MIRA INFORM REPORT

 

 

Report Date :

18.03.2014

 

IDENTIFICATION DETAILS

 

Name :

IWC SRL IN LIQUIDAZIONE

 

 

Registered Office :

Via Friuli, 10,

31020 - San Vendemiano (TV)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

30.01.1968

 

 

Com. Reg. No.:

TV086-4941 of Treviso

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

·         Manufacturer of tubes, pipes, hollow profiles and related fittings in steel (except those in refined steel)

·         Engaged in Cold drawing of wire

 

 

No. of Employees

From 1 To 5 employees

 

 

RATING & COMMENTS

 

MIRA’s Rating :

C

 

RATING

STATUS

PROPOSED CREDIT LINE

<10

C

Absolute credit risk exists. Caution needed to be exercised

Credit not recommended

 

Status :

In Liquidation

Payment Behaviour :

----

Litigation :

----

 

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 – december 01, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


italy ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is high. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 126% of GDP in 2012, and investor concerns about the broader euro-zone crisis at times have caused borrowing costs on sovereign government debt to rise to euro-era. During the second half of 2011 the government passed three austerity packages to reduce its budget deficit and help bring down borrowing costs. These measures included a hike in the value-added tax, pension reforms, and cuts to public administration. The government also faces pressure from investors and European partners to sustain its recent efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2012 economic growth and labor market conditions deteriorated, with growth at -2.3% and unemployment rising to nearly 11%, with youth unemployment around 35%. The government has undertaken several reform initiatives designed to increase long-term economic growth. Italy's GDP is now 7% below its 2007 pre-crisis level.

 

Source : CIA

 


Company name & address

 

Iwc Srl In Liquidazione

 

Via Friuli, 10

 

31020 - San Vendemiano (TV) -IT-

 

 

Summary

 

Fiscal Code

:

00194240263

Legal Form

:

Limited liability company

start of Activities

:

30/01/1968

Equity

:

Unknown.

Turnover Range

:

10.000.000/12.750.000

Number of Employees

:

From 1 To 5

Firm's Status

:

In liquidation



Activity

 

·         Manufacturer of tubes, pipes, hollow profiles and related fittings in steel (except those in refined steel)

·         Engaged in Cold drawing of wire



Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00194240263

 

Foreign Trade Reg. no. : TV015172 since 24/12/1991

 

Chamber of Commerce no. : 1814644 of Milano

 

Chamber of Commerce no. : 1048360 of Torino

 

Chamber of Commerce no. : 92979 of Treviso since 14/03/1968

 

Firms' Register : TV086-4941 of Treviso

 

V.A.T. Code : 00194240263

 

Foundation date

: 30/01/1968

Establishment date

: 31/01/1968

Start of Activities

: 30/01/1968

Legal duration

: 31/12/2050

Nominal Capital

: 915.000

Subscribed Capital

: 915.000

Paid up Capital

: 915.000

 

Members

 

Bin

Eugenio

 

Born in Conegliano

(TV)

on 17/06/1954

- Fiscal Code : BNIGNE54H17C957D

 

Residence:

G.b. Tiepolo

, 10

- 31015

Conegliano

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Responsible

Liquidator

07/06/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Conte

Mario

 

 

Born in Resana

(TV)

on 14/07/1959

- Fiscal Code : CNTMRA59L14H238S

 

Residence:

Olivi

, 6/A

- 31033

Castelfranco Veneto

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Receiver

02/08/2013



Chiarot

Maura

 

Born in Azzano Decimo

(PN)

on 20/08/1963

- Fiscal Code : CHRMRA63M60A530W

 

Residence:

Vallona

, 48

- 33170

Pordenone

(PN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Judicial liquidator

17/12/2013



Re.Bi.S. S.R.L. Societa' Di Revisione Ed

Organizzazione Contabiledi Aziende

 

 

:

MARTELLI

, 16

- 33170

Pordenone

(PN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

26/04/2011



Companies connected to members *

 

*checkings have been performed on a national scale.

