MIRA INFORM REPORT

 

 

Report Date :

19.05.2014

 

IDENTIFICATION DETAILS

 

Name :

INOXFUCINE S.P.A.

 

 

Registered Office :

Via Alberto Da Giussano, 1,

20145, - Milano, (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

05.04.2001

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Engaged in forging, rolling, molding and related machining : Stainless steel, semiferritici (Duplex, Superduplex) Carbon steel, alloy steels, alloys (copper, nickel, aluminum, bronze, titanium) and super alloys production as well as marketing of drip, eight disks , ball valves, flow indicators and flanges

 

 

No of Employees :

From 51 to 70 Employees

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

With Financial

 

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

 

Inoxfucine S.p.a.

 

Via Alberto Da Giussano, 1

 

20145, - Milano, (MI), -IT-

 

 

Summary

 

Fiscal Code

:

13412950159

Legal Form

:

Joint stock company

start of Activities

:

31/07/2001

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

From 51 To 70

 

 

Activity

 

Engaged in forging, rolling, molding and related machining : Stainless steel, semiferritici (Duplex, Superduplex) Carbon steel, alloy steels, alloys (copper, nickel, aluminum, bronze, titanium) and super alloys production as well as marketing of drip, eight disks , ball valves, flow indicators and flanges



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 13412950159

 

Chamber of Commerce no. : 1451696 of Lodi

 

Chamber of Commerce no. : 1648354 of Milano since 13/04/2001

 

V.A.T. Code : 13412950159

 

Establishment date

: 05/04/2001

Start of Activities

: 31/07/2001

Legal duration

: 31/12/2050

Nominal Capital

: 963.777

 

Subscribed Capital

: 963.777

 

Paid up Capital

: 963.777

 



Members

 

 

Pugassi

Lorenzo

 

 

 

Born in Milano

(MI)

on 24/05/1960

- Fiscal Code : PGSLNZ60E24F205F

 

 

 

Residence:

 

Volta

, 63

- 22070

Cassina Rizzardi

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

11/04/2013

 

 

Board Chairman

11/04/2013

 

 

Managing Director

11/04/2013

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Cappellini

Giorgio

 

 

 

Born in Milano

(MI)

on 08/05/1937

- Fiscal Code : CPPGRG37E08F205E

 

 

 

Residence:

 

Fatebenefratelli

, 22

- 20121

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Responsible technician

06/06/2013

 

 



 

Pugassi

Luca Amedeo

 

 

 

Born in Milano

(MI)

on 05/11/1954

- Fiscal Code : PGSLMD54S05F205O

 

 

 

Residence:

 

Dei Gracchi

, 9

- 20146

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

11/04/2013

 

 

Managing Director

11/04/2013

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Cappellini

Alessandro Carlo Maria

 

 

 

Born in Milano

(MI)

on 08/07/1966

- Fiscal Code : CPPLSN66L08F205W

 

 

 

Residence:

 

Bellotti Felice

, 7/A

- 20129

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Responsible technician

12/04/2012

 

 

Director

11/04/2013

 

 



 

Inoxfucine Group S.r.l.

 

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered



Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

 

Pugassi

Lorenzo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Inoxfucine S.r.l.

Milano (MI) - IT -

04796250159

Director

Active

Registered

HSBC BANK PLC

Milano (MI) - IT -

07892720157

Procurator

Withdrawn

Registered

Inoxfucine Group S.r.l.

Milano (MI) - IT -

04641700960

Director

Active

Registered

Inoxfucine Group S.r.l.

Milano (MI) - IT -

04641700960

Board Chairman

Active

Registered

Conaco S.r.l.

Milano (MI) - IT -

06395740969

Managing Director

Active

Registered

Conaco S.r.l.

Milano (MI) - IT -

06395740969

Director

Active

Registered

 

Pugassi

Luca Amedeo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Inoxfucine Group S.r.l.

Milano (MI) - IT -

04641700960

Managing Director

Active

Registered

Inoxfucine Group S.r.l.

Milano (MI) - IT -

04641700960

Director

Active

Registered

Conaco S.r.l.

Milano (MI) - IT -

06395740969

Director

Active

Registered

Conaco S.r.l.

Milano (MI) - IT -

06395740969

Board Chairman

Active

Registered



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

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



Capital Shareholders

 

Shareholders' list as at date of data collection:

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Guindani Matteo Francesco

Milano - IT -

GNDMTF71S16F205F

57.150 .Eur

5,92

Pugassi Luca Amedeo

Milano - IT -

PGSLMD54S05F205O

36.239 .Eur

3,76

Cappellini Alessandro Carlo Maria

Milano - IT -

CPPLSN66L08F205W

114.300 .Eur

11,85

Inoxfucine Group S.r.l.

