MIRA INFORM REPORT

 

 

Report No. :

305830

Report Date :

12.02.2015

 

IDENTIFICATION DETAILS

 

Name :

SORMEC S.R.L.

 

 

Registered Office :

Contrada Sasi - Area Artigianale, 22/23/24, 91011 – Alcamo (TP)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

09.02.1989

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

·         Engaged in manufacturing of Plastic Plates, Sheets, Tubes and Profiles Metallurgy

Engaged in Forging, Drawing, Stamping and Roll-Forming of Metal as well as Powder Metallurgy

Engaged as General mechanics

 

 

No of Employees :

48

 

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 :

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

Italy

A2

A1

 

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 & address

 

Sormec S.r.l.

 

Contrada Sasi - Area Artigianale, 22/23/24

 

91011 - Alcamo (TP) -IT-

 

 

Summary

 

Fiscal Code

:

01498290814

Legal Form

:

Limited Liability Company

start of Activities

:

07/06/1989

Equity

:

Over 2.582.254

Turnover Range

:

9.000.000/10.000.000

Number of Employees

:

48

 

 

Activity

 

·         Engaged in manufacturing of Plastic Plates, Sheets, Tubes and Profiles Metallurgy

Engaged in Forging, Drawing, Stamping and Roll-Forming of Metal as well as Powder Metallurgy

Engaged as General mechanics

 

 

Legal Data

 

Legal Form : Limited liability company

Register of Handcraft firms : 39862

 

Register of Handcraft firms : 39862 of Trapani

 

Fiscal Code : 01498290814

 

Foreign Trade Reg. no. : TP002459 since 10/03/1994

 

Chamber of Commerce no. : 315054 of Palermo

 

Chamber of Commerce no. : 87270 of Trapani since 21/06/1989

 

Firms' Register : TP021-4972 of Trapani since 20/02/1996

 

V.A.T. Code : 01498290814

 

Foundation date

: 09/02/1989

Establishment date

: 09/02/1989

Start of Activities

: 07/06/1989

Legal duration

: 31/12/2050

Nominal Capital

: 2.250.000

 

Subscribed Capital

: 2.250.000

 

Paid up Capital

: 2.250.000

 

Members

 

Sorrentino

Nicolo'

 

 

Born in Alcamo

(TP)

on 15/04/1949

- Fiscal Code : SRRNCL49D15A176X

 

 

Residence:

 

San Gaetano

, KM.1.2

- 91011

Alcamo

(TP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

Prejudicial events registered

 

Legal Mortgage - 20/07/2006. - 177.771 Euro.

  RISCOSSIONE SICILIA S. P. A.

 

No Protests registered

 

Stabile

Melchiorre

 

 

Born in Castellammare del Golfo

(TP)

on 21/09/1958

- Fiscal Code : STBMCH58P21C130J

 

 

Residence:

 

F. Mistretta

, 8

- 91011

Alcamo

(TP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

31/07/2013

 

 



Sorrentino

Santo

 

 

Born in Alcamo

(TP)

on 11/07/1980

- Fiscal Code : SRRSNT80L11A176K

 

 

Residence:

 

Vittorio Veneto

, 13

- 91011

Alcamo

(TP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

31/07/2013

 

 

Director

31/07/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Manno

Anna

 

 

Born in Alcamo

(TP)

on 03/10/1951

- Fiscal Code : MNNNNA51R43A176J

 

 

Residence:

 

San Gaetano

, 7

- 91011

Alcamo

(TP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Assistant board Chairman

31/07/2013

 

 

Director

31/07/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Pollina

Luana Antonina

 

 

Born in Erice

(TP)

on 01/05/1982

- Fiscal Code : PLLLNT82E41D423T

 

 

Residence:

 

Vittorio Veneto

, 13

- 91011

Alcamo

(TP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

25/03/2014

 

 

 


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.

 

 

Sorrentino

Santo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Anelkisse S.a.s. Di Sorrentino Nicolo' EC.

Alcamo (TP) - IT -

02078350812

Limited Partner

Active

Registered

Supermercati Saturno S.r.l.

