MIRA INFORM REPORT

 

 

Report No. :

334984

Report Date :

30.07.2015

 

IDENTIFICATION DETAILS

 

Name :

METCO S.P.A.

 

 

Registered Office :

Via Bernardino Telesio,  2,

20145 – Milano (MI)       

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

12.03.2001

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Engaged as Wholesaler of metalliferous minerals, Ferrous Metals and Semi-Finished Products

 

[NOTE: We tried to confirm / obtain the detailed activity but the same is not available from any sources.]

 

 

No of Employees :

04

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

Payment Behaviour :

Slow but Correct

Litigation :

Clear 

 

 

NOTES :

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

 

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

Italy

A1

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 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 132% of GDP in 2014, 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 tax evasion. In 2014 economic growth and labor market conditions continued to deteriorate, with overall unemployment rising to 12.2% and youth unemployment around 40%. Italy's GDP is now nearly 10% below its 2007 pre-crisis level.

 

Source : CIA

 

Company name & address

 

Metco S.p.a.

 

 

Via Bernardino Telesio,  2

 

20145 - Milano (MI) -IT-

 

 

Summary

 

Fiscal Code

:

01207670991

Legal Form

:

Joint stock company

start of Activities

:

10/04/2001

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

04

 

 

Activity

 

Engaged as Wholesaler of metalliferous minerals, Ferrous Metals and Semi-Finished Products



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01207670991

 

Foreign Trade Reg. no. : 030799 of Genova since 13/01/2010

 

Chamber of Commerce no. : 242318 of Alessandria

 

Chamber of Commerce no. : 392004 of Genova

 

Chamber of Commerce no. : 434328 of Genova

 

Chamber of Commerce no. : 1791878 of Milano since 03/01/2006

 

Firms' Register : MI-2006-1708 of Milano since 03/01/2006

 

Establishment date

: 12/03/2001

Start of Activities

: 10/04/2001

Legal duration

: 31/12/2050

Nominal Capital

: 600.000

 

Subscribed Capital

: 600.000

 

Paid up Capital

: 600.000

 


Members

 

Bagliano

Lorenzo

 

 

Born in Genova

(GE)

on 01/09/1967

- Fiscal Code : BGLLNZ67P01D969M

 

 

Residence:

 

Albaro

, 9/2

- 16145

Genova

(GE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

28/04/2012

 

 

Director

28/04/2012

 

 

 

Prejudicial Events found with cancellations*

 

Legal Mortgage - 14/09/2007. - 9.728 Euro. Event writing-off

  EQUITALIA POLIS S. P. A.

 

No Protests registered

 

Solari

Luca

 

 

Born in Genova

(GE)

on 24/02/1966

- Fiscal Code : SLRLCU66B24D969U

 

 

Residence:

 

Del Chiapparo

, 2C UNI

- 16100

Genova

(GE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/04/2012

 

 



Resca

Stefano

 

 

Born in Savona

(SV)

on 22/06/1975

- Fiscal Code : RSCSFN75H22I480R

 

 

Residence:

 

Paolo Assereto

, 8/3

- 17100

Savona

(SV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

03/01/2013

 

 



Barbasio Giovanna

 

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

*Concerns also partially erased events.



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.

 

Bagliano

Lorenzo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Giordo S.r.l.

Genova (GE) - IT -

03160950105

Director

Active

Registered

Giordo S.r.l.

Genova (GE) - IT -

03160950105

Person in charge

Active

Registered

Giordo S.r.l.

Genova (GE) - IT -

03160950105

Board Chairman

Active

Registered

L E M Group Srl

Tortona (AL) - IT -

01518810096

Sole Director

Active

Registered

Global Renewables Italia Srl

Milano (MI) - IT -

08078300962

Director

Active

Registered

Global Renewables Italia Srl

Milano (MI) - IT -

08078300962

Board Chairman

Active

Registered

Smokera Srl

Assago (MI) - IT -

08685080965

Director

Active

Registered

Smokera Srl

Assago (MI) - IT -

08685080965

Board Chairman

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

Solari Ernesto

Genova - IT -

SLRRST35H02D969I

60.000 .Eur

10,00

Bagliano Lorenzo

Genova - IT -

BGLLNZ67P01D969M

60.000 .Eur

10,00

Solari Luca

Genova - IT -

SLRLCU66B24D969U

30.000 .Eur

5,00

Barbasio Giovanna

 

BRBGNN68B55D969S

420.000 .Eur

70,00

Solari Matteo

 

SLRMTT69S03D969O

30.000 .Eur

5,00



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

Giordo S.r.l.

