MIRA INFORM REPORT

 

 

Report Date :

02.08.2014

 

IDENTIFICATION DETAILS

 

Name :

GREAT LENGTHS UNIVERSAL HAIR EXTENSIONS SOCIETA' A RESPONSABILITA' LIMITATA

 

 

Registered Office :

Piazza  Pasquale Paoli, 3  00186 – Roma (RM)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

26.01.2001

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

·         Manufacture of equipment for beauty and wellness centres

·         Wholesale of hairdressing equipment, gyms, solariums and beauty centres

 

 

No. of Employees

From 111 to 130

 

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 :

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

 

GREAT LENGTHS UNIVERSAL HAIR EXTENSIONS SOCIETA' A RESPONSABILITA' LIMITATA

 

 

Piazza Pasquale Paoli,  3  00186 – Roma (RM)   -IT-

 

 

Summary

 

Fiscal Code

:

06434421001

Legal Form

:

Limited liability company

Establishment Date

:

26/01/2001

Equity

:

Over 2.582.254

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

from 111 to 130

 

 

Activity

 

Manufacture of equipment for beauty and wellness centres

Wholesale of hairdressing equipment, gyms, solariums and beauty centres

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 06434421001

 

Foreign Trade Reg. no. : RM051859 since 19/10/2009

 

Chamber of Commerce no. : 967358 of Roma since 14/02/2001

 

Chamber of Commerce no. : 137928 of Viterbo

 

V.A.T. Code : 06434421001

 

Establishment date

: 26/01/2001

Legal duration

: 31/12/2050

Nominal Capital

: 2.000.000

 

Subscribed Capital

: 2.000.000

 

Paid up Capital

: 2.000.000

 

 


 

Members

 

Antonino

Matteo

 

 

Born in Cerignola

(FG)

on 20/11/1950

- Fiscal Code : NTNMTT50S20C514B

 

 

Residence:

 

Alessandro Fleming

, 122

- 00100

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

28/01/2010

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Venditti

Sofia

 

 

Born in Roma

(RM)

on 29/05/1957

- Fiscal Code : VNDSFO57E69H501V

 

 

Residence:

 

Stefano Jacini

, 5

- 00191

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

17/02/2011

 

 

Managing Director

17/02/2011

 

 

Sole Director

30/06/2014

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Gold

David

 

 

Born in Edgware

( )

on 11/02/1952

- Fiscal Code : GLDDVD52B11Z114W

 

 

Residence:

 

Banti Guido

, 34

- 00191

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

17/02/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Antonucci

Enzo Antonio

 

 

Born in Torino di Sangro

( )

on 26/02/1959

- Fiscal Code : NTNNNT59B26L218E

 

 

Residence:

 

Teresa Gnoli

, 104

- 00135

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

17/02/2011

 

 

 

Matifin

 

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

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.

 

Gold

David

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Great Lengths International S.r.l.

Roma (RM) - IT -

04977251000

Sole Director

Withdrawn

Registered

Nonna Mimma S.r.l.

Roma (RM) - IT -

06596251006

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

Antonino Matteo

Roma - IT -

NTNMTT50S20C514B

700.000 .Eur

35,00

Venditti Sofia

Roma - IT -

VNDSFO57E69H501V

100.000 .Eur

5,00

Matifin

 

97676920586

1.200.000 .Eur

60,00

 

 

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

 

 

 

 

 

 

 

Pasquale Paoli

, 3

- 00100

- Roma

(RM)

- IT -

 

-

Branch

 

since 15/09/2007

 

 

 

 

 

S.s. Cassia Km 36,400

, Loc: ZONA INDUSTR.SETTEVENE

- 01036

- Nepi

(VT)

- IT -

 

 

 

 

Trading Style: GREAT LENGHTS

 

 

 

 

Employees

: 129

 

Fittings and Equipment for a value of 930.000

Eur

 

Stocks for a value of 2.120.000

Eur

 

 

 


 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Venditti

Sofia

 

 

Born in Roma

(RM)

on 29/05/1957

- Fiscal Code : VNDSFO57E69H501V

 

 

Residence:

 

Stefano Jacini

, 5

- 00191

Roma

(RM)

- 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:

 

 

Prejudicial Events found with cancellations*

 

Legal Mortgage on 17/11/2009. for an amount of 2.316 Euro. Event writing-off

  EQUITALIA GERIT S. P. A.



