MIRA INFORM REPORT

 

 

Report No. :

325905

Report Date :

09.06.2015

 

IDENTIFICATION DETAILS

 

Name :

L.B. - OFFICINE MECCANICHE - S.P.A.

 

 

Registered Office :

Via Pedemontana, 166 41042 - Fiorano Modenese (MO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

21.02.1978

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of machinery and equipment n.e.c.

 

 

No. of Employee :

From 150 to 175

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

NOTES :

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

 

 

ECGC Country Risk Classification List – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

Italy

A2

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

ITALY ECONOMIC OVERVIEW

 

Italy has a diversified 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 and address

 

L.B. - OFFICINE MECCANICHE - S.P.A.

 

Via Pedemontana, 166 41042 - Fiorano Modenese (MO) -IT-

 

 

 

Summary

 

Fiscal Code

:

00218570364

Legal Form

:

Joint stock company

Establishment Date

:

21/02/1978

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 150 to 175

 

 

Activity

 

MANUFACTURE OF MACHINERY AND EQUIPMENT N.E.C.

 

Legal Data

 

Legal Form : Joint stock company

Register of Handcraft firms : 50207 of Modena

 

Fiscal Code : 00218570364

 

Foreign Trade Reg. no. : MO006930 since 08/01/1992

 

Chamber of Commerce no. : 155645 of Modena since 27/03/1973

 

Firms' Register : MO023-10638 of Modena since 19/02/1996

 

V.A.T. Code : 00218570364

 

Establishment date

: 21/02/1978

Legal duration

: 31/12/2050

Nominal Capital

: 2.080.000

Subscribed Capital

: 2.080.000

Paid up Capital

: 2.080.000

 

Legal mail :

LB-TECHNOLOGY@PEC.IT

 

 

Members

 

Bigi

Ermes

 

Born in Modena

(MO)

on 10/12/1946

- Fiscal Code : BGIRMS46T10F257L

 

Residence:

Del Castello

, 19

- 41042

Fiorano Modenese

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2013

Board Chairman

11/05/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Bigi

Matteo

 

Born in Sassuolo

(MO)

on 06/11/1972

- Fiscal Code : BGIMTT72S06I462O

 

Residence:

Castello

, 11

- 41042

Fiorano Modenese

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2013

Managing Director

11/05/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Benedetti

Emilio

 

Born in Sassuolo

(MO)

on 01/06/1970

- Fiscal Code : BNDMLE70H01I462Y

 

Residence:

Indipendenza

, 151

- 41049

Sassuolo

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2013

Assistant board Chairman

11/05/2013

Managing Director

11/05/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Ligabue

Edoardo

 

Born in Sassuolo

(MO)

on 24/08/1984

- Fiscal Code : LGBDRD84M24I462A

 

Residence:

Indipendenza

, 151

- 41049

Sassuolo

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2013

 

Fimec 1 S.r.l.

 

 

:

Tien An Men

, 21

- 41049

Sassuolo

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Fimec 2 S.r.l.

 

 

:

Fabbrica Rubbiani

, 43

- 41049

Sassuolo

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

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

 

Bigi

Ermes

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Sermat - Societa' A Responsabilita' Limitata Abbreviabile In Sermat S.r.l.

Sassuolo (MO) - IT -

00920950359

Director

Active

Registered

Fimec - S.r.l.

Fiorano Modenese (MO) - IT -

01351260367

Sole Director

Withdrawn

Registered

Lb Group S.r.l.

Fiorano Modenese (MO) - IT -

03164230363

Managing Director

Withdrawn

Registered

Lb Group S.r.l.

Fiorano Modenese (MO) - IT -

03164230363

Director

Active

Registered

Lb Group S.r.l.

Fiorano Modenese (MO) - IT -

03164230363

Board Chairman

Withdrawn

Registered

Fimec 2 S.r.l.

Sassuolo (MO) - IT -

03488790365

Sole Director

Active

Registered

 

Bigi

Matteo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Sitec S.r.l.

Fiorano Modenese (MO) - IT -

01756800353

Director

Active

Registered

Lb Group S.r.l.

Fiorano Modenese (MO) - IT -

03164230363

Director

Active

Registered

Lb Group S.r.l.

