MIRA INFORM REPORT

 

 

Report Date :

06.01.2014

 

IDENTIFICATION DETAILS

 

Name :

JAL GROUP ITALIA SRL IN LIQUIDAZIONE

 

 

Registered Office :

Via Borgomanero,  50

28040 - Paruzzaro (NO) ,

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

31.10.2000

 

 

Legal Form :

Sole-Member Limited Liability Company

 

 

Line of Business :

Manufacture of footwear

 

 

No. of Employees :

from 71 to 90

 

RATING & COMMENTS

 

MIRA’s Rating :

C

 

RATING

STATUS

PROPOSED CREDIT LINE

<10

C

Absolute credit risk exists. Caution needed to be exercised

Credit not recommended

 

Status :

In Liquidation

 

 

Payment Behaviour :

--

 

 

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, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

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 high. 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 126% of GDP in 2012, and investor concerns about the broader euro-zone crisis at times have caused borrowing costs on sovereign government debt to rise to euro-era. During the second half of 2011 the government passed three austerity packages to reduce its budget deficit and help bring down borrowing costs. These measures included a hike in the value-added tax, pension reforms, and cuts to public administration. The government also faces pressure from investors and European partners to sustain its recent efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2012 economic growth and labor market conditions deteriorated, with growth at -2.3% and unemployment rising to nearly 11%, with youth unemployment around 35%. The government has undertaken several reform initiatives designed to increase long-term economic growth. Italy's GDP is now 7% below its 2007 pre-crisis level.

 

Source : CIA

 

 

 


Company name and address

 

JAL GROUP ITALIA SRL IN LIQUIDAZIONE

 

Via Borgomanero,  50

 

28040 - Paruzzaro (NO) , Italy

 

 

Summary

 

Fiscal Code

:

13136630152

Legal Form

:

Sole-Member Limited Liability Company

start of Activities

:

30/10/2000

Equity

:

Unknown.

Turnover Range

:

100.000.000/150.000.000

Number of Employees

:

from 71 to 90

Firm's Status

:

In liquidation



Activity

 

Manufacture of footwear

 

 

Legal Data

 

Legal Form : Sole-Member Limited Liability Company

Fiscal Code : 13136630152

 

Foreign Trade Reg. no. : NO015310 since 24/02/2004

 

Chamber of Commerce no. : 440920 of Bari

 

Chamber of Commerce no. : 1619006 of Milano

 

Chamber of Commerce no. : 196940 of Novara since 22/11/2000

 

V.A.T. Code : 01787270030

 

Foundation date

: 03/05/2000

Establishment date

: 03/05/2000

Start of Activities

: 30/10/2000

Legal duration

: 31/12/2050

Nominal Capital

: 7.758.853

 

Subscribed Capital

: 7.758.853

 

Paid up Capital

: 7.758.853

 

 

Members

 

Ondeggia

Daniele

 

 

Born in Torre del Greco

(NA)

on 12/01/1965

- Fiscal Code : NDGDNL65A12L259L

 

 

Residence:

 

Borgomanero

, 50

- 28040

Paruzzaro

(NO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Liquidator

16/07/2013

 

 

 

No Protests registered

 

Borgna

Paolo

 

 

Born in Borgomanero

(NO)

on 07/11/1947

- Fiscal Code : BRGPLA47S07B019Q

 

 

Residence:

 

Cavallotti

, 7

- 28100

Novara

(NO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Receiver

30/07/2013

 

 

 

No Protests registered

 

Ferla

Simonetta

 

 

Born in Trivero

(VC)

on 10/05/1961

- Fiscal Code : FRLSNT61E50L436E

 

 

Residence:

 

Corteggiano

, 24

- 13836

Cossato

(BI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

25/07/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Cristina

Stefano

 

 

Born in Borgomanero

(NO)

on 26/03/1971

- Fiscal Code : CRSSFN71C26B019M

 

 

Residence:

 

Borgomanero

, 50

- 28040

Paruzzaro

(NO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

25/07/2012

 

 

Liquidator

16/07/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Silvestri

Riccardo

 

 

Born in Borgomanero

(NO)

on 20/02/1967

- Fiscal Code : SLVRCR67B20B019R

 

 

Residence:

 

Borgomanero

, 50

- 28040

Paruzzaro

(NO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Liquidator

16/07/2013

 

 

 

No Protests registered

 

Jal Group Participations Sarl

 

 

 

 

Position

Since

Shares Amount

% Ownership

Sole partner

17/12/2003

 

 

 

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.

