MIRA INFORM REPORT

 

 

Report Date :

20.12.2014

 

IDENTIFICATION DETAILS

 

Name :

LAFER - S.P.A.

 

 

Registered Office :

Via Lago Di Garda, 98,

36015 – Schio (VI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

31.12.1980

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacturer of machinery for Textile, Apparel and Leather Industries (including Spare Parts and Accessories)

 

 

No of Employees :

101

 

 

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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderate Low Risk

 

B1

Moderate Risk

 

B2

Moderate High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 


 

italy ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is higher. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 133% of GDP in 2013, but investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2013 economic growth and labor market conditions deteriorated, with growth at -1.8% and unemployment rising to 12.4%, with youth unemployment around 40%. Italy's GDP is now 8% below its 2007 pre-crisis level.

Source : CIA

 


Company name & ADDRESS

 

Lafer - S.p.a.

 

Via Lago Di Garda, 98

 

36015 - Schio (VI) -IT-

 

 

Summary

 

Fiscal Code

:

01279170243

Legal Form

:

Joint stock company

start of Activities

:

31/12/1980

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 91 to 110

 

 

Activity

 

Manufacture of machinery for textile, apparel and leather industries (including spare parts and accessories)



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01279170243

 

Foreign Trade Reg. no. : VI008404 since 06/12/1991

 

Foreign Trade Reg. no. : 8404 of Vicenza since 06/12/1991

 

Chamber of Commerce no. : 169519 of Biella

 

Chamber of Commerce no. : 157528 of Vicenza since 08/01/1981

 

Firms' Register : VI116-11911 of Vicenza since 19/02/1996

 

V.A.T. Code : 01279170243

 

Foundation date

: 31/12/1980

Establishment date

: 31/12/1980

Start of Activities

: 31/12/1980

Legal duration

: 31/12/2050

Nominal Capital

: 286.000

 

Subscribed Capital

: 286.000

 

Paid up Capital

: 286.000

 




Members

 

Scortegagna

Bruno

 

 

Born in Schio

(VI)

on 17/01/1939

- Fiscal Code : SCRBRN39A17I531Z

 

 

Residence:

 

Fornaci

, 46

- 36015

Schio

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/06/2013

 

 

Board Chairman

28/06/2013

 

 

Managing Director

28/06/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Scortegagna

Daniela

 

 

Born in Malo

(VI)

on 24/10/1969

- Fiscal Code : SCRDNL69R64E864L

 

 

Residence:

 

Dei Priuli

, 22

- 36015

Schio

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/09/1996

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Costeniero

Valter

 

 

Born in Malo

(VI)

on 22/11/1965

- Fiscal Code : CSTVTR65S22E864K

 

 

Residence:

 

Pasubio

, 72

- 36034

Malo

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/09/1996

 

 

Director

28/06/2013

 

 

Managing Director

28/06/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Marchioretto

Ruggero Pietro

 

 

Born in Schio

(VI)

on 14/10/1958

- Fiscal Code : MRCRGR58R14I531W

 

 

Residence:

 

Dei Priuli

, 22

- 36015

Schio

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney General

17/07/2007

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Broccardo

Andrea

 

 

Born in Schio

(VI)

on 26/09/1974

- Fiscal Code : BRCNDR74P26I531U

 

 

Residence:

 

Trentin Vittorio

, 40

- 36036

Torrebelvicino

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

27/03/2014

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Lafin Srl

 

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

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.

 

Scortegagna

Bruno

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Lafin Srl

Schio (VI) - IT -

01738720240

Procurator

Active

Registered

 

Costeniero

Valter

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Lafin Srl

Schio (VI) - IT -

01738720240

Sole Director

Active

Registered

TEXEN S.R.L.

Schio (VI) - IT -

02635160241

Director

Withdrawn

Registered

AMT S.R.L.

Thiene (VI) - IT -

02565060247

Sole Director

Withdrawn

Registered

Lafer Packaging S.r.l.

