MIRA INFORM REPORT

 

 

Report Date :

28.12.2013

 

IDENTIFICATION DETAILS

 

Name :

VALTEC ITALIA S.R.L.

 

 

Registered Office :

Via Della Meccanica, 29 Bassona Zai 2,

37100 – Verona (VR)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

17.07.2001

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacture of paper and cardboard

 

 

No. of Employees :

from 1 to 5

 

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 :

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 – March, 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

Italy

A2

A2

 

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 industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is high. 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 126% of GDP in 2012, and investor concerns about the broader euro-zone crisis at times have caused borrowing costs on sovereign government debt to rise to euro-era. During the second half of 2011 the government passed three austerity packages to reduce its budget deficit and help bring down borrowing costs. These measures included a hike in the value-added tax, pension reforms, and cuts to public administration. The government also faces pressure from investors and European partners to sustain its recent efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2012 economic growth and labor market conditions deteriorated, with growth at -2.3% and unemployment rising to nearly 11%, with youth unemployment around 35%. The government has undertaken several reform initiatives designed to increase long-term economic growth. Italy's GDP is now 7% below its 2007 pre-crisis level.

 

Source : CIA

 


Company name & address

 

VALTEC ITALIA S.R.L.

 

Via Della Meccanica, 29 Bassona Zai 2

 

37100 – Verona (VR) -IT-

 

 

Summary

 

Fiscal Code

:

03154270239

Legal Form

:

Limited liability company

start of Activities

:

31/07/2001

Equity

:

750.000

Turnover Range

:

7.750.000/9.000.000

Number of Employees

:

from 1 to 5

 

 

Activity

 

Manufacture of paper and cardboard



Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 03154270239

 

Chamber of Commerce no. : 149840 of Pistoia

 

Chamber of Commerce no. : 312879 of Verona since 27/07/2001

 

Firms' Register : VR-2001-48106 of Verona

 

V.A.T. Code : 03154270239

 

Establishment date

: 17/07/2001

Start of Activities

: 31/07/2001

Legal duration

: 31/12/2100

Nominal Capital

: 60.000

 

Subscribed Capital

: 60.000

 

Paid up Capital

: 60.000

 



Members

 

 

Piazzon

Emiliano

 

 

 

Born in Camisano Vicentino

(VI)

on 30/09/1957

- Fiscal Code : PZZMLN57P30B485I

 

 

 

Residence:

 

Tasca

, 134

- 35010

San Pietro in Gu

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/04/2012

 

 

Managing Director

28/04/2012

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

De Gara

Giorgio

 

 

 

Born in Verona

(VR)

on 03/03/1966

- Fiscal Code : DGRGRG66C03L781G

 

 

 

Residence:

 

Della Meccanica

, 29

- 37139

Verona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

28/04/2012

 

 

Board Chairman

28/04/2012

 

 

Director

28/04/2012

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Sissa

Corinna

 

 

 

Born in Moglia

(MN)

on 29/02/1952

- Fiscal Code : SSSCNN52B69F267W

 

 

 

Residence:

 

Golosine

, 160

- 37136

Verona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

05/02/2009

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Furri

Andrea

 

 

 

Born in Bussolengo

(VR)

on 25/06/1971

- Fiscal Code : FRRNDR71H25B296Z

 

 

 

Residence:

 

Enrico Fermi

, 3B

- 37060

Sona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

28/04/2012

 

 

Director

28/04/2012

 

 

 

 

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.

 

 

De Gara

Giorgio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Pidigi Spa

Verona (VR) - IT -

00215260233

Director

Active

Registered

Pidigi Spa

Verona (VR) - IT -

00215260233

Procurator

Active

Registered

Pidigi Spa

Verona (VR) - IT -

00215260233

Managing Director

Active

Registered

Despa S.p.a.

Verona (VR) - IT -

00927130179

Director

Active

Registered

Despa S.p.a.

Verona (VR) - IT -

00927130179

Managing Director

Active

Registered

De Gara S.r.l.

Montichiari (BS) - IT -

01174320174

Director

Active

Registered

Arianna S.r.l.

