MIRA INFORM REPORT

 

 

Report Date :

01.08.2014

 

IDENTIFICATION DETAILS

 

Name :

NORDA S.P.A.

 

 

Registered Office :

Via Case Sparse, 103,

25124 – Brescia (BS)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

24.12.1970

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of machinery and equipment

 

 

No. of Employees :

41

 

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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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 higher. 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 133% of GDP in 2013, but investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2013 economic growth and labor market conditions deteriorated, with growth at -1.8% and unemployment rising to 12.4%, with youth unemployment around 40%. Italy's GDP is now 8% below its 2007 pre-crisis level.

 

Source : CIA

Company name and address

 

NORDA S.P.A.

 

Via Case Sparse, 103

 

25124 – Brescia (BS) -IT-

 

 

Summary

 

Fiscal Code

:

00298210170

Legal Form

:

Joint stock company

start of Activities

:

24/12/1970

Equity

:

2.000.000

Turnover Range

:

9.000.000/10.000.000

Number of Employees

:

from 36 to 50

 

 

Activity

 

MANUFACTURE OF MACHINERY AND EQUIPMENT N.E.C.

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00298210170

 

Foreign Trade Reg. no. : BS010501 since 13/12/1991

 

Chamber of Commerce no. : 178823 of Brescia since 01/03/1971

 

Firms' Register : BS029-8882 of Brescia since 19/02/1996

 

V.A.T. Code : 00298210170

 

Establishment date

: 24/12/1970

Start of Activities

: 24/12/1970

Legal duration

: 31/12/2100

Nominal Capital

: 300.000

 

Subscribed Capital

: 300.000

 

Paid up Capital

: 300.000

 

 

 

Members

 

Andersson

Tord Evald

 

 

Born in Jung

( )

on 23/02/1956

- Fiscal Code : NDRTDV56B23Z132J

 

 

Residence:

Svezia

- SE -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

04/06/2012

 

 

Director

13/09/2006

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Castellani

Gian Mario

 

 

Born in Cortona

(AR)

on 08/06/1949

- Fiscal Code : CSTGMR49H08D077E

 

 

Residence:

 

Paolo Vi

- 25060

Cellatica

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

04/06/2012

 

 

Director

04/06/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Jonson

Evert Michael

 

 

Born in Kumla

( )

on 17/06/1957

- Fiscal Code : JNSVTM57H17Z132Z

 

 

Residence:

Boltensternsvagen

, 35

Holliviken

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

04/06/2012

 

 

 

Automation, Press And Tooling, A.p. E T.

Ab

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

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.

 

Andersson

Tord Evald

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Dienne S.r.l.

Brescia (BS) - IT -

03221110178

Director

Withdrawn

Registered

 

Castellani

Gian Mario

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Dienne S.r.l.

Brescia (BS) - IT -

03221110178

Chairman

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

Automation, Press And Tooling, A.p. E T. Ab

 

 

299.700 .Eur

99,90

Ap E T Sweden Ab

 

 

300 .Eur

0,10

 

 

Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

Apicaf S.p.a.

Varese - IT -

02522640123

1 .Eur

 

 

 

Active

Consorzio Bresciano Per La Ricerca Appli Cata E L'innovazione Tecnologica Nel Se

Brescia - IT -

03067310171

351 .Eur

0,04

 

 

Active



Firm's location and structure

 

In order to carry out its activities the firm uses the following locations:

 

-

Legal and operative seat

 

 

 

 

 

 

 

Case Sparse

, 103

- 25100

- Brescia

(BS)

- IT -

 

 

 

 

PHONE

: 0302165311

 

 

 

 

FAX

: 0302165350

 

 

 

 

Employees

: 41

 

Fittings and Equipment for a value of 280.000

Eur

 

Stocks for a value of 1.000.000

Eur

 

Trade organization: direct or by agents.

Sales are mainly addressed to Northern Italy

Transports are mainly done using own vehicles and third parties ones

The company 's mainly customers are companies.

 

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- importers

 

- direct orders from foreign companies

Company uses to accept the following term of sales: 30-60-90 days.

Financial means used for sale: bank transfers and bank orders.

Purchase terms: 60-90-120 days.

Main used payment modalities are by cash orders and bank transfers.

