MIRA INFORM REPORT

 

 

Report Date :

11.07.2014

 

IDENTIFICATION DETAILS

 

Name :

OFFICINE M.T.M. S.P.A.

 

 

Registered Office :

Via Andrea Palladio, 36,

30038 - Spinea (VE)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

01.01.1976

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Manufacturer of Metal Forming Machinery and Tool Machines

Manufacturer of High-Technology Tube Production Equipment

 

 

No of Employees :

58

 

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 – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

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

 

Officine M.t.m. S.p.a.

 

Via Andrea Palladio, 36

 

30038 - Spinea (VE) -IT-

 

 

Summary

 

Fiscal Code

:

00578180275

Legal Form

:

Joint stock company

start of Activities

:

10/04/1997

Equity

:

Over 2.582.254

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

58

 

 

Activity

 

·         Manufacturer of Metal Forming Machinery and Tool Machines

Manufacturer of High-Technology Tube Production Equipment

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00578180275

 

Foreign Trade Reg. no. : VE003516 since 27/11/1991

 

Chamber of Commerce no. : 420067 of Padova

 

Chamber of Commerce no. : 137135 of Venezia since 14/04/1976

 

Firms' Register : VE042-12346 of Venezia since 19/02/1996

 

V.A.T. Code : 00578180275

 

Foundation date

: 01/01/1976

Establishment date

: 01/03/1976

Start of Activities

: 10/04/1997

Legal duration

: 31/12/2050

Nominal Capital

: 500.000

 

Subscribed Capital

: 500.000

 

Paid up Capital

: 500.000

 




Members

 

De Sabbata

Oreste

 

 

Born in Remanzacco

(UD)

on 13/09/1943

- Fiscal Code : DSBRST43P13H229B

 

 

Residence:

 

Tarvisio

, 14

- 33100

Udine

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/05/2013

 

 

Board Chairman

21/05/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Manfreo

Arnaldo

 

 

Born in Mirano

(VE)

on 29/03/1947

- Fiscal Code : MNFRLD47C29F241W

 

 

Residence:

 

Pirandello

, 14

- 30036

Santa Maria di Sala

(VE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/05/2013

 

 

Managing Director

21/05/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Zenerola

Stefano

 

 

Born in Udine

(UD)

on 14/07/1967

- Fiscal Code : ZNRSFN67L14L483D

 

 

Residence:

 

General A. Baldiserra

, 21/D/7

- 33100

Udine

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/05/2013

 

 



Liut

Cristian Lorenzo

 

 

Born in Latisana

(UD)

on 10/08/1977

- Fiscal Code : LTICST77M10E473Q

 

 

Residence:

 

Borgo

, 27

- 33030

Varmo

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/05/2013

 

 

Managing Director

21/05/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Atomat Holding S.r.l.

 

 

 

 

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.

 

De Sabbata

Oreste

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Giana S.p.a.

Busto Arsizio (VA) - IT -

00694990151

Director

Active

Registered

Giana S.p.a.

Busto Arsizio (VA) - IT -

00694990151

Board Chairman

Active

Registered

Atomat Holding S.r.l.

Remanzacco (UD) - IT -

00173000308

Director

Active

Registered

Atomat Holding S.r.l.

Remanzacco (UD) - IT -

00173000308

Sole Director

Withdrawn

Registered

Atomat Holding S.r.l.

Remanzacco (UD) - IT -

00173000308

Board Chairman

Active

Registered

MULTICARB SRL

Martignacco (UD) - IT -

01463330306

Sole Director

Withdrawn

Registered

Gai - S.p.a.

Busto Arsizio (VA) - IT -

03311760155

Director

Active

Registered

Gai - S.p.a.

Busto Arsizio (VA) - IT -

03311760155

Board Chairman

Active

Registered

Atomat Engineering Srl

Remanzacco (UD) - IT -

01443540305

Liquidator

Withdrawn

Ceased

H.c. Rolling S.r.l. - In Liquidazione -

Remanzacco (UD) - IT -

01155370305

Liquidator

Withdrawn

Ceased

Deca Immobiliare S.r.l.

