MIRA INFORM REPORT

 

 

Report Date :

16.05.2014

 

IDENTIFICATION DETAILS

 

Name :

SABO S.P.A.

 

 

Registered Office :

Via Caravaggi, 

24040 – Levate (BG)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

24.02.2003

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacturer of various chemical products for industrial usage (including antidetonating and anti-freeze preparations)

 

 

No of Employees :

From 131 To 150 Employees

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

Payment Behaviour :

No Complaints

Litigation :

Clear




 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderate Low Risk

 

B1

Moderate Risk

 

B2

Moderate High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 

Italy ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is higher. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 133% of GDP in 2013, but investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2013 economic growth and labor market conditions deteriorated, with growth at -1.8% and unemployment rising to 12.4%, with youth unemployment around 40%. Italy's GDP is now 8% below its 2007 pre-crisis level.

 

Source : CIA

 


Company name & address

 

Sabo S.p.a.

 

Via Caravaggi, 

 

24040 - Levate (BG) -IT-

 

 

Summary

 

Fiscal Code

:

02097420026

Legal Form

:

Joint stock company

start of Activities

:

10/05/2006

Equity

:

Over 2.582.254

Turnover Range

:

100.000.000/150.000.000

Number of Employees

:

from 131 to 150



Activity

 

Manufacturer of various chemical products for industrial usage (including antidetonating and anti-freeze preparations)



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 02097420026

 

Chamber of Commerce no. : 366990 of Bergamo since 05/05/2006

 

Chamber of Commerce no. : 1872037 of Milano

 

V.A.T. Code : 02097420026

 

Establishment date

: 24/02/2003

Start of Activities

: 10/05/2006

Legal duration

: 31/12/2050

Nominal Capital

: 10.000.000

 

Subscribed Capital

: 10.000.000

 

Paid up Capital

: 10.000.000

 



Members

 

Bottazzi

Paolo

 

 

Born in Bergamo

(BG)

on 19/03/1956

- Fiscal Code : BTTPLA56C19A794D

 

 

Residence:

 

San Lorenzino

, 13

- 24129

Bergamo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/03/2013

 

 

Board Chairman

26/03/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Gatti

Sonia

 

 

Born in Bergamo

(BG)

on 11/07/1969

- Fiscal Code : GTTSNO69L51A794M

 

 

Residence:

 

Sant'alessandro

, 108

- 24100

Bergamo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

13/05/2009

 

 

Director

26/03/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Peverelli

Germano

 

 

Born in Milano

(MI)

on 22/06/1963

- Fiscal Code : PVRGMN63H22F205E

 

 

Residence:

Via Allschwilerweg

, 6

Binningen

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/03/2013

 

 


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.

 

Bottazzi

Paolo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Sabo S.p.a.

Levate (BG) - IT -

00918210162

Managing Director

Withdrawn

Ceased

Sabo S.p.a.

Levate (BG) - IT -

00918210162

Sole Director

Withdrawn

Ceased

Sabo S.p.a.

Levate (BG) - IT -

00918210162

Procurator

Withdrawn

Ceased

C.s.a. - Central Sistemi Antincendio - S.r.l.

Ciserano (BG) - IT -

01226330163

Sole Director

Withdrawn

Ceased

Vitale Srl (in liquidazione)

- -

 

Liquidator

Withdrawn

Registered

Sabo Foam S.r.l.

Levate (BG) - IT -

12955330159

Attorney with special power

Withdrawn

Merged

Sabo Foam S.r.l.

Levate (BG) - IT -

12955330159

Procurator

Withdrawn

Merged

Pais - S.r.l.

Bergamo (BG) - IT -

00368680161

Sole Director

Active

Registered

Pais - S.r.l.

Bergamo (BG) - IT -

00368680161

General Partner

Withdrawn

Registered

Pais - S.r.l.

Bergamo (BG) - IT -

00368680161

Legal Owners' representative

Withdrawn

Registered



The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

For more information, in this case, we advise to request further investigations.