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Pipperi

Luigi

 

 

Born in Pontevico

(BS)

on 27/06/1940

- Fiscal Code : PPPLGU40H27G859H

 

 

Residence:

 

Capoluogo

, 6

- 25026

Pontevico

(BS)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Mattson

Per Arne

 

 

Born in Blidsberg

( )

on 26/04/1954

- Fiscal Code : MTTPRN54D26Z132F

 

Ex-Postions

Director

 

Pipperi

Claudio

 

 

Born in Pontevico

(BS)

on 24/08/1970

- Fiscal Code : PPPCLD70M24G859X

 

 

Residence:

 

Marconi

, 30

- 25026

Pontevico

(BS)

- IT -

 

Ex-Postions

Temporary Auditor

 

Wannehag Lindahl

Mats Urban

 

 

Born in Svezia

( )

on 14/07/1964

- Fiscal Code : WNNMSR64L14Z132G

 

 

Residence:

Hallonvagen

, 12

Svezia

- SE -

 

Ex-Postions

Director

 

Bertelli

Francesca

 

 

Born in Brescia

(BS)

on 07/05/1970

- Fiscal Code : BRTFNC70E47B157Y

 

 

Residence:

 

Pietro Marone

, 26

- 25100

Brescia

(BS)

- IT -

 

Ex-Postions

Permanent Auditor

 

Perazzi

Vittorio

 

 

Born in Toscolano Maderno

(BS)

on 18/02/1940

- Fiscal Code : PRZVTR40B18L312S

 

 

Residence:

 

Bornata

, 117

- 25100

Brescia

(BS)

- IT -

 

Ex-Postions

Temporary Auditor

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorved

 

 

 

Dienne S.r.l.

 

 

 

Valcamonica

, 14/F

, 25100

, Brescia

(BS)

- IT -

 

 

Fiscal Code: 03221110178

 

 

Date

:

16/04/1996

 

The firm absorbed by merging of

 

 

 

Dienne S.r.l.

 

 

 

Valcamonica

, 14/F

, 25100

, Brescia

(BS)

- IT -

 

 

Fiscal Code: 03221110178

 

 

Date

:

16/04/1996




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 1970.

The analysis is based on the latest 3 balance sheets.

During the last years, it achieved profits (r.o.e. 21,36% on 2013) but without a significant increase in the turnover.

The operating result in 2013 was positive (8,36%) and in line with the sector's average.

The amount of the operating result for the year 2013 is of Eur. 694.696 on stable levels if compared to the previous year.

The economic management produced a gross operating margin of Eur. 774.077 with no sensible increase as against 2012.

The financial status of the company is fairly balanced with an indebtedness level of 2,24 yet on the increase as against the previous accounting period.

Subject can manage an equity capital funds for an amount of Eur. 1.992.087 on stable levels.

During the last financial year total debts volume reached Eur. 5.173.516 (Eur. 658.668 were m/l term ones) with no important change.

Moderate recourse to bank credit while the exposure towards suppliers is rather high but lined up with the field's average.

The available funds are good.

Trade credits average terms are slow, on average 194,33 days. and higher than the average of the sector.

The financial management generated a cash flow of Eur. 497.917.

Subordinate employment cost is of Eur. 2.854.774, i.e. 36,1% on total production costs. , whereas 28,94% is the incidence on sales revenues.

The financial charges do not negatively affect the management, as they are covered by the incomes.

 


Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

9.863.020

Profit (Loss) for the period

425.518

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

9.326.415

Profit (Loss) for the period

402.342

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

5.971.548

Profit (Loss) for the period

49.577

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

6.231.585

Profit (Loss) for the period

53.225



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 31/12/2013 - 12 Mesi - Currency: - Amounts x 1

 

- 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

 

Years

2013

2012

2011

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.

10.371

6.393

17.986

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

10.371

6.393

17.986

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

408.479

349.050

319.897

. . Plant and machinery

278.689

297.283

291.628

. . Industrial and commercial equipment

652

199

331

. . Other assets

30.440

23.465

20.643

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

718.260

669.997

632.499

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

401

401

401

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

401

401

401

. . 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

401

401

401

Total fixed assets

729.032

676.791

650.886

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

407.474

380.109

694.542

. . Work in progress and semimanufactured

591.941

1.914.582

1.261.574

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

999.415

2.294.691

1.956.116

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

6.504.906

2.484.388

2.832.731

. . Beyond 12 months

19.935

19.935

234.275

. . Trade receivables

5.324.234

1.927.787

2.302.569

. . . . Within 12 months

5.324.234

1.927.787

2.302.569

. . . . 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.

