MIRA INFORM REPORT

 

 

Report Date :

10.01.2014

 

IDENTIFICATION DETAILS

 

Name :

SIMACO ELETTROMECCANICA SRL

 

 

Registered Office :

Presso Strada Statale 235,N.16, Cadilana, 26834-Corte Palasio (Lo)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

24.06.1969

 

 

Com. Reg. No.:

LO031-1577 of Lodi since 19/02/1996

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Subject operates in the Fluid moving technology industry.

 

 

No. of Employees :

15

 

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, 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 & address

 

Simaco Elettromeccanica Srl

 

PRESSO Strada Statale 235,n.16, CADILANA

 

26834 - Corte Palasio (LO) -IT-

 

 

Summary

 

Fiscal Code

:

00897170155

Legal Form

:

Limited liability company

start of Activities

:

24/06/1969

Equity

:

Over 2.582.254

Turnover Range

:

3.750.000/5.000.000

Number of Employees

:

15

 

 

Activity

 

The company operates in the Fluid moving technology industry.

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00897170155

 

Foreign Trade Reg. no. : LO000561 since 11/12/1991

 

Foreign Trade Reg. no. : 561 of Lodi since 11/12/1991

 

Foreign Trade Reg. no. : 000561 of Lodi since 11/12/1991

 

Chamber of Commerce no. : 784553 of Lodi since 27/06/1969

 

Firms' Register : LO031-1577 of Lodi since 19/02/1996

 

V.A.T. Code : 00897170155

 

Foundation date

: 24/06/1969

Establishment date

: 24/06/1969

Start of Activities

: 24/06/1969

Legal duration

: 31/12/2050

Nominal Capital

: 100.000

 

Subscribed Capital

: 100.000

 

Paid up Capital

: 100.000

 



Members

 

Guercilena

Laura

 

 

Born in Milano

(MI)

on 01/03/1972

- Fiscal Code : GRCLRA72C41F205D

 

 

Residence:

 

Xxv Aprile

, 11

- 26834

Corte Palasio

(LO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/01/2007

 

 



Guercilena

Andrea

 

 

Born in Milano

(MI)

on 20/10/1969

- Fiscal Code : GRCNDR69R20F205C

 

 

Residence:

 

Della Gera D'adda

, 12

- 26900

Lodi

(LO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

28/05/2012

 

 

Director

07/01/2007

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Guercilena

Maria Emanuela

 

 

Born in Milano

(MI)

on 02/09/1964

- Fiscal Code : GRCMMN64P42F205E

 

 

Residence:

 

Erbagno

, 43

- 26900

Lodi

(LO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/01/2007

 

 



Guercilena

Luca

 

 

Born in Milano

(MI)

on 21/04/1967

- Fiscal Code : GRCLCU67D21F205X

 

 

Residence:

 

Della Gera D'adda

, 12

- 26900

Lodi

(LO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/01/2007

 

 



Guercilena

Giuseppe

 

 

Born in Lodi

(MI)

on 29/03/1929

- Fiscal Code : GRCGPP29C29E648P

 

 

Residence:

 

Spolverera

, 73

- 26900

Lodi

(LO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/01/2007

 

 

Board Chairman

07/01/2007

 

 

 

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.

 

Guercilena

Giuseppe

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Consorzio Per L'internazionalizzazione ELa Promozione All'esportazione Lodi Exp

Lodi (LO) - IT -

03935220156

Director

Withdrawn

Registered

Consorzio Per L'internazionalizzazione ELa Promozione All'esportazione Lodi Exp

Lodi (LO) - IT -

03935220156

Memb. of the Steering Committee

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

Guercilena Luca

Lodi - IT -

GRCLCU67D21F205X

26.624 .Eur

26,62

Guercilena Maria Emanuela

Lodi - IT -

GRCMMN64P42F205E

26.624 .Eur

26,62

Guercilena Andrea

Lodi - IT -

GRCNDR69R20F205C

26.624 .Eur

26,62

Guercilena Laura

Corte Palasio - IT -

GRCLRA72C41F205D

20.124 .Eur

20,12



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

Consorzio Ecor'it - Sistema Collettivo P er La Gestione Dei Raee D I Nuclei Domes

