MIRA INFORM REPORT

 

 

Report Date :

11.02.2014

 

IDENTIFICATION DETAILS

 

Name :

FREEZING CENTER FISH S.R.L.

 

 

Registered Office :

Strada Bonifica Del Tronto, VALLE CUPA,

64010- Controguerra      (TE)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

27.02.1990

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

·         Wholesaler of food, beverages and tobacco

·         Wholesaler of freshly fished products

·         Non-specialised wholesale of deep-frozen products

·         Cold storage warehouses for third parties

 

 

No of Employees :

From 1 to 5

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

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 – december 01, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

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 high. 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 126% of GDP in 2012, and investor concerns about the broader euro-zone crisis at times have caused borrowing costs on sovereign government debt to rise to euro-era. During the second half of 2011 the government passed three austerity packages to reduce its budget deficit and help bring down borrowing costs. These measures included a hike in the value-added tax, pension reforms, and cuts to public administration. The government also faces pressure from investors and European partners to sustain its recent efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2012 economic growth and labor market conditions deteriorated, with growth at -2.3% and unemployment rising to nearly 11%, with youth unemployment around 35%. The government has undertaken several reform initiatives designed to increase long-term economic growth. Italy's GDP is now 7% below its 2007 pre-crisis level.

 

Source : CIA

 


 

COMPANY NAME & ADDRESS

 

Freezing Center Fish S.r.l.

 

Strada Bonifica Del Tronto,      VALLE CUPA

 

64010  - Controguerra    (TE)  -IT-

 

 

Summary

 

Fiscal Code

:

00758940670

Legal Form

:

Limited liability company

start of Activities

:

01/10/1991

Equity

:

Over 2.582.254

Turnover Range

:

6.500.000/7.750.000

Number of Employees

:

from 1 to 5

 

 

Activity

 

Wholesale of food, beverages and tobacco

Wholesale of freshly fished products

Non-specialised wholesale of deep-frozen products

Cold storage warehouses for third parties

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00758940670

 

Foreign Trade Reg. no. : TE010067 since 10/09/2003

 

Foreign Trade Reg. no. : 010067 of Teramo since 10/09/2003

 

Chamber of Commerce no. : 185060 of Ascoli Piceno

 

Chamber of Commerce no. : 93959 of Teramo since 27/04/1990

 

Firms' Register : TE041-9224 of Teramo since 19/02/1996

 

V.A.T. Code : 00758940670

 

Establishment date

: 27/02/1990

Start of Activities

: 01/10/1991

Legal duration

: 31/12/2050

Nominal Capital

: 516.500

 

Subscribed Capital

: 516.500

 

Paid up Capital

: 516.500

 

 

 

Members

 

 

Antoniani

Gianfranco

 

 

 

 

 

 

Born in Como

(CO)

on 11/04/1940

- Fiscal Code : NTNGFR40D11C933P

 

 

 

Residence:

 

Cavour

, 3

- 63039

San Benedetto del Tronto

(AP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

27/02/1990

 

 

 

 

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.

 

 

Antoniani

Gianfranco

 

 

 

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Friofish Di Antoniani Gianfranco

San Benedetto del Tronto (AP) - IT -

NTNGFR40D11C933P

Proprietor

Withdrawn

Ceased

Friofish - S.r.l.

San Benedetto del Tronto (AP) - IT -

01244870448

Sole Director

Withdrawn

In liquidation

Friofish - S.r.l.

San Benedetto del Tronto (AP) - IT -

01244870448

Liquidator

Withdrawn

In liquidation

Friofish - S.r.l.

San Benedetto del Tronto (AP) - IT -

01244870448

Board Chairman

Withdrawn

In liquidation

Soc.it Atlantic S.a.s. Di Antoniani GianFranco E C.

San Benedetto del Tronto (AP) - IT -

00102840444

General Partner

Withdrawn

Ceased

Soc.it Atlantic S.a.s. Di Antoniani GianFranco E C.

San Benedetto del Tronto (AP) - IT -

00102840444

Liquidator

Withdrawn

Ceased

 

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

ANTONIANI GIANFRANCO

 

NTNGFR40D11C933P

180.775 .Eur

35,00

CASTELLI GISELLA

 

CSTGLL38T70C933Y

129.125 .Eur

25,00

ANTONIANI NADIA

 

NTNNDA68L64H769Q

103.300 .Eur

20,00

ANTONIANI VIRNA

 

NTNVRN70E61H769C

103.300 .Eur

20,00

 

 

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

 

 

 

 

 

 

 

Bonifica Del Tronto

, Loc: VALLE CUPA

- 64010

- Controguerra

(TE)

- IT -

 

 

 

 

Total Surface: 234 Sq.mt.

