MIRA INFORM REPORT

 

 

Report Date :

06.11.2013

 

IDENTIFICATION DETAILS

 

Name :

S. P. S.P.A.

 

 

Registered Office :

Strada Statale 31 Bis, s.n.

13010 - Stroppiana (VC)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

20.03.2000

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

·         Processing of rice

·         Wholesale of grains and dried legumes

 

 

No. of Employees :

from 26 to 35

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

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 and address

 

S. P. S.P.A.

 

Strada Statale 31 Bis, s.n.

 

13010 - Stroppiana (VC) -IT-

 

 

Summary

 

Fiscal Code

:

01973630021

Legal Form

:

Joint stock company

start of Activities

:

20/03/2000

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

from 26 to 35

 

 

Activity

 

Processing of rice

Wholesale of grains and dried legumes

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01973630021

 

Foreign Trade Reg. no. : VC013475 since 15/04/2002

 

Chamber of Commerce no. : 175597 of Vercelli since 03/02/2000

 

Firms' Register : VC-2000-893 of Vercelli

 

V.A.T. Code : 01973630021

 

Establishment date

: 03/01/2000

Start of Activities

: 20/03/2000

Legal duration

: 31/12/2100

Nominal Capital

: 1.250.000

 

Subscribed Capital

: 1.250.000

 

Paid up Capital

: 1.250.000

 

 

 

 

Members

 

Tagliabue

Maria Grazia

 

 

Born in Pezzana

(VC)

on 03/11/1945

- Fiscal Code : TGLMGR45S43G528P

 

 

Residence:

 

Adua

, 43/B

- 13010

Pezzana

(VC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Assistant board Chairman

27/04/2001

 

 

Managing Director

27/04/2001

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Pastore

Mario

 

 

Born in Vercelli

(VC)

on 13/03/1953

- Fiscal Code : PSTMRA53C13L750O

 

 

Residence:

 

Della Vittoria

, 10

- 13032

Asigliano Vercellese

(VC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

01/06/2009

 

 

 

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.

 

Tagliabue

Maria Grazia

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

AZIENDE RIUNITE IMBALLAGGI FLESSIBILI -ARIFLEX - S.P.A. O SEMPLICEMENTE ARIFLEX

Alessandria - IT -

00358150126

Attorney with special power

Active

Registered

Nuova Comsal S.p.a. In Liquidazione Coatta Amministrativa

Portoscuso (CA) - IT -

02030300921

Managing Director

Withdrawn

Ceased

La Mia Pasta S.r.l.

Stroppiana (VC) - IT -

02899960047

Managing Director

Withdrawn

Registered

La Mia Pasta S.r.l.

Stroppiana (VC) - IT -

02899960047

Director

Withdrawn

Registered

La Mia Pasta S.r.l.

Stroppiana (VC) - IT -

02899960047

Sole Director

Withdrawn

Registered

La Mia Pasta S.r.l.

Stroppiana (VC) - IT -

02899960047

Liquidator

Active

Registered

La Mia Pasta S.r.l.

Stroppiana (VC) - IT -

02899960047

Board Chairman

Withdrawn

Registered

S.a.p. Di Scalafiotti Osvaldo E C. S.a.s.

Moncalieri (TO) - IT -

07202860016

Limited Partner

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

Tagliabue Maria Grazia

Pezzana - IT -

TGLMGR45S43G528P

281.250 .Eur

22,50

Pastore Mario

Asigliano Vercellese - IT -

PSTMRA53C13L750O

325.000 .Eur

26,00

Pastore Davide

 

PSTDVD76S16L750G

150.000 .Eur

12,00

Pastore Fausto

 

PSTFST78D14L750R

150.000 .Eur

12,00

Scalafiotti Patrizia

 

SCLPRZ67S66L219D

343.750 .Eur

27,50

 

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

 

 

 

 

 

 

 

Statale 31 Bis

- 13010

- Stroppiana

(VC)

- IT -

 

 

 

 

Total Surface: 177 Sq.mt.

 

-

Branch

(office)

since 25/11/2009

 

 

 

 

 

 

Della Vittoria

, 10

- 13032

- Asigliano Vercellese

(VC)

- IT -

 

 

 

 

PHONE

: 0161216364

 

 

 

 

Employees

: 26

 

Fittings and Equipment for a value of 7.230.000

Eur

 

Stocks for a value of 5.390.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Scalafiotti

Osvaldo

 

 

Born in Gassino Torinese

(TO)

on 05/09/1943

- Fiscal Code : SCLSLD43P05D933B

 

 

Residence:

 

Adua

, 43/B

- 13010

Pezzana

(VC)

- IT -

 

Ex-Postions

Person in charge


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 Data

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

50.316.426

Profit (Loss) for the period

19.401

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

39.734.250

Profit (Loss) for the period

564.875

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

48.956.454

Profit (Loss) for the period

2.605.306

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

45.224.578

Profit (Loss) for the period

945.310

 

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.