Milano - IT -

05083280965

 

 

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 24/06/1969

 

 

 

 

 

 

Strada Statale 235,n.16

, Loc: CADILANA

- 20070

- Corte Palasio

(LO)

- IT -

 

 

 

 

PHONE

: 037159181

 

 

 

 

Employees

: 15

 

 

 

 

Assistants

: 1

 

Fittings and Equipment for a value of 380.000

Eur

 

Stocks for a value of 1.360.000

Eur

 

Furniture and fittings for a value of 5.000

Eur

 

Vehicles for a value of 5.000

Eur

 

Trade organization: direct or by agents.

The company sells in Italy and abroad.

The company 's mainly customers are companies.

 

The firm operates abroad as exporter..

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- importers

 

- its own agents

 

- direct orders from foreign companies

Subject generally proposes terms of sale between 30 and 60 days.

Financial means used for sale: bank transfers and bank orders.

Purchases are mainly paid with terms of 30/90 days.

Main used payment modalities are by cash orders and bank transfers.

 

Export is mainly towards:

- Italy

 

- Bulgaria

 

- Hungary

 

- France

 

- Poland

 

- Great Britain

 

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Other forms

Limited liability company

25/11/1986

 

EX-MEMBERS / EX-POSITIONS:

 

Guercilena

Giuseppe

 

 

Born in Lodi

(MI)

on 29/03/1929

- Fiscal Code : GRCGPP29C29E648P

 

 

Residence:

 

Spolverera

, 73

- 26900

Lodi

(LO)

- IT -

 

Ex-Postions

Sole Director

Managing Director

 

COMBI LILIANA

 

 

 

Born in COMO

(CO)

on 17/07/1940

- Fiscal Code : CMBLLN40L57C933J

 

 

Residence:

 

SPOLVERERA

, 73

- 26900

Lodi

(LO)

- IT -

 

Ex-Postions

Director



Protests

 

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



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

 

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.



Legal Procedures

 

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



Financial and Economical Analysis

 

Subject is active since 1969

The analysis is based on the latest 3 balance sheets.

During the last years, it achieved profits (r.o.e. 5,61% on 2012)

The operating result was positive in the last financial year (5,58%) falling within the field's average.

An operating result of Eur. 397.257 has been registered. with a -36,45% drop.

During the latest financial year the gross operating margin amounted to Eur. 797.491 recording a -22,74% decrease.

From a financial aspect the company's status covers total short-term debts; the indebtedness volume in 2012 is in fact 0,03 which is yet rising if compared to 2011.

It's shareholders funds amount to Eur. 6.288.181 , unchanged if compared to 2011.

Eur. 435.811 is the amount of total debts, both commercial and of different nature, as opposed to Eur. 772.631 in 2011, with a decrease equal to -43,59%.

Liquidity is good.

2012 financial year closed with a cash flow of Eur. 753.147

Subordinate employment cost is of Eur. 629.821, i.e. 17,51% on total production costs. , whereas 16% is the incidence on sales revenues.

Financial incomes cover financial charges.

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

3.935.751

Profit (Loss) for the period

352.913

 

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

4.437.017

Profit (Loss) for the period

455.463

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

4.060.209

Profit (Loss) for the period

369.849


Balance Sheets

 

From our constant monitoring of the relevant Public Administration offices, no more recent balance sheets result to have been filed.

