MIRA INFORM REPORT

 

 

Report Date :

30.07.2014

 

IDENTIFICATION DETAILS

 

Name :

G. ANGELONI S.R.L.

 

 

Registered Office :

Via Abate Tommaso, 72 A/5,

30020 - Quarto d'Altino (VE)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

25.09.1985

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

·         Engaged in Retail sale of information and telcommunication equipment (ICT) in Specialised Stores

Engaged in Retail sale of Hardware, Paints, Flat Glass and Building Materials in Specialised Stores

 

Subject product ranges includes:-

 

Fabrics

·         Carbon       

Aramidic Hm  

Polyester Hm  

Glass   

Hybrid 

Vectran           

Alutex 

Innovative Tex 

Dynanotex       

 

 

Multiaxial

·         Glass         

Carbon

 

Prepregs

·         Epoxy        

 

Resins

·         Epoxy        

Gel-Coats - Mastici - Fillers    

Tooling

Stickers

Polyester Resin

Vinylester Resins         

 

Stickers Aec Polymers

·         Stickers Aec Polymers        

 

Silicone Rubber Gasil.

·         Sitema "Agile"        

Polyaddition    

 

Sandwich

·         Core Materials        

 

Vacuum Technology

 

Infusion

           

Auxiliary

·         Fillers And Additives

 

 

No of Employees :

17

 

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 – June 01, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

G. Angeloni S.r.l.

 

Via Abate Tommaso, 72 A/5

 

30020 - Quarto d'Altino (VE) -IT-

 

 

Summary

 

Fiscal Code

:

02043230271

Legal Form

:

Limited liability company

start of Activities

:

25/09/1985

Equity

:

Over 2.582.254

Turnover Range

:

15.500.000/18.000.000

Number of Employees

:

17

 

 

Activity

 

·         Engaged in Retail sale of information and telcommunication equipment (ICT) in Specialised Stores

Engaged in Retail sale of Hardware, Paints, Flat Glass and Building Materials in Specialised Stores

 

Subject product ranges includes:

Fabrics

·         Carbon       

Aramidic Hm  

Polyester Hm  

Glass   

Hybrid 

Vectran           

Alutex 

Innovative Tex 

Dynanotex       

 

Multiaxial

·         Glass         

Carbon

 

Prepregs

·         Epoxy        

 

Resins

·         Epoxy        

Gel-Coats - Mastici - Fillers    

Tooling

Stickers

Polyester Resin

Vinylester Resins         

 

Stickers Aec Polymers

·         Stickers Aec Polymers        

 

Silicone Rubber Gasil.

·         Sitema "Agile"        

Polyaddition    

 

Sandwich

·         Core Materials        

 

Vacuum Technology

 

Infusion

           

Auxiliary

·         Fillers And Additives



Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 02043230271

 

Foreign Trade Reg. no. : VE002195 since 25/11/1991

 

Foreign Trade Reg. no. : 2195 of Venezia

 

Foreign Trade Reg. no. : 002195 of Venezia since 25/11/1991

 

Foreign Trade Reg. no. : M885494 of Venezia

 

Chamber of Commerce no. : 193164 of Venezia since 11/11/1985

 

Firms' Register : VE042-25753 of Venezia since 19/02/1996

 

V.A.T. Code : 02043230271

 

Foundation date

: 25/09/1985

Establishment date

: 25/09/1985

Start of Activities

: 25/09/1985

Legal duration

: 31/12/2050

Nominal Capital

: 98.800

 

Subscribed Capital

: 98.800

 

Paid up Capital

: 98.800

 



Members

 

Angeloni

Matteo

 

 

Born in Trieste

(TS)

on 01/04/1987

- Fiscal Code : NGLMTT87D01L424J

 

 

Residence:

 

G.garibaldi

, 141

- 30174

Venezia

(VE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

08/09/2011

 

 



ANGELONI MARCO

 

 

 

Born

on 21/04/1958

- Fiscal Code : NGLMRC58D21L736Y

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Angeloni

Marco

 