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Bottazzi Paolo

Bergamo - IT -

BTTPLA56C19A794D

9.500.000 .Eur

95,00

Vischetti Alberto

Stezzano - IT -

VSCLRT73D11A794E

100.000 .Eur

1,00

Gatti Sonia

Bergamo - IT -

GTTSNO69L51A794M

100.000 .Eur

1,00

Peverelli Germano

Binningen - IT -

PVRGMN63H22F205E

300.000 .Eur

3,00



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

Sabo International SA

Lugano (CH) - PT -

 

 

98,00

 

 

Active

Finsabo S.p.a.

Levate - IT -

00217050160

600.000 .Eur

100,00

 

 

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Caravaggi

- 24040

- Levate

(BG)

- IT -

 

 

 

 

PHONE

: 035596000

 

 

 

 

FAX

: 035594400

 

 

 

 

Email

: info@sabo.com

 

-

Branch

(Warehouse)

since 15/03/2008

 

 

 

 

 

 

Lainate

, 26

- 20010

- Pogliano Milanese

(MI)

- IT -

 

-

Branch

(Warehouse)

since 01/04/2012

 

 

 

 

 

 

Provinciale

, 31

- 24040

- Lallio

(BG)

- IT -

 

 

 

 

Legal mail

: AMMINISTRAZIONE@PEC.SABO.COM

 

 

 

 

Employees

: 147

 

Fittings and Equipment for a value of 7.330.000

Eur

 

Stocks for a value of 18.290.000

Eur

 

Trade organization: direct or by agents.

The company sells in Italy and abroad.

The company 's mainly customers are companies.

 

The firm operates abroad as importer / exporter..

Export trade is the 30 % of the global turnover.

 

Import comes generally from the following nations:

- Germany

 

-

 

- Great Britain

 

Export is mainly towards:

- Europa

 

 

 

Traded Brands / Suppliers

 

- BASF SE

 

- CIBA SC

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Bottazzi

Paolo

 

 

Born in Bergamo

(BG)

on 19/03/1956

- Fiscal Code : BTTPLA56C19A794D

 

 

Residence:

 

San Lorenzino

, 13

- 24129

Bergamo

(BG)

- IT -

 

Ex-Postions

Sole Director

Sole partner

 

Zanetti

Anna Maria

 

 

Born in Bergamo

(BG)

on 22/12/1928

- Fiscal Code : ZNTNMR28T62A794P

 

 

Residence:

 

Xx Settembre

, 58

- 24122

Bergamo

(BG)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Demicheli

Pierantonio

 

 

Born in Bergamo

(BG)

on 24/08/1937

- Fiscal Code : DMCPNT37M24A794A

 

 

Residence:

 

Caravaggi

, 9

- 24040

Levate

(BG)

- IT -

 

Ex-Postions

Permanent Auditor

 

Scarpenti

Paolo

 

 

Born in Borgo Val di Taro

(PR)

on 28/03/1960

- Fiscal Code : SCRPLA60C28B042P

 

 

Residence:

 

Caravaggi

- 24040

Levate

(BG)

- IT -

 

Ex-Postions

Attorney with special power

 

Doneda

Aldo

 

 

Born in Bergamo

(BG)

on 10/09/1936

- Fiscal Code : DNDLDA36P10A794U

 

 

Residence:

 

Xxv Aprile

, 6

- 24020

Villa di Serio

(BG)

- IT -

 

Ex-Postions

Temporary Auditor

 

Zanetti

Stefano

 

 

Born in Bergamo

(BG)

on 31/05/1966

- Fiscal Code : ZNTSFN66E31A794G

 

 

Residence:

 

Caravaggi

, 9

- 24040

Levate

(BG)

- IT -

 

Ex-Postions

Temporary Auditor

 

Masera

Alessandro

 

 

Born in Sondrio

(SO)

on 10/02/1958

- Fiscal Code : MSRLSN58B10I829X

 

 

Residence:

 

Nullo

, 29

- 24100

Bergamo

(BG)

- IT -

 

Ex-Postions

Permanent Auditor



CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorbed by merging of

 

 

 

Finsabo S.p.a.

