MIRA INFORM REPORT

 

 

Report Date :

07.03.2013

 

IDENTIFICATION DETAILS

 

Name :

TI EMME S.R.L. 

 

 

Registered Office :

Via Toscana, 25,

63019 - Sant'Elpidio a Mare (FM)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

05.05.1982

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Wholesaler of skins and untreated and treated leather (except skins for furs)

 

 

No. of Employees :

01 to 05 employees

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

Fairly Large

 

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 – June 30th, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

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, welfare-dependent, agricultural south, with high unemployment. 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 exceptionally high public debt burdens and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, reaching 120% of GDP in 2011, and borrowing costs on sovereign government debt have risen to record levels. During the second half of 2011 the government passed a series of three austerity packages to balance its budget by 2013 and decrease its public debt burden. 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 address Italy's long-standing structural impediments to growth, such as an inflexible labor market and widespread tax evasion. The international financial crisis worsened conditions in Italy''s labor market, with unemployment rising from 6.2% in 2007 to 8.4% in 2011, but in the longer-term Italy''s low fertility rate and quota-driven immigration policies will increasingly strain its economy. The euro-zone crisis along with Italian austerity measures have reduced exports and domestic demand, slowing Italy''s recovery. Italy''s GDP is still 5% below its 2007 pre-crisis level.

 

Source : CIA

 

 


Company name & address

 

Ti Emme s.r.l.

 

Via Toscana, 25

 

63019 - Sant'Elpidio a Mare  (FM) -IT-

 

 

Summary

 

Fiscal Code

:

00516320447

Legal Form

:

Limited liability company

start of Activities

:

28/05/1982

Equity

:

500.000

Turnover Range

:

2.250.000/3.000.000

Number of Employees

:

from 1 to 5

 

 

Activity

 

Wholesale of skins and untreated and treated leather (except skins for furs)

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00516320447

 

Foreign Trade Reg. no. : FM003151 since 16/01/1992

 

Foreign Trade Reg. no. : M062704 of

 

Chamber of Commerce no. : 100498 of since 27/02/2009

 

V.A.T. Code : 00516320447

 

Tribunal Co. Register : 2891 of since 13/05/1982

 

Foundation date

: 05/05/1982

Establishment date

: 05/05/1982

Start of Activities

: 28/05/1982

Legal duration

: 31/12/2025

Nominal Capital

: 62.400

 

Subscribed Capital

: 62.400

 

Paid up Capital

: 62.400

 

 


Members

 

Testella

Manfredo

 

 

Born in Sant'Elpidio a Mare

(AP)

on 12/06/1953

- Fiscal Code : TSTMFR53H12I324X

 

 

Residence:

 

Toscana

, 23

- 63019

Sant'Elpidio a Mare

(FM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

09/01/2001

 

 

 

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.

 

Testella

Manfredo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Ti Emme Paradiso S.r.l.

Sant'Elpidio a Mare (FM) - IT -

01811510443

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

Testella Manfredo

Sant'Elpidio a Mare - IT -

TSTMFR53H12I324X

56.160 .Eur

90,00

Marziali Paola

 

MRZPLA55M50D542O

6.240 .Eur

10,00

 

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 16/01/1990

 

 

 

 

 

 

Toscana

, 25

- 63019

- Sant'Elpidio a Mare

(FM)

- IT -

 

 

 

 

PHONE

: 0734810310

 

 

 

 

FAX

: 0734810428

 

 

 

 

Employees

: 4

 

 

 

 

Active partners

: 1

 

Fittings and Equipment for a value of 2.000

Eur

 

Stocks for a value of 420.000

Eur

 

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- its own sales net-work

Export represents up to 20% of the global turnover.

 

 

Historical Information and/or Firm's Status

 

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited partnership

Limited liability company

16/01/1990

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Ti Emme S.a.s. di Manfredo Testella e C.

 

16/01/1990

 

EX-MEMBERS / EX-POSITIONS:

 

Testella

Marcello

 

 

Born in Sant'Elpidio a Mare

(AP)

on 28/11/1949

- Fiscal Code : TSTMCL49S28I324V

 

 

Fiscal residence:

 

Toscana

, 92

- 63019

Sant'Elpidio a Mare

(AP)

- IT -

 

Ex-Postions

Sole Director

 

Testella

Manfredo

 

 

Born in Sant'Elpidio a Mare

(AP)

on 12/06/1953

- Fiscal Code : TSTMFR53H12I324X

 

 

Residence:

 

Toscana

, 23

- 63019

Sant'Elpidio a Mare

(FM)

- IT -

 

Ex-Postions

General Partner

 

Marziali Paola

 

 

 

Born in Fermo

(AP)

on 10/08/1955

- Fiscal Code : MRZPLA55M50D542O

 

Ex-Postions

Limited Partner

 

Nasini Antonia Maria

 

 

 

Born in Fermo

(AP)

on 22/08/1950

- Fiscal Code : NSNNNM50M62D542O

 

Ex-Postions

Limited 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

 

Company's starting of activities dates back to 1982.

