MIRA INFORM REPORT

 

 

Report Date :

02.06.2014

 

IDENTIFICATION DETAILS

 

Name :

LANDGRAF S.R.L.

 

 

Registered Office :

Via Grandi, 1/B-1/C MAZZO,

20017 – Rho (MI)

 

 

Country :

Italy 

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

22.09.1962

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

Manufacture of metal forming machinery and tool machines

 

 

No. of Employees :

20

 

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

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately 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 and address

 

LANDGRAF S.R.L.

 

Via Grandi, 1/B-1/C MAZZO

 

20017 – Rho (MI) -IT-

 

 

Summary

 

Fiscal Code

:

00738670157

Legal Form

:

Limited liability company

start of Activities

:

22/09/1962

Equity

:

2.000.000

Turnover Range

:

6.500.000/7.750.000

Number of Employees

:

from 16 to 25

 

 

Activity

 

Manufacture of metal forming machinery and tool machines

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00738670157

 

Foreign Trade Reg. no. : 054052 of Milano since 19/12/1991

 

Foreign Trade Reg. no. : 0980698 of Milano

 

Chamber of Commerce no. : 604326 of Milano since 27/09/1962

 

Firms' Register : MI146-117290 of Milano since 19/02/1996

 

V.A.T. Code : 00738670157

 

Tribunal Co. Register : 117290 of

 

Foundation date

: 22/09/1962

Establishment date

: 22/09/1962

Start of Activities

: 22/09/1962

Legal duration

: 31/12/2029

Nominal Capital

: 100.000

Subscribed Capital

: 100.000

Paid up Capital

: 100.000

 

Members

 

Santambrogio

Massimo

 

Born in Busto Arsizio

(VA)

on 07/09/1961

- Fiscal Code : SNTMSM61P07B300Q

 

Residence:

Adda

, 141

- 21050

Marnate

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

15/07/2005

 

No Prejudicial events are reported

 

No Protests registered

 

 

Companies connected to members *

 

*checkings have been performed on a national scale.

In this module the companies in which members hold/held positions are listed.

 

The Members of the subject firm are not reported to be Members in other companies.



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Santambrogio Massimo

Marnate - IT -

SNTMSM61P07B300Q

99.000 .Eur

99,00

Santambrogio Mattia

SNTMTT87E09B300T

1.000 .Eur

1,00

 

 

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

since 22/09/1962

 

Grandi

, 1/B-1/C

- 20017

- Rho

(MI)

- IT -

 

PHONE

: 02/38010018

 

PHONE

: 0293903904

 

FAX

: 0293469574

 

Employees

: 20

 

Assistants

: 1

 

Fittings and Equipment for a value of 69.000

Eur

 

Stocks for a value of 4.720.000

Eur

 

Work in progress for a value of 4.650.000

Eur

 

The firm operates abroad as importer / exporter..

Export represents from 20% to 50% of the global turnover.

 

Export is mainly towards:

- Italy

 

- France

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Santambrogio

Massimo

 

Born in Busto Arsizio

(VA)

on 07/09/1961

- Fiscal Code : SNTMSM61P07B300Q

 

Residence:

Adda

, 141

- 21050

Marnate

(VA)

- IT -

 

Ex-Postions

Procurator

 

Molteni

Paolo

 

Born in Bergamo

(BG)

on 02/12/1964

- Fiscal Code : MLTPLA64T02A794F

 

Residence:

Broseta

, 92/B

- 24100

Bergamo

(BG)

- IT -

 

Ex-Postions

Permanent Auditor

 

Vianini

Bruno

 

Born in Rozzano

(MI)

on 06/08/1957

- Fiscal Code : VNNBRN57M06H623T

 

Residence:

San Vittore

, 45

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Procurator

 

FRATERNALE

PAOLO

 

Born in SAN BENEDETTO DEL TRONTO

(AP)

on 16/10/1959

- Fiscal Code : FRTPLA59R16H769E

 

Residence:

RUBATTINO RAFFAELE

, 87

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Procurator

 

BROSCHINSKI

THOMAS ARTUR

 