 

 

 

Caravaggi

, 24040

, Levate

(BG)

- IT -

 

 

Fiscal Code: 00217050160

 

 

Date

:

11/09/2006




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

UNICREDIT BANCA D IMPRESA S.P.A.

BERGAMO

VIA ADAMELLO 4

24100

Bergamo

3226

11100

INTESA SANPAOLO SPA

 

 

 

 

3069

0

MONTE DEI PASCHI DI SIENA SPA

 

 

 

 

1030

0



Financial and Economical Analysis

 

Company's starting of activities dates back to 2006.

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 23,78% in 2012 with a good increase in turnover (+8,32% in 2012 compared to 2011 and +12,81% in 2011 compared to 2010).

The operating result in 2012 was positive (10,78%) falling within the field's average.

The operating result is positive and amounts to Eur. 7.816.826 increasing if compared to the yeart 2011.

The gross operating margin of the latest financial year is of Eur. 12.333.149 ,with no change if compared to the year before.

The financial status of the company is fairly balanced with an indebtedness level of 2,19 and decreasing as against 2011.

The management generated equity capital for an amount of Eur. 19.672.903 on stable levels.

During the last financial year total debts volume reached Eur. 50.875.489 (Eur. 7.777.778 were m/l term ones) showing a stable trend as opposed to 2011 (Eur. 50.312.036).

Bank borrowings' volume is slightly high but it modestly dips into suppliers credit, 76,85 gg. is the payments' average time which is within the sector's average.

The management determines a good range of liquidity.

On average trade credits are collected in 76,29 days. , a better value than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 9.193.656

Subordinate employment cost is of Eur. 8.176.007, i.e. 6,78% on total production costs. , with a 6,51% incidence on turnover.

The financial management has a limited economic impact, equal to -0,68% on the sales.



Financial Data

 

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

125.552.958

Profit (Loss) for the period

4.677.333

 

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

115.900.110

Profit (Loss) for the period

2.337.153

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

102.735.991

Profit (Loss) for the period

2.617.591

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

76.561.719

Profit (Loss) for the period

1.457.498

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

85.942.334

Profit (Loss) for the period

473.715



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

3.427

5.140

6.854

. . Research,develop. and advert.expens.

1.100.740

2.201.480

3.302.220

. . Industrial patent rights

24.697

30.374

30.467

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

4.350

. . Other intangible fixed assets

5.040

2.175

 

. Total Intangible Fixed Assets

1.133.904

2.239.169

3.343.891

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

14.368.114

14.742.239

14.956.326

. . Plant and machinery

7.225.804

7.599.865

7.970.895

. . Industrial and commercial equipment

101.903

128.690

160.575

. . Other assets

468.077

445.806

402.922

. . Assets under construction and advances

113.604

123.701

 

. Total Tangible fixed assets

22.277.502

23.040.301

23.490.718

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

84.000

84.000

84.000

. . . Equity invest. in subsidiary companies

84.000

84.000

84.000

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . 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

84.000

84.000

84.000

Total fixed assets

23.495.406

25.363.470

26.918.609

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

6.827.729

6.011.621

5.323.880

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

11.462.976

8.823.692

7.132.003

. . Advance payments

 

 

 

. Total Inventories

18.290.705

14.835.313

12.455.883

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

30.496.468

26.672.553

27.195.990

. . Beyond 12 months

 

 

 

. . Trade receivables

26.606.260

25.576.345

25.040.548

. . . . Within 12 months

26.606.260

25.576.345

25.040.548

. . . . 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

528.360

255.574

193.295

. . . . Within 12 months

528.360

255.574

193.295

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

34.809

 

404

. . . . Within 12 months

34.809

 

404

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

3.327.039

840.634

1.961.743

. . . . Within 12 months

3.327.039

840.634

1.961.743

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

30.496.468

26.672.553

27.195.990

. 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

87.492

1.664.270

845.896

. . Checks

 

 

 