 

Born in Venezia

(VE)

on 21/04/1958

- Fiscal Code : NGLMRC58D21F159J

 

 

Residence:

 

Stuparich

, 1

- 30170

Venezia

(VE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Assistant board Chairman

08/09/2011

 

 

Director

08/09/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Angeloni

Mario

 

 

Born in Milano

(MI)

on 23/12/1956

- Fiscal Code : NGLMRA56T23F205L

 

 

Residence:

 

Marsala

, 18

- 30170

Venezia

(VE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

08/09/2011

 

 

Director

08/09/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Di Benedetto

Carla

 

 

Born in Milano

(MI)

on 18/03/1933

- Fiscal Code : DBNCRL33C58F205H

 

 

Residence:

 

Marsala

, 18

- 30170

Venezia

(VE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

08/09/2011

 

 



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.

 

Angeloni

Mario

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Angeloni Mario

Venezia - Mestre (VE) - IT -

NGLMRA56T23F205L

Proprietor

Withdrawn

Ceased

Tecno-rappresentanze Di Angeloni Mario EC. S.a.s.

Venezia - Mestre (VE) - IT -

01742060278

General Partner

Withdrawn

Ceased



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

Angeloni Mario

Venezia - IT -

NGLMRA56T23F205L

38.147 .Eur

38,61

ANGELONI SILVIA

Venezia - IT -

NGLSLV63L68L736K

22.504 .Eur

22,77

ANGELONI MARCO

 

NGLMRC58D21L736Y

36.240 .Eur

36,68

Angeloni Matteo

Venezia - IT -

NGLMTT87D01L424J

1.907 .Eur

1,93



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

Angeloni Fine Arts S.r.l.

 

03716430271

2.000 .Eur

10,00

 

 

Active

Dynanotex S.r.l.

 

03781230275

21.000 .Eur

70,00

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Abate Tommaso

, 72 A/5

- 30020

- Quarto d'Altino

(VE)

- IT -

 

 

 

 

PHONE

: 0422780580

 

-

Branch

(Warehouse)

since 25/09/1985

 

 

 

 

 

 

Marsala

, 18

- 30100

- Venezia

(VE)

- IT -

 

 

 

 

PHONE

: 041942980

 

-

Branch

(office)

since 01/08/2001

 

 

 

 

 

 

Abbate Tommaso

, 72/A

- 30020

- Quarto d'Altino

(VE)

- IT -

 

 

 

 

Employees

: 17

 

Fittings and Equipment for a value of 120.000

Eur

 

Stocks for a value of 4.060.000

Eur

 

The firm has a direct commercial organization

Sales are on a local scale.

 

The firm operates abroad as importer..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

 

Import comes generally from the following nations:

- Italy

 

- Austria

 

- France

 

- Germany

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Family business

General partnership

25/09/1985

General partnership

Limited liability company

28/12/1993

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Angeloni G. S.n.c. di Angeloni Giancarloeamp; C.

G. Angeloni S.r.l.

28/12/1993

 

EX-MEMBERS / EX-POSITIONS:

 

Angeloni

Giancarlo

 

 

Born in CESENA

(FO)

on 27/10/1926

- Fiscal Code : NGLGCR26R27C573V

 

 

Residence:

 

MARSALA

, 18

- 30100

Venezia

(VE)

- IT -

 

Ex-Positions

Partner

Chairman

Board Chairman

Director

 

Di Benedetto

Carla

 

 

Born in Milano

(MI)

on 18/03/1933

- Fiscal Code : DBNCRL33C58F205H

 

 

Residence:

 

Marsala

, 18

- 30170

Venezia

(VE)

- IT -

 

Ex-Positions

Partner

Managing Director

 

Angeloni

Mario

 

 

Born in Milano

(MI)

on 23/12/1956

- Fiscal Code : NGLMRA56T23F205L

 

 

Residence:

 

Marsala

, 18

- 30170

Venezia

(VE)

- IT -

 

Ex-Positions

Partner

Managing Director

 