Born in FRANCOFORTE

( )

on 07/05/1956

- Fiscal Code : BRSTMS56E07Z112E

 

Residence:

ELLY HANSS KNAPP WEG 27

ARETSTSDT

- DE -

 

Ex-Postions

Director

Board Chairman

Procurator

 

Martin

Joachim

 

Born in Dortmund

( )

on 12/04/1956

- Fiscal Code : MRTJHM56D12Z112U

 

Residence:

ALPENROSENSTRASSE

, 41

DORTMUND

- IT -

 

Ex-Postions

Director

 

Marelli

Claudio

 

Born in Milano

(MI)

on 28/11/1953

- Fiscal Code : MRLCLD53S28F205Q

 

Residence:

P. Guerra

, 233

- 20099

Sesto San Giovanni

(MI)

- IT -

 

Ex-Postions

Procurator

 

Grieco

Vincenzo

 

Born in Monteiasi

(TA)

on 22/06/1968

- Fiscal Code : GRCVCN68H22F531O

 

Residence:

Castello

, 26

- 20121

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Grandi

Giampiero

 

Born in Como

(CO)

on 30/03/1956

- Fiscal Code : GRNGPR56C30C933J

 

Residence:

Veneto

, 9/8

- 20068

Peschiera Borromeo

(MI)

- IT -

 

Ex-Postions

Procurator

 

Brocca

Marco Premio

 

Born in Milano

(MI)

on 28/03/1961

- Fiscal Code : BRCMCP61C28F205P

 

Residence:

Rovedine

, 8

- 20090

Opera

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Roesli

Alfred

 

Born in Basilea

( )

on 21/07/1925

- Fiscal Code : RSLLRD25L21Z133Z

 

Residence:

Roncaglia

, 14

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Schiatti

Giovanni

 

Born in Biassono

(MB)

on 19/09/1947

- Fiscal Code : SCHGNN47P19A849Z

 

Residence:

Montebianco

, 22

- 20052

Monza

(MB)

- IT -

 

Ex-Postions

Procurator

 

 

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 1962.

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

During the last years, it achieved profits (r.o.e. 23,18% on 2012) and during the last financial year an increase in sales volume was registered (more then 100% in 2012).

The return on Investment in the last financial year was positive (5,84%) and in line with the sector's average.

The amount of the operating result for the year 2012 is of Eur. 740.536 rising (+more then 100%) in relation to the previous year.

The gross operating margin of the latest financial year is of Eur. 786.546 showing a more then 100% growth.

The ratio between debts and total assets is fairly high, as it comes out from the indebtedness (4,39) with an upward trend.

The equity capital is equal to Eur. 1.964.626 with a growth of 30,49% in 2012.

Eur. 10.299.243 is the amount of total debts, both commercial and of different nature, , showing an upward trend if compared to 2011.

Moderate recourse to bank credit while the exposure towards suppliers is rather high even if it is lower than the sector's average.

Liquidity is good (1)

Trade credits are collected slowly, average term is 148,23 days. even if compared to the average of the sector.

Eur. 501.414 is the value of cash flow during the year 2012

Labour cost amounts to Eur. 1.089.068, with a 16,28% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 16,03%.

The financial management is positive as incomes are higher than the charges.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

6.792.171

Profit (Loss) for the period

455.404

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

989.765

Profit (Loss) for the period

81.040

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

1.052.585

Profit (Loss) for the period

46.736

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

4.046.416

Profit (Loss) for the period

174.315

 

Complete balance-sheet for the year

al 31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

3.755.675

Profit (Loss) for the period

118.329

 


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.

