MIRA INFORM REPORT

 

 

Report Date :

27.10.2014

 

IDENTIFICATION DETAILS

 

Name :

ROTAIR S.P.A.

 

 

Registered Office :

Via Bernezzo, 67 12023 - Caraglio (CN)

 

 

Country :

Italy

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

06.04.1970

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

Manufacturer of Other Pumps and Compressors

 

 

No. of Employees :

From 51 to 70

 

 

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 – 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

 

ROTAIR S.P.A.

 

Via Bernezzo, 67

 

12023 - Caraglio (CN) -IT-

 

 

Summary

 

Fiscal Code

:

00210890042

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

06/04/1970

Equity

:

Over 2.582.254

Turnover Range

:

15.500.000/18.000.000

Number of Employees

:

from 51 to 70

 

Activity

 

Manufacture of other pumps and compressors

 

Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 00210890042

 

Foreign Trade Reg. no. : 270836 of Cuneo

 

Chamber of Commerce no. : 85673 of Cuneo since 16/04/1970

 

Firms' Register : CN078-2523 of Cuneo since 19/02/1996

 

V.A.T. Code : 00210890042

 

Tribunal Co. Register : 2523 of

 

Foundation date

: 06/04/1970

Establishment date

: 06/04/1970

Start of Activities

: 06/04/1970

Legal duration

: 31/12/2050

Nominal Capital

: 601.950

Subscribed Capital

: 601.950

Paid up Capital

: 601.950

 

Members

 

Donadio

Giovanni

 

Born in Caraglio

(CN)

on 09/02/1935

- Fiscal Code : DNDGNN35B09B719J

 

Residence:

Cesare Battisti

, 111

- 12023

Caraglio

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Vice-Chairman

28/05/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Donadio

Giuseppe

 

Born in Caraglio

(CN)

on 06/05/1965

- Fiscal Code : DNDGPP65E06B719F

 

Residence:

Matteotti

, 43

- 12023

Caraglio

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

28/05/2014

Director

28/05/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Musso

Marco

 

Born in Cuneo

(CN)

on 17/10/1959

- Fiscal Code : MSSMRC59R17D205J

 

Residence:

Rittanolo

, 95

- 12023

Caraglio

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/05/2014

 

Donadio

Lorella

 

Born in Cuneo

(CN)

on 06/01/1972

- Fiscal Code : DNDLLL72A46D205J

 

Residence:

Matteotti

, 39

- 12023

Caraglio

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/05/2014

 

Varadaraj

Jairam

 

Born in Coimbatore

( )

on 08/01/1961

 

Residence:

Tea Estate

, 228

Coimbatore

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

28/05/2014

Director

28/05/2014

 

No Protests registered

 

Jayaraman

Jayashankar

 

Born in Kumbakonam Tamilnadu

( )

on 13/08/1961

 

Residence:

A4-grn Madhuritha Appts

, 22

Chennai Tamilnadu

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/05/2014

 

Elgi Compressors Italy S.r.l.

 

 

Position

Since

Shares Amount

% Ownership

Sole partner

21/09/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Elgi Compressors Italy 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.

 

Donadio

Giovanni

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

OLEOTEC S.A.S. DI MUSSO MARCO E DONADIOGIUSEPPE E C.

- -

02052860042

Limited Partner

Withdrawn

Registered

Oleodinamica M.D.

CARAGLIO (CN) - IT -

Managing Director

Active

Registered

I.C.M. SOCIETA' IN ACCOMANDITA SEMPLICEDI DURBANO GIOVANNI, MUSSO MARCO eamp; C. -

Caraglio (CN) - IT -

00629490046

Limited Partner

Withdrawn

Registered

 

Donadio

Giuseppe

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

OLEOTEC S.A.S. DI MUSSO MARCO E DONADIOGIUSEPPE E C.

- -

02052860042

General Partner

Withdrawn

Registered

 

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

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

 

Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Elgi Compressors Italy S.r.l.

12037081002

100,00

 

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

Tecnogranda S.p.a.

