MIRA INFORM REPORT

 

 

Report Date :

16.06.2014

 

IDENTIFICATION DETAILS

 

Name :

GV MACERO S.P.A.

 

 

Registered Office :

Via Giuseppe Garibaldi, 26/A,

24066 – Pedrengo (BG)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

21.01.1997

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

·         Manufacture of transformed paper products

·         Recovery and preparation for recycling of solid urban, industrial and biomasses waste

·         Wholesale of wrecks and industrial metal by-products

 

 

No. of Employees :

23

 

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

 

GV MACERO S.P.A.

 

Via Giuseppe Garibaldi, 26/A

 

24066 – Pedrengo (BG) -IT-

 

 

Summary

 

Fiscal Code

:

02514270160

Legal Form

:

Joint stock company

start of Activities

:

01/02/1997

Equity

:

Over 2.582.254

Turnover Range

:

9.000.000/10.000.000

Number of Employees

:

from 16 to 25

 

 

Activity

 

Manufacture of transformed paper products

Recovery and sorting of materials

Recovery and preparation for recycling of solid urban, industrial and biomasses waste

Wholesale of wrecks and industrial metal by-products

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 02514270160

 

Foreign Trade Reg. no. : 060120 of Bergamo since 26/09/2003

 

Chamber of Commerce no. : 299292 of Bergamo since 01/02/1997

 

Firms' Register : BG-1997-49208 of Bergamo since 01/02/1997

 

V.A.T. Code : 02514270160

 

Establishment date

: 21/01/1997

Start of Activities

: 01/02/1997

Legal duration

: 31/12/2060

Nominal Capital

: 1.000.000

Subscribed Capital

: 1.000.000

Paid up Capital

: 1.000.000

 


Members

 

Vavassori

Sergio

 

Born in Bergamo

(BG)

on 13/08/1967

- Fiscal Code : VVSSRG67M13A794C

 

Residence:

Alessandro Volta

, 19

- 24020

Torre Boldone

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

26/04/2012

Director

26/04/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Vavassori

Marco

 

Born in Bergamo

(BG)

on 21/08/1964

- Fiscal Code : VVSMRC64M21A794J

 

Residence:

Presolana

, 9/A

- 24020

Ranica

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/04/2012

Assistant board Chairman

26/04/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Giudici

Rosa

 

Born in Torre Boldone

(BG)

on 23/05/1942

- Fiscal Code : GDCRSO42E63L251Q

 

Residence:

A. Volta

, 14

- 24020

Torre Boldone

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/04/2012

 

Isola S.p.a.

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

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.

 

Vavassori

Sergio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

GV COSTRUZIONI SOCIETA' SEMPLICE DI VAVASSORI MARCO E SERGIO

Pedrengo (BG) - IT -

02350860165

Partner

Withdrawn

Registered

VAVASSORI GIANFRANCO DI NATALE

Pedrengo (BG) - IT -

VVSSRG67M13A794C

Proprietor

Withdrawn

Registered

Gv Trading S.r.l.

Pedrengo (BG) - IT -

03800830162

Sole 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

Vavassori Sergio

Torre Boldone - IT -

VVSSRG67M13A794C

330.000 .Eur

33,00

Vavassori Marco

Ranica - IT -

VVSMRC64M21A794J

310.000 .Eur

31,00

Giudici Rosa

Torre Boldone - IT -

GDCRSO42E63L251Q

10.000 .Eur

1,00

Isola S.p.a.

01361460460

350.000 .Eur

35,00

 

 

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

 

Giuseppe Garibaldi

, 26/A

- 24066

- Pedrengo

(BG)

- IT -

 

Employees

: 23

 

Fittings and Equipment for a value of 450.000

Eur

 

Stocks for a value of 380.000

Eur

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

23/06/2003

 

EX-MEMBERS / EX-POSITIONS:

 

Fassi

Giuseppe

 

Born in Albino

(BG)

on 13/07/1936

- Fiscal Code : FSSGPP36L13A163B

 

Residence:

Della Delizia

, 16

- 24100

Bergamo

(BG)

- IT -

 

Ex-Postions

Permanent Auditor

 

Avogadro

Giovanna

 

