MIRA INFORM REPORT

 

 

Report No. :

302160

Report Date :

10.01.2015

 

IDENTIFICATION DETAILS

 

Name :

IND.I.A. S.P.A.

 

 

Registered Office :

Via Vicenza, 8/12, 36034 – Malo (VI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

26.12.1971

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of products iron, copper and other metals

 

 

No. of Employee :

from 111 to 130

 

 

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

 

Ind.i.a. S.p.a.

 

Via

Vicenza,

8/12

 

36034

- Malo

(VI)

-IT-

 

Summary

 

Fiscal Code

:

00189160245

Legal Form

:

Joint stock company

start of Activities

:

26/12/1971

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

from 111 to 130

 

 

Activity

 

Manufacture of products iron, copper and other metals

 

Legal Data

 

Legal Form : Joint stock company

Register of Handcraft firms : 28954

 

Register of Handcraft firms : 28954 of Vicenza

 

Fiscal Code : 00189160245

 

Foreign Trade Reg. no. : VI016951 since 19/12/1991

 

Foreign Trade Reg. no. : 16951 of Vicenza since 19/12/1991

 

Foreign Trade Reg. no. : 016951 of Vicenza since 19/12/1991

 

Chamber of Commerce no. : 126410 of Trieste

 

Chamber of Commerce no. : 265430 of Udine

 

Chamber of Commerce no. : 114204 of Vicenza since 10/12/1971

 

Firms' Register : VI116-5623 of Vicenza since 19/02/1996

 

V.A.T. Code : 00189160245

 

Tribunal Co. Register : 5623 of

 

Foundation date

: 26/11/1971

Establishment date

: 26/11/1971

Start of Activities

: 26/12/1971

Legal duration

: 31/12/2030

Nominal Capital

: 4.000.000

Subscribed Capital

: 4.000.000

Paid up Capital

: 4.000.000

 

Members

 

 

Gonzato

Bruno

 

Born in Marano Vicentino

(VI)

on 21/09/1947

- Fiscal Code : GNZBRN47P21E912V

 

Residence:

San Nicolo'

, 3

- 36015

Schio

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

14/07/2014

Director

14/07/2014

Managing Director

14/07/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Gonzato

Francesca

 

Born in Brescia

(BS)

on 28/08/1973

- Fiscal Code : GNZFNC73M68B157I

 

Residence:

San Nicolo'

, 3

- 36015

Schio

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

04/10/2011

 

No Prejudicial events are reported

 

No Protests registered

 

Buccio

Stefania

 

Born in Brescia

(BS)

on 25/06/1949

- Fiscal Code : BCCSFN49H65B157Y

 

Residence:

San Nicolo'

, 3

- 36015

Schio

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

14/07/2014

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Pontini

Attilio Elia

 

Born in Schio

(VI)

on 09/05/1953

- Fiscal Code : PNTTLL53E09I531E

 

Residence:

Dei Boldu'

, 3

- 36015

Schio

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Responsible technician

14/11/2002

 

Marchioro

Piersilvio

 

Born in Monte di Malo

(VI)

on 08/09/1966

- Fiscal Code : MRCPSL66P08F486C

 

Residence:

E. Casara

, 14

- 36030

Monte di Malo

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Responsible technician

28/02/2003



Companies connected to members *

 

*checking’s have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

Gonzato

Bruno

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Concredit Veneto

Vicenza (VI) - IT -

01254960246

Board Chairman

Withdrawn

Ceased

Fidapi - Consorzio

Vicenza (VI) - IT -

95006610240

Board Chairman

Withdrawn

Ceased

Arteferro Sud S.r.l.

Monteforte Irpino (AV) - IT -

07071070630

Sole Director

Withdrawn

Registered

Consorzio Zona Produttiva Malo Sud S.r.l.

Marano Vicentino (VI) - IT -

02626110247

Director

Active

Registered

Nuova Co.ge.me. S.r.l.

Casalmaggiore (CR) - IT -

02866550243

Sole Director

Withdrawn

Registered

SUMMA DI GONZATO BRUNO E CHIUMENTO GIACINTO S.N.C.

Schio (VI) - IT -

00837720242

Partner

Withdrawn

Registered

Le Forge Societa' Agricola S.r.l.

Montecchio Precalcino (VI) - IT -

03110740242

Sole Director

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

Gonzato Bruno

Schio - IT -

GNZBRN47P21E912V

2.400.000 .Eur

60,00

Buccio Stefania

Schio - IT -

BCCSFN49H65B157Y

1.600.000 .Eur

40,00

 

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

Apicaf S.p.a.

