MIRA INFORM REPORT

 

 

Report Date :

20.12.2014

 

IDENTIFICATION DETAILS

 

Name :

NEWAGE INTIMO S.R.L.

 

 

Registered Office :

Via Del Forchetto, 1 70033 – Corato (BA)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

29.09.1997

 

 

Legal Form :

Sole-Member Limited Liability Company

 

 

Line of Business :

·         Manufacture of Underwear

·         Wholesale of Shirts, Underwear and Similars.

 

 

No of Employees :

19

 

 

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 – 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 and address

 

NEWAGE INTIMO S.R.L.

Via Del Forchetto, 1 70033 – Corato (BA)

 

 

Summary

 

Fiscal Code

:

05063080724

Legal Form

:

Sole-Member Limited Liability Company

start of Activities

:

30/09/1997

Equity

:

Over 2.582.254

Turnover Range

:

9.000.000/10.000.000

Number of Employees

:

from 16 to 25

 

 

Activity

 

Manufacture of underwear

Wholesale of shirts, underwear and similars



Legal Data

 

Legal Form : Sole-Member Limited Liability Company

 

Register of Handcraft firms : 80374

 

Register of Handcraft firms : 80374 of Bari

 

Fiscal Code : 05063080724

 

Foreign Trade Reg. no. : BA039237 since 29/03/2001

 

Chamber of Commerce no. : 394259 of Bari since 29/10/1997

 

Chamber of Commerce no. : 492714 of Bologna

 

Firms' Register : BA-1997-497735 of Bari

 

V.A.T. Code : 05063080724

 

Establishment date

: 29/09/1997

Start of Activities

: 30/09/1997

Nominal Capital

: 110.000

 

Subscribed Capital

: 110.000

 

Paid up Capital

: 110.000

 

 

Members

 

Magno

Giuseppe

 

 

Born in Andria

(BA)

on 15/01/1965

- Fiscal Code : MGNGPP65A15A285Z

 

 

Residence:

 

Firenze

, 33

- 70031

Andria

(BA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

27/12/2004

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Independent Holding S.r.l.

 

 

 

 

 

:

 

Del Forchetto

, 1

- 70033

Corato

(BA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

08/12/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Independent Holding 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.

 

Magno

Giuseppe

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Newage S.r.l. (in Liquidazione)

Andria (BA) - IT -

05928300721

Liquidator

Withdrawn

Registered

Independent Holding S.r.l.

Corato (BA) - IT -

07019730725

Sole Director

Active

Registered

Blu Concept Brands S.r.l.

Bologna (BO) - IT -

03058291208

Sole 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

Independent Holding S.r.l.

Corato - IT -

07019730725

 

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

Consorzio Newentry In Liquidazione

 

06425380729

 

20,00

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Del Forchetto

, 1

- 70033

- Corato

(BA)

- IT -

 

 

 

 

PHONE

: 0803588561

 

 

 

 

FAX

: 0803720153

 

 

 

 

Website

: www.newagentimo.it

 

-

Branch

 

since 01/02/1999

until 04/04/2001

 

 

 

 

 

 

98, Km. 47,130

- 70033

- Corato

(BA)

- IT -

 

 

 

 

PHONE

: 0803588561

 

-

Branch

(Shop)

since 02/12/2005

until 16/01/2008

 

 

 

 

 

 

G. Di Vittorio

, 72

- 70033

- Corato

(BA)

- IT -

 

 

 

 

Total Surface: 41 Sq.mt.

 

-

Branch

(Warehouse)

since 01/01/2007

until 15/10/2007

 

 

 

 

 

 

S. Elia

, 280

- 70033

- Corato

(BA)

- IT -

 

 

 

 

Employees

: 19

 

Fittings and Equipment for a value of 380.000

Eur

 

Stocks for a value of 4.980.000

Eur

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

The subj. took over by rent the activities of

 

 

 

CONFEZIONI ASSOCIATE TRE EFFE S.R.L.In Liquidazione

 

 

 

98 Km. 47,200

, 70033

, Corato

(BA)

- IT -

 

 

Fiscal Code: 03712620727

 

 

Date

:

30/04/1999



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 1997

Balance sheets for the years 2011, 2012 and 2013 were analyzed.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 1,37% in 2013 but without a significant increase in the turnover.

