MIRA INFORM REPORT

 

 

Report Date :

06.06.2013

 

IDENTIFICATION DETAILS

 

Name :

MS S.R.L.

 

 

Registered Office :

Via Bergamo, 1910,

21042 - Caronno Pertusella  (VA)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

02.04.2004

 

 

Legal Form :

Sole-Member Limited Liability Company

 

 

Line of Business :

Manufacture of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spar e parts and accessories)

 

 

No. of Employees :

from 11 to 15

 

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 :

Good

 

 

Payment Behaviour :

Regular 

 

 

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 

 

MS S.r.l.

 

Via Bergamo, 1910

 

21042 - Caronno Pertusella  (VA) -IT-

 

 

Summary

 

Fiscal Code

:

02818640126

Legal Form

:

Sole-Member Limited Liability Company

start of Activities

:

21/06/2004

Equity

:

2.500.000

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

from 11 to 15



Activity

 

Manufacture of textile machinery, machinery and systems for auxiliary y treatment of textiles, sewing and weaving machines (including spar e parts and accessories)



Legal Data

 

Legal Form : Sole-Member Limited Liability Company

Fiscal Code : 02818640126

 

Foreign Trade Reg. no. : VA055643 since 06/07/2004

 

Chamber of Commerce no. : 408463 of

 

Chamber of Commerce no. : 291556 of since 14/04/2004

 

V.A.T. Code : 02818640126

 

Establishment date

: 02/04/2004

Start of Activities

: 21/06/2004

Legal duration

: 31/12/2030

Nominal Capital

: 459.250

 

Subscribed Capital

: 459.250

 

Paid up Capital

: 459.250

 




Members

 

Fim S.r.l.

 

 

 

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

 

 

 

No Protests registered

 

Salvati

Francesco

 

 

Born in Seregno

(MB)

on 11/09/1970

- Fiscal Code : SLVFNC70P11I625P

 

 

Residence:

 

Palladio

, 20

- 20030

Lentate Sul Seveso

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

03/05/2013

 

 

 

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.

 

Salvati

Francesco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Sin.ele S.r.l. - In Liquidazione

Caronno Pertusella (VA) - IT -

10255730151

Liquidator

Active

Registered

Studio Pirola, Perfetti E Partners S.r.l.

Milano (MI) - IT -

04712040965

Director

Active

Registered

Mem Srl

Saronno (VA) - IT -

03083810139

Sole Director

Active

Registered

Renergies Italia Societa' Per Azioni

Corridonia (MC) - IT -

01559290430

Director

Withdrawn

Registered

Duasoft Srl In Breve Dgs Srl

Saronno (VA) - IT -

03037970120

Sole Director

Active

Registered

Pepita S.r.l.

Saronno (VA) - IT -

03123840120

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

Fim S.r.l.

 

05621230969

 

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

 

 

 

 

 

 

 

Bergamo

, 1910

- 21042

- Caronno Pertusella

(VA)

- IT -

 

 

 

 

PHONE

: 029650169

 

 

 

 

PHONE

: 0296458475

 

 

 

 

FAX

: 029656218

 

-

Branch

(Warehouse)

since 08/09/2010

 

 

 

 

 

 

Bergamo

, 2000

- 21042

- Caronno Pertusella

(VA)

- IT -

 

-

Branch

(Warehouse)

since 13/01/2011

 

 

 

 

 

 

Bergamo

, 2000

- 21042

- Caronno Pertusella

(VA)

- IT -

 

-

Branch

(Warehouse)

since 22/11/2011

 

 

 

 

 

 

Lungo Serio

, 5H/5I

- 24050

- Grassobbio

(BG)

- IT -

 

 

 

 

Employees

: 14

 

Fittings and Equipment for a value of 270.000

Eur

 

Stocks for a value of 2.580.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Oggionni

Valter

 

 

Born in Milano

(MI)

on 16/03/1952

- Fiscal Code : GGNVTR52C16F205W

 

 

Residence:

 

Leonardo Da Vinci

, 29

- 21040

Origgio

(VA)

- IT -

 

Ex-Postions

Sole Director

 

 

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 2004

An eco-fin analysis has been made on the base od the b/s fo the years 2009, 2010 and 2011.

During the last years, it achieved profits (r.o.e. 51,02% on 2011) with a good increase in turnover (+75,5% in 2011 compared to 2010 and +40,56% in 2010 compared to 2009).

The operating result in 2011 was positive (19,36%) and is higher than the sector's average.