In this module the companies in which members hold/held positions are listed.

 

The Members of the subject firm are not reported to be Members in other companies.

Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Bin Emilio

Conegliano - IT -

BNIMLE56E27C957O

343.308 .Eur

37,52

Bin Eugenio

Conegliano - IT -

BNIGNE54H17C957D

343.308 .Eur

37,52

Bin Mario

Conegliano - IT -

BNIMRA63A12C957S

228.384 .Eur

24,95



Direct Participations

 

The Company under review has no participations in other Companies.



Firm's location and structure

 

-

Legal and operative seat

(Factory)

since 18/10/1978

 

Friuli

, 10

- 31020

- San Vendemiano

(TV)

- IT -

 

PHONE

: 0438401747

 

Employees

: 1

 

Fittings and Equipment for a value of 1.100.000

Eur

 

Stocks for a value of 960.000

Eur

 

Furniture and fittings for a value of 52.000

Eur

 

Vehicles for a value of 130.000

Eur

 

Work in progress for a value of 47.000

Eur

 

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Trafileria Ferro-Acciaio - S.p.A.

T F A Filinox S.p.A.

02/05/1994

 

COMPANY'S CAPITAL CHANGES:

 

Former Type

Former Amount

New Type

New Amount

Changement Date

196.254Eur

413.166Eur

26/04/1990

nominal

413.166Eur

nominal

908.964Eur

04/10/1993

 

EX-MEMBERS / EX-POSITIONS:

 

Colombini

Ernesto Franco

 

Born in Roma

(RM)

on 13/02/1923

- Fiscal Code : CLMRST23B13H501O

 

Residence:

Del Risorgimento

, 36

- 37100

Verona

(VR)

- IT -

 

Ex-Postions

Director

 

Bin

Cesare Sergio

 

Born in Conegliano

(TV)

on 07/01/1915

- Fiscal Code : BNICRS15A07C957Y

 

Residence:

Rossini

, 4

- 31015

Conegliano

(TV)

- IT -

 

Ex-Postions

Chairman

Managing Director

 

Dorigato

Roberto

 

Born in Schio

(VI)

on 27/05/1965

- Fiscal Code : DRGRRT65E27I531Z

 

Residence:

Rovereto

, 143

- 36015

Schio

(VI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Bin

Cesare Sergio

 

Born in CONEGLIANO

(TV)

on 17/01/1915

- Fiscal Code : BNICRS15A17C957Z

 

Residence:

ROSSINI,

, 4

- 31015

Conegliano

(TV)

- IT -

 

Ex-Postions

Board Chairman

 

Bin

Emilio

 

Born in Conegliano

(TV)

on 27/05/1956

- Fiscal Code : BNIMLE56E27C957O

 

Residence:

Xx Settembre

, 24

- 31015

Conegliano

(TV)

- IT -

 

Ex-Postions

Director

Managing Director

 

Bin

Eugenio

 

Born in Conegliano

(TV)

on 17/06/1954

- Fiscal Code : BNIGNE54H17C957D

 

Residence:

G.b. Tiepolo

, 10

- 31015

Conegliano

(TV)

- IT -

 

Ex-Postions

Managing Director

Board Chairman

Director

Managing Director

 

Zanarotti

Antonio

 

Born in Vicenza

(VI)

on 10/10/1937

- Fiscal Code : ZNRNTN37R10L840N

 

Residence:

Matteotti

, 6

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

De Chigi

Luciano

 

Born in Visignano D'istria

( )

on 02/12/1939

- Fiscal Code : DCHLCN39T02M074P

 

Residence:

Duca D'aosta,

, 7

- 31015

Conegliano

(TV)

- IT -

 

Ex-Postions

Temporary Auditor

 

Da Ros

Vittorio

 

Born in Vittorio Veneto

(TV)

on 08/02/1966

- Fiscal Code : DRSVTR66B08M089O

 

