MIRA INFORM REPORT

 

 

Report Date :

04.12.2014

 

IDENTIFICATION DETAILS

 

Name :

CAFE'NOIR S.R.L.

 

 

Registered Office :

Via Cascina Lari, 20 San Miniato Basso,

56028 - San Miniato (PI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

01.01.2001

 

 

Legal Form :

Sole-Member Limited Liability Company

 

 

Line of Business :

Wholesale and Retail of Footwear and Accessories

 

 

No. of Employees :

From 36 to 50

 

 

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

 

CAFE'NOIR S.R.L.

 

Via Cascina Lari, 20 SAN MINIATO BASSO

 

56028 - San Miniato (PI) -IT-

 

 

Summary

 

Fiscal Code

:

01863570501

Legal Form

:

Sole-Member Limited Liability Company

start of Activities

:

01/01/2001

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 36 to 50

 

 

Activity

 

Wholesale of footwear and accessories

Wholesale of leather goods; luggage in any material

Retail sale of footwear and accessories

Retail sale of leatherwear and luggage

 

Legal Data

 

Legal Form :                              Sole-Member Limited Liability Company

Fiscal Code :                             01863570501

 

Chamber of Commerce no. :       248873 of Alessandria

 

Chamber of Commerce no. :       597975 of Firenze

 

Chamber of Commerce no. :       1869423 of Milano

 

Chamber of Commerce no. :       161374 of Pisa since 15/02/2008

 

V.A.T. Code :                            01863570501

 

Establishment date

: 28/01/2008

Start of Activities

: 01/01/2001

Legal duration

: 31/12/2030

Nominal Capital

: 3.500.000

Subscribed Capital

: 3.500.000

Paid up Capital

: 3.500.000

 


Members

 

Franci

Arturo

 

 

Born in San Miniato

(PI)

on 12/05/1948

- Fiscal Code : FRNRTR48E12I046C

 

 

Residence:

 

Francesco De' Sanctis

, 54

- 56028

San Miniato

(PI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

15/06/2012

 

 

 

Toscana Holding S.r.l.

 

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Peruzzi

Stefano

 

 

Born in Carmignano

(FI)

on 05/04/1958

- Fiscal Code : PRZSFN58D05B794I

 

 

Residence:

 

Montegrappa

, 170

- 59100

Prato

(PO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

18/02/2008

 

 

Director

28/01/2008

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Mazzantini

Fabrizio

 

 

Born in Cerreto Guidi

(FI)

on 03/09/1952

- Fiscal Code : MZZFRZ52P03C529L

 

 

Residence:

 

Valbugiana

, 10

- 50054

Fucecchio

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

18/02/2008

 

 

Board Chairman

28/01/2008

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Toscana Holding S.r.l.

 

 

 

 

 

Residence:

 

Cascina Lari

, 20

- 56027

San Miniato

(PI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

28/01/2008

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Panzarasa

Riccardo

 

 

Born in Milano

(MI)

on 17/12/1948

- Fiscal Code : PNZRCR48T17F205U

 

 

Residence:

 

Pavia

, 54

- 27029

Vigevano

(PV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/01/2008

 

 

 

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.

 

Mazzantini

Fabrizio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Toscana Holding S.r.l.

San Miniato (PI) - IT -

04313800486

Chairman

Withdrawn

Registered

Toscana Holding S.r.l.

San Miniato (PI) - IT -

04313800486

Managing Director

Active

Registered

Toscana Holding S.r.l.

San Miniato (PI) - IT -

04313800486

Board Chairman

Active

Registered

MAZZANTINI FABRIZIO

Fucecchio (FI) - IT -

MZZFRZ52P03C529L

Proprietor

Withdrawn

Registered

RAG. MAZZANTINI FABRIZIO - S.A.S. DI *MAZZANTINI E C.

Fucecchio (FI) - IT -

03152800482

General Partner

Withdrawn

Registered

Rui Company S.a.s. Di Ciabattari Brunella, Mazzantini Mirko E C.