The operating result is positive and amounts to Eur. 1.834.133 showing an upward trend more then 100% compared to the previous financial year.

A gross operating margine for a value of Eur. 1.962.474 was reached. showing a more then 100% growth.

The analysis shows a fair financial position as the indebtedness volume is acceptable (1,96) with an improving trend as on the decrease.

With regard to equity capital, an amount of Eur. 2.298.050 is registered. , rising by 85,25%.

During the last financial year total debts volume reached Eur. 6.991.522 (Eur. 450.665 were m/l term ones) with a growth equal to 31,89%.

Current liquid assets is positive.

Eur. 1.300.873 is the value of cash flow during the year 2011

During 2011 financial year labour costs amounted to Eur. 928.064, with a 4,6% incidence on production costs. and a 4,46% incidence on sales volumes.

The incidence of the financial charges is of -0,26% on the sales amount.



Financial Data

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

20.803.003

Profit (Loss) for the period

1.172.532

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

11.853.239

Profit (Loss) for the period

121.030

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

8.432.663

Profit (Loss) for the period

62.198

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

13.698.856

Profit (Loss) for the period

304.760

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1)

 

Item Type

Value

Sales

8.674.006

Profit (Loss) for the period

73.978





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 31/12/2011 - 12 Mesi - Currency: - Amounts x 1

 

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

 

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

 

Years

2011

2010

2009

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

5.867

17.517

73.075

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

 

. . Industrial and commercial equipment

 

 

 

. . Other assets

 

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

859.380

788.053

207.012

. 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

1.560

1.172

722

. . . . 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

6.660

6.272

5.822

Total fixed assets

871.907

811.842

285.909

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

2.584.218

1.492.213

778.158

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

3.855.297

2.546.767

2.986.616

. . Beyond 12 months

 

20.081

25.610

. . 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

3.855.297

2.566.848

3.012.226

. 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

120.000

75.000

75.000

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

 

 

 

. . Checks

 

 

 

. . Banknotes and coins

 

 

 

. Total Liquid funds

2.030.425

1.736.245

986.110

Total current assets

8.589.940

5.870.306

4.851.494

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

10.351

16.320

17.547

Total adjustments accounts

10.351

16.320

17.547

TOTAL ASSETS

9.472.198

6.698.468

5.154.950

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

459.250

459.250

459.250

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

30.099

24.047

20.937

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

287.559

287.560

287.557

. Accumulated Profits (Losses)

348.610

348.610

289.523

. Profit( loss) of the year

1.172.532

121.030

62.198

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

2.298.050

1.240.497

1.119.465

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

17.326

46.156

46.156

Employee termination indemnities

135.300

110.936

93.067

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

6.540.857

4.516.523

3.095.317

. . . . Beyond 12 months

450.665

784.356

797.981

. . 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

6.991.522

5.300.879

3.893.298

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

30.000

 

2.964

Total adjustment accounts

30.000

 

2.964

TOTAL LIABILITIES

9.472.198

6.698.468

5.154.950

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

841.065

346.927

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

20.803.003

11.853.240

8.432.662

. Changes in work in progress

1.092.005

714.055

277.263

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

113.360

134.238

32.864

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

113.360

134.238

32.864

Total value of production

22.008.368

12.701.533

8.742.789

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

14.958.320

8.928.162

5.411.844

. Services received

3.816.091

 

 

. Leases and rentals

185.935

2.372.132

2.310.882

. Payroll and related costs

928.064

799.329

709.899

. . Wages and salaries

495.835

500.885

471.235

. . Social security contributions

143.982

156.767

115.830

. . Employee termination indemnities

33.264

31.419

30.146

. . Pension and similar

 

 

 

. . Other costs

254.983

110.258

92.688

. Amortization and depreciation

128.341

145.249

111.693

. . Amortization of intangible fixed assets

11.650

68.225

71.313

. . Amortization of tangible fixed assets

100.991

66.901

40.380

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

15.700

10.123

 

. Changes in raw materials

 

 

 

. Provisions to risk reserves

 

 

13.659

. Other provisions

 

 

 

. Other operating costs

157.484

151.155

28.440

Total production costs

20.174.235

12.396.027

8.586.417

Diff. between value and cost of product.