Residence:

Ferraris

, 20

- 31029

Vittorio Veneto

(TV)

- IT -

 

Ex-Postions

Permanent Auditor

 

Polo

Silvano

 

Born in San Bonifacio

(VR)

on 29/07/1949

- Fiscal Code : PLOSVN49L29H783U

 

Residence:

G. Mazzini

, 25

- 37038

Soave

(VR)

- IT -

 

Ex-Postions

Director

 

De Luca

Alberto

 

Born in Conegliano

(TV)

on 28/10/1974

- Fiscal Code : DLCLRT74R28C957A

 

Residence:

Alfieri

, 1

- 31015

Conegliano

(TV)

- IT -

 

Ex-Postions

Permanent Auditor

 

Egger

Thomas

 

Born in Conegliano

(TV)

on 28/02/1973

- Fiscal Code : GGRTMS73B28C957O

 

Ex-Postions

Temporary Auditor

 

Pasetto

Simone

 

Born in Verona

(VR)

on 28/02/1971

- Fiscal Code : PSTSMN71B28L781D

 

Residence:

Cappelletta

, 10

- 37121

Verona

(VR)

- IT -

 

Ex-Postions

Permanent Auditor

 

Spina

Gian Carlo

 

Born in Pieve di Soligo

(TV)

on 13/11/1940

- Fiscal Code : SPNGCR40S13G645M

 

Residence:

G. Schiratti

, 33

- 31053

Pieve di Soligo

(TV)

- IT -

 

Ex-Postions

Temporary Auditor

 

Fabris

Piermario

 

Born in Conegliano

(TV)

on 13/06/1938

- Fiscal Code : FBRPMR38H13C957B

 

Residence:

Cavour

, 23

- 31015

Conegliano

(TV)

- IT -

 

Ex-Postions

Permanent Auditor

 

Gennarelli

Antonio

 

Born in Vicenza

(VI)

on 27/02/1960

- Fiscal Code : GNNNTN60B27L840B

 

Residence:

Milazzo

, 9

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Director

 

Dan

Gianluca

 

Born in Oderzo

(TV)

on 15/02/1969

- Fiscal Code : DNAGLC69B15F999X

 

Residence:

Benedetto Marcello

, 32

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Pavan

Federico

 

Born in San Dona' di Piave

(VE)

on 29/08/1973

- Fiscal Code : PVNFRC73M29H823Z

 

Residence:

Vital

, 392

- 31015

Conegliano

(TV)

- IT -

 

Ex-Postions

Temporary Auditor

 

Pagotto

Elisa

 

Born in Pordenone

(PN)

on 22/07/1974

- Fiscal Code : PGTLSE74L62G888I

 

Ex-Postions

Temporary Auditor



CEASINGS/INCORPORATIONS/MERGES:

 

The company has been dissolved.

 

Date

: 21/05/2012

 

The company is in voluntary winding-up

 

Date

: 07/06/2012



Protests

 

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



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.



Legal Procedures

 

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

 

Composition with creditors since 02/08/2013



  

Communications linked to procedures

 

Proposal for composition agreement



Financial and Economical Analysis

 

Company's starting of activities dates back to 1968.

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

Last financial years have been marked by net losses. 2012 loss was also due to a turnover decrease.

A loss is registered as to the operating result (-29,12%).

the operating loss amounts to Eur. -1.716.765.

The GOM is negative and amounts to Eur. -857.198.

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

The equity capital amount is lower than the economic results.

Total indebtedness amounts to Eur. 13.012.301, showing a stable trend as opposed to 2011 (Eur. 14.126.894).

Payments average period is high and higher than the sector.

Even liquidity is rather modest.

Trade credits average terms are 27,42 days. , shorter than the sector's average.

Cash flow is negative at the end of financial year 2012.

Subordinate employment cost is of Eur. 1.677.588, i.e. 14,06% on total production costs. , whereas the incidence of such costs on sales revenues is equal to 14,89%.