Udine (UD) - IT -

02268790306

Sole Director

Active

Registered

Atomat S.p.a.

Remanzacco (UD) - IT -

02550190306

Sole Director

Active

Registered

 

Manfreo

Arnaldo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Consorzio Invexport

Venezia (VE) - IT -

02209560271

Vice-Chairman

Active

Registered

Consorzio Invexport

Venezia (VE) - IT -

02209560271

Assistant board Chairman

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

Manfreo Arnaldo

Santa Maria di Sala - IT -

MNFRLD47C29F241W

200.000 .Eur

40,00

Atomat Holding S.r.l.

 

00173000308

300.000 .Eur

60,00



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

 

 

 

 

 

 

 

Andrea Palladio

, 36

- 30038

- Spinea

(VE)

- IT -

 

 

 

 

PHONE

: 041/994733

 

 

 

 

PHONE

: 0415089611

 

 

 

 

FAX

: 041999611

 

-

Branch

 

since 01/04/2014

 

 

 

 

 

 

Del Lavoro

, 27/29

- 35010

- Trebaseleghe

(PD)

- IT -

 

 

 

 

Employees

: 58

 

 

 

 

Assistants

: 2

 

Fittings and Equipment for a value of 380.000

Eur

 

Stocks for a value of 6.980.000

Eur

 

Work in progress for a value of 4.490.000

Eur

 

Trade organization: direct or by agents.

Sales area on a national scale.

Transports are mainly done using own vehicles and third parties ones

 

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- its own sales net-work

 

- its own agents

 

- direct orders from foreign companies

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

Main sales modalities: issue cheques and bank transfers.

Purchase terms: 60-90-120 days.

Subject company generally settles its engagements by issuing of

cheques and cash orders.

 

Export is mainly towards:

- France

 

- Italy

 

- Belgium

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Limited liability company

18/12/1980

 

EX-MEMBERS / EX-POSITIONS:

 

Castagnaviz

Silvana

 

 

 

Born in Udine

(UD)

on 19/12/1944

- Fiscal Code : CSTSVN44T59L483K

 

 

Residence:

 

Tarvisio

, 14

- 33100

Udine

(UD)

- IT -

 

Ex-Postions

Director

 

Ticozzi

Ugo

 

 

Born in Venezia

(VE)

on 04/12/1939

- Fiscal Code : TCZGUO39T04L736E

 

 

Residence:

 

Battaglione Framarin

, 18

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Michieli

Renata

 

 

Born in Venezia

(VE)

on 08/08/1943

- Fiscal Code : MCHRNT43M48L736K

 

 

Residence:

 

Caneve

, 87

- 30174

Venezia

(VE)

- IT -

 

Ex-Postions

Permanent Auditor

 

Castagnoli

Francesca

 

 

Born in Pavullo nel Frignano

(MO)

on 03/08/1962

- Fiscal Code : CSTFNC62M43G393J

 

 

Residence:

 

Zampieri

, 11

- 40033

Casalecchio di Reno

(BO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Leombruni

Luciano

 

 

Born in Bologna

(BO)

on 16/11/1965

- Fiscal Code : LMBLCN65S16A944X

 

 

Residence:

 

Andrea Costa

, 228

- 40134

Bologna

(BO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Manfreo

Arnaldo

 

 

Born in Mirano

(VE)

on 29/03/1947

- Fiscal Code : MNFRLD47C29F241W

 

 

Residence:

 

Pirandello

, 14

- 30036

Santa Maria di Sala

(VE)

- IT -

 

Ex-Postions

Board Chairman

 

Pivato

Francesco

 

 

Born in Ponzano Veneto

(TV)

on 03/01/1940

- Fiscal Code : PVTFNC40A03G875X

 

Ex-Postions

Procurator

Director

 

Mazzola

Angelo

 

 

Born in Lugano

( )

on 17/06/1949

 

Ex-Postions

Director

 

Basei

Guido

 

 

Born in Lentiai

(BL)

on 05/02/1947

- Fiscal Code : BSAGDU47B05C562D

 

Ex-Postions

Procurator

 

Celidoni

Giancarlo

 

 

Born in Vigonza

(PD)

on 06/10/1948

- Fiscal Code : CLDGCR48R06L900U

 

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.