Search performed on a specialized data base.

*Concerns also partially erased events.


 

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 2001.

An eco-fin analysis has been made on the base od the b/s fo the years 2011, 2012 and 2013.

Under the financial profile unstable results are noted. anyway in 2013 a positive result was achieved (r.o.e. 0,2%).

The operating result in 2013 was positive (3,64%) and in line with the sector's average.

The amount of the operating result for the year 2013 is of Eur. 643.187 rising (+more then 100%) in relation to the previous year.

A gross operating margine for a value of Eur. 1.240.078 was reached. growing by 54,87% if compared to the year before.

The ratio between shareholder's equity and borrowed capital is not well balanced, the indebtedness level is equal to 5,08 with an upward trend.

Subject can manage an equity capital funds for an amount of Eur. 2.545.371 , stable in comparison with the value of the previous year.

Total debts recorded amounted to Eur. 14.801.344 (Eur. 405.478 of which were m/l term debts) showing a stable trend as opposed to 2012 (Eur. 13.506.393).

The recourse to financial credit is within the limits; on the other hand the recourse to suppliers' credit is rated as fairly high and higher than sector's average.

Even liquidity is rather modest.

Accounts receivable average term is 75,96 days. , a value lower than the sector's average.

During financial year 2013 the cash flow amounted to Eur. 601.954

Labour cost amounts to Eur. 5.219.415, with a 22,32% incidence on production costs. and a 22,27% incidence on sales volumes.

The incidence of the financial charges is of -1,09% on the sales amount.



Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

23.438.385

Profit (Loss) for the period

5.063

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

23.526.047

Profit (Loss) for the period

178.812

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

22.372.954

Profit (Loss) for the period

-21.435

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

24.858.851

Profit (Loss) for the period

-74.889

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

20.041.150

Profit (Loss) for the period

29.234



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.

132.412

226.994

311.976

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

132.412

226.994

311.976

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

7.053.005

7.050.144

6.888.376

. . Plant and machinery

570.283

428.615

148.760

. . Industrial and commercial equipment

362.970

346.634

303.051

. . Other assets

174.826

175.072

182.431

. . Assets under construction and advances

51.646

51.646

51.646

. Total Tangible fixed assets

8.212.730

8.052.111

7.574.264

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

38.772

38.772

38.772

. . . Equity invest. in subsidiary companies

38.760

38.760

38.760

. . . Equity invest. in associated companies

12

12

12

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

39.000

34.000

29.000

. . . . Within 12 months

39.000

34.000

29.000

. . . . Beyond 12 months

 

 

 

. . . Receivab due from subsidiaries

39.000

34.000

29.000

. . . . Within 12 months

39.000

34.000

29.000

. . . . 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

77.772

72.772

67.772

Total fixed assets

8.422.914

8.351.877

7.954.012

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

578.645

994.590

2.141.170

. . Work in progress and semimanufactured

852.868

402.515

639.863

. . Work in progress on order

 

 

 

. . Finished goods

548.587

184.896

418.826

. . Advance payments

140.732

122.315

70.394

. Total Inventories

2.120.832

1.704.316

3.270.253

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

5.528.082

5.110.751

5.124.231

. . Beyond 12 months

149.932

155.232

11.227

. . Trade receivables

4.945.747

4.558.141

3.138.839

. . . . Within 12 months

4.945.747

4.558.141

3.138.839

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

 

 

872.594

. . . . Within 12 months

 

 

872.594

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

 

153.112

. . . . Within 12 months

 

 

153.112

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

669.456

690.629

957.812

. . . . Within 12 months

530.751

551.924

957.812

. . . . Beyond 12 months

138.705

138.705

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

62.811

17.213

13.101

. . . . Within 12 months

51.584

686

1.874

. . . . Beyond 12 months

11.227

16.527

11.227

. Total Credits not held as fixed assets

5.678.014

5.265.983

5.135.458

. 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

1.453.152

1.033.184

971.607

. . Checks

 

