MIRA INFORM REPORT

 

 

Report Date :

30.08.2014

 

IDENTIFICATION DETAILS

 

Name :

ARGUS SECURITY S.R.L.

 

 

Registered Office :

Via Maurizio Gonzaga, 7 , 20123 - Milano (MI) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

15.02.2002

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacture of other electrical equipment

 

 

No of Employees :

From 51 to 70

 

 

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 01, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderate Low Risk

 

B1

Moderate Risk

 

B2

Moderate High Risk

 

C1

High Risk

C2

Very High Risk

 

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 & address

 

ARGUS SECURITY S.R.L

.

 

Via Maurizio Gonzaga, 7

 

20123 - Milano (MI) -IT-

 

 

Summary

 

Fiscal Code

:

03225090962

Legal Form

:

Limited liability company

start of Activities

:

15/02/2002

Equity

:

750.000

Turnover Range

:

10.000.000/12.750.000

Number of Employees

 

From 51 to 70

 

 

Activity

 

Manufacture of other electrical equipment n.e.c.

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 03225090962

 

Foreign Trade Reg. no. : MI368528 since 07/07/2010

 

Chamber of Commerce no. : 1658623 of Monza e Brianza

 

Chamber of Commerce no. : 1658623 of Milano since 02/08/2001

 

Chamber of Commerce no. : 123292 of Trieste

 

Firms' Register : MI-2001-226795 of Milano

 

V.A.T. Code : 03225090962

 

Establishment date

: 25/07/2001

Start of Activities

: 15/02/2002

Legal duration

: 31/12/2050

Nominal Capital

: 200.000

 

Subscribed Capital

: 200.000

 

Paid up Capital

: 200.000

 

 

 

Members

 

Nesta

Vincenzo

 

 

Born in Livorno

(LI)

on 18/12/1941

- Fiscal Code : NSTVCN41T18E625N

 

 

Residence:

 

Antonio Tribel

, 8

- 34100

Trieste

(TS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/06/2004

 

 

Managing Director

07/07/2004

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Levtchouk

Mikhail

 

 

Born in Leningrad

( )

on 25/01/1979

- Fiscal Code : LVTMHL79A25Z154E

 

 

Residence:

Khudozhnikow St-petersboury

- RU -

 

Position

Since

Shares Amount

% Ownership

Director

30/06/2004

 

 

Board Chairman

07/07/2004

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Gorella

Sergio

 

 

Born in Trieste

(TS)

on 22/09/1947

- Fiscal Code : GRLSRG47P22L424V

 

 

Residence:

 

Antonio Rachelli

, 22

- 34148

Trieste

(TS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2010

 

 

 

Levchuk

Irina

 

 

Born in Urss

( )

on 16/06/1984

- Fiscal Code : LVCRNI84H56Z135U

 

 

Residence:

 

Gonzaga Maurizio

, 7

- 20123

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2010

 

 

 

Recofid Societa' Fiduciaria A R.l. O, I

n Forma Abbreviata Recofid S.r.l.

 

 

 

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.

 

Nesta

Vincenzo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Pittway Tecnologica S.r. L

Trieste (TS) - IT -

00744320326

Director

Withdrawn

Registered

Pittway Tecnologica S.r. L

Trieste (TS) - IT -

00744320326

Managing Director

Withdrawn

Registered

Pittway Tecnologica S.r. L

Trieste (TS) - IT -

00744320326

Board Chairman

Withdrawn

Registered

Notifier Italia Srl

San Donato Milanese (MI) - IT -

05108880153

Managing Director

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

Nesta Vincenzo

Trieste - IT -

NSTVCN41T18E625N

29.600 .Eur

14,80

Levtchouk Mikhail

Khudozhnikow St-petersboury - RU -

LVTMHL79A25Z154E

10.000 .Eur

5,00

Gorella Sergio

Trieste - IT -

GRLSRG47P22L424V

9.600 .Eur

4,80

Nesta Riccardo Roberto

 

NSTRCR73M06Z114X

2.400 .Eur

1,20

Gorella Cristian

 

GRLCST74B12L424X

9.600 .Eur

4,80

Gorella Alessandro

 

GRLLSN75M16L424D

9.600 .Eur

4,80

Recofid Societa' Fiduciaria A R.l. O, I n Forma Abbreviata Recofid S.r.l.