The incidence percentage of financial charges on sales volume is equal to -1,85%.

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



Financial Data

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

11.267.753

Profit (Loss) for the period

-3.443.916

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

15.439.173

Profit (Loss) for the period

-4.732.101

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

10.868.793

Profit (Loss) for the period

-370.106

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

9.000.782

Profit (Loss) for the period

-2.492.300

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

23.705.574

Profit (Loss) for the period

-11.322

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

2.922

. . Research,develop. and advert.expens.

. . Industrial patent rights

10.930

140.296

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

4.203

144.343

. . Other intangible fixed assets

78.542

. Total Intangible Fixed Assets

15.133

366.103

. TANGIBLE FIXED ASSETS

. . Real estate

2.142.000

2.936.969

2.344.107

. . Plant and machinery

978.856

1.566.071

2.076.857

. . Industrial and commercial equipment

119.811

246.495

303.514

. . Other assets

49.606

61.152

83.085

. . Assets under construction and advances

. Total Tangible fixed assets

3.290.273

4.810.687

4.807.563

. FINANCIAL FIXED ASSETS

. . Equity investments

6.814

4.389

254.388

. . . Equity invest. in subsidiary companies

1

1

250.000

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

6.813

4.388

4.388

. . 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

452

452

. . Own shares

. . . Total nominal value

. Total financial fixed assets

6.814

4.841

254.840

Total fixed assets

3.297.087

4.830.661

5.428.506

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

278.646

1.332.587

1.076.288

. . Work in progress and semimanufactured

139.628

576.971

656.303

. . Work in progress on order

46.882

. . Finished goods

493.023

1.710.754

1.777.780

. . Advance payments

177.236

120.557

. Total Inventories

958.179

3.797.548

3.630.928

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

1.444.508

2.078.693

3.969.366

. . Beyond 12 months

308.969

429.728

. . Trade receivables

858.209

1.997.746

2.945.014

. . . . Within 12 months

858.209

1.997.746

2.945.014

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

148.343

404.267

. . . . Within 12 months

148.343

404.267

. . . . 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

92.727

69.260

8.214

. . . . Within 12 months

92.727

69.260

8.214

. . . . Beyond 12 months

. . Receivables for anticipated taxes

1.032.867

. . . . Within 12 months

607.608

. . . . Beyond 12 months

425.259

. . Receivables due from third parties

345.229

320.656

8.732

. . . . Within 12 months

345.229

11.687

4.263

. . . . Beyond 12 months

308.969

4.469

. Total Credits not held as fixed assets

1.444.508

2.387.662

4.399.094

. 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

185.655

3.482

50.829

. . Checks

. . Banknotes and coins

802

1.389

1.773

. Total Liquid funds

186.457

4.871

52.602

Total current assets

2.589.144

6.190.081

8.082.624

ADJUSTMENT ACCOUNTS

. Discount on loans

18.517

. Other adjustment accounts

10.260

40.518

Total adjustments accounts

10.260

40.518

18.517

TOTAL ASSETS

5.896.491

11.061.260

13.529.647

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

915.000

915.000

800.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

. Reserve for Own shares

. Statute reserves

. Other reserves

-1.089.060

340.619

140.725

. Accumulated Profits (Losses)

