MIRA INFORM REPORT
|
Report Date : |
23.06.2014 |
IDENTIFICATION DETAILS
|
Name : |
BSC SPA |
|
|
|
|
Registered Office : |
Via Giuseppe Verdi, 13, 47921 – Rimini (RN) |
|
|
|
|
Country : |
Italy |
|
|
|
|
Financials (as on) : |
31.12.2013 |
|
|
|
|
Date of Incorporation : |
26.11.2010 |
|
|
|
|
Legal Form : |
Joint stock company |
|
|
|
|
Line of Business : |
Wholesale of various non-food consumer goods |
|
|
|
|
No. of Employees : |
8 |
RATING & COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Status : |
Moderate |
|
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
BSC SPA
Via Giuseppe Verdi, 13
47921 – Rimini (RN) -IT-
Summary
|
Fiscal Code |
: |
02431200415 |
|
Legal Form |
: |
Joint stock company |
|
start of Activities |
: |
18/02/2011 |
|
Equity |
: |
300.000 |
|
Turnover Range |
: |
3.000.000/3.750.000 |
|
Number of Employees |
: |
fom 6 to 10 |
Activity
Wholesale of various non-food consumer goods
Legal
Data
Legal Form : Joint stock company
|
Fiscal Code : 02431200415 |
|
Chamber of Commerce no. : 319985 of Rimini since 05/04/2012 |
|
Chamber of Commerce no. : 1135770 of Torino |
|
V.A.T. Code : 02431200415 |
|
Establishment date |
: 26/11/2010 |
|
|
Start of Activities |
: 18/02/2011 |
|
|
Legal duration |
: 31/12/2080 |
|
|
Nominal Capital |
: 120.000 |
|
|
Subscribed Capital |
: 120.000 |
|
|
Paid up Capital |
: 120.000 |
Members
|
|
Enrico-meina |
Federico |
|
|
Born in Torino |
(TO) |
on 08/02/1976 |
- Fiscal Code : NRCFRC76B08L219H |
|
|
Residence: |
San Leone |
, 5 |
- 12030 |
Manta |
(CN) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Sole Director |
05/03/2013 |
|
|
No Prejudicial events are reported |
|
|
No Protests registered |
|
|
Garzia |
Giuseppe |
|
|
Born in Casarano |
(LE) |
on 11/02/1977 |
- Fiscal Code : GRZGPP77B11B936O |
|
|
Residence: |
Baracca |
, 8 |
- 73046 |
Matino |
(LE) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Institor |
06/06/2011 |
|
|
No Prejudicial events are reported |
|
|
No Protests registered |
|
|
Cavioli |
Andrea |
|
|
Born in Rimini |
(FO) |
on 03/08/1974 |
- Fiscal Code : CVLNDR74M03H294N |
|
|
Residence: |
Elisabetta Sirani |
, 3 |
- 47923 |
Rimini |
(RN) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Procurator |
21/03/2013 |
|
|
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.
|
|
Enrico-meina |
Federico |
|
Firm's Style |
Seat |
Fiscal Code |
Position |
Position Status |
Firm's Status |
|
Il Baco Da Seta Di Enrico Meina Gian Luigi E C. Societa' Semplice Agricola |
Manta (CN) - IT - |
03037330044 |
Partner |
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 |
|
Enrico-meina Federico |
Manta - IT - |
NRCFRC76B08L219H |
69.600 .Eur |
58,00 |
|
Garzia Giuseppe |
Matino - IT - |
GRZGPP77B11B936O |
31.200 .Eur |
26,00 |
|
Cavioli Andrea |
Rimini - IT - |
CVLNDR74M03H294N |
19.200 .Eur |
16,00 |
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 |
|
Stylish Italy Srl |
04021780400 |
7.500 .Eur |
75,00 |
Active |
Firm's
location and structure
In order to carry out its activities the firm uses the following
locations:
|
- |
Legal and operative seat |
|
Giuseppe Verdi |
, 13 |
- 47037 |
- Rimini |
(RN) |
- IT - |
|
Employees |
: 8 |
|
Stocks for a value of 150.000 |
Eur |
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
The company has been active for some years.