 

00796240125

110.000 .Eur

55,00

Kolbasina Galja

 

KLBGLJ58R46Z154P

19.200 .Eur

9,60

 

 

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

 

 

 

 

 

 

 

Maurizio Gonzaga

, 7

- 20100

- Milano

(MI)

- IT -

 

-

Branch

 

since 04/11/2010

 

 

 

 

 

 

Del Canneto

, 14

- 34015

- Muggia

(TS)

- IT -

 

 

 

 

Employees

: 54

 

Fittings and Equipment for a value of 430.000

Eur

 

Stocks for a value of 1.520.000

Eur

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Valente

Massimo

 

 

Born in Crema

(CR)

on 13/07/1977

- Fiscal Code : VLNMSM77L13D142V

 

 

Residence:

 

Maurizio Gonzaga

, 7

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Longoni

Roberto

 

 

Born in La Spezia

(SP)

on 03/01/1941

- Fiscal Code : LNGRRT41A03E463Q

 

 

Residence:

 

Gonzaga

, 7

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Beltrami

Paolo

 

 

Born in Codogno

(MI)

on 08/02/1941

- Fiscal Code : BLTPLA41B08C816G

 

 

Residence:

 

Vittorio Emanuele

, 63

- 26845

Codogno

(LO)

- IT -

 

Ex-Postions

Permanent Auditor

 

 


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

 

The company is active since 2002

The economic-financial analysis has been made on the base of the b/s of the latests three years.

During the last years, it recorded positive net results (r.o.e. 28,09% in 2013) with a good increase in turnover (+13,42% in 2013 compared to 2012 and +4,45% in 2012 compared to 2011).

 

The operating result was positive in the last financial year (6,62%) and in line with the sector's average.

The amount of the operating result for the year 2013 is of Eur. 410.361 ,showing stability in respect to the value of 2012.

 

The gross operating margin of the latest financial year is of Eur. 818.544 on the same levels as the previous financial year.

 

The ratio between debts and total assets is fairly high, as it comes out from the indebtedness (5,63) which is decreasing.

 

It's shareholders funds amount to Eur. 637.664 , increasing by 39,07% if compared to the financial year 2012.

Total indebtedness was equal to Eur. 5.198.644 (Eur. 1.185.833 was the value of m/l term debts) with no important change.

 

Bank borrowings' volume is slightly high but it modestly dips into suppliers credit, 76,6 gg. is the payments' average time which is also lower than the sector average.

 

Available funds are not so good (0,95).

 

Trade credits average terms are 61,02 days. , a value lower than the sector's average.

 

2013 financial year closed with a cash flow of Eur. 587.334

 

In the last financial year labour cost was of Eur. 2.294.913, with a 22,87% incidence on total costs of production. , whereas the incidence on sales revenues is of 22,92%.

 

Financial charges have a limited incidence (-1,46%) on sales volume.

 

 

Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

10.011.223

Profit (Loss) for the period

179.151

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

8.826.361

Profit (Loss) for the period

210.732

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

8.450.198

Profit (Loss) for the period

2.734

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

6.580.390

Profit (Loss) for the period

-71.508

 

 

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.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

499.108

 

 

. Total Intangible Fixed Assets

499.108

400.228

445.554

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

1.364.352

 

 

. . Plant and machinery

4.565

 

 

. . Industrial and commercial equipment

423.696

 

 

. . Other assets

47.097

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

1.839.710

1.844.363

1.925.754

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

589

 

 

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

589

 

 

. . Financial receivables

1.528

2.137

 

. . . . Within 12 months

1.528

 

 

. . . . 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

1.528

 

 

. . . . Within 12 months

1.528

 

 

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

2.117

2.137

2.137

Total fixed assets

2.340.935

2.246.728

2.373.445

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

499.874

 

