MIRA INFORM REPORT

 

 

Report Date :

23.12.2014

 

IDENTIFICATION DETAILS

 

Name :

MORIAN S.R.L.

 

 

Registered Office :

Via Codebelli, 2 Vallalta,

41030- Concordia sulla Secchia (MO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

03.01.1989

 

 

Legal Form :

Sole-Member Limited Liability Company

 

 

Line of Business :

·         Wholesale of textiles

·         Wholesale of haberdashery, threads, yarns and braiding

 

 

No. of Employees :

From 6 To 10

 

 

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 and address

 

MORIAN S.R.L.

 

Via Codebelli, 2 VALLALTA

 

41030 - Concordia sulla Secchia (MO) -IT-

 

 

Summary

 

Fiscal Code

:

01877820363

Legal Form

:

Sole-Member Limited Liability Company

start of Activities

:

26/09/1989

Equity

:

1.500.000

Turnover Range

:

6.500.000/7.750.000

Number of Employees

:

From 6 To 10

 

Activity

 

Wholesale of textiles

Wholesaleof haberdashery, threads, yarns and braiding

 

Legal Data

 

Legal Form : Sole-Member Limited Liability Company

Fiscal Code : 01877820363

 

Foreign Trade Reg. no. : MO009231 since 08/01/1992

 

Foreign Trade Reg. no. : 508226 of Modena

 

Chamber of Commerce no. : 248973 of Modena since 24/01/1989

 

V.A.T. Code : 01877820363

 

Tribunal Co. Register : 30023 of since 20/01/1989

 

Foundation date

: 03/01/1989

Establishment date

: 03/01/1989

Start of Activities

: 26/09/1989

Legal duration

: 31/12/2030

Nominal Capital

: 46.800

Subscribed Capital

: 46.800

Paid up Capital

: 46.800

 


Members

 

Description: \\VIVEK\Foreign Report Raw\Morian_files\Verde.gif

Morselli

Roberto

 

Description: \\VIVEK\Foreign Report Raw\Morian_files\Vuoto.gif

 

Born in Concordia sulla Secchia

(MO)

on 01/04/1965

- Fiscal Code : MRSRRT65D01C951Q

 

Description: \\VIVEK\Foreign Report Raw\Morian_files\Vuoto.gif

 

Residence:

 

Codebelli

, 2

- 41033

Concordia sulla Secchia

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

19/12/2005

 

 

Sole Director

26/02/1997

 

 

 

Description: \\VIVEK\Foreign Report Raw\Morian_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw\Morian_files\Vuoto.gif

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.

 

Description: \\VIVEK\Foreign Report Raw\Morian_files\Verde.gif

Morselli

Roberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Tre Emme Snc Di Morselli Roberto E C.

Mirandola (MO) - IT -

03444640365

Partner

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

Morselli Roberto

Concordia sulla Secchia - IT -

MRSRRT65D01C951Q

 

100,00

 

Direct Participations

 

The Company under review has no participations in other Companies.



Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 26/09/1989

 

 

 

 

 

 

Codebelli

, 2

- 41033

- Concordia sulla Secchia

(MO)

- IT -

 

 

 

 

Total Surface: 120 Sq.mt.

 

 

 

 

PHONE

: 053540510

 

-

Branch

(Store)

since 26/09/1989

 

 

 

 

 

 

Grandi 8 Ang. Via Gelati 49

- 41033

- Concordia sulla Secchia

(MO)

- IT -

 

-

Branch

(Store)

since 01/02/1999

 

 

 

 

 

 

Grandi

, 15

- 41033

- Concordia sulla Secchia

(MO)

- IT -

 

-

Branch

(Store)

since 01/07/2008

 

 

 

 

 

 

G. Di Vittorio

, 7

- 41033

- Concordia sulla Secchia

(MO)

- IT -

 

-

Branch

(Store)

since 01/11/2014

 

