MIRA INFORM REPORT

 

 

Report No. :

302245

Report Date :

09.01.2015

 

IDENTIFICATION DETAILS

 

Name :

PROSINO - S.R.L. 

 

 

Registered Office :

Via  Nicolao Sottile, 6 ,

13011 – Borgosesia (VC)  

 

 

Country :

Italy

 

 

Financials (as on) :

30.06.2014

 

 

Date of Incorporation :

15.02.1956

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Engaged in producing, spinning and Twisting  of Rings

 

Subject product line are as follows:-

·         Short Staple Rings

·         Long Staple Rings

·         Sintered Metal Rings

 

 

No of Employees :

92

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory 

Payment Behaviour :

No Complaints

Litigation :

Clear 

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

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 & address

 

Prosino - S.r.l.

 

Via  Nicolao Sottile,   6

 

13011  - Borgosesia  (VC)  -IT-

 

 

Summary

 

Fiscal Code

:

00164800021

Legal Form

:

Limited liability company

start of Activities

:

15/02/1956

Equity

:

Over 2.582.254

Turnover Range

:

10.000.000/12.750.000

Number of Employees

:

92

 

 

Activity

 

Engaged in producing, spinning and Twisting of Rings

 

Subject product line are as follows:-

·         Short Staple Rings

·         Long Staple Rings

·         Sintered Metal Rings

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00164800021

 

Foreign Trade Reg. no. : VC009671 since 06/03/1992

 

Chamber of Commerce no. : 163361 of Novara

 

Chamber of Commerce no. : 62545 of Vercelli since 16/03/1956

 

Firms' Register : VC158-982 of Vercelli since 19/02/1996

 

V.A.T. Code : 00164800021

 

Tribunal Co. Register : 982 of

 

Foundation date

: 15/02/1956

Establishment date

: 15/02/1956

Start of Activities

: 15/02/1956

Legal duration

: 31/12/2070

Nominal Capital

: 50.000

Subscribed Capital

: 50.000

Paid up Capital

: 50.000

 

Members

 

Rieter Holding Ag

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Prosino

Pietro

 

Born in Novara

(NO)

on 08/04/1968

- Fiscal Code : PRSPTR68D08F952H

 

Residence:

Tarquinio Grassi

, 17

- 13011

Borgosesia

(VC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

15/11/2011

Board Chairman

15/11/2011

Director

15/11/2011

Procurator

31/05/1997

 

No Prejudicial events are reported

 

No Protests registered

 

Rondone

Luciano

 

Born in Borgosesia

(VC)

on 24/06/1968

- Fiscal Code : RNDLCN68H24B041K

 

Residence:

Varallo

, 157

- 13011

Borgosesia

(VC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

22/07/2003

 

No Prejudicial events are reported

 

No Protests registered

 

Strasser

Werner Kurt

 

Born in Nussbaumen

( )

on 04/04/1954

- Fiscal Code : STRWNR54D04Z133K

 

Residence:

Im Obertor

, 6

- 8266

Steckborn

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/11/2011

 

Prosino

Carlo Alberto

 

Born in Novara

(NO)

on 06/08/1938

- Fiscal Code : PRSCLL38M06F952D

 

Residence:

Grassi

, 17

- 13011

Borgosesia

(VC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

15/11/2011

Director

15/11/2011

 

No Prejudicial events are reported

 

No Protests registered

 

Anwander

Thomas

 

Born in Winterthur

( )

on 19/02/1960

- Fiscal Code : NWNTMS60B19Z133H

 

Residence:

Im Lerchenbuel

, 24

Winterthur

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/11/2011


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.

 

Prosino

Carlo Alberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Cassa Di Risparmio Di Biella E Vercelli- S.p.a.

Biella (BI) - IT -

01807130024

Director

Withdrawn

Registered

Cassa Di Risparmio Di Biella E Vercelli- S.p.a.

Biella (BI) - IT -

01807130024

Memb.of the Executive Committee

Withdrawn

Registered

Settembrino - Societa' Semplice

Borgosesia (VC) - IT -

01538540020

Partner

Active

Registered

 

Prosino

Pietro

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Val.i.d. S.r.l.

