MIRA INFORM REPORT

 

 

Report Date :

26.05.2014

 

IDENTIFICATION DETAILS

 

Name :

SANDALJ TRADING COMPANY - S.P.A.

 

 

Registered Office :

Via Rossini, 14, 34132 - Trieste (TS)       

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

01.02.1979

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

·         Wholesaler of sugar and chocolate and sugar confectionery

·         Wholesaler of tea, cocoa and spices

 

 

No of Employees :

from 11 to 15

 

 

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 – September 30, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

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

 

Sandalj Trading Company - S.p.a.

 

Via

Rossini,

14

 

34132

- Trieste

(TS)

-IT-

 

Summary

 

Fiscal Code

:

03471360580

Legal Form

:

Joint stock company

start of Activities

:

01/02/1979

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 11 to 15

 

Activity

 

Wholesale of sugar and chocolate and sugar confectionery

Wholesale of tea, cocoa and spices

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 03471360580

Foreign Trade Reg. no. : TS000328 since 04/12/1991

Foreign Trade Reg. no. : 852586 of Trieste

Chamber of Commerce no. : 80455 of Trieste since 28/11/1979

Firms' Register : TS006-6965 of Trieste

V.A.T. Code : 00287350326

Foundation date

: 01/02/1979

 

Establishment date

: 01/02/1979

 

Start of Activities

: 01/02/1979

 

Legal duration

: 31/12/2030

 

Nominal Capital

: 2.000.000

 

Subscribed Capital

: 2.000.000

 

Paid up Capital

: 2.000.000

 

 

Members

 

Sandalj

Vincenzo

 

 

Born in Trieste

(TS)

on 09/06/1950

- Fiscal Code : SNDVCN50H09L424X

 

 

Residence:

 

Romagna

, 129

- 34134

Trieste

(TS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Rossmann

Maurizio

 

 

Born in Trieste

(TS)

on 10/12/1957

- Fiscal Code : RSSMRZ57T10L424U

 

 

Residence:

 

Marco Polo

, 8

- 34100

Trieste

(TS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2012

 

 

Managing Director

27/04/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Venuti

Enrico

 

 

Born in Trieste

(TS)

on 27/12/1961

- Fiscal Code : VNTNRC61T27L424K

 

 

Residence:

 

Scarlicchio

, 18/1

- 34100

Trieste

(TS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2012

 

 

Managing Director

22/05/2009

 

 

Board Chairman

03/07/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Bieker

Egidio

 

 

Born in Trieste

(TS)

on 15/10/1953

- Fiscal Code : BKRGDE53R15L424A

 

 

Residence:

 

Dei Mirissa

, 22/1

- 34149

Trieste

(TS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2012

 

 

Managing Director

22/05/2009

 

 

 

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.

 

Rossmann

Maurizio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Fratelli Cosulich - Societa' Per AzioniAbbreviabile Anche In F.lli Cosulich S.p

Trieste (TS) - IT -

00051020329

Procurator

Withdrawn

Registered

Sancaffe' S.r.l.

Trieste (TS) - IT -

00916820327

Attorney with special power

Active

Registered

 

Venuti

Enrico

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Sancaffe' S.r.l.

Trieste (TS) - IT -

00916820327

Attorney with special power

Active

Registered

 

Bieker

Egidio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Sancaffe' S.r.l.

Trieste (TS) - IT -

00916820327

Sole Director

Active

Registered

Sancaffe' S.r.l.

Trieste (TS) - IT -

00916820327

Attorney with special power

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

Sandalj Trading Company - S.p.a.

Trieste - IT -

03471360580

200.000 .Eur

10,00

Sandalj Vincenzo

Trieste - IT -

SNDVCN50H09L424X

1.800.000 .Eur

90,00

 

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

Sandalj Trading Company - S.p.a.

Trieste - IT -

03471360580

200.000 .Eur

10,00

 

 

Active

Sancaffe' S.r.l.

Trieste - IT -

00916820327

5.200 .Eur

10,00

 

 

Active

Trieste Coffee Cluster S.r.l.

Trieste - IT -

00876500323

1.810 .Eur

6,76

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Rossini

, 14

- 34100

- Trieste

(TS)

- IT -

 

 

 

 

PHONE

: 0406793911

 

 

 

 

Legal mail

: SANDALJ@LEGALMAIL.IT

 

 

 

 

Employees

: 14

 

Fittings and Equipment for a value of 28.000

Eur

 

Stocks for a value of 8.860.000

Eur

 

Vehicles for a value of 67.000

Eur

 

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- trading companies

 

Import comes generally from the following nations:

- Stati Uniti

 

- Guatemala GCA

 

-

 

- Guyana

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Overseas Trading S.r.l.