13.691

11.852

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

13.691

11.852

13.117

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

43.894

24.709

. . Industrial and commercial equipment

25.143

9.577

. . Other assets

14.238

11.170

. . Assets under construction and advances

208.646

. Total Tangible fixed assets

291.921

45.456

42.107

. 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

78.454

. . . . 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

2.056.299

1.035.465

. . Own shares

. . . Total nominal value

. Total financial fixed assets

2.056.299

1.035.465

78.454

Total fixed assets

2.361.911

1.092.773

133.678

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

57.122

57.121

. . Work in progress and semimanufactured

7.716

3.336

. . Work in progress on order

4.651.000

4.014.735

. . Finished goods

. . Advance payments

. Total Inventories

4.715.838

4.075.192

951.159

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

3.924.157

2.191.062

1.288.586

. . Beyond 12 months

. . Trade receivables

2.796.654

1.356.585

. . . . Within 12 months

2.796.654

1.356.585

. . . . 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

1.059.021

657.008

. . . . Within 12 months

1.059.021

657.008

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

68.482

177.469

. . . . Within 12 months

68.482

177.469

. . . . Beyond 12 months

. Total Credits not held as fixed assets

3.924.157

2.191.062

1.288.586

. 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

1.672.178

852.387

. . Checks

. . Banknotes and coins

1.250

3.215

. Total Liquid funds

1.673.428

855.602

428.496

Total current assets

10.313.423

7.121.856

2.668.241

ADJUSTMENT ACCOUNTS

. Discount on loans

. Other adjustment accounts

Total adjustments accounts

TOTAL ASSETS

12.675.334

8.214.629

2.801.919

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

100.000

100.000

100.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

13.716

13.716

13.716

. Reserve for Own shares

. Statute reserves

. Other reserves

51.672

51.672

51.672

. Accumulated Profits (Losses)

1.343.834

1.259.084

1.212.348

. Profit( loss) of the year

455.404

81.040

46.736

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

1.964.626

1.505.512

1.424.472

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

178.000

Total Reserves for Risks and Charges

178.000

178.000

178.000

Employee termination indemnities

233.465

184.688

146.688

ACCOUNTS PAYABLE

. . . . Within 12 months

10.299.243

6.321.429

1.052.759

. . . . Beyond 12 months

25.000

. . 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

1.913.892

148.856

. . . . Within 12 months

1.913.892

148.856

. . . . Beyond 12 months

. . Due to other providers of finance

25.000

25.000

. . . . Within 12 months

25.000

. . . . Beyond 12 months

25.000

. . Advances from customers

6.535.084

5.226.574

. . . . Within 12 months

6.535.084

5.226.574

. . . . Beyond 12 months

. . Trade payables

1.421.272

687.692

. . . . Within 12 months

1.421.272

687.692

. . . . 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

288.460

165.462

. . . . Within 12 months

288.460

165.462

. . . . Beyond 12 months

. . Due to social security and welfare inst.

42.285

48.900

. . . . Within 12 months

42.285

48.900

. . . . Beyond 12 months

. . Other payables

73.250

43.945

. . . . Within 12 months

73.250

43.945

. . . . Beyond 12 months

Total accounts payable

10.299.243

6.346.429

1.052.759

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

Total adjustment accounts

TOTAL LIABILITIES

12.675.334

8.214.629

2.801.919

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

6.792.171

989.765

1.052.585

. Changes in work in progress

. Changes in semi-manufact. products

636.265

3.291.735

476.769

. Capitalization of internal work

. Other income and revenues

. . Contributions for operating expenses

. . Different income and revenues

Total value of production

7.428.436

4.281.500

1.529.354

PRODUCTION COSTS

. Raw material,other materials and consum.

4.598.251

2.682.655

520.217

. Services received

795.191

514.151

272.142

. Leases and rentals

151.032

166.309

140.692

. Payroll and related costs

1.089.068

691.130

440.713

. . Wages and salaries

799.064

500.495

300.685

. . Social security contributions

215.206

136.661

105.447

. . Employee termination indemnities

53.777

38.000

23.738

. . Pension and similar

. . Other costs

21.021

15.974

10.843

. Amortization and depreciation

46.010

29.323

24.161

. . Amortization of intangible fixed assets

10.613

6.504

2.708

. . Amortization of tangible fixed assets

35.397

22.819

21.453

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

. Changes in raw materials

. Provisions to risk reserves

. Other provisions

. Other operating costs

8.348

8.750

6.874

Total production costs

6.687.900

4.092.318

1.404.799

Diff. between value and cost of product.