1.834.133

305.506

156.372

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

5.664

6.328

20.211

. . 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

2.982

2.592

674

. . Financ.income other than the above

2.682

3.736

19.537

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

2.682

3.736

19.537

. Interest and other financial expense

-60.393

-64.019

-32.113

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

60.393

64.019

32.113

Total financial income and expense

-54.729

-57.691

-11.902

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

55.141

68

10.526

. . Gains on disposals

 

 

 

. . Other extraordinary income

55.141

68

10.526

. Extraordinary expense

-93.521

-7.647

-7.161

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-93.521

-7.647

-7.161

Total extraordinary income and expense

-38.380

-7.579

3.365

Results before income taxes

1.741.024

240.236

147.835

. Taxes on current income

568.492

119.206

85.637

. . current taxes

559.337

122.832

96.990

. . differed taxes(anticip.)

9.155

-3.626

-11.353

. Net income for the period

1.172.532

121.030

62.198

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

1.172.532

121.030

62.198

 

RATIOS

Value Type

as at 31/12/2011

as at 31/12/2010

as at 31/12/2009

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,09

0,12

0,06

0,18

Elasticity Ratio

Units

0,91

0,88

0,94

0,80

Availability of stock

Units

0,27

0,22

0,15

0,24

Total Liquidity Ratio

Units

0,63

0,65

0,79

0,48

Quick Ratio

Units

0,23

0,27

0,21

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,96

2,24

1,88

3,25

Self Financing Ratio

Units

0,24

0,19

0,22

0,19

Capital protection Ratio

Units

0,29

0,53

0,53

0,63

Liabilities consolidation quotient

Units

0,09

0,20

0,29

0,19

Financing

Units

3,04

4,27

3,48

3,80

Permanent Indebtedness Ratio

Units

0,30

0,32

0,39

0,36

M/L term Debts Ratio

Units

0,06

0,13

0,17

0,11

Net Financial Indebtedness Ratio

Units

n.c.

n.c.

n.c.

0,63

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

3,31

2,63

7,03

1,75

Current ratio

Units

1,31

1,30

1,57

1,21

Acid Test Ratio-Liquidity Ratio

Units

0,92

0,97

1,32

0,81

Structure's primary quotient

Units

2,64

1,53

3,92

1,03

Treasury's primary quotient

Units

0,33

0,40

0,34

0,06

Rate of indebtedness ( Leverage )

%

412,18

539,98

460,48

516,42

Current Capital ( net )

Value

2.049.083

1.353.783

1.756.177

422.465

RETURN

 

 

 

 

 

Return on Sales

%

6,25

2,25

2,06

3,35

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

%

51,02

9,76

5,56

5,13

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

%

75,76

19,37

13,21

14,77

Return on Investment ( R.O.I. )

%

19,36

4,56

3,03

4,16

Return/ Sales

%

8,82

2,58

1,85

4,11

Extra Management revenues/charges incid.

%

63,93

39,62

39,78

28,57

Cash Flow

Value

1.300.873

266.279

173.891

122.482

Operating Profit

Value

1.834.133

305.506

156.372

144.752

Gross Operating Margin

Value

1.962.474

450.755

281.724

241.990

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

n.c.

n.c.

n.c.

111,85

Debts to suppliers average term

Days

n.c.

n.c.

n.c.

128,30

Average stock waiting period

Days

44,72

45,32

33,22

80,43

Rate of capital employed return ( Turnover )

Units

2,20

1,77

1,64

1,08

Rate of stock return

Units

8,05

7,94

10,84

4,45

Labour cost incidence

%

4,46

6,74

8,42

19,12

Net financial revenues/ charges incidence

%

-0,26

-0,49

-0,14

-1,08

Labour cost on purchasing expenses

%

4,60

6,45

8,27

19,02

Short-term financing charges

%

0,86

1,21

0,82

2,68

Capital on hand

%

45,53

56,51

61,13

91,91

Sales pro employee

Value

717.344

493.884

383.302

198.432

Labour cost pro employee

Value

32.002

33.305

32.268

35.779

 

 

Market / Territory Data

 

Population living in the province

:

843.250

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

Monthly family expenses 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 1.206 significant companies.

The companies cash their credits on an average of 112 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,35%.

The labour cost affects the turnover in the measure of 19,12%.

Goods are held in stock in a range of 80 dd.

The difference between the sales volume and the resources used to realize it is about 1,08.

The employees costs represent the 19,02% of the production costs.




Statistical Detrimental Data

 

Statistically 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 4.597.

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

Total Bankrupt companies in the province : 3.052.

Total Bankrupt companies in the region : 39.612.

 



 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.56.42

UK Pound

1

Rs.86.54

Euro

1

Rs.73.86

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

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.