MIRA INFORM REPORT

 

 

Report Date :

29.08.2014

 

IDENTIFICATION DETAILS

 

Name :

EVER BEST S.R.L.

 

 

Registered Office :

Via Ca' Solaro, 126/A

30030 – Venezia (VE) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

Not Available

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

·         Wholesale of other textile goods

·         Retail sale of other household products in specialised stores

 

 

No. of Employees

Not Available

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

Payment Behaviour :

Unknown

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

 

EVER BEST S.R.L.

 

Via Ca' Solaro, 126/A

30030 – Venezia (VE) -IT-

 

 

Summary

 

Fiscal Code

:

03661111009

Legal Form

:

Limited liability company

 

 

 

 

n.b.: The Creditworthness Rate shows, in percentage, the ratio between the suggested credit opinion and the credit amount that the firm could get if the financial situation would be completely positive.

 

 

Activity

 

Wholesale of other textile goods

Retail sale of other household products in specialised stores

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 03661111009

 

Chamber of Commerce no. : 225360 of Venezia

 

Firms' Register : 41288 of Venezia

 

V.A.T. Code : 02721700272

 

Nominal Capital

: 110.000

 

Subscribed Capital

: 110.000

 

Paid up Capital

: 110.000

 

 

 

Companies connected to members *

 

*checkings have been performed on a national scale.

In this module the companies in which members hold/held positions are listed.

 

The Members of the subject firm are not reported to be Members in other companies.



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:

 

-

Registered office

 

 

 

 

 

 

CA' SOLARO

, 126/A

- 30100

- Venezia

(VE)

- IT -

 

 

 

 

Employees

: 5

 

Fittings and Equipment for a value of 260.000

Eur

 

Stocks for a value of 740.000

Eur

 

 

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

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

3.507.430

Profit (Loss) for the period

4.676

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

3.805.826

Profit (Loss) for the period

31.243

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

4.296.933

Profit (Loss) for the period

8.474



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 31/12/2012 - 12 Mesi - Currency: - Amounts x 1

 

- 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

 

Years

2012

2011

2010

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

 

CREDITS VS PARTNERS

 

 

 

. Deposits not yet withdrawn

 

 

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

 

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

 

 

 

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

107.722

123.122

138.635

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

 

. . Industrial and commercial equipment

 

 

 

. . Other assets

 

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

32.134

32.430

57.720

. 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

42.140

42.263

42.263

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

42.140

42.263

42.263

. . . 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

42.140

42.263

42.263

Total fixed assets

181.996

197.815

238.618

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

740.540

1.331.390

750.450

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

1.639.958

1.642.267

1.718.022

. . Beyond 12 months

8.842

8.842

1.079

. . Trade receivables

1.530.805

1.545.047

1.688.923

. . . . Within 12 months

1.530.805

1.545.047

1.688.923

. . . . 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

78.233

91.785

27.066

. . . . Within 12 months

78.233

91.785

27.066

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

8.842

8.842

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

8.842

8.842

 

. . Receivables due from third parties

30.920

5.435

3.112

. . . . Within 12 months

30.920

5.435

2.033

. . . . Beyond 12 months

 

 

1.079

. Total Credits not held as fixed assets

1.648.800

1.651.109

1.719.101

. 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

 

 

 

. . Checks

 

 

 

. . Banknotes and coins

 

 

 

. Total Liquid funds

2.954

3.100

3.195

Total current assets

2.392.294

2.985.599

2.472.746

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

5.273

3.512

11.199

Total adjustments accounts

5.273

3.512

11.199

TOTAL ASSETS

2.579.563

3.186.926

2.722.563

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

110.000

110.000

110.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

264

264

264

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

1

 

 

. Accumulated Profits (Losses)

39.717

8.474

 

. Profit( loss) of the year

4.676

31.243

8.474

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

154.658

149.981

118.738

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

 

 

 

Employee termination indemnities

82.547

72.245

61.301

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

1.820.883

2.690.092

2.427.899

. . . . Beyond 12 months

520.466

218.651

107.964

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

432.430

87.430

87.430

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

432.430

87.430

87.430

. . Due to banks

960.642

2.156.627

1.528.472

. . . . Within 12 months

874.928

2.036.627

1.528.472

. . . . Beyond 12 months

85.714

120.000

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

2.019

. . . . Within 12 months

 

 

2.019

. . . . Beyond 12 months

 

 

 

. . Trade payables

735.262

555.142

669.157

. . . . Within 12 months

735.262

555.142

669.157

. . . . 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

203.483

101.218

241.016

. . . . Within 12 months

201.239

89.997

220.818

. . . . Beyond 12 months

2.244

11.221

20.198

. . Due to social security and welfare inst.

6.947

8.326

6.769

. . . . Within 12 months

6.869

8.326

6.433

. . . . Beyond 12 months

78

78

336

. . Other payables

2.585

 

1.000

. . . . Within 12 months

2.585

 

1.000

. . . . Beyond 12 months

 

 

 

Total accounts payable

2.341.349

2.908.743

2.535.863

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

1.009

55.957

6.661

Total adjustment accounts

1.009

55.957

6.661

TOTAL LIABILITIES

2.579.563

3.186.926

2.722.563

 

 

 

 

 

 

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

3.507.430

3.805.826

4.296.933

. Changes in work in progress

-589.460

579.550

-446.481

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

15.622

61.006

80.942

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

15.622

61.006

80.942

Total value of production

2.933.592

4.446.382

3.931.394

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

1.779.335

3.284.149

2.601.903

. Services received

507.764

468.951

651.666

. Leases and rentals

186.304

194.662

203.110

. Payroll and related costs

191.197

182.655

185.643

. . Wages and salaries

140.799

134.428

138.247

. . Social security contributions

39.833

37.021

36.627

. . Employee termination indemnities

10.565

11.206

10.769

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

29.757

24.807

45.749

. . Amortization of intangible fixed assets

15.400

15.513

15.562

. . Amortization of tangible fixed assets

7.207

9.294

22.329

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

7.150

 

7.858

. Changes in raw materials

 

 

 

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

19.830

24.702

21.641

Total production costs

2.714.187

4.179.926

3.709.712

Diff. between value and cost of product.

