MIRA INFORM REPORT

 

 

Report Date :

14.07.2014

 

IDENTIFICATION DETAILS

 

Name :

LEPORE MARE S.R.L.

 

 

Registered Office :

Via Dell'agricoltura, 22/24, 72015- Fasano (BR)   

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

21.03.1996

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

·         Processing and preserving of fish, crustaceans and molluscs

·         Wholesale of food, beverages and tobacco

·         Wholesale of freshly fished products

 

 

No of Employees :

from 71 to 90

 

 

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

 

Lepore Mare S.r.l.

 

Via

Dell'agricoltura,

22/24

 

72015

- Fasano

(BR)

-IT-

 

 

Summary

 

Fiscal Code

:

01698060744

Legal Form

:

Limited liability company

start of Activities

:

21/03/1996

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

from 71 to 90

 

Activity

 

Processing and preserving of fish, crustaceans and molluscs

Wholesale of food, beverages and tobacco

Wholesale of freshly fished products

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 01698060744

 

Municipal Licence : 63 of since 19/06/2002

 

Foreign Trade Reg. no. : BR003465 since 07/05/1996

 

Foreign Trade Reg. no. : 3465 of Brindisi since 07/05/1996

 

Foreign Trade Reg. no. : 003465 of Brindisi since 07/05/1996

 

Chamber of Commerce no. : 74828 of Brindisi since 12/02/1996

 

Firms' Register : BR001-8284 of Brindisi since 19/02/1996

 

V.A.T. Code : 01698060744

 

Foundation date

: 14/12/1995

Establishment date

: 14/12/1995

Start of Activities

: 21/03/1996

Legal duration

: 31/12/2016

Nominal Capital

: 1.250.000

 

Subscribed Capital

: 1.250.000

 

Paid up Capital

: 1.250.000

 

 

Members

 

 

Lepore

Giovanni

 

 

 

Born in Fasano

(BR)

on 23/08/1969

- Fiscal Code : LPRGNN69M23D508W

 

 

 

Residence:

 

C/da Pezze Vicine

, S.N.

- 72015

Fasano

(BR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

14/12/1995

 

 

 

 

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.

 

 

Lepore

Giovanni

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Mare Service S.r.l.

Fasano (BR) - IT -

01939320741

Director

Active

Registered

Mytilepore Di Lepore G. E G. Sas

Fasano (BR) - IT -

01880760747

Limited Partner

Withdrawn

Ceased

Lepore Giovanni E Oliva Pietro S.n.c.

Fasano (BR) - IT -

01660770742

Representative partner

Withdrawn

Registered

L. E G. Service Del Rag. Giovanni Mignozzi S.a.s.

Fasano (BR) - IT -

02116240744

Limited Partner

Active

Registered

Ellebi S.r.l.

Fasano (BR) - IT -

02090660743

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

Lepore Giovanni

Fasano - IT -

LPRGNN69M23D508W

906.250 .Eur

72,50

LEPORE GIUSEPPE

 

LPRGPP75A29D508C

250.000 .Eur

20,00

Kanoba S.a.

 

93440070725

93.750 .Eur

7,50

 

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

Mare Service S.r.l.

Fasano - IT -

01939320741

25.500 .Eur

50,00

 

 

Active

Biomare S.r.l.

Castellana Grotte - IT -

06288740720

50.000 .Eur

50,00

 

 

Active

Distretto Agroalimentare Regionale Soci eta' Consortile A Respon Abilita' Limita

Foggia - IT -

03341460719

500 .Eur

0,10

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Dell'agricoltura

, 22/24

- 72015

- Fasano

(BR)

- IT -

 

 

 

 

PHONE

: 0804428111

 

 

 

 

FAX

: 0804420663

 

-

Branch

 

since 01/06/1996

until 17/03/1998

 

 

 

 

 

 

Del Porto

, 13/15

- 72015

- Fasano

(BR)

- IT -

 

