MIRA INFORM REPORT

 

 

Report Date :

14.07.2014

 

IDENTIFICATION DETAILS

           

Name :

INTERNATIONAL COLOR S.P.A.

 

 

Registered Office :

Via Roma, 133,

21017 – Samarate (VA) 

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

05.03.1981

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Manufacturer of dyes and pigments

Manufacturer of Paints, Varnishes and similar Coatings, Printing Ink and Synthetic Adhesives

Wholesaler of Wallpaper, Colours and paints

Wholesaler of Industrial Chemical Products

 

 

No of Employees :

32

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

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

 

International Color S.p.a.

 

Via Roma, 133

 

21017 - Samarate (VA) -IT-

 

 

Summary

 

Fiscal Code

:

01243130125

Legal Form

:

Joint stock company

start of Activities

:

05/03/1981

Equity

:

2.500.000

Turnover Range

:

9.000.000/10.000.000

Number of Employees

:

32



Activity

 

·         Manufacturer of dyes and pigments

Manufacturer of Paints, Varnishes and similar Coatings, Printing Ink and Synthetic Adhesives

Wholesaler of Wallpaper, Colours and paints

Wholesaler of Industrial Chemical Products

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01243130125

 

Foreign Trade Reg. no. : VA003247 since 03/12/1991

 

Foreign Trade Reg. no. : 3247 of Varese since 03/12/1991

 

Chamber of Commerce no. : 1546484 of Milano since 16/01/1998

 

Chamber of Commerce no. : 517325 of Prato

 

Chamber of Commerce no. : 165605 of Varese since 19/03/1981

 

Firms' Register : MI-1998-57877 of Milano since 05/03/1998

 

Firms' Register : VA-2005-31986 of Varese

 

V.A.T. Code : 12310770156

 

Tribunal Co. Register : 13297 of

 

Foundation date

: 05/03/1981

Establishment date

: 05/03/1981

Start of Activities

: 05/03/1981

Legal duration

: 31/12/2035

Nominal Capital

: 2.582.500

 

Subscribed Capital

: 2.582.500

 

Paid up Capital

: 2.582.500

 



Members



Rossini

Giuseppe

 

 

Born in Busto Arsizio

(VA)

on 21/02/1947

- Fiscal Code : RSSGPP47B21B300L

 

 

Residence:

 

Maino

, 12

- 21052

Busto Arsizio

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2013

 

 



Sommaruga

Adalberto

 

 

Born in Iran

( )

on 05/04/1937

- Fiscal Code : SMMDBR37D05Z224H

 

 

Residence:

 

Trento E Trieste

, 4

- 21052

Busto Arsizio

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

27/06/2013

 

 

Director

27/06/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Giorgi

Ettore

 

 

Born in Piacenza

(PC)

on 24/02/1932

- Fiscal Code : GRGTTR32B24G535W

 

 

Residence:

 

Riglio

, 19

- 29122

Piacenza

(PC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2013

 

 

Assistant board Chairman

27/06/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Fugazza

Gianluigi

 

 

Born in Legnano

(MI)

on 04/10/1958

- Fiscal Code : FGZGLG58R04E514T

 

 

Residence:

 

Cavallotti Felice

, 6

- 21016

Luino

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

17/04/1997

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

De Francesco Daniela

 

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Carullo

Alberto

 

 

Born in Somma Lombardo

(VA)

on 16/01/1955

- Fiscal Code : CRLLRT55A16I819S

 

 

Residence:

 

Mazzini

, 6

- 21010

Arsago Seprio

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

27/06/2013

 

 



Conaco 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.

 

Sommaruga

Adalberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

"SOMMARUGA ADALBERTO" -0175964

Busto Arsizio (VA) - IT -

SMMDBR37D05Z224H

Proprietor

Withdrawn

Registered

 

Giorgi

Ettore

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Conaco S.r.l.

Milano (MI) - IT -

04158680159

Director

Withdrawn

Registered

Conaco S.r.l.