Alcamo (TP) - IT -

02266620810

Sole Director

Active

Registered

Graziano Auto E C. S.a.s

Alcamo (TP) - IT -

02325620819

Limited Partner

Withdrawn

Registered

Sud Servizi S.r.l.

Alcamo (TP) - IT -

02331060810

Sole Director

Withdrawn

Registered

Sud Servizi S.r.l.

Alcamo (TP) - IT -

02331060810

Liquidator

Active

Registered

San Rocco Energy S.r.l.

Gibellina (TP) - IT -

02368760811

Sole Director

Active

Registered

 

 

Manno

Anna

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Anelkisse S.a.s. Di Sorrentino Nicolo' EC.

Alcamo (TP) - IT -

02078350812

Limited Partner

Active

Registered

Industrial Automation E System Integrator S.a.s. Di Finazzo Giuseppe Massimo E C

Alcamo (TP) - IT -

02391220817

Limited Partner

Active

Registered

Industrial Automation E System Integrator S.a.s. Di Finazzo Giuseppe Massimo E C

Alcamo (TP) - IT -

02391220817

Silent Partner

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

Sorrentino Nicolo'

Alcamo - IT -

SRRNCL49D15A176X

1.102.500 .Eur

49,00

Sorrentino Santo

Alcamo - IT -

SRRSNT80L11A176K

1.147.500 .Eur

51,00



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

San Rocco Energy S.r.l.

Gibellina - IT -

02368760811

8.000 .Eur

80,00

 

 

Active

Officina Meccanica A.g. S.r.l.

Altofonte - IT -

05890280828

8.000 .Eur

80,00

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 07/06/1989

 

 

 

 

 

 

Sasi - Area Artigianale

, 22/23/24

- 91011

- Alcamo

(TP)

- IT -

 

 

 

 

PHONE

: 0924503846

 

 

 

 

PHONE

: 0924502655

 

 

 

 

FAX

: 092457047

 

-

Branch

(Workshop)

since 10/03/1997

until 03/08/2000

 

 

 

 

 

 

Spirito Santo

- 91011

- Alcamo

(TP)

- IT -

 

 

 

 

PHONE

: 0924502655

 

-

Branch

(Factory)

since 30/09/2013

 

 

 

 

 

 

Margi

, SNC

- 90047

- Partinico

(PA)

- IT -

 

 

 

 

Employees

: 48

 

 

 

 

Assistants

: 1

 

Fittings and Equipment for a value of 2.080.000

Eur

 

Stocks for a value of 2.210.000

Eur

 

Vehicles: 2.

 

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Other forms

16/02/2000

 

EX-MEMBERS / EX-POSITIONS:

 

Sorrentino

Nicolo'

 

 

Born in Alcamo

(TP)

on 15/04/1949

- Fiscal Code : SRRNCL49D15A176X

 

 

Residence:

 

San Gaetano

, KM.1.2

- 91011

Alcamo

(TP)

- IT -

 

Ex-Postions

Sole Director

Sole 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:

 

 

Prejudicial Events found with cancellations*

 

Legal Mortgage on 14/12/2011. for an amount of 233.225 Euro. Event writing-off

  RISCOSSIONE SICILIA S. P. A.



Legal Mortgage on 13/07/2011. for an amount of 66.920 Euro. Event writing-off

  RISCOSSIONE SICILIA S. P. A.



Legal Mortgage on 02/07/2008. for an amount of 31.955 Euro. Event writing-off

  RISCOSSIONE SICILIA S. P. A.



Legal Mortgage on 19/03/2008. for an amount of 1.978.243 Euro.

  RISCOSSIONE SICILIA S. P. A.


Search performed on a specialized data base.

*Concerns also partially erased events.



Legal Procedures

 

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



Financial and Economical Analysis

 

Subject is active since 1989

The analysis is based on the latest 3 balance sheets.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 4,06% in 2013

The return on Investment in the last financial year was positive (4,27%) falling within the field's average.