Balance sheets for the years 2011, 2012 and 2013 were analyzed.
During the last years, it recorded positive net results (r.o.e. 8,21% in
2013) and during the last financial year an increase in sales volume was
registered (+28,99% in 2013).
The return on Investment in the last financial year was positive (6,25%)
and reflects the field's average.
An operating result of Eur. 99.899 has been registered. , on more or less
the same values as in the year before.
During the latest financial year the gross operating margin amounted to
Eur. 121.795 on the same levels as the previous financial year.
The financial status of the company is fairly balanced with an
indebtedness level of 3,74 yet on the increase as against the previous
accounting period.
With regard to equity capital, an amount of Eur. 263.053 is registered.
, unchanged if compared to 2012.
During the last financial year debts totalled Eur. 1.248.056 (Eur.
34.565 of which were m/l term debts) , rising as opposed to the previous year
(+27,12%).
Bank borrowings' volume is slightly high but the recourse to suppliers'
credit is modest below field's average.
Payments are supported by good current assets.
Accounts receivable average term is high (119,67 days). , as it normally
happens in the sector.
Eur. 43.484 is the value of cash flow during the year 2013
Labour cost amounts to Eur. 280.139, with a 8,6% incidence on production
costs. , whereas 8,6% is the incidence on sales revenues.
Limited financial charges in relation to sales volume.
Financial
Data
|
|
Complete balance-sheet for the year |
al 31/12/2013 |
(in Eur |
x 1) |
|
Item Type |
Value |
|
Sales |
3.255.795 |
|
Profit (Loss) for the period |
21.588 |
|
|
Complete balance-sheet for the year |
al 31/12/2012 |
(in Eur |
x 1) |
|
Item Type |
Value |
|
Sales |
2.523.969 |
|
Profit (Loss) for the period |
27.469 |
|
|
Complete balance-sheet for the year |
al 31/12/2011 |
(in Eur |
x 1) |
|
Item Type |
Value |
|
Sales |
2.699.454 |
|
Profit (Loss) for the period |
204.297 |
|
|
Complete balance-sheet for the year |
al 31/12/2010 |
(in Eur |
x 1) |
|
Item Type |
Value |
|
Profit (Loss) for the period |
-300 |
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 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
PROFIT AND LOSS ACCOUNTS |
|
VALUE OF PRODUCTION |
|||
|
. Revenues from sales and services |
3.255.795 |
2.523.972 |
2.699.453 |
|
. Changes in work in progress |
|||
|
. Changes in semi-manufact. products |
|||
|
. Capitalization of internal work |
|||
|
. Other income and revenues |
99.804 |
83.671 |
46.391 |
|
. . Contributions for operating expenses |
|||
|
. . Different income and revenues |
99.804 |
83.671 |
46.391 |
|
Total value of production |
3.355.599 |
2.607.643 |
2.745.844 |
|
PRODUCTION COSTS |
|||
|
. Raw material,other materials and consum. |
2.061.914 |
1.170.508 |
1.675.849 |
|
. Services received |
703.031 |
764.128 |
679.999 |
|
. Leases and rentals |
205.115 |
217.841 |
89.816 |
|
. Payroll and related costs |
280.139 |
200.677 |
112.204 |
|
. . Wages and salaries |
210.128 |
162.869 |
90.991 |
|
. . Social security contributions |
54.276 |
26.257 |
14.442 |
|
. . Employee termination indemnities |
15.377 |
11.551 |
6.771 |
|
. . Pension and similar |
|||
|
. . Other costs |
358 |
||
|
. Amortization and depreciation |
21.896 |
27.550 |
101.534 |
|