. . Banknotes and coins

5.349

10.305

5.296

. Total Liquid funds

92.841

1.674.575

851.192

Total current assets

48.880.014

43.182.441

40.503.065

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

104.894

86.875

76.635

Total adjustments accounts

104.894

86.875

76.635

TOTAL ASSETS

72.480.314

68.632.786

67.498.309

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

10.000.000

10.000.000

10.000.000

. Additional paid-in capital

59.612

59.612

59.612

. Revaluation reserves

 

 

 

. Legal reserve

344.299

227.441

96.561

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

2.000.000

2.000.000

2.000.000

. Accumulated Profits (Losses)

2.591.659

1.871.363

584.652

. Profit( loss) of the year

4.677.333

2.337.153

2.617.591

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

19.672.903

16.495.569

15.358.416

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

74.714

74.714

74.714

. . Other funds

126.577

30.000

30.000

Total Reserves for Risks and Charges

201.291

104.714

104.714

Employee termination indemnities

1.491.747

1.464.300

1.487.994

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

43.097.711

40.978.703

39.361.105

. . . . Beyond 12 months

7.777.778

9.333.333

10.918.047

. . 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

25.458.102

29.892.909

31.465.788

. . . . Within 12 months

17.680.324

20.559.576

20.576.899

. . . . Beyond 12 months

7.777.778

9.333.333

10.888.889

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

913

4.127

 

. . . . Within 12 months

913

4.127

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

23.170.655

19.125.306

17.193.003

. . . . Within 12 months

23.170.655

19.125.306

17.193.003

. . . . 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

1.258.755

289.954

648.828

. . . . Within 12 months

1.258.755

289.954

619.670

. . . . Beyond 12 months

 

 

29.158

. . Due to social security and welfare inst.

491.283

450.475

441.128

. . . . Within 12 months

491.283

450.475

441.128

. . . . Beyond 12 months

 

 

 

. . Other payables

495.781

549.265

530.405

. . . . Within 12 months

495.781

549.265

530.405

. . . . Beyond 12 months

 

 

 

Total accounts payable

50.875.489

50.312.036

50.279.152

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

238.884

256.167

268.033

Total adjustment accounts

238.884

256.167

268.033

TOTAL LIABILITIES

72.480.314

68.632.786

67.498.309

 

 

 

 

 

 

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

125.552.958

115.900.110

102.735.991

. Changes in work in progress

2.639.284

1.691.689

1.138.463

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

206.793

206.066

145.230

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

206.793

206.066

145.230

Total value of production

128.399.035

117.797.865

104.019.684

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

93.844.967

86.153.437

76.506.008

. Services received

14.418.591

13.655.549

11.396.144

. Leases and rentals

271.871

217.232

173.979

. Payroll and related costs

8.176.007

7.865.740

7.377.759

. . Wages and salaries

5.786.115

5.487.180

5.218.757

. . Social security contributions

1.970.546

1.907.804

1.793.152

. . Employee termination indemnities

371.702

356.001

331.431

. . Pension and similar

 

 

 

. . Other costs

47.644

114.755

34.419

. Amortization and depreciation

4.516.323

5.884.802

5.591.458

. . Amortization of intangible fixed assets

1.119.206

1.117.693

1.117.217

. . Amortization of tangible fixed assets

3.262.512

4.700.370

4.408.483

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

134.605

66.739

65.758

. Changes in raw materials

-816.108

-687.741

-1.922.363

. Provisions to risk reserves

 

 

30.000

. Other provisions

 

 

 

. Other operating costs

170.558

91.719

90.624

Total production costs

120.582.209

113.180.738

99.243.609

Diff. between value and cost of product.

7.816.826

4.617.127

4.776.075

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

1.181

22.534

1.550

. . 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

 

 

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-849.831

-793.117

-650.546

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-848.650

-770.583

-648.996

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

390.748

97.766

35.618

. . Gains on disposals

 

 

 

. . Other extraordinary income

390.748

97.766

35.618

. Extraordinary expense

-169.195

-28.671

-36.055

. . Losses on disposals

 

 

-36.055

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-169.195

-28.671

 

Total extraordinary income and expense

221.553

69.095

-437

Results before income taxes

7.189.729

3.915.639

4.126.642

. Taxes on current income

2.512.396

1.578.486

1.509.051

. . current taxes

 

1.578.082

1.508.478

. . differed taxes(anticip.)

