MIRA INFORM REPORT

 

 

Report Date :

24.03.2012

 

IDENTIFICATION DETAILS

 

Name :

ARTORIENT S.R.L.

 

 

Registered Office :

Via Pogliaghi Lodovico 1 20100 – Milano (MI) – IT -

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

26.01.1977

 

 

Legal Form :

Sole-Member Limited Liability Company

 

 

Line of Business :

Wholesale of Textile Products

 

 

No. of Employees :

5

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

20.000 – Eur

 

 

Status :

Moderate  

 

 

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, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


Company name and address

 

Artorient S.r.l.

 

Via

Pogliaghi Lodovico,

1

 

20100

- Milano

(MI)

-IT-

 

 

Summary

 

Fiscal Code

:

03504790159

Legal Form

:

Sole-Member Limited Liability Company

Foundation Date

:

26/01/1977

Equity

:

125.000 Eur

Turnover Range

:

3.000.000/3.750.000 Eur

Number of Employees

:

fom 6 to 10

 

 

Credit Analysis

 

Credit Opinion

:

20.000 - Eur

 

Activity

 

Wholesale of textile products

Wholesale of rugs

RETAIL TRADE (EXCEPT

 

Legal Data

 

Legal Form : Sole-Member Limited Liability Company

Fiscal Code : 03504790159

 

Foreign Trade Reg. no. : MI074092 since 27/12/1991

 

Foreign Trade Reg. no. : 074092 of Milano since 27/12/1991

 

Chamber of Commerce no. : 953023 of Milano since 07/02/1977

 

Firms' Register : MI146-172900 since 19/02/1996

 

V.A.T. Code : 03504790159

 

Foundation date

: 26/01/1977

Establishment date

: 26/01/1977

Legal duration

: 31/12/2005

Nominal Capital

: 95.000

Eur

Subscribed Capital

: 95.000

Eur

Paid up Capital

: 95.000

Eur

 

Members

 

 

Arazi

Mourad

 

 

 

Born in Libano

on 20/09/1939

- Fiscal Code : RZAMRD39P20Z229C

 

 

 

Residence :

Via

Palestro

, 20

- 20121

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

22/03/2006

 

 

Assistant board Chairman

27/04/2006

 

 

Managing Director

27/04/2006

 

 

 

 

No Protests registered

 

 

Arazi

Enrico

 

 

 

Born in Milano

(MI)

on 15/10/1969

- Fiscal Code : RZANRC69R15F205W

 

 

 

Residence :

Via

Roncaglia

, 13

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

22/03/2006

 

 

Sole partner

 

 

 

Managing Director

27/04/2006

 

 

Board Chairman

22/03/2003

 

 

 

 

No Protests registered

 

 

Sasson

Isi

 

 

 

Born in Beirut

on 18/07/1954

- Fiscal Code : SSSSII54L18Z229Z

 

 

 

Residence :

Via

Sardegna

, 11

- 20146

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

22/03/2006

 

 

 

 

No Protests registered

 

 

Ceroni

Mauro

 

 

 

Born in Genova

(GE)

on 19/06/1948

- Fiscal Code : CRNMRA48H19D969N

 

 

 

Residence :

Via

Aurelia 10 I. 2

- 16038

Santa Margherita Ligure

(GE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

22/03/2006

 

 

 

 

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.

 

 

ARAZI

MOURAD

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

ARAZIPEL DI MOURAD ARAZI E C. SAS

Milano (MI) - IT -

01818390153

General Partner

Active

Registered

 

 

ARAZI

ENRICO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

LIBEA S.R.L.

Milano (MI) - IT -

00795900158

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

Arazi Enrico

Milano - IT -

RZANRC69R15F205W

 

100,00

 

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

 

since 26/01/1977

 

 

 

 

 

Via

Pogliaghi Lodovico

, 1

- 20100

- Milano

(MI)

- IT -

 

 

 

 

PHONE

: 02/4779151

 

 

 

 

PHONE

: 02/474455

 

 

 

 

Employees

: 5

 

 

 

 

Assistants

: 1

 

Fittings and Equipment for a value of 26.000

Eur

 

Stocks for a value of 4.460.000

Eur

 

 

The firm operates abroad as importer / exporter. .