The amount of the operating result is equal to Eur. 762.787 showing a downwards trend equal to -50,68% if compared to the value of the financial year 2012.

A gross operating margin for a value of Eur. 1.393.976 was reached. showing a downward trend as opposed to the previous year.

The analysis shows a fair financial position as the indebtedness volume is acceptable (2,22) yet on the increase as against the previous accounting period.

The management generated equity capital for an amount of Eur. 4.612.435 on the same levels as the year before.

Total indebtedness was equal to Eur. 11.869.141 (Eur. 823.952 was the value of m/l term debts) while during the financial year 2012 the amount was equal to Eur. 9.098.241.

Financial indebtedness is under control whereas debts to suppliers are frequent and higher than sector's average.

Even liquidity range appears to be not completely sufficient.

Accounts receivable average term is high (141,36 days). even higher than the average of the specific sector.

2013 financial year closed with a cash flow of Eur. 818.478

Labour cost amounts to Eur. 905.161, with a 10,57% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 9,94%.

Financial charges have a high incidence (-1,89%) on turnover figures.



Financial Data

 

 

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

9.103.071

Profit (Loss) for the period

187.289

 

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

11.575.986

Profit (Loss) for the period

880.278

 

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

8.482.280

Profit (Loss) for the period

114.793

 

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

7.684.028

Profit (Loss) for the period

170.317

 

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

7.024.197

Profit (Loss) for the period

61.235



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 31/12/2013 - 12 Mesi - Currency: - Amounts x 1

 

- 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

 

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

 

 

 

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

32.878

35.608

 

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

33.816

24.000

 

. Total Intangible Fixed Assets

66.694

59.608

11.317

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

5.326.045

5.254.638

 

. . Plant and machinery

1.708.613

1.909.601

 

. . Industrial and commercial equipment

374.764

134.271

 

. . Other assets

307.637

266.101

 

. . Assets under construction and advances

443.600

55.000

 

. Total Tangible fixed assets

8.160.659

7.619.611

5.669.560

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

158.000

154.000

 

. . . Equity invest. in subsidiary companies

32.500

32.500

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

125.500

121.500

 

. . Financial receivables

164.455

51.660

 

. . . . Within 12 months

164.455

51.660

 

. . . . Beyond 12 months

 

 

 

. . . Receivab due from subsidiaries

79.455

51.660

 

. . . . Within 12 months

79.455

51.660

 

. . . . 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

85.000

 

 

. . . . Within 12 months

85.000

 

 

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

322.455

205.660

24.000

Total fixed assets

8.549.808

7.884.879

5.704.877

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

552.342

63.480

 

. . Work in progress and semimanufactured

1.107.658

285.620

 

. . Work in progress on order

 

 

 

. . Finished goods

550.000

154.630

 

. . Advance payments

 

 

 

. Total Inventories

2.210.000

503.730

1.005.628

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

6.239.947

6.037.895

4.924.573

. . Beyond 12 months

 

 

 

. . Trade receivables

3.574.454

3.629.119

3.718.582

. . . . Within 12 months

3.574.454

3.629.119

3.718.582

. . . . 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

798.291

653.459

359.855

. . . . Within 12 months

798.291

653.459

359.855

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

1.867.202

1.755.317

846.136

. . . . Within 12 months

1.867.202

1.755.317

846.136

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

6.239.947

6.037.895

4.924.573

. FINANCIAL ASSETS

 

 

 

. . Equity invest. in subsidiary comp.

