MIRA INFORM REPORT

 

 

Report Date :

25.01.2014

 

IDENTIFICATION DETAILS

 

Name :

ATOMTEX FOULARDS S.R.L.

 

 

Registered Office :

Via Repubblica, 8,

22075 - Lurate Caccivio (CO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

28.01.1981

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

·         Manufacture of textile ribbons, labels and braidings

·         Manufacture of sportswear and particular apparel

 

 

No. of Employees :

from 11 to 15

 

 

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 – 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

 

ATOMTEX FOULARDS S.R.L.

 

Via Repubblica, 8

 

22075 - Lurate Caccivio (CO) -IT-

 

 

Summary

 

Fiscal Code

:

04916120159

Legal Form

:

Limited liability company

start of Activities

:

11/03/1981

Equity

:

1.500.000

Turnover Range

:

10.000.000/12.750.000

Number of Employees

:

from 11 to 15

 

 

Activity

 

MANUFACTURE OF TEXTILES

Weaving of textiles

Manufacture of textile ribbons, labels and braidings

Various manufacture and accessories for apparel

Manufacture of sportswear and particular apparel

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 04916120159

 

Foreign Trade Reg. no. : CO006320 since 18/12/1991

 

Foreign Trade Reg. no. : 6320 of Como since 18/12/1991

 

Chamber of Commerce no. : 175843 of Como since 13/05/1981

 

Firms' Register : CO075-14418 of Como since 19/02/1996

 

V.A.T. Code : 00908750136

 

Tribunal Co. Register : 14418 of

 

Foundation date

: 28/01/1981

Establishment date

: 28/01/1981

Start of Activities

: 11/03/1981

Legal duration

: 31/12/2050

Nominal Capital

: 50.490

 

Subscribed Capital

: 50.490

 

Paid up Capital

: 50.490

 

Members

 

Piatti

Paolo

 

 

Born in Varese

(VA)

on 24/05/1952

- Fiscal Code : PTTPLA52E24L682Z

 

 

Residence:

 

San Francesco

, 62

- 21020

Inarzo

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

13/06/2001

 

 

 

Cairoli

Paolo

 

 

Born in Como

(CO)

on 13/08/1963

- Fiscal Code : CRLPLA63M13C933S

 

 

Residence:

 

Mentana

, 32

- 22100

Como

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

13/06/2001

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Ponzellini

Stefano

 

 

Born in Varese

(VA)

on 29/03/1966

- Fiscal Code : PNZSFN66C29L682P

 

 

Residence:

 

Verdi

, 30

- 21025

Comerio

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

13/06/2001

 

 

 

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.

 

Ponzellini

Stefano

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Corte C. S.r.l.

Varese (VA) - IT -

02499310122

Board Chairman

Active

Registered

La Brabbia - S.a.s. Di Maurizio Ponzellini E C.

Varese (VA) - IT -

00765780127

General Partner

Active

Registered

Tessitura Piatti S.r.l.

Inarzo (VA) - IT -

02404880029

Sole Director

Withdrawn

Registered

 

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

For more information, in this case, we advise to request further investigations.



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Ponzellini Stefano

Comerio - IT -

PNZSFN66C29L682P

25.245 .Eur

50,00

Italca S.r.l.

 

01551280132

12.623 .Eur

25,00

Orione - S.r.l.

 

00853700128

12.622 .Eur

24,99

 

 

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 11/03/1981

 

 

 

 

 

 

Repubblica

, 8

- 22075

- Lurate Caccivio

(CO)

- IT -

 

 

 

 

TELEX

: 380255

 

 

 

 

PHONE

: 031306787

 

 

 

 

PHONE

: 031391139

 

 

 

 

FAX

: 031391142

 

-

Branch

(Store)

since 10/08/1986

until 16/09/1997

 

 

 

 

 

 

Carso

, 20

- 22100

- Como

(CO)

- IT -

 

 

 

 

PHONE

: 031306787

 

-

Branch

(Sales office)

since 01/06/1996

until 01/02/1998

 

 

 

 

 

 

Cavour

, 27

- 22100

- Como

(CO)

- IT -

 

 

 

 

PHONE

: 031391139

 

 

 

 

Employees

: 14

 

Fittings and Equipment for a value of 7.000

Eur

 

Stocks for a value of 620.000

Eur

 

Vehicles: 2.