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- its own sales net-work

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Iran

 

- Afghanistan

 

- India

 

Historical Information and/or Firm's Status

 

 

EX-MEMBERS / EX-POSITIONS

 

 

Dilmani Samad

 

 

on 17/08/1926

 

 

 

Fiscal residence :

Via

Donati

, 14

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Limited Partner

 

 

Arazi Mourad

 

 

on 20/09/1939

 

 

 

Fiscal residence :

Via

Arzaga

, 28

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Limited Partner

 

 

Nassimiha Siyon

 

 

on 10/09/1929

 

 

 

Fiscal residence :

Via

Arzaga

, 24

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Limited Partner

 

 

Sasson Isi

 

 

on 18/07/1954

 

 

 

Fiscal residence :

Via

Aretusa

, 20

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

General Partner


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 1977

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

Unstable economic results mark the company's financial state of affairs. yet with a positive result in the 2010 (r.o.e. 12,72%). In the last financial year a drop in sales has been registered (-23,02%).

The operating result was positive in the last financial year (1,81%) falling within the field's average.

An operating result of Eur. 95.533 has been registered. with a -68,89% drop.

A gross operating margine for a value of Eur. 179.974 was reached. , with a -56,3% decrease.

Financial condition is not balanced as own capitals do not cover debts, indebtedness level is in fact high (31,08) which tends downward.

With regard to equity capital, an amount of Eur. 119.488 is registered. , stable in comparison with the value of the previous year.

During the last financial year debts totalled Eur. 4.964.146 (Eur. 1.244.521 of which were m/l term debts) , with no sensible variation.

Available funds are good.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 99.640

Labour cost amounts to Eur. 218.085, with a 7,29% incidence on production costs. , whereas the incidence on sales revenues is of 7,14%.

High incidence of financial charges on turnover.

 


Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1 )

 

Item Type

Value

Sales

3.052.624

Profit (Loss) for the period

15.199

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

3.965.520

Profit (Loss) for the period

-7.087

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

3.516.820

Profit (Loss) for the period

10.976

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

3.607.518

Profit (Loss) for the period

9.875

 

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

3.038.096

Profit (Loss) for the period

-9.045

 

 

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 31/12/2010 - 12 Mesi - Currency: Eur - Amounts x 1

 

- Balance Sheet as at 31/12/2009 - 12 Mesi - Currency: Eur - Amounts x 1

 

- Balance Sheet as at 31/12/2008 - 12 Mesi - Currency: Eur - Amounts x 1

 

Years

2010

2009

2008

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

 

 

 

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

469.275

472.511

527.341

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

 

. . Industrial and commercial equipment

 

 

 

. . Other assets

 

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

4.028

8.519

29.375

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

 

 

 

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . 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

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

924

924

924

Total fixed assets

474.227

481.954

557.640

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

4.463.237

4.187.601

4.499.155

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

325.279

808.983

570.932

. . Beyond 12 months

 

 

29.200

. . Trade receivables

 

 

 

. . . . Within 12 months

 

 

 

. . . . 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

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

325.279

808.983

600.132

. 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

 

 

 

. . Checks

 

 

 

. . Banknotes and coins

 

 

 

. Total Liquid funds

5.927

5.036

24.252

Total current assets

4.794.443

5.001.620

5.123.539

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

361

34.431

37.845

Total adjustments accounts

361

34.431

37.845

TOTAL ASSETS

5.269.031

5.518.005

5.719.024

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

95.000

95.000

95.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

 

 

 

. Reserve for Own shares

 

 

 

. Statute reserves

43.292

43.292

43.292

. Other reserves

 

 

 

. Accumulated Profits (Losses)

-34.003

-26.917

-37.893

. Profit( loss) of the year

15.199

-7.087

10.976

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

119.488

104.288

111.375

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

47.603

30.676

31.479

Employee termination indemnities

137.607

139.576

128.464

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

3.719.625

4.003.172

4.067.238

. . . . Beyond 12 months

1.244.521

1.234.145

1.371.184

. . 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

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

 

 

 

. . . . Within 12 months

 

 

 

. . . . 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

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Other payables

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

Total accounts payable

4.964.146

5.237.317

5.438.422

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

187

6.148

9.284

Total adjustment accounts

187

6.148

9.284

TOTAL LIABILITIES

5.269.031

5.518.005

5.719.024

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

 

 

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

3.052.624

3.965.520

3.516.820

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

33.243

34.241

 

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

33.243

34.241

 

Total value of production

3.085.867

3.999.761

3.516.820

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

2.497.299

2.496.739

2.629.574

. Services received

349.463

409.431

208.995

. Leases and rentals

48.033

47.587

51.217

. Payroll and related costs

218.085

252.333

317.918

. . Wages and salaries

159.970

189.433

247.089

. . Social security contributions

40.721

51.488

53.746

. . Employee termination indemnities

13.985

11.412

 

. . Pension and similar

 

 

13.176

. . Other costs

3.409

 

3.907

. Amortization and depreciation

84.441

104.714

1.864

. . Amortization of intangible fixed assets

68.839

89.422

 

. . Amortization of tangible fixed assets

15.602

15.292

1.864

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

 

. Changes in raw materials

-275.635

311.554

177.156

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

68.648

70.229

51.007

Total production costs

2.990.334

3.692.587

3.437.731

Diff. between value and cost of product.