Fucecchio (FI) - IT -

05814400486

Limited Partner

Active

Registered

Toscana Calzature S.r.l.

San Miniato (PI) - IT -

01925710509

Board Chairman

Active

Registered

Lucky Fish S.r.l.

San Miniato (PI) - IT -

02117330502

Director

Active

Registered

 

Peruzzi

Stefano

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Tre Torri - S.r.l. In Liquidazione

Gambassi (FI) - IT -

00381410489

Director

Withdrawn

Bankrupt

Toscana Holding S.r.l.

San Miniato (PI) - IT -

04313800486

Director

Active

Registered

Toscana Holding S.r.l.

San Miniato (PI) - IT -

04313800486

Managing Director

Active

Registered

L'antica Trattoria Toscana S.r.l.

Sovicille (SI) - IT -

01767220690

Director

Withdrawn

Ceased

Alica S.r.l.

Milano (MI) - IT -

11103130156

Director

Withdrawn

Ceased

Agora' Di Peruzzi Stefano E Peruzzi Francesca E C. - Societa' In Accomandita Sem

Carmignano (PO) - IT -

01730790977

General Partner

Active

Registered

Toscana Calzature S.r.l.

San Miniato (PI) - IT -

01925710509

Director

Active

Registered

Lucky Fish S.r.l.

San Miniato (PI) - IT -

02117330502

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

Toscana Holding S.r.l.

San Miniato - IT -

04313800486

 

100,00

 

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

TC LOGISTIC S.R.L.

CERRETO GUIDI - IT -

05367110482

10.000 .Eur

100,00

 

 

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Cascina Lari

, 20

- 56027

- San Miniato

(PI)

- IT -

 

-

Branch

 

since 25/02/2012

 

 

 

 

 

 

Novi

, 17

- 15069

- Serravalle Scrivia

(AL)

- IT -

 

 

 

 

Total Surface: 271 Sq.mt.

 

-

Branch

 

since 26/06/2010

 

 

 

 

 

 

Del Lago

, 20

- 50031

- Barberino di Mugello

(FI)

- IT -

 

 

 

 

Total Surface: 330 Sq.mt.

 

 

 

 

Employees

: 41

 

 

 

 

Active partners

: 2

 

Fittings and Equipment for a value of 160.000

Eur

 

Stocks for a value of 5.830.000

Eur

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Ricci

Claudio

 

 

Born in San Miniato

(PI)

on 28/07/1966

- Fiscal Code : RCCCLD66L28I046U

 

 

Residence:

 

Fogazzaro

, 9

- 56028

San Miniato

(PI)

- IT -

 

Ex-Postions

Auditor

 

Franci

Arturo

 

 

Born in San Miniato

(PI)

on 12/05/1948

- Fiscal Code : FRNRTR48E12I046C

 

 

Residence:

 

Francesco De' Sanctis

, 54

- 56028

San Miniato

(PI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Marchetti

Alessandro

 

 

Born in Cerreto Guidi

(FI)

on 18/06/1957

- Fiscal Code : MRCLSN57H18C529P

 

 

Residence:

 

San Giovanni

, 15

- 50054

Fucecchio

(FI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Marchetti

Cesare

 

 

Born in Vinci

(FI)

on 21/01/1968

- Fiscal Code : MRCCSR68A21M059G

 

 

Residence:

 

Roma

, 36

- 50054

Fucecchio

(FI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Francesca

Luciano

 

 

Born in Vigevano

(PV)

on 07/08/1948

- Fiscal Code : FRNLCN48M07L872R

 

 

Residence:

 

Cavour

, 102

- 27029

Vigevano

(PV)

- IT -

 

Ex-Postions

Permanent Auditor

 

Ruggiero

Lina

 

 

Born in Empoli

(FI)

on 10/04/1961

- Fiscal Code : RGGLNI61D50D403M

 

 

Residence:

 

Dei Cappuccini

, 71/C

- 50053

Empoli

(FI)

- IT -

 

Ex-Postions

Temporary Auditor

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm took over the activity of

 

 

 

Toscana Holding S.r.l.