740.536

189.182

124.555

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

8.523

1.290

33

. . Financ.income from receivables

8.523

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

8.523

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

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

33

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

33

. Interest and other financial expense

-5.195

-3.975

-30.462

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

5.195

30.462

Total financial income and expense

3.328

-2.685

-30.429

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

. . Gains on disposals

. . Other extraordinary income

. Extraordinary expense

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

Total extraordinary income and expense

Results before income taxes

743.864

186.497

94.126

. Taxes on current income

288.460

105.457

47.390

. . current taxes

288.460

105.457

47.390

. . differed taxes(anticip.)

. Net income for the period

455.404

81.040

46.736

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

455.404

81.040

46.736

 

 

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

0,13

0,05

0,17

Elasticity Ratio

Units

0,81

0,87

0,95

0,80

Availability of stock

Units

0,37

0,50

0,34

0,27

Total Liquidity Ratio

Units

0,44

0,37

0,61

0,50

Quick Ratio

Units

0,13

0,10

0,15

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

4,39

3,63

0,44

3,14

Self Financing Ratio

Units

0,15

0,18

0,51

0,19

Capital protection Ratio

Units

0,72

0,88

0,90

0,68

Liabilities consolidation quotient

Units

0,02

0,03

0,14

0,18

Financing

Units

5,24

4,22

0,74

3,79

Permanent Indebtedness Ratio

Units

0,17

0,21

0,56

0,34

M/L term Debts Ratio

Units

0,02

0,03

0,05

0,09

Net Financial Indebtedness Ratio

Units

0,14

0,00

n.c.

0,77

CORRELATION

Fixed assets ratio

Units

0,93

1,57

11,75

1,75

Current ratio

Units

1,00

1,13

2,53

1,23

Acid Test Ratio-Liquidity Ratio

Units

0,54

0,48

1,63

0,78

Structure's primary quotient

Units

0,83

1,38

10,66

1,04

Treasury's primary quotient

Units

0,16

0,14

0,41

0,05

Rate of indebtedness ( Leverage )

%

645,18

545,64

196,70

518,96

Current Capital ( net )

Value

14.180

800.427

1.615.482

406.983

RETURN

Return on Sales

%

7,38

11,15

6,74

3,69

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

%

23,18

5,38

3,28

5,16

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

%

37,86

12,39

6,61

17,72

Return on Investment ( R.O.I. )

%

5,84

2,30

4,45

3,94

Return/ Sales

%

10,90

19,11

11,83

4,48

Extra Management revenues/charges incid.

%

61,50

42,84

37,52

26,52

Cash Flow

Value

501.414

110.363

70.897

142.024

Operating Profit

Value

740.536

189.182

124.555

126.602

Gross Operating Margin

Value

786.546

218.505

148.716

241.461

MANAGEMENT

Credits to clients average term

Days

148,23

493,42

n.c.

116,01

Debts to suppliers average term

Days

92,28

73,61

n.c.

127,79

Average stock waiting period

Days

249,95

1482,24

325,31

96,89

Rate of capital employed return ( Turnover )

Units

0,54

0,12

0,38

1,03

Rate of stock return

Units

1,44

0,24

1,11

3,58

Labour cost incidence

%

16,03

69,83

41,87

21,20

Net financial revenues/ charges incidence

%

0,05

-0,27

-2,89

-1,00

Labour cost on purchasing expenses

%

16,28

16,89

31,37

20,95

Short-term financing charges

%

0,05

0,06

2,89

2,70

Capital on hand

%

186,62

829,96

266,19

96,90

Sales pro employee

Value

199.769

47.131

80.968

191.520

Labour cost pro employee

Value

32.031

32.910

33.901

39.641

 

 

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

:

3.839.216

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 45 significant companies.

 

The companies cash their credits on an average of 116 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,69%.

The labour cost affects the turnover in the measure of 21,20%.

Goods are held in stock in a range of 97 dd.

The difference between the sales volume and the resources used to realize it is about 1,03.

The employees costs represent the 20,95% of the production costs.

 

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 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.59.03

UK Pound

1

Rs.98.91

Euro

1

Rs.80.34

 

INFORMATION DETAILS

 

Analysis Done by :

SUM

 

 

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.