MIRA
INFORM REPORT
|
Report Date : |
13.04.2007 |
IDENTIFICATION
DETAILS
|
Name : |
ANCHOR PRO SRL |
|
|
|
|
Registered Office : |
Via Luigi Ercoli, 51 25040- Bienno (BS) |
|
|
|
|
Country : |
Italy |
|
|
|
|
Financials (as on) : |
31.12.2005 |
|
|
|
|
Date of Incorporation : |
01.03.1995 |
|
|
|
|
Legal Form : |
Limited Liability Company |
|
|
|
|
Line of Business : |
Screw-cutting and nuts and bolts. |
RATING &
COMMENTS
|
MIRA’s Rating : |
A |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Maximum Credit Limit : |
47.500-Eur |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
Name and address
|
Anchor Pro Srl |
|
Via |
Luigi Ercoli, |
51 |
|
25040 |
- Bienno |
(BS) |
-IT- |
SUMMARY
|
Fiscal Code |
: |
01805150982 |
|
Legal Form |
: |
Limited liability company |
|
Start of Activities |
: |
01/03/1995 |
|
Patrimonial Consistence |
: |
750.000 Eur |
|
Turnover Range |
: |
1.000.000/1.250.000 Eur |
|
Number of Employees |
: |
fom 6 to 10 |
CREDIT ANALYSIS
|
CREDIT OPINION |
: |
47.500 - Eur |
|
Score |
: |
Risk low |
|
Creditworthness Rate |
: |
(Excellent) |
|
Eurorating |
: |
Financial/patrimonial analysis very good - Credit with very low risk |
|
|
|
|
ACTIVITY
Screw-cutting and nuts and bolts.
LEGAL DATA
Legal Form : Limited liability company
|
Fiscal Code : 01805150982 |
|
Foreign Trade Reg. no. : BS054335 since 29/03/1995 |
|
Chamber of Commerce no. : 356116 of Brescia since 06/03/1995 |
|
Firms' Register : 56007 |
|
Establishment Date |
: 30/11/1994 |
|
|
Start of Activities |
: 01/03/1995 |
|
|
Legal Duration Date |
: 31/12/2050 |
|
|
Nominal Capital |
: 10.400 |
Eur |
|
Subscribed Capital |
: 10.400 |
Eur |
|
Paid up Capital |
: 10.400 |
Eur |
MEMBERS
|
Pedretti |
Eros |
|
Born in Breno |
(BS) |
on 30/05/1962 |
- Fiscal Code : PDRRSE62E30B149Z |
|
Residence : |
Via |
Artigiani |
, 2/A |
- 25040 |
Bienno |
(BS) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Sole Director |
11/07/2005 |
|
|
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 held positions.
|
PEDRETTI |
|
The indication "REGISTERED" as Firm Status could refere to Firms in Liquidation, Active, Inactive, etc.
For more information, in this case, we advise to request further investigations.
CAPITAL SHAREHOLDERS
|
Style / Name |
Seat / Address |
Fiscal Code |
Owned Shares |
% of Ownership |
|
Pedretti Luigi |
Bienno - IT - |
PDRLGU31H01A861G |
5.408 .Eur |
52,00 |
|
Pedretti Ettore |
Bienno - IT - |
PDRTTR66A26B149Z |
2.496 .Eur |
24,00 |
|
Pedretti Eros |
Bienno - IT - |
PDRRSE62E30B149Z |
2.496 .Eur |
24,00 |
DIRECT PARTICIPATIONS
The Company under review has no participations in other Companies.
STRUCTURE AND COMPANY
ACTIVITY
In order to carry out its activities the firm uses the following locations:
|
- |
Legal and operative seat |
|
in : |
|
|
|
|
|
Via |
Luigi Ercoli |
, 51 |
- 25040 - |
Bienno |
(BS) |
- IT - |
|
|
|
|
PHONE |
: 0364/341100 |
|
|
|
|
Legal Mail |
: anchorpro@legalmail.it |
|
- |
Branch |
(Factory ) |
since 01/03/1995 |
in : |
|
|
|
|
|
Via |
Borgo Olcese |
, 62 |
- 25040 - |
Cividate Camuno |
(BS) |
- IT - |
|
|
|
|
PHONE |
: 0364/341100 |
|
|
|
|
FAX |
: 0364/341101 |
|
|
|
|
Employees |
: 6 |
|
|
|
|
Fittings and Equipment |
for a value of 98.500 |
Eur |
|
|
|
|
Stocks |
for a value of 135.500 |
Eur |
PAYMENTS ANALYSIS
The average term of debts to suppliers is shorter than the sector
one.
PAYMENTS SCORE : ZZZZZ - No insolvency
CREDIT REVOLVING
During last Year, the subject of inquiry has not been monitored by our company.
