MIRA INFORM REPORT

 

 

Report Date :

21.02.2014

 

IDENTIFICATION DETAILS

 

Name :

BOART E WIRE S.R.L.

 

 

Registered Office :

Via Astico, 50,

36030 - Fara Vicentino (VI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

22.11.2005

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Subject is engaged in the Manufacture of interchangeable parts for machine tools

 

 

No. of Employees :

from 111 to 130

 

 

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, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

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

 

BOART E WIRE S.R.L.

 

Via Astico, 50

 

36030 - Fara Vicentino (VI) -IT-

 

 

Summary

 

Fiscal Code

:

03273840243

Legal Form

:

Limited liability company

start of Activities

:

22/11/2005

Equity

:

Over 2.582.254

Turnover Range

:

12.750.000/15.500.000

Number of Employees

:

from 111 to 130

 

 

Activity

 

Manufacture of interchangeable parts for machine tools

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 03273840243

 

Foreign Trade Reg. no. : VI056437 since 12/02/2007

 

Chamber of Commerce no. : 312363 of Vicenza since 05/12/2005

 

V.A.T. Code : 03273840243

 

Establishment date

: 22/11/2005

Start of Activities

: 22/11/2005

Legal duration

: 31/12/2050

Nominal Capital

: 50.000

 

Subscribed Capital

: 50.000

 

Paid up Capital

: 50.000

 

 

 

Members

 

Iseppi

Massimo

 

 

Born in Vicenza

(VI)

on 04/10/1968

- Fiscal Code : SPPMSM68R04L840L

 

 

Residence:

 

Don Paolo Zolin

, 1

- 36042

Breganze

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

19/12/2006

 

 

 

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.

 

Iseppi

Massimo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Job Finance Development- Group S.p.a.

Nanto (VI) - IT -

02228280240

Director

Active

Registered

Job Finance Development- Group S.p.a.

Nanto (VI) - IT -

02228280240

Board Chairman

Active

Registered

Iseppi Massimo

Castegnero (VI) - IT -

SPPMSM68R04L840L

Proprietor

Active

Registered

Emmeesse Immobiliare S.r.l.

Dueville (VI) - IT -

03079670240

Sole Director

Active

Registered

Giu.ma.r. Srl

Sandrigo (VI) - IT -

03373880248

Director

Active

Registered

Pria Costruzioni S.r.l.

Zane' (VI) - IT -

03553620240

Sole Director

Active

Registered

S.i.l.a. Servizi Integrati Logistica Autotrasporto S.r.l.

Nanto (VI) - IT -

03154780245

Director

Active

Registered

S.i.l.a. Servizi Integrati Logistica Autotrasporto S.r.l.

Nanto (VI) - IT -

03154780245

Board Chairman

Active

Registered

Lode S.r.l.

Nanto (VI) - IT -

03271660247

Director

Active

Registered

Lode S.r.l.

Nanto (VI) - IT -

03271660247

Board Chairman

Active

Registered

Sun Victory Srl

Vittoria (RG) - IT -

01459270888

Director

Active

Registered

Sun Victory Srl

Vittoria (RG) - IT -

01459270888

Board Chairman

Active

Registered

Galvani Immobiliare S.r.l.

Sandrigo (VI) - IT -

03312480241

Director

Active

Registered

Epta S.r.l.

Sandrigo (VI) - IT -

03341270241

Sole Director

Active

Registered

Bew Holding S.r.l.

Fara Vicentino (VI) - IT -

03771140245

Sole Director

Withdrawn

Registered

C.l.i. Holding S.r.l.

Sandrigo (VI) - IT -

03816980241

Director

Active

Registered

C.l.i. Holding S.r.l.

Sandrigo (VI) - IT -

03816980241

Board Chairman

Active

Registered

Job Finance Development Service S.r.l.

Monticello Conte Otto (VI) - IT -

03873380244

Sole Director

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

Ruaro Carlo

 

RRUCRL74R18L157O

3.125 .Eur

6,25

Bidese Antonio

 

BDSNTN86P26E970D

3.125 .Eur

6,25

Breton S.p.a.