The operating result in 2013 was positive (5,11%) and in line with the sector's average.

The operating result is positive and amounts to Eur. 715.037 , on more or less the same values as in the year before.

The gross operating margin of the latest financial year is of Eur. 872.215 stable if compared to the financial year 2012.

The analysis shows a fair financial position as the indebtedness volume is acceptable (2,1) and decreasing as against 2012.

The management generated equity capital for an amount of Eur. 3.539.079 , rising by 20,35%.

During the last financial year total debts volume reached Eur. 10.298.449 (Eur. 2.792.332 were m/l term ones) , with no sensible variation.

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

The management determines a good range of liquidity.

Accounts receivable average term is high (151,6 days). also in relation to the average of the sector.

The financial management generated a cash flow of Eur. 205.816.

Subordinate employment cost is of Eur. 657.313, i.e. 7,51% on total production costs. , whereas 6,79% is the incidence on sales revenues.

High incidence of financial charges on turnover.



Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

9.674.447

Profit (Loss) for the period

48.638

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

9.245.823

Profit (Loss) for the period

15.930

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

11.692.816

Profit (Loss) for the period

179.026

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

10.482.934

Profit (Loss) for the period

242.148

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

8.504.090

Profit (Loss) for the period

267.395



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.

210.654

485.103

283.545

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

18.000

 

 

. . Other intangible fixed assets

44.703

87.607

205.671

. Total Intangible Fixed Assets

273.357

572.710

489.216

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

3.479.785

3.531.625

3.480.688

. . Plant and machinery

378.197

398.905

83.456

. . Industrial and commercial equipment

4.800

10.171

15.543

. . Other assets

111.683

119.344

133.160

. . Assets under construction and advances

 

 

306.000

. Total Tangible fixed assets

3.974.465

4.060.045

4.018.847

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

 

 

337.389

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

337.389

. . Financial receivables

85.773

81.181

3.824

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

85.773

81.181

3.824

. . . 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

85.773

81.181

3.824

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

85.773

81.181

3.824

. . Other securities

 

300.379

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

85.773

381.560

341.213

Total fixed assets

4.333.595

5.014.315

4.849.276

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

559.695

863.510

864.002

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

4.420.432

4.850.320

5.238.191

. . Advance payments

 

 

 

. Total Inventories

4.980.127

5.713.830

6.102.193

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

4.529.975

4.009.791

4.836.218

. . Beyond 12 months

41.680

38.620

13.060

. . Trade receivables

4.073.897

3.815.245

4.820.040

. . . . Within 12 months

4.073.897

3.815.245

4.820.040

. . . . 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

71.335

114.114

16.178

. . . . Within 12 months

42.706

85.485

16.178

. . . . Beyond 12 months

28.629

28.629

 

. . Receivables for anticipated taxes

 

8.789

 

. . . . Within 12 months

 

8.789

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

426.423

110.263

13.060

. . . . Within 12 months

413.372

100.272

 

. . . . Beyond 12 months

13.051

9.991

13.060

. Total Credits not held as fixed assets

4.571.655

4.048.411

4.849.278

. 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

38.305

40.385

827

. . Checks

 

 

26.508

. . Banknotes and coins

48.951

11.192

2.431

. Total Liquid funds

87.256

51.577

29.766

Total current assets

9.639.038

9.813.818

10.981.237

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

33.299

 

. Other adjustment accounts

17.680

 

17.602

Total adjustments accounts

17.680

33.299

17.602

TOTAL ASSETS

13.990.313

14.861.432

15.848.115

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

110.000

110.000

110.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

2.014.694

2.014.694

2.014.694

. Legal reserve

36.963

36.963

28.012

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

1.312.854

762.852

692.780

. Accumulated Profits (Losses)

