MIRA INFORM REPORT
|
Report Date : |
03.05.2014 |
IDENTIFICATION DETAILS
|
Name : |
BLUE BOX GROUP S.R.L. |
|
|
|
|
Registered Office : |
Via Valletta, 5 Localita' Cantarana, 30010 – Cona (VE) |
|
|
|
|
Country : |
Italy |
|
|
|
|
Financials (as on) : |
31.12.2012 |
|
|
|
|
Date of Incorporation : |
24.07.1991 |
|
|
|
|
Legal Form : |
Sole-Member Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacture of non-domestic cooling and ventilation equipment |
|
|
|
|
No. of Employees : |
from 201 to 250 |
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
BLUE BOX GROUP S.R.L.
Via Valletta, 5 LOCALITA' CANTARANA
30010 – Cona (VE) -IT-
Summary
|
Fiscal Code |
: |
02481290282 |
|
Legal Form |
: |
Sole-Member Limited Liability Company |
|
start of Activities |
: |
04/11/1991 |
|
Equity |
: |
Over 2.582.254 |
|
Turnover Range |
: |
50.000.000/75.000.000 |
|
Number of Employees |
: |
from 201 to 250 |
Activity
Manufacture of non-domestic cooling and ventilation equipment
Legal
Data
Legal Form : Sole-Member Limited Liability Company
|
Fiscal Code : 02481290282 |
|
Foreign Trade Reg. no. : PD033892 since 21/09/1994 |
|
Foreign Trade Reg. no. : 033892 of Padova since 21/09/1994 |
|
Chamber of Commerce no. : 233202 of Padova since 10/10/1991 |
|
Chamber of Commerce no. : 304162 of Venezia since 28/03/2011 |
|
Firms' Register : PD060-38281 of Padova since 19/02/1996 |
|
V.A.T. Code : 02481290282 |
|
Establishment date |
: 24/07/1991 |
|
|
Start of Activities |
: 04/11/1991 |
|
|
Legal duration |
: 31/12/2020 |
|
|
Nominal Capital |
: 1.500.000 |
|
|
Subscribed Capital |
: 1.500.000 |
|
|
Paid up Capital |
: 1.500.000 |
Members
|
|
Veggian |
Andrea |
|
|
Born in Piove di Sacco |
(PD) |
on 10/09/1975 |
- Fiscal Code : VGGNDR75P10G693C |
|
|
Residence: |
Vivaldi |
, 31A I.B |
- 35028 |
Piove di Sacco |
(PD) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Director |
30/04/2013 |
|
|
Euro Executive S.r.l. |
|
|
Residence: |
Turazza Domenico |
, 48/32 |
- 35128 |
Padova |
(PD) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Procurator |
22/05/2008 |
||
|
Attorney with special power |
16/10/2012 |
|
|
No Prejudicial events are reported |
|
|
No Protests registered |
|
|
Zenatto |
Paolo |
|
|
Born in Padova |
(PD) |
on 13/03/1967 |
- Fiscal Code : ZNTPLA67C13G224W |
|
|
Residence: |
Villabona |
, 27 |
- 30175 |
Venezia |
(VE) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Attorney with special power |
17/06/2010 |
||
|
General Director |
04/05/2012 |
||
|
Director |
30/04/2013 |
|
|
No Prejudicial events are reported |
|
|
No Protests registered |
|
|
Veronese |
Antonio |
|
|
Born in Venezia |
(VE) |
on 04/04/1963 |
- Fiscal Code : VRNNTN63D04L736L |
|
|
Residence: |
Jacopo Sansovino |
, 2 |
- 35135 |
Padova |
(PD) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Responsible technician |
|
|
Swegon Bb S.r.l. |
|
|
Residence: |
Valletta |
, 5 |
- 30010 |
Cona |
(VE) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Sole partner |
|
|
No Prejudicial events are reported |
|
|
No Protests registered |
|
|
Bohlin |
Jan David Tobias |
|
|
Born in R Skara Domk |
( ) |
on 22/03/1975 |
- Fiscal Code : BHLJDV75C22Z132L |
|
|
Residence: |
Valletta |
, 5 |
- 30010 |
Cona |
(VE) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Director |
30/04/2013 |
|
|
Saastamoinen |
Hannu Heikki |
|
|
Born in Kerava |
( ) |
on 01/05/1960 |
- Fiscal Code : SSTHNH60E01Z109S |
|
|
Residence: |
Valletta |
, 5 |
- 30010 |
Cona |
(VE) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Board Chairman |
30/04/2013 |
||
|
Director |
30/04/2013 |
||
|
Managing Director |
30/04/2013 |
|
|
No Prejudicial events are reported |
|
|
No Protests registered |
|
|
Lora |
Alessandro |
|
|
Born in Valdagno |
(VI) |
on 09/09/1972 |
- Fiscal Code : LROLSN72P09L551K |
|
|
Residence: |
C.da Val Dell'oro |
, 13 |
- 36078 |
Valdagno |
(VI) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Director |
30/04/2013 |
|
|
Bottazzo |
Andrea |
|
|
Born in Padova |
(PD) |
on 22/06/1969 |
- Fiscal Code : BTTNDR69H22G224K |
|
|
Residence: |
Magenta |
, 12 |
- 35020 |
Ponte San Nicolo' |
(PD) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Responsible technician |
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.