Darfo Boario Terme (BS) - IT -

01730650171

Director

Active

Registered

Mtv - Microtecnica Veronese - Societa' AResponsabilita' Limitata Oppure Con Sig

Verona (VR) - IT -

01965690231

Director

Withdrawn

Registered

Ledrover Srl

Verona (VR) - IT -

01383890231

Director

Active

Registered

Ledrover Srl

Verona (VR) - IT -

01383890231

Managing Director

Active

Registered

Delga S.p.a.

Montichiari (BS) - IT -

02449760988

Director

Active

Registered

Delga S.p.a.

Montichiari (BS) - IT -

02449760988

Managing Director

Active

Registered

Delga S.p.a.

Montichiari (BS) - IT -

02449760988

Board Chairman

Active

Registered

Delios S.p.a.

Verona (VR) - IT -

03549980237

Director

Active

Registered

Delios S.p.a.

Verona (VR) - IT -

03549980237

Managing Director

Active

Registered

Immobiliare Despa S.r.l.

Montichiari (BS) - IT -

03380030985

Director

Active

Registered

De Gara Firenze S.r.l.

Sesto Fiorentino (FI) - IT -

06401910481

Director

Active

Registered

Gruppo Sportivo Adige Associazione Sportiva Dilettantistica

Verona (VR) - IT -

93179600239

Vice-Chairman

Active

Registered

 

 

Piazzon

Emiliano

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Huber Italia S.p.a.

Bolzano Vicentino (VI) - IT -

02502660240

Attorney with special power

Withdrawn

Registered

Epack Di Emiliano Piazzon

San Pietro in Gu (PD) - IT -

PZZMLN57P30B485I

Proprietor

Active

Registered

 

 

Furri

Andrea

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Pidigi Spa

Verona (VR) - IT -

00215260233

Procurator

Active

Registered

Mtv - Microtecnica Veronese - Societa' AResponsabilita' Limitata Oppure Con Sig

Verona (VR) - IT -

01965690231

Director

Withdrawn

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

Piazzon Emiliano

San Pietro in Gu - IT -

PZZMLN57P30B485I

18.000 .Eur

30,00

Delios S.p.a.

 

03549980237

26.000 .Eur

43,33

Pidigi Spa

 

00215260233

16.000 .Eur

26,67



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

 

 

 

 

 

 

 

Della Meccanica - Bassona Zai 2

, 29

- 37100

- Verona

(VR)

- IT -

 

 

 

 

PHONE

: 0459216845

 

 

 

 

PHONE

: 0459216803

 

-

Branch

(Store)

since 10/05/2004

 

 

 

 

 

 

Della Meccanica - Bassona Zai 2

, 29

- 37100

- Verona

(VR)

- IT -

 

 

 

 

PHONE

: 0573919040

 

 

 

 

FAX

: 0573918119

 

-

Branch

(Factory)

since 31/07/2001

 

 

 

 

 

 

Palazzi

, 4

- 51030

- Serravalle Pistoiese

(PT)

- IT -

 

 

 

 

Employees

: 1

 

Stocks for a value of 54.000

Eur


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 analysis is based on the latest 3 balance sheets.

During the last years, it recorded positive net results (r.o.e. 22,21% in 2012) with a remarkable upward trend (+22,05% on 2012 compared to 2011 and +73,16% on 2011 compared to 2010).

The operating result in 2012 was positive (8,6%) and reflects the field's average.

The operating result is positive and amounts to Eur. 237.921 on stable levels if compared to the previous year.

The G.O.M. amounted to Eur. 245.769 on the same levels as the previous financial year.

The financial status of the company is fairly balanced with an indebtedness level of 3,08 and decreasing as against 2011.

The management generated equity capital for an amount of Eur. 508.161 , with an upward trend.

Total debts (both short and M/L term) equals Eur. 2.257.092, , with no sensible variation.

Bank and suppliers credit recourse is limited, 69,11 gg. is payment average period which is also lower than the sector average.

The liquidity level is positive (1,22).

Accounts receivable average term is 79,83 days. , a value lower than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 120.724

Labour cost amounts to Eur. 36.979, with a 0,47% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 0,46%.