1.000.000

 

 

. . . . Within 12 months

1.000.000

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

39.006

395.117

214.340

. . . . Within 12 months

39.006

395.117

 

. . . . Beyond 12 months

 

 

214.340

. . Receivables for anticipated taxes

19.030

19.030

19.030

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

19.030

19.030

19.030

. . Receivables due from third parties

142.571

162.389

531.067

. . . . Within 12 months

141.666

161.484

530.162

. . . . Beyond 12 months

905

905

905

. Total Credits not held as fixed assets

6.524.841

2.504.323

3.067.006

. 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

39.267

2.436.268

1.952.485

. . Checks

 

 

 

. . Banknotes and coins

3.593

2.579

647

. Total Liquid funds

42.860

2.438.847

1.953.132

Total current assets

7.567.116

7.237.861

6.976.254

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

17.921

. Other adjustment accounts

9.832

17.434

 

Total adjustments accounts

9.832

17.434

17.921

TOTAL ASSETS

8.305.980

7.932.086

7.645.061

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

300.000

300.000

300.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

21.180

21.180

21.180

. Legal reserve

60.000

60.000

60.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

1.185.389

933.046

883.469

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

425.518

402.342

49.577

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

1.992.087

1.716.568

1.314.226

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

38.034

31.053

26.461

. . Taxation fund, also differed

 

 

 

. . Other funds

49.830

49.830

49.830

Total Reserves for Risks and Charges

87.864

80.883

76.291

Employee termination indemnities

583.429

566.473

654.888

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

4.514.848

4.370.283

4.395.727

. . . . Beyond 12 months

658.668

803.399

944.751

. . 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

884.481

938.399

 

. . . . Within 12 months

225.813

135.000

 

. . . . Beyond 12 months

658.668

803.399

 

. . Due to other providers of finance

 

 

1.072.751

. . . . Within 12 months

 

 

128.000

. . . . Beyond 12 months

 

 

944.751

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

1.387.303

1.991.519

1.910.505

. . . . Within 12 months

1.387.303

1.991.519

1.910.505

. . . . 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

307.717

252.394

126.778

. . . . Within 12 months

307.717

252.394

126.778

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

144.221

133.513

49.835

. . . . Within 12 months

144.221

133.513

49.835

. . . . Beyond 12 months

 

 

 

. . Other payables

2.449.794

1.857.857

2.180.609

. . . . Within 12 months

2.449.794

1.857.857

2.180.609

. . . . Beyond 12 months

 

 

 

Total accounts payable

5.173.516

5.173.682

5.340.478

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

469.084

394.480

259.178

Total adjustment accounts

469.084

394.480

259.178

TOTAL LIABILITIES

8.305.980

7.932.086

7.645.061

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

9.863.020

9.326.415

5.971.550

. Changes in work in progress

-1.322.641

653.008

1.024.060

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

61.370

63.369

47.873

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

61.370

63.369

47.873

Total value of production

8.601.749

10.042.792

7.043.483

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

3.290.174

4.504.798

3.438.447

. Services received

1.643.004

1.482.396

929.382

. Leases and rentals

40.744

34.495

54.718

. Payroll and related costs

2.854.774

2.886.302

2.619.971

. . Wages and salaries

2.079.432

2.093.925

1.827.725

. . Social security contributions

632.448

637.774

623.204

. . Employee termination indemnities

142.894

154.603

169.042

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

72.399

86.901

79.103

. . Amortization of intangible fixed assets

3.141

12.293

12.152

. . Amortization of tangible fixed assets

42.398

64.865

55.380

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

26.860

9.743

11.571

. Changes in raw materials

-27.365

314.432

-319.830

. Provisions to risk reserves

 

 

 

. Other provisions

6.982

4.591

3.236

. Other operating costs

26.341

27.060

12.518

Total production costs

7.907.053

9.340.975

6.817.545

Diff. between value and cost of product.