Varese - IT -

02522640123

1 .Eur

Active

Arteferro Sud S.r.l.

Monteforte Irpino - IT -

07071070630

84.150 .Eur

85,00

Active

Consorzio Zona Produttiva Malo Sud S.r.l .

Marano Vicentino - IT -

02626110247

3.843 .Eur

36,96

Active

Nuova Co.ge.me. S.r.l.

Casalmaggiore - IT -

02866550243

95.000 .Eur

95,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 28/06/1989

 

Vicenza

, 8/12

- 36034

- Malo

(VI)

- IT -

 

PHONE

: 0445580580

 

FAX

: 0445580874

 

-

Branch

(Warehouse)

since 27/03/1996

 

Gamba

, 5

- 36030

- Monte di Malo

(VI)

- IT -

 

PHONE

: 0445580580

 

FAX

: 0445602028

 

-

Branch

(Operating branch)

since 21/12/2007

 

Avtoparkovaya

, 5

- 02121

- Kiev

- IT -

 

-

Branch

(Production engineering department)

since 07/12/2006

 

Padriciano

, 99

- 34100

- Trieste

(TS)

- IT -

 

-

Branch

(office)

since 25/09/2006

 

Nazionale

, 46/11

- 33010

- Tavagnacco

(UD)

- IT -

 

Employees

: 115

 

Assistants

: 1

 

Fittings and Equipment for a value of 1.890.000

Eur

 

Stocks for a value of 15.950.000

Eur

 

Trade organization: direct or by agents.

The company sells in Italy and abroad.

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- distributors

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- importers

 

- its own agents

 

- its own foreign branches

 

- direct orders from foreign companies

 

- joint-ventures with foreign companies

 

Import comes generally from the following nations:

- Poland

 

- Italy

 

- France

 

- Ireland

 

- Austria

 

- Belgium

 

- Greece

 

- Hungary

 

- Bulgaria

 

Export is mainly towards:

- Poland

 

- Italy

 

- France

 

- Ireland

 

- Austria

 

- Belgium

 

- Greece

 

- Hungary

 

- Bulgaria

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Limited liability company

28/06/1989

Limited liability company

Joint stock company

22/10/1996

 

EX-MEMBERS / EX-POSITIONS:

 

Gonzato

Bruno

 

Born in Marano Vicentino

(VI)

on 21/09/1947

- Fiscal Code : GNZBRN47P21E912V

 

Residence:

San Nicolo'

, 3

- 36015

Schio

(VI)

- IT -

 

Ex-Postions

Sole Director

Chairman

Managing Director

Managing Director

 

Ceriali

Angelo

 

Born in Brescia

(BS)

on 11/07/1938

- Fiscal Code : CRLNGL38L11B157E

 

Residence:

San Vincenzo

, 14

- 36035

Marano Vicentino

(VI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Sartori

Claudio

 

Born in Thiene

(VI)

on 14/08/1959

- Fiscal Code : SRTCLD59M14L157F

 

Residence:

Giuseppe Garibaldi

, 100

- 23891

Barzano'

(LC)

- IT -

 

Ex-Postions

Temporary Auditor

 

Gonzato

Francesca

 

Born in Brescia

(BS)

on 28/08/1973

- Fiscal Code : GNZFNC73M68B157I

 

Residence:

San Nicolo'

, 3

- 36015

Schio

(VI)

- IT -

 

Ex-Postions

Director

 

Buccio

Stefania

 

Born in Brescia

(BS)

on 25/06/1949

- Fiscal Code : BCCSFN49H65B157Y

 

Residence:

San Nicolo'

, 3

- 36015

Schio

(VI)

- IT -

 

Ex-Postions

Partner

 

Marchioro

Luigi

 

Born in Monte Di Malo

(VI)

on 26/04/1945

- Fiscal Code : MRCLGU45D26F486F

 

Residence:

E. Casara

, 12

- 36030

Monte di Malo

(VI)

- IT -

 

Ex-Postions

Responsible technician

 

Gonzato

Matteo

 

Born in Brescia

(BS)

on 04/12/1976

- Fiscal Code : GNZMTT76T04B157J

 

Residence:

S. Nicolo'

, 3

- 36015

Schio

(VI)

- IT -

 

Ex-Postions

Director



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 1971

The economic-financial analysis has been made on the base of the b/s of the latests three years.

During the last years, it recorded positive net results (r.o.e. 1,15% in 2013) with a stable trend in the turnover.

The operating result was positive in the last financial year (1,39%) falling within the field's average.

An operating result of Eur. 1.010.319 has been registered. with no increase in relation to the financial year 2012.