Financial and Economical Analysis

 

Subject is active since 1997

Balance sheets for the years 2010, 2011 and 2012 were analyzed.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 10,56% in 2012 with a remarkable upward trend (+32,8% on 2012 compared to 2011 and +5,84% on 2011 compared to 2010).

The return on Investment in the last financial year was positive (4,69%) and in line with the sector's average.

An operating result of Eur. 880.333 has been registered. with a -26,75% fall as against the year 2011.

During the latest financial year the gross operating margin amounted to Eur. 1.481.067 recording a -21,03% decrease.

The financial status of the company is fairly balanced with an indebtedness level of 2,13 but with an increase as against the previous accounting period.

The management generated equity capital for an amount of Eur. 5.416.892 on stable levels.

In the year 2012 total debts amounted to Eur. 12.465.551 , with a fall of -21,42%.

Bank and suppliers credit recourse is limited, 77,94 gg. is payment average period which is also lower than the sector average.

The management determines a good range of liquidity.

Credits are collected in 85,08 days on the average. , shorter than the sector's average.

2012 financial year closed with a cash flow of Eur. 904.187

Labour cost amounts to Eur. 3.492.512, with a 15,7% incidence on production costs. and a 15,74% incidence on sales volumes.

Financial charges have a limited incidence (-0,5%) on sales volume.



Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

22.184.150

Profit (Loss) for the period

572.288

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

16.704.337

Profit (Loss) for the period

772.722

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

15.782.144

Profit (Loss) for the period

565.506

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

10.885.091

Profit (Loss) for the period

54.406


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.

 

 

47.571

. . Industrial patent rights

4.473

 

 

. . Concessions,licenses,trademarks,etc.

4.099

12.929

14.557

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

8.572

12.929

62.128

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

4.044.390

4.163.582

4.186.676

. . Plant and machinery

352.257

114.757

77.501

. . Industrial and commercial equipment

27.032

135.187

101.992

. . Other assets

89.467

19.101

31.834

. . Assets under construction and advances

3.615

3.615

3.615

. Total Tangible fixed assets

4.516.761

4.436.242

4.401.618

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

1.443

1.443

1.443

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

1.443

1.443

1.443

. . Financial receivables

150.088

143.919

142.671

. . . . Within 12 months

11.281

 

 

. . . . Beyond 12 months

138.807

143.919

142.671

. . . 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

150.088

143.919

142.671

. . . . Within 12 months

11.281

 

 

. . . . Beyond 12 months

138.807

143.919

142.671

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

151.531

145.362

144.114

Total fixed assets

4.676.864

4.594.533

4.607.860

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

1.079.767

1.093.133

1.020.842

. . Work in progress and semimanufactured

1.413.522

1.102.279

1.133.664

. . Work in progress on order

4.490.360

4.271.506

2.498.269

. . Finished goods

 

 

 

. . Advance payments

 

124.744

5.562

. Total Inventories

6.983.649

6.591.662

4.658.337

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

6.094.473

5.013.236

4.811.853

. . Beyond 12 months

228.516

66.624

38.268

. . Trade receivables

5.243.006

3.662.847

2.514.987

. . . . Within 12 months

5.243.006

3.662.847

2.514.987

. . . . 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

768.350

821.454

576.474

. . . . Within 12 months

656.711

820.735

575.755

. . . . Beyond 12 months

111.639

719

719

. . Receivables for anticipated taxes

210.561

149.303

55.919

. . . . Within 12 months

93.684

83.398

18.370

. . . . Beyond 12 months

116.877

65.905

37.549

. . Receivables due from third parties

101.072

446.256

1.702.741

. . . . Within 12 months

101.072

446.256

1.702.741

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

6.322.989

5.079.860

4.850.121

. 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

736.246

5.330.397

380.651

. . Checks

 

 

 

. . Banknotes and coins

2.509

2.504

1.600

. Total Liquid funds

738.755

5.332.901

382.251

Total current assets

14.045.393

17.004.423

9.890.709

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

42.700

56.295

55.729

. Other adjustment accounts

 

