MIRA INFORM REPORT

 

 

Report Date :

17.12.2014

 

IDENTIFICATION DETAILS

 

Name :

CRESO S.R.L. 

 

 

Registered Office :

Via                Valsugana,          54,

35010 – Curtarolo (PD) 

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

01.06.2001

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Engaged in Retail sale of ladies and menswear

 

[We tried to confirm / obtain the detailed activity but the same is not available from any sources.]

 

 

No of Employees :

21

 

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 :

Slow but Correct

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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

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 & address

 

Creso S.r.l.

 

Via                Valsugana,           54

 

35010 -          Curtarolo  (PD)     -IT-

 

Summary

 

Fiscal Code

:

03645650288

Legal Form

:

Limited liability company

start of Activities

:

25/06/2001

Equity

:

250.000

Turnover Range

:

12.750.000/15.500.000

Number of Employees

:

21

 

Activity

 

Engaged in Retail sale of ladies and menswear

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 03645650288

 

Chamber of Commerce no. : 325674 of Padova since 18/06/2001

 

Chamber of Commerce no. : 371460 of Venezia

 

Firms' Register : PD-2001-42888 of Padova since 18/06/2001

 

V.A.T. Code : 03645650288

 

Establishment date

: 01/06/2001

Start of Activities

: 25/06/2001

Legal duration

: 31/12/2050

Nominal Capital

: 10.000

 

Subscribed Capital

: 10.000

 

Paid up Capital

: 10.000

 

 

Members

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Verde.gif

Gottardello

Enrico Giuseppe

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Vuoto.gif

 

Born in Campo San Martino

(PD)

on 29/02/1960

- Fiscal Code : GTTNCG60B29B564J

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Vuoto.gif

 

Residence:

 

Valsugana

, 266

- 35010

San Giorgio in Bosco

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Vuoto.gif

Prejudicial Events found with cancellations*

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Vuoto.gifLegal Mortgage - 20/03/2007. - 2.322 Euro. Event writing-off

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Vuoto.gif

  EQUITALIA POLIS S. P. A.

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Vuoto.gif

No Protests registered

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Verde.gif

NOVENTA

MARCO

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Vuoto.gif

 

Born in PADOVA

(PD)

on 30/05/1965

- Fiscal Code : NVNMRC65E30G224I

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Vuoto.gif

 

Residence:

STRADELLA DELLA FABBRICA

, 27/3

- 35013

Cittadella

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Vuoto.gif

No Protests registered

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Verde.gif

Pedron

Luca

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Vuoto.gif

 

Born in Camposampiero

(PD)

on 17/09/1968

- Fiscal Code : PDRLCU68P17B563R

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Vuoto.gif

 

Residence:

 

Finco

, 28/A

- 35010

Campo San Martino

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

01/07/2011

 

 

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Vuoto.gif

No Protests registered

 

*Concerns also partially erased events.

 

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.



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Gottardello Enrico Giuseppe

San Giorgio in Bosco - IT -

GTTNCG60B29B564J

5.000 .Eur

50,00

NOVENTA MARCO

Cittadella - IT -

NVNMRC65E30G224I

5.000 .Eur

50,00

 

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

Chic E Cheap S.r.l.

 

04372660284

34.000 .Eur

68,00

 

 

Active

 


Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Valsugana

, 54

- 35010

- Curtarolo

(PD)

- IT -

 

 

 

 

Trading Style: Creso

 

 

 

 

Total Surface: 362 Sq.mt.

 

-

Branch

(Branch)

since 01/01/2011

 

 

 

 

 

 

Valsugana

, 370/A

- 35010

- San Giorgio in Bosco

(PD)

- IT -

 

-

Branch

(Store)

since 01/01/2011

 

 

 

 

 

 

Valsugana

, 370/C

- 35010

- San Giorgio in Bosco

(PD)

- IT -

 

-

Branch

(Store)

since 01/01/2011

 

 

 

 

 

 

Valsugana

, SNC

- 35010

- San Giorgio in Bosco

(PD)

- IT -

 

-

Branch

(Administrative office)

since 27/01/2012

 

 

 

 

 

 

Valsugana

, 366/B

- 35010

- San Giorgio in Bosco

(PD)

- IT -

 

 

 

 

Employees

: 21

 

Fittings and Equipment for a value of 100.000

Eur

 

Stocks for a value of 3.560.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Rosso.gif

NOVENTA

MARCO

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Vuoto.gif

 

Born in PADOVA

(PD)

on 30/05/1965

- Fiscal Code : NVNMRC65E30G224I

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Vuoto.gif

 

Residence:

STRADELLA DELLA FABBRICA

, 27/3

- 35013

Cittadella

(PD)

- 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

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Verde.gif

 

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 2001

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

During the last years, it achieved profits (r.o.e. 15,54% on 2013) keeping the turnover steady during the last two years.

The operating result in 2013 was positive (3,06%) falling within the field's average.

