MIRA INFORM REPORT

 

 

Report Date :

11.01.2014

 

IDENTIFICATION DETAILS

 

Name :

GUANTIFICIO SENESE S.R.L.

 

 

Registered Office :

Via Giovanni Xxiii, SNC Montarioso,

53033- Monteriggioni (SI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

18.04.1978

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacture of workwear

 

 

No. of Employees :

from 11 to 15

 

 

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

 

GUANTIFICIO SENESE S.R.L.

 

Via Giovanni Xxiii, SNC MONTARIOSO

 

53033- Monteriggioni (SI) -IT-

 

 

Branch Office : Via F, Magellano, 2 – 52021 – Bucine (AR)

 

 

Summary

 

Fiscal Code

:

00255630527

Legal Form

:

Limited liability company

start of Activities

:

18/04/1978

Equity

:

Over 2.582.254

Turnover Range

:

7.750.000/9.000.000

Number of Employees

:

from 11 to 15

 

 

Activity

 

Manufacture of workwear

 

 

Legal Data

 

Legal Form : Limited liability company

Register of Handcraft firms : 19974

 

Register of Handcraft firms : 19974 of Siena since 18/03/1981

 

Fiscal Code : 00255630527

 

Foreign Trade Reg. no. : SI008086 since 19/02/1997

 

Chamber of Commerce no. : 100041 of Arezzo

 

Chamber of Commerce no. : 68216 of Siena since 03/05/1978

 

V.A.T. Code : 00255630527

 

Start of Activities

: 18/04/1978

Legal duration

: 31/12/2015

Nominal Capital

: 52.000

 

Subscribed Capital

: 52.000

 

Paid up Capital

: 52.000

 

 


 

Members

 

Vanneschi

Giacomo

 

 

Born in Montevarchi

(AR)

on 03/12/1987

- Fiscal Code : VNNGCM87T03F656X

 

 

Residence:

 

Donatori Del Sangue

- 58020

Scarlino

(GR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/07/2013

 

 

Managing Director

09/07/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Vanneschi

Massimo

 

 

Born in Castelnuovo Berardenga

(SI)

on 25/11/1960

- Fiscal Code : VNNMSM60S25C227R

 

 

Residence:

 

Raffaello Sanzio

, 7

- 52021

Bucine

(AR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

09/07/2013

 

 

Director

09/07/2013

 

 

Board Chairman

09/07/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Vanneschi

Benedetta

 

 

Born in Montevarchi

(AR)

on 13/07/1992

- Fiscal Code : VNNBDT92L53F656T

 

 

Residence:

 

Raffaello Sanzio

, 28

- 52020

Bucine

(AR)

- IT -

 


 

Position

Since

Shares Amount

% Ownership

Managing Director

09/07/2013

 

 

Director

09/07/2013

 

 

 

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.

 

Vanneschi

Massimo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Societa' Cooperativa Filarmonica Drammatica

Bucine (AR) - IT -

81001690510

Director

Withdrawn

Registered

Pagliaio Del Colle Sas Di Vanneschi Massimo E C.

Monteriggioni (SI) - IT -

01047510522

General 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

Vanneschi Massimo

Bucine - IT -

VNNMSM60S25C227R

49.400 .Eur

95,00

Vanneschi Giacomo

Scarlino - IT -

VNNGCM87T03F656X

2.600 .Eur

5,00

 

 

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

 

 

 

 

 

 

 

Giovanni Xxiii

, SNC

- 53035

- Monteriggioni

(SI)

- IT -

 

 

 

 

PHONE

: 0559917001

 

-

Branch

(Workshop)

since 20/07/1991

 

 

 

 

 

 

Raffaello Sanzio

, 5/A

- 52021

- Bucine

(AR)

- IT -

 

 

 

 

PHONE

: 0559917001

 

-

Branch

(Store)

since 01/09/2008

 

 

 

 

 

 

Marconi

, SNC

- 52021

- Bucine

(AR)

- IT -

 

-

Branch

 

since 01/09/2008

 

 

 

 

 

 

F. Magellano

, 2

- 52021

- Bucine

(AR)

- IT -

 

 

 

 

Employees

: 15

 

Fittings and Equipment for a value of 170.000

Eur

 

Stocks for a value of 3.360.000

Eur

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

De facto company

Limited partnership

18/05/1989

Limited partnership

Limited liability company

20/11/1995

 

EX-MEMBERS / EX-POSITIONS:

 

Vanneschi

Massimo

 

 

Born in Castelnuovo Berardenga

(SI)

on 25/11/1960

- Fiscal Code : VNNMSM60S25C227R

 

 

Residence:

 

Raffaello Sanzio

, 7

- 52021

Bucine

(AR)

- IT -

 

Ex-Postions

Director

Sole partner

 

Vanneschi

Dino

 

 

Born in Castelnuovo Berardenga

(SI)

on 16/01/1929

- Fiscal Code : VNNDNI29A16C227B

 

 

Residence:

 

Raffaello Sanzio

, 22

- 52100

Arezzo

(AR)

- IT -

 

Ex-Postions

Assistant board Chairman




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.