Fiorano Modenese (MO) - IT -

03164230363

Assistant board Chairman

Active

Registered

 

Benedetti

Emilio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Sermat - Societa' A Responsabilita' Limitata Abbreviabile In Sermat S.r.l.

Sassuolo (MO) - IT -

00920950359

Director

Active

Registered

Co.ge.da. S.r.l.

Sassuolo (MO) - IT -

02240850368

Director

Active

Registered

Sitec S.r.l.

Fiorano Modenese (MO) - IT -

01756800353

Director

Active

Registered

Lb Group S.r.l.

Fiorano Modenese (MO) - IT -

03164230363

Director

Active

Registered

Bl S.n.c. Di Ligabue Serena E C.

Sassuolo (MO) - IT -

02989050360

Partner

Active

Registered

Fimec 1 S.r.l.

Sassuolo (MO) - IT -

03488780366

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

MUCCI LORIS

Fiorano Modenese - IT -

MCCLRS53P05F503P

41.600 .Eur

2,00

Fimec 1 S.r.l.

Sassuolo - IT -

03488780366

1.019.200 .Eur

49,00

Fimec 2 S.r.l.

Sassuolo - IT -

03488790365

1.019.200 .Eur

49,00

 

 

Direct Participations

 

The Company under review has no participations in other Companies.


Firm's location and structure

 

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

 

-

Legal and operative seat

 

Pedemontana

, 166

- 41042

- Fiorano Modenese

(MO)

- IT -

 

PHONE

: 0536995111

 

Legal mail

: LB-TECHNOLOGY@PEC.IT

 

Employees

: 157

 

Assistants

: 4

 

Fittings and Equipment for a value of 1.040.000

Eur

 

Stocks for a value of 3.520.000

Eur

 

Work in progress for a value of 1.620.000

Eur

 

Trade organization: direct or by agents.

Sales area on a national scale.

Transports are mainly done using own vehicles and third parties ones

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- direct orders from foreign companies

Company generally pays its suppliers within 30/90 days.

The most used payment modality is the bank transfer one.

 

Export is mainly towards:

- Italy

 

-

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

De facto company

General partnership

21/02/1978

General partnership

Joint stock company

04/02/1983

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorved

 

L.b. - Officine Meccaniche - S.p.a.

 

Pedemontana

, 166

, 41042

, Fiorano Modenese

(MO)

- IT -

 

Date

:

11/12/1997

 

The firm absorved

 

L.b. - Officine Meccaniche - S.p.a.

 

Pedemontana

, 166

, 41042

, Fiorano Modenese

(MO)

- IT -

 

Date

:

19/04/1999

 

Project of merging by taking over of

 

L.B. ENGINEERING S.R.L.

 

, Fiorano Modenese (mo)

(MO)

- IT -

 

Fiscal Code: 00179530365

 

Date

Merging/splitting-up project:

27/12/1996

 

The firm absorbed by merging of

 

L.B. ENGINEERING S.R.L.

 

, Fiorano Modenese (mo)

(MO)

- IT -

 

Fiscal Code: 00179530365

 

Date

:

11/12/1997

 

Project of merging by taking over of

 

Dinamica S.r.l.

 

Vignola

, 17

, 41053

, Maranello

(MO)

- IT -

 

Fiscal Code: 02220570366

 

Date

Merging/splitting-up project:

15/09/1998

 

The firm absorbed by merging of

 

Dinamica S.r.l.

 

Vignola

, 17

, 41053

, Maranello

(MO)

- IT -

 

Fiscal Code: 02220570366

 

Date

:

19/04/1999

 

Splitting-up project and setting-up of new co

 

Date

Merging/Splitting-up Project-New Company:

28/06/2007

 

Splitting-up and setting-up of a new company

 

LB GROUP S.R.L.

 

, 41042

, Fiorano Modenese

(MO)

- IT -

 

Date

Splitting-up:

21/11/2007



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

 

Company's starting of activities dates back to 1978.

An eco-fin analysis has been made on the base od the b/s fo the years 2011, 2012 and 2013.

In the economic management , good and bad results followed on by turns. with a loss in the last financial year. The turnover is falling if compared with the previous financial year (eamp;FAT1eamp;%).