Milano (MI) - IT -

04158680159

Sole Director

Active

Registered

Conaco S.r.l.

Milano (MI) - IT -

04158680159

Board Chairman

Withdrawn

Registered

Galbusera S.p.a.

Lesmo (MB) - IT -

12199330155

Director

Active

Registered

Galbusera S.p.a.

Lesmo (MB) - IT -

12199330155

Managing Director

Withdrawn

Registered

Galbusera S.p.a.

Lesmo (MB) - IT -

12199330155

Board Chairman

Active

Registered

Achitex Minerva S.p.a.

Vaiano Cremasco (CR) - IT -

05213680969

Managing Director

Active

Registered

Achitex Minerva S.p.a.

Vaiano Cremasco (CR) - IT -

05213680969

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

Sommaruga Adalberto

Busto Arsizio - IT -

SMMDBR37D05Z224H

258.250 .Eur

10,00

De Francesco Daniela

 

DFRDNL49A64B300T

774.750 .Eur

30,00

Sommaruga Matteo

 

SMMMTT88E01L682G

516.500 .Eur

20,00

Conaco S.r.l.

 

04158680159

1.033.000 .Eur

40,00



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

 

since 03/10/1991

 

 

 

 

 

 

Roma

, 133

- 21017

- Samarate

(VA)

- IT -

 

 

 

 

PHONE

: 0331235253

 

 

 

 

PHONE

: 0331236029

 

 

 

 

FAX

: 0331235253

 

-

Branch

(Administrative office)

since 02/01/2013

 

 

 

 

 

 

Toscana

, 6/B

- 50047

- Prato

(PO)

- IT -

 

 

 

 

Employees

: 32

 

Fittings and Equipment for a value of 780.000

Eur

 

Stocks for a value of 2.200.000

Eur

 

Furniture and fittings for a value of 130.000

Eur

 

Vehicles for a value of 77.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

17/10/1983

 

EX-MEMBERS / EX-POSITIONS:

 

Marcianesi

Roberto

 

 

Born in Sirolo

(AN)

on 09/11/1958

- Fiscal Code : MRCRRT58S09I758F

 

 

Residence:

 

Annoni

, 61/A-B

- 20012

Cuggiono

(MI)

- IT -

 

Ex-Postions

Director

Chairman of the Board of Aud.

 

Rossini

Giuseppe

 

 

Born in Busto Arsizio

(VA)

on 21/02/1947

- Fiscal Code : RSSGPP47B21B300L

 

 

Residence:

 

Maino

, 12

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Director

Director

 

Castiglioni

Paola Emilia

 

 

Born in Busto Arsizio

(VA)

on 18/06/1957

- Fiscal Code : CSTPML57H58B300V

 

 

Residence:

 

Q. Sella

, 146

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Temporary Auditor

Permanent Auditor

 

Sommaruga

Adalberto

 

 

Born in Iran

( )

on 05/04/1937

- Fiscal Code : SMMDBR37D05Z224H

 

 

Residence:

 

Trento E Trieste

, 4

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Chairman

Managing Director

Director

Board Chairman

Sole Director

 

Morsiani

Pietro

 

 

Born in Milano

(MI)

on 03/10/1941

- Fiscal Code : MRSPTR41R03F205L

 

 

Residence:

 

Certosa

, 115

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Assistant board Chairman

Managing Director

Director

 

Giorgi

Ettore

 

 

Born in Piacenza

(PC)

on 24/02/1932

- Fiscal Code : GRGTTR32B24G535W

 

 

Residence:

 

Riglio

, 19

- 29122

Piacenza

(PC)

- IT -

 

Ex-Postions

Director

 

Mantello

Adriano

 

 

Born in Trivigliano

(FR)

on 27/09/1946

- Fiscal Code : MNTDRN46P27L437Q

 

 

Residence:

 

Petrella

, 6

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Permanent Auditor

 

Milani

Giuseppe

 

 

