MIRA INFORM REPORT

 

 

Report Date :

24.05.2014

 

IDENTIFICATION DETAILS

 

Name :

ECOGEST S.R.L.

 

 

Registered Office :

Via O. Piotti,      66 Lavone,

25060 – Pezzaze (BS)  

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

23.02.1990

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

·         Engaged as Wholesaler of wood, semi-finished in wood and artificial wood

Engaged in Retail sale of hardware, paints, flat glass and electrical and plumbing and heating materials

 

 

No of Employees :

From 01 To  05 employees

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct 

 

 

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

 

Ecogest S.r.l.

 

Via O. Piotti,      66 Lavone

 

25060 - Pezzaze (BS) -IT-

 

 

Summary

 

Fiscal Code

:

01571360989

Legal Form

:

Limited liability company

start of Activities

:

23/07/1990

Equity

:

300.000

Turnover Range

:

3.750.000/5.000.000

Number of Employees

:

From 1 To 5



Activity

 

·         Engaged as Wholesaler of wood, semi-finished in wood and artificial wood

Engaged in Retail sale of hardware, paints, flat glass and electrical and plumbing and heating materials

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 01571360989

 

Municipal Licence : 32 of since 08/06/1994

 

Foreign Trade Reg. no. : BS053477 since 12/01/1995

 

Foreign Trade Reg. no. : 53477 of Brescia since 12/01/1995

 

Chamber of Commerce no. : 323283 of Brescia since 21/03/1990

 

Chamber of Commerce no. : 78623 of Pordenone

 

Chamber of Commerce no. : 208598 of Trento

 

Chamber of Commerce no. : 302626 of Treviso

 

Firms' Register : BS029-43312 of Brescia since 19/02/1996

 

V.A.T. Code : 01571360989

 

R. E. C. no. : 531 of Brescia since 23/07/1990

 

R. E. C. no. : 720 of Brescia since 14/09/1990

 

Tribunal Co. Register : 43312 of since 14/03/1990

 

Foundation date

: 23/02/1990

Establishment date

: 23/02/1990

Start of Activities

: 23/07/1990

Legal duration

: 31/12/2030

Nominal Capital

: 100.000

 

Subscribed Capital

: 100.000

 

Paid up Capital

: 100.000

 



Members

 

Gatta

Marco

 

 

Born in Tavernole sul Mella

(BS)

on 23/08/1963

- Fiscal Code : GTTMRC63M23C698E

 

 

Residence:

 

Don O. Piotti

, 31

- 25060

Pezzaze

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

01/04/2004

8.521 -

0,00

Managing Director

01/04/2004

8.521 -

0,00

Director

01/04/2004

8.521 -

0,00

 

No Prejudicial events are reported

 

No Protests registered

 

Micheli

Andrea

 

 

Born in Brescia

(BS)

on 10/05/1970

- Fiscal Code : MCHNDR70E10B157V

 

 

Residence:

 

Calchera

, 21/A

- 25060

Tavernole sul Mella

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

01/04/2004

774 -

0,77

Managing Director

01/04/2004

774 -

0,77

 

No Prejudicial events are reported

 

No Protests registered

 

Gatta Luca Mario

 

 

 

 

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.

 

Gatta

Marco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Gatta Marco S.r.l.

Pezzaze (BS) - IT -

02116170172

Director

Active

Registered

Gatta Marco S.r.l.

Pezzaze (BS) - IT -

02116170172

Person in charge

Active

Registered

Gatta Marco S.r.l.

Pezzaze (BS) - IT -

02116170172

Managing Director

Active

Registered

Gatta Marco S.r.l.

Pezzaze (BS) - IT -

02116170172

Board Chairman

Active

Registered

Immobiliare Gatta S.r.l.

Pezzaze (BS) - IT -

02522100987

Director

Active

Registered

Immobiliare Gatta S.r.l.

Pezzaze (BS) - IT -

02522100987

Managing Director

Active

Registered

Immobiliare Gatta S.r.l.

Pezzaze (BS) - IT -

02522100987

Board Chairman

Active

Registered

Nuova Iride S.r.l.