The financial management has a limited economic impact, equal to -0,86% on the sales.

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

8.122.257

Profit (Loss) for the period

112.876

 

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

6.654.729

Profit (Loss) for the period

272.316

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

3.842.921

Profit (Loss) for the period

91.194

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

2.037.152

Profit (Loss) for the period

-26.345


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 31/12/2012 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2011 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2010 - 12 Mesi - Currency: - Amounts x 1

 

Years

2012

2011

2010

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

 

 

 

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

 

. . Industrial and commercial equipment

 

 

 

. . Other assets

 

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

9.000

 

 

. 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

 

 

 

Total fixed assets

9.000

 

 

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

53.757

139.099

37.269

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

2.014.385

2.402.116

1.015.378

. . Beyond 12 months

 

 

 

. . Trade receivables

1.801.026

 

830.625

. . . . Within 12 months

1.801.026

 

830.625

. . . . 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

190.059

 

183.997

. . . . Within 12 months

190.059

 

183.997

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

23.300

 

756

. . . . Within 12 months

23.300

 

756

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

2.014.385

2.402.116

1.015.378

. 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

690.700

199.173

265.428

Total current assets

2.758.842

2.740.388

1.318.075

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

 

 

 

Total adjustments accounts

 

 

 

TOTAL ASSETS

2.767.842

2.740.388

1.318.075

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

60.000

60.000

40.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

12.000

8.000

8.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

323.285

54.969

163.775

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

112.876

272.316

91.194

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

508.161

395.285

302.969

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

 

13.883

1.811

Employee termination indemnities

2.267

527

 

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

2.257.092

2.316.454

1.012.902

. . . . Beyond 12 months

 

 

 

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

680.000

 

 

. . . . Within 12 months

680.000

 

 

. . . . Beyond 12 months

 

 

 

. . Due to banks

 

 

100.000

. . . . Within 12 months

 

 

100.000

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

64.076

 

165

. . . . Within 12 months

64.076

 

165

. . . . Beyond 12 months

 

 

 

. . Trade payables

1.487.620

 

889.987

. . . . Within 12 months

1.487.620

 

889.987

. . . . 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

4.093

 

22.326

. . . . Within 12 months

4.093

 

22.326

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

2.957

 

424

. . . . Within 12 months

2.957

 

424

. . . . Beyond 12 months

 

 

 

. . Other payables

18.346

 

 

. . . . Within 12 months

18.346

 

 

. . . . Beyond 12 months

 

 

 

Total accounts payable

2.257.092

2.316.454

1.012.902

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

322

14.239

393

Total adjustment accounts

322

14.239

393

TOTAL LIABILITIES

2.767.842

2.740.388

1.318.075

 

 

 

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

8.122.257

6.654.727

3.842.921

. Changes in work in progress

-85.343

101.830

-30.297

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

11.496

3.565

17.899

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

11.496

3.565

17.899

Total value of production

8.048.410

6.760.122

3.830.523

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

7.059.245

5.912.879

3.348.437

. Services received

685.891

532.509

328.177

. Leases and rentals

3.628

1.200

 

. Payroll and related costs

36.979

21.524

 

. . Wages and salaries

27.057

18.239

 

. . Social security contributions

8.182

2.758

 

. . Employee termination indemnities

1.740

527

 

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

7.848

7.674

 

. . Amortization of intangible fixed assets

 

 

 

. . Amortization of tangible fixed assets

1.000

 

 

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

6.848

 

 

. Changes in raw materials

 

 

 

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

16.898

2.705

10.192

Total production costs

7.810.489

6.478.491

3.686.806

Diff. between value and cost of product.

237.921

281.631

143.717

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

15.579

15.537

6.637

. . 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

 

15.537

6.637

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

15.537

 

. Interest and other financial expense

-85.560

94.976

-16.879

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

-94.976

 

Total financial income and expense

-69.981

110.513

-10.242

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

 

 

 

. . Gains on disposals

 

 

 

. . Other extraordinary income

 

 

 

. Extraordinary expense

 

 

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

 

 

 

Total extraordinary income and expense

 

 

 

Results before income taxes

167.940

392.144

133.475

. Taxes on current income

55.064

119.828

42.281

. . current taxes

70.708

107.756

25.488

. . differed taxes(anticip.)