694.696

701.817

225.938

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

29.763

38.135

14.490

. . 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

 

 

14.490

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

14.490

. Interest and other financial expense

-26.948

-34.009

-46.600

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

46.600

Total financial income and expense

2.815

4.126

-32.110

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

13.041

389

3.050

. . Gains on disposals

 

 

 

. . Other extraordinary income

13.041

389

3.050

. Extraordinary expense

-12

-2.639

-1.061

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-12

-2.639

-1.061

Total extraordinary income and expense

13.029

-2.250

1.989

Results before income taxes

710.540

703.693

195.817

. Taxes on current income

285.022

301.351

146.240

. . current taxes

285.022

301.351

146.240

. . differed taxes(anticip.)

 

 

 

. Net income for the period

425.518

402.342

49.577

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

425.518

402.342

49.577

 


 

RATIOS

Value Type

as at 31/12/2013

as at 31/12/2012

as at 31/12/2011

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,09

0,09

0,09

0,16

Elasticity Ratio

Units

0,91

0,91

0,91

0,82

Availability of stock

Units

0,12

0,29

0,26

0,20

Total Liquidity Ratio

Units

0,79

0,62

0,66

0,56

Quick Ratio

Units

0,01

0,31

0,26

0,04

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

2,24

1,13

1,86

3,10

Self Financing Ratio

Units

0,24

0,22

0,17

0,19

Capital protection Ratio

Units

0,64

0,59

0,73

0,63

Liabilities consolidation quotient

Units

0,28

0,31

0,36

0,16

Financing

Units

2,60

3,01

4,06

4,16

Permanent Indebtedness Ratio

Units

0,39

0,39

0,38

0,38

M/L term Debts Ratio

Units

0,15

0,17

0,21

0,07

Net Financial Indebtedness Ratio

Units

0,42

0,00

0,00

0,02

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

4,44

4,56

4,48

1,80

Current ratio

Units

1,68

1,66

1,59

1,24

Acid Test Ratio-Liquidity Ratio

Units

1,45

1,13

1,14

0,96

Structure's primary quotient

Units

2,73

2,54

2,02

1,18

Treasury's primary quotient

Units

0,01

0,56

0,44

0,06

Rate of indebtedness ( Leverage )

%

416,95

462,09

581,72

534,62

Current Capital ( net )

Value

3.052.268

2.867.578

2.580.527

881.162

RETURN

 

 

 

 

 

Return on Sales

%

5,05

5,25

2,15

3,66

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

%

21,36

23,44

3,77

8,90

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

%

35,67

40,99

14,90

19,94

Return on Investment ( R.O.I. )

%

8,36

8,85

2,96

5,24

Return/ Sales

%

7,04

7,53

3,78

4,57

Extra Management revenues/charges incid.

%

61,25

57,33

21,94

35,24

Cash Flow

Value

497.917

489.243

128.680

214.985

Operating Profit

Value

694.696

701.817

225.938

310.321

Gross Operating Margin

Value

774.077

793.309

308.277

419.513

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

194,33

74,41

138,81

117,11

Debts to suppliers average term

Days

100,41

119,06

155,52

124,74

Average stock waiting period

Days

36,48

88,58

117,93

56,77

Rate of capital employed return ( Turnover )

Units

1,19

1,18

0,78

1,11

Rate of stock return

Units

9,87

4,06

3,05

6,23

Labour cost incidence

%

28,94

30,95

43,87

17,11

Net financial revenues/ charges incidence

%

0,03

0,04

-0,54

-0,80

Labour cost on purchasing expenses

%

36,10

30,90

38,43

17,78

Short-term financing charges

%

0,52

0,66

0,87

2,20

Capital on hand

%

84,21

85,05

128,02

89,56

Sales pro employee

Value

253.482

242.748

73.722

208.953

Labour cost pro employee

Value

73.368

75.124

32.345

36.854

 

 

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

:

1.169.259

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 


Statistical Detrimental Data

 

Statistcally 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 5.551.

The insolvency index for the region is 0,55, , while for the province it is 0,48.

Total Bankrupt companies in the province : 3.452.

Total Bankrupt companies in the region : 39.612.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.25

UK Pound

1

Rs.101.92

Euro

1

Rs.80.70

 

INFORMATION DETAILS

 

Report Prepared by :

TPT

 

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.