 

Ondeggia

Daniele

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Ucar Specialties S.r.l.

Malonno (BS) - IT -

02397910965

Sole Director

Withdrawn

Ceased

Plus It - Societa' Per Azioni

Pettoranello del Molise (IS) - IT -

00830790945

Procurator

Withdrawn

The company is insolvent.

JAL GROUP FRANCE

St. Hippolyte Du Fort - FR -

1956B00005

Board Chairman

Active

Registered

Brands Partners 3 Spa

Paruzzaro (NO) - IT -

07054300962

Managing Director

Withdrawn

Registered

Brands Partners 3 Spa

Paruzzaro (NO) - IT -

07054300962

Director

Withdrawn

Registered

Jal Group Germany Lupos GmbH

Wetzlar - DE -

6134

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

Jal Group Participations Sarl

 

 

 

100,00

 

 

Direct Participations

 

The Company under review has no participations in other Companies.



Firm's location and structure

 

-

Legal and operative seat

 

 

 

 

 

 

 

Borgomanero

, 50

- 28040

- Paruzzaro

(NO)

- IT -

 

 

 

 

PHONE

: 0322539111

 

 

 

 

FAX

: 032253402

 

-

Branch

(Factory)

since 30/10/2000

 

 

 

 

 

 

Olubi

, 1

- 28013

- Gattico

(NO)

- IT -

 

-

Branch

(office)

since 30/10/2000

 

 

 

 

 

 

Del Popolo

, 47

- 28041

- Arona

(NO)

- IT -

 

-

Branch

(Warehouse)

since 30/10/2000

 

 

 

 

 

Walter Zapp Str. 4

- Wetzlar

- IT -

 

-

Branch

(Factory)

since 01/12/2001

 

 

 

 

 

 

Papa Giovanni Xxiii

, 23

- 70059

- Trani

(BA)

- IT -

 

 

 

 

Employees

: 80

 

Fittings and Equipment for a value of 80.000

Eur

 

Stocks for a value of 14.720.000

Eur

 

Trade organization: direct or by agents.

The company sells in Italy and abroad.

The company supplies wholesalers and resellers.

 

The firm operates abroad as importer / exporter..

 

Import comes generally from the following nations:

- Tunisia

 

- India

 

-

 

Export is mainly towards:

- Svizzera

 

- Canada

 

- Europa

 

- Scandinavia

 

The subject firm uses the following own selling brands:

- JALLATTE

 

- AIMONT

 

- LUPOS

 

- ALMAR

 

- AUDA

 

 

Traded Brands / Suppliers

 

- Fa.In.Plast. Srl

 

- Lupos

 

- Jallatte

 

- Auda

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Augustin

Georg

 

 

Born in Bolzano

(BZ)

on 15/05/1961

- Fiscal Code : GSTGRG61E15A952H

 

 

Residence:

 

Wittgens Fernanda

, 6

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Baroni

Jean Paul

 

 

Born in Parigi

( )

on 09/12/1965

- Fiscal Code : BRNJPL65T09Z110M

 

 

Residence:

 

Cornaggia

, 10

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Salvi

Giulio

 

 

Born in Milano

(MI)

on 03/05/1963

- Fiscal Code : SLVGLI63E03F205E

 

 

Residence:

 

Wittgens

, 6

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Pizzorni

Giuseppe

 

 

Born in Acqui Terme

(AL)

on 07/09/1963

- Fiscal Code : PZZGPP63P07A052U

 

 

Residence:

 

Wittgens

, 6

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Merlo

Ambrogio

 

 

Born in Briosco

(MB)

on 27/03/1959

- Fiscal Code : MRLMRG59C27B187H

 

 

Residence:

 

Del Pignone

, 10

- 20040

Briosco

(MB)

- IT -

 

Ex-Postions

Director

 

Gandini

Franco

 

 