 

04641700960

756.088 .Eur

78,45



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

Gas Intensive Soc. Consortile A Responsa bilita' Limitata

Milano - IT -

03305420964

1.000 .Eur

0,34

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Alberto Da Giussano

, 1

- 20100

- Milano

(MI)

- IT -

 

 

 

 

PHONE

: 0371610754

 

 

 

 

FAX

: 0371610070

 

-

Branch

(Factory)

since 25/07/2001

 

 

 

 

 

- 20075

- Montanaso Lombardo

(LO)

- IT -

 

 

 

 

Employees

: 52

 

Fittings and Equipment for a value of 1.410.000

Eur

 

Stocks for a value of 7.380.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

 

Cappellini

Giorgio

 

 

 

Born in Milano

(MI)

on 08/05/1937

- Fiscal Code : CPPGRG37E08F205E

 

 

 

Residence:

 

Fatebenefratelli

, 22

- 20121

Milano

(MI)

- IT -

 

Ex-Postions

Responsible





Protests

 

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



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

 

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.



Legal Procedures

 

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

 

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 2001.

The economic-financial analysis has been made on the base of the b/s of the latests three years.

During the last years, it achieved profits (r.o.e. 17,23% on 2012) with a remarkable upward trend (+35,28% on 2012 compared to 2011 and +26,99% on 2011 compared to 2010).

The operating result in 2012 was positive (12,45%) falling within the field's average.

The amount of the operating result for the year 2012 is of Eur. 5.718.641 ,showing stability in respect to the value of 2011.

During the latest financial year the gross operating margin amounted to Eur. 7.000.463 with a 20% increase as opposed to the preceding year.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,4) which is yet rising if compared to 2011.

The management generated equity capital for an amount of Eur. 21.785.478 , unchanged as opposed to the preceding year.

Total debts recorded amounted to Eur. 22.077.928 (Eur. 3.100.698 of which were m/l term debts) with a growth equal to 43,26%.

The company does not exceed in bank credits; payments average period is instead slightly high (135,51 gg.) even if it still falls within the sector's average.

It shows a good range of liquidity.

Trade credits average terms are slow, on average 131,8 days. also in relation to the average of the sector.

During financial year 2012 the cash flow amounted to Eur. 5.035.491

Labour cost expenses amount to Eur. 7.061.541 , representing 17,32% on the total of production costs. , whereas the incidence of such costs on sales revenues is equal to 15,68%.

Limited financial charges in relation to sales volume.


Financial Data

 

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

45.029.175

Profit (Loss) for the period

3.753.669

 

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

33.284.019

Profit (Loss) for the period

3.315.041

 

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

26.208.266

Profit (Loss) for the period

1.799.149



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

 

 

 

. . Concessions,licenses,trademarks,etc.

3.907.040

30.030

50.212

. . Goodwill

559.534

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

52.034

144.456

236.213

. Total Intangible Fixed Assets

4.518.608

174.486

286.425

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

1.949.672

1.556.863

821.903

. . Plant and machinery

1.159.181

1.103.048

995.109

. . Industrial and commercial equipment

255.598

156.568

100.087

. . Other assets

322.232

175.044

180.590

. . Assets under construction and advances

5.466

109.360

2.223

. Total Tangible fixed assets

3.692.149

3.100.883

2.099.912

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

1.012

6.791.007

6.790.007

. . . Equity invest. in subsidiary companies

 

6.790.000

6.790.000

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

1.012

1.007

7

. . Financial receivables

911

2.380

2.394

. . . . Within 12 months

911

2.380

2.394

. . . . 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

911

2.380

2.394

. . . . Within 12 months

911

2.380

2.394

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

5.000.000

5.000.000

. . . Total nominal value

 

 

 

. Total financial fixed assets

1.923

11.793.387

11.792.401

Total fixed assets

8.212.680

15.068.756

14.178.738

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

5.272.341

4.620.940

5.417.213

. . Work in progress and semimanufactured

2.112.321

773.512

650.282

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

7.384.662

5.394.452

6.067.495

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

19.774.155

14.252.713

12.481.593

. . Beyond 12 months

 

 

40.979

. . Trade receivables

16.485.607

10.322.027

9.018.390

. . . . Within 12 months

16.485.607

10.322.027

8.977.411

. . . . Beyond 12 months

 

 

40.979

. . Receivables due from subsid. comp.