A gross operating margine for a value of Eur. 1.873.895 was reached. ,with no change if compared to the year before.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,75) increasing compared to last year (0,7)

The equity capital is equal to Eur. 32.155.069 on the same levels as the year before.

During the last financial year debts totalled Eur. 36.791.321 (Eur. 12.200.818 of which were m/l term debts) , with no sensible variation.

The company does not exceed in bank borrowings; the recourse to suppliers' credit is also limited which is also lower than the sector average.

Payments are supported by good current assets.

Trade credits average terms are 49,39 days. , lower than the sector's average.

Eur. 1.232.224 is the value of cash flow during the year 2013

During 2013 financial year labour costs amounted to Eur. 5.159.577, with a 13,33% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 13,84%.

The financial management has a limited economic impact, equal to -0,62% on the sales.


Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

37.292.272

Profit (Loss) for the period

368.648

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

38.600.488

Profit (Loss) for the period

406.589

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

39.948.189

Profit (Loss) for the period

194.197

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

35.884.562

Profit (Loss) for the period

281.857



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

51.353

8.193

14.217

. . Concessions,licenses,trademarks,etc.

72.411

37.523

40.985

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

133.871

126.249

132.509

. Total Intangible Fixed Assets

257.635

171.965

187.711

. TANGIBLE FIXED ASSETS

. . Real estate

10.714.250

10.903.144

10.967.434

. . Plant and machinery

1.850.820

2.267.731

1.538.444

. . Industrial and commercial equipment

38.771

61.908

92.427

. . Other assets

386.693

435.454

499.581

. . Assets under construction and advances

467.381

306.147

225.462

. Total Tangible fixed assets

13.457.915

13.974.384

13.323.348

. FINANCIAL FIXED ASSETS

. . Equity investments

20.439.526

15.290.381

14.314.323

. . . Equity invest. in subsidiary companies

20.068.785

15.105.307

14.129.249

. . . Equity invest. in associated companies

365.912

180.245

180.245

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

4.829

4.829

4.829

. . Financial receivables

2.666.425

2.519.025

1.965.457

. . . . Within 12 months

1.920.787

2.519.025

1.965.457

. . . . Beyond 12 months

745.638

. . . Receivab due from subsidiaries

1.920.787

1.792.120

1.537.582

. . . . Within 12 months

1.920.787

1.792.120

1.537.582

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

745.638

410.375

427.875

. . . . Within 12 months

410.375

427.875

. . . . Beyond 12 months

745.638

. . . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from third parties

316.530

. . . . Within 12 months

316.530

. . . . Beyond 12 months

. . Other securities

795.819

770.124

712.408

. . Own shares

. . . Total nominal value

. Total financial fixed assets

23.901.770

18.579.530

16.992.188

Total fixed assets

37.617.320

32.725.879

30.503.247

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.328.635

1.175.419

1.317.376

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

14.618.764

13.646.415

14.512.611

. . Advance payments

5.014

. Total Inventories

15.947.399

14.821.834

15.835.001

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

16.900.021

17.267.103

17.926.171

. . Beyond 12 months

418.251

750.462

454.762

. . Trade receivables

5.116.547

4.808.517

5.474.249

. . . . Within 12 months

5.116.547

4.808.517

5.474.249

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

10.301.802

11.545.935

11.827.491

. . . . Within 12 months

10.301.802

11.545.935

11.827.491

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

606.761

672.333

371.492

. . . . Within 12 months

606.761

337.070

36.229

. . . . Beyond 12 months

335.263

335.263

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

336.034

311.437

82.625

. . . . Within 12 months

42.929

18.332

82.625

. . . . Beyond 12 months

293.105

293.105

. . Receivables for anticipated taxes

165.491

54.442

. . . . Within 12 months

165.491

54.442

. . . . Beyond 12 months

. . Receivables due from third parties

791.637

624.901

625.076

. . . . Within 12 months

666.491

502.807

505.577

. . . . Beyond 12 months

125.146

122.094

119.499

. Total Credits not held as fixed assets

17.318.272

18.017.565

18.380.933

. FINANCIAL ASSETS

. . Equity invest. in subsidiary comp.

