MIRA INFORM REPORT

 

 

Report No. :

308193

Report Date :

14.02.2015

 

IDENTIFICATION DETAILS

 

Name :

Mirage Granito Ceramico SPA

 

 

Registered Office :

Via Giardini Nord, 225 Chiozza,

41026 - Pavullo nel Frignano (MO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

11.09.1972

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Engaged in supplying of Ceramic Tiles for Floors, Walls and Ventilated Facades

·         Engaged in designing and Producing Porcelain Stoneware Floors and Coverings for Commercial, Public and Residential Spaces.

·         Engaged in Manufacturing of Clay Building Materials

 

 

No of Employees :

313

 

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 – 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

 

Mirage Granito Ceramico S.p.a.

 

Via Giardini Nord, 225 Chiozza

 

41026 - Pavullo nel Frignano (MO) -IT-

 

 

Summary

 

Fiscal Code

:

00175990365

Legal Form

:

Joint stock company

Foundation Date

:

11/09/1972

Equity

:

Over 2.582.254

Turnover Range

:

100.000.000/150.000.000

Number of Employees

:

313

 

 

Activity

 

·         Engaged in supplying of Ceramic Tiles for Floors, Walls and Ventilated Facades

·         Engaged in designing and Producing Porcelain Stoneware Floors and Coverings for Commercial, Public and Residential Spaces.

·         Engaged in Manufacturing of Clay Building Materials

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00175990365

 

Foreign Trade Reg. no. : MO032183 since 26/01/1999

 

Foreign Trade Reg. no. : 032183 of Modena since 26/01/1999

 

Chamber of Commerce no. : 1992328 of Milano

 

Chamber of Commerce no. : 151799 of Modena since 07/12/1972

 

Firms' Register : MO023-6493 of Modena since 19/02/1996

 

V.A.T. Code : 00175990365

 

Foundation date

: 11/09/1972

Establishment date

: 11/09/1972

Legal duration

: 31/12/2050

Nominal Capital

: 10.000.000

Subscribed Capital

: 10.000.000

Paid up Capital

: 10.000.000

 

Members

 

Ferraguti

Romano

 

Born in Modena

(MO)

on 21/10/1948

- Fiscal Code : FRRRMN48R21F257P

 

Residence:

Panaro

, 8

- 41043

Formigine

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/05/2014

 

Mussini

Luca

 

Born in Modena

(MO)

on 07/04/1966

- Fiscal Code : MSSLCU66D07F257F

 

Residence:

Mantova

, 60

- 41049

Sassuolo

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/05/2014

 

Migliari

Mirco

 

Born in Berra

(FE)

on 18/08/1961

- Fiscal Code : MGLMRC61M18A806I

 

Residence:

Vincenzo Bellini

, 3/I 4

- 41121

Modena

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/05/2014

Board Chairman

20/05/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Mazzi

Mauro

 

Born in Sassuolo

(MO)

on 22/04/1970

- Fiscal Code : MZZMRA70D22I462P

 

Residence:

D'arezzo

, 50

- 41049

Sassuolo

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/05/2014

Managing Director

20/05/2014

Attorney with special power

21/05/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Nicolini

Roberto

 

Born in Sassuolo

(MO)

on 04/05/1962

- Fiscal Code : NCLRRT62E04I462D

 

Residence:

Paganini

, 14

- 41049

Sassuolo

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

09/02/2010

Director

20/05/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Russiani

Gabriele

 

Born in Modena

(MO)

on 26/05/1973

- Fiscal Code : RSSGRL73E26F257L

 

Residence:

Rocca Santa Maria

, 127

- 41028

Serramazzoni

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

02/04/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Ceramiche Caesar S.p.a.

 

 

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.

 

Migliari

Mirco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

C.a.p.a. Cologna - Cooperativa Assistenza Produttori Agricoli - Societa' Coopera

Berra (FE) - IT -

00151720380

Permanent Auditor

Withdrawn

Registered

C.a.p.a. Cologna - Cooperativa Assistenza Produttori Agricoli - Societa' Coopera

Berra (FE) - IT -

00151720380

Temporary Auditor

Withdrawn

Registered

Molise Agroalimentare Societa' Consortile A Responsabilita' Limit Ata

Campobasso (CB) - IT -

00309420701

Temporary Auditor

Active

Registered

Eredi Migliari Andrea S.s.

Berra (FE) - IT -

01604920387

Partner

Active

Registered

Eredi Migliari Andrea S.s.

Berra (FE) - IT -

01604920387

Partner

Active

Registered

Societa' Agricola Immobiliare Pozzo S.s.Di Migliari Mirco E C.

