MIRA
INFORM REPORT
|
Report Date : |
16.05.2007 |
IDENTIFICATION DETAILS
|
Name : |
Conceria Cadore S.r.l. |
|
|
|
|
Registered Office : |
Via Lavoro, 23 36071 – Arzignano (VI) - IT |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2005 |
|
|
|
|
Date of Incorporation : |
17/11/1978 |
|
|
|
|
Legal Form : |
Limited Liability Company |
|
|
|
|
Line of Business : |
Tanning and dyeing of skins and hides. |
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 |
|
Maximum Credit Limit : |
347.600 - Eur |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
name & address
Conceria Cadore S.r.l.
Via Lavoro, 23
36071 - Arzignano (VI) -IT-
SUMMARY
|
Legal Form |
: |
Limited liability company |
|
Start of Activities |
: |
17/11/1978 |
|
Patrimonial Consistence |
: |
Over 2.500.000 Eur |
|
|
: |
35.000.000/50.000.000 Eur |
|
Number of Employees |
: |
from 71 to 90 |
CREDIT ANALYSIS
|
CREDIT OPINION |
: |
347.600 - Eur |
ACTIVITY
Tanning and dyeing of skins and hides.
LEGAL DATA
Legal Form : Limited liability company
|
Register of Handcraft firms : 45524 of |
|
Fiscal Code : 00656130242 |
|
Foreign Trade Reg. no. : 23304 of |
|
Chamber of Commerce no. : 144942 of |
|
Firms' Register : VI116-9388 since 19/02/1996 |
|
Court : 9388 of |
|
Foundation Date |
: 17/11/1978 |
|
|
Establishment Date |
: 17/11/1978 |
|
|
Start of Activities |
: 17/11/1978 |
|
|
Legal Duration Date |
: 31/12/2050 |
|
|
Nominal Capital |
: 4.250.000 |
Eur |
|
Subscribed Capital |
: 4.250.000 |
Eur |
|
Paid up Capital |
: 4.250.000 |
Eur |
MEMBERS
|
Sartori |
Silvio |
|
Born in Sarego |
(VI) |
on 15/06/1945 |
- Fiscal Code : SRTSLV45H15I430W |
|
Residence : |
Via |
Luigi Einaudi |
, 1 |
- 36071 |
Arzignano |
(VI) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Sole Director |
|
|
|
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.
|
SARTORI |
|
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 |
|
Sartori Silvio Mario |
|
SRTSVM45H15I430T |
2.125.000 .Eur |
50,00 |
|
Solda' Bertilla |
|
SLDBTL54L46I430N |
2.125.000 .Eur |
50,00 |
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 |
Lavoro |
, 23 |
- 36071 - |
Arzignano |
(VI) |
- IT - |
|
|
|
|
PHONE |
: 0444/450655 |
|
|
|
|
Employees |
: 89 |
|
|
|
|
Assistants |
: 1 |
|
|
|
|
Fittings and Equipment |
for a value of
391.000 |
Eur |
|
|
|
|
Stocks |
for a value of
26.750.000 |
Eur |
|
|
|
|
Vehicles |
for a value of
129.114 |
Eur |
Sales are on an international scale.
The firm operates abroad as importer / exporter.
To purchase foreign products the firm uses the following channels :
|
- distributors |
|
- its own agents |
|
- direct orders to foreign companies |
Export represents from 20% to 50% of the global turnover.
Products abroad are placed by :
|
- importers |
|
- its own agents |
|
- direct orders from foreign companies |
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 |
04/12/1980 |
|
Company Style
modifications |
|
Former Style |
New Style |
Changement Date |
|
Rifinizione Cadore S.r.l. |
|
21/12/1996 |
|
Company's
Capital Changes |
|
Former Type |
Former Amount |
New Type |
New Amount |
Changement Date |
|
subcribed,nominal and issued |
255.646Eur |
subcribed,nominal and issued |
4.234.946Eur |
21/12/1996 |
PAYMENTS ANALYSIS
The average term of debts to suppliers is shorter than the sector one.