Born in Galliate

(NO)

on 17/08/1966

- Fiscal Code : GNDFNC66M17D872X

 

 

Residence:

 

Vittorio Veneto

, 119

- 28040

Oleggio Castello

(NO)

- IT -

 

Ex-Postions

Sole Director

 

Biscozzi

Maria Antonietta

 

 

Born in Gallipoli

(LE)

on 07/02/1964

- Fiscal Code : BSCMNT64B47D883V

 

 

Residence:

 

A. Quarta

, 128

- 73043

Copertino

(LE)

- IT -

 

Ex-Postions

Temporary Auditor

 

Chiari

Cristina

 

 

Born in Legnano

(MI)

on 22/11/1970

- Fiscal Code : CHRCST70S62E514Q

 

 

Residence:

 

Orazio

, 23

- 20023

Cerro Maggiore

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Ondeggia

Daniele

 

 

Born in Torre del Greco

(NA)

on 12/01/1965

- Fiscal Code : NDGDNL65A12L259L

 

 

Residence:

 

Borgomanero

, 50

- 28040

Paruzzaro

(NO)

- IT -

 

Ex-Postions

Director

Board Chairman

Managing Director

 

Du Fort Partecipations S.a.r.l.

 

 

 

 

Ex-Postions

Sole partner

 

Falco

Giovanni

 

 

Born in Legnano

(MI)

on 17/11/1963

- Fiscal Code : FLCGNN63S17E514N

 

 

Residence:

 

Filzi

, 19

- 20025

Legnano

(MI)

- IT -

 

Ex-Postions

Sole Director

Sole Director

 

Du Fort Partecipations S.a.r.l.

 

 

 

 

Ex-Postions

Sole partner

 

Jal Group Participations Sarl

 

 

 

 

Ex-Postions

Sole partner

 

Jal Group Participations Sarl

 

 

 

 

Ex-Postions

Sole partner

 

Jal Group Participations Sarl

 

 

 

 

Ex-Postions

Sole partner

 

Jal Group Participations Sarl

 

 

 

 

Ex-Postions

Sole partner

 

Jal Group Participations Sarl

 

 

 

 

Ex-Postions

Sole partner

 

Karim

Marzouk

 

 

Born in Sidi Bouzid

( )

on 23/12/1955

 

 

Residence:

Bloc A Les Jardin Du Lac

, 1053

La Perle Du Lac - Tunisi

- TN -

 

Ex-Postions

Director

 

Jal Group Participations Sarl

 

 

 

 

Ex-Postions

Sole partner

 

Jal Group Participations Sarl

 

 

 

 

Ex-Postions

Sole partner

 

CEASINGS/INCORPORATIONS/MERGES:

 

Subj. is in dissolution and winding-up.

 

 

Date

: 16/07/2013



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

 

In the name of the firm we report the following events:

 

 

Composition with creditors since 13/12/2013

 

  

Communications linked to procedures

 

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

BANCA NAZIONALE DEL LAVORO SPA

FILIALE DI NOVARA

CORSO MAZZINI,4/6

28100

Novara (NO)

1005

10100

Banca Popolare di Novara

 

 

 

 

 

 

Banca di Roma

 

 

 

 

 

 

Unicredit Banca

 

 

 

 

 

 

Banca Popolare di Intra

 

 

 

 

 

 

Banca Antonveneta

 

 

 

 

 

 



Financial and Economical Analysis

 

Company's starting of activities dates back to 2000.

The analysis is based on the latest 3 balance sheets.

Last financial years have been marked by net losses. The losses incurred were caused by the decrease in the turnover that marked the last financial years.

The return on investment in the last financial year was negative (-17,93%).

The operating result is negative (Eur. -17.850.089).

With regard to GOM, subject closed 2012 financial account with a negative result (Eur. -2.332.604).

Unbalanced financial position : net worth does not cover debts; the gearing ratio is in fact high which tends upward.

The equity capital amount is lower than the economic results.

During the last financial year total debts volume reached Eur. 108.189.820 (Eur. 5.995.688 were m/l term ones) increasing if compared to the previous year, during which they were equal to Eur. 62.148.854 (74,08%).

Payments average period is high and above the average.

Even liquidity range appears to be not completely sufficient.