Genova - IT -

03160950105

39.200 .Eur

49,00

 

 

Active

Giordo Trasporti S.r.l

Genova - IT -

01746200995

2.000 .Eur

20,00

 

 

Active

Ca' D'bera Societa' Agricola S.r.l.

Asti - IT -

01486210055

4.900 .Eur

49,00

 

 

Active

Carboleghe S.r.l.

 

06959290963

45.000 .Eur

45,00

 

 

Active

L E M Group Srl

Tortona - IT -

01518810096

13.500 .Eur

45,00

 

 

Active

Smokera Srl

Assago - IT -

08685080965

40.000 .Eur

40,00

 

 

Active

Global Renewables Italia Srl

Milano - IT -

08078300962

10.000 .Eur

100,00

 

 

Active

Bianca 2009 S.r.l.

 

06699200967

2.800 .Eur

28,00

 

 

Active

Metco Metals S.r.l.

Milano - IT -

07504400966

3.500 .Eur

35,00

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Bernardino Telesio

, 2

- 20100

- Milano

(MI)

- IT -

 

 

 

 

PHONE

: 0105959311

 

 

 

 

FAX

: 0105760972

 

-

Branch

(Warehouse)

since 23/12/2008

 

 

 

 

 

 

Serravalle

, 65 R

- 15100

- Alessandria

(AL)

- IT -

 

-

Branch

(office)

since 10/04/2001

 

 

 

 

 

 

San Matteo

, 2/48

- 16100

- Genova

(GE)

- IT -

 

 

 

 

Employees

: 4

 

Fittings and Equipment for a value of 93.000

Eur

 

Stocks for a value of 7.470.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Bagliano

Lorenzo

 

 

Born in Genova

(GE)

on 01/09/1967

- Fiscal Code : BGLLNZ67P01D969M

 

 

Residence:

 

Albaro

, 9/2

- 16145

Genova

(GE)

- IT -

 

Ex-Postions

Sole Director

 

Barbasio Giovanna

 

 

- Fiscal Code : BRBGNN68B55D969S

 

Ex-Postions

Partner

 

Statuto

Paolo

 

 

Born in Genova

(GE)

on 12/02/1949

- Fiscal Code : STTPLA49B12D969J

 

 

Residence:

 

Brigata Bisagno

, 14/24

- 16129

Genova

(GE)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Bertolini

Gianfranco

 

 

Born in Genova

(GE)

on 27/02/1961

- Fiscal Code : BRTGFR61B27D969X

 

 

Residence:

 

Pisa

, 11C/4

- 16146

Genova

(GE)

- IT -

 

Ex-Postions

Permanent 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 2001

The economic-financial analysis is based on the latest 3 b/s.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 13,02% in 2013 and during the last financial year an increase in sales volume was registered (+29,07% in 2013).

The operating result was positive in the last financial year (5,78%) falling within the field's average.

The amount of the operating result is equal to Eur. 1.595.237 with a 36,95% growth.

The G.O.M. amounted to Eur. 1.968.032 with a 42,68% growth.

The financial position is not well balanced as the volume of debts is fairly remarkable if compared to shareholder's equity, in fact total debts are 6,94 which is also improving if compared to the previous year.

Subject can manage an equity capital funds for an amount of Eur. 2.936.362 , unchanged if compared to 2012.

During the last financial year total debts volume reached Eur. 24.538.462 (Eur. 3.247.307 were m/l term ones) with no important change.

The recourse to bank credit is high compared to net worth, debts to suppliers are on the other hand limited which is also lower than the sector average.

The management determines a good range of liquidity.

As far as the collection of credit goes, the average is high (107,03 days). but in line with the sector.

2013 financial year closed with a cash flow of Eur. 705.126

Labour cost expenses amount to Eur. 430.269 , representing 0,95% on the total of production costs. , whereas the incidence on sales revenues is of 0,92%.

Financial charges have a high incidence (-1,58%) on turnover figures.


Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

46.694.199

Profit (Loss) for the period

382.331

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

36.177.332

Profit (Loss) for the period

48.251

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

70.646.909

Profit (Loss) for the period

441.996

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

54.048.827

Profit (Loss) for the period

654.062


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

 

2.722

5.443

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

 

 

700

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

358.353

449.323

466.129

. Total Intangible Fixed Assets

358.353

452.045

472.272

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

2.682.386

2.753.347

1.094.808

. . Plant and machinery

91.133

117.231

143.993

. . Industrial and commercial equipment

2.200

85.264

66.031

. . Other assets

112.504

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

2.888.223

2.955.842

1.304.832

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

728.816

60.183

56.083

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

728.816

60.183

56.083

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

889

689

1.500.689

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

889

689

1.500.689

. . . 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

889

689

1.500.689

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

889

689

1.500.689

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

729.705

60.872

1.556.772

Total fixed assets

3.976.281

3.468.759

3.333.876

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

7.467.703

8.463.569

7.240.080

. . Advance payments

 

 

 

. Total Inventories

7.467.703

8.463.569

7.240.080

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

15.191.152

10.935.087

10.222.693

. . Beyond 12 months

22.532

 

 

. . Trade receivables

13.882.711

8.999.653

8.869.187

. . . . Within 12 months

13.882.711

8.999.653

8.869.187

. . . . 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

368.499

774.867

526.241

. . . . Within 12 months

345.967

774.867

526.241

. . . . Beyond 12 months

22.532

 

 

. . Receivables for anticipated taxes

11.688

3.024

16.690

. . . . Within 12 months

11.688

3.024

16.690

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

950.786

1.157.543

810.575

. . . . Within 12 months

950.786

1.157.543

810.575

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

15.213.684

10.935.087

10.222.693

. 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

920.510

770.598

805.389

. . Checks

 

 

 

. . Banknotes and coins

154

137

167

. Total Liquid funds

920.664

770.735

805.556

Total current assets

23.602.051

20.169.391

18.268.329

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

24.710

43.250

65.597

. Other adjustment accounts

 

 

 

Total adjustments accounts

24.710

43.250

65.597

TOTAL ASSETS

27.603.042

23.681.400

21.667.802

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

600.000

600.000

600.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

88.595

86.182

64.082

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

-3

 

-1

. Accumulated Profits (Losses)

1.865.439

1.819.601

1.399.705

. Profit( loss) of the year

382.331

48.251

441.996

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

2.936.362

2.554.034

2.505.782

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

4.669

 

 

. . Other funds

50.000

11.458

129.889

Total Reserves for Risks and Charges

54.669

11.458

129.889

Employee termination indemnities

36.953

27.017

27.683

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

21.291.155

17.299.995

17.267.952

. . . . Beyond 12 months

3.247.307

3.753.964

1.695.166

. . 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

20.165.561

16.842.019

15.661.206

. . . . Within 12 months

16.918.254

13.088.055

13.966.040

. . . . Beyond 12 months

3.247.307

3.753.964

1.695.166

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

3.695.372

3.933.507

2.698.217

. . . . Within 12 months

3.695.372

3.933.507

2.698.217

. . . . 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

173.577

71.937

32.470

. . . . Within 12 months

173.577

71.937

32.470

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

15.447

27.782

15.525

. . . . Within 12 months

15.447

27.782

15.525

. . . . Beyond 12 months

 

 

 

. . Other payables

488.505

178.714

555.700

. . . . Within 12 months

488.505

178.714

555.700

. . . . Beyond 12 months

 

 

 

Total accounts payable

24.538.462

21.053.959

18.963.118

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

36.596

34.932

41.330

Total adjustment accounts

36.596

34.932

41.330

TOTAL LIABILITIES

27.603.042

23.681.400

21.667.802

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

 

198.774

226.684

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

46.694.199

36.177.332

70.646.909

. Changes in work in progress

 

1.223.490

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

11.866

229.696

128.728

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

11.866

229.696

128.728

Total value of production

46.706.065

37.630.518

70.775.637

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

40.480.492

32.854.748

59.051.114

. Services received

 

 

 

. Leases and rentals

2.773.734

1.575.952

2.212.684

. Payroll and related costs

430.269

494.191

470.104

. . Wages and salaries

300.326

343.260

330.377

. . Social security contributions

111.261

126.469

127.065

. . Employee termination indemnities

18.682

24.462

12.662

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

322.795

171.297

135.652

. . Amortization of intangible fixed assets

124.404

61.157

50.932

. . Amortization of tangible fixed assets

135.752

110.140

84.720

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

62.639

 

 

. Changes in raw materials

995.866

 

7.089.397

. Provisions to risk reserves

50.000

43.193

46.160

. Other provisions

 

 

 

. Other operating costs

57.672

1.326.362

422.026

Total production costs

45.110.828

36.465.743

69.427.137

Diff. between value and cost of product.