 

85.796

33.118

. . . . Within 12 months

 

85.796

33.118

. . . . 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

3.098.939

3.709.114

3.340.204

. . . . Within 12 months

3.098.939

3.709.114

3.340.204

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

127.620

127.620

120.775

. . . . Within 12 months

127.620

127.620

120.775

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

61.989

8.156

10.085

. . . . Within 12 months

61.989

8.156

10.085

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

19.774.155

14.252.713

12.522.572

. 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

115.237

1.514.876

2.779.607

. Total Financial Assets

115.237

1.514.876

2.779.607

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

10.244.970

4.361.509

4.338.217

. . Checks

 

 

 

. . Banknotes and coins

1.739

74

87

. Total Liquid funds

10.246.709

4.361.583

4.338.304

Total current assets

37.520.763

25.523.624

25.707.978

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

189.783

178.270

201.074

. Other adjustment accounts

 

 

 

Total adjustments accounts

189.783

178.270

201.074

TOTAL ASSETS

45.923.226

40.770.650

40.087.790

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

1.143.000

1.143.000

1.143.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

229.809

228.600

228.600

. Reserve for Own shares

 

5.000.000

5.000.000

. Statute reserves

 

 

 

. Other reserves

16.659.000

14.121.889

12.322.742

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

3.753.669

3.315.041

1.799.149

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

21.785.478

23.808.530

20.493.491

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

104.000

 

 

. . Taxation fund, also differed

11.018

40.381

72.158

. . Other funds

 

 

 

Total Reserves for Risks and Charges

115.018

40.381

72.158

Employee termination indemnities

1.902.151

1.477.762

1.310.923

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

18.977.230

11.604.328

12.785.013

. . . . Beyond 12 months

3.100.698

3.805.934

5.359.783

. . Bonds

 

 

750.000

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

750.000

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to banks

5.359.544

5.570.284

6.467.944

. . . . Within 12 months

2.258.846

1.772.226

1.858.161

. . . . Beyond 12 months

3.100.698

3.798.058

4.609.783

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

262.887

 

 

. . . . Within 12 months

262.887

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

12.220.056

6.781.133

10.190.066

. . . . Within 12 months

12.220.056

6.773.257

10.190.066

. . . . Beyond 12 months

 

7.876

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

 

 

3.600

. . . . Within 12 months

 

 

3.600

. . . . 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

413.970

725.284

198.056

. . . . Within 12 months

413.970

725.284

198.056

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

749.530

755.175

225.721

. . . . Within 12 months

749.530

755.175

225.721

. . . . Beyond 12 months

 

 

 

. . Other payables

3.071.941

1.578.386

309.409

. . . . Within 12 months

3.071.941

1.578.386

309.409

. . . . Beyond 12 months

 

 

 

Total accounts payable

22.077.928

15.410.262

18.144.796

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

42.651

33.715

66.422

Total adjustment accounts

42.651

33.715

66.422

TOTAL LIABILITIES

45.923.226

40.770.650

40.087.790

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

1.177.484

Risk accounts

 

 

3.973.225

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

45.029.178

33.284.020

26.208.266

. Changes in work in progress

1.073.932

123.230

372.592

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

395.888

112.065

1.078.326

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

395.888

112.065

1.078.326

Total value of production

46.498.998

33.519.315

27.659.184

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

27.581.875

18.163.001

19.539.065

. Services received

4.094.062

2.513.865

2.145.200

. Leases and rentals

788.934

781.641

757.118

. Payroll and related costs

7.061.541

5.322.999

3.608.462

. . Wages and salaries

5.156.107

3.875.074

2.722.836

. . Social security contributions

1.625.769

1.223.370

688.904

. . Employee termination indemnities

277.623

224.555

196.722

. . Pension and similar

2.042

 

 

. . Other costs

 

 

 

. Amortization and depreciation

1.281.822

688.596

638.996

. . Amortization of intangible fixed assets

464.077

138.938

134.166

. . Amortization of tangible fixed assets

733.601

471.276

456.851

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

84.144

78.382

47.979

. Changes in raw materials

-172.280

796.273

-1.800.051

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

144.403

107.997

109.367

Total production costs

40.780.357

28.374.372

24.998.157

Diff. between value and cost of product.