The amount of the operating result is equal to Eur. 285.469 ,showing stability in respect to the value of 2012.

The G.O.M. amounted to Eur. 354.593 ,with no change if compared to the year before.

Financial condition is not balanced as own capitals do not cover debts, indebtedness level is in fact high (27,45) which is anyway decreasing.

With regard to equity capital, an amount of Eur. 248.426 is registered. , unchanged if compared to 2012.

In the year 2013 total debts amounted to Eur. 8.985.828 showing a stable trend as opposed to 2012 (Eur. 10.125.637).

Considerable bank indebtedness; on the other hand the recourse to suppliers' credit is slightly high but lower than the field average.

Liquidity is good (1,33)

Accounts receivable average term is high (141,2 days). besides being higher than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 107.717

Labour cost amounts to Eur. 692.449, with a 5,53% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 5,41%.

Limited financial charges in relation to sales volume.

 

Financial Data

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Verde.gif

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

12.796.473

Profit (Loss) for the period

38.593

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Verde.gif

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

12.986.572

Profit (Loss) for the period

48.217

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Verde.gif

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

11.510.663

Profit (Loss) for the period

58.907

 

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Verde.gif

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

5.184.703

Profit (Loss) for the period

32.741


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

 

84

 

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

66.354

86.460

 

. Total Intangible Fixed Assets

66.354

86.544

23.634

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

53.360

72.985

 

. . Industrial and commercial equipment

49.977

56.462

 

. . Other assets

51.172

60.873

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

154.509

190.320

51.942

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

34.000

34.000

 

. . . Equity invest. in subsidiary companies

34.000

34.000

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivab due from subsidiaries

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from assoc.comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from third parties

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

34.000

34.000

32.500

Total fixed assets

254.863

310.864

108.076

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

3.563.420

4.116.871

 

. . Advance payments

 

 

 

. Total Inventories

3.563.420

4.116.871

5.391.656

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

5.480.111

5.920.907

4.463.269

. . Beyond 12 months

 

 

 

. . Trade receivables

5.019.114

5.890.024

 

. . . . Within 12 months

5.019.114

5.890.024

 

. . . . 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

7.762

614

 

. . . . Within 12 months

7.762

614

 

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

453.235

30.269

 

. . . . Within 12 months

453.235

30.269

 

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

5.480.111

5.920.907

4.463.269

. 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

1.835

34.351

 

. . Checks

 

 

 

. . Banknotes and coins

848

3.488

 

. Total Liquid funds

2.683

37.839

568.431

Total current assets

9.046.214

10.075.617

10.423.356

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

13.406

20.153

 

. Other adjustment accounts

 

 

8.856

Total adjustments accounts

13.406

20.153

8.856

TOTAL ASSETS

9.314.483

10.406.634

10.540.288

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

10.000

10.000

10.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

2.000

2.000

2.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

197.833

149.613

110.707

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

38.593

48.217

58.907

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

248.426

209.830

181.614

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

80.229

71.167

52.996

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

6.821.048

7.960.857

10.305.678

. . . . Beyond 12 months

2.164.780

2.164.780

 

. . 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

3.227.970

3.328.854

 

. . . . Within 12 months

3.227.970

3.328.854

 

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

3.198.576

4.319.462

 

. . . . Within 12 months

3.198.576

4.319.462

 

. . . . 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

219.992

186.528

 

. . . . Within 12 months

219.992

186.528

 

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

51.368

43.933

 

. . . . Within 12 months

51.368

43.933

 

. . . . Beyond 12 months

 

 

 

. . Other payables

2.287.922

2.246.860

 

. . . . Within 12 months

123.142

82.080

 

. . . . Beyond 12 months

2.164.780

2.164.780

 

Total accounts payable

8.985.828

10.125.637

10.305.678

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

 

 

 

Total adjustment accounts

 

 

 

TOTAL LIABILITIES

9.314.483

10.406.634

10.540.288

 

 

 

 

 

 

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

12.796.473

12.986.572

11.510.663

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

1.264

283.732

42.133

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

1.264

283.732

42.133

Total value of production

12.797.737

13.270.304

11.552.796

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

8.693.502

8.746.113

11.467.105

. Services received

 

 

 

. Leases and rentals

2.466.039

2.285.561

2.059.986

. Payroll and related costs

692.449

533.703

411.987

. . Wages and salaries

513.139

397.769

297.578

. . Social security contributions

145.564

106.890

95.127

. . Employee termination indemnities

33.746

29.044

19.282

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

69.124

67.850

32.716

. . Amortization of intangible fixed assets

23.956

27.910

11.946

. . Amortization of tangible fixed assets

45.168

39.940

20.770

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

 

. Changes in raw materials

553.451

1.274.785

-2.520.493

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

37.703

25.469

11.487

Total production costs

12.512.268

12.933.481

11.462.788

Diff. between value and cost of product.