 

17/05/1979

 

EX-MEMBERS / EX-POSITIONS:

 

Sandalj

Vincenzo

 

 

Born in Trieste

(TS)

on 09/06/1950

- Fiscal Code : SNDVCN50H09L424X

 

 

Residence:

 

Romagna

, 129

- 34134

Trieste

(TS)

- IT -

 

Ex-Postions

Sole Director

Director

Board Chairman



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

BANCA POP. FRIULADRIA SPA

 

 

 

 

5336

0



Financial and Economical Analysis

 

The company is active since 1979

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. 2,68% on 2012) with a stable trend in the turnover.

The operating result in 2012 was positive (2,94%) and reflects the field's average.

The amount of the operating result for the year 2012 is of Eur. 604.357 recording a drop as opposed to the year before (-45%).

During the latest financial year the gross operating margin amounted to Eur. 869.264 with a -40,63% fall.

The analysis shows a fair financial position as the indebtedness volume is acceptable (3,26) and decreasing as against 2011.

It's shareholders funds amount to Eur. 3.815.221 , unchanged if compared to 2011.

In the year 2012 total debts amounted to Eur. 15.739.083 , a more or less stable value.

The exposure towards banks is slightly high, the recourse to suppliers' credit is limited below the sector's average.

The management determines a good range of liquidity.

Trade credits average terms are 79,85 days. , value within the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 315.411

In the last financial year labour cost was of Eur. 1.176.904, with a 3,81% incidence on total costs of production. , with a 3,75% incidence on turnover.

Financial charges have a limited incidence (-1,24%) on sales volume.




Financial Data

 

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

31.364.989

Profit (Loss) for the period

102.365

 

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

32.237.806

Profit (Loss) for the period

569.872

 

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

26.034.551

Profit (Loss) for the period

607.698

 

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

23.495.974

Profit (Loss) for the period

15.578

 

 

 

Complete balance-sheet for the year

al 31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

24.633.644

Profit (Loss) for the period

15.275



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.

16.926

12.816

5.083

. . Industrial patent rights

21.829

46.774

76.564

. . Concessions,licenses,trademarks,etc.

25.420

29.954

25.296

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

7.875

. . Other intangible fixed assets

125.923

121.183

1.589

. Total Intangible Fixed Assets

190.098

210.727

116.407

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

1.709.770

1.110.385

1.132.169

. . Plant and machinery

27.708

37.413

27.172

. . Industrial and commercial equipment

 

 

 

. . Other assets

121.785

154.153

90.841

. . Assets under construction and advances

78.841

71.555

71.555

. Total Tangible fixed assets

1.938.104

1.373.506

1.321.737

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

8.310

7.691

7.691

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

5.165

5.165

5.165

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

3.145

2.526

2.526

. . Financial receivables

36

36

11.698

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

36

36

11.698

. . . 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

36

36

11.698

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

36

36

11.698

. . Other securities

 

 

 

. . Own shares

384.000

384.000

384.000

. . . Total nominal value

 

 

 

. Total financial fixed assets

392.346

391.727

403.389

Total fixed assets

2.520.548

1.975.960

1.841.533

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

4.146

 

214

. . Work in progress on order

 

 

 

. . Finished goods

8.855.151

9.238.198

7.454.708

. . Advance payments

 

 

 

. Total Inventories

8.859.297

9.238.198

7.454.922

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

8.223.743

11.228.342

10.269.481

. . Beyond 12 months

184.277

151.198

85.265

. . Trade receivables

6.956.726

9.742.118

8.742.629

. . . . Within 12 months

6.956.726

9.742.118

8.742.629

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

28.411

49.174

59.817

. . . . Within 12 months

28.411

49.174

59.817

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

646.947

471.921

168.358

. . . . Within 12 months

585.809

471.921

168.358

. . . . Beyond 12 months

61.138

 

 