Schio (VI) - IT -

03021200245

Sole Director

Active

Registered

LAFER RESEARCH S.R.L.

Schio (VI) - IT -

03021180249

Sole Director

Withdrawn

Registered

Servizi Aziendali S.r.l.

Schio (VI) - IT -

03061130245

Director

Active

Registered

Servizi Aziendali S.r.l.

Schio (VI) - IT -

03061130245

Board Chairman

Active

Registered

Tgs Srl

Schio (VI) - IT -

02757030248

Managing Director

Active

Registered

Tgs Srl

Schio (VI) - IT -

02757030248

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

Scortegagna Bruno

Schio - IT -

SCRBRN39A17I531Z

1.040 .Eur

0,36

DE MARCHI MARIA TERESA

Schio - IT -

DMRMTR40A64E864D

520 .Eur

0,18

Lafin Srl

 

01738720240

284.440 .Eur

99,45

Direct Participations

 

The Company under review has no participations in other Companies.



Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 03/06/1996

 

 

 

 

 

 

Lago Di Garda

, 98

- 36015

- Schio

(VI)

- IT -

 

 

 

 

PHONE

: 0445694301

 

 

 

 

PHONE

: 0445694311

 

 

 

 

FAX

: 0445694312

 

-

Branch

(Branch)

since 01/07/1987

until 19/01/1996

 

 

 

 

 

 

Lago Di Vico

- 36015

- Schio

(VI)

- IT -

 

 

 

 

PHONE

: 0445575655

 

-

Branch

(Store)

since 11/10/1996

until 26/05/1997

 

 

 

 

 

 

Matteotti

, 10

- 13030

- Benna

(BI)

- IT -

 

 

 

 

Employees

: 101

 

Fittings and Equipment for a value of 820.000

Eur

 

Stocks for a value of 1.760.000

Eur

 

Vehicles for a value of 46.000

Eur

 

The company sells in Italy and abroad.

The company 's mainly customers are companies.

 

The firm operates abroad as exporter..

Export trade is the 70 % of the global turnover.

Products abroad are placed by :

- importers

 

- its own agents

 

- direct orders from foreign companies

Main sales modalities: issue cheques and bank transfers.

Company generally pays its suppliers within 30/90 days.

Subject company generally settles its engagements by issuing of

cheques and cash orders.

 

Export is mainly towards:

- Italy

 

-

 

Traded Brands / Suppliers

 

- Interacciai Spa

 

- Carte Dozio Srl

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Bengelsdorff

Carl Wilhelm Andreas

 

 

Born in HELSINKI

( )

on 23/09/1966

- Fiscal Code : BNGCLW66P23Z109F

 

Ex-Postions

Procurator

 

 

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

BANCA POPOLARE DI VICENZA

 

 

 

 

5728

0

BANCA POPOLARE DI VICENZA SCPA

AG.1

VIA VENETO ANG. VIA BRAGLIO

36015

Schio

5728

60751

INTESA SANPAOLO SPA

 

 

 

 

3069

0

B.CA NAZIONALE DEL LAVORO SPA

SCHIO

PIAZZA DELLO STATUTO

36015

Schio (VI)

1005

60750



Financial and Economical Analysis

 

Subject is active since 1980

The economic-financial analysis is based on the latest 3 b/s.

During the last years, it achieved profits (r.o.e. 23,5% on 2012) with an increase in 2012 (+19,62%).

The operating result was positive in the last financial year (5,94%) and reflects the field's average.

The amount of the operating result is equal to Eur. 1.393.830 with an increase of more then 100% if the compared to the previous financial year.

A gross operating margine for a value of Eur. 1.797.177 was reached. showing a 69,04% growth.

The analysis shows a fair financial position as the indebtedness volume is acceptable (1,78) with an improving trend as on the decrease.

With regard to equity capital, an amount of Eur. 3.509.086 is registered. , increasing by 30,71% if compared to the year before.