The operating result is negative.

the operating loss amounts to Eur. -589.969.

The gross operating margin of the latest financial year is of Eur. 774.718 recording a -23,58% decrease.

Company's financial status is balanced since indebtedness is not high (1,4) with an improving trend as on the decrease.

Subject can manage an equity capital funds for an amount of Eur. 10.908.695 , unchanged as opposed to the preceding year.

During the last financial year debts totalled Eur. 15.807.542 (Eur. 328.039 of which were m/l term debts) with no important change.

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

Liquid assets are good.

Due from customers average term is high and equal to 263,24 days. even higher than the average of the specific sector.

During financial year 2013 the cash flow amounted to Eur. 642.844

Labour cost expenses amount to Eur. 5.052.634 , representing 18,58% on the total of production costs. , with a 19,92% incidence on turnover.

No incidence of financial charges as lower than the incomes.

 

Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

25.365.224

Profit (Loss) for the period

-353.843

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

28.227.471

Profit (Loss) for the period

26.871

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

31.812.330

Profit (Loss) for the period

-653.399

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

17.067.801

Profit (Loss) for the period

-2.890.755

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

31.647.977

Profit (Loss) for the period

-516.297

 

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

40.582

. . Research,develop. and advert.expens.

866.934

979.420

1.406.554

. . Industrial patent rights

875

4.654

6.885

. . Concessions,licenses,trademarks,etc.

5.411

2.398

2.624

. . Goodwill

. . Assets in formation and advance paymen.

372.994

. . Other intangible fixed assets

. Total Intangible Fixed Assets

1.286.796

986.472

1.416.063

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

1.025.850

1.125.680

771.350

. . Industrial and commercial equipment

10.188

14.726

1.826

. . Other assets

85.518

82.450

92.692

. . Assets under construction and advances

107.736

. Total Tangible fixed assets

1.229.292

1.222.856

865.868

. FINANCIAL FIXED ASSETS

. . Equity investments

17

17

17

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

17

17

17

. . Financial receivables

37.567

37.564

38.933

. . . . Within 12 months

. . . . Beyond 12 months

37.567

37.564

38.933

. . . 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

37.567

37.564

38.933

. . . . Within 12 months

. . . . Beyond 12 months

37.567

37.564

38.933

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

37.584

37.581

38.950

Total fixed assets

2.553.672

2.246.909

2.320.881

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

755.304

747.614

1.280.839

. . Work in progress and semimanufactured

. . Work in progress on order

1.618.681

2.578.943

5.459.444

. . Finished goods

1.145.942

203.134

745.562

. . Advance payments

. Total Inventories

3.519.927

3.529.691

7.485.845

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

13.869.010

15.453.186

21.280.868

. . Beyond 12 months

8.008.897

7.065.136

2.593.728

. . Trade receivables

18.547.828

16.618.557

17.890.061

. . . . Within 12 months

13.009.291

11.602.853

17.890.061

. . . . Beyond 12 months

5.538.537

5.015.704

. . 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

833.791

3.317.354

3.635.548

. . . . Within 12 months

435.647

3.290.910

2.607.594

. . . . Beyond 12 months

398.144

26.444

1.027.954

. . Receivables for anticipated taxes

1.875.488

1.875.488

1.840.774

. . . . Within 12 months

137.500

137.500

275.000

. . . . Beyond 12 months

1.737.988

1.737.988

1.565.774

. . Receivables due from third parties

620.800

706.923

508.213

. . . . Within 12 months

286.572

421.923

508.213

. . . . Beyond 12 months

334.228

285.000

. Total Credits not held as fixed assets

21.877.907

22.518.322

23.874.596

. 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

207.663

32.750

347.984

. . Checks

. . Banknotes and coins

2.904

6.066

3.872

. Total Liquid funds

210.567

38.816

351.856

Total current assets

25.608.401

26.086.829

31.712.297

ADJUSTMENT ACCOUNTS

. Discount on loans

29.762

8.746

. Other adjustment accounts

151.942

Total adjustments accounts

29.762

151.942

8.746

TOTAL ASSETS

28.191.835

28.485.680

34.041.924

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

2.080.000

2.080.000

2.080.000

. Additional paid-in capital

. Revaluation reserves

165.992

165.992

165.992

. Legal reserve

416.000

416.000

416.000

. Reserve for Own shares

. Statute reserves

. Other reserves

8.600.546

8.573.675

9.227.072

. Accumulated Profits (Losses)

