MIRA INFORM REPORT

 

 

Report Date :

25.11.2014

 

IDENTIFICATION DETAILS

 

Name :

MECA S.R.L.

 

 

Registered Office :

Via Boccaccio Giovanni, 15

20123 – Milano (MI

 

 

Country :

Italy

 

 

Financials (as on) :

30.06.2013

 

 

Date of Incorporation :

29.06.1998

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

General Mechanics

 

 

No. of Employees :

from 36 to 50

 

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

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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

ITALY - ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is 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 and address

 

MECA S.R.L.

 

Via Boccaccio Giovanni, 15

20123 – Milano (MI)        -IT-

 

 

Summary

 

Fiscal Code

:

12521880158

Legal Form

:

Limited liability company

Establishment Date

:

29/06/1998

Equity

:

125.000

Turnover Range

:

2.250.000/3.000.000

Number of Employees

:

from 36 to 50

 

 

Activity

 

General mechanics

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 12521880158

 

Foreign Trade Reg. no. : MI284444 since 14/10/1998

 

Chamber of Commerce no. : 1564328 of Milano since 10/08/1998

 

Chamber of Commerce no. : 259293 of Varese

 

Firms' Register : MI-1998-172336 of Milano

 

V.A.T. Code : 12521880158

 

Establishment date

: 29/06/1998

Legal duration

: 31/12/2050

Nominal Capital

: 100.000

 

Subscribed Capital

: 100.000

 

Paid up Capital

: 100.000

 

 

 

Members

 

Landoni

Giannino

 

 

Born in Castellanza

(VA)

on 27/01/1923

- Fiscal Code : LNDGNN23A27C139N

 

 

Residence:

 

Prov. Busto Cassano 1

- 21054

Fagnano Olona

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/05/2012

 

 

Board Chairman

21/05/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Landoni

Alberto

 

 

Born in Castellanza

(VA)

on 30/09/1964

- Fiscal Code : LNDLRT64P30C139K

 

 

Residence:

 

Salvador Allende

, 6

- 20025

Legnano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/05/2012

 

 

Managing Director

21/06/2012

 

 

 

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.

 

Landoni

Giannino

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Proda S.r.l.

Milano (MI) - IT -

01650920125

Chairman

Withdrawn

Ceased

Proda S.r.l.

Milano (MI) - IT -

01650920125

Director

Withdrawn

Ceased

Proda S.r.l.

Milano (MI) - IT -

01650920125

Board Chairman

Withdrawn

Ceased

Proda S.r.l.

Milano (MI) - IT -

09738820159

Director

Active

Registered

Proda S.r.l.

Milano (MI) - IT -

09738820159

Board Chairman

Active

Registered

Finland Srl

Milano (MI) - IT -

10177930152

Sole Director

Withdrawn

Ceased

Mids S.r.l.

Milano (MI) - IT -

03889190967

Sole Director

Withdrawn

Registered

"meca S.a.s. Di Giannino Landoni E C."

Cassano Magnago (VA) - IT -

00186290128

Acting partner (in work)

Withdrawn

Ceased

"meca S.a.s. Di Giannino Landoni E C."

Cassano Magnago (VA) - IT -

00186290128

Manager

Withdrawn

Ceased

*"3 N S.r.l." In Liquidazione

Cassano Magnago (VA) - IT -

 

Liquidator

Withdrawn

Ceased

 

Landoni

Alberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Proda S.r.l.

Milano (MI) - IT -

01650920125

Director

Withdrawn

Ceased

Proda S.r.l.

Milano (MI) - IT -

01650920125

Managing Director

Withdrawn

Ceased

Proda S.r.l.

Milano (MI) - IT -

09738820159

Director

Active

Registered

Proda S.r.l.

Milano (MI) - IT -

09738820159

Sole partner

Active

Registered

Proda S.r.l.

Milano (MI) - IT -

09738820159

Managing Director

Active

Registered

"meca S.a.s. Di Giannino Landoni E C."