. . Receivables for anticipated taxes

4.925

4.230

4.122

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

4.925

4.230

4.122

. . Receivables due from third parties

771.011

1.112.097

1.379.820

. . . . Within 12 months

652.797

965.129

1.298.677

. . . . Beyond 12 months

118.214

146.968

81.143

. Total Credits not held as fixed assets

8.408.020

11.379.540

10.354.746

. 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

672.926

917.691

711.643

. . Checks

35.149

32.828

8.074

. . Banknotes and coins

1.226

1.241

1.574

. Total Liquid funds

709.301

951.760

721.291

Total current assets

17.976.618

21.569.498

18.530.959

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

46.982

33.865

34.275

Total adjustments accounts

46.982

33.865

34.275

TOTAL ASSETS

20.544.148

23.579.323

20.406.767

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

2.000.000

2.000.000

2.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

257.873

229.379

198.994

. Reserve for Own shares

 

 

 

. Statute reserves

384.000

384.000

384.000

. Other reserves

1

3

3.838

. Accumulated Profits (Losses)

1.070.982

779.603

502.290

. Profit( loss) of the year

102.365

569.872

607.698

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

3.815.221

3.962.857

3.696.820

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

268.633

244.872

219.990

. . Taxation fund, also differed

120

241

361

. . Other funds

18.333

70.767

42.629

Total Reserves for Risks and Charges

287.086

315.880

262.980

Employee termination indemnities

653.952

590.898

538.515

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

13.128.682

15.983.881

11.717.482

. . . . Beyond 12 months

2.610.401

2.663.445

4.138.624

. . 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

12.597.598

14.574.565

11.883.091

. . . . Within 12 months

9.987.197

11.911.120

7.744.467

. . . . Beyond 12 months

2.610.401

2.663.445

4.138.624

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

1.929

10.929

127.609

. . . . Within 12 months

1.929

10.929

127.609

. . . . Beyond 12 months

 

 

 

. . Trade payables

2.725.031

3.484.650

3.152.225

. . . . Within 12 months

2.725.031

3.484.650

3.152.225

. . . . 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

252.742

417.385

533.247

. . . . Within 12 months

252.742

417.385

533.247

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

102.148

105.740

123.179

. . . . Within 12 months

102.148

105.740

123.179

. . . . Beyond 12 months

 

 

 

. . Other payables

59.635

54.057

36.755

. . . . Within 12 months

59.635

54.057

36.755

. . . . Beyond 12 months

 

 

 

Total accounts payable

15.739.083

18.647.326

15.856.106

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

48.806

62.362

52.346

Total adjustment accounts

48.806

62.362

52.346

TOTAL LIABILITIES

20.544.148

23.579.323

20.406.767

 

 

 

 

 

 

 

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

31.364.989

32.237.806

26.034.551

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

125.865

46.687

99.125

. . Contributions for operating expenses

 

 

82

. . Different income and revenues

125.865

46.687

99.043

Total value of production

31.490.854

32.284.493

26.133.676

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

25.700.718

27.640.736

22.365.679

. Services received

3.142.208

3.135.577

3.053.852

. Leases and rentals

23.686

24.170

23.318

. Payroll and related costs

1.176.904

1.277.538

1.249.046

. . Wages and salaries

813.700

895.189

878.652

. . Social security contributions

290.813

310.720

304.689

. . Employee termination indemnities

72.391

71.629

65.705

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

213.046

312.312

255.796

. . Amortization of intangible fixed assets

66.252

45.195

47.323

. . Amortization of tangible fixed assets

86.727

83.625

83.473

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

60.067

183.492

125.000

. Changes in raw materials

383.046

-1.783.490

-2.489.305

. Provisions to risk reserves

 

 

 

. Other provisions

51.861

53.202

48.456

. Other operating costs

195.028

525.584

265.061

Total production costs

30.886.497

31.185.629

24.771.903

Diff. between value and cost of product.

604.357

1.098.864

1.361.773

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

307.401

351.258

361.654

. . 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

-695.750

-576.901

-696.024

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-388.349

-225.643

-334.370

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

68.636

19.660

3.942

. . Gains on disposals

 

 

 

. . Other extraordinary income

68.636

19.660

3.942

. Extraordinary expense

-22.696

-1.091

-63.276

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-22.696

-1.091

-63.276

Total extraordinary income and expense

45.940

18.569

-59.334

Results before income taxes

261.948

891.790

968.069

. Taxes on current income

159.583

321.918

360.371

. . current taxes

160.399

322.145

360.390

. . differed taxes(anticip.)