. Profit( loss) of the year

-353.843

26.871

-653.399

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

10.908.695

11.262.538

11.235.665

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

420.000

52.000

Total Reserves for Risks and Charges

420.000

52.000

Employee termination indemnities

574.538

813.760

987.652

ACCOUNTS PAYABLE

. . . . Within 12 months

15.479.503

15.920.434

21.815.150

. . . . Beyond 12 months

328.039

. . Bonds

476.477

. . . . Within 12 months

476.477

. . . . 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

3.311.905

1.505.420

. . . . Within 12 months

3.311.905

1.505.420

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

1.663.335

3.453.504

4.678.339

. . . . Within 12 months

1.339.546

3.453.504

4.678.339

. . . . Beyond 12 months

323.789

. . Trade payables

9.556.671

9.913.245

15.610.662

. . . . Within 12 months

9.552.421

9.913.245

15.610.662

. . . . Beyond 12 months

4.250

. . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to social security and welfare inst.

243.708

237.483

246.023

. . . . Within 12 months

243.708

237.483

246.023

. . . . Beyond 12 months

. . Other payables

1.031.923

810.782

803.649

. . . . Within 12 months

1.031.923

810.782

803.649

. . . . Beyond 12 months

Total accounts payable

15.807.542

15.920.434

21.815.150

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

481.060

436.948

3.457

Total adjustment accounts

481.060

436.948

3.457

TOTAL LIABILITIES

28.191.835

28.485.680

34.041.924

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

4.211.113

1.698.372

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

25.365.224

28.227.471

31.812.330

. Changes in work in progress

942.808

-542.428

430.252

. Changes in semi-manufact. products

-960.261

-2.880.502

1.504.271

. Capitalization of internal work

782.581

811.803

250.000

. Other income and revenues

476.998

280.302

518.887

. . Contributions for operating expenses

86.660

242.407

77.967

. . Different income and revenues

390.338

37.895

440.920

Total value of production

26.607.350

25.896.646

34.515.740

PRODUCTION COSTS

. Raw material,other materials and consum.

15.786.741

14.048.658

22.311.846

. Services received

4.809.788

5.652.915

. Leases and rentals

4.878.773

501.469

481.893

. Payroll and related costs

5.052.634

4.989.720

5.043.476

. . Wages and salaries

3.499.365

3.636.795

3.616.472

. . Social security contributions

1.151.153

1.110.375

1.151.154

. . Employee termination indemnities

211.835

242.550

275.850

. . Pension and similar

. . Other costs

190.281

. Amortization and depreciation

996.687

1.087.401

1.007.873

. . Amortization of intangible fixed assets

581.403

853.567

782.766

. . Amortization of tangible fixed assets

198.246

170.045

135.107

. . Depreciation of tangible fixed assets

63.789

. . Writedown of current receiv.and of liquid

217.038

90.000

. Changes in raw materials

-7.690

533.224

-77.059

. Provisions to risk reserves

368.000

52.000

410.000

. Other provisions

39.434

. Other operating costs

122.174

69.206

Total production costs

27.197.319

26.061.694

34.900.150

Diff. between value and cost of product.

-589.969

-165.048

-384.410

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

358.974

152.936

54.390

. . 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

358.974

54.390

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

358.974

54.390

. Interest and other financial expense

8.232

-75.731

-109.105

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-8.232

109.105

Total financial income and expense

367.206

77.205

-54.715

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

11.275

325.159

. . Gains on disposals

. . Other extraordinary income

11.275

325.159

. Extraordinary expense

-12.288

-108.903

-173.762

. . Losses on disposals

. . Taxes relating to prior years

-73.032

. . Other extraordinary expense

-12.288

-108.903

-100.730

Total extraordinary income and expense

-1.013

216.256

-173.762

Results before income taxes

-223.776

128.413

-612.887

. Taxes on current income

130.067

101.542

40.512

. . current taxes

130.067

136.256

144.113

. . differed taxes(anticip.)

