MIRA INFORM REPORT

 

 

Report Date :

19.06.2014

 

IDENTIFICATION DETAILS

 

Name :

L'ACCESSORIO S.R.L.

 

 

Registered Office :

Via Francesco Ferrucci, 57

59100 – Prato (PO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

18.12.1990

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

Various manufacture and accessories for apparel

 

 

No. of Employees

from 36 to 50

 

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 31st, 2014

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

ITALY - ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is 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

 

L'ACCESSORIO S.R.L.

 

Via Francesco Ferrucci, 57

59100 – Prato (PO) -IT-

 

 

Summary

 

Fiscal Code

:

01582410971

Legal Form

:

Limited liability company

start of Activities

:

18/12/1990

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 36 to 50

 

n.b.: The Creditworthness Rate shows, in percentage, the ratio between the suggested credit opinion and the credit amount that the firm could get if the financial situation would be completely positive.

 

 

Activity

 

Various manufacture and accessories for apparel

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 01582410971

 

Foreign Trade Reg. no. : PO008222 since 03/01/1992

 

Chamber of Commerce no. : 93697 of Belluno

 

Chamber of Commerce no. : 432968 of Firenze

 

Chamber of Commerce no. : 212787 of Lucca

 

Chamber of Commerce no. : 1407287 of Milano

 

Chamber of Commerce no. : 432968 of Prato since 08/03/1991

 

Firms' Register : PO005-17522 of Prato since 19/02/1996

 

V.A.T. Code : 01582410971

 

Foundation date

: 18/12/1990

Establishment date

: 18/12/1990

Start of Activities

: 18/12/1990

Legal duration

: 31/12/2040

Nominal Capital

: 400.000

Subscribed Capital

: 400.000

Paid up Capital

: 400.000

 

 

Members

 

Sarti

Monica

 

Born in Prato

(FI)

on 23/11/1971

- Fiscal Code : SRTMNC71S63G999V

 

Residence:

Trento

, 10

- 50139

Firenze

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

15/03/2010

 

No Prejudicial events are reported

 

No Protests registered

 

Sarti

Federico

 

Born in Prato

(FI)

on 27/01/1979

- Fiscal Code : SRTFRC79A27G999F

 

Residence:

Guido Bisori

, 54/1 INT

- 59100

Prato

(PO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/03/2010

 

Lucchesi

Anna Gabriella

 

Born in Prato

(FI)

on 19/11/1944

- Fiscal Code : LCCNGB44S59G999S

 

Residence:

Pier Della Francesca

, 26

- 59100

Prato

(PO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/03/2010

 

Pratoalta S.a.p.a. Di Sarti Roberto E C.

 

 

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.

 

Sarti

Monica

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Lanificio Faliero Sarti E Figli s.r.l.

Campi Bisenzio (FI) - IT -

03056090487

Managing Director

Withdrawn

Registered

Pitti Immagine S.r.l.

Firenze (FI) - IT -

03443240480

Director

Active

Registered

T'acc S.r.l.

Prato (PO) - IT -

02032560977

Managing Director

Withdrawn

Registered

T'acc S.r.l.

Prato (PO) - IT -

02032560977

Sole Director

Active

Registered

T'acc S.r.l.

Prato (PO) - IT -

02032560977

Board Chairman

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

Sarti Monica

Firenze - IT -

SRTMNC71S63G999V

200.000 .Eur

50,00

Pratoalta S.a.p.a. Di Sarti Roberto E C.

01610200972

200.000 .Eur

50,00

 

 

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

Firenze Fashion

Empoli - IT -

04022710489

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Francesco Ferrucci

, 57

- 50047

- Prato

(PO)

- IT -

 

Total Surface: 48 Sq.mt.

 

PHONE

: 0558966250

 

FAX

: 055890604

 

-

Branch

(office)

since 31/05/1991

 

Alfieri

, 88

- 50013

- Campi Bisenzio

(FI)

- IT -

 

PHONE

: 0558966250

 

PHONE

: 0558970656

 

Email

: www.falierosarti.it

 

-

Branch

(Shop)

since 13/12/2008

 

Xxix Maggio

, 10

- 32043

- Cortina d'Ampezzo

(BL)

- IT -

 

Total Surface: 48 Sq.mt.

