MIRA INFORM REPORT

 

 

Report Date :

07.07.2014

 

IDENTIFICATION DETAILS

 

Name :

ITALMATIC - SOCIETA' A RESPONSABILITA' L IMITATA

 

 

Registered Office :

Via Gaetano Donizetti, 0003, 20122 – Milano (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

18.02.1966

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

·         Manufacturer of metal forming machinery and tool machines

Manufacturer of other special-purpose machinery (including spare parts and accessories)

 

 

No of Employees :

48

 

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 – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderate Low Risk

 

B1

Moderate Risk

 

B2

Moderate High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 

Italy ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is higher. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 133% of GDP in 2013, but investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2013 economic growth and labor market conditions deteriorated, with growth at -1.8% and unemployment rising to 12.4%, with youth unemployment around 40%. Italy's GDP is now 8% below its 2007 pre-crisis level.

 

Source : CIA

 

 

Company name & address

 

Italmatic - Societa' A Responsabilita' L Imitata

 

Via Gaetano Donizetti, 0003

 

20122 - Milano (MI) -IT-

 

 

Summary

 

Fiscal Code

:

00737540153

Legal Form

:

Limited liability company

start of Activities

:

18/02/1966

Equity

:

Over 2.582.254

Turnover Range

:

10.000.000/12.750.000

Number of Employees

 

48

 

 

Activity

 

·         Manufacturer of metal forming machinery and tool machines

Manufacturer of other special-purpose machinery n.e.c. (including spare parts and accessories)

 


Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00737540153

 

Foreign Trade Reg. no. : MI102661 since 16/01/1992

 

Chamber of Commerce no. : 92161 of Lucca

 

Chamber of Commerce no. : 707527 of Milano since 01/03/1966

 

Firms' Register : MI146-12980 of Milano since 19/02/1996

 

V.A.T. Code : 00737540153

 

Foundation date

: 18/02/1966

Establishment date

: 18/02/1966

Start of Activities

: 18/02/1966

Legal duration

: 31/12/2050

Nominal Capital

: 46.480

 

Subscribed Capital

: 46.480

 

Paid up Capital

: 46.480

 



Members

 

Ghitturi

Aldo

 

 

Born in Milano

(MI)

on 25/01/1938

- Fiscal Code : GHTLDA38A25F205E

 

 

Residence:

 

Felice Casati

, 44

- 20124

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

11/01/1991

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Ghitturi

Massimo

 

 

Born in Milano

(MI)

on 18/11/1967

- Fiscal Code : GHTMSM67S18F205T

 

 

Residence:

 

Vittor Pisani

, 13

- 20124

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

11/01/1991

 

 

Managing Director

15/12/2003

 

 

 

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.

 

Ghitturi

Aldo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Italmatic Presse E Stampi Srl

Milano (MI) - IT -

09309270156

Managing Director

Active

Registered

Italmatic Presse E Stampi Srl

Milano (MI) - IT -

09309270156

Director

Active

Registered

Immobiliare La Gregoria - Societa' A Responsabilita' Limitata

Milano (MI) - IT -

03163940152

Sole Director

Active

Registered

Mamo S.r.l.

Milano (MI) - IT -

05857340151

Sole Director

Active

Registered

Marpital Sas Di Ugo Palmeri E C.

Peschiera Borromeo (MI) - IT -

09402770151

Limited Partner

Active

Registered

 

Ghitturi

Massimo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Italmatic Presse E Stampi Srl

Milano (MI) - IT -

09309270156

Managing Director

Active

Registered

Italmatic Presse E Stampi Srl

Milano (MI) - IT -

09309270156

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

Ghitturi Aldo

Milano - IT -

GHTLDA38A25F205E

4.648 .Eur

10,00

Ghitturi Massimo

Milano - IT -

GHTMSM67S18F205T

41.832 .Eur

90,00



Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

Soc.Italiana Contrappesi per Equilibratu re Ruote S.r.l.