Udine (UD) - IT -

02637530300

Sole Director

Active

Registered



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

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



Capital Shareholders

 

Shareholders' list as at date of data collection:

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Micheli Andrea

Tavernole sul Mella - IT -

MCHNDR70E10B157V

5.000 .Eur

5,00

Gatta Luca Mario

 

GTTLMR83D05D150P

95.000 .Eur

95,00

 


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

Consorzio Nazionale Per La Raccolta, Il Recupero E Il Riciclaggio Degli Imballag

Cesenatico - IT -

02549390405

 

 

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 16/04/1993

 

 

 

 

 

 

O. Piotti

, 66

- 25060

- Pezzaze

(BS)

- IT -

 

 

 

 

Total Surface: 65 Sq.mt.

 

-

Branch

(Shop)

since 02/11/2011

 

 

 

 

 

 

Bernocchi

, 37/A

- 25069

- Villa Carcina

(BS)

- IT -

 

 

 

 

Trading Style: FALCOFLOOR PAVIMENTI IN LEGNO

 

 

 

 

Total Surface: 69 Sq.mt.

 

-

Branch

(Warehouse)

since 30/10/2006

 

 

 

 

 

 

Cornadella Snc

- 33077

- Sacile

(PN)

- IT -

 

-

Branch

(Shop)

since 03/08/2011

 

 

 

 

 

 

Fratte

, 51/52

- 38057

- Pergine Valsugana

(TN)

- IT -

 

 

 

 

Trading Style: FALCOFLOOR PARQUET E PAVIMENTI

 

 

 

 

Total Surface: 135 Sq.mt.

 

 

 

 

Employees

: 3

 

 

 

 

Assistants

: 2

 

Fittings and Equipment for a value of 90.000

Eur

 

Stocks for a value of 260.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Eco-Gest di Bontacchio Renato e C. S.a.s.

 

16/04/1993

 

EX-MEMBERS / EX-POSITIONS:

 

Bontacchio Renato

 

 

 

Born in Bovegno

(BS)

on 30/07/1961

- Fiscal Code : BNTRNT61L30B100F

 

 

Fiscal residence:

 

Guglielmo

, 15

- 25060

Tavernole sul Mella

(BS)

- IT -

 

Ex-Postions

General Partner

 

Piotti Dario Piergiovanni

 

 

 

Born in Brescia

(BS)

on 06/11/1950

- Fiscal Code : PTTDPR50S06B157S

 

 

Fiscal residence:

 

Kennedy

, 23

- 25060

Tavernole sul Mella

(BS)

- IT -

 

Ex-Postions

Limited Partner

 

Gatta

Marco

 

 

Born in Tavernole sul Mella

(BS)

on 23/08/1963

- Fiscal Code : GTTMRC63M23C698E

 

 

Residence:

 

O.piotti

, 31

- 25060

Pezzaze

(BS)

- IT -

 

Ex-Postions

General Partner

Board Chairman

Managing Director

Director

 

Gatta

Bruno

 

 

Born in Gardone Val Trompia

(BS)

on 24/07/1956

- Fiscal Code : GTTBRN56L24D918S

 

 

Fiscal residence:

 

PIotti

, 11

- 25060

Pezzaze

(BS)

- IT -

 

Ex-Postions

Limited Partner

 

Pelizzari

Mara Flavia

 

 

Born in Brescia

(BS)

on 06/08/1964

- Fiscal Code : PLZMFL64M46B157W

 

 

Residence:

 

Kennedy

, 26

- 25060

Tavernole sul Mella

(BS)

- IT -

 

Ex-Postions

Limited Partner

 

Micheli

Andrea

 

 

Born in Brescia

(BS)

on 10/05/1970

- Fiscal Code : MCHNDR70E10B157V

 

 

Residence:

 

Calchera

, 21/A

- 25060

Tavernole sul Mella

(BS)

- IT -

 

Ex-Postions

General Partner



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 1990.

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

Under the financial profile unstable results are noted. with a negative economic result in the last financial year. The turnover is growing in the last financial year (+7,71%).

The operating result was positive in the last financial year (2,03%) falling within the field's average.

The amount of the operating result for the year 2012 is of Eur. 36.508 showing a downwards trend equal to -41,1% if compared to the value of the financial year 2011.

The G.O.M. amounted to Eur. 59.201 , with a -23,02% decrease.

The financial position is not well balanced as the volume of debts is fairly remarkable if compared to shareholder's equity, in fact total debts are 4,44 with an upward trend.