 

 

The firm operates abroad as exporter..

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- direct orders from foreign companies

 

Export is mainly towards:

- Great Britain

 

- Belgium

 

- Luxembourg

 

- Portugal

 

- Spain

 

- Sweden

 

- France

 

- Stati Uniti

 

- Germany

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Other forms

24/06/1997

 


EX-MEMBERS / EX-POSITIONS:

 

Ponzellini

Stefano

 

 

Born in Varese

(VA)

on 29/03/1966

 

 

Residence:

 

Verdi

, 30

- 21025

Comerio

(VA)

- IT -

 

Ex-Postions

Managing Director

Sole Director

 

Pappalardo

Gabriella

 

 

Born in Biella

(VC)

on 24/02/1954

 

 

Residence:

 

S. Francesco

, 62

- 21020

Inarzo

(VA)

- IT -

 

Ex-Postions

Director

 

Gatti

Giancarlo

 

 

Born in Como

(CO)

on 12/05/1949

- Fiscal Code : GTTGCR49E12C933M

 

 

Fiscal residence:

 

Monte Rotondo

, 12

- 22075

Lurate Caccivio

(CO)

- IT -

 

Ex-Postions

Chairman

 

Piatti

Paolo

 

 

Born in Varese

(VA)

on 24/05/1952

- Fiscal Code : PTTPLA52E24L682Z

 

 

Residence:

 

S. Francesco

, 62

- 21020

Inarzo

(VA)

- 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

 

 

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

 

The company is active since 1981

The analysis is based on the latest 3 balance sheets.

Unstable economic results mark the company's financial state of affairs. with a loss in the last financial year. Business volume is falling in the last financial year.

The operating result is negative.

The operating loss is equal to Eur. -583.589.

The gross operating margin for the fiscal year 2012 is negative, for an amount of Eur. -554.974.

The analysis shows a fair financial position as the indebtedness volume is acceptable (3,27) but with an increase as against the previous accounting period.

It's shareholders funds amount to Eur. 1.081.559 with a -38,28% fall.

Total indebtedness amounts to Eur. 3.886.074, , with a fall of -23,37%.

The company does not exceed in bank credits; payments average period is instead slightly high (95,45 gg.) but lined up with the field's average.

Liquidity is good (1,28)

Trade credits average terms are slow, on average 112,1 days. within the average values of the sector.

A negative cash flow marked the year 2012 totalling Eur. -339.485.

Labour cost amounts to Eur. 552.109, with a 4,89% incidence on production costs. and a 5,3% incidence on sales volumes.

The financial charges do not negatively affect the management, as they are covered by the incomes.




Financial Data

 

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

10.418.456

Profit (Loss) for the period

-368.100

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

14.349.948

Profit (Loss) for the period

615.089

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

14.079.215

Profit (Loss) for the period

623.816

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

9.583.165

Profit (Loss) for the period

649.096

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

8.637.450

Profit (Loss) for the period

415.248



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.