 

 

 

 

PHONE

: 086189764

 

-

Branch

(Shop)

since 26/05/2007

 

 

 

 

 

E. Mari

, 18

- 63100

- Ascoli Piceno

(AP)

- IT -

 

 

 

 

Total Surface: 234 Sq.mt.

 

 

 

 

Employees

: 5

 

Fittings and Equipment for a value of 980.000

Eur

 

Stocks for a value of 2.910.000

Eur

 

The firm has a direct commercial organization

Sales converge to North and Central Italy.

 

 

Import comes generally from the following nations:

 

- Great Britain

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

 

Cinaglia

Annarita

 

 

 

Born in Castel di Lama

(AP)

on 28/11/1963

- Fiscal Code : CNGNRT63S68C093R

 

 

 

Residence:

 

Roma

, 4

- 63031

Castel di Lama

(AP)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Gaetani

Gaetano

 

 

 

Born in Castorano

(AP)

on 06/08/1934

- Fiscal Code : GTNGTN34M06C331N

 

 

 

Residence:

 

Balilla

, 33

- 63039

San Benedetto del Tronto

(AP)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

 

Sergiacomi

Antonio

 

 

 

Born in Offida

(AP)

on 14/03/1935

- Fiscal Code : SRGNTN35C14G005B

 

 

 

Residence:

 

Abruzzi

, 26

- 63039

San Benedetto del Tronto

(AP)

- IT -

 

Ex-Postions

Permanent Auditor

Chairman of the Board of Aud

 

 

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:

 

 

 

Prejudicial Events found with cancellations*

 

Legal Mortgage on 12/05/2010. for an amount of 77.865 Euro. Event writing-off

·         EQUITALIA PRAGMASPA

 

Search performed on a specialized data base.

*Concerns also partially erased events.

 

 

Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.

 

 

Financial and Economical Analysis

 

Subject is active since 1991

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

Unstable economic results mark the company's financial state of affairs. ; in the last financial year a loss was registered (r.o.e. -3,93%) Business volume is falling in the last financial year.

The operating result was positive in the last financial year (2,04%) falling within the field's average.

The amount of the operating result is equal to Eur. 268.081 , with no sizeable change as opposed to the year before.

The gross operating margin of the latest financial year is of Eur. 404.048 showing a drop (-26,56%).

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,69) improved in comparison with the year before (0,85.).

It's shareholders funds amount to Eur. 5.324.117 on the same levels as the year before.

Total indebtedness was equal to Eur. 7.729.978 (Eur. 3.814.020 was the value of m/l term debts) , with no sensible variation.

Bank borrowings' volume is slightly high but it modestly dips into suppliers credit, 63,25 gg. is the payments' average time which is also lower than the sector average.

The management determines a good range of liquidity.

As to due from customers, the average terms are 80,3 days. , in line with the sector's average.

The financial management generated a negative cash flow (Eur. -73.194).

Labour cost amounts to Eur. 114.175, with a 1,53% incidence on production costs. , with a 1,5% incidence on turnover.

Financial charges have a high incidence (-5,55%) on turnover figures.

 

 

Financial Data

 

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

7.624.476

Profit (Loss) for the period

-209.161

 

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

8.419.991

Profit (Loss) for the period

681

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

7.997.098

Profit (Loss) for the period

834

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

8.941.123

Profit (Loss) for the period

12.776

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

10.025.785

Profit (Loss) for the period

-357.767

 

 

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 31/12/2012 - 12 Mesi - Currency: - Amounts x 1

 

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

 

- Balance Sheet as at 31/12/2010 - 12 Mesi - Currency: - Amounts x 1

 

 

Years

2012

2011

2010

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

 

 

1.138

. . Research,develop. and advert.expens.

213.691

222.616

277.974

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

261.000

261.000

290.000

. . Goodwill

13.328

14.440

15.552

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

488.019

498.056

584.664

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

6.534.206

6.623.910

6.690.424

. . Plant and machinery

975.206

995.874

975.496

. . Industrial and commercial equipment

494

1.054

650

. . Other assets

24.540

32.734

43.576

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

7.534.446

7.653.572

7.710.146

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

516

516

516

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

516

516

516

. . 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

516

516

516

Total fixed assets

8.022.981

8.152.144

8.295.326

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

393.152

366.201

309.197

. . Work in progress and semimanufactured

626.659

895.740

1.200.961

. . Work in progress on order

 

 

 

. . Finished goods

1.892.496

1.560.328

1.385.947

. . Advance payments

 

 

 