Angeloni

Marco

 

 

Born in Venezia

(VE)

on 21/04/1958

- Fiscal Code : NGLMRC58D21F159J

 

 

Residence:

 

Stuparich

, 1

- 30170

Venezia

(VE)

- IT -

 

Ex-Positions

Managing Director

 

ANGELONI

SILVIA

 

 

Born in VENEZIA

(VE)

on 28/07/1963

- Fiscal Code : NGLSLV63L68L736K

 

 

Residence:

 

GARIBALDI

, 47/A

- 30100

Venezia

(VE)

- IT -

 

Ex-Positions

Director

 

Candiotto

Federica

 

 

Born in Venezia

(VE)

on 11/06/1969

- Fiscal Code : CNDFRC69H51F159N

 

 

Residence:

 

Miranese

, 21

- 30174

Venezia

(VE)

- IT -

 

Ex-Positions

Permanent Auditor

 

Venturini

Monica

 

 

Born in Venezia

(VE)

on 25/03/1973

- Fiscal Code : VNTMNC73C65L736F

 

 

Residence:

 

Leonardo Da Vinci

, 8

- 30174

Venezia

(VE)

- IT -

 

Ex-Positions

Temporary Auditor



Protests

 

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



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

 

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.



Legal Procedures

 

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



Bankers

 

The firm operates with:

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

CASSAMARCA SPA

 

 

 

 

6035

0

CASSA DI RISPARMIO DI VENEZIA

 

 

 

 

6345

0



Financial and Economical Analysis

 

The company is active since 1985

An eco-fin analysis has been made on the base od the b/s fo the years 2010, 2011 and 2012.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 13,77% in 2012 with a good increase in turnover (+14,12% in 2012 compared to 2011 and +16,04% in 2011 compared to 2010).

The operating result in 2012 was positive (10,43%) and reflects the field's average.

The operating result is positive and amounts to Eur. 942.240 with an increase of 27,62% if the compared to the previous financial year.

The G.O.M. amounted to Eur. 1.041.476 with a 23,89% increase as opposed to the preceding year.

The analysis shows a fair financial position as the indebtedness volume is acceptable (1,43) with an improving trend as on the decrease.

With regard to equity capital, an amount of Eur. 3.457.303 is registered. , stable in comparison with the value of the previous year.

Total indebtedness totalled Eur. 5.174.664, on the same levels as the year before.

The company does not exceed in bank credits; payments average period is instead slightly high (109,51 gg.) but lower than the field average.

It shows a good range of liquidity.

As far as the collection of credit goes, the average is high (97,11 days). besides being higher than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 575.348

Labour cost amounts to Eur. 945.752, with a 6,38% incidence on production costs. , with a 6,08% incidence on turnover.

If compared to the sales volume (-0,21%), the impact of the financial charges is limited.



Financial Data

 

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

15.564.417

Profit (Loss) for the period

476.112

 

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

13.638.216

Profit (Loss) for the period

416.399

 

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

11.752.755

Profit (Loss) for the period

451.734



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

7.672

9.190

4.120

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

16.475

42.207

34.892

. Total Intangible Fixed Assets

24.147

51.397

39.012

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

 

. . Industrial and commercial equipment

117.443

133.713

153.539

. . Other assets

22.647

28.940

7.887

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

140.090

162.653

161.426

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

23.013

28.178

28.178

. . . Equity invest. in subsidiary companies

21.000

21.000

21.000

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

2.013

7.178

7.178

. . Financial receivables

 

 

300

. . . . Within 12 months

 

 

300

. . . . 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

 

 

300

. . . . Within 12 months

 

 

300

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

23.013

28.178

28.478

Total fixed assets

187.250

242.228

228.916

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

4.055.174

4.119.745

2.940.689

. . Advance payments

4.479

4.743

 

. Total Inventories

4.059.653

4.124.488

2.940.689

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

4.490.900

4.172.203

4.083.272

. . Beyond 12 months

11.012

2.334

3.499

. . Trade receivables

4.198.345

3.947.892

3.816.377

. . . . Within 12 months

4.198.345

3.947.892

3.816.377

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

69.381

 