 

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

Monte dei Paschi di Siena

 

 

 

 

 

 



Financial and Economical Analysis

 

Subject is active since 1978

Balance sheets for the years 2010, 2011 and 2012 were analyzed.

During the last years, it achieved profits (r.o.e. 9,14% on 2012) keeping the turnover steady during the last two years.

The operating result in 2012 was positive (6,03%) and reflects the field's average.

The amount of the operating result for the year 2012 is of Eur. 632.704 on stable levels if compared to the previous year.

The economic management produced a gross operating margin of Eur. 837.825 , stable if compared to the year before.

The financial status of the company is fairly balanced with an indebtedness level of 1,93 with an improving trend as on the decrease.

The management generated equity capital for an amount of Eur. 2.681.702 on the same levels as the year before.

During the last financial year debts totalled Eur. 7.156.373 (Eur. 1.881.192 of which were m/l term debts) , with no sensible variation.

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

Payments are supported by good current assets.

Trade credits are collected slowly, average term is 176,81 days. even if compared to the average of the sector.

During financial year 2012 the cash flow amounted to Eur. 450.354

Labour cost expenses amount to Eur. 506.405 , representing 6,42% on the total of production costs. and a 6,06% incidence on sales volumes.

Finacial chareges are high: the incidence on sales volume amounts to -3,13%


Financial Data

 

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

8.352.030

Profit (Loss) for the period

245.233

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

8.205.894

Profit (Loss) for the period

200.021

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

7.536.764

Profit (Loss) for the period

169.250



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

 

 

 

. . 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

2.800.531

2.943.043

2.960.353

. 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

573

573

323

Total fixed assets

2.801.104

2.943.616

2.960.676

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

3.362.820

3.180.750

2.909.184

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

4.187.904

4.345.765

3.856.961

. . Beyond 12 months

 

 

166.437

. . Trade receivables

4.102.035

4.256.791

3.831.146

. . . . Within 12 months

4.102.035

4.256.791

3.831.146

. . . . 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

41.902

17.609

25.815

. . . . Within 12 months

41.902

17.609

25.815

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

43.967

71.365

166.437

. . . . Within 12 months

43.967

71.365

 

. . . . Beyond 12 months

 

 

166.437

. Total Credits not held as fixed assets

4.187.904

4.345.765

4.023.398

. 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

98.386

89.846

50.717

Total current assets

7.649.110

7.616.361

6.983.299

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

40.138

52.286

55.589

Total adjustments accounts

40.138

52.286

55.589

TOTAL ASSETS

10.490.352

10.612.263

9.999.564

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

52.000

52.000

52.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

126.367

126.367

126.367

. Legal reserve

104.001

93.999

85.536

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

2.154.101

1.913.042

1.752.255

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

245.233

200.021

169.250

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

2.681.702

2.385.429

2.185.408

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

375.423

360.847

245.154

Employee termination indemnities

214.706

197.061

187.730

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

5.275.181

5.594.220

5.180.382

. . . . Beyond 12 months

1.881.192

2.006.656

2.126.830

. . 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

5.795.759

5.955.304

5.177.695

. . . . Within 12 months

3.914.567

3.948.648

3.050.865

. . . . Beyond 12 months

1.881.192

2.006.656

2.126.830

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

1.120.713

1.400.551

1.800.162

. . . . Within 12 months

1.120.713

1.400.551

1.800.162

. . . . 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

121.797

154.665

153.626

. . . . Within 12 months

121.797

154.665

153.626

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

30.018

35.959

35.889

. . . . Within 12 months

30.018

35.959

35.889

. . . . Beyond 12 months

 

 

 

. . Other payables

88.086

54.397

139.840

. . . . Within 12 months

88.086

54.397

139.840

. . . . Beyond 12 months

 

 

 

Total accounts payable

7.156.373

7.600.876

7.307.212

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

62.148

68.050

74.060

Total adjustment accounts

62.148

68.050

74.060

TOTAL LIABILITIES

10.490.352

10.612.263

9.999.564

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

8.352.030

8.205.894

7.536.764

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

168.647

151.672

3.679

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

168.647

151.672

3.679

Total value of production

8.520.677

8.357.566

7.540.443

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

5.478.184

5.805.716

5.364.457

. Services received

1.582.500

1.405.831

1.498.843

. Leases and rentals

71.814

69.603

69.904

. Payroll and related costs

506.405

500.611

466.309

. . Wages and salaries

330.953

328.538

307.960

. . Social security contributions

143.771

139.600

130.710

. . Employee termination indemnities

31.681

32.473

27.639

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

205.121

169.832

145.565

. . Amortization of intangible fixed assets

 

 

 

. . Amortization of tangible fixed assets

170.942

133.420

117.369

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

34.179

36.412

28.196

. Changes in raw materials

-182.070

-271.566

-585.484

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

226.019

110.991

155.923

Total production costs

7.887.973

7.791.018

7.115.517

Diff. between value and cost of product.