The analysis is based on the latest 3 balance sheets.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 6,6% in 2011 thanks to a progressive increase in turnover (+30,45% in 2011 compared to 2010 and +5,6% in 2010 compared to 2009).

The operating result was positive in the last financial year (8,25%) and in line with the sector's average.

The amount of the operating result for the year 2011 is of Eur. 125.607 with a 35,35% growth.

The G.O.M. amounted to Eur. 150.512 with a 22,8% growth.

Company's financial status is balanced since indebtedness is not high (1,58) yet on the increase as against the previous accounting period.

The equity capital is equal to Eur. 405.516 on stable levels.

The financial management has recorded total debts amounting to Eur. 1.024.479, , rising as opposed to the previous year (+56%).

Bank exsposure is limited and the suppliers' credit is modest too, 44,97 gg. is the payment average period which is also lower than the sector average.

The liquidity level is positive (1,22).

Accounts receivable average term is 43,41 days. , lower than the sector's average.

During financial year 2011 the cash flow amounted to Eur. 45.524

Labour cost expenses amount to Eur. 106.253 , representing 3,88% on the total of production costs. and a 3,71% incidence on sales volumes.

High incidence of financial charges on turnover.


Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

2.860.657

Profit (Loss) for the period

26.747

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

2.192.825

Profit (Loss) for the period

35.538

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

2.076.461

Profit (Loss) for the period

31.680

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

2.037.307

Profit (Loss) for the period

2.501

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1)

 

Item Type

Value

Sales

2.291.282

Profit (Loss) for the period

7.473

 


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.

18.000

36.000

54.000

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

522

578

634

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

3.480

5.220

6.960

. Total Intangible Fixed Assets

22.002

41.798

61.594

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

230.169

221.901

205.264

. . Plant and machinery

1.449

1.960

2.471

. . Industrial and commercial equipment

 

 

 

. . Other assets

884

499

5.943

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

232.502

224.360

213.678

. 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

254.504

266.158

275.272

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

418.013

391.899

430.498

. . Advance payments

 

 

 

. Total Inventories

418.013

391.899

430.498

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

446.867

280.860

307.555

. . Beyond 12 months

25

25

23

. . Trade receivables

344.986

209.679

233.237

. . . . Within 12 months

344.986

209.679

233.237

. . . . 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

85.333

71.169

72.782

. . . . Within 12 months

85.333

71.169

72.782

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

16.573

37

1.559

. . . . Within 12 months

16.548

12

1.536

. . . . Beyond 12 months

25

25

23

. Total Credits not held as fixed assets

446.892

280.885

307.578

. 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

385.513

157.907

63.032

. . Checks

 

 

 

. . Banknotes and coins

278

268

1.304

. Total Liquid funds

385.791

158.175

64.336

Total current assets

1.250.696

830.959

802.412

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

16.782

18.470

2.583

Total adjustments accounts

16.782

18.470

2.583

TOTAL ASSETS

1.521.982

1.115.587

1.080.267

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

262.400

62.400

262.400

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

12.915

12.915

12.915

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

103.454

267.917

36.237

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

26.747

35.538

31.680

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

405.516

378.770

343.232

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

927

 

. . Other funds

57.934

51.805

46.266

Total Reserves for Risks and Charges

57.934

52.732

46.266

Employee termination indemnities

30.942

24.476

19.126

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

1.024.479

656.697

669.179

. . . . Beyond 12 months

 

 

 

. . 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

604.661

361.090

214.282

. . . . Within 12 months

604.661

361.090

214.282

. . . . 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

327.699

229.797

383.785

. . . . Within 12 months

327.699

229.797

383.785

. . . . 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

55.191

39.566

43.182

. . . . Within 12 months

55.191

39.566

43.182

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

9.928

6.738

6.975

. . . . Within 12 months

9.928

6.738

6.975

. . . . Beyond 12 months

 

 

 

. . Other payables

27.000

19.506

20.955

. . . . Within 12 months

27.000

19.506

20.955

. . . . Beyond 12 months

 

 

 

Total accounts payable

1.024.479

656.697

669.179

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

3.111

2.912

2.464

Total adjustment accounts

3.111

2.912

2.464

TOTAL LIABILITIES

1.521.982

1.115.587

1.080.267

 

 

 

 

 

 

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

2.860.657

2.192.825

2.076.461

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

4.189

9.637

778

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

4.189

9.637

778

Total value of production

2.864.846

2.202.462

2.077.239

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

2.291.597

1.661.092

1.349.448

. Services received

311.843

270.284

258.628

. Leases and rentals

19.713

19.423

19.232

. Payroll and related costs

106.253

84.210

85.743

. . Wages and salaries

73.475

62.959

60.273

. . Social security contributions

26.191

15.845

20.530

. . Employee termination indemnities

6.587

5.406

4.940

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

18.777

24.228

30.324

. . Amortization of intangible fixed assets

18.056

18.056

18.056

. . Amortization of tangible fixed assets

721

6.172

12.268

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

 

. Changes in raw materials

-26.114

38.599

231.691

. Provisions to risk reserves

 

 

 

. Other provisions

6.128

5.539

5.101

. Other operating costs

11.042

6.292

14.557

Total production costs

2.739.239

2.109.667

1.994.724

Diff. between value and cost of product.