During the last financial year debts totalled Eur. 18.734.828 (Eur. 4.256.730 of which were m/l term debts) on the same levels as the year before.

The recourse to financial credit is within the limits; on the other hand the recourse to suppliers' credit is rated as fairly high and higher than sector's average.

Liquid assets are good.

Credits are collected in 52,67 days on the average. , a value lower than the sector's average.

2012 financial year closed with a cash flow of Eur. 1.227.876

Labour cost expenses amount to Eur. 4.990.901 , representing 17,92% on the total of production costs. , whereas the incidence of such costs on sales revenues is equal to 17,15%.

If compared to the sales volume (-0,66%), the impact of the financial charges is limited.

 

 

Financial Data

 

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

29.098.069

Profit (Loss) for the period

824.529

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

24.323.838

Profit (Loss) for the period

105.429

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

31.606.234

Profit (Loss) for the period

545.513

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

24.253.046

Profit (Loss) for the period

673.585

 

 

Complete balance-sheet for the year

al 31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

22.374.192

Profit (Loss) for the period

-275.257



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

17.020

8.755

8.090

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

877

1.039

99

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

17.897

9.794

8.189

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

4.077.451

3.678.829

3.833.299

. . Plant and machinery

814.232

921.601

1.012.166

. . Industrial and commercial equipment

6.369

9.154

13.403

. . Other assets

233.433

240.829

246.830

. . Assets under construction and advances

 

40.373

24.500

. Total Tangible fixed assets

5.131.485

4.890.786

5.130.198

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

301.120

955.212

955.212

. . . Equity invest. in subsidiary companies

300.396

300.396

300.396

. . . Equity invest. in associated companies

 

654.092

654.092

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

724

724

724

. . Financial receivables

2.181.651

1.881.651

1.881.522

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

2.181.651

1.881.651

1.881.522

. . . 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.

2.180.000

1.880.000

1.880.000

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

2.180.000

1.880.000

1.880.000

. . . Receivables due from third parties

1.651

1.651

1.522

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

1.651

1.651

1.522

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

2.482.771

2.836.863

2.836.734

Total fixed assets

7.632.153

7.737.443

7.975.121

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

1.114.897

1.278.105

1.069.657

. . Work in progress and semimanufactured

179.827

263.035

266.024

. . Work in progress on order

 

 

 

. . Finished goods

404.808

1.006.062

297.627

. . Advance payments

61.737

34.794

84.937

. Total Inventories

1.761.269

2.581.996

1.718.245

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

5.355.286

5.582.862

7.639.853

. . Beyond 12 months

365.402

850.750

1.236.160

. . Trade receivables

4.256.834

3.777.259

6.647.824

. . . . Within 12 months

4.118.157

3.729.208

5.531.617

. . . . Beyond 12 months

138.677

48.051

1.116.207

. . Receivables due from subsid. comp.

282.525

1.219.622

857.586

. . . . Within 12 months

282.525

1.219.622

857.586

. . . . 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

522.876

814.641

711.330

. . . . Within 12 months

416.104

131.895

711.330

. . . . Beyond 12 months

106.772

682.746

 

. . Receivables for anticipated taxes

 

46.750

 

. . . . Within 12 months

 

46.750

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

658.453

575.340

659.273

. . . . Within 12 months

538.500

455.387

539.320

. . . . Beyond 12 months

119.953

119.953

119.953

. Total Credits not held as fixed assets

5.720.688

6.433.612

8.876.013

. 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

8.240.483

3.493.401

5.179.694

. . Checks

 

 

 

. . Banknotes and coins

6.857

10.187

9.291

. Total Liquid funds

8.247.340

3.503.588

5.188.985

Total current assets

15.729.297

12.519.196

15.783.243

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

91.042

276.476

 

. Other adjustment accounts

 

 