. . Amortization of intangible fixed assets |
1.108 |
4.175 |
14.548 |
|
. . Amortization of tangible fixed assets |
20.788 |
18.499 |
84.186 |
|
. . Depreciation of tangible fixed assets |
|||
|
. . Writedown of current receiv.and of liquid |
4.876 |
2.800 |
|
|
. Changes in raw materials |
-34.992 |
129.596 |
-244.580 |
|
. Provisions to risk reserves |
|||
|
. Other provisions |
|||
|
. Other operating costs |
18.597 |
13.427 |
14.606 |
|
Total production costs |
3.255.700 |
2.523.727 |
2.429.428 |
|
Diff. between value and cost of product. |
99.899 |
83.916 |
316.416 |
|
FINANCIAL INCOME AND EXPENSE |
|||
|
. Income from equity investments |
|||
|
. . In subsidiary companies |
|||
|
. . In associated companies |
|||
|
. . In other companies |
|||
|
. Other financial income |
436 |
33 |
96 |
|
. . Financ.income from receivables |
|||
|
. . . Towards subsidiary companies |
|||
|
. . . Towards associated companies |
|||
|
. . . Towards holding companies |
|||
|
. . . Towards other companies |
|||
|
. . Financ.income from secur. t.f.assets |
|||
|
. . Financ.income from secur. cur.assets |
|||
|
. . Financ.income other than the above |
33 |
96 |
|
|
. . . - Subsidiary companies |
|||
|
. . . - Associated companies |
|||
|
. . . - Holding companies |
|||
|
. . . - Other companies |
33 |
96 |
|
|
. Interest and other financial expense |
-40.285 |
-9.795 |
-392 |
|
. . Towards subsidiary companies |
|||
|
. . Towards associated companies |
|||
|
. . Towards holding companies |
|||
|
. . Towards other companies |
9.795 |
392 |
|
|
Total financial income and expense |
-39.849 |
-9.762 |
-296 |
|
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 |
9.164 |
3.915 |
|
|
. . Gains on disposals |
|||
|
. . Other extraordinary income |
9.164 |
3.915 |
|
|
. Extraordinary expense |
-1.634 |
-2.675 |
|
|
. . Losses on disposals |
|||
|
. . Taxes relating to prior years |
|||
|
. . Other extraordinary expense |
-1.634 |
-2.675 |
|
|
Total extraordinary income and expense |
7.530 |
1.240 |
|
|
Results before income taxes |
67.580 |
75.394 |
316.120 |
|
. Taxes on current income |
45.992 |
47.925 |
111.823 |
|
. . current taxes |
45.992 |
47.925 |
111.823 |
|
. . differed taxes(anticip.) |
|||
|
. Net income for the period |
21.588 |
27.469 |
204.297 |
|
. Adjustments in tax regulations pursuance |
|||
|
. Provisions in tax regulations pursuance |
|||
|
. Profit (loss) of the year |
21.588 |
27.469 |
204.297 |
|
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 |
0,05 |
0,05 |
0,05 |
0,09 |
|
Elasticity Ratio |
Units |
0,93 |
0,95 |
0,94 |
0,89 |
|
Availability of stock |
Units |
0,09 |
0,09 |
0,22 |
0,26 |
|
Total Liquidity Ratio |
Units |
0,83 |
0,86 |
0,72 |
0,54 |
|
Quick Ratio |
Units |
0,14 |
0,10 |
0,17 |
0,03 |
|
COMPOSITION ON SOURCE |
|||||
|
Net Short-term indebtedness |
Units |
3,74 |
3,53 |
2,87 |
3,95 |
|
Self Financing Ratio |
Units |
0,16 |
0,19 |
0,19 |
0,17 |
|
Capital protection Ratio |
Units |
0,46 |
0,84 |
0,00 |
0,62 |
|
Liabilities consolidation quotient |
Units |
0,05 |
0,02 |
0,03 |
0,10 |
|
Financing |
Units |
4,74 |
4,07 |
3,83 |
4,85 |
|
Permanent Indebtedness Ratio |
Units |
0,20 |
0,20 |
0,21 |
0,29 |
|
M/L term Debts Ratio |
Units |
0,04 |
0,01 |
0,02 |
0,07 |
|
Net Financial Indebtedness Ratio |
Units |
1,08 |
n.c. |
n.c. |
1,04 |
|
CORRELATION |
|||||
|
Fixed assets ratio |
Units |
3,89 |
3,75 |