 

336

 

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

3.300

4.400

 

. Total Intangible Fixed Assets

3.300

4.736

796

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

 

 

 

. . Industrial and commercial equipment

6.663

9.051

 

. . Other assets

115.112

50.828

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

121.775

59.879

92.955

. 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

6.617

6.617

6.617

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

6.617

6.617

6.617

. . . 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

6.617

6.617

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

6.617

6.617

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

6.617

6.617

6.617

Total fixed assets

131.692

71.232

100.368

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

620.000

320.000

 

. . Advance payments

 

 

 

. Total Inventories

620.000

320.000

332.260

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

3.798.787

6.420.480

4.775.629

. . Beyond 12 months

192.646

 

 

. . Trade receivables

3.244.136

6.417.407

4.515.520

. . . . Within 12 months

3.244.136

6.417.407

4.515.520

. . . . 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

567.589

2.314

260.109

. . . . Within 12 months

530.879

2.314

260.109

. . . . Beyond 12 months

36.710

 

 

. . Receivables for anticipated taxes

155.936

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

155.936

 

 

. . Receivables due from third parties

23.772

759

 

. . . . Within 12 months

23.772

759

 

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

3.991.433

6.420.480

4.775.629

. 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

20.125

 

 

. Total Financial Assets

20.125

 

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

348.381

96.295

 

. . Checks

 

1.575

 

. . Banknotes and coins

2.187

 

 

. Total Liquid funds

350.568

97.870

340.624

Total current assets

4.982.126

6.838.350

5.448.513

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

51.364

 

. Other adjustment accounts

18.992

 

14.177

Total adjustments accounts

18.992

51.364

14.177

TOTAL ASSETS

5.132.810

6.960.946

5.563.058

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

50.490

50.490

50.490

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

10.098

10.098

10.098

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

 

 

 

. Accumulated Profits (Losses)

1.389.071

1.076.922

756.045

. Profit( loss) of the year

-368.100

615.089

623.816

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

1.081.559

1.752.599

1.440.449

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

124.224

104.423

84.680

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

3.886.074

5.071.557

3.974.194

. . . . Beyond 12 months

 

 

 

. . 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

1.040.965

1.245.065

999.065

. . . . Within 12 months

1.040.965

1.245.065

999.065

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

2.678.648

3.646.145

2.863.673

. . . . Within 12 months

2.678.648

3.646.145

2.863.673

. . . . 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

35.241

76.152

39.996

. . . . Within 12 months

35.241

76.152

39.996

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

25.214

26.836

27.433

. . . . Within 12 months

25.214

26.836

27.433

. . . . Beyond 12 months

 

 

 

. . Other payables

106.006

77.359

44.027

. . . . Within 12 months

106.006

77.359

44.027

. . . . Beyond 12 months

 

 

 

Total accounts payable

3.886.074

5.071.557

3.974.194

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

40.953

32.367

63.735

Total adjustment accounts

40.953

32.367

63.735

TOTAL LIABILITIES

5.132.810

6.960.946

5.563.058

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

10.418.456

14.349.948

14.079.215

. Changes in work in progress

300.000

-12.260

-20.740

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

 

 

 

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

 

 

 

Total value of production

10.718.456

14.337.688

14.058.475

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

5.425.727

7.227.791

8.048.842

. Services received

4.615.432

4.907.276

3.658.759

. Leases and rentals

61.645

61.205

49.986

. Payroll and related costs

552.109

523.351

484.522

. . Wages and salaries

393.658

370.907

 

. . Social security contributions

121.039

113.542

 

. . Employee termination indemnities

28.254

27.182

 

. . Pension and similar

 

 

 

. . Other costs

9.158

11.720

484.522

. Amortization and depreciation

28.615

61.786

45.506

. . Amortization of intangible fixed assets

1.437

1.560

460

. . Amortization of tangible fixed assets

27.178

28.226

22.546

. . Depreciation of tangible fixed assets

 

 

22.500

. . Writedown of current receiv.and of liquid

 

32.000

 

. Changes in raw materials

 

 

 

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

618.517

510.641

659.215

Total production costs

11.302.045

13.292.050

12.946.830

Diff. between value and cost of product.