42.504

62.512

32.521

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

184.188

253.717

194.457

. Total Intangible Fixed Assets

226.692

316.229

226.978

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

4.798.897

4.887.008

4.525.103

. . Plant and machinery

7.034.684

6.945.905

4.406.025

. . Industrial and commercial equipment

193.017

173.009

87.427

. . Other assets

266.480

460.677

79.235

. . Assets under construction and advances

1.477.403

194.405

82.090

. Total Tangible fixed assets

13.770.481

12.661.004

9.179.880

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

517

517

517

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

517

517

517

. . 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

517

517

517

Total fixed assets

13.997.690

12.977.750

9.407.375

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

3.164.983

3.164.400

1.310.216

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

2.225.059

1.308.085

969.907

. . Advance payments

 

 

 

. Total Inventories

5.390.042

4.472.485

2.280.123

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

14.060.101

13.810.415

16.232.692

. . Beyond 12 months

 

 

 

. . Trade receivables

10.822.794

11.270.695

14.373.137

. . . . Within 12 months

10.822.794

11.270.695

14.373.137

. . . . 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

2.769.349

2.305.176

 

. . . . Within 12 months

2.769.349

2.305.176

 

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

467.958

234.544

1.859.555

. . . . Within 12 months

467.958

234.544

1.859.555

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

14.060.101

13.810.415

16.232.692

. 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

857.242

2.746.723

2.103.906

. . Checks

 

 

 

. . Banknotes and coins

3.245

8.241

5.461

. Total Liquid funds

860.487

2.754.964

2.109.367

Total current assets

20.310.630

21.037.864

20.622.182

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

48.704

8.204

21.222

Total adjustments accounts

48.704

8.204

21.222

TOTAL ASSETS

34.357.024

34.023.818

30.050.779

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

1.250.000

1.250.000

1.250.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

250.000

157.302

27.037

. Reserve for Own shares

3.625.920

3.153.743

 

. Statute reserves

 

 

 

. Other reserves

 

 

678.701

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

19.401

564.875

2.605.306

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

5.145.321

5.125.920

4.561.044

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

30.000

. . Other funds

 

 

71.898

Total Reserves for Risks and Charges

 

 

101.898

Employee termination indemnities

81.267

57.338

44.525

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

20.198.303

18.904.938

23.779.889

. . . . Beyond 12 months

8.852.407

9.878.076

1.497.715

. . 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

18.677.957

16.101.224

11.343.424

. . . . Within 12 months

9.825.550

6.223.148

9.845.709

. . . . Beyond 12 months

8.852.407

9.878.076

1.497.715

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

10.129.113

12.543.420

13.413.690

. . . . Within 12 months

10.129.113

12.543.420

13.413.690

. . . . 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

138.834

49.092

449.214

. . . . Within 12 months

138.834

49.092

449.214

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

30.511

24.793

19.861

. . . . Within 12 months

30.511

24.793

19.861

. . . . Beyond 12 months

 

 

 

. . Other payables

74.295

64.485

51.415

. . . . Within 12 months

74.295

64.485

51.415

. . . . Beyond 12 months

 

 

 

Total accounts payable

29.050.710

28.783.014

25.277.604

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

79.726

57.546

65.708

Total adjustment accounts

79.726

57.546

65.708

TOTAL LIABILITIES

34.357.024

34.023.818

30.050.779

 

 

 

 

 

 

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

50.316.426

39.734.250

48.956.454

. Changes in work in progress

916.975

338.179

339.009

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

526.433

414.627

198.631

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

526.433

414.627

198.631

Total value of production

51.759.834

40.487.056

49.494.094

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

42.441.337

33.412.575

37.369.755

. Services received

6.637.431

6.557.451

6.827.003

. Leases and rentals

23.910

19.780

24.747

. Payroll and related costs

575.994

316.929

265.246

. . Wages and salaries

416.622

214.326

181.946

. . Social security contributions

129.390

78.398

69.632

. . Employee termination indemnities

26.528

16.797

12.297

. . Pension and similar

 

 

 

. . Other costs

3.454

7.408

1.371

. Amortization and depreciation

1.406.602

875.517

342.171

. . Amortization of intangible fixed assets

41.967

58.880

74.884

. . Amortization of tangible fixed assets

1.309.007

759.047

194.487

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

55.628

57.590

72.800

. Changes in raw materials

-583

-1.854.183

533.001

. Provisions to risk reserves

 

 

71.898

. Other provisions

 

 

 

. Other operating costs

68.815

46.503

30.349

Total production costs

51.153.506

39.374.572

45.464.170

Diff. between value and cost of product.