 

 

. . Banknotes and coins

2.492

11

775

. Total Liquid funds

1.455.644

1.033.195

972.382

Total current assets

9.254.490

8.003.494

9.378.093

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

3.279

 

. Other adjustment accounts

3.638

 

11.580

Total adjustments accounts

3.638

3.279

11.580

TOTAL ASSETS

17.681.042

16.358.650

17.343.685

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

2.000.000

2.000.000

2.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

31.832

22.891

22.891

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

-1

 

-3

. Accumulated Profits (Losses)

508.477

338.605

360.039

. Profit( loss) of the year

5.063

178.812

-21.435

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

2.545.371

2.540.308

2.361.492

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

3.873

36.323

25.474

. . Other funds

 

 

 

Total Reserves for Risks and Charges

3.873

36.323

25.474

Employee termination indemnities

330.454

275.626

204.292

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

14.395.866

12.378.240

12.843.654

. . . . Beyond 12 months

405.478

1.128.153

1.799.423

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

 

21.028

17.005

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

21.028

17.005

. . Due to banks

1.709.981

1.781.433

2.436.378

. . . . Within 12 months

1.304.503

674.308

653.960

. . . . Beyond 12 months

405.478

1.107.125

1.782.418

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

12.133.000

10.777.062

11.366.508

. . . . Within 12 months

12.133.000

10.777.062

11.366.508

. . . . 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

327.190

273.288

288.113

. . . . Within 12 months

327.190

273.288

288.113

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

194.865

167.269

141.651

. . . . Within 12 months

194.865

167.269

141.651

. . . . Beyond 12 months

 

 

 

. . Other payables

436.308

486.313

393.422

. . . . Within 12 months

436.308

486.313

393.422

. . . . Beyond 12 months

 

 

 

Total accounts payable

14.801.344

13.506.393

14.643.077

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

 

 

109.350

Total adjustment accounts

 

 

109.350

TOTAL LIABILITIES

17.681.042

16.358.650

17.343.685

 

 

 

 

 

 

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

23.438.385

23.526.047

22.372.954

. Changes in work in progress

450.353

-237.348

15.110

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

135.537

139.893

117.657

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

135.537

139.893

117.657

Total value of production

24.024.275

23.428.592

22.505.721

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

15.986.628

14.358.884

18.215.104

. Services received

1.439.138

 

1.156.748

. Leases and rentals

6.961

2.185.384

4.430

. Payroll and related costs

5.219.415

4.629.021

3.899.474

. . Wages and salaries

3.784.779

3.380.296

2.877.263

. . Social security contributions

1.132.889

1.031.813

860.775

. . Employee termination indemnities

225.017

175.627

146.181

. . Pension and similar

 

 

 

. . Other costs

76.730

41.285

15.255

. Amortization and depreciation

596.891

558.371

480.765

. . Amortization of intangible fixed assets

109.582

102.982

105.379

. . Amortization of tangible fixed assets

487.309

455.389

371.371

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

4.015

. Changes in raw materials

52.254

1.380.510

-1.607.734

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

79.801

74.116

63.390

Total production costs

23.381.088

23.186.286

22.212.177

Diff. between value and cost of product.

643.187

242.306

293.544

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

1.039

1.075

1.343

. . 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

 

1.075

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

1.075

 

. Interest and other financial expense

-255.472

-25.077

-121.320

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

25.077

 

Total financial income and expense

-254.433

-24.002

-119.977

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

424

139.158

4.738

. . Gains on disposals

 

 

 

. . Other extraordinary income

424

139.158

4.738

. Extraordinary expense

-217.361

-8.392

-5.453

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-217.361

-8.392

-5.453

Total extraordinary income and expense

-216.937

130.766

-715

Results before income taxes

171.817

349.070

172.852

. Taxes on current income

166.754

170.258

194.287

. . current taxes

166.754

159.409

183.208

. . differed taxes(anticip.)