3,96 |
2,37 |
|
Current ratio |
Units |
1,22 |
1,25 |
1,32 |
1,18 |
|
Acid Test Ratio-Liquidity Ratio |
Units |
1,10 |
1,14 |
1,02 |
0,80 |
|
Structure's primary quotient |
Units |
3,15 |
3,50 |
3,55 |
1,48 |
|
Treasury's primary quotient |
Units |
0,19 |
0,13 |
0,23 |
0,04 |
|
Rate of indebtedness ( Leverage ) |
% |
607,36 |
538,40 |
525,71 |
602,26 |
|
Current Capital ( net ) |
Value |
267.320 |
248.870 |
258.885 |
191.984 |
|
RETURN |
|||||
|
Return on Sales |
% |
1,34 |
2,18 |
11,33 |
2,03 |
|
Return on Equity - Net- ( R.O.E. ) |
% |
8,21 |
11,38 |
95,47 |
6,31 |
|
Return on Equity - Gross - ( R.O.E. ) |
% |
25,69 |
31,22 |
147,72 |
17,00 |
|
Return on Investment ( R.O.I. ) |
% |
6,25 |
6,45 |
28,13 |
4,18 |
|
Return/ Sales |
% |
3,07 |
3,32 |
11,72 |
3,46 |
|
Extra Management revenues/charges incid. |
% |
21,61 |
32,73 |
64,57 |
27,96 |
|
Cash Flow |
Value |
43.484 |
55.019 |
305.831 |
44.823 |
|
Operating Profit |
Value |
99.899 |
83.916 |
316.416 |
74.603 |
|
Gross Operating Margin |
Value |
121.795 |
111.466 |
417.950 |
111.383 |
|
MANAGEMENT |
|||||
|
Credits to clients average term |
Days |
119,67 |
n.c. |
n.c. |
113,70 |
|
Debts to suppliers average term |
Days |
65,59 |
n.c. |
n.c. |
118,14 |
|
Average stock waiting period |
Days |
16,58 |
16,40 |
32,62 |
72,90 |
|
Rate of capital employed return ( Turnover ) |
Units |
2,04 |
1,94 |
2,40 |
1,25 |
|
Rate of stock return |
Units |
21,71 |
21,95 |
11,04 |
4,88 |
|
Labour cost incidence |
% |
8,60 |
7,95 |
4,16 |
8,14 |
|
Net financial revenues/ charges incidence |
% |
-1,22 |
-0,39 |
-0,01 |
-1,38 |
|
Labour cost on purchasing expenses |
% |
8,60 |
7,95 |
4,62 |
8,25 |
|
Short-term financing charges |
% |
3,23 |
1,00 |
0,05 |
2,76 |
|
Capital on hand |
% |
49,07 |
51,51 |
41,67 |
79,85 |
|
Sales pro employee |
Value |
43.410 |
420.661 |
899.818 |
397.742 |
|
Labour cost pro employee |
Value |
3.735 |
33.446 |
37.401 |
33.267 |
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 |
: |
|
|
Population living in the region |
: |
|
|
Number of families in the region |
: |
|
Monthly family expences average in the region (in Eur..) :
|
- per food products |
: |
|
|
- per non food products |
: |
|
|
- per energy consume |
: |
|
Sector
Data
The values are calculated on a base of 9.175 significant companies.
The companies cash their credits on an average of 114 dd.
The average duration of suppliers debts is about 118 dd.
The sector's profitability is on an average of 2,03%.
The labour cost affects the turnover in the measure of 8,14%.
Goods are held in stock in a range of 73 dd.
The difference between the sales volume and the resources used to
realize it is about 1,25.
The employees costs represent the 8,25% of the production costs.
Statistical
Detrimental Data
Statistcally the trade activity shows periods of crisis.
The area is statistically considered moderately risky.
In the region 18.860 protested subjects are found; in the province they
count to 2.270.
The insolvency index for the region is 0,46, , while for the province it
is 0,81.
Total Bankrupt companies in the province : 749.
Total Bankrupt companies in the region : 14.698.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.60.28 |
|
|
1 |
Rs.102.77 |
|
Euro |
1 |
Rs.82.12 |
INFORMATION DETAILS
|
Analysis Done by
: |
RAS |
|
|
|
|
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.