As far as the collection of credit goes, the average is high (227,33 days). besides being higher than the sector's average.

Managerial cash flow has a minus sign and is equal to Eur. -6.854.975.

During 2012 financial year labour costs amounted to Eur. 5.047.867, with a 3,34% incidence on production costs. , whereas the incidence on sales revenues is of 3,83%.

The financial management has a limited economic impact, equal to -0,77% on the sales.

The presence of detrimental items, apart from the financial-economic analysis, makes the company not suitable for business transactions on credit basis.

 

 

Financial Data

 

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

131.717.470

Profit (Loss) for the period

-22.372.460

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

145.694.720

Profit (Loss) for the period

-1.270.444

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

149.016.660

Profit (Loss) for the period

-2.206.782

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

129.313.215

Profit (Loss) for the period

294.779

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

122.798.569

Profit (Loss) for the period

457.358



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

 

127.999

135.748

. . Concessions,licenses,trademarks,etc.

 

43.046

44.828

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

21.207

. . Other intangible fixed assets

 

883.639

823.468

. Total Intangible Fixed Assets

 

1.054.684

1.025.251

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

7.945

3.040

. . Plant and machinery

9.186

27.053

53.013

. . Industrial and commercial equipment

71.257

226.469

267.370

. . Other assets

23.053

59.366

68.988

. . Assets under construction and advances

 

8.650

8.650

. Total Tangible fixed assets

103.496

329.483

401.061

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

 

175

177

. . . Equity invest. in subsidiary companies

 

 

2

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

175

175

. . Financial receivables

 

64.567

65.067

. . . . Within 12 months

 

64.567

65.067

. . . . 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

 

64.567

65.067

. . . . Within 12 months

 

64.567

65.067

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

 

64.742

65.244

Total fixed assets

103.496

1.448.909

1.491.556

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

1.083.506

384.477

1.159.060

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

13.637.151

16.735.030

14.321.694

. . Advance payments

 

 

 

. Total Inventories

14.720.657

17.119.507

15.480.754

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

84.073.168

54.153.432

50.396.668

. . Beyond 12 months

17.543

2.264.462

1.908.169

. . Trade receivables

83.176.214

36.617.149

45.450.201

. . . . Within 12 months

83.176.214

36.617.149

45.450.201

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

 

1.016.485

3.578.922

. . . . Within 12 months

 

1.016.485

3.578.922

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

14.895.907

 

. . . . Within 12 months

 

14.895.907

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

184.401

86.733

103.133

. . . . Within 12 months

184.401

86.733

103.133

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

677.666

514.326

767.082

. . . . Within 12 months

660.123

496.783

749.539

. . . . Beyond 12 months

17.543

17.543

17.543

. . Receivables for anticipated taxes

 

3.075.262

2.178.834

. . . . Within 12 months

 

828.343

288.208

. . . . Beyond 12 months

 

2.246.919

1.890.626

. . Receivables due from third parties

52.430

212.032

226.665

. . . . Within 12 months

52.430

212.032

226.665

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

84.090.711

56.417.894

52.304.837

. 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

449.695

626.563

41.614

. . Checks

 

 

 

. . Banknotes and coins

2.400

2.102

2.097

. Total Liquid funds

452.095

628.665

43.711

Total current assets

99.263.463

74.166.066

67.829.302

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

214.099

 

 

. Other adjustment accounts

 

340.641

455.032

Total adjustments accounts

214.099

340.641

455.032

TOTAL ASSETS

99.581.058

75.955.616

69.775.890

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

7.758.853

7.758.853

7.758.853

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

364.771

364.771

364.771

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

1.875

1.875

2.594

. Accumulated Profits (Losses)

-306.173

964.271

3.170.334

. Profit( loss) of the year

-22.372.460

-1.270.444

-2.206.782

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

-14.553.134

7.819.326

9.089.770

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

806.931

785.768

715.925

. . Taxation fund, also differed

379.052

 

2.000

. . Other funds

3.579.683

4.014.927

2.176.784

Total Reserves for Risks and Charges

4.765.666

4.800.695

2.894.709

Employee termination indemnities

566.844

757.109

835.363

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

102.194.132

62.148.854

52.414.042

. . . . Beyond 12 months

5.995.688

 