 

- Balance Sheet as at 31/12/2012 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2011 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2010 - 12 Mesi - Currency: - Amounts x 1

 

Years

2012

2011

2010

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

 

CREDITS VS PARTNERS

 

 

 

. Deposits not yet withdrawn

 

 

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

 

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

 

 

 

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

4.128

5.056

1.159

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

 

. . Industrial and commercial equipment

 

 

 

. . Other assets

 

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

2.683.573

2.702.199

2.973.626

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

 

 

 

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

159.332

103.956

101.456

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivab due from subsidiaries

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from assoc.comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from third parties

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

1.508.629

1.049.231

102.714

Total fixed assets

4.196.330

3.756.486

3.077.499

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

1.364.811

1.363.811

1.112.268

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

1.098.505

1.203.090

1.047.414

. . Beyond 12 months

135.997

110.285

102.107

. . Trade receivables

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

1.234.502

1.313.375

1.149.521

. 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

 

 

 

. . Checks

 

 

 

. . Banknotes and coins

 

 

 

. Total Liquid funds

278.319

630.535

1.968.797

Total current assets

2.877.632

3.307.721

4.230.586

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

42.388

11.323

33.557

Total adjustments accounts

42.388

11.323

33.557

TOTAL ASSETS

7.116.350

7.075.530

7.341.642

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

100.000

100.000

100.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

3.109.175

3.109.175

3.109.175

. Legal reserve

20.000

20.000

20.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

2.706.093

2.250.630

2.833.119

. Accumulated Profits (Losses)

 

 

-152.336

. Profit( loss) of the year

352.913

455.463

369.849

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

6.288.181

5.935.268

6.279.807

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

121.531

114.031

106.531

Employee termination indemnities

258.631

229.402

213.411

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

435.811

772.631

705.697

. . . . Beyond 12 months

 

 

 

. . 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

 

 

 

. . . . Within 12 months

 

 

 

. . . . 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

 

 

 

. . . . Within 12 months

 

 

 

. . . . 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

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Other payables

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

Total accounts payable

435.811

772.631

705.697

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

12.196

24.198

36.196

Total adjustment accounts

12.196

24.198

36.196

TOTAL LIABILITIES

7.116.350

7.075.530

7.341.642

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

3.500

3.500

3.500

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

3.935.751

4.437.017

4.060.209

. Changes in work in progress

 

-3.596

90

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

59.406

60.480

96.645

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

59.406

60.480

96.645

Total value of production

3.995.157

4.493.901

4.156.944

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

1.868.441

2.418.093

2.077.917

. Services received

638.932

614.186

569.006

. Leases and rentals

9.166

55.425

56.146

. Payroll and related costs

629.821

587.838

502.306

. . Wages and salaries

453.664

425.686

362.150

. . Social security contributions

137.879

126.658

109.710

. . Employee termination indemnities

38.278

35.494

30.446

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

400.234

407.123

418.396

. . Amortization of intangible fixed assets

928

1.264

748

. . Amortization of tangible fixed assets

397.978

401.107

417.648

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

1.328

4.752

 

. Changes in raw materials

-1.000

-255.139

-39.229

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

52.306

41.219

42.380

Total production costs

3.597.900

3.868.745

3.626.922

Diff. between value and cost of product.

397.257

625.156

530.022

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

97.552

63.055

35.793

. . Financ.income from receivables

 

2.500

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

2.500

 

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

68.251

1.809

 

. . Financ.income from secur. cur.assets

 

 

 

. . Financ.income other than the above

29.301

58.746

35.793

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

29.301

58.746

35.793

. Interest and other financial expense

-236

-2.272

-1.377

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

236

2.272

1.377

Total financial income and expense

97.316

60.783

34.416

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

35.790

23.176

12.001

. . Gains on disposals

 

 

 

. . Other extraordinary income

35.790

23.176

12.001

. Extraordinary expense

-1

-8.064

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-1

-8.064

 

Total extraordinary income and expense

35.789

15.112

12.001

Results before income taxes

530.362

701.051

576.439

. Taxes on current income

177.449

245.588

206.590

. . current taxes

215.161

277.699

180.251

. . differed taxes(anticip.)