-

Branch

(Administrative office)

since 01/01/1998

 

 

 

 

 

 

Del Porto

, 5

- 72015

- Fasano

(BR)

- IT -

 

 

 

 

PHONE

: 0804829069

 

-

Branch

 

since 02/05/2007

 

 

 

 

 

C.da Martucci

- 72015

- Fasano

(BR)

- IT -

 

 

 

 

Employees

: 70

 

 

 

 

Assistants

: 1

 

Fittings and Equipment for a value of 850.000

Eur

 

Stocks for a value of 2.710.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

 

Convertini

Francesco

 

 

 

Born in Fasano

(BR)

on 14/04/1965

- Fiscal Code : CNVFNC65D14D508X

 

 

 

Residence:

 

Giardinelli

, N.C.

- 72015

Fasano

(BR)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Tarantino

Carlo

 

 

 

Born in Brindisi

(BR)

on 15/07/1962

- Fiscal Code : TRNCRL62L15B180N

 

 

 

Residence:

 

Monte Abele

, 16

- 72015

Fasano

(BR)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Ditano

Lorenzo

 

 

 

Born in Fasano

(BR)

on 13/04/1966

- Fiscal Code : DTNLNZ66D13D508R

 

 

 

Residence:

 

Unita' D'italia

, 37

- 72015

Fasano

(BR)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

 

Natola

Cataldo

 

 

 

Born in Fasano

(BR)

on 13/09/1965

- Fiscal Code : NTLCLD65P13D508O

 

 

 

Residence:

 

Sibilio

, 79

- 72015

Fasano

(BR)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Semeraro

Consuelo

 

 

 

Born in Fasano

(BR)

on 26/03/1974

- Fiscal Code : SMRCSL74C66D508J

 

 

 

Residence:

 

Vittorio Emanuele

, 97

- 72015

Fasano

(BR)

- IT -

 

Ex-Postions

Temporary Auditor



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

UNICREDIT BANCA SPA

 

 

 

 

2008

0



Financial and Economical Analysis

 

Company's starting of activities dates back to 1996.

An eco-fin analysis has been made on the base od the b/s fo the years 2011, 2012 and 2013.

Under the financial profile unstable results are noted. anyway in 2013 a positive result was achieved (r.o.e. 0,79%).

The operating result was positive in the last financial year (2,16%) and in line with the sector's average.

The amount of the operating result for the year 2013 is of Eur. 593.405 increasing if compared to the yeart 2012.

The G.O.M. amounted to Eur. 1.310.890 growing by 21,91% if compared to the year before.

The ratio between debts and total assets is fairly high, as it comes out from the indebtedness (4,28) falling if compared to 2012.

The management generated equity capital for an amount of Eur. 3.669.183 , unchanged if compared to 2012.

In the year 2013 total debts amounted to Eur. 21.849.137 on the same levels as the year before.

Bank borrowings' volume is slightly high but the recourse to suppliers' credit is modest which is also lower than the sector average.

Payments are supported by good current assets.

Accounts receivable average term is 88,02 days. , on the same levels as the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 746.509

During 2013 financial year labour costs amounted to Eur. 2.140.232, with a 4,03% incidence on production costs. and a 4,04% incidence on sales volumes.

The incidence of the financial charges is of -0,81% on the sales amount.



Financial Data

 

 

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

53.038.743

Profit (Loss) for the period

29.024

 

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

52.537.614

Profit (Loss) for the period

-278.209

 

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

58.072.552

Profit (Loss) for the period

3.446

 

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

56.537.535

Profit (Loss) for the period

134.213

 

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

51.023.772

Profit (Loss) for the period

265.274

 

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 31/12/2013 - 12 Mesi - Currency: - Amounts x 1

 

- 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

 

Years

2013

2012

2011

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.