 

-

Branch

since 01/12/2004

 

Alfieri

- 50013

- Campi Bisenzio

(FI)

- IT -

 

-

Branch

(Shop)

since 01/11/2008

 

Della Spada

, 24/R

- 50100

- Firenze

(FI)

- IT -

 

Total Surface: 48 Sq.mt.

 

-

Branch

(Shop)

since 28/04/2012

 

Roma

, 1/D

- 55042

- Forte dei Marmi

(LU)

- IT -

 

Trading Style: FALIERO SARTI

 

Total Surface: 35 Sq.mt.

 

-

Branch

(Shop)

since 08/09/2011

 

Solferino

, 11

- 20100

- Milano

(MI)

- IT -

 

Trading Style: FALIERO SARTI

 

-

Branch

(Shop)

 

San Marco Loc. Porto Rotondo

, 2

- 07026

- Olbia

(SS)

- IT -

 

Employees

: 38

 

Assistants

: 1

 

Fittings and Equipment for a value of 150.000

Eur

 

Stocks for a value of 4.830.000

Eur

 

Sells by pluri-mandatory agents.

Sales are on international scale

Company generally pays its suppliers within 30/90 days.

Main used payment modalities are by cash orders and bank transfers.

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Sarti

Monica

 

Born in Prato

(FI)

on 23/11/1971

- Fiscal Code : SRTMNC71S63G999V

 

Residence:

Trento

, 10

- 50139

Firenze

(FI)

- IT -

 

Ex-Postions

Managing Director

Managing Director

 

Magnolfi

Massimo

 

Born in Prato

(FI)

on 20/05/1959

- Fiscal Code : MGNMSM59E20G999P

 

Residence:

B. Buozzi

, 19

- 59100

Prato

(PO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Barni

Stefano

 

Born in Prato

(FI)

on 01/04/1959

- Fiscal Code : BRNSFN59D01G999L

 

Residence:

F.lli Giachetti

, 12

- 59100

Prato

(PO)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Sarti

Roberto

 

Born in Prato

(FI)

on 23/07/1942

- Fiscal Code : SRTRRT42L23G999M

 

Residence:

Gioica Di Sopra

, 15

- 59100

Prato

(PO)

- IT -

 

Ex-Postions

Chairman

Director

 

Sarti

Roberto

 

Born in Prato

(FI)

on 23/07/1942

- Fiscal Code : SRTRRT42L23G999M

 

Residence:

Giolica Di Sopra

, 15

- 59100

Prato

(PO)

- IT -

 

Ex-Postions

Chairman

 

Sarti

Paolo

 

Born in Prato

(FI)

on 21/08/1955

- Fiscal Code : SRTPLA55M21G999B

 

Residence:

Della Torretta

, 9/1

- 59100

Prato

(PO)

- IT -

 

Ex-Postions

Managing Director

Managing Director

 

Conti Salvatore

 

Born in Napoli

(NA)

on 14/11/1953

- Fiscal Code : CNTSVT53S14F839J

 

Fiscal residence:

della Liberazione

, 44

- 50047

Prato

(FI)

- IT -

 

Ex-Postions

Managing Director

 

Rossi

Riccardo

 

Born in Prato

(FI)

on 04/10/1957

- Fiscal Code : RSSRCR57R04G999P

 

Residence:

Fratelli Ventura

, 8

- 59100

Prato

(PO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Vivarelli

Paolo

 

Born in Firenze

(FI)

on 23/07/1975

- Fiscal Code : VVRPLA75L23D612N

 

Residence:

Vai Arrigo Del Rigo

, 33

- 59100

Prato

(PO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Affortunati

Stefano

 

Born in Firenze

(FI)

on 04/01/1977

- Fiscal Code : FFRSFN77A04D612Y

 

Residence:

Fra' Bartolomeo

, 253

- 59100

Prato

(PO)

- 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.