Montecorvino Rovella - IT -

01838510657

11.100 .Eur

9,99

 

 

Active

Italimpex S.R.L.

Gorizia - IT -

00501710313

5.100 .Eur

50,00

 

 

Active

Italmatic Presse E Stampi Srl

Milano - IT -

09309270156

37.184 .Eur

80,00

 

 

Active

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Gaetano Donizetti

, 0003

- 20100

- Milano

(MI)

- IT -

 

 

 

 

Total Surface: 40 Sq.mt.

 

 

 

 

PHONE

: 0295300545

 

 

 

 

FAX

: 0295300199

 

-

Branch

(Factory)

since 01/04/1966

 

 

 

 

 

 

Villa Pompea

, 0031

- 20060

- Cassina De' Pecchi

(MI)

- IT -

 

 

 

 

Total Surface: 40 Sq.mt.

 

 

 

 

PHONE

: 0295300545

 

-

Branch

 

since 12/05/2010

 

 

 

 

 

 

Dell'artigianato

, 8/A

- 20060

- Cassina De' Pecchi

(MI)

- IT -

 

 

 

 

Employees

: 48

 

Fittings and Equipment for a value of 650.000

Eur

 

Stocks for a value of 1.550.000

Eur

 

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- its own agents

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- its own agents

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Ghitturi

Aldo

 

 

Born in Milano

(MI)

on 25/01/1938

- Fiscal Code : GHTLDA38A25F205E

 

 

Residence:

 

Felice Casati

, 44

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Sole Director

 

Napolitano

Vincenzo

 

 

Born in San Severo

(FG)

on 09/11/1924

- Fiscal Code : NPLVCN24S09I158W

 

 

Residence:

 

Dei Gigli

, 1

- 20065

Inzago

(MI)

- 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

 

Company's starting of activities dates back to 1966.

The analysis is based on the latest 3 balance sheets.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 14,04% in 2012 with a stable trend in the turnover.

The return on Investment in the last financial year was positive (7,25%) and reflects the field's average.

An operating result of Eur. 472.604 has been registered. with a -31,18% drop.

The G.O.M. amounted to Eur. 789.164 stable if compared to the financial year 2011.

Company's financial status is balanced since indebtedness is not high (1,28) and decreasing as against 2011.

Subject can manage an equity capital funds for an amount of Eur. 2.501.763 , unchanged if compared to 2011.

Total indebtedness totalled Eur. 3.384.418, , with no sensible variation.

Moderate recourse to bank credit while the exposure towards suppliers is rather high anyway better than the field's average.

Liquidity is good (1,53)

As far as the collection of credit goes, the average is high (97,49 days). within the average values of the sector.

Eur. 667.920 is the value of cash flow during the year 2012

Labour cost amounts to Eur. 2.356.914, with a 19,08% incidence on production costs. , whereas the incidence on sales revenues is of 19,77%.

Limited financial charges in relation to sales volume.


Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

11.924.441

Profit (Loss) for the period

351.360

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

12.002.591

Profit (Loss) for the period

407.048

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

11.621.683

Profit (Loss) for the period

537.210



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

147

7.068

14.133

. . Concessions,licenses,trademarks,etc.

84.417

96.909

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

84.564

103.977

14.133

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

572.372

618.396

580.346

. . Industrial and commercial equipment

73.888

119.766

125.640

. . Other assets

116.744

50.286

59.472

. . Assets under construction and advances

11.000

18.000

 

. Total Tangible fixed assets

774.004

806.448

765.458

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

409.402

409.402

409.402

. . . Equity invest. in subsidiary companies

119.889

119.889

119.889

. . . Equity invest. in associated companies

189.513

189.513

189.513

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

100.000

100.000

100.000

. . 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

409.402

409.402

409.402

Total fixed assets

1.267.970

1.319.827

1.188.993

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

146.782

205.237

172.077

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

1.401.560

1.003.907

858.492

. . Advance payments

 

 

 

. Total Inventories

1.548.342

1.209.144

1.030.569

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

3.443.082

3.290.831

2.869.542

. . Beyond 12 months

 