125.607

92.795

82.515

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

1.171

3

3

. . 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

 

 

3

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-53.755

-21.392

-17.685

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-52.584

-21.389

-17.682

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

1

1

2.005

. . Gains on disposals

 

 

 

. . Other extraordinary income

1

1

2.005

. Extraordinary expense

 

-368

-1

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

 

-368

-1

Total extraordinary income and expense

1

-367

2.004

Results before income taxes

73.024

71.039

66.837

. Taxes on current income

46.277

35.501

35.157

. . current taxes

46.277

34.574

35.157

. . differed taxes(anticip.)

 

927

 

. Net income for the period

26.747

35.538

31.680

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

26.747

35.538

31.680

 

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

0,17

0,24

0,25

0,11

Elasticity Ratio

Units

0,82

0,74

0,74

0,87

Availability of stock

Units

0,27

0,35

0,40

0,17

Total Liquidity Ratio

Units

0,55

0,39

0,34

0,61

Quick Ratio

Units

0,25

0,14

0,06

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,58

1,32

1,76

3,90

Self Financing Ratio

Units

0,27

0,34

0,32

0,17

Capital protection Ratio

Units

0,29

0,74

0,14

0,66

Liabilities consolidation quotient

Units

0,03

0,04

0,03

0,09

Financing

Units

2,53

1,73

1,95

4,57

Permanent Indebtedness Ratio

Units

0,29

0,36

0,34

0,28

M/L term Debts Ratio

Units

0,02

0,02

0,02

0,06

Net Financial Indebtedness Ratio

Units

0,54

0,54

0,44

0,96

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,71

1,52

1,32

2,10

Current ratio

Units

1,22

1,27

1,20

1,13

Acid Test Ratio-Liquidity Ratio

Units

0,81

0,67

0,56

0,86

Structure's primary quotient

Units

1,59

1,42

1,25

1,34

Treasury's primary quotient

Units

0,38

0,24

0,10

0,05

Rate of indebtedness ( Leverage )

%

375,32

294,53

314,73

587,66

Current Capital ( net )

Value

226.217

174.262

133.233

135.886

RETURN

 

 

 

 

 

Return on Sales

%

1,59

2,73

2,99

1,61

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

%

6,60

9,38

9,23

5,01

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

%

18,01

18,76

19,47

13,67

Return on Investment ( R.O.I. )

%

8,25

8,32

7,64

4,30

Return/ Sales

%

4,39

4,23

3,97

2,39

Extra Management revenues/charges incid.

%

21,29

38,30

38,39

27,17

Cash Flow

Value

45.524

59.766

62.004

47.597

Operating Profit

Value

125.607

92.795

82.515

71.380

Gross Operating Margin

Value

150.512

122.562

112.890

124.518

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

43,41

34,42

40,44

90,43

Debts to suppliers average term

Days

44,97

42,41

84,90

76,51

Average stock waiting period

Days

52,60

64,34

74,64

37,27

Rate of capital employed return ( Turnover )

Units

1,88

1,97

1,92

1,64

Rate of stock return

Units

6,84

5,60

4,82

9,56

Labour cost incidence

%

3,71

3,84

4,13

4,81

Net financial revenues/ charges incidence

%

-1,84

-0,98

-0,85

-0,99

Labour cost on purchasing expenses

%

3,88

3,99

4,30

4,83

Short-term financing charges

%

5,25

3,26

2,64

2,90

Capital on hand

%

53,20

50,87

52,02

60,86

Sales pro employee

Value

715.164

654.574

692.153

686.413

Labour cost pro employee

Value

26.563

25.137

28.581

33.271

 

 

Market / Territory Data

 

Population living in the province

:

1.518.780

Population living in the region

:

0

Number of families in the region

:

0

 

Monthly family expenses average in the region (in .) :

 

- per food products

:

0

- per non food products

:

0

- per energy consume

:

0

 

Sector Data

 

The values are calculated on a base of 941 significant companies.

 

The companies cash their credits on an average of 90 dd.

The average duration of suppliers debts is about 77 dd.

The sector's profitability is on an average of 1,61%.

The labour cost affects the turnover in the measure of 4,81%.

Goods are held in stock in a range of 37 dd.

The difference between the sales volume and the resources used to realize it is about 1,64.

The employees costs represent the 4,83% of the production costs.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.71

UK Pound

1

Rs.82.79

Euro

1

Rs.71.43

 

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.