Financial and Economical Analysis

 

Company's starting of activities dates back to 1990.

Balance sheets for the years 2010, 2011 and 2012 were analyzed.

During the last years, it achieved profits (r.o.e. 35,17% on 2012) with a good increase in turnover (+12,09% in 2012 compared to 2011 and +24,76% in 2011 compared to 2010).

The operating result in 2012 was positive (33,97%) and is higher than the sector's average.

The amount of the operating result for the year 2012 is of Eur. 7.279.312 with no increase in relation to the financial year 2011.

A gross operating margine for a value of Eur. 7.607.290 was reached. on the same levels as the previous financial year.

Indebtedness is scanty since debts are lower than liquidity.

The equity capital is equal to Eur. 13.887.606 , unchanged as opposed to the preceding year.

Total debts (both short and M/L term) equals Eur. 5.431.031, , with no sensible variation.

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

The available funds are good.

Accounts receivable average term is 25,31 days. , a better value than the sector's average.

2012 financial year closed with a cash flow of Eur. 5.121.343

Labour cost amounts to Eur. 1.970.631, with a 9,71% incidence on production costs. , whereas the incidence on sales revenues is of 7,4%.

Financial incomes cover financial charges.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

26.645.294

Profit (Loss) for the period

4.883.955

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

23.769.223

Profit (Loss) for the period

4.983.768

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

19.051.648

Profit (Loss) for the period

3.595.744

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

16.295.683

Profit (Loss) for the period

2.687.002

 

Complete balance-sheet for the year

al 31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

14.840.400

Profit (Loss) for the period

2.558.729



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.

39.563

52.751

. . Goodwill

122.700

163.600

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

98.305

13.029

. Total Intangible Fixed Assets

260.568

229.380

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

101.523

118.907

35.489

. . Industrial and commercial equipment

45.637

. . Other assets

808.353

296.315

200.669

. . Assets under construction and advances

. Total Tangible fixed assets

955.513

415.222

236.158

. 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

28.946

26.684

16.993

. . . . Within 12 months

28.946

3.780

. . . . Beyond 12 months

26.684

13.213

. . . 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

28.946

26.684

16.993

. . . . Within 12 months

28.946

3.780

. . . . Beyond 12 months

26.684

13.213

. . Other securities

669.319

669.319

. . Own shares

. . . Total nominal value

. Total financial fixed assets

698.265

696.003

16.993

Total fixed assets

1.914.346

1.340.605

253.151

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.053.812

1.488.094

1.185.529

. . Work in progress and semimanufactured

1.571.445

823.437

642.010

. . Work in progress on order

. . Finished goods

2.200.905

2.175.509

939.322

. . Advance payments

. Total Inventories

4.826.162

4.487.040

2.766.861

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

2.697.301

3.925.690

2.696.394

. . Beyond 12 months

71.337

. . Trade receivables

1.873.634

3.117.326

2.161.214

. . . . Within 12 months

1.873.634

3.117.326

2.161.214

. . . . 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

628.386

412.050

265.661

. . . . Within 12 months

575.520

412.050

265.661

. . . . Beyond 12 months

52.866

. . Receivables for anticipated taxes

214.872

388.099

268.978

. . . . Within 12 months

196.401

388.099

268.978

. . . . Beyond 12 months

18.471

. . Receivables due from third parties

51.746

8.215

541

. . . . Within 12 months

51.746

8.215

541

. . . . Beyond 12 months

. Total Credits not held as fixed assets

2.768.638

3.925.690

2.696.394

. 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

11.838.743

12.274.402

9.300.253

. . Checks

520

. . Banknotes and coins

11.851

2.418

1.504

. Total Liquid funds

11.851.114

12.276.820

9.301.757

Total current assets

19.445.914

20.689.550

14.765.012

ADJUSTMENT ACCOUNTS

. Discount on loans

. Other adjustment accounts

66.007

42.952

21.602

Total adjustments accounts

66.007

42.952

21.602

TOTAL ASSETS

21.426.267

22.073.107

15.039.765

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

400.000

400.000

400.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

80.000

80.000

80.000

. Reserve for Own shares

6.880.621

4.388.737

. Statute reserves

2.590.866

. Other reserves

-2

. Accumulated Profits (Losses)