 

 

 

. . Equity invest. in associated companies

 

 

 

. . Equity invest. in holding companies

 

 

 

. . Other equity investments

5.050

5.050

 

. . Own shares

 

 

 

. . . Total nominale value

 

 

 

. . Other securities

 

 

 

. Total Financial Assets

5.050

5.050

5.050

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

814.641

582.170

 

. . Checks

 

6.298

 

. . Banknotes and coins

3.096

2.654

 

. Total Liquid funds

817.737

591.122

703.102

Total current assets

9.272.734

7.137.797

6.638.353

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

28.374

17.361

 

. Other adjustment accounts

 

 

12.108

Total adjustments accounts

28.374

17.361

12.108

TOTAL ASSETS

17.850.916

15.040.037

12.355.338

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

2.250.000

50.613

50.613

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

2.063.695

2.063.695

. Legal reserve

24.082

24.082

24.082

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

2.151.064

1.506.477

1.391.685

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

187.289

880.278

114.793

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

4.612.435

4.525.145

3.644.868

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

71.213

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

71.213

 

 

Employee termination indemnities

177.598

156.622

135.346

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

11.045.189

7.999.296

6.569.039

. . . . Beyond 12 months

823.952

1.098.945

1.368.690

. . 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

4.035.377

2.933.484

2.636.138

. . . . Within 12 months

3.211.425

1.834.539

1.267.448

. . . . Beyond 12 months

823.952

1.098.945

1.368.690

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

3.805.785

1.522.108

2.418.740

. . . . Within 12 months

3.805.785

1.522.108

2.418.740

. . . . Beyond 12 months

 

 

 

. . Trade payables

3.782.998

4.178.097

2.762.298

. . . . Within 12 months

3.782.998

4.178.097

2.762.298

. . . . 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

50.766

372.198

38.974

. . . . Within 12 months

50.766

372.198

38.974

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

31.880

21.152

10.140

. . . . Within 12 months

31.880

21.152

10.140

. . . . Beyond 12 months

 

 

 

. . Other payables

162.335

71.202

71.439

. . . . Within 12 months

162.335

71.202

71.439

. . . . Beyond 12 months

 

 

 

Total accounts payable

11.869.141

9.098.241

7.937.729

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

1.120.529

1.260.029

637.395

Total adjustment accounts

1.120.529

1.260.029

637.395

TOTAL LIABILITIES

17.850.916

15.040.037

12.355.338

 

 

 

 

 

 

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

9.103.071

11.575.986

8.482.280

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

220.714

111.325

106.754

. . Contributions for operating expenses

50.001

193

 

. . Different income and revenues

170.713

111.132

106.754

Total value of production

9.323.785

11.687.311

8.589.034

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

5.441.329

4.918.815

4.340.316

. Services received

 

 

2.683.650

. Leases and rentals

3.137.924

3.095.562

21.771

. Payroll and related costs

905.161

973.348

725.698

. . Wages and salaries

704.862

655.377

561.060

. . Social security contributions

160.180

261.850

122.434

. . Employee termination indemnities

40.119

38.170

35.483

. . Pension and similar

 

 

 

. . Other costs

 

17.951

6.721

. Amortization and depreciation

631.189

582.830

429.260

. . Amortization of intangible fixed assets

21.421

16.709

5.248

. . Amortization of tangible fixed assets

609.768

548.050

405.350

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

18.071

18.662

. Changes in raw materials

-1.706.270

501.898

-154.494

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

151.665

68.076

83.988

Total production costs

8.560.998

10.140.529

8.130.189

Diff. between value and cost of product.

762.787

1.546.782

458.845

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

6.141

1.132

1.494

. . 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

6.141

1.132

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

6.141

1.132

 

. Interest and other financial expense

-177.847

-142.453

-112.675

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

177.847

142.453

 

Total financial income and expense

-171.706

-141.321

-111.181

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

12.597

38.876

30.086

. . Gains on disposals

208

17.000

1.000

. . Other extraordinary income

12.389

21.876

29.086

. Extraordinary expense

-231.899

-68.956

-124.098

. . Losses on disposals

 

 

-15.868

. . Taxes relating to prior years

 

 

-73.576

. . Other extraordinary expense

-231.899

-68.956

-34.654

Total extraordinary income and expense

-219.302

-30.080

-94.012

Results before income taxes

371.779

1.375.381

253.652

. Taxes on current income

184.490

495.103

138.859

. . current taxes

184.490

495.103

138.859

. . differed taxes(anticip.)