Born in San Pellegrino Terme

(BG)

on 13/04/1955

- Fiscal Code : VGDGNN55D53I079G

 

Residence:

Buozzi

, 19

- 58100

Grosseto

(GR)

- IT -

 

Ex-Postions

Temporary Auditor

 

Marenzi

Gabriella

 

Born in Castelli Calepio

(BG)

on 31/12/1942

- Fiscal Code : MRNGRL42T71C079N

 

Residence:

Unione

, 10

- 24010

Ponteranica

(BG)

- IT -

 

Ex-Postions

Temporary Auditor

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm took over the activity of

 

GV COSTRUZIONI SOCIETA' SEMPLICE DI VAVASSORI MARCO E SERGIO

 

GARIBALDI

, 2

, 24066

, Pedrengo

(BG)

- IT -

 

Fiscal Code: 02350860165

 

Date

:

01/02/1997



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 1997.

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

Under the financial profile unstable results are noted. with a loss in the last financial year.

A loss is registered as to the operating result (-0,82%).

The operating loss amounts to Eur. -95.666 .

The gross operating margin of the latest financial year is of Eur. 127.518 showing a downward trend as opposed to the previous year.

The financial status of the company is fairly balanced with an indebtedness level of 1,2 but with an increase as against the previous accounting period.

It's shareholders funds amount to Eur. 4.453.086 on the same levels as the year before.

During the last financial year total debts volume reached Eur. 6.781.276 (Eur. 1.370.482 were m/l term ones) on the same levels as the year before.

The company does not exceed in bank credits; payments average period is instead slightly high (101,29 gg.) however still within the sector's average.

Liquidity is rather modest.

On average trade credits are collected in 82,97 days. , that compared to the sector's average is shorter.

The financial management generated a cash flow of Eur. 24.376.

In the last financial year labour cost was of Eur. 920.150, with a 9,18% incidence on total costs of production. , whereas 9,32% is the incidence on sales revenues.

The incidence of the financial charges is of -1,24% on the sales amount.

 

 

Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

9.875.910

Profit (Loss) for the period

-187.728

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

10.472.945

Profit (Loss) for the period

-118.079

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

11.650.048

Profit (Loss) for the period

111.277

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

11.696.082

Profit (Loss) for the period

392.460



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.

. . Industrial patent rights

11.369

. . Concessions,licenses,trademarks,etc.