 

 

 

Cascina Lari

, 20

, 56027

, San Miniato

(PI)

- IT -

 

 

Fiscal Code: 04313800486

 

 

Date

:

18/02/2008

 

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 2001.

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 3,79% in 2013 but without a significant increase in the turnover.

The operating result in 2013 was positive (3,46%) and in line with the sector's average.

The amount of the operating result is equal to Eur. 808.876 on stable levels if compared to the previous year.

During the latest financial year the gross operating margin amounted to Eur. 1.427.721 on the same levels as the previous financial year.

The financial status of the company is fairly balanced with an indebtedness level of 1,32 with an improving trend as on the decrease.

It's shareholders funds amount to Eur. 8.397.147 on stable levels.

Total debts recorded amounted to Eur. 14.082.123 (Eur. 2.121.704 of which were m/l term debts) on the same levels as the year before.

Bank borrowings' volume is slightly high but the recourse to suppliers' credit is modest which is also lower than the sector average.

The liquidity level is positive (1,8).

Accounts receivable average term is high (134,75 days). but on the same levels as the average of the sector.

2013 financial year closed with a cash flow of Eur. 937.057

Subordinate employment cost is of Eur. 1.654.420, i.e. 5,68% on total production costs. , whereas 5,53% is the incidence on sales revenues.

The incidence of the financial charges is of -1,21% on the sales amount.

 

Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

29.934.580

Profit (Loss) for the period

318.212

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

30.878.115

Profit (Loss) for the period

659.532

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

32.132.559

Profit (Loss) for the period

322.129

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

34.618.790

Profit (Loss) for the period

598.597

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

36.768.010

Profit (Loss) for the period

1.093.565

 

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

2.063

3.611

10.262

. . Research,develop. and advert.expens.

5.760

7.680

 

. . Industrial patent rights

4.794

20.164

57.069

. . Concessions,licenses,trademarks,etc.

319

1.527

3.564

. . Goodwill

595.725

635.478

675.231

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

301.738

296.722

249.864

. Total Intangible Fixed Assets

910.399

965.182

995.990

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

135.853

35.737

51.741

. . Industrial and commercial equipment

27.627

38.891

13.832

. . Other assets

95.441

117.785

190.838

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

258.921

192.413

256.411

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

243.773

243.773

144.785

. . . Equity invest. in subsidiary companies

143.753

143.753

143.753

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

100.020

100.020

1.032

. . Financial receivables

4.042

5.661

12.554

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

4.042

5.661

12.554

. . . 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

4.042

5.661

12.554

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

4.042

5.661

12.554

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

247.815

249.434

157.339

Total fixed assets

1.417.135

1.407.029

1.409.740

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

49.340

47.901

85.115

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

5.437.630

4.609.966

7.150.325

. . Advance payments

347.716

1.661.344

940.292

. Total Inventories

5.834.686

6.319.211

8.175.732

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

14.853.078

14.885.934

14.463.211

. . Beyond 12 months

 

 

 

. . Trade receivables

11.204.464

11.284.634

10.102.854

. . . . Within 12 months

11.204.464

11.284.634

10.102.854

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

1.776.831

2.521.772

3.277.405

. . . . Within 12 months

1.776.831

2.521.772

3.277.405

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

313.627

 

 

. . . . Within 12 months

313.627

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

259.159

376.450

823.227

. . . . Within 12 months

259.159

376.450

823.227

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

183.733

172.806

145.306

. . . . Within 12 months

183.733

172.806

145.306

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

1.115.264

530.272

114.419

. . . . Within 12 months

1.115.264

530.272

114.419

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

14.853.078

14.885.934

14.463.211

. 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

854.019

185.368

281.134

. . Checks

 

 