With regard to equity capital, an amount of Eur. 277.447 is registered. on stable levels.

During the last financial year total debts volume reached Eur. 1.444.933 (Eur. 177.329 were m/l term ones) , rising as opposed to the previous year (+20,97%).

Liquidity is good.

During financial year 2012 the cash flow amounted to Eur. 6.325

Labour cost amounts to Eur. 109.890, with a 2,61% incidence on production costs. , whereas the incidence on sales revenues is of 2,6%.

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

4.234.074

Profit (Loss) for the period

-16.368

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

3.930.969

Profit (Loss) for the period

12.222

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

3.585.269

Profit (Loss) for the period

-2.260

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

2.191.111

Profit (Loss) for the period

8.343

 

 

Complete balance-sheet for the year

al 31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

1.514.387

Profit (Loss) for the period

4.131



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.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

29.086

17.241

1.200

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

 

. . Industrial and commercial equipment

 

 

 

. . Other assets

 

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

179.325

128.089

13.262

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

 

 

 

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

18.883

14.056

7.291

. . . . Within 12 months

 

 

7.291

. . . . 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

26.933

14.056

7.291

Total fixed assets

235.344

159.386

21.753

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

255.056

215.111

319.131

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

1.264.368

1.146.652

987.269

. . Beyond 12 months

5.049

 

 

. . Trade receivables

 

 

985.791

. . . . Within 12 months

 

 

985.791

. . . . 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

 

 

58

. . . . Within 12 months

 

 

58

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

 

 

1.420

. . . . Within 12 months

 

 

1.420

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

1.269.417

1.146.652

987.269

. 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

 

 

 

. . Checks

 

 

 

. . Banknotes and coins

 

 

 

. Total Liquid funds

36.665

36.056

34.982

Total current assets

1.561.138

1.397.819

1.341.382

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

3.647

3.115

6.748

Total adjustments accounts

3.647

3.115

6.748

TOTAL ASSETS

1.800.129

1.560.320

1.369.883

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

100.000

100.000

100.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

20.000

20.000

20.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

173.815

161.592

163.854

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

-16.368

12.222

-2.260

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

277.447

293.814

281.594

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

63.606

63.606

57.606

Employee termination indemnities

14.143

8.216

5.725

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

1.267.604

1.115.751

1.024.958

. . . . Beyond 12 months

177.329

78.684

 

. . 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

 

 

807.115

. . . . Within 12 months

 

 

807.115

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

6.115

. . . . Within 12 months

 

 

6.115

. . . . Beyond 12 months

 

 

 

. . Trade payables

 

 

183.809

. . . . Within 12 months

 

 

183.809

. . . . 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

 

 

13.215

. . . . Within 12 months

 

 

13.215

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

 

 

4.109

. . . . Within 12 months

 

 

4.109

. . . . Beyond 12 months

 

 

 

. . Other payables

 

 

10.595

. . . . Within 12 months

 

 

10.595

. . . . Beyond 12 months

 

 

 

Total accounts payable

1.444.933

1.194.435

1.024.958

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

 

249

 

Total adjustment accounts

 

249

 

TOTAL LIABILITIES

1.800.129

1.560.320

1.369.883

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

 

220.000

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

4.234.074

3.930.969

3.585.269

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

12.271

5.684

5.701

. . Contributions for operating expenses

6.959

 

 

. . Different income and revenues

5.312

5.684

5.701

Total value of production

4.246.345

3.936.653

3.590.970

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

3.522.332

3.272.702

3.211.532

. Services received

443.139

319.516

215.406

. Leases and rentals

123.386

96.908

135.513

. Payroll and related costs

109.890

46.783

28.418

. . Wages and salaries

82.692

34.384

19.533

. . Social security contributions

21.241

9.883

7.396

. . Employee termination indemnities

5.957

2.516

1.489

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

22.693

14.921

17.122

. . Amortization of intangible fixed assets

6.114

2.522

2.760

. . Amortization of tangible fixed assets

10.281

6.706

9.390

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

6.298

5.693

4.972

. Changes in raw materials

-39.945

104.020

-58.711

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

28.342

19.815

7.206

Total production costs

4.209.837

3.874.665

3.556.486

Diff. between value and cost of product.