5.718.641

5.144.943

2.661.027

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

120.913

110.065

226.570

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

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

9.441

 

 

. . Financ.income from secur. cur.assets

29.005

 

 

. . Financ.income other than the above

82.467

110.065

226.570

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

82.467

110.065

226.570

. Interest and other financial expense

-154.149

-179.772

-158.587

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

154.149

179.772

158.587

Total financial income and expense

-33.236

-69.707

67.983

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

60.637

17.275

124.564

. . Gains on disposals

58.122

17.275

114.247

. . Other extraordinary income

2.515

 

10.317

. Extraordinary expense

-5.811

-11.824

-48.113

. . Losses on disposals

-5.811

-11.803

-48.113

. . Taxes relating to prior years

 

-21

 

. . Other extraordinary expense

 

 

 

Total extraordinary income and expense

54.826

5.451

76.451

Results before income taxes

5.740.231

5.080.687

2.805.461

. Taxes on current income

1.986.562

1.765.646

1.006.312

. . current taxes

2.020.949

1.804.268

735.406

. . differed taxes(anticip.)

-34.387

-38.622

270.906

. Net income for the period

3.753.669

3.315.041

1.799.149

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

3.753.669

3.315.041

1.799.149

 

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

0,18

0,37

0,35

0,29

Elasticity Ratio

Units

0,82

0,63

0,64

0,68

Availability of stock

Units

0,16

0,13

0,15

0,17

Total Liquidity Ratio

Units

0,66

0,49

0,49

0,46

Quick Ratio

Units

0,23

0,14

0,18

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,40

0,30

0,41

2,76

Self Financing Ratio

Units

0,47

0,58

0,51

0,19

Capital protection Ratio

Units

0,78

0,81

0,86

0,73

Liabilities consolidation quotient

Units

0,26

0,46

0,52

0,26

Financing

Units

1,01

0,65

0,89

3,72

Permanent Indebtedness Ratio

Units

0,58

0,71

0,68

0,40

M/L term Debts Ratio

Units

0,11

0,13

0,17

0,14

Net Financial Indebtedness Ratio

Units

0,00

0,05

0,14

1,43

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

3,26

1,93

1,92

1,26

Current ratio

Units

1,98

2,20

2,01

1,17

Acid Test Ratio-Liquidity Ratio

Units

1,59

1,73

1,54

0,82

Structure's primary quotient

Units

2,65

1,58

1,45

0,66

Treasury's primary quotient

Units

0,55

0,51

0,56

0,03

Rate of indebtedness ( Leverage )

%

210,80

171,24

195,61

525,76

Current Capital ( net )

Value

18.543.533

13.919.296

12.922.965

298.138

RETURN

 

 

 

 

 

Return on Sales

%

11,18

12,03

9,30

4,68

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

%

17,23

13,92

8,78

3,71

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

%

26,35

21,34

13,69

13,44

Return on Investment ( R.O.I. )

%

12,45

12,62

6,64

4,74

Return/ Sales

%

12,70

15,46

10,15

4,15

Extra Management revenues/charges incid.

%

65,64

64,43

67,61

21,51

Cash Flow

Value

5.035.491

4.003.637

2.438.145

185.471

Operating Profit

Value

5.718.641

5.144.943

2.661.027

194.639

Gross Operating Margin

Value

7.000.463

5.833.539

3.300.023

390.334

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

131,80

111,64

123,88

101,01

Debts to suppliers average term

Days

135,51

113,76

163,52

120,12

Average stock waiting period

Days

59,04

58,35

83,34

52,84

Rate of capital employed return ( Turnover )

Units

0,98

0,82

0,65

1,16

Rate of stock return

Units

6,10

6,17

4,32

6,79

Labour cost incidence

%

15,68

15,99

13,77

15,66

Net financial revenues/ charges incidence

%

-0,07

-0,21

0,26

-1,77

Labour cost on purchasing expenses

%

17,32

18,76

14,43

16,92

Short-term financing charges

%

0,70

1,17

0,87

3,19

Capital on hand

%

101,99

122,49

152,96

85,76

Sales pro employee

Value

204.678

200.506

234.002

226.946

Labour cost pro employee

Value

32.097

32.066

32.218

33.958

 

 

Market / Territory Data

 

Population living in the province

:

3.839.216

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 680 significant companies.

The companies cash their credits on an average of 101 dd.

The average duration of suppliers debts is about 120 dd.

The sector's profitability is on an average of 4,68%.

The labour cost affects the turnover in the measure of 15,66%.

Goods are held in stock in a range of 53 dd.

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

The employees costs represent the 16,92% 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 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.58.86

UK Pound

1

Rs.98.82

Euro

1

Rs.80.72

 

 

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.