. . Equity invest. in associated companies

. . Equity invest. in holding companies

. . Other equity investments

100.000

. . Own shares

. . . Total nominale value

. . Other securities

814.526

. Total Financial Assets

914.526

. LIQUID FUNDS

. . Bank and post office deposits

487.569

487.213

237.977

. . Checks

. . Banknotes and coins

5.209

5.593

7.169

. Total Liquid funds

492.778

492.806

245.146

Total current assets

34.672.975

33.332.205

34.461.080

ADJUSTMENT ACCOUNTS

. Discount on loans

422.459

. Other adjustment accounts

345.862

403.680

Total adjustments accounts

422.459

345.862

403.680

TOTAL ASSETS

72.712.754

66.403.946

65.368.007

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

4.000.000

4.000.000

4.000.000

. Additional paid-in capital

. Revaluation reserves

3.636.985

3.636.985

3.636.985

. Legal reserve

800.000

800.000

800.000

. Reserve for Own shares

. Statute reserves

. Other reserves

23.349.436

22.942.847

22.748.654

. Accumulated Profits (Losses)

. Profit( loss) of the year

368.648

406.589

194.197

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

32.155.069

31.786.421

31.379.836

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

925.032

920.271

853.367

. . Taxation fund, also differed

1.664.743

1.664.743

1.683.948

. . Other funds

Total Reserves for Risks and Charges

2.589.775

2.585.014

2.537.315

Employee termination indemnities

1.071.410

1.082.722

1.119.496

ACCOUNTS PAYABLE

. . . . Within 12 months

24.590.503

22.622.291

20.550.070

. . . . Beyond 12 months

12.200.818

8.273.790

9.729.546

. . 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

27.841.290

20.705.424

20.857.106

. . . . Within 12 months

15.640.472

12.431.634

11.127.560

. . . . Beyond 12 months

12.200.818

8.273.790

9.729.546

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

363.114

390.154

348.100

. . . . Within 12 months

363.114

390.154

348.100

. . . . Beyond 12 months

. . Trade payables

5.897.338

6.316.033

6.320.382

. . . . Within 12 months

5.897.338

6.316.033

6.320.382

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

1.793.193

2.435.657

1.663.492

. . . . Within 12 months

1.793.193

2.435.657

1.663.492

. . . . Beyond 12 months

. . Due to associated companies

3.508

. . . . Within 12 months

3.508

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

266.970

271.310

331.438

. . . . Within 12 months

266.970

271.310

331.438

. . . . Beyond 12 months

. . Due to social security and welfare inst.

227.654

239.521

277.116

. . . . Within 12 months

227.654

239.521

277.116

. . . . Beyond 12 months

. . Other payables

398.254

537.982

481.982

. . . . Within 12 months

398.254

537.982

481.982

. . . . Beyond 12 months

Total accounts payable

36.791.321

30.896.081

30.279.616

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

105.179

53.708

51.744

Total adjustment accounts

105.179

53.708

51.744

TOTAL LIABILITIES

72.712.754

66.403.946

65.368.007

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

8.894.377

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

37.292.272

38.600.488

39.948.189

. Changes in work in progress

972.349

-866.196

1.630.340

. Changes in semi-manufact. products

. Capitalization of internal work

232.784

311.226

224.588

. Other income and revenues

1.216.474

1.222.031

956.928

. . Contributions for operating expenses

. . Different income and revenues

1.216.474

1.222.031

956.928

Total value of production

39.713.879

39.267.549

42.760.045

PRODUCTION COSTS

. Raw material,other materials and consum.

27.088.082

25.820.906

29.258.875

. Services received

5.491.279

5.694.233

. Leases and rentals

5.534.503

303.911

311.027

. Payroll and related costs

5.159.577

5.330.062

5.341.964

. . Wages and salaries

3.655.284

3.766.915

3.761.629

. . Social security contributions

1.227.401

1.265.764

1.279.381

. . Employee termination indemnities

276.892

297.383

300.954

. . Pension and similar

. . Other costs

. Amortization and depreciation

863.576

966.102

959.611

. . Amortization of intangible fixed assets

80.928

53.717

47.029

. . Amortization of tangible fixed assets

766.010

840.412

842.334

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

16.638

71.973

70.248

. Changes in raw materials

-153.216

141.957

98.198

. Provisions to risk reserves

. Other provisions

66.000

66.000

. Other operating costs

211.038

207.742

181.216

Total production costs

38.703.560

38.327.959

41.911.124

Diff. between value and cost of product.

1.010.319

939.590

848.921

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

832.490

313.817

229.684

. . In subsidiary companies

832.490

. . In associated companies

. . In other companies

. Other financial income

63.261

19.685

38.815

. . Financ.income from receivables

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

. . Financ.income from secur. t.f.assets

25.694

11.717

27.910

. . Financ.income from secur. cur.assets

24.257

. . Financ.income other than the above

13.310

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

13.310

. Interest and other financial expense

-1.126.098

-857.328

-556.180

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

1.126.098

Total financial income and expense

-230.347

-523.826

-287.681

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

29.978

304.600

79.641

. . Gains on disposals

. . Other extraordinary income

29.978

304.600

79.641

. Extraordinary expense

-213.314

-45.251

-48.981

. . Losses on disposals

-176.745

. . Taxes relating to prior years

. . Other extraordinary expense

-36.569

-45.251

-48.981

Total extraordinary income and expense

-183.336

259.349

30.660

Results before income taxes

596.636

675.113

591.900

. Taxes on current income

227.988

268.524

397.703

. . current taxes

339.037

335.139

380.900

. . differed taxes(anticip.)