Borgosesia (VC) - IT -

01933180026

Director

Active

Registered

Settembrino - Societa' Semplice

Borgosesia (VC) - IT -

01538540020

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

Prosino Carlo Alberto

Borgosesia - IT -

PRSCLL38M06F952D

1.000 .Eur

2,00

Prosino Pietro

Borgosesia - IT -

PRSPTR68D08F952H

24.500 .Eur

49,00

Rieter Holding Ag

97095480154

24.500 .Eur

49,00

 

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

Consorzio S. Andrea

Vercelli - IT -

01985680022

Active

Imt

02374450035

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

since 27/05/1989

 

Nicolao Sottile

, 6

- 13011

- Borgosesia

(VC)

- IT -

 

PHONE

: 016325004

 

PHONE

: 0163418444

 

FAX

: 0163418445

 

-

Branch

(Factory)

since 04/09/1989

 

Zona Industriale D 4

- 28075

- Grignasco

(NO)

- IT -

 

Employees

: 92

 

Fittings and Equipment for a value of 560.000

Eur

 

Stocks for a value of 4.230.000

Eur

 

Vehicles: 4.

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- national or foreign important buyers

 

- direct orders to foreign companies

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- national or foreign important buyers

 

- importers

 

- its own agents

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Italy

 

- France

 

Export is mainly towards:

- Italy

 

- Austria

 

- France

 

- Germany

 

- Greece

 

- Ireland

 

- Gabon

 

- Guatemala GCA

 

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited partnership

Limited liability company

27/05/1989

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Officine Meccaniche Borgosesia O.M.B. diProsino e C. sas

27/05/1989

 

EX-MEMBERS / EX-POSITIONS:

 

Prosino

Cipriano

 

Born in Novara

(NO)

on 10/12/1939

- Fiscal Code : PRSCRN39T10F952T

 

Residence:

Vittorio Veneto

, 17

- 13011

Borgosesia

(VC)

- IT -

 

Ex-Postions

Chairman

Board Chairman

 

Prosino

Carlo Alberto

 

Born in Novara

(NO)

on 06/08/1938

- Fiscal Code : PRSCLL38M06F952D

 

Residence:

Grassi

, 17

- 13011

Borgosesia

(VC)

- IT -

 

Ex-Postions

Managing Director

Director

 

Buhrer

Alfred Hermann

 

Born in Schaffhausen

( )

on 14/06/1944

- Fiscal Code : BHRLRD44H14Z133I

 

Ex-Postions

Director

 

Marty

Emil

 

Born in Einsiedeen

( )

on 21/11/1923

- Fiscal Code : MRTMLE23S21Z133W

 

Ex-Postions

Director

 

Lucca

Angelo

 

Born in Romanshorn

( )

on 14/02/1944

- Fiscal Code : LCCNGL44B14Z133E

 

Ex-Postions

Director

 

Valoppi

Roberto

 

Born in Sedegliano

(UD)

on 25/10/1945

- Fiscal Code : VLPRRT45R25I562H

 

Residence:

Garibaldi

, 20

- 13015

Guardabosone

(VC)

- IT -

 

Ex-Postions

Director

Procurator

 

Tizzoni

Ezio

 

Born in Grignasco

(NO)

on 28/05/1946

- Fiscal Code : TZZZEI46E28E177V

 

Residence:

Partigiani

, 42

- 13011

Borgosesia

(VC)

- IT -

 

Ex-Postions

Permanent Auditor

 

Sizzi

Claudio

 

Born in Bergamo

(BG)

on 25/01/1960

- Fiscal Code : SZZCLD60A25A794F

 

Residence:

Piave

, 21

- 20129

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Comoli

Roberto

 

Born in Valduggia

(VC)

on 14/08/1933

- Fiscal Code : CMLRRT33M14L566S

 

Residence:

Marconi

, 9

- 13011

Borgosesia

(VC)

- IT -

 

Ex-Postions

Temporary Auditor

Chairman of the Board of Aud.

 

Rieter Holding Ag

 

- Fiscal Code : 97095480154

 

Ex-Postions

Partner

 

Buzzi

Giuseppe

 

Born in Vercelli

(VC)

on 11/11/1961

- Fiscal Code : BZZGPP61S11L750F

 

Residence:

Castello

, 9

- 13030

Collobiano

(VC)

- IT -

 

Ex-Postions

Permanent Auditor

 

Stella

Rodolfo

 

Born in Milano

(MI)

on 28/10/1944

- Fiscal Code : STLRLF44R28F205W

 

Residence:

Piave

, 21

- 20129

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Ricaldone

Massimo

 

Born in QUARONA

(VC)

on 17/08/1924

- Fiscal Code : RCLMSM24M17H108R

 

Residence:

ROLANDI

, 12

- 13017

Quarona

(VC)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Robbi

Gian Pietro

 

Born in Nogara

(VR)

on 03/10/1946

- Fiscal Code : RBBGPT46R03F918J

 

Residence:

Maria Giudice

, 6

- 13011

Borgosesia

(VC)

- IT -

 

Ex-Postions

Temporary Auditor

 

Protests

 

Protests checking on the subject firm has given a negative result.