Cassano Magnago (VA) - IT -

00186290128

Attorney General

Withdrawn

Ceased

 

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

Landoni Alberto

Legnano - IT -

LNDLRT64P30C139K

99.000 .Eur

99,00

Gada Miranda

 

GDAMND66H70D869T

1.000 .Eur

1,00

 

 

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

Ceam Group International - Consorzio Exp ort Alto Milanese

Busto Arsizio - IT -

01981710120

 

 

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Boccaccio Giovanni

, 15

- 20100

- Milano

(MI)

- IT -

 

 

 

 

PHONE

: 0331685605

 

 

 

 

FAX

: 0331686340

 

-

Branch

(Factory)

since 10/08/1998

 

 

 

 

 

 

Provinciale Busto-cassano

, 3

- 21054

- Fagnano Olona

(VA)

- IT -

 

 

 

 

Employees

: 37

 

Fittings and Equipment for a value of 490.000

Eur

 

Stocks for a value of 3.550.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Landoni

Alberto

 

 

Born in Castellanza

(VA)

on 30/09/1964

- Fiscal Code : LNDLRT64P30C139K

 

 

Residence:

 

Salvador Allende

, 6

- 20025

Legnano

(MI)

- IT -

 

Ex-Postions

Sole partner

 

Costadoni

Marcello

 

 

Born in MILANO

(MI)

on 04/03/1950

- Fiscal Code : CSTMCL50C04F205L

 

 

Residence:

 

Cattaneo

, 13

- 21013

Varese

(VA)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Arbini

Raffaella

 

 

Born in Busto Arsizio

(VA)

on 09/08/1966

- Fiscal Code : RBNRFL66M49B300N

 

 

Residence:

 

A. De Gasperi

, 36/38

- 20015

Parabiago

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Ferrazzi

Maria Enrica

 

 

Born in Cardano Al Campo

(VA)

on 25/06/1947

- Fiscal Code : FRRMNR47H65B754P

 

 

Residence:

 

Stoppani 14/a

- 21013

Gallarate

(VA)

- IT -

 

Ex-Postions

Permanent Auditor

 

Foglia

Guglielmo

 

 

Born in Gallarate

(VA)

on 10/01/1961

- Fiscal Code : FGLGLL61A10D869I

 

 

Residence:

 

Nazario Sauro

, 8

- 21013

Gallarate

(VA)

- IT -

 

Ex-Postions

Permanent Auditor

 

Ceron

Guido

 

 

Born in Busto Arsizio

(VA)

on 10/05/1951

- Fiscal Code : CRNGDU51E10B300F

 

 

Residence:

 

Silvio Pellico

, 14

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

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 1998.

An eco-fin analysis has been made on the base od the b/s fo the years 2011, 2012 and 2013.

During the last years, net losses were registered; in 2013 r.o.e. is -735,57%. Losses are due to turnover decrease registered over the last years.

The operating result is negative.

the operating loss amounts to Eur. -781.069.

The GOM is negative and amounts to Eur. -612.086.

Short-term debts volume if compared to net worth, as it comes out from the total indebtedness (36,07) which is rising compared to 2012.

Subject can manage an equity capital funds for an amount of Eur. 104.428 decreasing if compared to the previous financial year.

During the last financial year total debts volume reached Eur. 4.223.181 (Eur. 406.111 were m/l term ones) , decreasing if compared to 2012 (-23,24%).

Liquidity is good.

(Eur. -599.159) is the negative value of the cash flow.

Labour cost amounts to Eur. 1.295.150, with a 38,65% incidence on production costs. , whereas the incidence on sales revenues is of 54,8%.

Finacial chareges are high: the incidence on sales volume amounts to -5%



Financial Data

 

 

Complete balance-sheet for the year

al 30/06/2013

(in Eur

x 1)

 

Item Type

Value

Sales

2.363.579

Profit (Loss) for the period

-768.142

 

 

Complete balance-sheet for the year

al 30/06/2012

(in Eur

x 1)

 

Item Type

Value

Sales

4.907.958

Profit (Loss) for the period

-573.927

 

 

Complete balance-sheet for the year

al 30/06/2011

(in Eur

x 1)

 

Item Type

Value

Sales

5.219.214

Profit (Loss) for the period

-762.098

 

 

Complete balance-sheet for the year

al 30/06/2010

(in Eur

x 1)

 

Item Type

Value

Sales

4.014.880

Profit (Loss) for the period

-1.752.132

 

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 30/06/2013 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 30/06/2012 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 30/06/2011 - 12 Mesi - Currency: - Amounts x 1

 

Years

2013

2012

2011

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

 

 

7.500

. . Research,develop. and advert.expens.