PAYMENTS SCORE : - 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.
|
Immovable Type |
Value |
|
Real estates |
1.437.016 .Eur |
NB.: For Capital Companies the value of the Immovables is the one
reported in the last available financial documents.
FINANCIAL AND
ECONOMICAL ANALYSIS
The company is active since 1978
Unstable economic results mark the company's financial state of affairs.
with a negative economic result in the last financial year. In the last
financial year a drop in sales has been registered (-30,7%).
The operating result was positive in the last financial year (5,3%) and
in line with the sector's average.
The ratio between debts and total assets is fairly high, as it comes out
from the indebtedness (7,2) increasing as against 2004.
Remarkable financial indebtedness specially if compared to equity
capital, the exposure to suppliers is moderate (87,98 gg. is the average
payment period) below field's average.
The management determines 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 |
49.682.721 |
filed balance sheet |
|
Profit (Loss) for the period |
-226.739 |
filed balance sheet |
|
Complete balance-sheet for the year as at |
31/12/2004 |
(in Eur |
x 1 ) |
|
Item Type |
Amount |
Source |
|
Sales |
71.696.988 |
filed balance sheet |
|
Profit (Loss) for the period |
125.514 |
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 ) |
|
|
1.901.232 |
2.077.330 |
|
. Intangible assets |
|
|
55.354 |
52.851 |
|
. Tangible fixed assets |
|
|
1.845.878 |
2.024.479 |
|
. . Land and buildings |
|
|
1.437.016 |
1.515.783 |
|
. . Plants, Equipm.and Machinery |
|
|
390.773 |
493.773 |
|
. Long-term Investments |
|
|
|
|
|
. . Financial loans |
|
|
|
|
|
. . Own shares |
|
|
|
|
|
CURRENT ASSETS |
|
|
49.795.815 |
44.266.818 |
|
. Stock |
|
|
26.750.000 |
22.850.000 |
|
. Credits |
|
|
23.019.891 |
20.961.054 |
|
. . Credits to clients |
|
|
21.538.661 |
18.024.557 |
|
. . Other credits |
|
|
1.481.230 |
2.936.497 |
|
. Short-term financial assets |
|
|
|
|
|
. Liquid assets |
|
|
25.924 |
455.764 |
|
ACCRUED INCOME-DEFERR. ASSETS |
|
|
28.425 |
26.880 |
|
TOTAL ASSETS |
|
|
51.725.472 |
46.371.028 |
|
. |
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
NET WORTH |
|
|
5.583.307 |
5.810.045 |
|
. Company's capital |
|
|
4.250.000 |
4.250.000 |
|
. Reserves |
|
|
1.560.046 |
1.434.531 |
|
. Reserves company's own shares |
|
|
|
|
|
. Retained profits (losses) |
|
|
|
|
|
. Profit (loss) |
|
|
-226.739 |
125.514 |
|
PROVISION CHARGES ACCOUNTS |
|
|
|
|
|
STAFF TERM INDEMNITY |
|
|
505.792 |
504.306 |
|
DEBTS |
|
|
45.487.925 |
39.964.075 |
|
. Financial M/L terms |
|
|
5.253.513 |
2.856.867 |
|
. . Financial M/L term banks |
|
|
4.897.382 |
2.774.234 |
|
. . Financial M/L bonds |
|
|
|
|
|
. . Other financial M/L debts |
|
|
356.131 |
82.633 |
|
. Financial short-term debts |
|
|
27.863.688 |
24.310.454 |
|
. . Financial short-term banks |
|
|
27.863.688 |
24.092.809 |
|
. . Financial short-term bonds |
|
|
|
|
|
. . Other financial short-term debts |
|
|
|
217.645 |
|
. M/L term debts to suppliers |
|
|
|
|
|
. Short-term debts to suppliers |
|
|
11.744.590 |
12.293.890 |
|
. Sundry M/L debts |
|
|
|
|
|
. Sundry short-term debts |
|
|
626.134 |
502.864 |