 

739

4.382

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

 

133

392

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

139.459

168.880

 

. . Other intangible fixed assets

233.553

347.847

564.768

. Total Intangible Fixed Assets

373.012

517.599

569.542

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

5.626.558

5.547.895

5.938.164

. . Plant and machinery

222.249

188.975

351.692

. . Industrial and commercial equipment

624.204

126.683

167.473

. . Other assets

275.310

189.605

220.948

. . Assets under construction and advances

218.750

646.052

 

. Total Tangible fixed assets

6.967.071

6.699.210

6.678.277

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

172.313

180.723

178.723

. . . Equity invest. in subsidiary companies

 

 

175.000

. . . Equity invest. in associated companies

166.590

175.000

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

5.723

5.723

3.723

. . Financial receivables

772.715

772.715

783.000

. . . . Within 12 months

772.715

 

 

. . . . Beyond 12 months

 

772.715

783.000

. . . Receivab due from subsidiaries

 

 

783.000

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

783.000

. . . Receivables due from assoc.comp.

772.715

772.715

 

. . . . Within 12 months

772.715

 

 

. . . . Beyond 12 months

 

772.715

 

. . . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from third parties

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

2.000

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

945.028

953.438

963.723

Total fixed assets

8.285.111

8.170.247

8.211.542

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

33.658

12.791

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

2.618.425

1.866.439

2.358.463

. . Advance payments

53.822

61.527

47.800

. Total Inventories

2.705.905

1.940.757

2.406.263

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

13.742.707

16.059.248

16.999.369

. . Beyond 12 months

636.248

367.109

13.736

. . Trade receivables

12.967.919

15.990.340

16.675.915

. . . . Within 12 months

12.967.919

15.990.340

16.675.915

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

409.972

 

 

. . . . Within 12 months

409.972

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

129.310

129.491

280.373

. . . . Within 12 months

62.429

67.598

280.373

. . . . Beyond 12 months

66.881

61.893

 

. . Receivables for anticipated taxes

29.701

29.701

 

. . . . Within 12 months

29.701

 

 

. . . . Beyond 12 months

 

29.701

 

. . Receivables due from third parties

842.053

276.825

56.817

. . . . Within 12 months

272.686

1.310

43.081

. . . . Beyond 12 months

569.367

275.515

13.736

. Total Credits not held as fixed assets

14.378.955

16.426.357

17.013.105

. 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

32.548

174.200

174.200

. Total Financial Assets

32.548

174.200

174.200

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

2.001.392

770.529

511.842

. . Checks

 

 

 

. . Banknotes and coins

28.577

9.741

100.168

. Total Liquid funds

2.029.969

780.270

612.010

Total current assets

19.147.377

19.321.584

20.205.578

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

44.595

34.334

. Other adjustment accounts

19.580

 

 

Total adjustments accounts

19.580

44.595

34.334

TOTAL ASSETS

27.452.068

27.536.426

28.451.454

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

1.250.000

1.250.000

1.250.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

1.764.813

1.764.813

1.764.813

. Legal reserve

97.048

97.048

96.875

. Reserve for Own shares

528.298

 

 

. Statute reserves

 

791.730

788.455

. Other reserves

 

14.777

14.777

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

29.024

-278.209

3.446

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

3.669.183

3.640.159

3.918.366

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

12.737

9.515

6.003

. . Taxation fund, also differed

101.045

105.360

109.851

. . Other funds

 

 

 

Total Reserves for Risks and Charges

113.782

114.875

115.854

Employee termination indemnities

465.201

411.096

370.985

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

17.748.534

19.160.954

18.525.597

. . . . Beyond 12 months

4.100.603

3.428.962

4.674.697

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

820.000

881.562

 

. . . . Within 12 months

 

6.562

 

. . . . Beyond 12 months

820.000

875.000

 

. . Due to banks

12.165.501

10.409.739

9.606.900

. . . . Within 12 months

10.026.167

7.855.777

5.834.136

. . . . Beyond 12 months

2.139.334

2.553.962

3.772.764

. . Due to other providers of finance

9.753

 