-4.394.604

. Profit( loss) of the year

-3.443.916

-4.732.101

-370.106

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

-8.012.580

-3.476.482

570.619

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

109.139

71.000

24.334

. . Taxation fund, also differed

79.000

9.486

. . Other funds

593.667

Total Reserves for Risks and Charges

702.806

150.000

33.820

Employee termination indemnities

193.964

200.347

216.682

ACCOUNTS PAYABLE

. . . . Within 12 months

13.012.301

7.810.062

5.317.323

. . . . Beyond 12 months

6.316.832

7.355.444

. . 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

6.247.371

7.576.232

5.714.044

. . . . Within 12 months

6.247.371

3.907.984

1.460.819

. . . . Beyond 12 months

3.668.248

4.253.225

. . Due to other providers of finance

776.066

. . . . Within 12 months

776.066

. . . . Beyond 12 months

. . Advances from customers

105.048

11.945

. . . . Within 12 months

105.048

11.945

. . . . Beyond 12 months

. . Trade payables

4.120.675

4.896.754

4.896.800

. . . . Within 12 months

4.120.675

2.366.535

1.794.581

. . . . Beyond 12 months

2.530.219

3.102.219

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

2.464

. . . . Within 12 months

2.464

. . . . 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

2.029.560

834.958

702.216

. . . . Within 12 months

2.029.560

834.958

702.216

. . . . Beyond 12 months

. . Due to social security and welfare inst.

360.870

435.000

337.821

. . . . Within 12 months

360.870

316.635

337.821

. . . . Beyond 12 months

. . Other payables

251.361

278.902

233.875

. . . . Within 12 months

251.361

278.902

233.875

. . . . Beyond 12 months

Total accounts payable

13.012.301

14.126.894

12.672.767

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

60.501

35.759

Total adjustment accounts

60.501

35.759

TOTAL LIABILITIES

5.896.491

11.061.260

13.529.647

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

7.131.655

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

11.267.753

15.439.173

10.868.793

. Changes in work in progress

-1.107.739

55.046

-74.320

. Changes in semi-manufact. products

46.882

. Capitalization of internal work

6.200

146.278

. Other income and revenues

1.351

23.667

56.654

. . Contributions for operating expenses

. . Different income and revenues

1.351

23.667

56.654

Total value of production

10.214.447

15.517.886

10.997.405

PRODUCTION COSTS

. Raw material,other materials and consum.

6.359.187

12.145.006

7.425.469

. Services received

2.183.854

2.453.256

. Leases and rentals

135.068

108.521

1.915.778

. Payroll and related costs

1.677.588

1.843.970

1.747.588

. . Wages and salaries

1.213.633

1.316.796

1.215.767

. . Social security contributions

364.068

422.589

433.834

. . Employee termination indemnities

88.922

93.436

84.334

. . Pension and similar

6.982

6.992

6.993

. . Other costs

3.983

4.157

6.660

. Amortization and depreciation

857.088

1.068.298

645.705

. . Amortization of intangible fixed assets

10.930

10.930

123.995

. . Amortization of tangible fixed assets

457.157

501.920

507.710

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

389.001

555.448

14.000

. Changes in raw materials

300.808

-256.299

-33.788

. Provisions to risk reserves

2.479

. Other provisions

. Other operating costs

415.140

217.745

81.754

Total production costs

11.931.212

17.580.497

11.782.506

Diff. between value and cost of product.

-1.716.765

-2.062.611

-785.101

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

24

51

98

. . In subsidiary companies

. . In associated companies

. . In other companies

98

. Other financial income

14.764

14.528

126

. . 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

126

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

126

. Interest and other financial expense

-223.453

-299.354

-282.160

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

282.160

Total financial income and expense

-208.665

-284.775

-281.936

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-249.999

. . Of equity investments

-249.999

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-249.999

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

330.724

198.218

670.562

. . Gains on disposals

. . Other extraordinary income

330.724

198.218

670.562

. Extraordinary expense

-1.845.111

-1.308.445

-13.448

. . Losses on disposals

. . Taxes relating to prior years

-1.889

-79.000

. . Other extraordinary expense

-1.843.222

-1.229.445

-13.448

Total extraordinary income and expense

-1.514.387

-1.110.227

657.114

Results before income taxes

-3.439.817

-3.707.612

-409.923

. Taxes on current income

4.099

1.024.489

-39.817

. . current taxes

4.099

49.799

. . differed taxes(anticip.)