 

01880270267

14.999 .Eur

29,99

Job Finance Development- Group S.p.a.

 

02228280240

10.500 .Eur

21,00

Faresin Diego

 

FRSDGI61C08H829B

8.875 .Eur

17,75

Giu.ma.r. Srl

 

03373880248

6.250 .Eur

12,50

Maretto Bartolomeo

 

MRTBTL63E15I822U

3.125 .Eur

6,25

 

 

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

 

 

 

 

 

 

 

Astico

, 50

- 36030

- Fara Vicentino

(VI)

- IT -

 

-

Branch

(Operating branch)

since 01/04/2007

 

 

 

 

 

 

Giberte

, 8

- 36030

- Sarcedo

(VI)

- IT -

 

-

Branch

 

since 03/01/2011

 

 

 

 

 

 

Astico

, 50

- 36030

- Fara Vicentino

(VI)

- IT -

 

-

Branch

 

since 04/06/2013

 

 

 

 

 

 

Astico

, 40/A

- 36030

- Fara Vicentino

(VI)

- IT -

 

 

 

 

Employees

: 117

 

Fittings and Equipment for a value of 850.000

Eur

 

Stocks for a value of 1.230.000

Eur

 

 

 

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

 

Company's starting of activities dates back to 2005.

The eonomic-financial analysis is based on the latest 3 b/s.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 43,94% in 2012 with a remarkable upward trend (+23,61% on 2012 compared to 2011 and +48,52% on 2011 compared to 2010).

The operating result in 2012 was positive (12,96%) and reflects the field's average.

An operating result of Eur. 1.793.143 has been registered. , with no sizeable change as opposed to the year before.

The economic management produced a gross operating margin of Eur. 2.103.861 ,with no change if compared to the year before.

The financial status of the company is fairly balanced with an indebtedness level of 1,63 with an improving trend as on the decrease.

Subject can manage an equity capital funds for an amount of Eur. 4.641.597 , increasing by 78,36% if compared to the year before.

During the last financial year total debts volume reached Eur. 8.805.474 (Eur. 1.198.246 were m/l term ones) while during the financial year 2011 the amount was equal to Eur. 6.797.038.

The company does not exceed in bank credits; payments average period is instead slightly high (95,1 gg.) anyway better than the field's average.

It shows a good range of liquidity.

As far as the collection of credit goes, the average is high (137,93 days). also in relation to the average of the sector.

Eur. 2.350.046 is the value of cash flow during the year 2012

Subordinate employment cost is of Eur. 2.409.555, i.e. 19,73% on total production costs. , whereas 18,18% is the incidence on sales revenues.

Finacial chareges are high: the incidence on sales volume amounts to -2,06%



Financial Data

 

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

13.253.843

Profit (Loss) for the period

2.039.328

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

10.722.131

Profit (Loss) for the period

948.493

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

7.219.277

Profit (Loss) for the period

705.445



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

 

 

 

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

8.806

 

 

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

705

 

 

. Total Intangible Fixed Assets

9.511

823

2.384

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

1.516

 

 

. . Plant and machinery

671.873

 

 

. . Industrial and commercial equipment

181.711

 

 

. . Other assets

68.290

 

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

923.390

948.376

641.949

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

1.390.640

 

 

. . . Equity invest. in subsidiary companies

1.390.440

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

200

 

 

. . Financial receivables

273.596

71.879

71.879

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

273.596

 

 

. . . 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.

200.000

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

200.000

 

 

. . . Receivables due from third parties

73.596

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

73.596

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

1.664.236

391.879

588.377

Total fixed assets

2.597.137

1.341.078

1.232.710

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

660.186

 

 

. . Work in progress and semimanufactured

217.775

 

 

. . Work in progress on order

 

 

 

. . Finished goods

356.943

 

 

. . Advance payments

 

 

 

. Total Inventories

1.234.904

867.148

517.262

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

7.329.681

4.862.163

3.352.814

. . Beyond 12 months

1.813.056

1.813.056

511.196

. . Trade receivables

5.078.154

 

 

. . . . Within 12 months

5.078.154

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

3.920.944

 

 

. . . . Within 12 months

2.107.888

 

 