|
|
Saastamoinen |
Hannu Heikki |
|
Firm's Style |
Seat |
Fiscal Code |
Position |
Position Status |
Firm's Status |
|
Swegon Bb S.r.l. |
Cona (VE) - IT - |
03991770276 |
Director |
Active |
Registered |
|
Swegon Bb S.r.l. |
Cona (VE) - IT - |
03991770276 |
Managing Director |
Active |
Registered |
|
Swegon Bb S.r.l. |
Cona (VE) - IT - |
03991770276 |
Board Chairman |
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 |
|
Swegon Bb S.r.l. |
Cona - IT - |
03991770276 |
100,00 |
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 |
|
Padova Energia - Consorzio Per L'acquist o Di Risorse Energetiche |
Padova - IT - |
03461840286 |
Active |
||||
|
Distretto Veneto Refricold Societa' Cons ortile A Responsabilita'
Limitata |
Padova - IT - |
03923130284 |
988 .Eur |
3,54 |
Active |
Firm's
location and structure
In order to carry out its activities the firm uses the following
locations:
|
- |
Legal and operative seat |
|
Valletta |
, 5 |
- 30010 |
- Cona |
(VE) |
- IT - |
|
- |
Branch |
(Warehouse) |
since 14/03/2005 |
|
Valletta |
, 7 |
- 30010 |
- Cona |
(VE) |
- IT - |
|
Employees |
: 224 |
|
Fittings and Equipment for a value of 1.760.000 |
Eur |
|
Stocks for a value of 5.990.000 |
Eur |
Trade organization: direct or by agents.
The company sells in Italy and abroad.
The company 's mainly customers are companies.
Historical
Information and/or Firm's Status
EX-MEMBERS / EX-POSITIONS:
|
|
Veggian |
Andrea |
|
|
Born in Piove di Sacco |
(PD) |
on 10/09/1975 |
- Fiscal Code : VGGNDR75P10G693C |
|
|
Residence: |
Vivaldi |
, 31A I.B |
- 35028 |
Piove di Sacco |
(PD) |
- IT - |
|
Ex-Postions |
|
Managing Director |
|
|
Zamberlan |
Ernesto |
|
|
Born in Padova |
(PD) |
on 24/01/1960 |
- Fiscal Code : ZMBRST60A24G224C |
|
|
Residence: |
Bologna |
, 12 |
- 35010 |
Vigonza |
(PD) |
- IT - |
|
Ex-Postions |
|
Temporary Auditor |
|
|
Svensson |
Jan Olof |
|
|
Born in Halmstad |
( ) |
on 29/01/1956 |
- Fiscal Code : SVNJLF56A29Z132R |
|
|
Residence: |
Sjogardsgatan |
, 44 |
Se 571 37 Nassjo - Svezia |
- SE - |
|
Ex-Postions |
|
Director |
|
Board Chairman |
|
Managing Director |
|
|
Holmqvist |
Mats Olof |
|
|
Born in Naum |
( ) |
on 23/10/1951 |
- Fiscal Code : HLMMSL51R23Z132P |
|
|
Residence: |
Kronhjorst Svagen - Svezia |
, 19 |
Se 531 57 Lidkoping - Svezia |
- SE - |
|
Ex-Postions |
|
Director |
|
Assistant board Chairman |
|
Managing Director |
|
Board Chairman |
|
Managing Director |
|
|
Lind |
Karl Magnus |
|
|
Born in Johanneberg |
( ) |
on 14/03/1960 |
- Fiscal Code : LNDKLM60C14Z132J |
|
|
Residence: |
Sodra Breviksvagen |
, 31 |
Se42167 Vastra Frolunda Svezia |
- SE - |
|
Ex-Postions |
|
Director |
|
|
Sahlin |
Mauritz Fredrik |
|
|
Born in Hallstahamm |
( ) |
on 22/06/1967 |
- Fiscal Code : SHLMTZ67H22Z132X |
|
|
Residence: |
Valletta |
, 5 |
- 30010 |
Cona |
(VE) |
- IT - |
|
Ex-Postions |
|
Director |
|
|
Pancino |
Alessandro |
|
|
Born in Treviso |
(TV) |
on 04/09/1970 |
- Fiscal Code : PNCLSN70P04L407T |
|
|
Residence: |
Ragazzi Del '99 |
, 4 |
- 31100 |
Treviso |
(TV) |
- IT - |
|
Ex-Postions |
|
Temporary Auditor |
|
|
Ruzza |