1.024.489

-89.616

. Net income for the period

-3.443.916

-4.732.101

-370.106

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

-3.443.916

-4.732.101

-370.106

 

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

0,56

0,44

0,40

0,33

Elasticity Ratio

Units

0,44

0,56

0,60

0,64

Availability of stock

Units

0,16

0,34

0,27

0,22

Total Liquidity Ratio

Units

0,28

0,22

0,33

0,41

Quick Ratio

Units

0,03

0,00

0,00

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

n.c.

n.c.

9,23

1,76

Self Financing Ratio

Units

n.c.

n.c.

0,04

0,28

Capital protection Ratio

Units

n.c.

n.c.

0,25

0,65

Liabilities consolidation quotient

Units

0,01

0,83

1,42

0,21

Financing

Units

n.c.

n.c.

22,21

2,32

Permanent Indebtedness Ratio

Units

n.c.

0,27

0,60

0,44

M/L term Debts Ratio

Units

0,03

0,59

0,56

0,10

Net Financial Indebtedness Ratio

Units

n.c.

n.c.

11,28

1,23

CORRELATION

Fixed assets ratio

Units

n.c.

0,63

1,50

1,38

Current ratio

Units

0,20

0,79

1,52

1,17

Acid Test Ratio-Liquidity Ratio

Units

0,13

0,31

0,84

0,80

Structure's primary quotient

Units

n.c.

n.c.

0,11

0,84

Treasury's primary quotient

Units

0,01

0,00

0,01

0,02

Rate of indebtedness ( Leverage )

%

n.c.

n.c.

2371,05

353,85

Current Capital ( net )

Value

-10.423.157

-1.619.981

2.765.301

1.089.006

RETURN

Return on Sales

%

-22,96

-23,73

2,54

4,21

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

%

n.c.

n.c.

-64,86

5,65

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

%

n.c.

n.c.

-71,84

10,45

Return on Investment ( R.O.I. )

%

-29,12

-18,65

-5,80

5,10

Return/ Sales

%

-15,24

-13,36

-7,22

5,37

Extra Management revenues/charges incid.

%

n.c.

n.c.

n.c.

32,26

Cash Flow

Value

-2.586.828

-3.663.803

275.599

656.826

Operating Profit

Value

-1.716.765

-2.062.611

-785.101

725.724

Gross Operating Margin

Value

-857.198

-994.313

-139.396

1.207.677

MANAGEMENT

Credits to clients average term

Days

27,42

46,58

97,55

103,53

Debts to suppliers average term

Days

171,04

119,87

188,72

107,64

Average stock waiting period

Days

30,61

88,55

120,26

64,91

Rate of capital employed return ( Turnover )

Units

1,91

1,40

0,80

1,09

Rate of stock return

Units

11,76

4,07

2,99

5,55

Labour cost incidence

%

14,89

11,94

16,08

10,69

Net financial revenues/ charges incidence

%

-1,85

-1,84

-2,59

-1,62

Labour cost on purchasing expenses

%

14,06

10,49

14,83

11,43

Short-term financing charges

%

1,72

2,12

2,23

3,56

Capital on hand

%

52,33

71,64

124,48

91,63

Sales pro employee

Value

319.652

428.865

201.273

358.274

Labour cost pro employee

Value

47.591

51.221

32.362

35.860

 

 

Market / Territory Data

 

Population living in the province

:

838.732

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 185 significant companies.

The companies cash their credits on an average of 104 dd.

The average duration of suppliers debts is about 108 dd.

The sector's profitability is on an average of 4,21%.

The labour cost affects the turnover in the measure of 10,69%.

Goods are held in stock in a range of 65 dd.

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

The employees costs represent the 11,43% 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 2.280.

The insolvency index for the region is 0,30, , while for the province it is 0,28.

Total Bankrupt companies in the province : 3.317.

Total Bankrupt companies in the region : 16.714.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

        Rs.61.52

UK Pound

1

Rs.102.22

Euro

1

Rs.85.23

 

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

               

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

 

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

 

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

 

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

 

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

 

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

 

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

Credit not recommended

 

--

NB

New Business

--

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.