 

 

499.733

. . Industrial patent rights

 

 

61.929

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

20.700

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

352.906

406.900

589.862

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

59.177

. . Industrial and commercial equipment

 

 

189.056

. . Other assets

 

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

189.136

216.583

248.233

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

 

 

234.200

. . . Equity invest. in subsidiary companies

 

 

234.200

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

7.107

8.325

8.059

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

8.059

. . . 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

 

 

8.059

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

8.059

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

179.214

286.325

242.259

Total fixed assets

721.256

909.808

1.080.354

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

2.182.351

. . Work in progress and semimanufactured

 

 

502.533

. . Work in progress on order

 

 

 

. . Finished goods

 

 

939.418

. . Advance payments

 

 

 

. Total Inventories

3.546.540

3.457.765

3.624.302

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

656.398

1.732.565

943.276

. . Beyond 12 months

 

 

 

. . Trade receivables

 

 

610.622

. . . . Within 12 months

 

 

610.622

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

 

 

130.000

. . . . Within 12 months

 

 

130.000

. . . . 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

 

 

97.211

. . . . Within 12 months

 

 

97.211

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

 

 

105.443

. . . . Within 12 months

 

 

105.443

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

656.398

1.732.565

943.276

. 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

 

 

51.280

. Total Financial Assets

9.199

21.671

51.280

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

 

 

186.934

. . Checks

 

 

 

. . Banknotes and coins

 

 

6.010

. Total Liquid funds

50.120

246.594

192.944

Total current assets

4.262.257

5.458.595

4.811.802

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

101.643

. Other adjustment accounts

186.589

252.034

 

Total adjustments accounts

186.589

252.034

101.643

TOTAL ASSETS

5.170.102

6.620.437

5.993.799

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

100.000

100.000

1.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

 

 

 

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

1.346.497

616.496

478.595

. Accumulated Profits (Losses)

-573.927

 

 

. Profit( loss) of the year

-768.142

-573.927

-762.098

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

104.428

142.569

716.497

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

 

 

 

Employee termination indemnities

659.937

705.396

686.281

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

3.817.070

4.962.435

3.697.642

. . . . Beyond 12 months

406.111

539.365

671.575

. . 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

 

 

2.120.984

. . . . Within 12 months

 

 

1.449.409

. . . . Beyond 12 months

 

 

671.575

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

520.000

. . . . Within 12 months

 

 

520.000

. . . . Beyond 12 months

 

 

 

. . Trade payables

 

 

1.279.156

. . . . Within 12 months

 

 

1.279.156

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

 

 

155.708

. . . . Within 12 months

 

 

155.708

. . . . 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

 

 

70.505

. . . . Within 12 months

 

 

70.505

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

 

 

56.452

. . . . Within 12 months

 

 

56.452

. . . . Beyond 12 months

 

 

 

. . Other payables

 

 

166.412

. . . . Within 12 months

 

 

166.412

. . . . Beyond 12 months

 

 

 

Total accounts payable

4.223.181

5.501.800

4.369.217

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

182.556

270.672

221.804

Total adjustment accounts

182.556

270.672

221.804

TOTAL LIABILITIES

5.170.102

6.620.437

5.993.799

 

 

 

 

 

 

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

2.363.578

4.907.956

5.219.214

. Changes in work in progress

185.826

130.518

99.822

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

20.526

132.960

294.682

. . Contributions for operating expenses

 

 

183.175

. . Different income and revenues

20.526

132.960

111.507

Total value of production

2.569.930

5.171.434

5.613.718

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

944.379

1.820.140

2.584.285

. Services received

 

 

 

. Leases and rentals

817.632

1.281.459

1.469.554

. Payroll and related costs

1.295.150

1.888.622

2.137.307

. . Wages and salaries

870.102

1.288.403

1.492.579

. . Social security contributions

293.660

443.183

482.373

. . Employee termination indemnities

112.156

120.377

122.960

. . Pension and similar

 

 

 

. . Other costs

19.232

36.659

39.395

. Amortization and depreciation

168.983

360.113

563.216

. . Amortization of intangible fixed assets

137.304

292.956

490.507

. . Amortization of tangible fixed assets

31.679

37.157

42.709

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

30.000

30.000

. Changes in raw materials

97.051

297.055

-10.011

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

27.804

24.546

39.020

Total production costs

3.350.999

5.671.935

6.783.371

Diff. between value and cost of product.