. . . . Beyond 12 months

1.813.056

 

 

. . Receivables due from assoc. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

84.595

 

 

. . . . Within 12 months

84.595

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

16

 

 

. . . . Within 12 months

16

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

59.028

 

 

. . . . Within 12 months

59.028

 

 

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

9.142.737

6.675.219

3.864.010

. 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

589.644

 

 

. Total Financial Assets

589.644

526.841

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

29.771

 

 

. . Checks

 

 

 

. . Banknotes and coins

357

 

 

. Total Liquid funds

30.128

51.751

135.283

Total current assets

10.997.413

8.120.959

4.516.555

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

245.546

176.054

151.077

Total adjustments accounts

245.546

176.054

151.077

TOTAL ASSETS

13.840.096

9.638.091

5.900.342

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

50.000

50.000

50.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

10.000

10.000

10.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

2.542.269

1.593.778

888.330

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

2.039.328

948.493

705.445

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

4.641.597

2.602.271

1.653.775

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

255.899

163.095

107.750

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

7.607.228

5.559.288

3.815.134

. . . . Beyond 12 months

1.198.246

1.237.750

312.665

. . 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

4.442.274

 

 

. . . . Within 12 months

3.705.921

 

 

. . . . Beyond 12 months

736.353

 

 

. . Due to other providers of finance

187.804

 

 

. . . . Within 12 months

187.804

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

2.445.586

 

 

. . . . Within 12 months

2.445.586

 

 

. . . . 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

750.272

 

 

. . . . Within 12 months

750.272

 

 

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

185.454

 

 

. . . . Within 12 months

185.454

 

 

. . . . Beyond 12 months

 

 

 

. . Other payables

794.084

 

 

. . . . Within 12 months

332.191

 

 

. . . . Beyond 12 months

461.893

 

 

Total accounts payable

8.805.474

6.797.038

4.127.799

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

137.126

75.687

11.018

Total adjustment accounts

137.126

75.687

11.018

TOTAL LIABILITIES

13.840.096

9.638.091

5.900.342

 

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

 

Third party goods

 

 

 

Investment accounts

 

567.959

375.430

Risk accounts

 

 

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

13.253.843

10.722.131

7.219.277

. Changes in work in progress

574.719

496.800

272.537

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

179.363

48.716

123.508

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

179.363

48.716

123.508

Total value of production

14.007.925

11.267.647

7.615.322

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

6.902.191

5.793.990

4.046.616

. Services received

1.910.622

1.085.282

711.509

. Leases and rentals

444.618

440.137

338.928

. Payroll and related costs

2.409.555

1.745.368

1.340.780

. . Wages and salaries

1.719.481

1.257.333

966.623

. . Social security contributions

574.755

415.545

320.783

. . Employee termination indemnities

98.054

66.615

51.343

. . Pension and similar

 

 

 

. . Other costs

17.265

5.875

2.031

. Amortization and depreciation

310.718

214.650

140.468

. . Amortization of intangible fixed assets

38.993

1.561

3.517

. . Amortization of tangible fixed assets

225.008

183.967

118.839

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

46.717

29.122

18.112

. Changes in raw materials

169.067

183.481

-160.148

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

68.011

157.546

41.569

Total production costs

12.214.782

9.620.454

6.459.722

Diff. between value and cost of product.

1.793.143

1.647.193

1.155.600

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

4.261

13.153

13.566

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

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

2.713

2.589

1.386

. . Financ.income from secur. cur.assets

 

 

 

. . Financ.income other than the above

 

10.564

12.180

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

10.564

12.180

. Interest and other financial expense

-277.505

-193.937

-70.290

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

193.937

70.290

Total financial income and expense

-273.244

-180.784

-56.724

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

1.070.440

 

 

. . Of equity investments

1.070.440

 

 

. . 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

1.070.440

 

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

 

 

478

. . Gains on disposals

 

 

 

. . Other extraordinary income

 

 

478

. Extraordinary expense

-3.809

-499

-6.962

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-3.809

-499

-6.962

Total extraordinary income and expense

-3.809

-499

-6.484

Results before income taxes

2.586.530

1.465.910

1.092.392

. Taxes on current income

547.202

517.417

386.947

. . current taxes

547.202

517.417

386.947

. . differed taxes(anticip.)