PROTESTS
Protests checking on the subject firm has given a negative result.
LEGAL PROCEDURES
None reported, standing to the last received edition of the Official Publications.
IMMOVABLES
No specific (mortgage/cadastrial registrations) inspections have been requested.
None reported in the name of the Firm.
FINANCIAL AND
ECONOMICAL ANALYSIS
Company's starting of activities dates back to 1995.
During the last years, it achieved profits (r.o.e. 23,76% on 2005) and during the last financial year an increase in sales volume was registered (+15,36% in 2005).
The operating result was positive in the last financial year (23,83%) and higler than the field average.
Indebtedness is scanty since debts are lower than liquidity.
Moderate recourse to bank credit while the exposure towards suppliers is rather high anyway better than the field's average.
It shows a good range of liquidity.
FINANCIAL DATA
|
Complete balance-sheet for the year as at |
31/12/2005 |
(in Eur |
x 1 ) |
|
Item Type |
Amount |
Source |
|
Sales |
1.156.167 |
filed balance sheet |
|
Profit (Loss) for the period |
158.299 |
filed balance sheet |
|
Complete balance-sheet for the year as at |
31/12/2004 |
(in Eur |
x 1 ) |
|
Item Type |
Amount |
Source |
|
Sales |
1.002.163 |
filed balance sheet |
|
Profit (Loss) for the period |
68.401 |
filed balance sheet |
BALANCE SHEETS
From our constant monitoring of the Public Administration, actually, no more recent balance sheets result to be filed.
|
Balance Sheet as at 31/12/2005 - Months 12 - Currency Eur - Amounts x 1 |
|
Balance Sheet as at 31/12/2004 - Months 12 - Currency Eur - Amounts x 1 |
|
Years |
|
|
2005 |
2004 |
|
|
BALANCE SHEET ACCOUNTS |
|
|
|
|
. |
|
|
|
|
|
ASSETS |
|
|
|
|
|
CREDITS TO SHAREHOLDERS |
|
|
|
|
|
FIXED ASSETS ( NET ) |
|
|
96.803 |
99.839 |
|
. Intangible assets |
|
|
|
1.394 |
|
. Tangible fixed assets |
|
|
96.803 |
98.445 |
|
. . Land and buildings |
|
|
|
|
|
. . Plants, Equipm.and Machinery |
|
|
|
98.445 |
|
. Long-term Investments |
|
|
|
|
|
. . Financial loans |
|
|
|
|
|
. . Own shares |
|
|
|
|
|
CURRENT ASSETS |
|
|
957.869 |
710.152 |
|
. Stock |
|
|
135.726 |
120.937 |
|
. Credits |
|
|
154.196 |
97.437 |
|
. . Credits to clients |
|
|
87.587 |
69.768 |
|
. . Other credits |
|
|
66.609 |
27.669 |
|
. Short-term financial assets |
|
|
|
50.571 |
|
. Liquid assets |
|
|
667.947 |
441.207 |
|
ACCRUED INCOME-DEFERR. ASSETS |
|
|
2.725 |
56.744 |
|
TOTAL ASSETS |
|
|
1.057.397 |
866.735 |
|
. |
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
NET WORTH |
|
|
665.992 |
577.694 |
|
. Company's capital |
|
|
10.400 |
10.400 |
|
. Reserves |
|
|
497.293 |
498.893 |
|
. Reserves company's own shares |
|
|
|
|
|
. Retained profits (losses) |
|
|
|
|
|
. Profit (loss) |
|
|
158.299 |
68.401 |
|
PROVISION CHARGES ACCOUNTS |
|
|
|
|
|
STAFF TERM INDEMNITY |
|
|
64.132 |
55.169 |
|
DEBTS |
|
|
318.982 |
210.753 |
|
. Financial M/L terms |
|
|
|
|
|
. . Financial M/L term banks |
|
|
|
|
|
. . Financial M/L bonds |
|
|
|
|
|
. . Other financial M/L debts |
|
|
|
|
|
. Financial short-term debts |
|
|
|
|
|
. . Financial short-term banks |
|
|
|
|
|
. . Financial short-term bonds |
|
|
|
|
|
. . Other financial short-term debts |
|
|
|
|
|
. M/L term debts to suppliers |
|
|
|
|
|
. Short-term debts to suppliers |
|
|
173.652 |
124.343 |
|
. Sundry M/L debts |
|
|
|
|
|
. Sundry short-term debts |
|
|
145.330 |
86.410 |
|
ACCRUED COSTS DEFERR. LIABILITIES |
|
|
8.291 |
23.119 |
|
TOTAL LIABILITIES |
|
|
1.057.397 |
866.735 |
|
. |
|
|
|
|
|
|
PROFIT AND LOSS ACCOUNTS |
|
|
|
|
OUTPUT VALUE |
|
|
1.172.748 |
949.729 |
|
. Revenues from sales/services |
|
|
1.156.167 |
1.002.163 |
|
. Change of stock (products) |
|
|
11.407 |
-54.587 |
|
OPERATING EXPENSES |
|
|