16.355

13.155

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

47.472

52.846

82.003

. Total Intangible Fixed Assets

63.827

66.001

93.372

. TANGIBLE FIXED ASSETS

. . Real estate

7.773.111

7.843.598

7.891.336

. . Plant and machinery

222.485

270.478

269.885

. . Industrial and commercial equipment

229.863

209.428

237.318

. . Other assets

38.265

60.071

95.362

. . Assets under construction and advances

10.000

. Total Tangible fixed assets

8.263.724

8.383.575

8.503.901

. FINANCIAL FIXED ASSETS

. . Equity investments

3.089

2.198

2.030

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

3.089

2.198

2.030

. . Financial receivables

173

103

173

. . . . Within 12 months

173

103

173

. . . . 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

173

103

173

. . . . Within 12 months

173

103

173

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

3.262

2.301

2.203

Total fixed assets

8.330.813

8.451.877

8.599.476

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

376.271

452.712

347.059

. . Advance payments

60.000

9.405

. Total Inventories

376.271

512.712

356.464

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

2.515.129

2.338.192

2.014.564

. . Beyond 12 months

119.550

119.550

4.226

. . Trade receivables

2.276.149

2.126.862

1.782.897

. . . . Within 12 months

2.276.149

2.126.862

1.782.897

. . . . 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

153.946

183.110

186.643

. . . . Within 12 months

111.396

140.560

182.417

. . . . Beyond 12 months

42.550

42.550

4.226

. . Receivables for anticipated taxes

127.584

68.770

48.513

. . . . Within 12 months

127.584

68.770

48.513

. . . . Beyond 12 months

. . Receivables due from third parties

77.000

79.000

737

. . . . Within 12 months

2.000

737

. . . . Beyond 12 months

77.000

77.000

. Total Credits not held as fixed assets

2.634.679

2.457.742

2.018.790

. 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

83.676

316.336

595.692

. . Checks

. . Banknotes and coins

44

89

1.714

. Total Liquid funds

83.720

316.425

597.406

Total current assets

3.094.670

3.286.879

2.972.660

ADJUSTMENT ACCOUNTS

. Discount on loans

216.093

. Other adjustment accounts

212.528

244.163

Total adjustments accounts

212.528

244.163

216.093

TOTAL ASSETS

11.638.011

11.982.919

11.788.229

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.000.000

1.000.000

1.000.000

. Additional paid-in capital

. Revaluation reserves

2.225.261

2.343.340

2.343.340

. Legal reserve

50.721

50.721

45.157

. Reserve for Own shares

. Statute reserves

. Other reserves

1.364.832

1.364.832

1.259.122

. Accumulated Profits (Losses)

. Profit( loss) of the year

-187.728

-118.079

111.277

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

4.453.086

4.640.814

4.758.896

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

139.583

130.216

119.136

. . Taxation fund, also differed

3.081

3.807

10.323

. . Other funds

30.080

34.238

33.570

Total Reserves for Risks and Charges

172.744

168.261

163.029

Employee termination indemnities

229.011

200.979

205.420

ACCOUNTS PAYABLE

. . . . Within 12 months

5.410.794

4.795.981

4.340.370

. . . . Beyond 12 months

1.370.482

2.169.251

2.308.751

. . 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

4.075.164

4.554.939

4.161.666

. . . . Within 12 months

2.704.682

2.385.688

1.852.915

. . . . Beyond 12 months

1.370.482

2.169.251

2.308.751

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

2.461.552

2.209.836

2.273.558

. . . . Within 12 months

2.461.552

2.209.836

2.273.558

. . . . 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

36.508

32.440

29.356

. . . . Within 12 months

36.508

32.440

29.356

. . . . Beyond 12 months

. . Due to social security and welfare inst.

34.394

38.438

60.296

. . . . Within 12 months

34.394

38.438

60.296

. . . . Beyond 12 months

. . Other payables

173.658

129.579

124.245

. . . . Within 12 months

173.658

129.579

124.245

. . . . Beyond 12 months

Total accounts payable

6.781.276

6.965.232

6.649.121

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

1.894

7.633

11.763

Total adjustment accounts

1.894

7.633

11.763

TOTAL LIABILITIES

11.638.011

11.982.919

11.788.229

 

 

 


 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

447.686

Risk accounts

9.137.955

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

9.875.910

10.472.945

11.650.051

. Changes in work in progress

-76.441

105.653

115.292

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

123.293

184.007

66.439

. . Contributions for operating expenses

. . Different income and revenues

123.293

184.007

66.439

Total value of production

9.922.762

10.762.605

11.831.782

PRODUCTION COSTS

. Raw material,other materials and consum.

5.996.767

6.693.989

7.497.662

. Services received

2.248.411

2.178.610

2.393.802

. Leases and rentals

503.633

502.485

473.035

. Payroll and related costs

920.150

1.015.525

904.444

. . Wages and salaries

629.148

697.922

623.892

. . Social security contributions

210.818

222.955

196.038

. . Employee termination indemnities

53.389

58.486

50.691

. . Pension and similar

. . Other costs

26.795

36.162

33.823

. Amortization and depreciation

212.104

210.686

219.785

. . Amortization of intangible fixed assets

38.789

35.542

36.878

. . Amortization of tangible fixed assets

173.315

175.144

182.907

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

. Changes in raw materials

. Provisions to risk reserves

11.080

11.080

12.631

. Other provisions

. Other operating costs

126.283

196.403

72.824

Total production costs

10.018.428

10.808.778

11.574.183

Diff. between value and cost of product.

-95.666

-46.173

257.599

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

13.094

200

277

. . Financ.income from receivables

76

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

76

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

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

201

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

201

. Interest and other financial expense

-136.048

-123.947

-125.276

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

125.276

Total financial income and expense

-122.954

-123.747

-124.999

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

3.750

73.034

30.916

. . Gains on disposals

22.874

23.602

. . Other extraordinary income

3.750

50.160

7.314

. Extraordinary expense

-1.967

-7.865

-13.285

. . Losses on disposals

-1.967

. . Taxes relating to prior years

. . Other extraordinary expense

-7.865

-13.285

Total extraordinary income and expense

1.783

65.169

17.631

Results before income taxes

-216.837

-104.751

150.231

. Taxes on current income

-29.109

13.328

38.954

. . current taxes

30.431

40.101

54.176

. . differed taxes(anticip.)