-34.714

-103.601

. Net income for the period

-353.843

26.871

-653.399

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

-353.843

26.871

-653.399

 

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

0,09

0,08

0,07

0,16

Elasticity Ratio

Units

0,91

0,92

0,93

0,82

Availability of stock

Units

0,12

0,12

0,22

0,20

Total Liquidity Ratio

Units

0,78

0,79

0,71

0,56

Quick Ratio

Units

0,01

0,00

0,01

0,04

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,40

1,41

1,91

3,10

Self Financing Ratio

Units

0,39

0,40

0,33

0,19

Capital protection Ratio

Units

0,84

0,81

0,87

0,63

Liabilities consolidation quotient

Units

0,06

0,05

0,05

0,16

Financing

Units

1,45

1,41

1,94

4,16

Permanent Indebtedness Ratio

Units

0,42

0,42

0,36

0,38

M/L term Debts Ratio

Units

0,03

0,03

0,03

0,07

Net Financial Indebtedness Ratio

Units

0,28

0,13

0,01

0,02

CORRELATION

Fixed assets ratio

Units

4,63

5,37

5,27

1,80

Current ratio

Units

1,65

1,64

1,45

1,24

Acid Test Ratio-Liquidity Ratio

Units

1,43

1,42

1,11

0,96

Structure's primary quotient

Units

4,27

5,01

4,84

1,18

Treasury's primary quotient

Units

0,01

0,00

0,02

0,06

Rate of indebtedness ( Leverage )

%

258,43

252,92

302,98

534,62

Current Capital ( net )

Value

10.128.898

10.166.395

9.897.147

881.162

RETURN

Return on Sales

%

2,53

3,95

1,11

3,66

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

%

-3,24

0,24

-5,82

8,90

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

%

-2,05

1,14

-5,45

19,94

Return on Investment ( R.O.I. )

%

-2,09

-0,58

-1,13

5,24

Return/ Sales

%

-2,33

-0,58

-1,21

4,57

Extra Management revenues/charges incid.

%

n.c.

n.c.

n.c.

35,24

Cash Flow

Value

642.844

1.114.272

354.474

214.985

Operating Profit

Value

-589.969

-165.048

-384.410

310.321

Gross Operating Margin

Value

774.718

1.013.787

1.033.463

419.513

MANAGEMENT

Credits to clients average term

Days

263,24

211,95

202,45

117,11

Debts to suppliers average term

Days

166,48

184,34

197,56

124,74

Average stock waiting period

Days

49,96

45,02

84,71

56,77

Rate of capital employed return ( Turnover )

Units

0,90

0,99

0,93

1,11

Rate of stock return

Units

7,21

8,00

4,25

6,23

Labour cost incidence

%

19,92

17,68

15,85

17,11

Net financial revenues/ charges incidence

%

1,45

0,27

-0,17

-0,80

Labour cost on purchasing expenses

%

18,58

19,15

14,45

17,78

Short-term financing charges

%

n.c.

0,48

0,50

2,20

Capital on hand

%

111,14

100,91

107,01

89,56

Sales pro employee

Value

161.561

366.590

202.626

208.953

Labour cost pro employee

Value

32.182

64.801

32.124

36.854

 

 

Remarks

 

1) Protests checking (relative to the last five years) performed by crossing and matching the members names and the Firm's Style with the reported addresses, is supplied by the Informatic Registry managed by the Italian Chamber of Commerce. If the fiscal code is not indicated, the eventual homonymous cases are submitted to expert staff evaluation in order to limit wrong matching risks.

 

2) The Legal Data, supplied and retrived from the Firm's Registry of the Italian Chamber of Commerce, are in line with the last registered modifications.

 

3) Risk evaluation and Credit Opinion have been performed on the base of the actual data at the moment of their availability.

 

 

Market / Territory Data

 

Population living in the province

:

659.925

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

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

 

- per food products

:

425

- per non food products

:

2.063

- per energy consume

:

143

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

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

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

Total Bankrupt companies in the province : 2.526.

Total Bankrupt companies in the region : 14.698.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.64.11

UK Pound

1

Rs.97.84

Euro

1

Rs.71.12

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

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.

 
 


S