Dronero - IT -

02885170049

1.979 .Eur

0,11

Active

Consorzio Versoest

Saluzzo - IT -

02930760042

3.712 .Eur

100,00

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

since 06/04/1970

 

Bernezzo

, 67

- 12023

- Caraglio

(CN)

- IT -

 

PHONE

: 0171619676

 

FAX

: 0171619677

 

-

Branch

(Warehouse)

until 01/06/1995

 

Caraglio - Bernezzo

- 12023

- Caraglio

(CN)

- IT -

 

-

Branch

(Warehouse)

since 01/07/2005

 

C.l.n.

, 38

- 12023

- Caraglio

(CN)

- IT -

 

Employees

: 61

 

Fittings and Equipment for a value of 200.000

Eur

 

Stocks for a value of 6.420.000

Eur

 

Furniture and fittings for a value of 52.000

Eur

 

Vehicles for a value of 21.000

Eur

 

The firm operates abroad as importer / exporter..

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Italy

 

Export is mainly towards:

- Austria

 

- Italy

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Limited liability company

21/01/1980

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Rotair Caragliese di Musso e Donadio S.n.c.

21/01/1980

 

EX-MEMBERS / EX-POSITIONS:

 

Donadio

Giovanni

 

Born in Caraglio

(CN)

on 09/02/1935

- Fiscal Code : DNDGNN35B09B719J

 

Residence:

Cesare Battisti

, 111

- 12023

Caraglio

(CN)

- IT -

 

Ex-Postions

Chairman and Managing Director

Managing Director

Director

Board Chairman

 

Pasquale

Vitale

 

Born in Cuneo

(CN)

on 04/11/1943

- Fiscal Code : PSQVTL43S04D205X

 

Residence:

Galimberti

, 1

- 12100

Cuneo

(CN)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Balocco

Sebastiano

 

Born in Cuneo

(CN)

on 21/12/1961

- Fiscal Code : BLCSST61T21D742W

 

Residence:

Roma

, 124

- 12045

Fossano

(CN)

- IT -

 

Ex-Postions

Permanent Auditor

 

Ghio

Vilma Enrica

 

Born in Cuneo

(CN)

on 19/01/1965

- Fiscal Code : GHIVMN65A59D205F

 

Residence:

Rella

, 187/D

- 12020

Villar San Costanzo

(CN)

- IT -

 

Ex-Postions

Temporary Auditor

 

Tartara

Luigi

 

Born in Nizza Monferrato

(AT)

on 24/04/1941

- Fiscal Code : TRTLGU41D24F902U

 

Residence:

Bassignano

, 39

- 12100

Cuneo

(CN)

- IT -

 

Ex-Postions

Temporary Auditor

 

Somero

Franco

 

Born in Ormea

(CN)

on 19/11/1941

- Fiscal Code : SMRFNC41S19G114P

 

Residence:

Garibaldi

, 66

- 12075

Garessio

(CN)

- IT -

 

Ex-Postions

Permanent Auditor

 

Galeasso

Felice

 

Born in Cuneo

(CN)

on 14/09/1946

- Fiscal Code : GLSFLC46P14D205U

 

Residence:

Comba

, 31

- 12010

Cervasca

(CN)

- IT -

 

Ex-Postions

Director

Managing Director

 

Donadio

Lorella

 

Born in Cuneo

(CN)

on 06/01/1972

- Fiscal Code : DNDLLL72A46D205J

 

Residence:

Matteotti

, 39

- 12023

Caraglio

(CN)

- IT -

 

Ex-Postions

Managing Director

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorved

 

Date

:

22/09/1983

 

The firm absorved

 

Oleodinamica M.D.

 

, CARAGLIO (CN)

- IT -

 

Date

:

16/01/1984

 

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

 

Subject is active since 1970

Balance sheets for the years 2012, 2013 and 2014 were analyzed.

Unstable economic results mark the company's financial state of affairs. anyway in 2014 a positive result was achieved (r.o.e. 9,8%). The turnover is growing in the last financial year (more then 100%).

The operating result in 2014 was positive (8,01%) and in line with the sector's average.

An operating result of Eur. 1.075.512 has been registered. showing an upward trend more then 100% compared to the previous financial year.