 

404

573

. Net income for the period

4.677.333

2.337.153

2.617.591

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

4.677.333

2.337.153

2.617.591

 

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

0,32

0,37

0,40

0,33

Elasticity Ratio

Units

0,67

0,63

0,60

0,65

Availability of stock

Units

0,25

0,22

0,18

0,15

Total Liquidity Ratio

Units

0,42

0,41

0,42

0,47

Quick Ratio

Units

0,00

0,02

0,01

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

2,19

2,38

2,51

1,60

Self Financing Ratio

Units

0,27

0,24

0,23

0,28

Capital protection Ratio

Units

0,25

0,25

0,18

0,69

Liabilities consolidation quotient

Units

0,22

0,26

0,32

0,21

Financing

Units

2,59

3,05

3,27

2,10

Permanent Indebtedness Ratio

Units

0,40

0,40

0,41

0,47

M/L term Debts Ratio

Units

0,13

0,16

0,18

0,10

Net Financial Indebtedness Ratio

Units

1,29

1,71

1,99

0,66

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,23

1,08

1,03

1,28

Current ratio

Units

1,13

1,05

1,03

1,17

Acid Test Ratio-Liquidity Ratio

Units

0,71

0,69

0,71

0,90

Structure's primary quotient

Units

0,84

0,65

0,57

0,90

Treasury's primary quotient

Units

0,00

0,04

0,02

0,02

Rate of indebtedness ( Leverage )

%

368,43

416,07

439,49

353,06

Current Capital ( net )

Value

5.782.303

2.203.738

1.141.960

592.597

RETURN

 

 

 

 

 

Return on Sales

%

7,32

7,09

7,99

3,97

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

%

23,78

14,17

17,04

2,57

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

%

36,55

23,74

26,87

9,20

Return on Investment ( R.O.I. )

%

10,78

6,73

7,08

3,84

Return/ Sales

%

6,23

3,98

4,65

4,05

Extra Management revenues/charges incid.

%

59,84

50,62

54,81

25,15

Cash Flow

Value

9.193.656

8.221.955

8.209.049

316.000

Operating Profit

Value

7.816.826

4.617.127

4.776.075

279.308

Gross Operating Margin

Value

12.333.149

10.501.929

10.397.533

532.534

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

76,29

79,44

87,75

104,54

Debts to suppliers average term

Days

76,85

68,83

70,27

96,16

Average stock waiting period

Days

52,45

46,08

43,65

50,38

Rate of capital employed return ( Turnover )

Units

1,73

1,69

1,52

1,16

Rate of stock return

Units

6,86

7,81

8,25

7,14

Labour cost incidence

%

6,51

6,79

7,18

13,54

Net financial revenues/ charges incidence

%

-0,68

-0,66

-0,63

-1,46

Labour cost on purchasing expenses

%

6,78

6,95

7,43

13,80

Short-term financing charges

%

1,67

1,58

1,29

3,24

Capital on hand

%

57,73

59,22

65,70

86,41

Sales pro employee

Value

492.364

813.334

733.828

352.121

Labour cost pro employee

Value

32.062

55.198

52.698

44.319

 

 

Market / Territory Data

 

Population living in the province

:

1.022.428

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 435 significant companies.

The companies cash their credits on an average of 105 dd.

The average duration of suppliers debts is about 96 dd.

The sector's profitability is on an average of 3,97%.

The labour cost affects the turnover in the measure of 13,54%.

Goods are held in stock in a range of 50 dd.

The difference between the sales volume and the resources used to realize it is about 1,16.

The employees costs represent the 13,80% 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 50.886 protested subjects are found; in the province they count to 4.150.

The insolvency index for the region is 0,55, , while for the province it is 0,41.

Total Bankrupt companies in the province : 4.376.

Total Bankrupt companies in the region : 39.612.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.47

UK Pound

1

Rs.99.70

Euro

1

Rs.81.55

 

 

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.