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

Legal Procedures

 

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

 

Financial and Economical Analysis

 

Subject is active since 1956

The analysis is based on the latest 3 balance sheets.

During the last years, it achieved profits (r.o.e. 8,23% on 2014) with a stable trend in the turnover.

The operating result in 2014 was positive (6,67%) falling within the field's average.

The amount of the operating result for the year 2014 is of Eur. 986.065 , on more or less the same values as in the year before.

A gross operating margine for a value of Eur. 1.472.961 was reached. , stable if compared to the year before.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,34) lower than in 2013.

It's shareholders funds amount to Eur. 4.938.510 , unchanged if compared to 2013.

During the last financial year total debts volume reached Eur. 9.079.380 (Eur. 5.202.632 were m/l term ones) with no important change.

Financial debts exposure is under control while the recourse to commercial credit is rather frequent but lined up with the field's average.

It shows a good range of liquidity.

Trade credits average terms are 63,87 days. , shorter than the sector's average.

During financial year 2014 the cash flow amounted to Eur. 893.126

During 2014 financial year labour costs amounted to Eur. 3.864.324, with a 38,7% incidence on production costs. , with a 36,55% incidence on turnover.

Financial charges have a high incidence (-2,34%) on turnover figures.


Financial Data

 

Complete balance-sheet for the year

al 30/06/2014

(in Eur

x 1)

 

Item Type

Value

Sales

10.572.871

Profit (Loss) for the period

406.230

 

Complete balance-sheet for the year

al 30/06/2013

(in Eur

x 1)

 

Item Type

Value

Sales

10.892.844

Profit (Loss) for the period

551.722

 

Complete balance-sheet for the year

al 30/06/2012

(in Eur

x 1)

 

Item Type

Value

Sales

13.694.684

Profit (Loss) for the period

1.091.656

 

Complete balance-sheet for the year

al 30/06/2011

(in Eur

x 1)

 

Item Type

Value

Sales

12.453.458

Profit (Loss) for the period

1.342.480

 

Complete balance-sheet for the year

al 30/06/2010

(in Eur

x 1)

 

Item Type

Value

Sales

6.678.030

Profit (Loss) for the period

-402.582

 

Balance Sheets

 

From our constant monitoring of the relevant Public Administration offices, no more recent balance sheets result to have been filed.

 

- Balance Sheet as at 30/06/2014 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 30/06/2013 - 12 Mesi - Currency: - Amounts x 1

 

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

 