13.742

. . . . Within 12 months

 

 

905

. . . . Beyond 12 months

9.753

 

12.837

. . Advances from customers

17.211

5.711

5.711

. . . . Within 12 months

17.211

5.711

5.711

. . . . Beyond 12 months

 

 

 

. . Trade payables

6.473.937

9.157.972

12.223.684

. . . . Within 12 months

6.473.937

9.157.972

12.223.684

. . . . 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

548.564

1.353.134

 

. . . . Within 12 months

548.564

1.353.134

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

461.777

201.975

276.781

. . . . Within 12 months

461.777

201.975

276.781

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

86.936

77.987

72.699

. . . . Within 12 months

86.936

77.987

72.699

. . . . Beyond 12 months

 

 

 

. . Other payables

1.265.458

501.836

1.000.777

. . . . Within 12 months

133.942

501.836

111.681

. . . . Beyond 12 months

1.131.516

 

889.096

Total accounts payable

21.849.137

22.589.916

23.200.294

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

1.354.765

780.380

845.955

Total adjustment accounts

1.354.765

780.380

845.955

TOTAL LIABILITIES

27.452.068

27.536.426

28.451.454

 

 

 

 

 

 

 

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

53.038.743

52.537.614

58.072.552

. Changes in work in progress

 

-471.625

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

246.338

168.880

 

. Other income and revenues

369.891

478.798

164.289

. . Contributions for operating expenses

266.992

313.345

129.150

. . Different income and revenues

102.899

165.453

35.139

Total value of production

53.654.972

52.713.667

58.236.841

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

44.914.977

43.667.764

49.044.409

. Services received

5.290.454

 

 

. Leases and rentals

38.887

5.867.702

5.982.289

. Payroll and related costs

2.140.232

1.969.391

2.068.123

. . Wages and salaries

1.253.135

1.231.129

1.430.176

. . Social security contributions

393.262

402.050

446.076

. . Employee termination indemnities

121.564

127.087

131.503

. . Pension and similar

 

 

 

. . Other costs

372.271

209.125

60.368

. Amortization and depreciation

717.485

704.891

635.105

. . Amortization of intangible fixed assets

115.166

220.822

220.825

. . Amortization of tangible fixed assets

534.184

453.852

375.951

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

68.135

30.217

38.329

. Changes in raw materials

-772.854

7.609

-122.706

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

732.386

125.936

100.451

Total production costs

53.061.567

52.343.293

57.707.671

Diff. between value and cost of product.

593.405

370.374

529.170

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

19.989

1.148

17.724

. . 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

 

240

100

. . Financ.income other than the above

 

908

17.624

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

908

17.624

. Interest and other financial expense

-447.369

-481.584

-374.519

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

481.584

374.519

Total financial income and expense

-427.380

-480.436

-356.795

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

. . Of financ.fixed assets not repres.E.I.

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

-8.410

 

 

. . Of equity investments

-8.410

 

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

-8.410

 

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

280.011

150.940

30.614

. . Gains on disposals

10.519

19.819

 

. . Other extraordinary income

269.492

131.121

30.614

. Extraordinary expense

-237.659

-288.638

-104.752

. . Losses on disposals

-17.751

-800

-377

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-219.908

-287.838

-104.375

Total extraordinary income and expense

42.352

-137.698

-74.138

Results before income taxes

199.967

-247.760

98.237

. Taxes on current income

170.943

30.449

94.791

. . current taxes

175.258

64.640

99.531

. . differed taxes(anticip.)