Berra (FE) - IT -

01674110380

Representative partner

Active

Registered

Societa' Agricola Immobiliare Pozzo S.s.Di Migliari Mirco E C.

Berra (FE) - IT -

01674110380

Partner

Active

Registered

 

Mazzi

Mauro

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

MIRAGE RUSSIA HOLDING SRL IN LIQUIDAZIONE

Pavullo nel Frignano (MO) - IT -

02911600365

Liquidator

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

Sirotti Luciano

Sassuolo - IT -

SRTLCN41R20I903Z

1.750.000 .Eur

17,50

Ceramiche Caesar S.p.a.

00179660360

8.250.000 .Eur

82,50

 

Direct Participations

 

The Company under review has participations in the following Companies:

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

Consorzio Expo Modena

Modena - IT -

02236680365

Active

Gas Intensive Soc. Consortile A Responsa bilita' Limitata

Milano - IT -

03305420964

1.000 .Eur

0,34

Active

Ceramica Interrompibilita' Societa' Cons ortile A Responsabilita' Limitata Abbrev

Sassuolo - IT -

03283610362

1.000 .Eur

3,03

Active

Costanza S.r.l.

03184130361

20.000 .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

 

Giardini Nord

, 225

- 41026

- Pavullo nel Frignano

(MO)

- IT -

 

PHONE

: 053629611

 

FAX

: 053621065

 

-

Branch

(office)

since 01/08/2012

 

Marsala

, 7

- 20100

- Milano

(MI)

- IT -

 

Employees

: 313

 

Fittings and Equipment for a value of 15.980.000

Eur

 

Stocks for a value of 24.010.000

Eur

 

Work in progress for a value of 61.000

Eur

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

15/10/1998

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Fin.Mirage Srl

Mirage Granito Ceramico SpA

15/10/1998

 

EX-MEMBERS / EX-POSITIONS:

 

Ferraguti

Romano

 

Born in Modena

(MO)

on 21/10/1948

- Fiscal Code : FRRRMN48R21F257P

 

Residence:

Panaro

, 8

- 41043

Formigine

(MO)

- IT -

 

Ex-Postions

Managing Director

 

Mazzi

Mauro

 

Born in Sassuolo

(MO)

on 22/04/1970

- Fiscal Code : MZZMRA70D22I462P

 

Residence:

D'arezzo

, 50

- 41049

Sassuolo

(MO)

- IT -

 

Ex-Postions

Institor

 

Iseppi

Oscar

 

Born in Pavullo nel Frignano

(MO)

on 23/06/1965

- Fiscal Code : SPPSCR65H23G393P

 

Residence:

Don Lenzini

, 12

- 41026

Pavullo nel Frignano

(MO)

- IT -

 

Ex-Postions

Attorney with special power

 

Mussini

Cirillo

 

Born in Sassuolo

(MO)

on 17/02/1936

- Fiscal Code : MSSCLL36B17I462U

 

Residence:

Bellini

, 24

- 41049

Sassuolo

(MO)

- IT -

 

Ex-Postions

Director

 

Tamagnini

Ildefonso

 

Born in Modena

(MO)

on 17/07/1939

- Fiscal Code : TMGLFN39L17F257S

 

Residence:

Einstein

, 62

- 41100

Modena

(MO)

- IT -

 

Ex-Postions

Director

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorved

 

Ceramica *mirage - Societa' Per Azioni

 

Giardini

, 449/A

, 41026

, Pavullo nel Frignano

(MO)

- IT -

 

Fiscal Code: 00708870365

 

Date

:

22/12/1998

 

Project of merging by taking over of

 

Ceramica *mirage - Societa' Per Azioni

 

Giardini

, 449/A

, 41026

, Pavullo nel Frignano

(MO)

- IT -

 

Fiscal Code: 00708870365

 

Date

Merging/splitting-up project:

25/06/1998

 

The firm absorbed by merging of

 

Ceramica *mirage - Societa' Per Azioni

 

Giardini

, 449/A

, 41026

, Pavullo nel Frignano

(MO)

- IT -

 

Fiscal Code: 00708870365

 

Date

:

22/12/1998

 

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 1972

Balance sheets for the years 2011, 2012 and 2013 were analyzed.

During the last years, it achieved profits (r.o.e. 12,98% on 2013) thanks to a progressive increase in turnover (+7,44% in 2013 compared to 2012 and +0,65% in 2012 compared to 2011).

The operating result in 2013 was positive (13,45%) falling within the field's average.

The amount of the operating result for the year 2013 is of Eur. 18.284.480 with no increase in relation to the financial year 2012.