606.328

1.112.484

4.029.924

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

8.057

28.870

9.599

. . 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

 

 

9.599

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-626.408

-440.176

-469.745

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-618.351

-411.306

-460.146

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

128.527

 

 

. . Gains on disposals

 

 

 

. . Other extraordinary income

128.527

 

 

. Extraordinary expense

 

-16.983

-86.244

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

 

-16.983

-86.244

Total extraordinary income and expense

128.527

-16.983

-86.244

Results before income taxes

116.504

684.195

3.483.534

. Taxes on current income

97.103

119.320

878.228

. . current taxes

97.103

119.320

878.228

. . differed taxes(anticip.)

 

 

 

. Net income for the period

19.401

564.875

2.605.306

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

19.401

564.875

2.605.306

 

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

0,41

0,38

0,31

0,33

Elasticity Ratio

Units

0,59

0,62

0,69

0,65

Availability of stock

Units

0,16

0,13

0,08

0,13

Total Liquidity Ratio

Units

0,43

0,49

0,61

0,47

Quick Ratio

Units

0,03

0,08

0,07

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

3,76

3,15

4,75

2,40

Self Financing Ratio

Units

0,15

0,15

0,15

0,23

Capital protection Ratio

Units

0,75

0,65

0,15

0,64

Liabilities consolidation quotient

Units

0,44

0,53

0,06

0,31

Financing

Units

5,65

5,62

5,54

2,99

Permanent Indebtedness Ratio

Units

0,41

0,44

0,20

0,43

M/L term Debts Ratio

Units

0,26

0,29

0,05

0,12

Net Financial Indebtedness Ratio

Units

3,46

2,60

2,02

1,39

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,01

1,16

0,65

1,26

Current ratio

Units

1,01

1,11

0,87

1,17

Acid Test Ratio-Liquidity Ratio

Units

0,74

0,88

0,77

0,94

Structure's primary quotient

Units

0,37

0,39

0,48

0,74

Treasury's primary quotient

Units

0,04

0,15

0,09

0,03

Rate of indebtedness ( Leverage )

%

667,73

663,76

658,86

441,38

Current Capital ( net )

Value

112.327

2.132.926

-3.157.707

741.359

RETURN

 

 

 

 

 

Return on Sales

%

2,83

3,63

6,02

2,22

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

%

0,38

11,02

57,12

1,88

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

%

2,26

13,35

76,38

6,77

Return on Investment ( R.O.I. )

%

1,76

3,27

13,41

3,89

Return/ Sales

%

1,21

2,80

8,23

2,91

Extra Management revenues/charges incid.

%

3,20

50,78

64,65

17,17

Cash Flow

Value

1.426.003

1.440.392

2.947.477

197.397

Operating Profit

Value

606.328

1.112.484

4.029.924

275.911

Gross Operating Margin

Value

2.012.930

1.988.001

4.443.993

489.421

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

77,43

102,11

105,69

94,23

Debts to suppliers average term

Days

74,26

112,92

109,20

54,97

Average stock waiting period

Days

38,56

40,52

16,77

31,54

Rate of capital employed return ( Turnover )

Units

1,46

1,17

1,63

1,46

Rate of stock return

Units

9,34

8,88

21,47

11,40

Labour cost incidence

%

1,14

0,80

0,54

4,90

Net financial revenues/ charges incidence

%

-1,23

-1,04

-0,94

-1,76

Labour cost on purchasing expenses

%

1,13

0,80

0,58

5,09

Short-term financing charges

%

2,16

1,53

1,86

3,82

Capital on hand

%

68,28

85,63

61,38

68,73

Sales pro employee

Value

3.246.221

3.993.391

6.993.779

750.576

Labour cost pro employee

Value

37.160

31.852

37.892

34.578

 

Market / Territory Data

 

Population living in the province

:

177.280

Population living in the region

:

4.330.172

Number of families in the region

:

1.889.207

 

Monthly family expences average in the region (in Eur..) :

 

- per food products

:

429

- per non food products

:

1.789

- per energy consume

:

135

 

Sector Data

 

The values are calculated on a base of 221 significant companies.

 

The companies cash their credits on an average of 94 dd.

The average duration of suppliers debts is about 55 dd.

The sector's profitability is on an average of 2,22%.

The labour cost affects the turnover in the measure of 4,90%.

Goods are held in stock in a range of 32 dd.

The difference between the sales volume and the resources used to realize it is about 1,46.

The employees costs represent the 5,09% 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 27.019 protested subjects are found; in the province they count to 847.

The insolvency index for the region is 0,63, , while for the province it is 0,48.

Total Bankrupt companies in the province : 573.

Total Bankrupt companies in the region : 14.165.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.79

UK Pound

1

Rs.98.66

Euro

1

Rs.83.42

 

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

 

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.