 

 

 

 

 

Novella

, 32/34

- 41033

- Concordia sulla Secchia

(MO)

- IT -

 

 

 

 

Employees

: 8

 

 

 

 

Assistants

: 1

 

Fittings and Equipment for a value of 98.000

Eur

 

Stocks for a value of 1.030.000

Eur

 

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Austria

 

- Cyprus

 

Export is mainly towards:

- Austria

 

- Cyprus

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Limited liability company

26/09/1989

 

EX-MEMBERS / EX-POSITIONS:

 

Description: \\VIVEK\Foreign Report Raw\Morian_files\Rosso.gif

Ianniciello

Saverio

 

Description: \\VIVEK\Foreign Report Raw\Morian_files\Vuoto.gif

 

Born in Grottaminarda

(AV)

on 14/10/1944

- Fiscal Code : NNCSVR44R14E206I

 

Description: \\VIVEK\Foreign Report Raw\Morian_files\Vuoto.gif

 

Residence:

 

Codebelli

, 2

- 41033

Concordia sulla Secchia

(MO)

- IT -

 

Ex-Postions

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: \\VIVEK\Foreign Report Raw\Morian_files\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

 

Company's starting of activities dates back to 1989.

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

During the last years, it achieved profits (r.o.e. 6,6% on 2013)

The operating result was positive in the last financial year (4,67%) and reflects the field's average.

The amount of the operating result is equal to Eur. 220.387 showing a fall as opposed to the previous year (-23,24%).

A gross operating margine for a value of Eur. 276.662 was reached. with no sensible increase as against 2012.

The analysis shows a fair financial position as the indebtedness volume is acceptable (2,76) and decreasing as against 2012.

It's shareholders funds amount to Eur. 1.024.584 , stable in comparison with the value of the previous year.

In the year 2013 total debts amounted to Eur. 3.589.096 , with no sensible variation.

The exposure towards banks is slightly high, the recourse to suppliers' credit is limited below the sector's average.

The liquidity level is positive (1,56).

Trade credits are collected slowly, average term is 164,96 days. besides being higher than the sector's average.

Eur. 123.917 is the value of cash flow during the year 2013

Labour cost expenses amount to Eur. 201.152 , representing 2,97% on the total of production costs. and a 2,88% incidence on sales volumes.

The financial management has a limited economic impact, equal to -1,19% on the sales.

 

Financial Data

 

Description: \\VIVEK\Foreign Report Raw\Morian_files\Verde.gif

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

6.977.109

Profit (Loss) for the period

67.642

 

Description: \\VIVEK\Foreign Report Raw\Morian_files\Verde.gif

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

7.607.592

Profit (Loss) for the period

60.885

 

Description: \\VIVEK\Foreign Report Raw\Morian_files\Verde.gif

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

8.267.290

Profit (Loss) for the period

73.777

 

Description: \\VIVEK\Foreign Report Raw\Morian_files\Verde.gif

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

6.638.722

Profit (Loss) for the period

5.390

 


Balance Sheets

 

From our constant monitoring of the relevant Public Administration offices, no more recent balance sheets result to have been filed.

 

- Balance Sheet as at 31/12/2013 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2012 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2011 - 12 Mesi - Currency: - Amounts x 1

 

Years

2013

2012

2011

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

 

CREDITS VS PARTNERS

 

 

 

. Deposits not yet withdrawn

 

 

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

 

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

 

 

 

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

 

 

 

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

 

. . Industrial and commercial equipment

 

 

 

. . Other assets

 

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

314.023

334.707

357.840

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

 

 

 

. . . Equity invest. in subsidiary companies

 

 

 

. . . 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

 

 

 

Total fixed assets

314.023

334.707

357.840

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

1.029.574

970.877

938.548

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

3.372.840

3.934.749

3.772.320

. . Beyond 12 months

 

 

 