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

71.192

177.251

287.511

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

2.000

3.000

4.000

. Total Intangible Fixed Assets

73.192

180.251

291.511

. TANGIBLE FIXED ASSETS

. . Real estate

5.349.898

5.481.030

5.408.492

. . Plant and machinery

483.910

508.244

667.515

. . Industrial and commercial equipment

75.824

67.667

75.873

. . Other assets

60.779

66.731

90.795

. . Assets under construction and advances

17.720

25.000

82.679

. Total Tangible fixed assets

5.988.131

6.148.672

6.325.354

. FINANCIAL FIXED ASSETS

. . Equity investments

7.204

3.704

3.704

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

7.204

3.704

3.704

. . Financial receivables

1.900

30.766

1.900

. . . . Within 12 months

1.900

30.766

1.900

. . . . 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

1.900

30.766

1.900

. . . . Within 12 months

1.900

30.766

1.900

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

9.104

34.470

5.604

Total fixed assets

6.070.427

6.363.393

6.622.469

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.024.203

2.091.715

2.546.166

. . Work in progress and semimanufactured

250.842

334.326

328.566

. . Work in progress on order

. . Finished goods

1.953.728

1.869.580

1.345.465

. . Advance payments

. Total Inventories

4.228.773

4.295.621

4.220.197

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

2.227.282

2.254.470

1.781.784

. . Beyond 12 months

. . Trade receivables

1.875.813

1.916.471

1.508.653

. . . . Within 12 months

1.875.813

1.916.471

1.508.653

. . . . 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

237.591

193.642

151.929

. . . . Within 12 months

237.591

193.642

151.929

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

113.878

144.357

121.202

. . . . Within 12 months

113.878

144.357

121.202

. . . . Beyond 12 months

. Total Credits not held as fixed assets

2.227.282

2.254.470

1.781.784

. 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

2.174.791

479.875

1.177.254

. . Checks

. . Banknotes and coins

1.191

1.900

3.233

. Total Liquid funds

2.175.982

481.775

1.180.487

Total current assets

8.632.037

7.031.866

7.182.468

ADJUSTMENT ACCOUNTS

. Discount on loans

73.828

79.156

58.879

. Other adjustment accounts

Total adjustments accounts

73.828

79.156

58.879

TOTAL ASSETS

14.776.292

13.474.415

13.863.816

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

50.000

50.000

50.000

. Additional paid-in capital

. Revaluation reserves

2.758.229

2.758.229

2.758.229

. Legal reserve

10.000

10.000

10.000

. Reserve for Own shares

. Statute reserves

. Other reserves

-1

1

2

. Accumulated Profits (Losses)

1.714.052

1.394.628

572.973

. Profit( loss) of the year

406.230

551.722

1.091.656

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

4.938.510

4.764.580

4.482.860

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

20.221

39.930

84.299

. . Other funds

Total Reserves for Risks and Charges

20.221

39.930

84.299

Employee termination indemnities

689.233

691.366

732.771

ACCOUNTS PAYABLE

. . . . Within 12 months

3.876.748

4.440.875

4.128.598

. . . . Beyond 12 months

5.202.632

3.498.358

4.403.358

. . 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

6.048.736

4.717.276

5.344.660

. . . . Within 12 months

846.104

1.218.918

941.302

. . . . Beyond 12 months

5.202.632

3.498.358

4.403.358

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

115.238

196.122

129.055

. . . . Within 12 months

115.238

196.122

129.055

. . . . Beyond 12 months

. . Trade payables

1.796.467

1.781.340

1.777.456

. . . . Within 12 months

1.796.467

1.781.340

1.777.456

. . . . 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

166.918

246.459

533.690

. . . . Within 12 months

166.918

246.459

533.690

. . . . Beyond 12 months

. . Due to social security and welfare inst.

230.349

209.798

158.896

. . . . Within 12 months

230.349

209.798

158.896

. . . . Beyond 12 months

. . Other payables

721.672

788.238

588.199

. . . . Within 12 months

721.672

788.238

588.199

. . . . Beyond 12 months

Total accounts payable

9.079.380

7.939.233

8.531.956

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

48.948

39.306

31.930

Total adjustment accounts

48.948

39.306

31.930

TOTAL LIABILITIES

14.776.292

13.474.415

13.863.816

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

768.287

781.825

1.017.697

Risk accounts

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

10.572.871

10.892.844

13.694.684

. Changes in work in progress

665

529.875

205.888

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

397.696

410.326

546.641

. . Contributions for operating expenses

9.862

7.727

26.710

. . Different income and revenues

387.834

402.599

519.931

Total value of production

10.971.232

11.833.045

14.447.213

PRODUCTION COSTS

. Raw material,other materials and consum.

3.029.153

3.280.499

5.125.822

. Services received

. Leases and rentals

2.287.409

2.172.475

3.001.827

. Payroll and related costs

3.864.324

3.907.693

4.259.168

. . Wages and salaries

2.917.083

2.945.423

3.271.373

. . Social security contributions

936.834

948.156

961.020

. . Employee termination indemnities

10.407

14.114

26.775

. . Pension and similar

. . Other costs

. Amortization and depreciation

486.896

594.414

587.976

. . Amortization of intangible fixed assets

116.060

114.260

113.660

. . Amortization of tangible fixed assets

362.236

470.854

466.816

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

8.600

9.300

7.500

. Changes in raw materials

67.512

454.451

-863.498

. Provisions to risk reserves

. Other provisions

. Other operating costs

249.873

224.849

381.337

Total production costs

9.985.167

10.634.381

12.492.632

Diff. between value and cost of product.