1.643.030

4.651.146

2.853.275

. Profit( loss) of the year

4.883.955

4.983.768

3.595.744

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

13.887.606

14.503.651

9.519.883

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

728.835

569.543

442.941

. . Taxation fund, also differed

. . Other funds

916.339

916.339

700.000

Total Reserves for Risks and Charges

1.645.174

1.485.882

1.142.941

Employee termination indemnities

306.056

237.780

246.965

ACCOUNTS PAYABLE

. . . . Within 12 months

5.431.031

5.736.197

4.042.691

. . . . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

148.650

151.239

132.174

. . . . Within 12 months

148.650

151.239

132.174

. . . . Beyond 12 months

. . Trade payables

4.720.692

4.491.706

3.297.210

. . . . Within 12 months

4.720.692

4.491.706

3.297.210

. . . . 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

335.088

854.076

255.373

. . . . Within 12 months

335.088

854.076

255.373

. . . . Beyond 12 months

. . Due to social security and welfare inst.

119.606

97.929

92.333

. . . . Within 12 months

119.606

97.929

92.333

. . . . Beyond 12 months

. . Other payables

106.995

141.247

265.601

. . . . Within 12 months

106.995

141.247

265.601

. . . . Beyond 12 months

Total accounts payable

5.431.031

5.736.197

4.042.691

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

156.400

109.597

87.285

Total adjustment accounts

156.400

109.597

87.285

TOTAL LIABILITIES

21.426.267

22.073.107

15.039.765

 

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

26.645.294

23.769.223

19.051.648

. Changes in work in progress

773.404

1.417.614

-94.434

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

152.585

51.447

62.221

. . Contributions for operating expenses

10.570

. . Different income and revenues

142.015

51.447

62.221

Total value of production

27.571.283

25.238.284

19.019.435

PRODUCTION COSTS

. Raw material,other materials and consum.

5.715.734

5.863.896

4.595.344

. Services received

10.729.049

9.783.698

7.477.997

. Leases and rentals

351.135

205.369

135.510

. Payroll and related costs

1.970.631

1.502.047

1.421.097

. . Wages and salaries

1.474.648

1.092.549

962.084

. . Social security contributions

412.110

343.125

394.815

. . Employee termination indemnities

83.873

66.373

64.198

. . Pension and similar

. . Other costs

. Amortization and depreciation

237.388

257.683

59.212

. . Amortization of intangible fixed assets

73.888

57.345

577

. . Amortization of tangible fixed assets

108.466

66.331

53.824

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

55.034

134.007

4.811

. Changes in raw materials

434.282

-302.565

-311.975

. Provisions to risk reserves

90.590

285.629

51.387

. Other provisions

. Other operating costs

763.162

434.655

301.995

Total production costs

20.291.971

18.030.412

13.730.567

Diff. between value and cost of product.

7.279.312

7.207.872

5.288.868

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

317.701

149.019

45.219

. . Financ.income from receivables

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

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

6.693

1.302

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

45.219

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

. Interest and other financial expense

-37

3

-4.395

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

317.664

149.022

40.824

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

52.867

. . Gains on disposals

. . Other extraordinary income

52.867

. Extraordinary expense

-4

-1

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-4

-1

Total extraordinary income and expense

52.867

-4

-1

Results before income taxes

7.649.843

7.356.890

5.329.691

. Taxes on current income

2.765.888

2.373.122

1.733.947

. . current taxes

2.807.541

2.493.378

1.733.947

. . differed taxes(anticip.)

-41.653

-120.256

. Net income for the period

4.883.955

4.983.768

3.595.744

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

4.883.955

4.983.768

3.595.744

 

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

0,09

0,06

0,02

0,14

Elasticity Ratio

Units

0,91

0,94

0,98

0,84

Availability of stock

Units

0,23

0,20

0,18

0,24

Total Liquidity Ratio

Units

0,68

0,73

0,80

0,53

Quick Ratio

Units

0,55

0,56

0,62

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

n.c.

n.c.

n.c.