-59.540

-26.773

-15.222

. Net income for the period

-187.728

-118.079

111.277

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

-187.728

-118.079

111.277

 

 

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

0,72

0,71

0,73

0,32

Elasticity Ratio

Units

0,27

0,27

0,25

0,66

Availability of stock

Units

0,03

0,04

0,03

0,05

Total Liquidity Ratio

Units

0,23

0,23

0,22

0,56

Quick Ratio

Units

0,01

0,03

0,05

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,20

0,97

0,79

3,02

Self Financing Ratio

Units

0,38

0,39

0,40

0,20

Capital protection Ratio

Units

0,82

0,81

0,77

0,60

Liabilities consolidation quotient

Units

0,30

0,49

0,58

0,19

Financing

Units

1,52

1,50

1,40

3,78

Permanent Indebtedness Ratio

Units

0,52

0,59

0,62

0,36

M/L term Debts Ratio

Units

0,14

0,20

0,21

0,13

Net Financial Indebtedness Ratio

Units

0,90

0,91

0,75

1,23

CORRELATION

Fixed assets ratio

Units

0,73

0,83

0,85

1,08

Current ratio

Units

0,57

0,69

0,68

1,08

Acid Test Ratio-Liquidity Ratio

Units

0,50

0,58

0,60

0,91

Structure's primary quotient

Units

0,53

0,55

0,55

0,61

Treasury's primary quotient

Units

0,02

0,07

0,14

0,03

Rate of indebtedness ( Leverage )

%

261,35

258,21

247,71

501,43

Current Capital ( net )

Value

-2.316.124

-1.509.102

-1.367.710

124.364

RETURN

Return on Sales

%

0,25

0,88

2,84

4,83

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

%

-4,22

-2,54

2,34

5,29

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

%

-4,87

-2,26

3,16

16,75

Return on Investment ( R.O.I. )

%

-0,82

-0,39

2,19

4,40

Return/ Sales

%

-0,97

-0,44

2,21

3,91

Extra Management revenues/charges incid.

%

n.c.

n.c.

43,20

29,83

Cash Flow

Value

24.376

92.607

331.062

324.954

Operating Profit

Value

-95.666

-46.173

257.599

238.307

Gross Operating Margin

Value

127.518

175.593

490.015

536.619

MANAGEMENT

Credits to clients average term

Days

82,97

73,11

55,09

124,35

Debts to suppliers average term

Days

101,29

84,86

78,97

125,23

Average stock waiting period

Days

13,72

17,62

11,02

13,40

Rate of capital employed return ( Turnover )

Units

0,85

0,87

0,99

1,17

Rate of stock return

Units

26,25

20,43

32,68

26,56

Labour cost incidence

%

9,32

9,70

7,76

16,40

Net financial revenues/ charges incidence

%

-1,24

-1,18

-1,07

-1,32

Labour cost on purchasing expenses

%

9,18

9,40

7,81

16,83

Short-term financing charges

%

2,01

1,78

1,88

2,89

Capital on hand

%

117,84

114,42

101,19

84,95

Sales pro employee

Value

470.281

436.372

416.073

207.518

Labour cost pro employee

Value

43.816

42.313

32.301

33.676

 

 

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

:

1.022.428

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 403 significant companies.

 

The companies cash their credits on an average of 124 dd.

The average duration of suppliers debts is about 125 dd.

The sector's profitability is on an average of 4,83%.

The labour cost affects the turnover in the measure of 16,40%.

Goods are held in stock in a range of 13 dd.

The difference between the sales volume and the resources used to realize it is about 1,17.

The employees costs represent the 16,83% 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 4.150.

The insolvency index for the region is 0,55, , while for the province it is 0,41.

Total Bankrupt companies in the province : 4.376.

Total Bankrupt companies in the region : 39.612.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.48

UK Pound

1

Rs.100.93

Euro

1

Rs.80.71

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

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.