Born in MIRADOLO TERME

(PV)

on 29/08/1953

- Fiscal Code : MLNGPP53M29F238G

 

 

Residence:

 

GRAN SASSO

, 31

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Losapio

Carlo

 

 

Born in Varese

(VA)

on 22/06/1960

- Fiscal Code : LSPCRL60H22L682U

 

 

Residence:

 

Bagaini

, 19

- 21100

Varese

(VA)

- IT -

 

Ex-Postions

Temporary Auditor

 

Nannini

Ettore

 

 

Born in Venezuela

( )

on 14/03/1950

- Fiscal Code : NNNTTR50C14Z614Z

 

 

Residence:

 

Gran Paradiso

, 12

- 21010

Cardano Al Campo

(VA)

- IT -

 

Ex-Postions

Temporary Auditor

 

Benedetti

Ernesto

 

 

Born in Sesto San Giovanni

(MI)

on 04/03/1945

- Fiscal Code : BNDRST45C04I690Z

 

 

Residence:

 

Nirone

, 2

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Lualdi

Alberto

 

 

Born in Busto Arsizio

(VA)

on 11/07/1966

- Fiscal Code : LLDLRT66L11B300R

 

 

Residence:

 

Diaz

, 8/A

- 21017

Samarate

(VA)

- 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

 

Company's starting of activities dates back to 1981.

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

Under the financial profile unstable results are noted. with a negative economic result in the last financial year. The turnover is falling if compared with the previous financial year (eamp;FAT1eamp;%).

The operating result in 2012 was positive (2,87%) falling within the field's average.

The amount of the operating result for the year 2012 is of Eur. 303.385 with a -22,86% drop.

The G.O.M. amounted to Eur. 530.348 stable if compared to the financial year 2011.

The financial status of the company is fairly balanced with an indebtedness level of 3,34 but with an increase as against the previous accounting period.

The equity capital is equal to Eur. 2.333.676 , unchanged if compared to 2011.

Total debts (both short and M/L term) equals Eur. 7.800.994, on the same levels as the year before.

Financial debts as well as debts to suppliers are rather high even if it still falls within the sector's average.

Liquidity is not excellent.

Trade credits average terms are slow, on average 158,58 days. and higher than the average of the sector.

The financial management generated a cash flow of Eur. 138.126.

Labour cost expenses amount to Eur. 1.580.607 , representing 16,62% on the total of production costs. , with a 16,18% incidence on turnover.

Financial charges have a high incidence (-3,38%) on turnover figures.

 

Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

9.766.387

Profit (Loss) for the period

-88.837

 

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

10.613.447

Profit (Loss) for the period

23.771

 

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

11.938.049

Profit (Loss) for the period

135.140

 

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

10.161.687

Profit (Loss) for the period

-910.032

 

 

 

Complete balance-sheet for the year

al 31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

10.782.860

Profit (Loss) for the period

-1.616.755


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

18.382

14.428

12.022

. . Concessions,licenses,trademarks,etc.

 

1.775

1.342

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

11.348

63.819

11.348

. . Other intangible fixed assets

157.680

 

 

. Total Intangible Fixed Assets

187.410

80.022

24.712

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

2.788.440

2.714.999

2.508.134

. . Plant and machinery

747.372

691.945

239.585

. . Industrial and commercial equipment

31.365

37.586

30.260

. . Other assets

184.812

176.280

65.785

. . Assets under construction and advances

 

 

34.023

. Total Tangible fixed assets

3.751.989

3.620.810

2.877.787

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

52

52

52

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

52

52

52

. . Financial receivables

 

 

 

. . . . 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

52

52

52

Total fixed assets

3.939.451

3.700.884

2.902.551

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

1.623.865

1.757.752

1.918.881

. . Work in progress and semimanufactured

580.175

607.319

654.539

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

2.204.040

2.365.071

2.573.420

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

4.399.447

4.745.345

5.314.325

. . Beyond 12 months

 

 

 