Marco |
|
|
Born in Treviso |
(TV) |
on 22/02/1971 |
- Fiscal Code : RZZMRC71B22L407K |
|
|
Residence: |
Mestre |
, 8/II |
- 31100 |
Treviso |
(TV) |
- IT - |
|
Ex-Postions |
|
Permanent Auditor |
|
|
Pozzobon |
Mirko |
|
|
Born in Treviso |
(TV) |
on 17/07/1975 |
- Fiscal Code : PZZMRK75L17L407G |
|
|
Residence: |
Fosse Ardeatine |
, 19 |
- 31038 |
Paese |
(TV) |
- IT - |
|
Ex-Postions |
|
Temporary Auditor |
|
|
Mometto |
Roberto |
|
|
Born in Padova |
(PD) |
on 27/07/1964 |
- Fiscal Code : MMTRRT64L27G224W |
|
|
Residence: |
Callegari Cardinal |
, 50 |
- 35133 |
Padova |
(PD) |
- IT - |
|
Ex-Postions |
|
Temporary Auditor |
|
|
Sbalchiero |
Antonio |
|
|
Born in Teolo |
(PD) |
on 14/10/1946 |
- Fiscal Code : SBLNTN46R14L100Y |
|
|
Residence: |
Cremona |
, 3 |
- 35100 |
Padova |
(PD) |
- IT - |
|
Ex-Postions |
|
Permanent Auditor |
|
|
Callegaro |
Achille |
|
|
Born in Campagna Lupia |
(VE) |
on 22/04/1947 |
- Fiscal Code : CLLCLL47D22B493P |
|
|
Residence: |
Cannaregio |
, 2014 |
- 30100 |
Venezia |
(VE) |
- IT - |
|
Ex-Postions |
|
Chairman of the Board of Aud. |
|
|
Veggian |
Severino |
|
|
Born in Brugine |
(PD) |
on 27/06/1948 |
- Fiscal Code : VGGSRN48H27B213H |
|
|
Residence: |
Vivaldi |
, 33 |
- 35028 |
Piove di Sacco |
(PD) |
- IT - |
|
Ex-Postions |
|
Responsible technician |
|
Managing Director |
|
Board Chairman |
|
Director |
|
|
Hfv S.p.a. Holding Di Partecipazioni |
|
- Fiscal Code : 01309690285 |
|
|
Residence: |
Dell'industria |
, 24 |
- 35028 |
Piove di Sacco |
(PD) |
- IT - |
|
Ex-Postions |
|
Sole partner |
|
|
Pallaro |
Caterina |
|
|
Born in Padova |
(PD) |
on 04/09/1971 |
- Fiscal Code : PLLCRN71P44G224T |
|
|
Residence: |
Giuseppe Malachin |
, 41 |
- 35031 |
Abano Terme |
(PD) |
- IT - |
|
Ex-Postions |
|
Temporary Auditor |
|
Permanent Auditor |
|
|
Veggian |
Lisa |
|
|
Born in Piove di Sacco |
(PD) |
on 21/07/1979 |
- Fiscal Code : VGGLSI79L61G693F |
|
|
Residence: |
Vivaldi |
, 31A I.A |
- 35028 |
Piove di Sacco |
(PD) |
- IT - |
|
Ex-Postions |
|
Director |
|
|
Frigo |
Renato Alessandro |
|
|
Born in Roana |
(VI) |
on 07/04/1947 |
- Fiscal Code : FRGRTL47D07H361R |
|
|
Residence: |
Pettinati Luigi |
, 38 |
- 35129 |
Padova |
(PD) |
- IT - |
|
Ex-Postions |
|
Permanent Auditor |
|
|
Miotto |
Alessandra |
|
|
Born in Piove di Sacco |
(PD) |
on 08/09/1952 |
- Fiscal Code : MTTLSN52P48G693J |
|
|
Residence: |
Vivaldi |
, 33 |
- 35028 |
Piove di Sacco |
(PD) |
- IT - |
|
Ex-Postions |
|
Managing Director |
|
Assistant board Chairman |
|
Director |
|
|
Trevisan |
Marco |
|
|
Born in Padova |
(PD) |
on 16/01/1973 |
- Fiscal Code : TRVMRC73A16G224S |
|
|
Residence: |
N. Bixio |
, 1 |
- 35131 |
Padova |
(PD) |
- IT - |
|
Ex-Postions |
|
Responsible technician |
CEASINGS/INCORPORATIONS/MERGES:
|
|
The firm absorved |
|
|
|
|
Enrico Mattei |
, 10 |
, 35028 |
, Piove di Sacco |
(PD) |
- IT - |
|
|
Fiscal Code: 00096270285 |
|
|
Date |
: |
08/11/2004 |
|
|
Splitting-up project and setting-up of new co |
|
|
Date |
Merging/Splitting-up Project-New Company: |
30/06/2000 |
|
|
Project of merging by taking over of |
|
|
|