 

 

. . Trade receivables

3.229.226

3.263.060

2.829.249

. . . . Within 12 months

3.229.226

3.263.060

2.829.249

. . . . 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

178.920

18.020

31.789

. . . . Within 12 months

178.920

18.020

31.789

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

34.936

9.751

8.504

. . . . Within 12 months

34.936

9.751

8.504

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

3.443.082

3.290.831

2.869.542

. 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

179.877

583.449

888.068

. . Checks

 

 

 

. . Banknotes and coins

835

272

280

. Total Liquid funds

180.712

583.721

888.348

Total current assets

5.172.136

5.083.696

4.788.459

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

77.336

233.152

207.346

. Other adjustment accounts

 

 

 

Total adjustments accounts

77.336

233.152

207.346

TOTAL ASSETS

6.517.442

6.636.675

6.184.798

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

46.480

46.480

46.480

. Additional paid-in capital

 

 

 

. Revaluation reserves

34.072

34.072

34.072

. Legal reserve

20.965

20.965

20.965

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

496.282

496.281

496.283

. Accumulated Profits (Losses)

1.552.604

1.345.556

1.008.346

. Profit( loss) of the year

351.360

407.048

537.210

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

2.501.763

2.350.402

2.143.356

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

5.062

5.062

Total Reserves for Risks and Charges

5.062

5.062

5.062

Employee termination indemnities

615.870

570.942

504.644

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

3.384.418

3.699.940

3.513.623

. . . . 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

176.851

731.156

728.977

. . . . Within 12 months

176.851

731.156

728.977

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

198.176

123.831

332.116

. . . . Within 12 months

198.176

123.831

332.116

. . . . Beyond 12 months

 

 

 

. . Trade payables

2.717.354

2.497.080

2.149.385

. . . . Within 12 months

2.717.354

2.497.080

2.149.385

. . . . 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

96.097

165.883

141.377

. . . . Within 12 months

96.097

165.883

141.377

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

114.365

102.592

93.069

. . . . Within 12 months

114.365

102.592

93.069

. . . . Beyond 12 months

 

 

 

. . Other payables

81.575

79.398

68.699

. . . . Within 12 months

81.575

79.398

68.699

. . . . Beyond 12 months

 

 

 

Total accounts payable

3.384.418

3.699.940

3.513.623

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

10.329

10.329

18.113

Total adjustment accounts

10.329

10.329

18.113

TOTAL LIABILITIES

6.517.442

6.636.675

6.184.798

 

 

 

 

 

 

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

11.924.441

12.002.591

11.621.683

. Changes in work in progress

339.198

178.576

-114.615

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

241.976

. Other income and revenues

563.053

488.623

427.135

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

563.053

488.623

427.135

Total value of production

12.826.692

12.669.790

12.176.179

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

7.382.252

7.234.069

7.291.813

. Services received

1.762.832

1.859.900

1.605.292

. Leases and rentals

515.844

436.502

282.375

. Payroll and related costs

2.356.914

2.161.102

1.950.282

. . Wages and salaries

1.666.379

1.522.916

1.377.850

. . Social security contributions

559.890

509.978

460.544

. . Employee termination indemnities

110.645

108.208

91.888

. . Pension and similar

 

 

 

. . Other costs

20.000

20.000

20.000

. Amortization and depreciation

316.560

273.764

224.590

. . Amortization of intangible fixed assets

36.980

31.318

7.266

. . Amortization of tangible fixed assets

213.436

196.345

200.083

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

66.144

46.101

17.241

. Changes in raw materials

 

 

 

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

19.686

17.692

24.095

Total production costs

12.354.088

11.983.029

11.378.447

Diff. between value and cost of product.