1.595.237

1.164.775

1.348.500

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

2.109

14.772

23.623

. . 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

2.109

14.772

23.623

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

2.109

14.772

23.623

. Interest and other financial expense

-738.852

-952.174

-583.897

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

738.852

952.174

583.897

Total financial income and expense

-736.743

-937.402

-560.274

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

15.247

148.935

166.600

. . Gains on disposals

15.247

 

 

. . Other extraordinary income

 

148.935

166.600

. Extraordinary expense

-32.333

-10.996

-63.911

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-32.333

-10.996

-63.911

Total extraordinary income and expense

-17.086

137.939

102.689

Results before income taxes

841.408

365.312

890.915

. Taxes on current income

459.077

317.061

448.919

. . current taxes

474.531

336.699

420.847

. . differed taxes(anticip.)

1.876

-46.970

61.452

. Net income for the period

382.331

48.251

441.996

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

382.331

48.251

441.996

 

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

0,14

0,15

0,15

0,11

Elasticity Ratio

Units

0,86

0,85

0,84

0,87

Availability of stock

Units

0,27

0,36

0,33

0,22

Total Liquidity Ratio

Units

0,58

0,49

0,51

0,56

Quick Ratio

Units

0,03

0,03

0,04

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

6,94

6,47

6,57

3,81

Self Financing Ratio

Units

0,11

0,11

0,12

0,17

Capital protection Ratio

Units

0,67

0,75

0,58

0,65

Liabilities consolidation quotient

Units

0,15

0,22

0,10

0,12

Financing

Units

8,36

8,24

7,57

4,72

Permanent Indebtedness Ratio

Units

0,23

0,27

0,20

0,30

M/L term Debts Ratio

Units

0,12

0,16

0,08

0,07

Net Financial Indebtedness Ratio

Units

6,55

6,29

5,93

1,28

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,56

1,83

1,27

2,06

Current ratio

Units

1,11

1,17

1,06

1,16

Acid Test Ratio-Liquidity Ratio

Units

0,76

0,68

0,64

0,84

Structure's primary quotient

Units

0,74

0,74

0,75

1,28

Treasury's primary quotient

Units

0,04

0,04

0,05

0,03

Rate of indebtedness ( Leverage )

%

940,04

927,22

864,71

591,61

Current Capital ( net )

Value

2.310.896

2.869.396

1.000.377

219.071

RETURN

 

 

 

 

 

Return on Sales

%

1,51

0,61

0,82

2,22

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

%

13,02

1,89

17,64

6,27

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

%

28,65

14,30

35,55

15,95

Return on Investment ( R.O.I. )

%

5,78

4,92

6,22

4,19

Return/ Sales

%

3,42

3,22

1,91

3,42

Extra Management revenues/charges incid.

%

23,97

4,14

32,78

29,26

Cash Flow

Value

705.126

219.548

577.648

61.669

Operating Profit

Value

1.595.237

1.164.775

1.348.500

95.558

Gross Operating Margin

Value

1.968.032

1.379.265

1.530.312

144.934

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

107,03

89,56

45,20

120,94

Debts to suppliers average term

Days

30,76

41,13

15,86

120,04

Average stock waiting period

Days

57,57

84,22

36,89

61,92

Rate of capital employed return ( Turnover )

Units

1,69

1,53

3,26

1,27

Rate of stock return

Units

6,25

4,27

9,76

5,74

Labour cost incidence

%

0,92

1,37

0,67

7,77

Net financial revenues/ charges incidence

%

-1,58

-2,59

-0,79

-1,26

Labour cost on purchasing expenses

%

0,95

1,36

0,68

7,90

Short-term financing charges

%

3,01

4,52

3,08

2,67

Capital on hand

%

59,11

65,46

30,67

78,39

Sales pro employee

Value

3.591.861

2.411.822

5.046.207

437.713

Labour cost pro employee

Value

33.097

32.946

33.578

33.928

 

 

Market / Territory Data

 

Population living in the province

:

3.839.216

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114



Sector Data

 

The values are calculated on a base of 6.137 significant companies.

The companies cash their credits on an average of 121 dd.

The average duration of suppliers debts is about 120 dd.

The sector's profitability is on an average of 2,22%.

The labour cost affects the turnover in the measure of 7,77%.

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 1,27.

The employees costs represent the 7,90% 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 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.89

UK Pound

1

Rs.99.71

Euro

1

Rs.70.63

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

ANK

 


 

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.