-816

-227

-19

. Net income for the period

102.365

569.872

607.698

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

102.365

569.872

607.698

 

Ratios

 

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

0,12

0,08

0,09

0,13

Elasticity Ratio

Units

0,88

0,91

0,91

0,85

Availability of stock

Units

0,43

0,39

0,37

0,16

Total Liquidity Ratio

Units

0,44

0,52

0,54

0,62

Quick Ratio

Units

0,03

0,04

0,04

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

3,26

3,79

2,97

5,02

Self Financing Ratio

Units

0,19

0,17

0,18

0,13

Capital protection Ratio

Units

0,45

0,35

0,29

0,58

Liabilities consolidation quotient

Units

0,25

0,20

0,40

0,10

Financing

Units

4,13

4,71

4,29

6,17

Permanent Indebtedness Ratio

Units

0,34

0,31

0,41

0,25

M/L term Debts Ratio

Units

0,16

0,14

0,23

0,07

Net Financial Indebtedness Ratio

Units

3,12

3,44

3,02

1,16

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

2,81

3,65

4,55

1,57

Current ratio

Units

1,37

1,35

1,58

1,09

Acid Test Ratio-Liquidity Ratio

Units

0,69

0,77

0,95

0,85

Structure's primary quotient

Units

1,51

2,01

2,01

0,96

Treasury's primary quotient

Units

0,05

0,06

0,06

0,05

Rate of indebtedness ( Leverage )

%

538,48

595,01

552,01

743,68

Current Capital ( net )

Value

4.847.936

5.585.617

6.813.477

70.465

RETURN

 

 

 

 

 

Return on Sales

%

1,01

2,74

3,32

1,66

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

%

2,68

14,38

16,44

6,68

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

%

6,87

22,50

26,19

19,39

Return on Investment ( R.O.I. )

%

2,94

4,66

6,67

3,84

Return/ Sales

%

1,93

3,41

5,23

2,16

Extra Management revenues/charges incid.

%

16,94

51,86

44,63

28,56

Cash Flow

Value

315.411

882.184

863.494

48.046

Operating Profit

Value

604.357

1.098.864

1.361.773

59.910

Gross Operating Margin

Value

869.264

1.464.378

1.666.025

99.701

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

79,85

108,79

120,89

86,56

Debts to suppliers average term

Days

33,98

40,73

44,60

100,32

Average stock waiting period

Days

101,68

103,16

103,09

31,97

Rate of capital employed return ( Turnover )

Units

1,53

1,37

1,28

1,82

Rate of stock return

Units

3,54

3,49

3,49

11,18

Labour cost incidence

%

3,75

3,96

4,80

5,95

Net financial revenues/ charges incidence

%

-1,24

-0,70

-1,28

-0,81

Labour cost on purchasing expenses

%

3,81

4,10

5,04

5,95

Short-term financing charges

%

4,42

3,09

4,39

2,18

Capital on hand

%

65,50

73,14

78,38

54,67

Sales pro employee

Value

2.613.749

2.387.985

1.950.153

507.074

Labour cost pro employee

Value

98.075

94.632

93.561

32.650

 

Remarks

 

1) Protests checking (relative to the last five years) performed by crossing and matching the members names and the Firm's Style with the reported addresses, is supplied by the Informatic Registry managed by the Italian Chamber of Commerce. If the fiscal code is not indicated, the eventual homonymous cases are submitted to expert staff evaluation in order to limit wrong matching risks.

 

2) The Legal Data, supplied and retrived from the Firm's Registry of the Italian Chamber of Commerce, are in line with the last registered modifications.

 

3) Risk evaluation and Credit Opinion have been performed on the base of the actual data at the moment of their availability.

 

 

Market / Territory Data

 

Population living in the province

:

238.092

Population living in the region

:

1.204.718

Number of families in the region

:

516.349

 

Monthly family expenses average in the region (in Eur..) :

 

- per food products

:

377

- per non food products

:

1.727

- per energy consume

:

114

 

Sector Data

 

The values are calculated on a base of 5.101 significant companies.

 

The companies cash their credits on an average of 87 dd.

The average duration of suppliers debts is about 100 dd.

The sector's profitability is on an average of 1,66%.

The labour cost affects the turnover in the measure of 5,95%.

Goods are held in stock in a range of 32 dd.

The difference between the sales volume and the resources used to realize it is about 1,82.

The employees costs represent the 5,95% of the production costs.

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 3.901 protested subjects are found; in the province they count to 919.

The insolvency index for the region is 0,33, , while for the province it is 0,38.

Total Bankrupt companies in the province : 1.169.

Total Bankrupt companies in the region : 5.085.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 58.48

UK Pound

1

Rs. 98.67

Euro

1

Rs. 79.80

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

DPT

 

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.