 

. . Work in progress and semimanufactured

827.730

 

 

. . Work in progress on order

 

 

 

. . Finished goods

195.914

 

 

. . Advance payments

 

 

 

. Total Inventories

1.523.518

1.188.227

999.064

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

1.832.138

2.246.203

2.649.947

. . Beyond 12 months

 

 

 

. . Trade receivables

1.696.946

 

2.579.431

. . . . Within 12 months

1.696.946

 

2.579.431

. . . . 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

114.061

 

51.941

. . . . Within 12 months

114.061

 

51.941

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

21.131

 

18.575

. . . . Within 12 months

21.131

 

18.575

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

1.832.138

2.246.203

2.649.947

. 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

31.257

 

 

. Total Financial Assets

31.257

 

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

421.889

 

 

. . Checks

 

 

 

. . Banknotes and coins

657

 

 

. Total Liquid funds

422.546

255.504

147.596

Total current assets

3.809.459

3.689.934

3.796.607

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

46.293

36.610

17.681

Total adjustments accounts

46.293

36.610

17.681

TOTAL ASSETS

6.196.687

5.973.272

6.187.733

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

200.000

200.000

200.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

10.674

137

 

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

149.999

150.000

150.000

. Accumulated Profits (Losses)

97.840

-102.356

-104.953

. Profit( loss) of the year

179.151

210.732

2.734

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

637.664

458.513

247.781

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

344.159

273.697

215.165

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

4.012.811

3.863.800

4.373.406

. . . . Beyond 12 months

1.185.833

1.368.000

1.330.024

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

 

 

40.000

. . . . Within 12 months

 

 

40.000

. . . . Beyond 12 months

 

 

 

. . Due to banks

2.981.378

 

3.538.756

. . . . Within 12 months

1.795.545

 

2.251.756

. . . . Beyond 12 months

1.185.833

 

1.287.000

. . Due to other providers of finance

 

 

131.627

. . . . Within 12 months

 

 

131.627

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

1.555.264

 

1.331.684

. . . . Within 12 months

1.555.264

 

1.331.684

. . . . 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

188.098

 

330.720

. . . . Within 12 months

188.098

 

330.720

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

167.516

 

232.511

. . . . Within 12 months

167.516

 

189.487

. . . . Beyond 12 months

 

 

43.024

. . Other payables

306.388

 

98.132

. . . . Within 12 months

306.388

 

98.132

. . . . Beyond 12 months

 

 

 

Total accounts payable

5.198.644

5.231.800

5.703.430

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

16.220

9.262

21.357

Total adjustment accounts

16.220

9.262

21.357

TOTAL LIABILITIES

6.196.687

5.973.272

6.187.733

 

 

 

 

 

 

 

 

 

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

10.011.223

8.826.361

8.450.198

. Changes in work in progress

307.522

142.798

-58.996

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

124.346

32.811

35.777

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

124.346

32.811

35.777

Total value of production

10.443.091

9.001.970

8.426.979

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

4.872.218

3.878.428

3.556.663

. Services received

2.390.954

 

2.251.277

. Leases and rentals

46.179

2.413.657

76.535

. Payroll and related costs

2.294.913

1.979.312

1.747.146

. . Wages and salaries

1.720.737

1.455.068

1.285.515

. . Social security contributions

466.114

421.130

370.838

. . Employee termination indemnities

108.062

103.114

90.793

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

408.183

351.010

316.515

. . Amortization of intangible fixed assets

248.466

201.717

181.806

. . Amortization of tangible fixed assets

159.717

149.293

134.709

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

 

. Changes in raw materials

-27.769

-46.365

157.940

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

48.052

56.920

56.107

Total production costs

10.032.730

8.632.962

8.162.183

Diff. between value and cost of product.