The economic management produced a gross operating margin of Eur. 24.840.501 , stable if compared to the year before.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,05 and with an upward trend compared to the previous year.

The equity capital is equal to Eur. 96.928.441 on stable levels.

Total indebtedness was equal to Eur. 32.536.457 (Eur. 85.500 was the value of m/l term debts) showing a stable trend as opposed to 2012 (Eur. 32.853.149).

The company does not exceed in bank credits; payments average period is instead slightly high (135,93 gg.) but lined up with the field's average.

The available funds are good.

Trade credits average terms are 80,9 days. , shorter than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 18.611.698

Labour cost amounts to Eur. 19.454.970, with a 20,64% incidence on production costs. , with a 18,44% incidence on turnover.

No incidence of financial charges as lower than the incomes.


Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

105.507.671

Profit (Loss) for the period

12.583.217

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

98.201.282

Profit (Loss) for the period

11.534.240

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

97.565.012

Profit (Loss) for the period

10.857.953

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

93.819.050

Profit (Loss) for the period

10.373.450

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

83.891.049

Profit (Loss) for the period

9.615.401


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

3.473

. . Concessions,licenses,trademarks,etc.

151.642

126.652

100.406

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

151.642

126.652

103.879

. TANGIBLE FIXED ASSETS

. . Real estate

23.901.506

24.765.234

25.404.107

. . Plant and machinery

15.587.572

15.369.414

14.783.894

. . Industrial and commercial equipment

394.462

389.584

269.370

. . Other assets

576.263

388.336

423.518

. . Assets under construction and advances

85.725

302.791

59.360

. Total Tangible fixed assets

40.545.528

41.215.359

40.940.249

. FINANCIAL FIXED ASSETS

. . Equity investments

439.398

174.953

174.953

. . . Equity invest. in subsidiary companies

431.652

167.207

167.207

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

7.746

7.746

7.746

. . Financial receivables

9.744

1.439

1.439

. . . . Within 12 months

. . . . Beyond 12 months

9.744

1.439

1.439

. . . 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

9.744

1.439

1.439

. . . . Within 12 months

. . . . Beyond 12 months

9.744

1.439

1.439

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

449.142

176.392

176.392

Total fixed assets

41.146.312

41.518.403

41.220.520

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.974.087

2.451.097

2.552.318

. . Work in progress and semimanufactured

823.734

800.427

769.675

. . Work in progress on order

60.887

11.535

456.559

. . Finished goods

20.154.402

16.824.569

16.328.974

. . Advance payments

33.870

5.987

. Total Inventories

24.013.110

20.121.498

20.113.513

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

34.673.797

38.392.082

34.160.709

. . Beyond 12 months

960.643

1.072.132

538.580

. . Trade receivables

23.708.522

25.669.565

27.770.479

. . . . Within 12 months

23.708.522

25.655.007

27.518.816

. . . . Beyond 12 months

14.558

251.663

. . Receivables due from subsid. comp.

759.719

69.055

17.436

. . . . Within 12 months

759.719

69.055

17.436

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

6.721.576

8.892.429

1.273.412

. . . . Within 12 months

6.076.739

8.247.592

1.273.412

. . . . Beyond 12 months

644.837

644.837

. . Fiscal Receivables

7.811

2.658

12.315

. . . . Within 12 months

7.811

2.658

12.315

. . . . Beyond 12 months

. . Receivables for anticipated taxes

3.800.438

3.829.079

3.266.674

. . . . Within 12 months

3.484.632

3.416.342

2.979.757

. . . . Beyond 12 months

315.806

412.737

286.917

. . Receivables due from third parties

636.374

1.001.428

2.358.973

. . . . Within 12 months

636.374

1.001.428

2.358.973

. . . . Beyond 12 months

. Total Credits not held as fixed assets

35.634.440

39.464.214

34.699.289

. 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

7.391.371

5.083.152

6.987.791

. Total Financial Assets

7.391.371

5.083.152

6.987.791

. LIQUID FUNDS

. . Bank and post office deposits

27.592.757

21.111.364

12.260.601

. . Checks

22.659

177.409

11.897

. . Banknotes and coins

4.891

2.711

5.623

. Total Liquid funds

27.620.307

21.291.484

12.278.121

Total current assets

94.659.228

85.960.348

74.078.714

ADJUSTMENT ACCOUNTS

. Discount on loans

146.135

92.412

130.642

. Other adjustment accounts

Total adjustments accounts

146.135

92.412

130.642

TOTAL ASSETS

135.951.675

127.571.163

115.429.876

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

10.000.000

10.000.000

10.000.000

. Additional paid-in capital

. Revaluation reserves

16.105.230

16.105.230

16.105.230

. Legal reserve

2.000.000

2.000.000

2.000.000

. Reserve for Own shares

. Statute reserves

. Other reserves

56.239.994

48.705.753

37.847.803

. Accumulated Profits (Losses)