-781.069

-500.501

-1.169.653

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

23.987

48.000

 

. . In subsidiary companies

23.987

48.000

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

1.611

895

577

. . 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

1.529

467

 

. . Financ.income other than the above

82

428

577

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

82

428

577

. Interest and other financial expense

-143.737

-118.133

-73.489

. . Towards subsidiary companies

-1.085

-4.637

-4.900

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

143.737

118.133

73.489

Total financial income and expense

-118.139

-69.238

-72.912

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

179.633

45.858

514.722

. . Gains on disposals

 

 

 

. . Other extraordinary income

179.633

45.858

514.722

. Extraordinary expense

-33.547

-2.911

-2.738

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-33.547

-2.911

-2.738

Total extraordinary income and expense

146.086

42.947

511.984

Results before income taxes

-753.122

-526.792

-730.581

. Taxes on current income

15.020

47.135

31.517

. . current taxes

15.020

47.135

31.517

. . differed taxes(anticip.)

 

 

 

. Net income for the period

-768.142

-573.927

-762.098

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-768.142

-573.927

-762.098

 

RATIOS

Value Type

as at 30/06/2013

as at 30/06/2012

as at 30/06/2011

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,14

0,14

0,18

0,24

Elasticity Ratio

Units

0,82

0,82

0,80

0,73

Availability of stock

Units

0,69

0,52

0,60

0,13

Total Liquidity Ratio

Units

0,14

0,30

0,20

0,54

Quick Ratio

Units

0,01

0,04

0,04

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

36,07

33,08

4,89

3,02

Self Financing Ratio

Units

0,02

0,02

0,12

0,19

Capital protection Ratio

Units

7,40

4,32

0,67

0,67

Liabilities consolidation quotient

Units

0,28

0,25

0,37

0,21

Financing

Units

40,44

38,59

6,10

3,82

Permanent Indebtedness Ratio

Units

0,23

0,21

0,35

0,37

M/L term Debts Ratio

Units

0,21

0,19

0,23

0,12

Net Financial Indebtedness Ratio

Units

n.c.

n.c.

2,69

0,54

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,62

1,52

1,92

1,36

Current ratio

Units

1,12

1,10

1,30

1,15

Acid Test Ratio-Liquidity Ratio

Units

0,19

0,40

0,32

0,90

Structure's primary quotient

Units

0,14

0,16

0,66

0,80

Treasury's primary quotient

Units

0,02

0,05

0,07

0,05

Rate of indebtedness ( Leverage )

%

4950,88

4643,67

836,54

522,79

Current Capital ( net )

Value

445.187

496.160

1.114.160

137.035

RETURN

 

 

 

 

 

Return on Sales

%

-25,35

-4,36

-3,81

4,19

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

%

-735,57

-402,56

-106,36

6,82

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

%

-721,19

-369,50

-101,97

21,82

Return on Investment ( R.O.I. )

%

-15,11

-7,56

-19,51

5,32

Return/ Sales

%

-33,05

-10,20

-22,41

4,80

Extra Management revenues/charges incid.

%

n.c.

n.c.

n.c.

24,34

Cash Flow

Value

-599.159

-213.814

-198.882

122.584

Operating Profit

Value

-781.069

-500.501

-1.169.653

134.039

Gross Operating Margin

Value

-612.086

-140.388

-606.437

232.049

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

n.c.

n.c.

42,12

113,47

Debts to suppliers average term

Days

n.c.

n.c.

127,42

128,87

Average stock waiting period

Days

540,18

253,63

249,99

41,22

Rate of capital employed return ( Turnover )

Units

0,46

0,74

0,87

1,15

Rate of stock return

Units

0,67

1,42

1,44

8,63

Labour cost incidence

%

54,80

38,48

40,95

23,26

Net financial revenues/ charges incidence

%

-5,00

-1,41

-1,40

-1,36

Labour cost on purchasing expenses

%

38,65

33,30

31,51

23,52

Short-term financing charges

%

3,40

2,15

1,68

2,74

Capital on hand

%

218,74

134,89

114,84

87,13

Sales pro employee

Value

59.089

83.185

79.079

150.278

Labour cost pro employee

Value

32.378

32.010

32.383

33.017

 

 

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

:

3.839.216

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

Monthly family expences 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 3.083 significant companies.

 

The companies cash their credits on an average of 113 dd.

The average duration of suppliers debts is about 129 dd.

The sector's profitability is on an average of 4,19%.

The labour cost affects the turnover in the measure of 23,26%.

Goods are held in stock in a range of 41 dd.

The difference between the sales volume and the resources used to realize it is about 1,15.

The employees costs represent the 23,52% of the production costs.

 

 

Statistical Detrimental Data

 

Statistcally 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.61.78

UK Pound

1

Rs.96.78

Euro

1

Rs.76.59

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

SDA

 

               

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.