435.859

. . Banknotes and coins

18.928

21.092

16.505

. Total Liquid funds

872.947

206.460

733.498

Total current assets

21.560.711

21.411.605

23.372.441

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

414.285

444.358

 

. Other adjustment accounts

 

 

573.553

Total adjustments accounts

414.285

444.358

573.553

TOTAL ASSETS

23.392.131

23.262.992

25.355.734

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

3.500.000

3.500.000

3.500.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

239.368

206.391

190.284

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

4.339.567

3.713.011

3.406.990

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

318.212

659.532

322.129

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

8.397.147

8.078.934

7.419.403

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

509.506

468.894

428.791

. . Taxation fund, also differed

 

 

 

. . Other funds

57.000

57.000

57.000

Total Reserves for Risks and Charges

566.506

525.894

485.791

Employee termination indemnities

329.293

276.980

285.608

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

11.960.419

11.857.534

15.540.633

. . . . Beyond 12 months

2.121.704

2.504.324

1.581.964

. . 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

10.066.062

10.770.306

12.130.738

. . . . Within 12 months

7.944.358

8.265.982

10.548.774

. . . . Beyond 12 months

2.121.704

2.504.324

1.581.964

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

778

 

 

. . . . Within 12 months

778

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

2.900.197

2.107.557

2.924.044

. . . . Within 12 months

2.900.197

2.107.557

2.924.044

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

586.601

300.523

1.344.419

. . . . Within 12 months

586.601

300.523

1.344.419

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

422.821

29.499

. . . . Within 12 months

 

422.821

29.499

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

 

132.191

158.812

. . . . Within 12 months

 

132.191

158.812

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

100.048

100.575

101.399

. . . . Within 12 months

100.048

100.575

101.399

. . . . Beyond 12 months

 

 

 

. . Other payables

428.437

527.885

433.686

. . . . Within 12 months

428.437

527.885

433.686

. . . . Beyond 12 months

 

 

 

Total accounts payable

14.082.123

14.361.858

17.122.597

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

17.062

19.326

42.335

Total adjustment accounts

17.062

19.326

42.335

TOTAL LIABILITIES

23.392.131

23.262.992

25.355.734

 

 

 

 

 

 

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

29.934.580

30.878.113

32.132.559

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

24.907

23.016

44.211

. . Contributions for operating expenses

18.978

6.778

26.038

. . Different income and revenues

5.929

16.238

18.173

Total value of production

29.959.487

30.901.129

32.176.770

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

19.731.400

17.274.404

23.011.721

. Services received

 

 

8.001.653

. Leases and rentals

7.579.931

7.732.799

500.175

. Payroll and related costs

1.654.420

1.602.824

1.480.001

. . Wages and salaries

1.221.573

1.114.631

1.069.974

. . Social security contributions

344.270

327.800

313.993

. . Employee termination indemnities

84.385

81.276

80.450

. . Pension and similar

 

 

 

. . Other costs

4.192

79.117

15.584

. Amortization and depreciation

618.845

557.864

473.404

. . Amortization of intangible fixed assets

115.064

167.629

236.254

. . Amortization of tangible fixed assets

89.591

105.566

125.952

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

414.190

284.669

111.198

. Changes in raw materials

-829.103

2.577.572

-2.444.621

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

395.118

175.660

247.730

Total production costs

29.150.611

29.921.123

31.270.063

Diff. between value and cost of product.

808.876

980.006

906.707

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

800

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

800

 

 

. Other financial income

4.417

1.377

11.288

. . 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

4.417

1.377

 

. . . - Subsidiary companies

3.380

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

1.037

1.377

 

. Interest and other financial expense

-367.756

-29.301

-542.059

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

367.756

29.301

 

Total financial income and expense

-362.539

-27.924

-530.771

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

107.245

88.545

247.700

. . Gains on disposals

 

 

 

. . Other extraordinary income

107.245

88.545

247.700

. Extraordinary expense

 

 

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

 

 

 

Total extraordinary income and expense

107.245

88.545

247.700

Results before income taxes

553.582

1.040.627

623.636

. Taxes on current income

235.370

381.095

301.507

. . current taxes

367.701

473.285

370.257

. . differed taxes(anticip.)