 

 

Total adjustments accounts

42.700

56.295

55.729

TOTAL ASSETS

18.764.957

21.655.251

14.554.298

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

500.000

500.000

500.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

2.243.491

2.243.491

2.243.491

. Legal reserve

100.000

100.000

100.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

2.001.113

1.228.390

662.884

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

572.288

772.722

565.506

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

5.416.892

4.844.603

4.071.881

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

18.000

12.000

6.000

. . Taxation fund, also differed

33.199

36.259

33.030

. . Other funds

279.235

325.787

123.413

Total Reserves for Risks and Charges

330.434

374.046

162.443

Employee termination indemnities

538.369

561.001

596.521

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

12.253.633

15.379.892

9.052.724

. . . . Beyond 12 months

211.918

485.560

654.117

. . 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

3.759.720

1.026.067

1.187.261

. . . . Within 12 months

3.547.802

540.507

533.144

. . . . Beyond 12 months

211.918

485.560

654.117

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

3.341.447

7.578.362

3.055.077

. . . . Within 12 months

3.341.447

7.578.362

3.055.077

. . . . Beyond 12 months

 

 

 

. . Trade payables

3.810.638

5.428.027

4.226.713

. . . . Within 12 months

3.810.638

5.428.027

4.226.713

. . . . 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

97.602

56.869

4.590

. . . . Within 12 months

97.602

56.869

4.590

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

151.509

251.561

487.514

. . . . Within 12 months

151.509

251.561

487.514

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

264.999

259.399

229.827

. . . . Within 12 months

264.999

259.399

229.827

. . . . Beyond 12 months

 

 

 

. . Other payables

1.039.636

1.265.167

515.859

. . . . Within 12 months

1.039.636

1.265.167

515.859

. . . . Beyond 12 months

 

 

 

Total accounts payable

12.465.551

15.865.452

9.706.841

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

13.711

10.149

16.612

Total adjustment accounts

13.711

10.149

16.612

TOTAL LIABILITIES

18.764.957

21.655.251

14.554.298

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

 

3.038.118

126.000

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

22.184.150

16.704.337

15.782.144

. Changes in work in progress

311.242

6.310

-84.575

. Changes in semi-manufact. products

218.855

1.773.237

-822.979

. Capitalization of internal work

 

 

 

. Other income and revenues

406.036

123.349

292.403

. . Contributions for operating expenses

 

374

17.769

. . Different income and revenues

406.036

122.975

274.634

Total value of production

23.120.283

18.607.233

15.166.993

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

12.987.658

9.837.639

7.644.551

. Services received

 

3.565.098

2.680.246

. Leases and rentals

5.064.625

97.792

71.798

. Payroll and related costs

3.492.512

3.230.148

2.999.714

. . Wages and salaries

2.570.476

2.337.110

2.134.884

. . Social security contributions

764.995

740.419

711.734

. . Employee termination indemnities

157.041

152.619

153.096

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

331.899

367.321

429.307

. . Amortization of intangible fixed assets

6.512

58.301

68.878

. . Amortization of tangible fixed assets

260.387

233.943

218.238

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

65.000

75.077

142.191

. Changes in raw materials

13.366

-72.291

17.877

. Provisions to risk reserves

58.900

60.000

56.613

. Other provisions

209.935

246.287

66.800

. Other operating costs

81.055

73.269

77.716

Total production costs

22.239.950

17.405.263

14.044.622

Diff. between value and cost of product.

880.333

1.201.970

1.122.371

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

41.442

413.910

3.274

. . Financ.income from receivables

6.267

5.712

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

6.267

5.712

 

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

 

 

 

. . Financ.income from secur. cur.assets

 

 

218

. . Financ.income other than the above

35.175

408.198

3.056

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

35.175

408.198

3.056

. Interest and other financial expense

-152.242

-291.167

-108.142

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

-2.400

. . Towards other companies

152.242

291.167

108.142

Total financial income and expense

-110.800

122.743

-104.868

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

177.703

27.415

22.729

. . Gains on disposals

 

 

 

. . Other extraordinary income

177.703

27.415

22.729

. Extraordinary expense

-24.146

-43.504

-34.281

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-24.146

-43.504

-34.281

Total extraordinary income and expense

153.557

-16.089

-11.552

Results before income taxes

923.090

1.308.624

1.005.951

. Taxes on current income

350.802

535.902

440.445

. . current taxes

415.120

626.057

496.364

. . differed taxes(anticip.)