15.930

 

 

. Profit( loss) of the year

48.638

15.930

179.026

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

3.539.079

2.940.439

3.024.512

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

112.424

157.845

153.204

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

7.506.117

8.507.607

9.213.414

. . . . Beyond 12 months

2.792.332

3.220.848

3.455.789

. . 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

7.582.242

8.589.868

8.568.639

. . . . Within 12 months

4.789.910

5.369.020

5.253.242

. . . . Beyond 12 months

2.792.332

3.220.848

3.315.397

. . Due to other providers of finance

 

 

140.392

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

140.392

. . Advances from customers

844

 

 

. . . . Within 12 months

844

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

1.651.675

2.196.261

3.322.802

. . . . Within 12 months

1.651.675

2.196.261

3.322.802

. . . . 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

732.577

534.950

363.839

. . . . Within 12 months

732.577

534.950

363.839

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

39.308

34.838

54.463

. . . . Within 12 months

39.308

34.838

54.463

. . . . Beyond 12 months

 

 

 

. . Other payables

291.803

372.538

219.068

. . . . Within 12 months

291.803

372.538

219.068

. . . . Beyond 12 months

 

 

 

Total accounts payable

10.298.449

11.728.455

12.669.203

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

1.019

. Other adjustment accounts

40.361

34.693

177

Total adjustment accounts

40.361

34.693

1.196

TOTAL LIABILITIES

13.990.313

14.861.432

15.848.115

 

 

 

 

 

 

 

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

9.674.447

9.245.824

11.692.816

. Changes in work in progress

-429.888

-387.871

1.571.770

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

137.599

 

. Other income and revenues

224.710

337.629

88.626

. . Contributions for operating expenses

40.374

37.824

 

. . Different income and revenues

184.336

299.805

88.626

Total value of production

9.469.269

9.333.181

13.353.212

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

5.260.061

4.927.180

6.312.566

. Services received

1.671.071

1.866.692

3.289.464

. Leases and rentals

568.326

844.037

1.120.402

. Payroll and related costs

657.313

714.561

1.050.936

. . Wages and salaries

470.323

510.066

769.899

. . Social security contributions

143.925

152.397

212.723

. . Employee termination indemnities

43.065

52.098

59.656

. . Pension and similar

 

 

 

. . Other costs

 

 

8.658

. Amortization and depreciation

157.178

168.627

250.486

. . Amortization of intangible fixed assets

62.365

70.601

133.253

. . Amortization of tangible fixed assets

94.813

98.026

117.233

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

 

. Changes in raw materials

303.815

492

385.968

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

136.468

94.253

98.141

Total production costs

8.754.232

8.615.842

12.507.963

Diff. between value and cost of product.

715.037

717.339

845.249

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

2.518

6.403

59.247

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

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

2.517

6.036

 

. . Financ.income from secur. cur.assets

 

 

 

. . Financ.income other than the above

 

367

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

367

 

. Interest and other financial expense

-444.472

-653.604

-510.838

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

653.604

 

Total financial income and expense

-441.954

-647.201

-451.591

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

3.106

28.629

 

. . Gains on disposals

3.106

 

 

. . Other extraordinary income

 

28.629

 

. Extraordinary expense

-65.111

-50.398

 

. . Losses on disposals

-7.980

 

 

. . Taxes relating to prior years

-22.954

-22.284

 

. . Other extraordinary expense

-34.177

-28.114

 

Total extraordinary income and expense

-62.005

-21.769

 

Results before income taxes

211.078

48.369

393.658

. Taxes on current income

162.440

32.439

214.632

. . current taxes

153.651

41.228

214.632

. . differed taxes(anticip.)