285.469

336.823

90.008

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

244

3.479

12.909

. . 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

244

3.479

12.909

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

244

3.479

12.909

. Interest and other financial expense

-140.335

-199.927

13.303

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

140.335

199.927

-13.303

Total financial income and expense

-140.091

-196.448

26.212

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

7.151

 

949

. . Gains on disposals

 

 

 

. . Other extraordinary income

7.151

 

949

. Extraordinary expense

-27.700

-16.508

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-27.700

-16.508

 

Total extraordinary income and expense

-20.549

-16.508

949

Results before income taxes

124.829

123.867

117.169

. Taxes on current income

86.236

75.650

58.262

. . current taxes

86.236

75.650

58.262

. . differed taxes(anticip.)

 

 

 

. Net income for the period

38.593

48.217

58.907

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

38.593

48.217

58.907

 

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

0,03

0,03

0,01

0,13

Elasticity Ratio

Units

0,97

0,97

0,99

0,85

Availability of stock

Units

0,38

0,40

0,51

0,54

Total Liquidity Ratio

Units

0,59

0,57

0,48

0,22

Quick Ratio

Units

0,00

0,00

0,05

0,04

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

27,45

37,76

53,62

4,36

Self Financing Ratio

Units

0,03

0,02

0,02

0,14

Capital protection Ratio

Units

0,80

0,72

0,62

0,56

Liabilities consolidation quotient

Units

0,33

0,28

0,01

0,15

Financing

Units

36,17

48,26

56,74

5,86

Permanent Indebtedness Ratio

Units

0,27

0,24

0,02

0,31

M/L term Debts Ratio

Units

0,24

0,21

0,01

0,10

Net Financial Indebtedness Ratio

Units

12,98

15,68

n.c.

0,98

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

9,78

7,87

2,17

2,02

Current ratio

Units

1,33

1,27

1,01

1,15

Acid Test Ratio-Liquidity Ratio

Units

0,80

0,75

0,49

0,36

Structure's primary quotient

Units

0,97

0,67

1,68

1,06

Treasury's primary quotient

Units

0,00

0,00

0,06

0,07

Rate of indebtedness ( Leverage )

%

3749,40

4959,55

5803,68

707,22

Current Capital ( net )

Value

2.225.166

2.114.760

117.678

61.776

RETURN

 

 

 

 

 

Return on Sales

%

0,84

0,89

0,80

2,62

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

%

15,54

22,98

32,44

6,19

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

%

50,25

59,03

64,52

15,72

Return on Investment ( R.O.I. )

%

3,06

3,24

0,85

3,25

Return/ Sales

%

2,23

2,59

0,78

2,94

Extra Management revenues/charges incid.

%

13,52

14,32

65,45

31,16

Cash Flow

Value

107.717

116.067

91.623

20.178

Operating Profit

Value

285.469

336.823

90.008

23.558

Gross Operating Margin

Value

354.593

404.673

122.724

40.605

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

141,20

163,28

n.c.

26,46

Debts to suppliers average term

Days

103,18

140,96

n.c.

152,76

Average stock waiting period

Days

100,25

114,12

168,63

158,60

Rate of capital employed return ( Turnover )

Units

1,37

1,25

1,09

1,10

Rate of stock return

Units

3,59

3,15

2,13

2,21

Labour cost incidence

%

5,41

4,11

3,58

10,29

Net financial revenues/ charges incidence

%

-1,09

-1,51

0,23

-1,31

Labour cost on purchasing expenses

%

5,53

4,13

3,59

10,25

Short-term financing charges

%

1,56

1,97

n.c.

2,10

Capital on hand

%

72,79

80,13

91,57

90,76

Sales pro employee

Value

609.355

811.660

959.221

267.102

Labour cost pro employee

Value

32.973

33.356

34.332

30.754

 

Market / Territory Data

 

Population living in the province

:

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Spazio.gif882.779

Population living in the region

:

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Spazio.gif4.699.950

Number of families in the region

:

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Spazio.gif1.813.210

 

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

 

- per food products

:

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Spazio.gif456

- per non food products

:

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Spazio.gif2.052

- per energy consume

:

Description: C:\Users\Rakesh\AppData\Local\Temp\Rar$EXa0.396\Spazio.gif127

 

Sector Data

 

The values are calculated on a base of 2.211 significant companies.

The companies cash their credits on an average of 26 dd.

The average duration of suppliers debts is about 153 dd.

The sector's profitability is on an average of 2,62%.

The labour cost affects the turnover in the measure of 10,29%.

Goods are held in stock in a range of 159 dd.

The difference between the sales volume and the resources used to realize it is about 1,10.

The employees costs represent the 10,25% 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 13.782 protested subjects are found; in the province they count to 2.646.

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

Total Bankrupt companies in the province : 3.821.

Total Bankrupt companies in the region : 16.714.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.41

UK Pound

1

Rs.99.30

Euro

1

Rs.79.00

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

MNL

 

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.