. Total Inventories

2.912.307

2.822.269

2.896.105

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

714.346

2.686.469

2.292.242

. . Beyond 12 months

1.252.502

101.884

491

. . Trade receivables

1.700.647

2.530.503

2.207.760

. . . . Within 12 months

550.242

2.530.313

2.207.581

. . . . Beyond 12 months

1.150.405

190

179

. . 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

5.338

5.288

76.797

. . . . Within 12 months

5.338

5.288

76.797

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

260.863

252.562

8.176

. . . . Within 12 months

158.766

150.868

7.864

. . . . Beyond 12 months

102.097

101.694

312

. Total Credits not held as fixed assets

1.966.848

2.788.353

2.292.733

. 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

242.100

48.020

286.777

. . Checks

 

 

 

. . Banknotes and coins

6.373

720

3.334

. Total Liquid funds

248.473

48.740

290.111

Total current assets

5.127.628

5.659.362

5.478.949

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

16.218

22.456

. Other adjustment accounts

16.071

 

 

Total adjustments accounts

16.071

16.218

22.456

TOTAL ASSETS

13.166.680

13.827.724

13.796.731

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

516.500

516.500

516.500

. Additional paid-in capital

 

 

 

. Revaluation reserves

5.144.913

5.144.913

5.144.913

. Legal reserve

 

 

 

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

-1

-4

-1

. Accumulated Profits (Losses)

-128.134

-128.814

-129.648

. Profit( loss) of the year

-209.161

681

834

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

5.324.117

5.533.276

5.532.598

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

24.350

20.127

31.411

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

3.915.958

4.765.417

4.551.974

. . . . Beyond 12 months

3.814.020

3.359.299

3.634.920

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

646.000

460.000

505.000

. . . . Within 12 months

 

460.000

505.000

. . . . Beyond 12 months

646.000

 

 

. . Due to banks

5.659.641

6.270.001

5.920.398

. . . . Within 12 months

2.491.621

2.925.017

2.285.478

. . . . Beyond 12 months

3.168.020

3.344.984

3.634.920

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

1.200

1.949

1.754

. . . . Within 12 months

1.200

1.949

1.754

. . . . Beyond 12 months

 

 

 

. . Trade payables

1.277.903

1.318.833

1.694.589

. . . . Within 12 months

1.277.903

1.318.833

1.694.589

. . . . 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

134.233

63.366

60.697

. . . . Within 12 months

134.233

49.051

60.697

. . . . Beyond 12 months

 

14.315

 

. . Due to social security and welfare inst.

7.063

5.984

2.625

. . . . Within 12 months

7.063

5.984

2.625

. . . . Beyond 12 months

 

 

 

. . Other payables

3.938

4.583

1.831

. . . . Within 12 months

3.938

4.583

1.831

. . . . Beyond 12 months

 

 

 

Total accounts payable

7.729.978

8.124.716

8.186.894

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

11.160

. Other adjustment accounts

88.235

149.605

34.668

Total adjustment accounts

88.235

149.605

45.828

TOTAL LIABILITIES

13.166.680

13.827.724

13.796.731

 

 

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

7.624.476

8.419.991

7.997.098

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

107.514

102.810

110.798

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

107.514

102.810

110.798

Total value of production

7.731.990

8.522.801

8.107.896

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

5.943.527

6.437.689

5.718.713

. Services received

1.293.521

1.307.761

1.288.704

. Leases and rentals

36.300

36.300

 

. Payroll and related costs

114.175

97.509

34.909

. . Wages and salaries

83.322

71.194

25.551

. . Social security contributions

24.300

20.746

7.406

. . Employee termination indemnities

6.085

5.199

1.901

. . Pension and similar

 

 

 

. . Other costs

468

370

51

. Amortization and depreciation

135.967

227.919

260.030

. . Amortization of intangible fixed assets

16.840

104.302

117.178

. . Amortization of tangible fixed assets

119.127

123.617

142.852

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

 

. Changes in raw materials

-90.038

73.836

429.236

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

30.457

19.524

19.603

Total production costs

7.463.909

8.200.538

7.751.195

Diff. between value and cost of product.

268.081

322.263

356.701

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

282

150

2.227

. . 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

 

 

2.119

. . Financ.income other than the above

 

150

108

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

150

108

. Interest and other financial expense

-423.645

-226.394

-245.837

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

226.394

245.837

Total financial income and expense

-423.363

-226.244

-243.610

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

26.156

7.779

14.820

. . Gains on disposals

3.772

3.680

 

. . Other extraordinary income

22.384

4.099

14.820

. Extraordinary expense

-18.135

-30.436

-70.286

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-18.135

-30.436

-70.286

Total extraordinary income and expense

8.021

-22.657

-55.466

Results before income taxes

-147.261

73.362

57.625

. Taxes on current income

61.900

72.681

56.791

. . current taxes

61.900

72.681

56.791

. . differed taxes(anticip.)