219.405

266.456

221.682

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

2.674

5.298

12

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

. . Financ.income from secur. t.f.assets

2.622

5.256

 

. . Financ.income from secur. cur.assets

 

 

 

. . Financ.income other than the above

 

 

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-157.607

-162.401

-148.792

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-154.933

-157.103

-148.780

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

 

 

4

. . Gains on disposals

 

 

 

. . Other extraordinary income

 

 

4

. Extraordinary expense

-1

-1

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-1

-1

 

Total extraordinary income and expense

-1

-1

4

Results before income taxes

64.471

109.352

72.906

. Taxes on current income

59.795

78.109

64.432

. . current taxes

59.795

78.109

64.432

. . differed taxes(anticip.)

 

 

 

. Net income for the period

4.676

31.243

8.474

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

4.676

31.243

8.474

 

RATIOS

Value Type

as at 31/12/2012

as at 31/12/2011

as at 31/12/2010

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,07

0,06

0,09

0,09

Elasticity Ratio

Units

0,93

0,94

0,91

0,89

Availability of stock

Units

0,29

0,42

0,28

0,26

Total Liquidity Ratio

Units

0,64

0,52

0,63

0,54

Quick Ratio

Units

0,00

0,00

0,00

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

11,75

17,92

20,42

3,95

Self Financing Ratio

Units

0,06

0,05

0,04

0,17

Capital protection Ratio

Units

0,26

0,06

0,00

0,62

Liabilities consolidation quotient

Units

0,33

0,11

0,07

0,10

Financing

Units

15,14

19,39

21,36

4,85

Permanent Indebtedness Ratio

Units

0,29

0,14

0,11

0,29

M/L term Debts Ratio

Units

0,23

0,09

0,06

0,07

Net Financial Indebtedness Ratio

Units

8,99

14,94

13,58

1,04

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

4,16

2,23

1,21

2,37

Current ratio

Units

1,31

1,11

1,02

1,18

Acid Test Ratio-Liquidity Ratio

Units

0,91

0,61

0,71

0,80

Structure's primary quotient

Units

0,85

0,76

0,50

1,48

Treasury's primary quotient

Units

0,00

0,00

0,00

0,04

Rate of indebtedness ( Leverage )

%

1667,91

2124,89

2292,92

602,26

Current Capital ( net )

Value

571.411

295.507

44.847

191.984

RETURN

 

 

 

 

 

Return on Sales

%

0,98

1,47

1,26

2,03

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

%

3,02

20,83

7,14

6,31

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

%

41,69

72,91

61,40

17,00

Return on Investment ( R.O.I. )

%

8,51

8,36

8,14

4,18

Return/ Sales

%

6,26

7,00

5,16

3,46

Extra Management revenues/charges incid.

%

2,13

11,73

3,82

27,96

Cash Flow

Value

34.433

56.050

54.223

44.823

Operating Profit

Value

219.405

266.456

221.682

74.603

Gross Operating Margin

Value

249.162

291.263

267.431

111.383

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

157,12

146,15

141,50

113,70

Debts to suppliers average term

Days

107,02

50,62

69,69

118,14

Average stock waiting period

Days

76,01

125,94

62,87

72,90

Rate of capital employed return ( Turnover )

Units

1,36

1,19

1,58

1,25

Rate of stock return

Units

4,74

2,86

5,73

4,88

Labour cost incidence

%

5,45

4,80

4,32

8,14

Net financial revenues/ charges incidence

%

-4,42

-4,13

-3,46

-1,38

Labour cost on purchasing expenses

%

7,04

4,37

5,00

8,25

Short-term financing charges

%

6,73

5,58

5,87

2,76

Capital on hand

%

73,55

83,74

63,36

79,85

Sales pro employee

Value

701.486

761.165

859.386

397.742

Labour cost pro employee

Value

38.239

36.531

37.128

33.267

 

 

Market / Territory Data

 

Population living in the province

:

829.418

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127

 

 

Sector Data

 

The values are calculated on a base of 9.175 significant companies.

 

The companies cash their credits on an average of 114 dd.

The average duration of suppliers debts is about 118 dd.

The sector's profitability is on an average of 2,03%.

The labour cost affects the turnover in the measure of 8,14%.

Goods are held in stock in a range of 73 dd.

The difference between the sales volume and the resources used to realize it is about 1,25.

The employees costs represent the 8,25% of the production costs.

 

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered lowly risky.

In the region 13.782 protested subjects are found; in the province they count to 2.633.

The insolvency index for the region is 0,30, , while for the province it is 0,32.

Total Bankrupt companies in the province : 2.924.

Total Bankrupt companies in the region : 16.714.

 

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.47

UK Pound

1

Rs.100.35

Euro

1

Rs.79.86

                

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

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.