36.508

61.988

34.484

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

2.320

194

93

. . 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

2.320

194

93

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

2.320

194

 

. Interest and other financial expense

-45.957

-30.677

-20.722

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

45.957

30.677

 

Total financial income and expense

-43.637

-30.483

-20.629

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

5.050

 

 

. . Gains on disposals

 

 

 

. . Other extraordinary income

5.050

 

 

. Extraordinary expense

 

-1

-1

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

 

-1

-1

Total extraordinary income and expense

5.050

-1

-1

Results before income taxes

-2.079

31.504

13.854

. Taxes on current income

14.289

19.282

16.114

. . current taxes

14.289

19.282

16.114

. . differed taxes(anticip.)

 

 

 

. Net income for the period

-16.368

12.222

-2.260

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-16.368

12.222

-2.260

 

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

0,13

0,10

0,02

0,13

Elasticity Ratio

Units

0,87

0,90

0,98

0,86

Availability of stock

Units

0,14

0,14

0,23

0,43

Total Liquidity Ratio

Units

0,73

0,76

0,75

0,31

Quick Ratio

Units

0,02

0,02

0,03

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

4,44

3,67

3,52

3,98

Self Financing Ratio

Units

0,15

0,19

0,21

0,15

Capital protection Ratio

Units

0,70

0,62

0,65

0,63

Liabilities consolidation quotient

Units

0,15

0,08

0,01

0,18

Financing

Units

5,21

4,07

3,64

5,26

Permanent Indebtedness Ratio

Units

0,26

0,24

0,21

0,33

M/L term Debts Ratio

Units

0,11

0,06

0,00

0,11

Net Financial Indebtedness Ratio

Units

n.c.

n.c.

2,74

0,90

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,99

2,39

13,21

2,05

Current ratio

Units

1,23

1,25

1,31

1,18

Acid Test Ratio-Liquidity Ratio

Units

1,03

1,06

1,00

0,51

Structure's primary quotient

Units

1,18

1,84

12,95

1,01

Treasury's primary quotient

Units

0,03

0,03

0,03

0,05

Rate of indebtedness ( Leverage )

%

648,82

531,06

486,47

648,19

Current Capital ( net )

Value

293.534

282.068

316.424

102.498

RETURN

 

 

 

 

 

Return on Sales

%

0,15

0,69

0,41

2,38

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

%

-5,90

4,16

-0,80

3,81

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

%

-0,75

10,72

4,92

11,92

Return on Investment ( R.O.I. )

%

2,03

3,97

2,52

3,28

Return/ Sales

%

0,86

1,58

0,96

3,01

Extra Management revenues/charges incid.

%

-44,83

19,72

-6,55

24,55

Cash Flow

Value

6.325

27.143

14.862

25.464

Operating Profit

Value

36.508

61.988

34.484

32.755

Gross Operating Margin

Value

59.201

76.909

51.606

54.739

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

n.c.

n.c.

98,98

61,66

Debts to suppliers average term

Days

n.c.

n.c.

18,57

139,97

Average stock waiting period

Days

21,69

19,70

32,04

132,27

Rate of capital employed return ( Turnover )

Units

2,35

2,52

2,62

1,09

Rate of stock return

Units

16,60

18,27

11,23

2,67

Labour cost incidence

%

2,60

1,19

0,79

10,50

Net financial revenues/ charges incidence

%

-1,03

-0,78

-0,58

-1,44

Labour cost on purchasing expenses

%

2,61

1,21

0,80

10,43

Short-term financing charges

%

3,18

2,57

2,02

2,33

Capital on hand

%

42,52

39,69

38,21

91,36

Sales pro employee

Value

1.411.358

3.930.969

3.585.269

286.155

Labour cost pro employee

Value

36.630

46.783

28.418

32.316

 

 

Market / Territory Data

 

Population living in the province

:

1.169.259

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 4.015 significant companies.

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

The average duration of suppliers debts is about 140 dd.

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

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

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

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

The employees costs represent the 10,43% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 5.551.

The insolvency index for the region is 0,55, , while for the province it is 0,48.

Total Bankrupt companies in the province : 3.452.

Total Bankrupt companies in the region : 39.612.

 

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.58.48

UK Pound

1

Rs.98.67

Euro

1

Rs.79.81

 

 

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.