|
ACCRUED COSTS DEFERR. LIABILITIES |
|
|
148.448 |
92.602 |
|
TOTAL LIABILITIES |
|
|
51.725.472 |
46.371.028 |
|
. |
|
|
|
|
|
|
PROFIT AND LOSS
ACCOUNTS |
|
|
|
|
OUTPUT VALUE |
|
|
54.054.238 |
74.646.941 |
|
. Revenues from sales/services |
|
|
49.682.721 |
71.696.988 |
|
. Change of stock (products) |
|
|
3.900.000 |
2.510.000 |
|
OPERATING EXPENSES |
|
|
51.308.818 |
73.373.075 |
|
. Purchasing expenses |
|
|
28.795.714 |
41.255.404 |
|
. Change of stock (raw material) |
|
|
|
|
|
. Expenses from services |
|
|
19.120.816 |
28.222.800 |
|
. Expenses from leasing |
|
|
137.706 |
159.587 |
|
. General expenses/sundry charges |
|
|
165.931 |
715.752 |
|
. Staff expenses |
|
|
2.830.345 |
2.759.098 |
|
. Depreciation/Devaluation costs |
|
|
258.306 |
260.434 |
|
FINANCIAL REVENUES (CHARGES) |
|
|
-2.777.954 |
-344.591 |
|
. Financial charges |
|
|
-2.893.179 |
-362.432 |
|
. Financial revenues |
|
|
115.225 |
17.841 |
|
FINANCIAL ASSETS CORRECTION |
|
|
|
|
|
EXTRAORDINARY FINANCIAL REVENUES (CHARGES) |
|
|
115.666 |
-30.280 |
|
PROFIT (LOSS) FOR THE PERIOD |
|
|
83.132 |
898.995 |
|
TAX |
|
|
309.871 |
773.481 |
|
CORRECT./ALLOCAT. FISCAL RULE |
|
|
|
|
|
NET PROFIT (LOSS) |
|
|
-226.739 |
125.514 |
|
RATIOS |
Item |
O.V. |
O.V. |
as at 31/12/2005 |
as at 31/12/2004 |
Sector Average |
|
Fixed assets ratio |
Units |
=> 1 |
l |
5,96 |
4,41 |
2,12 |
|
Net Short-term indebtedness |
Units |
- 1 |
l |
7,20 |
6,30 |
2,90 |
|
Current ratio |
Units |
=> 1 |
l |
1,23 |
1,19 |
1,20 |
|
Acid Test Ratio-Liquidity Ratio |
Units' |
=> 1 |
l |
0,57 |
0,57 |
0,86 |
|
Return on Sales |
% |
|
l |
0,06 |
0,53 |
2,13 |
|
Average stock waiting period |
dd |
|
l |
193,82 |
114,73 |
54,61 |
|
Credits to clients average term |
dd |
|
l |
156,06 |
90,46 |
115,23 |
|
Debts to suppliers average term |
dd |
|
l |
87,98 |
63,54 |
120,00 |
|
Net financial revenues/ charges incidence |
% |
|
l |
- 5,59 |
- 0,48 |
- 1,43 |
|
Labour cost incidence |
% |
|
l |
5,69 |
3,84 |
10,83 |
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;
CREDIT OPINION
DETERMINATION
The credit opinion determination is divided into two phases :
1) Risk analysis (Score).
2) Reliability score identification.
RELIABILITY SCORE
Considering also subject's structural and behavioural characteristics
its credit margin rate (from 0 to 100%) is equal to 44%, in respect of a sector
average of 49%.
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:
347.600 .Eur.
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 expenses 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 527 significant companies.
The companies cash their credits on an average of 115 dd.
The average duration of suppliers debts is about 120 dd.
The sector's profitability is on an average of 2,13%.
The labour cost affects the turnover in the measure of 10,83%.
Goods are held in stock in a range of 54 dd.
The difference between the sales volume and the resources used to
realize it is about 1,33.
The employees costs represent the 11,20% of the production costs.
STATISTICAL
DETRIMENTAL DATA
Statistically the trade activity passes through serious crises.
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.
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%)