920.692 |
831.206 |
|
. Purchasing expenses |
|
|
473.502 |
338.863 |
|
. Change of stock (raw material) |
|
|
-3.382 |
39.618 |
|
. Expenses from services |
|
|
136.319 |
131.624 |
|
. Expenses from leasing |
|
|
71.000 |
71.000 |
|
. General expenses/sundry charges |
|
|
21.926 |
28.452 |
|
. Staff expenses |
|
|
172.432 |
167.896 |
|
. Depreciation/Devaluation costs |
|
|
48.895 |
53.753 |
|
FINANCIAL REVENUES (CHARGES) |
|
|
14.371 |
5.776 |
|
. Financial charges |
|
|
41 |
-1.596 |
|
. Financial revenues |
|
|
14.330 |
7.372 |
|
FINANCIAL ASSETS CORRECTION |
|
|
|
|
|
EXTRAORDINARY FINANCIAL REVENUES (CHARGES) |
|
|
1.133 |
2.647 |
|
PROFIT (LOSS) FOR THE PERIOD |
|
|
267.560 |
126.946 |
|
TAX |
|
|
109.261 |
58.545 |
|
CORRECT./ALLOCAT. FISCAL RULE |
|
|
|
|
|
NET PROFIT (LOSS) |
|
|
158.299 |
68.401 |
|
RATIOS |
Item |
O.V. |
O.V. |
as at 31/12/2005 |
as at 31/12/2004 |
Sector Average |
|
Fixed assets ratio |
Units |
=> 1 |
l |
7,54 |
6,33 |
1,50 |
|
Net Short-term indebtedness |
Units |
- 1 |
l |
n.c. |
n.c. |
2,85 |
|
Current ratio |
Units |
=> 1 |
l |
3,00 |
3,36 |
1,21 |
|
Acid Test Ratio-Liquidity Ratio |
Units |
=> 1 |
l |
2,57 |
2,79 |
0,93 |
|
Return on Sales |
% |
|
l |
17,92 |
12,18 |
4,75 |
|
Average stock waiting period |
dd |
|
l |
42,22 |
43,41 |
42,40 |
|
Credits to clients average term |
dd |
|
l |
27,25 |
25,05 |
133,34 |
|
Debts to suppliers average term |
dd |
|
l |
91,80 |
82,65 |
160,00 |
|
Net financial revenues/ charges incidence |
% |
|
l |
1,24 |
0,57 |
- 1,10 |
|
Labour cost incidence |
% |
|
l |
14,91 |
16,75 |
24,63 |
O.V. = Optimal Value. When not present refer to the sector's.
A coloured item indicates the opinion of the rate during the last financial year
(green=good; orange=not optimal; red=insufficient; n.c.=not computable)
RELIABILITY SCORE
Considering also subject's structural and behavioural characteristics its credit margin rate (from 0 to 100%) is equal to 100%, in respect of a sector average of 56%.
CREDIT OPINION
On the basis of the above mentioned, and the sales volume obtained, we deem that the maximum exposure for short and medium term transactions ( 90 - 120 days ) could be of:
47.500 .Eur.
MARKET / TERRITORY
DATA
|
Population living in the province |
: |
1.169.259 |
|
Population living in the region |
: |
9.393.092 |
|
Number of families in the region |
: |
3.858.736 |
Monthly family expences 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 3.726 significant companies.
The companies cash their credits on an average of 133 dd.
The average duration of suppliers debts is about 160 dd.
The sector's profitability is on an average of 4,75%.
The labour cost affects the turnover in the measure of 24,63%.
Goods are held in stock in a range of 42 dd.
The difference between the sales volume and the resources used to realize it is about 1,15.
The employees costs represent the 25,37% of the production costs.
STATISTICAL
DETRIMENTAL DATA
Statistcally the trade activity shows periods of crisis.
The area is statistically considered moderately risky.
In the region 50.886 protested subjects are found; in the province they count to 5.551.
The insolvency index for the region is 0,55, while for the province it is 0,48.
Total Bankrupt companies in the province : 3.452.
Total Bankrupt companies in the region : 39.612.
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 |
Unfavourable & favourable factors carry similar weight in credit
consideration. Capability to overcome financial difficulties seems
comparatively below average/normal. |
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 |
|
NR |
In view of the lack of information, we have no basis upon which to
recommend credit dealings |
No Rating |
|
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%)