The economic management produced a gross operating margin of Eur. 1.248.868 growing by more then 100% if compared to the year before.

The financial status of the company is fairly balanced with an indebtedness level of 1,37 with an improving trend as on the decrease.

With regard to equity capital, an amount of Eur. 5.383.176 is registered. , unchanged if compared to 2013.

Total indebtedness amounts to Eur. 7.585.854, , a more or less stable value.

Financial debts exposure is under control while the recourse to commercial credit is rather frequent however still within the sector's average.

It shows a good range of liquidity.

Credits are collected in 86,84 days on the average. , more or less in line with the average of the sector.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 701.106

During 2014 financial year labour costs amounted to Eur. 2.748.827, with a 16,85% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 15,86%.

The financial management has a limited economic impact, equal to -0,67% on the sales.

 

Financial Data

 

Complete balance-sheet for the year

al 31/03/2014

(in Eur

x 1)

 

Item Type

Value

Sales

17.331.746

Profit (Loss) for the period

527.750

 

Complete balance-sheet for the year

al 31/03/2013

(in Eur

x 1)

 

Item Type

Value

Sales

4.385.681

Profit (Loss) for the period

80.056

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

14.820.924

Profit (Loss) for the period

-188.587

 


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 31/03/2014 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/03/2013 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2012 - 12 Mesi - Currency: - Amounts x 1

 

Years

2014

2013

2012

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

257

300

. . Concessions,licenses,trademarks,etc.

32.635

36.167

34.285

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

32.635

36.424

34.585

. TANGIBLE FIXED ASSETS

. . Real estate

1.872.549

1.815.904

1.829.633

. . Plant and machinery

196.281

229.377

245.833

. . Industrial and commercial equipment

7.463

19.158

25.419

. . Other assets

39.725

12.762

11.632

. . Assets under construction and advances

. Total Tangible fixed assets

2.116.018

2.077.201

2.112.517

. FINANCIAL FIXED ASSETS

. . Equity investments

258

258

258

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

258

258

258

. . Financial receivables

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivab due from subsidiaries

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from third parties

. . . . Within 12 months

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

258

258

258

Total fixed assets

2.148.911

2.113.883

2.147.360

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

4.073.543

4.261.630

4.125.940

. . Work in progress and semimanufactured

1.775.155

2.137.853

2.233.830

. . Work in progress on order

. . Finished goods

575.150

521.012

648.583

. . Advance payments

. Total Inventories

6.423.848

6.920.495

7.008.353

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

4.480.346

5.029.603

4.256.747

. . Beyond 12 months

90.562

90.562

90.562

. . Trade receivables

4.180.969

4.529.271

3.887.979

. . . . Within 12 months

4.180.969

4.529.271

3.887.979

. . . . 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.

44.290

37.358

31.462

. . . . Within 12 months

44.290

37.358

31.462

. . . . Beyond 12 months

. . Fiscal Receivables

181.321

290.012

165.160

. . . . Within 12 months

90.759

199.450

74.598

. . . . Beyond 12 months

90.562

90.562

90.562

. . Receivables for anticipated taxes

60.184

66.553

60.553

. . . . Within 12 months

60.184

66.553

60.553

. . . . Beyond 12 months

. . Receivables due from third parties

104.144

196.971

202.155

. . . . Within 12 months

104.144

196.971

202.155

. . . . Beyond 12 months

. Total Credits not held as fixed assets

4.570.908

5.120.165

4.347.309

. 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

232.239

64.997

19.231

. . Checks

. . Banknotes and coins

2.186

987

581

. Total Liquid funds

234.425

65.984

19.812

Total current assets

11.229.181

12.106.644

11.375.474

ADJUSTMENT ACCOUNTS

. Discount on loans

47.421

76.718

53.034

. Other adjustment accounts

Total adjustments accounts

47.421

76.718

53.034

TOTAL ASSETS

13.425.513

14.297.245

13.575.868

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

601.950

601.950

601.950

. Additional paid-in capital

43.702

43.702

43.702

. Revaluation reserves

852.105

852.105

852.105

. Legal reserve

120.390

120.390

120.390

. Reserve for Own shares

. Statute reserves

. Other reserves

3.237.279

3.232.223

3.420.812

. Accumulated Profits (Losses)