8.789

-8.789

 

. Net income for the period

48.638

15.930

179.026

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

48.638

15.930

179.026

 

 

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

0,31

0,34

0,31

0,14

Elasticity Ratio

Units

0,69

0,66

0,69

0,84

Availability of stock

Units

0,36

0,38

0,39

0,24

Total Liquidity Ratio

Units

0,33

0,28

0,31

0,53

Quick Ratio

Units

0,01

0,00

0,00

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

2,10

2,88

3,04

3,78

Self Financing Ratio

Units

0,25

0,20

0,19

0,17

Capital protection Ratio

Units

0,96

0,96

0,90

0,66

Liabilities consolidation quotient

Units

0,39

0,40

0,39

0,14

Financing

Units

2,91

3,99

4,19

4,55

Permanent Indebtedness Ratio

Units

0,46

0,43

0,42

0,33

M/L term Debts Ratio

Units

0,21

0,23

0,23

0,09

Net Financial Indebtedness Ratio

Units

2,12

2,90

2,87

1,26

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,49

1,26

1,37

1,87

Current ratio

Units

1,28

1,15

1,19

1,17

Acid Test Ratio-Liquidity Ratio

Units

0,62

0,48

0,53

0,79

Structure's primary quotient

Units

0,82

0,59

0,62

1,13

Treasury's primary quotient

Units

0,01

0,01

0,00

0,04

Rate of indebtedness ( Leverage )

%

395,31

505,42

523,99

587,75

Current Capital ( net )

Value

2.132.921

1.306.211

1.767.823

209.248

RETURN

 

 

 

 

 

Return on Sales

%

2,13

2,00

3,67

2,26

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

%

1,37

0,54

5,92

3,48

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

%

5,96

1,64

13,02

12,19

Return on Investment ( R.O.I. )

%

5,11

4,83

5,33

3,83

Return/ Sales

%

7,39

7,76

7,23

3,45

Extra Management revenues/charges incid.

%

6,80

2,22

21,18

20,46

Cash Flow

Value

205.816

184.557

429.512

50.400

Operating Profit

Value

715.037

717.339

845.249

68.610

Gross Operating Margin

Value

872.215

885.966

1.095.735

124.742

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

151,60

148,55

148,40

120,68

Debts to suppliers average term

Days

79,29

103,52

111,56

115,81

Average stock waiting period

Days

185,32

222,48

187,88

78,40

Rate of capital employed return ( Turnover )

Units

0,69

0,62

0,74

1,14

Rate of stock return

Units

1,94

1,62

1,92

4,57

Labour cost incidence

%

6,79

7,73

8,99

12,27

Net financial revenues/ charges incidence

%

-4,57

-7,00

-3,86

-1,84

Labour cost on purchasing expenses

%

7,51

8,29

8,40

12,16

Short-term financing charges

%

4,32

5,57

4,03

3,35

Capital on hand

%

144,61

160,74

135,54

87,41

Sales pro employee

Value

372.094

420.264

365.400

245.343

Labour cost pro employee

Value

25.281

32.480

32.841

32.046

 

 

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

:

1.594.109

Population living in the region

:

4.068.167

Number of families in the region

:

1.407.246

 

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

 

- per food products

:

476

- per non food products

:

1.433

- per energy consume

:

85



Sector Data

 

The values are calculated on a base of 864 significant companies.

The companies cash their credits on an average of 121 dd.

The average duration of suppliers debts is about 116 dd.

The sector's profitability is on an average of 2,26%.

The labour cost affects the turnover in the measure of 12,27%.

Goods are held in stock in a range of 78 dd.

The difference between the sales volume and the resources used to realize it is about 1,14.

The employees costs represent the 12,16% of the production costs.


Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered remarkably risky.

In the region 41.341 protested subjects are found; in the province they count to 14.510.

The insolvency index for the region is 1,02, , while for the province it is 0,92.

Total Bankrupt companies in the province : 8.292.

Total Bankrupt companies in the region : 15.496.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.07

UK Pound

1

Rs.98.73

Euro

1

Rs.77.46

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

ANK

 

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.