. Profit( loss) of the year

12.583.217

11.534.240

10.857.953

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

96.928.441

88.345.223

76.810.986

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

1.646.272

1.776.058

1.704.554

. . Taxation fund, also differed

427.437

339.161

319.607

. . Other funds

1.201.559

941.025

925.646

Total Reserves for Risks and Charges

3.275.268

3.056.244

2.949.807

Employee termination indemnities

3.211.509

3.316.197

3.415.147

ACCOUNTS PAYABLE

. . . . Within 12 months

32.450.957

30.979.549

28.664.627

. . . . Beyond 12 months

85.500

1.873.600

3.588.999

. . 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

1.744.534

3.460.420

5.148.125

. . . . Within 12 months

1.744.534

1.715.886

1.687.706

. . . . Beyond 12 months

1.744.534

3.460.419

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

347.185

484.033

1.039.332

. . . . Within 12 months

347.185

484.033

1.039.332

. . . . Beyond 12 months

. . Trade payables

20.989.323

22.381.686

19.783.566

. . . . Within 12 months

20.903.823

22.252.620

19.654.986

. . . . Beyond 12 months

85.500

129.066

128.580

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

454.172

14.898

8.337

. . . . Within 12 months

454.172

14.898

8.337

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

4.142.724

2.093.992

1.947.633

. . . . Within 12 months

4.142.724

2.093.992

1.947.633

. . . . Beyond 12 months

. . Due to the tax authorities

1.026.625

859.447

846.232

. . . . Within 12 months

1.026.625

859.447

846.232

. . . . Beyond 12 months

. . Due to social security and welfare inst.

1.115.094

1.026.252

978.793

. . . . Within 12 months

1.115.094

1.026.252

978.793

. . . . Beyond 12 months

. . Other payables

2.716.800

2.532.421

2.501.608

. . . . Within 12 months

2.716.800

2.532.421

2.501.608

. . . . Beyond 12 months

Total accounts payable

32.536.457

32.853.149

32.253.626

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

350

310

Total adjustment accounts

350

310

TOTAL LIABILITIES

135.951.675

127.571.163

115.429.876

 

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

105.507.671

98.201.282

97.565.012

. Changes in work in progress

3.353.140

526.347

510.008

. Changes in semi-manufact. products

49.352

-445.024

-103.002

. Capitalization of internal work

. Other income and revenues

3.636.549

2.417.311

1.661.719

. . Contributions for operating expenses

58.086

20.153

. . Different income and revenues

3.578.463

2.397.158

1.661.719

Total value of production

112.546.712

100.699.916

99.633.737

PRODUCTION COSTS

. Raw material,other materials and consum.

33.485.595

27.457.545

28.803.608

. Services received

. Leases and rentals

34.279.963

32.321.510

31.423.627

. Payroll and related costs

19.454.970

17.871.886

17.575.281

. . Wages and salaries

12.788.181

12.233.328

11.722.900

. . Social security contributions

4.132.649

4.014.120

3.884.892

. . Employee termination indemnities

902.874

937.692

924.583

. . Pension and similar

. . Other costs

1.631.266

686.746

1.042.906

. Amortization and depreciation

6.028.481

6.149.501

5.079.090

. . Amortization of intangible fixed assets

13.144

14.695

19.001

. . Amortization of tangible fixed assets

5.381.243

5.345.470

4.932.683

. . Depreciation of tangible fixed assets

2.810

58.260

8.429

. . Writedown of current receiv.and of liquid

631.284

731.076

118.977

. Changes in raw materials

-522.991

101.221

-502.579

. Provisions to risk reserves

. Other provisions

527.540

526.997

405.456

. Other operating costs

1.008.674

823.362

775.876

Total production costs

94.262.232

85.252.022

83.560.359

Diff. between value and cost of product.