 

. . . . Within 12 months

69.381

 

 

. . . . 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

222.007

220.506

265.599

. . . . Within 12 months

222.007

220.506

265.599

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

12.179

3.501

4.795

. . . . Within 12 months

1.167

1.167

1.296

. . . . Beyond 12 months

11.012

2.334

3.499

. . Receivables due from third parties

 

2.638

 

. . . . Within 12 months

 

2.638

 

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

4.501.912

4.174.537

4.086.771

. 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

197.296

 

 

. . Checks

17.261

 

 

. . Banknotes and coins

1.263

17.203

1.294

. Total Liquid funds

215.820

17.203

1.294

Total current assets

8.777.385

8.316.228

7.028.754

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

72.031

52.608

 

. Other adjustment accounts

 

 

47.536

Total adjustments accounts

72.031

52.608

47.536

TOTAL ASSETS

9.036.666

8.611.064

7.305.206

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

98.800

98.800

98.800

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

29.752

29.752

29.752

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

1.984.506

1.984.506

1.984.506

. Accumulated Profits (Losses)

868.133

451.734

 

. Profit( loss) of the year

476.112

416.399

451.734

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

3.457.303

2.981.191

2.564.792

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

 

 

 

Employee termination indemnities

304.838

268.446

244.638

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

5.174.664

5.265.345

4.408.697

. . . . 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

862.950

1.458.607

924.231

. . . . Within 12 months

862.950

1.458.607

924.231

. . . . 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

4.086.809

3.612.785

3.348.207

. . . . Within 12 months

4.086.809

3.612.785

3.348.207

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

60.275

 

 

. . . . Within 12 months

60.275

 

 

. . . . 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

77.632

91.813

49.763

. . . . Within 12 months

77.632

91.813

49.763

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

37.309

36.596

33.638

. . . . Within 12 months

37.309

36.596

33.638

. . . . Beyond 12 months

 

 

 

. . Other payables

49.689

65.544

52.858

. . . . Within 12 months

49.689

65.544

52.858

. . . . Beyond 12 months

 

 

 

Total accounts payable

5.174.664

5.265.345

4.408.697

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

99.861

96.082

87.079

Total adjustment accounts

99.861

96.082

87.079

TOTAL LIABILITIES

9.036.666

8.611.064

7.305.206

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

 

 

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

15.564.417

13.638.216

11.752.755

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

210.846

160.242

170.915

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

210.846

160.242

170.915

Total value of production

15.775.263

13.798.458

11.923.670

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

11.932.907

11.540.173

9.418.000

. Services received

 

 

1.110.466

. Leases and rentals

1.700.449

1.500.800

300.183

. Payroll and related costs

945.752

927.081

871.253

. . Wages and salaries

667.315

652.659

612.563

. . Social security contributions

204.829

200.384

188.364

. . Employee termination indemnities

53.323

51.686

46.235

. . Pension and similar

 

 

 

. . Other costs

20.285

22.352

24.091

. Amortization and depreciation

99.236

102.312

85.492

. . Amortization of intangible fixed assets

28.850

28.904

16.494

. . Amortization of tangible fixed assets

48.438

52.822

49.539

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

21.948

20.586

19.459

. Changes in raw materials

64.571

-1.179.056

-665.624

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

90.108

168.871

63.954

Total production costs

14.833.023

13.060.181

11.183.724

Diff. between value and cost of product.

942.240

738.277

739.946

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

736

1.417

790

. . 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

736

1.417

790

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

736

1.417

 

. Interest and other financial expense

-33.668

-23.529

-13.449

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

33.668

23.529

 

Total financial income and expense

-32.932

-22.112

-12.659

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

-100.000

 

 

. . Of equity investments

-100.000

 

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

-100.000

 

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

4.400

30.195

12.710

. . Gains on disposals

1.257

10.506

 

. . Other extraordinary income

3.143

19.689

12.710

. Extraordinary expense

-10.470

-8.197

-470

. . Losses on disposals

-615

-90

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-9.855

-8.107

-470

Total extraordinary income and expense

-6.070

21.998

12.240

Results before income taxes

803.238

738.163

739.527

. Taxes on current income

327.126

321.764

287.793

. . current taxes

336.971

321.764

287.793

. . differed taxes(anticip.)

