|
Report Date : |
20.12.2014 |
IDENTIFICATION DETAILS
|
Name : |
NEWAGE INTIMO S.R.L. |
|
|
|
|
Registered Office : |
Via Del Forchetto, 1 70033 – Corato (BA) |
|
|
|
|
Country : |
|
|
|
|
|
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) |
|
|
A2 |
A2 |
|
Risk Category |
ECGC Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
|
Source
: CIA |
NEWAGE INTIMO S.R.L.
Via Del Forchetto, 1 70033 – Corato (BA)
|
Fiscal Code |
: |
05063080724 |
|
Legal Form |
: |
Sole-Member Limited Liability Company |
|
start of Activities |
: |
30/09/1997 |
|
Equity |
: |
Over 2.582.254 |
|
|
: |
9.000.000/10.000.000 |
|
Number of Employees |
: |
from 16 to 25 |
Manufacture of underwear
Wholesale of shirts, underwear and similars
Legal Form : Sole-Member Limited
Liability Company
|
Register of Handcraft firms : 80374 |
|
Register of Handcraft firms : 80374 of |
|
Fiscal Code : 05063080724 |
|
Foreign Trade Reg. no. : BA039237 since
29/03/2001 |
|
Chamber of Commerce no. : 394259 of |
|
Chamber of Commerce no. : 492714 of |
|
Firms' Register : BA-1997-497735 of |
|
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 |
|
|
|
Magno |
Giuseppe |
|
|
|
Born in |
(BA) |
on 15/01/1965 |
- Fiscal Code : MGNGPP65A15A285Z |
|
|
|
Residence: |
|
|
, 33 |
- 70031 |
|
(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 |
*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) |
|
05928300721 |
Liquidator |
Withdrawn |
Registered |
|
Independent Holding S.r.l. |
Corato (BA) - IT - |
07019730725 |
Sole Director |
Active |
Registered |
|
Blu Concept Brands S.r.l. |
|
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.
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 |
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 |
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 |
CEASINGS/INCORPORATIONS/MERGES:
|
|
The subj. took over by rent the activities
of |
|
|
|
|
|
|
|
|
98 Km. 47,200 |
, 70033 |
, Corato |
(BA) |
- IT - |
|
|
|
Fiscal Code: 03712620727 |
|
|
|
Date |
: |
30/04/1999 |
Protests checking on the subject firm has
given a negative result.
Search performed on a National Scale
|
|
|
Prejudicial Events Search
Result: NEGATIVE |
Search performed on a specialized data base.
None reported, standing to the latest received
edition of the Official Publications.
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.
|
|
|
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 |
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 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
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 |
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.
|
Population living in the province |
: |
|
|
Population living in the region |
: |
|
|
Number of families in the region |
: |
|
Monthly family expences average in the region
(in Eur.) :
|
- per food products |
: |
|
|
- per non food products |
: |
|
|
- per energy consume |
: |
|
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.
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 |
|
|
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.