. . Trade receivables

4.302.097

4.564.019

5.166.211

. . . . Within 12 months

4.302.097

4.564.019

5.166.211

. . . . 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

97.350

181.326

148.114

. . . . Within 12 months

97.350

181.326

148.114

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

4.399.447

4.745.345

5.314.325

. 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

1.388

9.618

51.581

. . Checks

14.510

6.909

1.174

. . Banknotes and coins

1.074

5.022

8.592

. Total Liquid funds

16.972

21.549

61.347

Total current assets

6.620.459

7.131.965

7.949.092

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

51.274

. Other adjustment accounts

19.313

29.797

 

Total adjustments accounts

19.313

29.797

51.274

TOTAL ASSETS

10.579.223

10.862.646

10.902.917

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

2.582.500

2.582.500

2.582.500

. Additional paid-in capital

 

 

 

. Revaluation reserves

462.512

462.512

462.512

. Legal reserve

128.622

128.622

128.622

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

1

3

 

. Accumulated Profits (Losses)

-751.122

-774.893

-910.033

. Profit( loss) of the year

-88.837

23.771

135.140

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

2.333.676

2.422.515

2.398.741

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

50.000

50.000

Total Reserves for Risks and Charges

 

50.000

50.000

Employee termination indemnities

444.553

404.857

412.654

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

7.800.994

7.985.274

8.041.522

. . . . 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

5.103.407

5.532.055

4.699.912

. . . . Within 12 months

5.103.407

5.532.055

4.699.912

. . . . 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

2.264.276

1.862.719

2.502.864

. . . . Within 12 months

2.264.276

1.862.719

2.502.864

. . . . 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

79.553

104.183

215.277

. . . . Within 12 months

79.553

104.183

215.277

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

90.924

97.139

63.823

. . . . Within 12 months

90.924

97.139

63.823

. . . . Beyond 12 months

 

 

 

. . Other payables

262.834

389.178

559.646

. . . . Within 12 months

262.834

389.178

559.646

. . . . Beyond 12 months

 

 

 

Total accounts payable

7.800.994

7.985.274

8.041.522

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

 

 

 

Total adjustment accounts

 

 

 

TOTAL LIABILITIES

10.579.223

10.862.646

10.902.917

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

5.165

Risk accounts

 

 

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

9.766.387

10.613.447

11.938.051

. Changes in work in progress

-27.144

-47.220

79.678

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

73.153

25.599

22.024

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

73.153

25.599

22.024

Total value of production

9.812.396

10.591.826

12.039.753

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

5.792.176

6.595.892

7.562.784

. Services received

1.619.414

1.534.344

 

. Leases and rentals

9.452

16.168

1.734.974

. Payroll and related costs

1.580.607

1.584.106

1.747.598

. . Wages and salaries

1.057.253

1.119.746

1.207.443

. . Social security contributions

457.474

399.332

482.545

. . Employee termination indemnities

65.815

65.028

57.018

. . Pension and similar

 

 

 

. . Other costs

65

 

592

. Amortization and depreciation

226.963

160.147

498.635

. . Amortization of intangible fixed assets

30.723

3.804

9.141

. . Amortization of tangible fixed assets

91.210

128.134

212.297

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

105.030

28.209

277.197

. Changes in raw materials

133.887

161.129

-219.621

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

50.000

. Other operating costs

146.512

146.705

144.346

Total production costs

9.509.011

10.198.491

11.518.716

Diff. between value and cost of product.

303.385

393.335

521.037

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

776

611

3.759

. . 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

 

 

3.759

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

3.759

. Interest and other financial expense

-331.232

-252.014

-225.525

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

225.525

Total financial income and expense

-330.456

-251.403

-221.766

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

54.585

201.755

11.137

. . Gains on disposals

54.585

 

 

. . Other extraordinary income

 

201.755

11.137

. Extraordinary expense

-68.833

-265.044

-96.327

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

-13.513

 

 

. . Other extraordinary expense

-55.320

-265.044

-96.327

Total extraordinary income and expense

-14.248

-63.289

-85.190

Results before income taxes

-41.319

78.643

214.081

. Taxes on current income

47.518

54.872

78.941

. . current taxes

47.518

54.872

78.941

. . differed taxes(anticip.)