319.317

Total adjustments accounts

91.042

276.476

319.317

TOTAL ASSETS

23.452.492

20.533.115

24.077.681

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

286.000

286.000

286.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

30.879

30.879

30.879

. Legal reserve

121.214

121.214

121.214

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

2.246.464

2.141.037

2.210.424

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

824.529

105.429

545.513

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

3.509.086

2.684.559

3.194.030

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

552.846

512.846

472.846

. . Taxation fund, also differed

 

2.573

1.328

. . Other funds

 

 

 

Total Reserves for Risks and Charges

552.846

515.419

474.174

Employee termination indemnities

593.699

590.475

613.204

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

14.478.098

13.770.537

17.058.990

. . . . Beyond 12 months

4.256.730

2.929.966

2.662.503

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to banks

5.430.796

5.169.324

4.218.654

. . . . Within 12 months

1.197.248

2.264.388

1.586.430

. . . . Beyond 12 months

4.233.548

2.904.936

2.632.224

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

786.454

479.475

1.427.770

. . . . Within 12 months

786.454

479.475

1.427.770

. . . . Beyond 12 months

 

 

 

. . Trade payables

10.735.319

9.289.421

12.301.437

. . . . Within 12 months

10.735.127

9.289.421

12.298.588

. . . . Beyond 12 months

192

 

2.849

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

133.979

271.796

216.805

. . . . Within 12 months

133.979

271.796

216.805

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

190.000

 

 

. . . . Within 12 months

190.000

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

457.462

263.448

287.609

. . . . Within 12 months

457.462

263.448

287.609

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

426.683

421.855

447.172

. . . . Within 12 months

426.683

421.855

447.172

. . . . Beyond 12 months

 

 

 

. . Other payables

574.135

805.184

822.046

. . . . Within 12 months

551.145

780.154

794.616

. . . . Beyond 12 months

22.990

25.030

27.430

Total accounts payable

18.734.828

16.700.503

19.721.493

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

62.033

42.159

74.780

Total adjustment accounts

62.033

42.159

74.780

TOTAL LIABILITIES

23.452.492

20.533.115

24.077.681

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

-705.260

 

Risk accounts

 

-5.027.620

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

29.098.069

24.323.838

31.606.234

. Changes in work in progress

-684.462

705.446

-165.291

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

827.916

410.684

301.608

. . Contributions for operating expenses

438.229

62.853

1.637

. . Different income and revenues

389.687

347.831

299.971

Total value of production

29.241.523

25.439.968

31.742.551

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

13.120.937

11.667.193

16.096.492

. Services received

 

 

8.172.971

. Leases and rentals

8.988.945

8.022.075

916.491

. Payroll and related costs

4.990.901

4.709.212

4.751.949

. . Wages and salaries

3.543.522

3.341.640

3.379.135

. . Social security contributions

1.199.057

1.127.363

1.116.356

. . Employee termination indemnities

247.792

237.868

247.984

. . Pension and similar

 

 

 

. . Other costs

530

2.341

8.474

. Amortization and depreciation

403.347

411.705

382.359

. . Amortization of intangible fixed assets

7.651

6.473

4.819

. . Amortization of tangible fixed assets

372.580

379.885

339.615

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

23.116

25.347

37.925

. Changes in raw materials

163.207

-208.447

200.287

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

180.356

186.824

174.490

Total production costs

27.847.693

24.788.562

30.695.039

Diff. between value and cost of product.

1.393.830

651.406

1.047.512

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

79.678

72.968

94.767

. . 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

79.678

72.968

94.767

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

79.678

72.968

 

. Interest and other financial expense

-272.367

-280.112

-123.435

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

272.367

280.112

 

Total financial income and expense

-192.689

-207.144

-28.668

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

 

 

 

. . Of equity investments

 

 

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

 

 

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

183.660

2.585

18.870

. . Gains on disposals

59.658

 

 

. . Other extraordinary income

124.002

2.585

18.870

. Extraordinary expense

-7.833

 

-27.527

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-7.833

 

-27.527

Total extraordinary income and expense

175.827

2.585

-8.657

Results before income taxes

1.376.968

446.847

1.010.187

. Taxes on current income

552.439

341.418

464.674

. . current taxes

508.262

386.923

461.626

. . differed taxes(anticip.)