 

 

 

. Net income for the period

187.289

880.278

114.793

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

187.289

880.278

114.793

 

RATIOS

Value Type

as at 31/12/2013

as at 31/12/2012

as at 31/12/2011

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,48

0,52

0,46

0,33

Elasticity Ratio

Units

0,52

0,47

0,54

0,65

Availability of stock

Units

0,12

0,03

0,08

0,14

Total Liquidity Ratio

Units

0,40

0,44

0,46

0,47

Quick Ratio

Units

0,05

0,04

0,06

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

2,22

1,64

1,61

2,54

Self Financing Ratio

Units

0,26

0,30

0,30

0,22

Capital protection Ratio

Units

0,47

0,79

0,95

0,74

Liabilities consolidation quotient

Units

0,09

0,16

0,23

0,24

Financing

Units

2,57

2,01

2,18

3,21

Permanent Indebtedness Ratio

Units

0,31

0,38

0,42

0,41

M/L term Debts Ratio

Units

0,06

0,08

0,12

0,13

Net Financial Indebtedness Ratio

Units

0,70

0,52

0,53

1,12

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,66

0,73

0,90

1,17

Current ratio

Units

0,84

0,89

1,01

1,10

Acid Test Ratio-Liquidity Ratio

Units

0,64

0,83

0,86

0,82

Structure's primary quotient

Units

0,54

0,57

0,64

0,68

Treasury's primary quotient

Units

0,07

0,07

0,11

0,03

Rate of indebtedness ( Leverage )

%

387,02

332,37

338,98

455,17

Current Capital ( net )

Value

-1.772.455

-861.499

69.313

135.108

RETURN

 

 

 

 

 

Return on Sales

%

8,99

12,64

6,41

3,71

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

%

4,06

19,45

3,15

2,32

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

%

8,06

30,39

6,96

8,76

Return on Investment ( R.O.I. )

%

4,27

10,28

3,71

3,87

Return/ Sales

%

8,38

13,36

5,41

3,60

Extra Management revenues/charges incid.

%

24,55

56,91

25,02

16,69

Cash Flow

Value

818.478

1.463.108

544.053

147.669

Operating Profit

Value

762.787

1.546.782

458.845

140.969

Gross Operating Margin

Value

1.393.976

2.129.612

888.105

283.954

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

141,36

112,86

157,82

110,91

Debts to suppliers average term

Days

158,74

187,68

141,14

113,90

Average stock waiting period

Days

87,40

15,67

42,68

47,23

Rate of capital employed return ( Turnover )

Units

0,51

0,77

0,69

1,09

Rate of stock return

Units

4,12

22,98

8,43

7,61

Labour cost incidence

%

9,94

8,41

8,56

15,52

Net financial revenues/ charges incidence

%

-1,89

-1,22

-1,31

-1,76

Labour cost on purchasing expenses

%

10,57

9,60

8,93

15,56

Short-term financing charges

%

1,50

1,57

1,42

3,19

Capital on hand

%

196,10

129,92

145,66

91,39

Sales pro employee

Value

325.109

385.866

292.492

214.336

Labour cost pro employee

Value

32.327

32.444

25.024

32.630

 

 

Market / Territory Data

 

Population living in the province

:

432.963

Population living in the region

:

5.013.081

Number of families in the region

:

1.842.252

 

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

- per food products

:

425

- per non food products

:

1.256

- per energy consume

:

69



Sector Data

 

The values are calculated on a base of 2.727 significant companies.

The companies cash their credits on an average of 111 dd.

The average duration of suppliers debts is about 114 dd.

The sector's profitability is on an average of 3,71%.

The labour cost affects the turnover in the measure of 15,52%.

Goods are held in stock in a range of 47 dd.

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

The employees costs represent the 15,56% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered remarkably risky.

In the region 54.738 protested subjects are found; in the province they count to 5.078.

The insolvency index for the region is 1,09, , while for the province it is 1,18.

Total Bankrupt companies in the province : 1.675.

Total Bankrupt companies in the region : 14.491.

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.15

UK Pound

1

Rs.94.72

Euro

1

Rs.70.33

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

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.