-9.845

 

 

. Net income for the period

476.112

416.399

451.734

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

476.112

416.399

451.734

 

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

0,02

0,03

0,03

0,13

Elasticity Ratio

Units

0,97

0,97

0,96

0,86

Availability of stock

Units

0,45

0,48

0,40

0,43

Total Liquidity Ratio

Units

0,52

0,49

0,56

0,31

Quick Ratio

Units

0,02

0,00

0,00

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,43

1,76

1,72

3,98

Self Financing Ratio

Units

0,38

0,35

0,35

0,15

Capital protection Ratio

Units

0,83

0,83

0,79

0,63

Liabilities consolidation quotient

Units

0,06

0,05

0,06

0,18

Financing

Units

1,50

1,77

1,72

5,26

Permanent Indebtedness Ratio

Units

0,42

0,38

0,38

0,33

M/L term Debts Ratio

Units

0,03

0,03

0,03

0,11

Net Financial Indebtedness Ratio

Units

0,19

0,48

0,36

0,90

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

20,09

13,42

12,27

2,05

Current ratio

Units

1,70

1,58

1,59

1,18

Acid Test Ratio-Liquidity Ratio

Units

0,91

0,80

0,93

0,51

Structure's primary quotient

Units

18,46

12,31

11,20

1,01

Treasury's primary quotient

Units

0,04

0,00

0,00

0,05

Rate of indebtedness ( Leverage )

%

261,38

288,85

284,83

648,19

Current Capital ( net )

Value

3.602.721

3.050.883

2.620.057

102.498

RETURN

 

 

 

 

 

Return on Sales

%

3,70

3,80

4,57

2,38

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

%

13,77

13,97

17,61

3,81

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

%

23,23

24,76

28,83

11,92

Return on Investment ( R.O.I. )

%

10,43

8,57

10,13

3,28

Return/ Sales

%

6,05

5,41

6,30

3,01

Extra Management revenues/charges incid.

%

50,53

56,40

61,05

24,55

Cash Flow

Value

575.348

518.711

537.226

25.464

Operating Profit

Value

942.240

738.277

739.946

32.755

Gross Operating Margin

Value

1.041.476

840.589

825.438

54.739

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

97,11

104,21

116,90

61,66

Debts to suppliers average term

Days

109,51

99,73

111,31

139,97

Average stock waiting period

Days

93,90

108,87

90,08

132,27

Rate of capital employed return ( Turnover )

Units

1,72

1,58

1,61

1,09

Rate of stock return

Units

3,83

3,31

4,00

2,67

Labour cost incidence

%

6,08

6,80

7,41

10,50

Net financial revenues/ charges incidence

%

-0,21

-0,16

-0,11

-1,44

Labour cost on purchasing expenses

%

6,38

7,10

7,79

10,43

Short-term financing charges

%

0,65

0,45

0,31

2,33

Capital on hand

%

58,06

63,14

62,16

91,36

Sales pro employee

Value

536.704

487.079

783.517

286.155

Labour cost pro employee

Value

32.612

33.110

58.083

32.316

 

 

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 4.015 significant companies.

The companies cash their credits on an average of 62 dd.

The average duration of suppliers debts is about 140 dd.

The sector's profitability is on an average of 2,38%.

The labour cost affects the turnover in the measure of 10,50%.

Goods are held in stock in a range of 132 dd.

The difference between the sales volume and the resources used to realize it is about 1,09.

The employees costs represent the 10,43% 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.60.10

UK Pound

1

Rs.102.04

Euro

1

Rs.80.74

 

 

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.