 

 

 

. Net income for the period

-209.161

681

834

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-209.161

681

834

 

 

RATIOS

 

 

Value Type

as at 31/12/2012

as at 31/12/2011

as at 31/12/2010

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

 

Rigidity Ratio

Units

0,61

0,59

0,60

0,13

 

Elasticity Ratio

Units

0,39

0,41

0,40

0,85

 

Availability of stock

Units

0,22

0,20

0,21

0,16

 

Total Liquidity Ratio

Units

0,17

0,21

0,19

0,62

 

Quick Ratio

Units

0,02

0,00

0,02

0,03

 

COMPOSITION ON SOURCE

 

 

 

 

 

 

Net Short-term indebtedness

Units

0,69

0,85

0,77

5,02

 

Self Financing Ratio

Units

0,40

0,40

0,40

0,13

 

Capital protection Ratio

Units

0,94

0,91

0,91

0,58

 

Liabilities consolidation quotient

Units

0,98

0,71

0,81

0,10

 

Financing

Units

1,45

1,47

1,48

6,17

 

Permanent Indebtedness Ratio

Units

0,70

0,64

0,67

0,25

 

M/L term Debts Ratio

Units

0,29

0,24

0,27

0,07

 

Net Financial Indebtedness Ratio

Units

1,14

1,21

1,11

1,16

 

CORRELATION

 

 

 

 

 

 

Fixed assets ratio

Units

1,14

1,09

1,11

1,57

 

Current ratio

Units

1,31

1,19

1,20

1,09

 

Acid Test Ratio-Liquidity Ratio

Units

0,57

0,60

0,57

0,85

 

Structure's primary quotient

Units

0,66

0,68

0,67

0,96

 

Treasury's primary quotient

Units

0,06

0,01

0,06

0,05

 

Rate of indebtedness ( Leverage )

%

247,30

249,90

249,37

743,68

 

Current Capital ( net )

Value

1.211.670

893.945

926.975

70.465

 

RETURN

 

 

 

 

 

 

Return on Sales

%

-0,96

2,71

3,26

1,66

 

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

%

-3,93

0,01

0,02

6,68

 

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

%

-2,77

1,33

1,04

19,39

 

Return on Investment ( R.O.I. )

%

2,04

2,33

2,59

3,84

 

Return/ Sales

%

3,52

3,83

4,46

2,16

 

Extra Management revenues/charges incid.

%

-78,02

0,21

0,23

28,56

 

Cash Flow

Value

-73.194

228.600

260.864

48.046

 

Operating Profit

Value

268.081

322.263

356.701

59.910

 

Gross Operating Margin

Value

404.048

550.182

616.731

99.701

 

MANAGEMENT

 

 

 

 

 

 

Credits to clients average term

Days

80,30

108,19

99,39

86,56

 

Debts to suppliers average term

Days

63,25

61,01

87,06

100,32

 

Average stock waiting period

Days

137,51

120,67

130,37

31,97

 

Rate of capital employed return ( Turnover )

Units

0,58

0,61

0,58

1,82

 

Rate of stock return

Units

2,62

2,98

2,76

11,18

 

Labour cost incidence

%

1,50

1,16

0,44

5,95

 

Net financial revenues/ charges incidence

%

-5,55

-2,69

-3,05

-0,81

 

Labour cost on purchasing expenses

%

1,53

1,19

0,45

5,95

 

Short-term financing charges

%

5,48

2,79

3,00

2,18

 

Capital on hand

%

172,69

164,22

172,52

54,67

 

Sales pro employee

Value

2.541.492

2.806.663

7.997.098

507.074

 

Labour cost pro employee

Value

38.058

32.503

34.909

32.650

 

 

 

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

:

296.063

Population living in the region

:

 

1.299.272

Number of families in the region

:

479.313

 

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

 

- per food products

:

 

448

- per non food products

:

 

1.525

- per energy consume

:

 

106

 

 

Sector Data

 

The values are calculated on a base of 5.101 significant companies.

 

The companies cash their credits on an average of 87 dd.

The average duration of suppliers debts is about 100 dd.

The sector's profitability is on an average of 1,66%.

The labour cost affects the turnover in the measure of 5,95%.

Goods are held in stock in a range of 32 dd.

The difference between the sales volume and the resources used to realize it is about 1,82.

The employees costs represent the 5,95% 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 11.587 protested subjects are found; in the province they count to 3.368.

The insolvency index for the region is 0,90, , while for the province it is 1,15.

Total Bankrupt companies in the province : 1.327.

Total Bankrupt companies in the region : 5.123.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 62.19

UK Pound

1

Rs. 102.13

Euro

1

Rs. 84.74

 

 

INFORMATION DETAILS

 

Report Prepared by :

DPT

 

 

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.