 

10.849

11.079

. Net income for the period

5.063

178.812

-21.435

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

5.063

178.812

-21.435

 

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

0,48

0,51

0,46

0,10

Elasticity Ratio

Units

0,52

0,49

0,54

0,87

Availability of stock

Units

0,12

0,10

0,19

0,21

Total Liquidity Ratio

Units

0,40

0,39

0,35

0,61

Quick Ratio

Units

0,08

0,06

0,06

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

5,08

4,47

5,03

4,04

Self Financing Ratio

Units

0,14

0,16

0,14

0,16

Capital protection Ratio

Units

0,21

0,14

0,16

0,59

Liabilities consolidation quotient

Units

0,05

0,11

0,16

0,11

Financing

Units

5,82

5,32

6,20

4,85

Permanent Indebtedness Ratio

Units

0,19

0,24

0,25

0,26

M/L term Debts Ratio

Units

0,04

0,09

0,12

0,07

Net Financial Indebtedness Ratio

Units

0,10

0,30

0,63

1,01

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,39

0,47

0,55

2,12

Current ratio

Units

0,64

0,65

0,73

1,16

Acid Test Ratio-Liquidity Ratio

Units

0,50

0,51

0,48

0,88

Structure's primary quotient

Units

0,30

0,30

0,30

1,40

Treasury's primary quotient

Units

0,10

0,08

0,08

0,04

Rate of indebtedness ( Leverage )

%

694,64

643,96

734,44

620,22

Current Capital ( net )

Value

-5.141.376

-4.374.746

-3.465.561

131.414

RETURN

 

 

 

 

 

Return on Sales

%

2,57

3,13

2,05

2,27

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

%

0,20

7,04

-0,91

6,70

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

%

6,75

13,74

7,32

18,85

Return on Investment ( R.O.I. )

%

3,64

1,48

1,69

4,76

Return/ Sales

%

2,74

1,03

1,31

3,70

Extra Management revenues/charges incid.

%

0,79

73,80

-7,30

28,15

Cash Flow

Value

601.954

737.183

459.330

39.655

Operating Profit

Value

643.187

242.306

293.544

63.123

Gross Operating Margin

Value

1.240.078

800.677

774.309

99.042

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

75,96

69,75

50,51

119,16

Debts to suppliers average term

Days

250,56

234,51

211,18

116,83

Average stock waiting period

Days

32,57

26,08

52,62

58,39

Rate of capital employed return ( Turnover )

Units

1,33

1,44

1,29

1,36

Rate of stock return

Units

11,05

13,80

6,84

6,14

Labour cost incidence

%

22,27

19,68

17,43

8,98

Net financial revenues/ charges incidence

%

-1,09

-0,10

-0,54

-1,08

Labour cost on purchasing expenses

%

22,32

19,96

17,56

8,98

Short-term financing charges

%

1,73

0,19

0,83

2,60

Capital on hand

%

75,44

69,53

77,52

73,17

Sales pro employee

Value

207.419

163.375

230.649

394.001

Labour cost pro employee

Value

46.189

32.145

40.200

34.340

 

 

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

:

3.807.992

Population living in the region

:

5.269.972

Number of families in the region

:

2.091.220

 

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

 

- per food products

:

472

- per non food products

:

1.832

- per energy consume

:

102

 


 

Sector Data

 

The values are calculated on a base of 2.551 significant companies.

 

The companies cash their credits on an average of 119 dd.

The average duration of suppliers debts is about 117 dd.

The sector's profitability is on an average of 2,27%.

The labour cost affects the turnover in the measure of 8,98%.

Goods are held in stock in a range of 58 dd.

The difference between the sales volume and the resources used to realize it is about 1,36.

The employees costs represent the 8,98% of the production costs.

 

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 53.924 protested subjects are found; in the province they count to 34.465.

The insolvency index for the region is 1,04, , while for the province it is 0,92.

Total Bankrupt companies in the province : 31.914.

Total Bankrupt companies in the region : 37.442.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.85

UK Pound

1

Rs.102.68

Euro

1

Rs.81.46

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

NIS

 

               

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.