44.177

-45.505

3.048

. Net income for the period

824.529

105.429

545.513

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

824.529

105.429

545.513

 

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

0,33

0,38

0,33

0,18

Elasticity Ratio

Units

0,67

0,61

0,66

0,80

Availability of stock

Units

0,08

0,13

0,07

0,24

Total Liquidity Ratio

Units

0,60

0,48

0,58

0,48

Quick Ratio

Units

0,35

0,17

0,22

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,78

3,82

3,72

3,25

Self Financing Ratio

Units

0,15

0,13

0,13

0,19

Capital protection Ratio

Units

0,68

0,85

0,74

0,63

Liabilities consolidation quotient

Units

0,34

0,26

0,19

0,19

Financing

Units

5,34

6,22

6,17

3,80

Permanent Indebtedness Ratio

Units

0,36

0,30

0,27

0,36

M/L term Debts Ratio

Units

0,21

0,17

0,14

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,62

0,00

0,63

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,10

0,80

0,81

1,75

Current ratio

Units

1,09

0,91

0,93

1,21

Acid Test Ratio-Liquidity Ratio

Units

0,96

0,72

0,82

0,81

Structure's primary quotient

Units

0,46

0,35

0,40

1,03

Treasury's primary quotient

Units

0,57

0,25

0,30

0,06

Rate of indebtedness ( Leverage )

%

668,34

764,86

753,83

516,42

Current Capital ( net )

Value

1.251.199

-1.251.341

-1.275.747

422.465

RETURN

 

 

 

 

 

Return on Sales

%

4,22

2,13

2,94

3,35

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

%

23,50

3,93

17,08

5,13

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

%

39,24

16,65

31,63

14,77

Return on Investment ( R.O.I. )

%

5,94

3,17

4,35

4,16

Return/ Sales

%

4,79

2,68

3,31

4,11

Extra Management revenues/charges incid.

%

59,16

16,18

52,08

28,57

Cash Flow

Value

1.227.876

517.134

927.872

122.482

Operating Profit

Value

1.393.830

651.406

1.047.512

144.752

Gross Operating Margin

Value

1.797.177

1.063.111

1.429.871

241.990

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

52,67

55,90

75,72

111,85

Debts to suppliers average term

Days

180,07

174,82

178,93

128,30

Average stock waiting period

Days

21,79

38,21

19,57

80,43

Rate of capital employed return ( Turnover )

Units

1,24

1,18

1,31

1,08

Rate of stock return

Units

16,52

9,42

18,39

4,45

Labour cost incidence

%

17,15

19,36

15,03

19,12

Net financial revenues/ charges incidence

%

-0,66

-0,85

-0,09

-1,08

Labour cost on purchasing expenses

%

17,92

19,00

15,48

19,02

Short-term financing charges

%

1,45

1,68

0,63

2,68

Capital on hand

%

80,60

84,42

76,18

91,91

Sales pro employee

Value

187.729

165.468

325.837

198.432

Labour cost pro employee

Value

32.199

32.035

48.989

35.779

 

Market / Territory Data

 

Population living in the province

:

831.356

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127



Sector Data

 

The values are calculated on a base of 1.206 significant companies.

The companies cash their credits on an average of 112 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,35%.

The labour cost affects the turnover in the measure of 19,12%.

Goods are held in stock in a range of 80 dd.

The difference between the sales volume and the resources used to realize it is about 1,08.

The employees costs represent the 19,02% of the production costs.



statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 13.782 protested subjects are found; in the province they count to 2.234.

The insolvency index for the region is 0,30, , while for the province it is 0,27.

Total Bankrupt companies in the province : 2.546.

Total Bankrupt companies in the region : 16.714.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.06

UK Pound

1

Rs.98.73

Euro

1

Rs.77.45

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

DPT

 

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.