4.022.950

. . 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

9.457.453

11.829.719

9.655.506

. . . . Within 12 months

9.457.453

11.829.719

9.655.506

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

7.200.764

6.947.274

5.076.493

. . . . Within 12 months

1.205.076

6.947.274

5.076.493

. . . . Beyond 12 months

5.995.688

 

 

. . Advances from customers

 

71

 

. . . . Within 12 months

 

71

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

82.806.564

18.506.228

35.270.724

. . . . Within 12 months

82.806.564

18.506.228

35.270.724

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

548.534

668.231

861.857

. . . . Within 12 months

548.534

668.231

861.857

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

11.621.517

 

. . . . Within 12 months

 

11.621.517

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

7.287.040

11.362.321

4.052.950

. . . . Within 12 months

7.287.040

11.362.321

30.000

. . . . Beyond 12 months

 

 

4.022.950

. . Due to the tax authorities

191.892

196.997

518.486

. . . . Within 12 months

191.892

196.997

518.486

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

347.886

376.080

506.709

. . . . Within 12 months

347.886

376.080

506.709

. . . . Beyond 12 months

 

 

 

. . Other payables

349.687

640.416

494.267

. . . . Within 12 months

349.687

640.416

494.267

. . . . Beyond 12 months

 

 

 

Total accounts payable

108.189.820

62.148.854

56.436.992

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

611.862

429.632

519.056

Total adjustment accounts

611.862

429.632

519.056

TOTAL LIABILITIES

99.581.058

75.955.616

69.775.890

 

 

 

 

 

 

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

131.717.470

145.694.720

149.016.660

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

1.384.699

2.257.502

998.026

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

1.384.699

2.257.502

998.026

Total value of production

133.102.169

147.952.222

150.014.686

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

110.396.773

121.858.800

127.648.993

. Services received

13.265.692

13.887.174

10.540.928

. Leases and rentals

4.100.209

5.893.628

6.115.629

. Payroll and related costs

5.047.867

5.451.231

6.738.622

. . Wages and salaries

3.707.463

3.935.266

4.858.808

. . Social security contributions

1.050.261

1.178.093

1.477.687

. . Employee termination indemnities

28.925

23.509

25.168

. . Pension and similar

261.218

314.363

376.959

. . Other costs

 

 

 

. Amortization and depreciation

15.517.485

862.163

774.493

. . Amortization of intangible fixed assets

495.017

487.025

430.934

. . Amortization of tangible fixed assets

139.524

137.473

177.507

. . Depreciation of tangible fixed assets

984.257

 

 

. . Writedown of current receiv.and of liquid

13.898.687

237.665

166.052

. Changes in raw materials

2.398.850

-1.638.753

-2.804.014

. Provisions to risk reserves

 

900.000

 

. Other provisions

 

 

 

. Other operating costs

225.382

230.456

495.341

Total production costs

150.952.258

147.444.699

149.509.992

Diff. between value and cost of product.

-17.850.089

507.523

504.694

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

22.304

109.011

6.012

. . 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

22.304

 

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

22.304

 

 

. Interest and other financial expense

-1.031.206

-970.146

-529.365

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

1.031.206

 

 

Total financial income and expense

-1.008.902

-861.135

-523.353

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

-67.242

-440.135

-1.541.131

. . Of equity investments

 

-440.135

-1.541.131

. . Of financial fixed assets (no equity inv)

-67.242

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

-67.242

-440.135

-1.541.131

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

102.436

5.481

 

. . Gains on disposals

 

 

 

. . Other extraordinary income

102.436

5.481

 

. Extraordinary expense

-69.733

-1.170.140

-286.465

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-69.733

-1.170.140

-286.465

Total extraordinary income and expense

32.703

-1.164.659

-286.465

Results before income taxes

-18.893.530

-1.958.406

-1.846.255

. Taxes on current income

3.478.930

-687.962

360.527

. . current taxes

24.616

208.466

232.547

. . differed taxes(anticip.)