18.284.480

15.447.894

16.073.378

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

638.038

721.895

548.778

. . 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

638.038

721.895

548.778

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

85.370

130.212

160.281

. . . - Other companies

552.668

591.683

388.497

. Interest and other financial expense

-103.893

-142.573

-177.078

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

103.893

142.573

177.078

Total financial income and expense

534.145

579.322

371.700

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-94.789

-55.455

. . Of equity investments

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

-94.789

-55.455

Total adjustments to financial assets

-94.789

-55.455

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

181.171

967.772

. . Gains on disposals

. . Other extraordinary income

181.171

967.772

. Extraordinary expense

-19.346

-48.268

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-19.346

-48.268

Total extraordinary income and expense

161.825

919.504

-1

Results before income taxes

18.885.661

16.891.265

16.445.077

. Taxes on current income

6.302.444

5.357.025

5.587.124

. . current taxes

1.282.001

1.126.016

1.117.895

. . differed taxes(anticip.)

116.918

-550.938

-217.970

. Net income for the period

12.583.217

11.534.240

10.857.953

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

12.583.217

11.534.240

10.857.953

 

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

0,30

0,33

0,36

0,43

Elasticity Ratio

Units

0,70

0,67

0,64

0,55

Availability of stock

Units

0,18

0,16

0,17

0,19

Total Liquidity Ratio

Units

0,52

0,52

0,47

0,33

Quick Ratio

Units

0,26

0,21

0,17

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,05

0,11

0,21

1,30

Self Financing Ratio

Units

0,71

0,69

0,67

0,31

Capital protection Ratio

Units

0,77

0,76

0,73

0,84

Liabilities consolidation quotient

Units

0,10

0,17

0,24

0,30

Financing

Units

0,34

0,37

0,42

2,07

Permanent Indebtedness Ratio

Units

0,74

0,73

0,73

0,54

M/L term Debts Ratio

Units

0,02

0,04

0,06

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,74

CORRELATION

Fixed assets ratio

Units

2,44

2,25

2,03

1,16

Current ratio

Units

2,92

2,77

2,58

1,17

Acid Test Ratio-Liquidity Ratio

Units

2,18

2,13

1,88

0,74

Structure's primary quotient

Units

2,36

2,13

1,86

0,78

Treasury's primary quotient

Units

1,08

0,85

0,67

0,01

Rate of indebtedness ( Leverage )

%

140,26

144,40

150,28

320,24

Current Capital ( net )

Value

62.208.271

54.980.799

45.414.087

489.751

RETURN

Return on Sales

%

17,64

18,01

16,33

2,85

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

%

12,98

13,06

14,14

0,50

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

%

19,48

19,12

21,41

2,05

Return on Investment ( R.O.I. )

%

13,45

12,11

13,92

2,31

Return/ Sales

%

17,33

15,73

16,47

3,07

Extra Management revenues/charges incid.

%

68,82

74,67

67,55

10,71

Cash Flow

Value

18.611.698

17.683.741

15.937.043

160.408

Operating Profit

Value

18.284.480

15.447.894

16.073.378

79.446

Gross Operating Margin

Value

24.840.501

22.124.392

21.557.924

520.518

MANAGEMENT

Credits to clients average term

Days

80,90

94,10

102,47

127,91

Debts to suppliers average term

Days

135,93

147,49

129,95

129,07

Average stock waiting period

Days

81,93

73,76

74,22

113,84

Rate of capital employed return ( Turnover )

Units

0,78

0,77

0,85

0,65

Rate of stock return

Units

4,39

4,88

4,85

3,16

Labour cost incidence

%

18,44

18,20

18,01

20,17

Net financial revenues/ charges incidence

%

0,51

0,59

0,38

-2,10

Labour cost on purchasing expenses

%

20,64

20,96

21,03

19,31

Short-term financing charges

%

0,32

0,43

0,55

3,13

Capital on hand

%

128,85

129,91

118,31

152,96

Sales pro employee

Value

173.818

175.987

177.714

191.110

Labour cost pro employee

Value

32.051

32.028

32.013

33.292

 

 

Market / Territory Data

 

Population living in the province

:

659.925

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

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

- per food products

:

425

- per non food products

:

2.063

- per energy consume

:

143

 

Sector Data

 

The values are calculated on a base of 366 significant companies.

The companies cash their credits on an average of 128 dd.

The average duration of suppliers debts is about 129 dd.

The sector's profitability is on an average of 2,85%.

The labour cost affects the turnover in the measure of 20,17%.

Goods are held in stock in a range of 114 dd.

The difference between the sales volume and the resources used to realize it is about 0,65.

The employees costs represent the 19,31% of the production costs.

 

Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 18.860 protested subjects are found; in the province they count to 3.557.

The insolvency index for the region is 0,46, , while for the province it is 0,55.

Total Bankrupt companies in the province : 2.526.

Total Bankrupt companies in the region : 14.698.

 

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.14

UK Pound

1

Rs.95.78

Euro

1

Rs.71.05

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

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.