-37.712

-32.111

26.339

. Net income for the period

352.913

455.463

369.849

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

352.913

455.463

369.849

 

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

0,59

0,53

0,42

0,26

Elasticity Ratio

Units

0,40

0,47

0,58

0,73

Availability of stock

Units

0,19

0,19

0,15

0,23

Total Liquidity Ratio

Units

0,21

0,27

0,42

0,44

Quick Ratio

Units

0,04

0,09

0,27

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,03

0,02

n.c.

1,74

Self Financing Ratio

Units

0,88

0,84

0,86

0,29

Capital protection Ratio

Units

0,93

0,91

0,93

0,64

Liabilities consolidation quotient

Units

0,59

0,30

0,30

0,22

Financing

Units

0,07

0,13

0,11

2,30

Permanent Indebtedness Ratio

Units

0,92

0,87

0,88

0,46

M/L term Debts Ratio

Units

0,04

0,03

0,03

0,11

Net Financial Indebtedness Ratio

Units

n.c.

n.c.

n.c.

0,49

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,56

1,64

2,11

1,63

Current ratio

Units

6,60

4,28

5,99

1,32

Acid Test Ratio-Liquidity Ratio

Units

3,47

2,52

4,42

0,86

Structure's primary quotient

Units

1,50

1,58

2,04

1,05

Treasury's primary quotient

Units

0,64

0,82

2,79

0,04

Rate of indebtedness ( Leverage )

%

113,17

119,21

116,91

349,01

Current Capital ( net )

Value

2.441.821

2.535.090

3.524.889

753.266

RETURN

 

 

 

 

 

Return on Sales

%

19,14

19,44

19,41

5,13

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

%

5,61

7,67

5,89

7,27

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

%

8,43

11,81

9,18

15,95

Return on Investment ( R.O.I. )

%

5,58

8,84

7,22

5,36

Return/ Sales

%

10,09

14,09

13,05

5,57

Extra Management revenues/charges incid.

%

88,84

72,86

69,78

42,11

Cash Flow

Value

753.147

862.586

788.245

344.143

Operating Profit

Value

397.257

625.156

530.022

359.008

Gross Operating Margin

Value

797.491

1.032.279

948.418

705.726

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

n.c.

n.c.

n.c.

101,37

Debts to suppliers average term

Days

n.c.

n.c.

n.c.

115,52

Average stock waiting period

Days

124,84

110,65

98,62

80,62

Rate of capital employed return ( Turnover )

Units

0,55

0,63

0,55

1,07

Rate of stock return

Units

2,88

3,25

3,65

4,40

Labour cost incidence

%

16,00

13,25

12,37

16,91

Net financial revenues/ charges incidence

%

2,47

1,37

0,85

-1,19

Labour cost on purchasing expenses

%

17,51

15,19

13,85

17,25

Short-term financing charges

%

0,05

0,29

0,20

2,71

Capital on hand

%

180,81

159,47

180,82

93,00

Sales pro employee

Value

207.144

246.500

270.680

223.920

Labour cost pro employee

Value

33.148

32.657

33.487

35.625

 

 

Market / Territory Data

 

Population living in the province

:

209.129

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

Monthly family expenses 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 918 significant companies.

The companies cash their credits on an average of 101 dd.

The average duration of suppliers debts is about 116 dd.

The sector's profitability is on an average of 5,13%.

The labour cost affects the turnover in the measure of 16,91%.

Goods are held in stock in a range of 81 dd.

The difference between the sales volume and the resources used to realize it is about 1,07.

The employees costs represent the 17,25% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 788.

The insolvency index for the region is 0,55, , while for the province it is 0,38.

Total Bankrupt companies in the province : 515.

Total Bankrupt companies in the region : 39.612.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.18

UK Pound

1

Rs.102.31

Euro

1

Rs.84.50

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

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.