. Profit( loss) of the year

527.750

80.056

-188.587

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

5.383.176

4.930.426

4.850.372

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

29.219

121.769

121.622

. . Taxation fund, also differed

4

35

. . Other funds

Total Reserves for Risks and Charges

29.223

121.769

121.657

Employee termination indemnities

427.260

446.231

443.638

ACCOUNTS PAYABLE

. . . . Within 12 months

7.585.854

8.781.091

8.133.753

. . . . Beyond 12 months

17.096

25.606

. . 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

2.784.037

4.705.792

4.102.508

. . . . Within 12 months

2.784.037

4.688.696

4.076.902

. . . . Beyond 12 months

17.096

25.606

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

24.224

28.674

. . . . Within 12 months

24.224

28.674

. . . . Beyond 12 months

. . Trade payables

3.812.189

3.528.978

3.527.357

. . . . Within 12 months

3.812.189

3.528.978

3.527.357

. . . . 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

146.810

2.077

12.117

. . . . Within 12 months

146.810

2.077

12.117

. . . . Beyond 12 months

. . Due to the tax authorities

248.591

74.242

166.488

. . . . Within 12 months

248.591

74.242

166.488

. . . . Beyond 12 months

. . Due to social security and welfare inst.

80.817

84.449

125.711

. . . . Within 12 months

80.817

84.449

125.711

. . . . Beyond 12 months

. . Other payables

489.186

373.975

225.178

. . . . Within 12 months

489.186

373.975

225.178

. . . . Beyond 12 months

Total accounts payable

7.585.854

8.798.187

8.159.359

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

632

842

Total adjustment accounts

632

842

TOTAL LIABILITIES

13.425.513

14.297.245

13.575.868

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

15.945

29.454

Risk accounts

16.136

16.136

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

17.331.746

4.385.681

14.820.924

. Changes in work in progress

-308.560

-223.549

76.209

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

366.739

83.310

294.970

. . Contributions for operating expenses

7.660

. . Different income and revenues

359.079

83.310

294.970

Total value of production

17.389.925

4.245.442

15.192.103

PRODUCTION COSTS

. Raw material,other materials and consum.

9.789.430

2.551.507

8.487.131

. Services received

. Leases and rentals

3.325.796

872.360

3.865.374

. Payroll and related costs

2.748.827

686.040

2.281.065

. . Wages and salaries

1.985.318

503.867

1.612.518

. . Social security contributions

604.654

150.481

527.508

. . Employee termination indemnities

135.432

30.580

123.475

. . Pension and similar

. . Other costs

23.423

1.112

17.564

. Amortization and depreciation

173.356

63.897

194.231

. . Amortization of intangible fixed assets

6.063

1.892

7.853

. . Amortization of tangible fixed assets

149.312

37.702

160.474

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

17.981

24.303

25.904

. Changes in raw materials

188.086

-135.690

-77.737

. Provisions to risk reserves

. Other provisions

. Other operating costs

88.918

22.026

82.440

Total production costs

16.314.413

4.060.140

14.832.504

Diff. between value and cost of product.

1.075.512

185.302

359.599

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

228

521

1.515

. . 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

228

521

1.515

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

228

521

1.515

. Interest and other financial expense

-115.683

-27.294

-138.019

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

115.683

27.294

138.019

Total financial income and expense

-115.455

-26.773

-136.504

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

. . Of financ.fixed assets not repres.E.I.

. . Of securities incl.among current assets

. Devaluation

-4.610

. . Of equity investments

-4.610

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-4.610

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

2.557

839

192.332

. . Gains on disposals

500

10

. . Other extraordinary income

2.557

339

192.322

. Extraordinary expense

-81.240

-9.697

-534.131

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-81.240

-9.697

-534.131

Total extraordinary income and expense

-78.683

-8.858

-341.799

Results before income taxes

881.374

149.671

-123.314

. Taxes on current income

353.624

69.615

65.273

. . current taxes

347.251

75.650

112.281

. . differed taxes(anticip.)