986.065

1.198.664

1.954.581

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

4.372

5.978

2.746

. . 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

4.372

5.978

2.746

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

4.372

5.978

2.746

. Interest and other financial expense

-251.681

-245.367

-199.436

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

251.681

245.367

199.436

Total financial income and expense

-247.309

-239.389

-196.690

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

. . Gains on disposals

. . Other extraordinary income

. Extraordinary expense

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

Total extraordinary income and expense

Results before income taxes

738.756

959.275

1.757.891

. Taxes on current income

332.526

407.553

666.235

. . current taxes

332.526

407.553

666.235

. . differed taxes(anticip.)

. Net income for the period

406.230

551.722

1.091.656

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

406.230

551.722

1.091.656

 

RATIOS

Value Type

as at 30/06/2014

as at 30/06/2013

as at 30/06/2012

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,41

0,47

0,48

0,24

Elasticity Ratio

Units

0,58

0,52

0,52

0,73

Availability of stock

Units

0,29

0,32

0,30

0,13

Total Liquidity Ratio

Units

0,30

0,20

0,21

0,54

Quick Ratio

Units

0,15

0,04

0,09

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,34

0,83

0,66

3,02

Self Financing Ratio

Units

0,33

0,35

0,32

0,19

Capital protection Ratio

Units

0,91

0,87

0,75

0,67

Liabilities consolidation quotient

Units

1,52

0,94

1,24

0,21

Financing

Units

1,84

1,67

1,90

3,82

Permanent Indebtedness Ratio

Units

0,73

0,66

0,69

0,37

M/L term Debts Ratio

Units

0,40

0,31

0,37

0,12

Net Financial Indebtedness Ratio

Units

0,78

0,89

0,93

0,54

CORRELATION

Fixed assets ratio

Units

1,78

1,41

1,45

1,36

Current ratio

Units

2,23

1,58

1,74

1,15

Acid Test Ratio-Liquidity Ratio

Units

1,14

0,62

0,72

0,90

Structure's primary quotient

Units

0,81

0,75

0,68

0,80

Treasury's primary quotient

Units

0,56

0,11

0,29

0,05

Rate of indebtedness ( Leverage )

%

299,21

282,80

309,26

522,79

Current Capital ( net )

Value

4.755.289

2.590.991

3.053.870

137.035

RETURN

Return on Sales

%

8,45

10,52

12,26

4,19

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

%

8,23

11,58

24,35

6,82

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

%

14,96

20,13

39,21

21,82

Return on Investment ( R.O.I. )

%

6,67

8,90

14,10

5,32

Return/ Sales

%

9,33

11,00

14,27

4,80

Extra Management revenues/charges incid.

%

41,20

46,03

55,85

24,34

Cash Flow

Value

893.126

1.146.136

1.679.632

122.584

Operating Profit

Value

986.065

1.198.664

1.954.581

134.039

Gross Operating Margin

Value

1.472.961

1.793.078

2.542.557

232.049

MANAGEMENT

Credits to clients average term

Days

63,87

63,34

39,66

113,47

Debts to suppliers average term

Days

121,64

117,60

78,73

128,87

Average stock waiting period

Days

143,99

141,97

110,94

41,22

Rate of capital employed return ( Turnover )

Units

0,72

0,81

0,99

1,15

Rate of stock return

Units

2,50

2,54

3,25

8,63

Labour cost incidence

%

36,55

35,87

31,10

23,26

Net financial revenues/ charges incidence

%

-2,34

-2,20

-1,44

-1,36

Labour cost on purchasing expenses

%

38,70

36,75

34,09

23,52

Short-term financing charges

%

2,77

3,09

2,34

2,74

Capital on hand

%

139,76

123,70

101,24

87,13

Sales pro employee

Value

88.107

89.285

102.967

150.278

Labour cost pro employee

Value

32.202

32.030

32.023

33.017

 

 

Market / Territory Data

 

Population living in the province

:

177.280

Population living in the region

:

4.330.172

Number of families in the region

:

1.889.207

 

Monthly family expenses 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 3.083 significant companies.

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

The average duration of suppliers debts is about 129 dd.

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

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

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

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

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

 

Statistical Detrimental Data

 

Statistically 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 847.

The insolvency index for the region is 0,63, , while for the province it is 0,48.

Total Bankrupt companies in the province : 573.

Total Bankrupt companies in the region : 14.165.

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.97

UK Pound

1

Rs.94.97

Euro

1

Rs.74.43

 

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.