-64.318

-90.155

-55.919

. Net income for the period

572.288

772.722

565.506

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

572.288

772.722

565.506

 

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

0,25

0,21

0,32

0,17

Elasticity Ratio

Units

0,75

0,79

0,68

0,80

Availability of stock

Units

0,37

0,30

0,32

0,27

Total Liquidity Ratio

Units

0,38

0,48

0,36

0,50

Quick Ratio

Units

0,04

0,25

0,03

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

2,13

2,07

2,13

3,14

Self Financing Ratio

Units

0,29

0,22

0,28

0,19

Capital protection Ratio

Units

0,80

0,74

0,74

0,68

Liabilities consolidation quotient

Units

0,06

0,07

0,14

0,18

Financing

Units

2,30

3,27

2,38

3,79

Permanent Indebtedness Ratio

Units

0,33

0,27

0,37

0,34

M/L term Debts Ratio

Units

0,04

0,05

0,09

0,09

Net Financial Indebtedness Ratio

Units

0,56

0,00

0,20

0,77

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,32

1,28

1,16

1,75

Current ratio

Units

1,15

1,11

1,09

1,23

Acid Test Ratio-Liquidity Ratio

Units

0,58

0,68

0,58

0,78

Structure's primary quotient

Units

1,16

1,05

0,88

1,04

Treasury's primary quotient

Units

0,06

0,35

0,04

0,05

Rate of indebtedness ( Leverage )

%

346,42

447,00

357,43

518,96

Current Capital ( net )

Value

1.791.760

1.624.531

837.985

406.983

RETURN

 

 

 

 

 

Return on Sales

%

4,08

6,82

6,30

3,69

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

%

10,56

15,95

13,89

5,16

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

%

17,04

27,01

24,70

17,72

Return on Investment ( R.O.I. )

%

4,69

5,55

7,71

3,94

Return/ Sales

%

3,97

7,20

7,11

4,48

Extra Management revenues/charges incid.

%

65,01

64,29

50,38

26,52

Cash Flow

Value

904.187

1.140.043

994.813

142.024

Operating Profit

Value

880.333

1.201.970

1.122.371

126.602

Gross Operating Margin

Value

1.481.067

1.875.578

1.675.091

241.461

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

85,08

78,94

57,37

116,01

Debts to suppliers average term

Days

77,94

146,26

146,52

127,79

Average stock waiting period

Days

113,33

142,06

106,26

96,89

Rate of capital employed return ( Turnover )

Units

1,18

0,77

1,08

1,03

Rate of stock return

Units

3,18

2,53

3,39

3,58

Labour cost incidence

%

15,74

19,34

19,01

21,20

Net financial revenues/ charges incidence

%

-0,50

0,73

-0,66

-1,00

Labour cost on purchasing expenses

%

15,70

18,56

21,36

20,95

Short-term financing charges

%

1,22

1,84

1,11

2,70

Capital on hand

%

84,59

129,64

92,22

96,90

Sales pro employee

Value

203.524

167.043

169.700

191.520

Labour cost pro employee

Value

32.041

32.301

32.254

39.641

 

 

Market / Territory Data

 

Population living in the province

:

829.418

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 45 significant companies.

The companies cash their credits on an average of 116 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,69%.

The labour cost affects the turnover in the measure of 21,20%.

Goods are held in stock in a range of 97 dd.

The difference between the sales volume and the resources used to realize it is about 1,03.

The employees costs represent the 20,95% 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 2.633.

The insolvency index for the region is 0,30, , while for the province it is 0,32.

Total Bankrupt companies in the province : 2.924.

Total Bankrupt companies in the region : 16.714.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.88

UK Pound

1

Rs.102.59

Euro

1

Rs.81.69

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

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.