472.604

686.761

797.732

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

1.633

5.251

1.954

. . 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

1.633

5.251

1.954

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

1.633

5.251

1.954

. Interest and other financial expense

-5.605

-12.904

-39.489

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

5.605

12.904

39.489

Total financial income and expense

-3.972

-7.653

-37.535

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

79.238

53.489

48.701

. . Gains on disposals

 

 

48.701

. . Other extraordinary income

79.238

53.489

 

. Extraordinary expense

 

-16.495

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

 

-16.495

 

Total extraordinary income and expense

79.238

36.994

48.701

Results before income taxes

547.870

716.102

808.898

. Taxes on current income

196.510

309.054

271.688

. . current taxes

196.510

309.054

271.688

. . differed taxes(anticip.)

 

 

 

. Net income for the period

351.360

407.048

537.210

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

351.360

407.048

537.210

 


 

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

0,20

0,19

0,18

Elasticity Ratio

Units

0,79

0,77

0,77

0,80

Availability of stock

Units

0,24

0,18

0,17

0,24

Total Liquidity Ratio

Units

0,56

0,58

0,61

0,48

Quick Ratio

Units

0,03

0,09

0,14

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,28

1,33

1,22

3,25

Self Financing Ratio

Units

0,38

0,35

0,35

0,19

Capital protection Ratio

Units

0,84

0,81

0,73

0,63

Liabilities consolidation quotient

Units

0,18

0,15

0,14

0,19

Financing

Units

1,35

1,57

1,64

3,80

Permanent Indebtedness Ratio

Units

0,48

0,44

0,43

0,36

M/L term Debts Ratio

Units

0,09

0,09

0,08

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,06

0,00

0,63

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

2,46

2,21

2,23

1,75

Current ratio

Units

1,53

1,37

1,36

1,21

Acid Test Ratio-Liquidity Ratio

Units

1,07

1,05

1,07

0,81

Structure's primary quotient

Units

1,97

1,78

1,80

1,03

Treasury's primary quotient

Units

0,05

0,16

0,25

0,06

Rate of indebtedness ( Leverage )

%

260,51

282,36

288,56

516,42

Current Capital ( net )

Value

1.787.718

1.383.756

1.274.836

422.465

RETURN

 

 

 

 

 

Return on Sales

%

5,60

5,67

6,55

3,35

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

%

14,04

17,32

25,06

5,13

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

%

21,90

30,47

37,74

14,77

Return on Investment ( R.O.I. )

%

7,25

10,35

12,90

4,16

Return/ Sales

%

3,96

5,72

6,86

4,11

Extra Management revenues/charges incid.

%

74,35

59,27

67,34

28,57

Cash Flow

Value

667.920

680.812

761.800

122.482

Operating Profit

Value

472.604

686.761

797.732

144.752

Gross Operating Margin

Value

789.164

960.525

1.022.322

241.990

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

97,49

97,87

87,64

111,85

Debts to suppliers average term

Days

101,26

94,32

84,29

128,30

Average stock waiting period

Days

46,74

36,27

31,92

80,43

Rate of capital employed return ( Turnover )

Units

1,83

1,81

1,88

1,08

Rate of stock return

Units

7,70

9,93

11,28

4,45

Labour cost incidence

%

19,77

18,01

16,78

19,12

Net financial revenues/ charges incidence

%

-0,03

-0,06

-0,32

-1,08

Labour cost on purchasing expenses

%

19,08

18,03

17,14

19,02

Short-term financing charges

%

0,17

0,35

1,12

2,68

Capital on hand

%

54,66

55,29

53,22

91,91

Sales pro employee

Value

163.348

179.143

193.694

198.432

Labour cost pro employee

Value

32.286

32.255

32.504

35.779

 

 

Market / Territory Data

 

Population living in the province

:

3.839.216

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

Monthly family expenses 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 1.206 significant companies.

The companies cash their credits on an average of 112 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,35%.

The labour cost affects the turnover in the measure of 19,12%.

Goods are held in stock in a range of 80 dd.

The difference between the sales volume and the resources used to realize it is about 1,08.

The employees costs represent the 19,02% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.79

UK Pound

1

Rs.102.66

Euro

1

Rs.81.32

 

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

MNL

 

 

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.