-4.315

-34.191

-4.740

. Net income for the period

29.024

-278.209

3.446

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

29.024

-278.209

3.446

 

Ratios

 

RATIOS

Value Type

as at 31/12/2013

as at 31/12/2012

as at 31/12/2011

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,30

0,30

0,29

0,23

Elasticity Ratio

Units

0,70

0,70

0,71

0,73

Availability of stock

Units

0,10

0,07

0,08

0,14

Total Liquidity Ratio

Units

0,60

0,63

0,63

0,50

Quick Ratio

Units

0,08

0,03

0,03

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

4,28

5,05

4,57

3,03

Self Financing Ratio

Units

0,13

0,13

0,14

0,21

Capital protection Ratio

Units

0,65

0,73

0,68

0,67

Liabilities consolidation quotient

Units

0,26

0,20

0,27

0,14

Financing

Units

5,95

6,21

5,92

3,67

Permanent Indebtedness Ratio

Units

0,30

0,27

0,32

0,34

M/L term Debts Ratio

Units

0,17

0,14

0,18

0,10

Net Financial Indebtedness Ratio

Units

2,99

2,89

2,30

1,47

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,99

0,92

1,09

1,34

Current ratio

Units

1,08

1,01

1,09

1,13

Acid Test Ratio-Liquidity Ratio

Units

0,93

0,91

0,96

0,80

Structure's primary quotient

Units

0,44

0,45

0,48

0,78

Treasury's primary quotient

Units

0,12

0,05

0,04

0,03

Rate of indebtedness ( Leverage )

%

748,18

756,46

726,11

470,58

Current Capital ( net )

Value

1.398.843

160.630

1.679.981

746.044

RETURN

 

 

 

 

 

Return on Sales

%

1,41

0,81

1,10

1,38

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

%

0,79

-7,64

0,09

0,61

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

%

5,45

-6,81

2,51

6,25

Return on Investment ( R.O.I. )

%

2,16

1,35

1,86

2,57

Return/ Sales

%

1,12

0,70

0,91

1,76

Extra Management revenues/charges incid.

%

4,89

-75,12

0,65

9,28

Cash Flow

Value

746.509

426.682

638.551

122.756

Operating Profit

Value

593.405

370.374

529.170

177.996

Gross Operating Margin

Value

1.310.890

1.075.265

1.164.275

312.423

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

88,02

109,57

103,38

104,19

Debts to suppliers average term

Days

50,32

76,39

79,97

76,69

Average stock waiting period

Days

18,37

13,30

14,92

44,02

Rate of capital employed return ( Turnover )

Units

1,93

1,91

2,04

1,59

Rate of stock return

Units

19,60

27,07

24,13

8,18

Labour cost incidence

%

4,04

3,75

3,56

6,85

Net financial revenues/ charges incidence

%

-0,81

-0,91

-0,61

-1,39

Labour cost on purchasing expenses

%

4,03

3,76

3,58

6,46

Short-term financing charges

%

2,05

2,13

1,61

2,98

Capital on hand

%

51,76

52,41

48,99

62,75

Sales pro employee

Value

706.241

861.272

907.383

554.666

Labour cost pro employee

Value

28.498

32.285

32.314

32.328

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

:

401.217

Population living in the region

:

4.068.167

Number of families in the region

:

1.407.246

 

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

 

- per food products

:

476

- per non food products

:

1.433

- per energy consume

:

85

 

Sector Data

 

The values are calculated on a base of 111 significant companies.

 

The companies cash their credits on an average of 104 dd.

The average duration of suppliers debts is about 77 dd.

The sector's profitability is on an average of 1,38%.

The labour cost affects the turnover in the measure of 6,85%.

Goods are held in stock in a range of 44 dd.

The difference between the sales volume and the resources used to realize it is about 1,59.

The employees costs represent the 6,46% of the production costs.

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered remarkably risky.

In the region 41.341 protested subjects are found; in the province they count to 3.959.

The insolvency index for the region is 1,02, , while for the province it is 0,99.

Total Bankrupt companies in the province : 1.005.

Total Bankrupt companies in the region : 15.496.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 60.18

UK Pound

1

Rs. 103.14

Euro

1

Rs. 81.87

 

 

INFORMATION DETAILS

 

Analysis Done by :

RSM

 

 

Report Prepared by :

DPT

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.