95.533

307.174

79.089

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

50.563

84.763

105.518

. . 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

50.563

84.763

105.518

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-177.154

-381.027

-206.108

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

-18.608

-12.819

Total financial income and expense

-126.591

-296.264

-100.590

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

75.725

9.647

66.864

. . Gains on disposals

 

 

 

. . Other extraordinary income

75.725

9.647

66.864

. Extraordinary expense

-300

 

-8.566

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-300

 

-8.566

Total extraordinary income and expense

75.425

9.647

58.298

Results before income taxes

44.367

20.557

36.797

. Taxes on current income

29.168

27.644

25.821

. . current taxes

28.178

27.948

29.963

. . differed taxes(anticip.)

990

304

-4.142

. Net income for the period

15.199

-7.087

10.976

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

15.199

-7.087

10.976

 

RATIOS

Value Type

as at 31/12/2010

as at 31/12/2009

as at 31/12/2008

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,09

0,09

0,10

0,09

Elasticity Ratio

Units

0,91

0,91

0,90

0,89

Availability of stock

Units

0,85

0,76

0,79

0,26

Total Liquidity Ratio

Units

0,06

0,15

0,11

0,54

Quick Ratio

Units

0,00

0,00

0,00

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

31,08

38,34

36,30

3,95

Self Financing Ratio

Units

0,02

0,02

0,02

0,17

Capital protection Ratio

Units

0,08

0,16

0,05

0,62

Liabilities consolidation quotient

Units

0,37

0,34

0,37

0,10

Financing

Units

41,55

50,22

48,83

4,85

Permanent Indebtedness Ratio

Units

0,28

0,27

0,28

0,29

M/L term Debts Ratio

Units

0,26

0,25

0,26

0,07

Net Financial Indebtedness Ratio

Units

n.c.

n.c.

n.c.

1,04

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

3,17

3,07

2,89

2,37

Current ratio

Units

1,29

1,25

1,26

1,18

Acid Test Ratio-Liquidity Ratio

Units

0,09

0,20

0,15

0,80

Structure's primary quotient

Units

0,25

0,22

0,20

1,48

Treasury's primary quotient

Units

0,00

0,00

0,01

0,04

Rate of indebtedness ( Leverage )

%

4.409,67

5.291,12

5.134,93

602,26

Current Capital ( net )

Value

1.074.818

998.448

1.056.301

191.984

RETURN

 

 

 

 

 

Return on Sales

%

3,26

2,46

0,37

2,03

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

%

12,72

- 6,80

9,85

6,31

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

%

37,13

19,71

33,04

17,00

Return on Investment ( R.O.I. )

%

1,81

5,57

1,38

4,18

Return/ Sales

%

3,13

7,75

2,25

3,46

Extra Management revenues/charges incid.

%

15,91

- 2,31

13,88

27,96

Cash Flow

Value

99.640

97.627

12.840

44.823

Operating Profit

Value

95.533

307.174

79.089

74.603

Gross Operating Margin

Value

179.974

411.888

80.953

111.383

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

n.c.

n.c.

n.c.

113,70

Debts to suppliers average term

Days

n.c.

n.c.

n.c.

118,14

Average stock waiting period

Days

526,36

380,16

460,56

72,90

Rate of capital employed return ( Turnover )

Units

0,58

0,72

0,61

1,25

Rate of stock return

Units

0,68

0,95

0,78

4,88

Labour cost incidence

%

7,14

6,36

9,04

8,14

Net financial revenues/ charges incidence

%

- 4,15

- 7,47

- 2,86

- 1,38

Labour cost on purchasing expenses

%

7,29

6,83

9,25

8,25

Short-term financing charges

%

3,57

7,28

3,79

2,76

Capital on hand

%

172,61

139,15

162,62

79,85

Sales pro employee

Value

508.770

793.104

586.136

397.742

Labour cost pro employee

Value

36.347

50.466

52.986

33.267

 

 

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 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 9.175 significant companies.

 

The companies cash their credits on an average of 113 dd.

The average duration of suppliers debts is about 118 dd.

The sector's profitability is on an average of 2,03%.

The labour cost affects the turnover in the measure of 8,14%.

Goods are held in stock in a range of 72 dd.

The difference between the sales volume and the resources used to realize it is about 1,25.

The employees costs represent the 8,25% of the production costs.

 

 

Statistical Detrimental Data

 

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.50.90

UK Pound

1

Rs.80.77

Euro

1

Rs.67.40

 

 

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.