 

 

 

. Net income for the period

2.039.328

948.493

705.445

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

2.039.328

948.493

705.445

 

 

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

0,19

0,14

0,21

0,25

Elasticity Ratio

Units

0,79

0,84

0,77

0,72

Availability of stock

Units

0,09

0,09

0,09

0,17

Total Liquidity Ratio

Units

0,71

0,75

0,68

0,50

Quick Ratio

Units

0,04

0,06

0,02

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,63

2,12

2,23

2,61

Self Financing Ratio

Units

0,34

0,27

0,28

0,21

Capital protection Ratio

Units

0,55

0,62

0,54

0,71

Liabilities consolidation quotient

Units

0,19

0,25

0,11

0,24

Financing

Units

1,90

2,61

2,50

3,54

Permanent Indebtedness Ratio

Units

0,44

0,42

0,35

0,40

M/L term Debts Ratio

Units

0,11

0,15

0,07

0,12

Net Financial Indebtedness Ratio

Units

0,99

n.c.

n.c.

0,84

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

2,35

2,98

1,68

1,46

Current ratio

Units

1,45

1,46

1,18

1,20

Acid Test Ratio-Liquidity Ratio

Units

1,28

1,30

1,05

0,85

Structure's primary quotient

Units

1,79

1,94

1,34

0,86

Treasury's primary quotient

Units

0,08

0,10

0,04

0,04

Rate of indebtedness ( Leverage )

%

298,18

370,37

356,78

477,50

Current Capital ( net )

Value

3.390.185

2.561.671

701.421

239.373

RETURN

 

 

 

 

 

Return on Sales

%

17,73

10,85

11,72

4,32

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

%

43,94

36,45

42,66

4,61

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

%

55,73

56,33

66,05

17,61

Return on Investment ( R.O.I. )

%

12,96

17,09

19,59

4,75

Return/ Sales

%

13,53

15,36

16,01

4,25

Extra Management revenues/charges incid.

%

113,73

57,58

61,05

18,91

Cash Flow

Value

2.350.046

1.163.143

845.913

138.084

Operating Profit

Value

1.793.143

1.647.193

1.155.600

154.078

Gross Operating Margin

Value

2.103.861

1.861.843

1.296.068

301.188

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

137,93

n.c.

n.c.

110,83

Debts to suppliers average term

Days

95,10

n.c.

n.c.

121,75

Average stock waiting period

Days

33,54

29,11

25,79

60,34

Rate of capital employed return ( Turnover )

Units

0,96

1,11

1,22

1,12

Rate of stock return

Units

10,73

12,36

13,96

5,95

Labour cost incidence

%

18,18

16,28

18,57

21,94

Net financial revenues/ charges incidence

%

-2,06

-1,69

-0,79

-1,47

Labour cost on purchasing expenses

%

19,73

18,14

20,76

22,33

Short-term financing charges

%

3,15

2,85

1,70

2,84

Capital on hand

%

104,42

89,89

81,73

89,18

Sales pro employee

Value

189.340

198.557

176.079

165.709

Labour cost pro employee

Value

34.422

32.321

32.701

32.656

 

 

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

:

831.356

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127

 

 

Sector Data

 

The values are calculated on a base of 1.023 significant companies.

 

The companies cash their credits on an average of 111 dd.

The average duration of suppliers debts is about 122 dd.

The sector's profitability is on an average of 4,32%.

The labour cost affects the turnover in the measure of 21,94%.

Goods are held in stock in a range of 60 dd.

The difference between the sales volume and the resources used to realize it is about 1,12.

The employees costs represent the 22,33% of the production costs.

 

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 13.782 protested subjects are found; in the province they count to 2.234.

The insolvency index for the region is 0,30, , while for the province it is 0,27.

Total Bankrupt companies in the province : 2.546.

Total Bankrupt companies in the region : 16.714.

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.28

UK Pound

1

Rs.103.84

Euro

1

Rs.85.70

 

 

INFORMATION DETAILS

 

Report Prepared by :

NNA

 

 

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.