-583.589

1.045.638

1.111.645

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

700

347

335

. . 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

 

347

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

347

 

. Interest and other financial expense

21.305

-81.165

-148.952

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

81.165

 

Total financial income and expense

22.005

-80.818

-148.617

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

49.342

32.052

2.191

. . Gains on disposals

 

 

 

. . Other extraordinary income

49.342

32.052

2.191

. Extraordinary expense

-8.390

-31.827

-1.307

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-8.390

-31.827

-1.307

Total extraordinary income and expense

40.952

225

884

Results before income taxes

-520.632

965.045

963.912

. Taxes on current income

-152.532

349.956

340.096

. . current taxes

3.404

349.956

340.096

. . differed taxes(anticip.)

-155.936

 

 

. Net income for the period

-368.100

615.089

623.816

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-368.100

615.089

623.816

 

 

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

0,03

0,01

0,02

0,14

Elasticity Ratio

Units

0,97

0,98

0,98

0,84

Availability of stock

Units

0,12

0,05

0,06

0,24

Total Liquidity Ratio

Units

0,85

0,94

0,92

0,53

Quick Ratio

Units

0,07

0,01

0,06

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

3,27

2,84

2,52

3,78

Self Financing Ratio

Units

0,21

0,25

0,26

0,17

Capital protection Ratio

Units

1,29

0,62

0,53

0,66

Liabilities consolidation quotient

Units

0,03

0,02

0,02

0,14

Financing

Units

3,59

2,89

2,76

4,55

Permanent Indebtedness Ratio

Units

0,23

0,27

0,27

0,33

M/L term Debts Ratio

Units

0,02

0,02

0,02

0,09

Net Financial Indebtedness Ratio

Units

0,64

0,65

0,46

1,26

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

9,16

26,07

15,20

1,87

Current ratio

Units

1,28

1,35

1,37

1,17

Acid Test Ratio-Liquidity Ratio

Units

1,12

1,29

1,29

0,79

Structure's primary quotient

Units

8,21

24,60

14,35

1,13

Treasury's primary quotient

Units

0,10

0,02

0,09

0,04

Rate of indebtedness ( Leverage )

%

474,58

397,18

386,20

587,75

Current Capital ( net )

Value

1.096.052

1.766.793

1.474.319

209.248

RETURN

 

 

 

 

 

Return on Sales

%

-3,26

4,72

4,75

2,26

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

%

-34,03

35,10

43,31

3,48

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

%

-48,14

55,06

66,92

12,19

Return on Investment ( R.O.I. )

%

-11,37

15,02

19,98

3,83

Return/ Sales

%

-5,60

7,29

7,90

3,45

Extra Management revenues/charges incid.

%

n.c.

58,82

56,12

20,46

Cash Flow

Value

-339.485

676.875

669.322

50.400

Operating Profit

Value

-583.589

1.045.638

1.111.645

68.610

Gross Operating Margin

Value

-554.974

1.107.424

1.157.151

124.742

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

112,10

160,99

115,46

120,68

Debts to suppliers average term

Days

95,45

107,62

87,68

115,81

Average stock waiting period

Days

21,42

8,03

8,50

78,40

Rate of capital employed return ( Turnover )

Units

2,03

2,06

2,53

1,14

Rate of stock return

Units

16,80

44,84

42,37

4,57

Labour cost incidence

%

5,30

3,65

3,44

12,27

Net financial revenues/ charges incidence

%

0,21

-0,56

-1,06

-1,84

Labour cost on purchasing expenses

%

4,89

3,94

3,74

12,16

Short-term financing charges

%

n.c.

1,60

3,75

3,35

Capital on hand

%

49,27

48,51

39,51

87,41

Sales pro employee

Value

744.175

896.871

938.614

245.343

Labour cost pro employee

Value

39.436

32.709

32.301

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

:

560.941

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

 

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 moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 3.842.

The insolvency index for the region is 0,55, , while for the province it is 0,70.

Total Bankrupt companies in the province : 2.010.

Total Bankrupt companies in the region : 39.612.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.18

UK Pound

1

Rs.103.38

Euro

1

Rs.85.09

 

 

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.