-111.049

-66.615

16.803

. Net income for the period

368.648

406.589

194.197

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

368.648

406.589

194.197

 

 

Ratios

 

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

0,52

0,49

0,47

0,28

Elasticity Ratio

Units

0,48

0,50

0,53

0,69

Availability of stock

Units

0,22

0,22

0,24

0,18

Total Liquidity Ratio

Units

0,26

0,28

0,28

0,47

Quick Ratio

Units

0,02

0,01

0,00

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,75

0,70

0,65

2,32

Self Financing Ratio

Units

0,44

0,48

0,48

0,23

Capital protection Ratio

Units

0,86

0,86

0,87

0,74

Liabilities consolidation quotient

Units

0,54

0,41

0,53

0,24

Financing

Units

1,14

0,97

0,96

2,86

Permanent Indebtedness Ratio

Units

0,62

0,62

0,65

0,42

M/L term Debts Ratio

Units

0,18

0,14

0,17

0,13

Net Financial Indebtedness Ratio

Units

0,85

0,64

0,66

0,91

CORRELATION

Fixed assets ratio

Units

1,21

1,26

1,38

1,37

Current ratio

Units

1,41

1,47

1,68

1,21

Acid Test Ratio-Liquidity Ratio

Units

0,76

0,82

0,91

0,84

Structure's primary quotient

Units

0,85

0,97

1,03

0,86

Treasury's primary quotient

Units

0,06

0,02

0,01

0,04

Rate of indebtedness ( Leverage )

%

226,13

208,91

208,31

422,49

Current Capital ( net )

Value

10.082.472

10.709.914

13.911.010

281.462

RETURN

Return on Sales

%

3,30

3,56

2,89

3,68

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

%

1,15

1,28

0,62

3,84

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

%

1,86

2,12

1,89

12,87

Return on Investment ( R.O.I. )

%

1,39

1,41

1,30

4,59

Return/ Sales

%

2,71

2,43

2,13

4,38

Extra Management revenues/charges incid.

%

36,49

43,27

22,88

22,35

Cash Flow

Value

1.232.224

1.372.691

1.153.808

131.799

Operating Profit

Value

1.010.319

939.590

848.921

134.410

Gross Operating Margin

Value

1.873.895

1.971.692

1.874.532

257.621

MANAGEMENT

Credits to clients average term

Days

49,39

44,85

49,33

106,38

Debts to suppliers average term

Days

84,91

99,65

81,50

123,44

Average stock waiting period

Days

153,95

138,23

142,70

62,20

Rate of capital employed return ( Turnover )

Units

0,51

0,58

0,61

1,07

Rate of stock return

Units

2,34

2,60

2,52

5,77

Labour cost incidence

%

13,84

13,81

13,37

17,51

Net financial revenues/ charges incidence

%

-0,62

-1,36

-0,72

-1,55

Labour cost on purchasing expenses

%

13,33

13,91

12,75

17,84

Short-term financing charges

%

3,06

2,77

1,84

3,12

Capital on hand

%

194,98

172,03

163,63

93,68

Sales pro employee

Value

231.629

327.122

327.444

193.450

Labour cost pro employee

Value

32.047

45.170

43.786

33.229

 

 

Market / Territory Data

 

Population living in the province

:

831.356

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127

 

Sector Data

 

The values are calculated on a base of 1.399 significant companies.

 

The companies cash their credits on an average of 106 dd.

The average duration of suppliers debts is about 123 dd.

The sector's profitability is on an average of 3,68%.

The labour cost affects the turnover in the measure of 17,51%.

Goods are held in stock in a range of 62 dd.

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

The employees costs represent the 17,84% of the production costs.

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 13.782 protested subjects are found; in the province they count to 2.234.

The insolvency index for the region is 0,30, , while for the province it is 0,27.

Total Bankrupt companies in the province : 2.546.

Total Bankrupt companies in the region : 16.714.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.39

UK Pound

1

Rs.94.16

Euro

1

Rs.73.61

 

INFORMATION DETAILS

 

Analysis Done by :

KRN

 

 

Report Prepared by :

DPT

 

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.