,28

121,36

85,05

Debts to suppliers average term

Days

96,66

52,43

81,09

89,46

Average stock waiting period

Days

197,14

118,98

119,25

47,61

Rate of capital employed return ( Turnover )

Units

0,78

1,03

0,95

1,45

Rate of stock return

Units

1,83

3,03

3,02

7,34

Labour cost incidence

%

5,77

5,05

4,35

5,48

Net financial revenues/ charges incidence

%

-0,51

-0,74

-0,37

-1,06

Labour cost on purchasing expenses

%

6,38

5,72

4,91

5,52

Short-term financing charges

%

0,99

1,08

0,69

2,49

Capital on hand

%

128,50

96,97

105,11

68,88

Sales pro employee

Value

853.151

1.155.613

1.195.169

796.124

Labour cost pro employee

Value

49.203

58.406

51.990

44.281

 

 

Market / Territory Data

 

Population living in the province

:

3.839.216

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

Sector Data

 

The values are calculated on a base of 377 significant companies.

 

The companies cash their credits on an average of 85 dd.

The average duration of suppliers debts is about 89 dd.

The sector's profitability is on an average of 2,32%.

The labour cost affects the turnover in the measure of 5,48%.

Goods are held in stock in a range of 48 dd.

The difference between the sales volume and the resources used to realize it is about 1,45.

The employees costs represent the 5,52% of the production costs.

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 


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 :

RAS

 

 

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.