6.373

-6.035

-47.008

. Net income for the period

527.750

80.056

-188.587

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

527.750

80.056

-188.587

 

 

RATIOS

Value Type

as at 31/03/2014

as at 31/03/2013

as at 31/12/2012

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,16

0,15

0,16

0,26

Elasticity Ratio

Units

0,84

0,85

0,84

0,73

Availability of stock

Units

0,48

0,48

0,52

0,23

Total Liquidity Ratio

Units

0,36

0,36

0,32

0,44

Quick Ratio

Units

0,02

0,00

0,00

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,37

1,77

1,67

1,74

Self Financing Ratio

Units

0,40

0,34

0,36

0,29

Capital protection Ratio

Units

0,79

0,86

0,91

0,64

Liabilities consolidation quotient

Units

0,06

0,05

0,06

0,22

Financing

Units

1,41

1,78

1,68

2,30

Permanent Indebtedness Ratio

Units

0,43

0,38

0,39

0,46

M/L term Debts Ratio

Units

0,03

0,03

0,03

0,11

Net Financial Indebtedness Ratio

Units

0,47

0,94

0,84

0,49

CORRELATION

Fixed assets ratio

Units

2,70

2,55

2,48

1,63

Current ratio

Units

1,48

1,38

1,40

1,32

Acid Test Ratio-Liquidity Ratio

Units

0,63

0,59

0,54

0,86

Structure's primary quotient

Units

2,51

2,33

2,26

1,05

Treasury's primary quotient

Units

0,03

0,01

0,00

0,04

Rate of indebtedness ( Leverage )

%

249,40

289,98

279,89

349,01

Current Capital ( net )

Value

3.643.327

3.325.553

3.241.721

753.266

RETURN

Return on Sales

%

4,05

3,28

0,04

5,13

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

%

9,80

1,62

-3,89

7,27

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

%

16,37

3,04

-2,54

15,95

Return on Investment ( R.O.I. )

%

8,01

1,30

2,65

5,36

Return/ Sales

%

6,21

4,23

2,43

5,57

Extra Management revenues/charges incid.

%

49,07

43,20

-52,44

42,11

Cash Flow

Value

701.106

143.953

5.644

344.143

Operating Profit

Value

1.075.512

185.302

359.599

359.008

Gross Operating Margin

Value

1.248.868

249.199

553.830

705.726

MANAGEMENT

Credits to clients average term

Days

86,84

371,79

94,44

101,37

Debts to suppliers average term

Days

108,67

371,27

103,15

115,52

Average stock waiting period

Days

133,43

568,07

170,23

80,62

Rate of capital employed return ( Turnover )

Units

1,29

0,31

1,09

1,07

Rate of stock return

Units

2,70

0,63

2,11

4,40

Labour cost incidence

%

15,86

15,64

15,39

16,91

Net financial revenues/ charges incidence

%

-0,67

-0,61

-0,92

-1,19

Labour cost on purchasing expenses

%

16,85

16,90

15,38

17,25

Short-term financing charges

%

1,52

0,31

1,69

2,71

Capital on hand

%

77,46

326,00

91,60

93,00

Sales pro employee

Value

203.902

208.841

208.745

223.920

Labour cost pro employee

Value

32.339

32.668

32.127

35.625

 

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

:

569.987

Population living in the region

:

4.330.172

Number of families in the region

:

1.889.207

 

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

 

- per food products

:

429

- per non food products

:

1.789

- per energy consume

:

135

 

Sector Data

 

The values are calculated on a base of 918 significant companies.

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

The average duration of suppliers debts is about 116 dd.

The sector's profitability is on an average of 5,13%.

The labour cost affects the turnover in the measure of 16,91%.

Goods are held in stock in a range of 81 dd.

The difference between the sales volume and the resources used to realize it is about 1,07.

The employees costs represent the 17,25% 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 27.019 protested subjects are found; in the province they count to 1.458.

The insolvency index for the region is 0,63, , while for the province it is 0,26.

Total Bankrupt companies in the province : 1.299.

Total Bankrupt companies in the region : 14.165.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.24

UK Pound

1

Rs.98.67

Euro

1

Rs.77.97

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NIT

 

               

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.