-15.644

12.072

16.793

. Net income for the period

112.876

272.316

91.194

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

112.876

272.316

91.194

 

 

RATIOS

Value Type

as at 31/12/2012

as at 31/12/2011

as at 31/12/2010

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,00

n.c.

n.c.

0,43

Elasticity Ratio

Units

1,00

1,00

1,00

0,55

Availability of stock

Units

0,02

0,05

0,03

0,12

Total Liquidity Ratio

Units

0,98

0,95

0,97

0,40

Quick Ratio

Units

0,25

0,07

0,20

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

3,08

5,36

2,47

1,49

Self Financing Ratio

Units

0,18

0,14

0,23

0,29

Capital protection Ratio

Units

0,66

0,16

0,57

0,76

Liabilities consolidation quotient

Units

0,00

0,00

n.c.

0,29

Financing

Units

4,44

5,86

3,34

2,09

Permanent Indebtedness Ratio

Units

0,18

0,14

0,23

0,47

M/L term Debts Ratio

Units

0,00

0,00

n.c.

0,13

Net Financial Indebtedness Ratio

Units

0,00

n.c.

0,00

0,66

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

56,71

n.c.

n.c.

1,13

Current ratio

Units

1,22

1,18

1,30

1,18

Acid Test Ratio-Liquidity Ratio

Units

1,20

1,12

1,26

0,81

Structure's primary quotient

Units

56,46

n.c.

n.c.

0,65

Treasury's primary quotient

Units

0,31

0,09

0,26

0,02

Rate of indebtedness ( Leverage )

%

544,68

693,27

435,05

347,40

Current Capital ( net )

Value

501.750

423.934

305.173

277.456

RETURN

 

 

 

 

 

Return on Sales

%

1,49

4,21

2,37

3,75

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

%

22,21

68,89

30,10

0,03

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

%

33,05

99,21

44,06

0,71

Return on Investment ( R.O.I. )

%

8,60

10,28

10,90

2,25

Return/ Sales

%

2,93

4,23

3,74

2,41

Extra Management revenues/charges incid.

%

47,44

96,69

63,45

15,06

Cash Flow

Value

120.724

279.990

91.194

375.939

Operating Profit

Value

237.921

281.631

143.717

75.030

Gross Operating Margin

Value

245.769

289.305

143.717

984.767

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

79,83

n.c.

77,81

115,37

Debts to suppliers average term

Days

69,11

n.c.

87,14

130,42

Average stock waiting period

Days

2,38

7,52

3,49

51,55

Rate of capital employed return ( Turnover )

Units

2,93

2,43

2,92

0,94

Rate of stock return

Units

151,09

47,84

103,11

6,98

Labour cost incidence

%

0,46

0,32

n.c.

14,75

Net financial revenues/ charges incidence

%

-0,86

1,66

-0,27

-2,34

Labour cost on purchasing expenses

%

0,47

0,33

n.c.

14,06

Short-term financing charges

%

3,79

n.c.

1,67

3,03

Capital on hand

%

34,08

41,18

34,30

105,97

Sales pro employee

Value

8.122.257

 

 

268.685

Labour cost pro employee

Value

36.979

 

 

34.580

 

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

:

860.796

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

Monthly family expences 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 210 significant companies.

 

The companies cash their credits on an average of 115 dd.

The average duration of suppliers debts is about 130 dd.

The sector's profitability is on an average of 3,75%.

The labour cost affects the turnover in the measure of 14,75%.

Goods are held in stock in a range of 52 dd.

The difference between the sales volume and the resources used to realize it is about 0,94.

The employees costs represent the 14,06% of the production costs.



Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 13.782 protested subjects are found; in the province they count to 2.673.

The insolvency index for the region is 0,30, , while for the province it is 0,31.

Total Bankrupt companies in the province : 2.982.

Total Bankrupt companies in the region : 16.714.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.06

UK Pound

1

Rs.102.03

Euro

1

Rs.85.27

 

 

INFORMATION DETAILS

 

Report Prepared by :

NNA

 

 

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.