. . Trade receivables

3.197.116

3.817.600

3.556.632

. . . . Within 12 months

3.197.116

3.817.600

3.556.632

. . . . 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

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

175.724

117.149

215.688

. . . . Within 12 months

175.724

117.149

215.688

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

3.372.840

3.934.749

3.772.320

. 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

 

 

 

. . Checks

 

 

 

. . Banknotes and coins

 

 

 

. Total Liquid funds

92

 

84

Total current assets

4.402.506

4.905.626

4.710.952

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

295

1.584

1.990

Total adjustments accounts

295

1.584

1.990

TOTAL ASSETS

4.716.824

5.241.917

5.070.782

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

46.800

46.800

46.800

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

9.360

9.360

9.360

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

900.782

839.897

766.120

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

67.642

60.885

73.777

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

1.024.584

956.942

896.057

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

68.161

58.748

51.230

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

2.828.661

2.955.772

3.256.995

. . . . Beyond 12 months

760.435

1.250.972

866.500

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

92.911

 

92.911

. . . . Within 12 months

92.911

 

92.911

. . . . Beyond 12 months

 

 

 

. . Due to banks

2.805.180

3.132.732

2.889.940

. . . . Within 12 months

2.044.745

1.881.760

2.023.440

. . . . Beyond 12 months

760.435

1.250.972

866.500

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

550.737

808.244

999.276

. . . . Within 12 months

550.737

808.244

999.276

. . . . 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

30.210

68.566

52.824

. . . . Within 12 months

30.210

68.566

52.824

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Other payables

110.058

197.202

88.544

. . . . Within 12 months

110.058

197.202

88.544

. . . . Beyond 12 months

 

 

 

Total accounts payable

3.589.096

4.206.744

4.123.495

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

34.983

19.483

 

Total adjustment accounts

34.983

19.483

 

TOTAL LIABILITIES

4.716.824

5.241.917

5.070.782

 

 

 

 

 

 

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

6.977.109

7.607.592

8.267.290

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

12.068

36.609

40.418

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

12.068

36.609

40.418

Total value of production

6.989.177

7.644.201

8.307.708

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

6.019.333

6.553.003

7.132.188

. Services received

479.806

460.054

546.003

. Leases and rentals

30.524

36.773

32.100

. Payroll and related costs

201.152

171.261

149.298

. . Wages and salaries

143.750

123.188

106.989

. . Social security contributions

46.072

38.209

32.948

. . Employee termination indemnities

11.330

9.864

9.361

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

56.275

56.704

54.262

. . Amortization of intangible fixed assets

 

 

 

. . Amortization of tangible fixed assets

40.209

37.520

36.389

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

16.066

19.184

17.873

. Changes in raw materials

-58.697

-32.329

135.939

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

40.397

111.623

38.603

Total production costs

6.768.790

7.357.089

8.088.393

Diff. between value and cost of product.

220.387

287.112

219.315

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

 

 

18

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

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

 

 

18

. . Financ.income from secur. cur.assets

 

 

 

. . Financ.income other than the above

 

 

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-82.778

-138.615

-67.813

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-82.778

-138.615

-67.795

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

6.189

527

11.406

. . Gains on disposals

 

 

 

. . Other extraordinary income

6.189

527

11.406

. Extraordinary expense

-15.167

-18.851

-29.472

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

-18.851

-29.472

. . Other extraordinary expense

-15.167

 

 

Total extraordinary income and expense

-8.978

-18.324

-18.066

Results before income taxes

128.631

130.173

133.454

. Taxes on current income

60.989

69.288

59.677

. . current taxes

59.967

69.288

59.677

. . differed taxes(anticip.)

1.022

 

 

. Net income for the period

67.642

60.885

73.777

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

67.642

60.885

73.777

 

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

0,07

0,06

0,07

0,09

Elasticity Ratio

Units

0,93

0,94

0,93

0,89

Availability of stock

Units

0,22

0,19

0,19

0,26

Total Liquidity Ratio

Units

0,72

0,75

0,74

0,54

Quick Ratio

Units

0,00

n.c.