 

 

 

. Net income for the period

-88.837

23.771

135.140

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-88.837

23.771

135.140

 

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

0,37

0,34

0,27

0,11

Elasticity Ratio

Units

0,63

0,66

0,73

0,87

Availability of stock

Units

0,21

0,22

0,24

0,22

Total Liquidity Ratio

Units

0,42

0,44

0,49

0,56

Quick Ratio

Units

0,00

0,00

0,01

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

3,34

3,29

3,33

3,81

Self Financing Ratio

Units

0,22

0,22

0,22

0,17

Capital protection Ratio

Units

-0,07

-0,08

-0,13

0,65

Liabilities consolidation quotient

Units

0,06

0,05

0,05

0,12

Financing

Units

3,34

3,30

3,35

4,72

Permanent Indebtedness Ratio

Units

0,26

0,26

0,26

0,30

M/L term Debts Ratio

Units

0,04

0,04

0,04

0,07

Net Financial Indebtedness Ratio

Units

2,18

2,27

1,93

1,28

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,71

0,76

0,97

2,06

Current ratio

Units

0,85

0,89

0,99

1,16

Acid Test Ratio-Liquidity Ratio

Units

0,57

0,60

0,67

0,84

Structure's primary quotient

Units

0,59

0,65

0,83

1,28

Treasury's primary quotient

Units

0,00

0,00

0,01

0,03

Rate of indebtedness ( Leverage )

%

453,33

448,40

454,53

591,61

Current Capital ( net )

Value

-1.180.535

-853.309

-92.430

219.071

RETURN

 

 

 

 

 

Return on Sales

%

1,41

1,73

5,31

2,22

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

%

-3,81

0,98

5,63

6,27

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

%

-1,77

3,25

8,92

15,95

Return on Investment ( R.O.I. )

%

2,87

3,62

4,78

4,19

Return/ Sales

%

3,11

3,71

4,36

3,42

Extra Management revenues/charges incid.

%

-29,28

6,04

25,94

29,26

Cash Flow

Value

138.126

183.918

633.775

61.669

Operating Profit

Value

303.385

393.335

521.037

95.558

Gross Operating Margin

Value

530.348

553.482

1.020.172

144.934

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

158,58

154,81

155,79

120,94

Debts to suppliers average term

Days

109,84

82,32

96,91

120,04

Average stock waiting period

Days

81,24

80,22

77,60

61,92

Rate of capital employed return ( Turnover )

Units

0,92

0,98

1,09

1,27

Rate of stock return

Units

4,43

4,49

4,64

5,74

Labour cost incidence

%

16,18

14,93

14,64

7,77

Net financial revenues/ charges incidence

%

-3,38

-2,37

-1,86

-1,26

Labour cost on purchasing expenses

%

16,62

15,53

15,17

7,90

Short-term financing charges

%

4,25

3,16

2,80

2,67

Capital on hand

%

108,32

102,35

91,33

78,39

Sales pro employee

Value

287.246

321.619

221.074

437.713

Labour cost pro employee

Value

46.488

48.003

32.362

33.928

 

Market / Territory Data

 

Population living in the province

:

843.250

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 6.137 significant companies.

The companies cash their credits on an average of 121 dd.

The average duration of suppliers debts is about 120 dd.

The sector's profitability is on an average of 2,22%.

The labour cost affects the turnover in the measure of 7,77%.

Goods are held in stock in a range of 62 dd.

The difference between the sales volume and the resources used to realize it is about 1,27.

The employees costs represent the 7,90% 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 4.597.

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

Total Bankrupt companies in the province : 3.052.

Total Bankrupt companies in the region : 39.612.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.19

UK Pound

1

Rs.103.15

Euro

1

Rs.81.87

 

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

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.