3.454.314

-896.428

127.980

. Net income for the period

-22.372.460

-1.270.444

-2.206.782

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-22.372.460

-1.270.444

-2.206.782

 

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

0,00

0,02

0,02

0,19

Elasticity Ratio

Units

1,00

0,98

0,97

0,80

Availability of stock

Units

0,15

0,23

0,22

0,24

Total Liquidity Ratio

Units

0,85

0,75

0,75

0,50

Quick Ratio

Units

0,00

0,01

0,00

0,04

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

n.c.

7,87

5,76

3,49

Self Financing Ratio

Units

n.c.

0,10

0,13

0,18

Capital protection Ratio

Units

n.c.

0,17

0,39

0,70

Liabilities consolidation quotient

Units

0,06

0,01

0,09

0,18

Financing

Units

n.c.

7,95

6,21

4,27

Permanent Indebtedness Ratio

Units

n.c.

0,11

0,20

0,33

M/L term Debts Ratio

Units

0,07

0,01

0,07

0,11

Net Financial Indebtedness Ratio

Units

n.c.

2,32

1,62

1,13

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

n.c.

5,92

9,35

1,55

Current ratio

Units

0,97

1,19

1,29

1,17

Acid Test Ratio-Liquidity Ratio

Units

0,83

0,92

1,00

0,78

Structure's primary quotient

Units

n.c.

5,40

6,09

0,92

Treasury's primary quotient

Units

0,00

0,01

0,00

0,05

Rate of indebtedness ( Leverage )

%

n.c.

971,38

767,63

550,20

Current Capital ( net )

Value

-2.930.669

12.017.212

15.415.260

287.582

RETURN

 

 

 

 

 

Return on Sales

%

-5,20

-0,28

-0,96

2,35

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

%

n.c.

-16,25

-24,28

4,20

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

%

n.c.

-25,05

-20,31

12,89

Return on Investment ( R.O.I. )

%

-17,93

0,67

0,72

4,43

Return/ Sales

%

-13,55

0,35

0,34

3,15

Extra Management revenues/charges incid.

%

n.c.

-250,32

-437,25

20,02

Cash Flow

Value

-6.854.975

-408.281

-1.432.289

101.373

Operating Profit

Value

-17.850.089

507.523

504.694

119.132

Gross Operating Margin

Value

-2.332.604

2.269.686

1.279.187

246.882

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

227,33

90,48

109,80

88,11

Debts to suppliers average term

Days

255,40

107,15

100,25

98,41

Average stock waiting period

Days

40,23

42,30

37,40

59,58

Rate of capital employed return ( Turnover )

Units

1,32

1,92

2,14

1,40

Rate of stock return

Units

8,95

8,51

9,63

6,04

Labour cost incidence

%

3,83

3,74

4,52

15,38

Net financial revenues/ charges incidence

%

-0,77

-0,59

-0,35

-1,52

Labour cost on purchasing expenses

%

3,34

3,70

4,51

15,21

Short-term financing charges

%

0,95

1,56

0,94

3,16

Capital on hand

%

75,60

52,13

46,82

71,49

Sales pro employee

Value

838.964

1.456.947

1.460.947

195.712

Labour cost pro employee

Value

32.152

54.512

66.064

29.600

 

 

Market / Territory Data

 

Population living in the province

:

353.743

Population living in the region

:

4.330.172

Number of families in the region

:

1.889.207

 

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

 

- per food products

:

429

- per non food products

:

1.789

- per energy consume

:

135

 

 

Sector Data

 

The values are calculated on a base of 1.066 significant companies.

 

The companies cash their credits on an average of 88 dd.

The average duration of suppliers debts is about 98 dd.

The sector's profitability is on an average of 2,35%.

The labour cost affects the turnover in the measure of 15,38%.

Goods are held in stock in a range of 60 dd.

The difference between the sales volume and the resources used to realize it is about 1,40.

The employees costs represent the 15,21% of the production costs.

 

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered moderately risky.

In the region 27.019 protested subjects are found; in the province they count to 2.505.

The insolvency index for the region is 0,63, , while for the province it is 0,71.

Total Bankrupt companies in the province : 1.102.

Total Bankrupt companies in the region : 14.165.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.41

UK Pound

1

Rs.102.54

Euro

1

Rs.85.20

 

 

INFORMATION DETAILS

 

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.