0,00

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

2,76

3,09

3,63

3,95

Self Financing Ratio

Units

0,22

0,18

0,18

0,17

Capital protection Ratio

Units

0,89

0,89

0,87

0,62

Liabilities consolidation quotient

Units

0,29

0,44

0,28

0,10

Financing

Units

3,50

4,40

4,60

4,85

Permanent Indebtedness Ratio

Units

0,39

0,43

0,36

0,29

M/L term Debts Ratio

Units

0,18

0,25

0,18

0,07

Net Financial Indebtedness Ratio

Units

2,83

3,27

3,33

1,04

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

5,90

6,77

5,07

2,37

Current ratio

Units

1,56

1,66

1,45

1,18

Acid Test Ratio-Liquidity Ratio

Units

1,19

1,33

1,16

0,80

Structure's primary quotient

Units

3,26

2,86

2,50

1,48

Treasury's primary quotient

Units

0,00

n.c.

0,00

0,04

Rate of indebtedness ( Leverage )

%

460,36

547,78

565,90

602,26

Current Capital ( net )

Value

1.573.845

1.949.854

1.453.957

191.984

RETURN

 

 

 

 

 

Return on Sales

%

1,78

1,55

1,55

2,03

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

%

6,60

6,36

8,23

6,31

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

%

12,55

13,60

14,89

17,00

Return on Investment ( R.O.I. )

%

4,67

5,48

4,33

4,18

Return/ Sales

%

3,16

3,77

2,65

3,46

Extra Management revenues/charges incid.

%

30,69

21,21

33,64

27,96

Cash Flow

Value

123.917

117.589

128.039

44.823

Operating Profit

Value

220.387

287.112

219.315

74.603

Gross Operating Margin

Value

276.662

343.816

273.577

111.383

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

164,96

180,65

154,87

113,70

Debts to suppliers average term

Days

30,36

41,27

46,66

118,14

Average stock waiting period

Days

53,12

45,94

40,87

72,90

Rate of capital employed return ( Turnover )

Units

1,48

1,45

1,63

1,25

Rate of stock return

Units

6,78

7,84

8,81

4,88

Labour cost incidence

%

2,88

2,25

1,81

8,14

Net financial revenues/ charges incidence

%

-1,19

-1,82

-0,82

-1,38

Labour cost on purchasing expenses

%

2,97

2,33

1,85

8,25

Short-term financing charges

%

2,31

3,30

1,64

2,76

Capital on hand

%

67,60

68,90

61,34

79,85

Sales pro employee

Value

1.162.851

1.521.518

2.066.822

397.742

Labour cost pro employee

Value

33.525

34.252

37.324

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

:

Description: \\VIVEK\Foreign Report Raw\Morian_files\Spazio.gif659.925

Population living in the region

:

Description: \\VIVEK\Foreign Report Raw\Morian_files\Spazio.gif4.151.369

Number of families in the region

:

Description: \\VIVEK\Foreign Report Raw\Morian_files\Spazio.gif1.748.359

 

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

 

- per food products

:

Description: \\VIVEK\Foreign Report Raw\Morian_files\Spazio.gif425

- per non food products

:

Description: \\VIVEK\Foreign Report Raw\Morian_files\Spazio.gif2.063

- per energy consume

:

Description: \\VIVEK\Foreign Report Raw\Morian_files\Spazio.gif143

 

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 lowly risky.

In the region 18.860 protested subjects are found; in the province they count to 3.557.

The insolvency index for the region is 0,46, , while for the province it is 0,55.

Total Bankrupt companies in the province : 2.526.

Total Bankrupt companies in the region : 14.698.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.18

UK Pound

1

Rs.98.85

Euro

1

Rs.77.42

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

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.