-107.177

-71.541

-68.750

. Net income for the period

318.212

659.532

322.129

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

318.212

659.532

322.129

 

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

0,06

0,06

0,06

0,09

Elasticity Ratio

Units

0,92

0,92

0,92

0,89

Availability of stock

Units

0,25

0,27

0,32

0,26

Total Liquidity Ratio

Units

0,67

0,65

0,60

0,54

Quick Ratio

Units

0,04

0,01

0,03

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,32

1,44

2,00

3,95

Self Financing Ratio

Units

0,36

0,35

0,29

0,17

Capital protection Ratio

Units

0,55

0,49

0,48

0,62

Liabilities consolidation quotient

Units

0,20

0,23

0,12

0,10

Financing

Units

1,68

1,78

2,31

4,85

Permanent Indebtedness Ratio

Units

0,46

0,47

0,37

0,29

M/L term Debts Ratio

Units

0,10

0,12

0,07

0,07

Net Financial Indebtedness Ratio

Units

1,09

1,31

1,54

1,04

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

7,65

7,72

6,59

2,37

Current ratio

Units

1,80

1,81

1,50

1,18

Acid Test Ratio-Liquidity Ratio

Units

1,31

1,27

0,98

0,80

Structure's primary quotient

Units

5,93

5,74

5,26

1,48

Treasury's primary quotient

Units

0,07

0,02

0,05

0,04

Rate of indebtedness ( Leverage )

%

278,57

287,95

341,75

602,26

Current Capital ( net )

Value

9.600.292

9.554.071

7.831.808

191.984

RETURN

 

 

 

 

 

Return on Sales

%

3,13

3,94

2,48

2,03

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

%

3,79

8,16

4,34

6,31

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

%

6,59

12,88

8,41

17,00

Return on Investment ( R.O.I. )

%

3,46

4,21

3,58

4,18

Return/ Sales

%

2,70

3,17

2,82

3,46

Extra Management revenues/charges incid.

%

39,34

67,30

35,53

27,96

Cash Flow

Value

937.057

1.217.396

795.533

44.823

Operating Profit

Value

808.876

980.006

906.707

74.603

Gross Operating Margin

Value

1.427.721

1.537.870

1.380.111

111.383

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

134,75

131,56

113,19

113,70

Debts to suppliers average term

Days

45,96

40,75

49,10

118,14

Average stock waiting period

Days

70,17

73,67

91,60

72,90

Rate of capital employed return ( Turnover )

Units

1,28

1,33

1,27

1,25

Rate of stock return

Units

5,13

4,89

3,93

4,88

Labour cost incidence

%

5,53

5,19

4,61

8,14

Net financial revenues/ charges incidence

%

-1,21

-0,09

-1,65

-1,38

Labour cost on purchasing expenses

%

5,68

5,36

4,73

8,25

Short-term financing charges

%

2,61

0,20

3,17

2,76

Capital on hand

%

78,14

75,34

78,91

79,85

Sales pro employee

Value

586.952

617.562

1.108.019

397.742

Labour cost pro employee

Value

32.439

32.056

51.034

33.267

 

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

:

394.101

Population living in the region

:

3.598.269

Number of families in the region

:

1.474.681

 

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

 

- per food products

:

444

- per non food products

:

2.009

- per energy consume

:

122

 

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 moderately risky.

In the region 24.960 protested subjects are found; in the province they count to 2.664.

The insolvency index for the region is 0,70, , while for the province it is 0,68.

Total Bankrupt companies in the province : 1.648.

Total Bankrupt companies in the region : 20.423.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.87

UK Pound

1

Rs.96.83

Euro

1

Rs.76.57

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

NIT

 

               

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.