3,78

Self Financing Ratio

Units

0,65

0,66

0,63

0,17

Capital protection Ratio

Units

0,62

0,63

0,58

0,66

Liabilities consolidation quotient

Units

0,06

0,04

0,06

0,14

Financing

Units

0,39

0,40

0,42

4,55

Permanent Indebtedness Ratio

Units

0,66

0,67

0,65

0,33

M/L term Debts Ratio

Units

0,01

0,01

0,02

0,09

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

1,26

CORRELATION

Fixed assets ratio

Units

7,41

11,00

38,58

1,87

Current ratio

Units

3,58

3,61

3,65

1,17

Acid Test Ratio-Liquidity Ratio

Units

2,69

2,82

2,97

0,79

Structure's primary quotient

Units

7,25

10,82

37,61

1,13

Treasury's primary quotient

Units

2,18

2,14

2,30

0,04

Rate of indebtedness ( Leverage )

%

154,28

152,19

157,98

587,75

Current Capital ( net )

Value

14.014.883

14.953.353

10.722.321

209.248

RETURN

Return on Sales

%

19,22

22,05

19,18

2,26

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

%

35,17

34,36

37,77

3,48

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

%

55,08

50,72

55,98

12,19

Return on Investment ( R.O.I. )

%

33,97

32,65

35,17

3,83

Return/ Sales

%

27,32

30,32

27,76

3,45

Extra Management revenues/charges incid.

%

67,09

69,14

67,99

20,46

Cash Flow

Value

5.121.343

5.241.451

3.654.956

50.400

Operating Profit

Value

7.279.312

7.207.872

5.288.868

68.610

Gross Operating Margin

Value

7.607.290

7.751.184

5.348.594

124.742

MANAGEMENT

Credits to clients average term

Days

25,31

47,21

40,84

120,68

Debts to suppliers average term

Days

101,18

102,00

97,22

115,81

Average stock waiting period

Days

65,21

67,96

52,28

78,40

Rate of capital employed return ( Turnover )

Units

1,24

1,08

1,27

1,14

Rate of stock return

Units

5,52

5,30

6,89

4,57

Labour cost incidence

%

7,40

6,32

7,46

12,27

Net financial revenues/ charges incidence

%

1,19

0,63

0,21

-1,84

Labour cost on purchasing expenses

%

9,71

8,33

10,35

12,16

Short-term financing charges

%

0,00

n.c.

0,11

3,35

Capital on hand

%

80,41

92,86

78,94

87,41

Sales pro employee

Value

710.541

713.790

635.054

245.343

Labour cost pro employee

Value

52.550

45.106

47.369

32.046

 

 

 

 

 

Risk Analysis (Score)

 

On the base of precise indicators as "Activity sector", "Area", "Firm's foundation", "Payment analysis","Profitability", we analysed the companies included in the same activity sector of subject company, classifying them by their own risk score.

 

The company under review falls within the range of Very low risk.

 

 

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

:

238.826

Population living in the region

:

3.598.269

Number of families in the region

:

1.474.681

 

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

 

- per food products

:

444

- per non food products

:

2.009

- per energy consume

:

122

 

 

Sector Data

 

The values are calculated on a base of 864 significant companies.

 

The companies cash their credits on an average of 121 dd.

The average duration of suppliers debts is about 116 dd.

The sector's profitability is on an average of 2,26%.

The labour cost affects the turnover in the measure of 12,27%.

Goods are held in stock in a range of 78 dd.

The difference between the sales volume and the resources used to realize it is about 1,14.

The employees costs represent the 12,16% of the production costs.

 

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered moderately risky.

In the region 24.960 protested subjects are found; in the province they count to 2.055.

The insolvency index for the region is 0,70, , while for the province it is 0,88.

Total Bankrupt companies in the province : 3.109.

Total Bankrupt companies in the region : 20.423.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.12

UK Pound

1

Rs.102.00

Euro

1

Rs.81.43

                

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

SDA

               

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.