632.704

566.548

424.926

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

7.678

9.789

63.369

. . 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

 

 

 

. . Financ.income other than the above

 

 

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-269.461

-220.595

-210.353

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-261.783

-210.806

-146.984

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

46.396

8.491

17.402

. . Gains on disposals

 

 

 

. . Other extraordinary income

46.396

8.491

17.402

. Extraordinary expense

-16.932

-21.993

-1.680

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-16.932

-21.993

-1.680

Total extraordinary income and expense

29.464

-13.502

15.722

Results before income taxes

400.385

342.240

293.664

. Taxes on current income

155.152

142.219

124.414

. . current taxes

159.962

150.281

124.414

. . differed taxes(anticip.)

-4.810

-8.062

 

. Net income for the period

245.233

200.021

169.250

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

245.233

200.021

169.250

 

 

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

0,27

0,28

0,30

0,14

Elasticity Ratio

Units

0,73

0,72

0,70

0,84

Availability of stock

Units

0,32

0,30

0,29

0,24

Total Liquidity Ratio

Units

0,41

0,42

0,41

0,53

Quick Ratio

Units

0,01

0,01

0,01

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,93

2,31

2,35

3,78

Self Financing Ratio

Units

0,26

0,22

0,22

0,17

Capital protection Ratio

Units

0,89

0,89

0,90

0,66

Liabilities consolidation quotient

Units

0,40

0,39

0,45

0,14

Financing

Units

2,67

3,19

3,34

4,55

Permanent Indebtedness Ratio

Units

0,46

0,43

0,45

0,33

M/L term Debts Ratio

Units

0,20

0,21

0,23

0,09

Net Financial Indebtedness Ratio

Units

2,12

2,46

2,35

1,26

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,71

1,56

1,52

1,87

Current ratio

Units

1,45

1,36

1,35

1,17

Acid Test Ratio-Liquidity Ratio

Units

0,81

0,79

0,79

0,79

Structure's primary quotient

Units

0,96

0,81

0,74

1,13

Treasury's primary quotient

Units

0,02

0,02

0,01

0,04

Rate of indebtedness ( Leverage )

%

391,18

444,88

457,56

587,75

Current Capital ( net )

Value

2.373.929

2.022.141

1.802.917

209.248

RETURN

 

 

 

 

 

Return on Sales

%

5,39

4,51

4,18

2,26

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

%

9,14

8,39

7,74

3,48

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

%

14,93

14,35

13,44

12,19

Return on Investment ( R.O.I. )

%

6,03

5,34

4,25

3,83

Return/ Sales

%

7,58

6,90

5,64

3,45

Extra Management revenues/charges incid.

%

38,76

35,31

39,83

20,46

Cash Flow

Value

450.354

369.853

314.815

50.400

Operating Profit

Value

632.704

566.548

424.926

68.610

Gross Operating Margin

Value

837.825

736.380

570.491

124.742

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

176,81

186,75

183,00

120,68

Debts to suppliers average term

Days

56,57

69,25

93,47

115,81

Average stock waiting period

Days

144,95

139,54

138,96

78,40

Rate of capital employed return ( Turnover )

Units

0,80

0,77

0,75

1,14

Rate of stock return

Units

2,48

2,58

2,59

4,57

Labour cost incidence

%

6,06

6,10

6,19

12,27

Net financial revenues/ charges incidence

%

-3,13

-2,57

-1,95

-1,84

Labour cost on purchasing expenses

%

6,42

6,43

6,55

12,16

Short-term financing charges

%

3,77

2,90

2,88

3,35

Capital on hand

%

125,60

129,32

132,68

87,41

Sales pro employee

Value

556.802

547.059

425.325

245.343

Labour cost pro employee

Value

33.760

33.374

26.315

32.046

 

 

Remarks

 

1) Protests checking (relative to the last five years) performed by crossing and matching the members names and the Firm's Style with the reported addresses, is supplied by the Informatic Registry managed by the Italian Chamber of Commerce. If the fiscal code is not indicated, the eventual homonymous cases are submitted to expert staff evaluation in order to limit wrong matching risks.

 

2) The Legal Data, supplied and retrived from the Firm's Registry of the Italian Chamber of Commerce, are in line with the last registered modifications.

 

3) Risk evaluation and Credit Opinion have been performed on the base of the actual data at the moment of their availability.


Market / Territory Data

 

Population living in the province

:

260.882

Population living in the region

:

3.598.269

Number of families in the region

:

1.474.681

 

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

 

- per food products

:

444

- per non food products

:

2.009

- per energy consume

:

122

 

 

Sector Data

 

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

 

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

The average duration of suppliers debts is about 116 dd.

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

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

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

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

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

 

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered lowly risky.

In the region 24.960 protested subjects are found; in the province they count to 1.447.

The insolvency index for the region is 0,70, , while for the province it is 0,56.

Total Bankrupt companies in the province : 850.

Total Bankrupt companies in the region : 20.423.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.94

UK Pound

1

Rs.102.06

Euro

1

Rs.84.31

 

 

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.