410.361

369.008

264.796

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

81

226

407

. . 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

 

226

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

226

 

. Interest and other financial expense

-146.658

-149.128

-144.298

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

149.128

 

Total financial income and expense

-146.577

-148.902

-143.891

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

100.801

157.647

7.500

. . Gains on disposals

 

 

 

. . Other extraordinary income

100.801

157.647

7.500

. Extraordinary expense

 

 

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

 

 

 

Total extraordinary income and expense

100.801

157.647

7.500

Results before income taxes

364.585

377.753

128.405

. Taxes on current income

185.434

167.021

125.671

. . current taxes

185.434

167.021

 

. . differed taxes(anticip.)

 

 

 

. Net income for the period

179.151

210.732

2.734

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

179.151

210.732

2.734

 

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

0,38

0,38

0,38

0,19

Elasticity Ratio

Units

0,61

0,62

0,61

0,79

Availability of stock

Units

0,25

0,20

0,16

0,20

Total Liquidity Ratio

Units

0,37

0,42

0,45

0,52

Quick Ratio

Units

0,07

0,04

0,02

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

5,63

7,87

17,05

3,31

Self Financing Ratio

Units

0,10

0,08

0,04

0,18

Capital protection Ratio

Units

0,41

0,10

0,18

0,66

Liabilities consolidation quotient

Units

0,38

0,42

0,35

0,18

Financing

Units

8,15

11,41

23,02

4,09

Permanent Indebtedness Ratio

Units

0,35

0,35

0,29

0,33

M/L term Debts Ratio

Units

0,25

0,27

0,25

0,11

Net Financial Indebtedness Ratio

Units

4,01

n.c.

14,38

0,61

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,93

0,93

0,76

1,80

Current ratio

Units

0,95

0,96

0,87

1,23

Acid Test Ratio-Liquidity Ratio

Units

0,57

0,65

0,64

0,86

Structure's primary quotient

Units

0,27

0,20

0,10

1,12

Treasury's primary quotient

Units

0,11

0,07

0,03

0,07

Rate of indebtedness ( Leverage )

%

971,78

1302,75

2497,26

541,00

Current Capital ( net )

Value

-203.352

-173.866

-576.799

380.064

RETURN

 

 

 

 

 

Return on Sales

%

5,87

6,36

3,78

3,59

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

%

28,09

45,96

1,10

4,82

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

%

57,18

82,39

51,82

19,04

Return on Investment ( R.O.I. )

%

6,62

6,18

4,28

4,67

Return/ Sales

%

4,10

4,18

3,13

4,49

Extra Management revenues/charges incid.

%

43,66

57,11

1,03

25,43

Cash Flow

Value

587.334

561.742

319.249

134.539

Operating Profit

Value

410.361

369.008

264.796

158.212

Gross Operating Margin

Value

818.544

720.018

581.311

292.137

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

61,02

n.c.

109,89

103,46

Debts to suppliers average term

Days

76,60

n.c.

81,47

128,84

Average stock waiting period

Days

54,79

48,46

42,56

68,68

Rate of capital employed return ( Turnover )

Units

1,62

1,48

1,37

1,11

Rate of stock return

Units

6,57

7,43

8,46

5,22

Labour cost incidence

%

22,92

22,43

20,68

19,05

Net financial revenues/ charges incidence

%

-1,46

-1,69

-1,70

-1,26

Labour cost on purchasing expenses

%

22,87

22,93

21,41

19,40

Short-term financing charges

%

2,82

2,85

2,53

2,64

Capital on hand

%

61,90

67,68

73,23

90,11

Sales pro employee

Value

185.393

144.694

156.485

181.347

Labour cost pro employee

Value

42.498

32.447

32.354

33.314

 

 

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

:

3.839.216

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

 

 

Sector Data

 

The values are calculated on a base of 1.330 significant companies.

 

The companies cash their credits on an average of 103 dd.

The average duration of suppliers debts is about 129 dd.

The sector's profitability is on an average of 3,59%.

The labour cost affects the turnover in the measure of 19,05%.

Goods are held in stock in a range of 69 dd.

The difference between the sales volume and the resources used to realize it is about 1,11.

The employees costs represent the 19,40% 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 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 

 

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 :

RAS

 

 

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.