|
Enrico Mattei |
, 10 |
, 35028 |
, Piove di Sacco |
(PD) |
- IT - |
|
|
Fiscal Code: 00096270285 |
|
|
Date |
Merging/splitting-up project: |
24/06/2004 |
|
|
The firm absorbed by merging of |
|
|
|
|
Enrico Mattei |
, 10 |
, 35028 |
, Piove di Sacco |
(PD) |
- IT - |
|
|
Fiscal Code: 00096270285 |
|
|
Date |
: |
08/11/2004 |
|
|
Project of merging by taking over of |
|
|
|
|
Valletta |
, 5 |
, 30010 |
, Cona |
(VE) |
- IT - |
|
|
Fiscal Code: 02669330280 |
|
|
Date |
Merging/splitting-up project: |
05/10/2011 |
|
|
Resolution of merging of |
|
|
|
|
Valletta |
, 5 |
, 30010 |
, Cona |
(VE) |
- IT - |
|
|
Fiscal Code: 02669330280 |
|
|
Date |
: |
10/10/2011 |
|
|
The firm absorbed by merging of |
|
|
|
|
Valletta |
, 5 |
, 30010 |
, Cona |
(VE) |
- IT - |
|
|
Fiscal Code: 02669330280 |
|
|
Date |
: |
22/11/2011 |
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
Subject is active since 1991
The analysis is based on the latest 3 balance sheets.
During the last years, it recorded positive net results (r.o.e. 13,13%
in 2012) with a good increase in turnover (+8% in 2012 compared to 2011 and
+3,65% in 2011 compared to 2010).
The operating result was positive in the last financial year (8,91%) and
in line with the sector's average.
The amount of the operating result for the year 2012 is of Eur.
3.087.020 showing an upward trend 32,09% compared to the previous financial
year.
The gross operating margin of the latest financial year is of Eur.
5.621.893 showing an upward trend if compared to 2011.
The company has an excellent net worth if compared to its debts, with a
low indebtedness (0,89) lower than in 2011.
Subject can manage an equity capital funds for an amount of Eur.
14.167.867 , unchanged as opposed to the preceding year.
Total indebtedness was equal to Eur. 17.967.677 (Eur. 406.250 was the
value of m/l term debts) with no important change.
The company does not exceed in bank credits; payments average period is
instead slightly high (129,99 gg.) but lined up with the field's average.
Liquidity is good (1,6)
Trade credits average terms are slow, on average 96,63 days. but in line
with the sector.
During financial year 2012 the cash flow amounted to Eur. 3.614.455
In the last financial year labour cost was of Eur. 11.844.165, with a
21,54% incidence on total costs of production. and a 21,29% incidence on sales
volumes.
The financial charges are lower than the financial incomes.
Financial
Data
|
|
Complete balance-sheet for the year |
31/12/2012 |
(in Eur |
x 1) |
|
Item Type |
Value |
|
Sales |
55.640.950 |
|
Profit (Loss) for the period |
1.859.673 |
|
|
Complete balance-sheet for the year |
31/12/2011 |
(in Eur |
x 1) |
|
Item Type |
Value |
|
Sales |
51.518.607 |
|
Profit (Loss) for the period |
1.139.277 |
|
|
Complete balance-sheet for the year |
31/12/2010 |
(in Eur |
x 1) |
|
Item Type |
Value |
|
Sales |
49.700.347 |
|
Profit (Loss) for the period |
905.329 |
|
|
Complete balance-sheet for the year |
31/12/2009 |
(in Eur |
x 1) |
|
Item Type |
Value |
|
Sales |
41.501.872 |
|
Profit (Loss) for the period |
-159.144 |
|
|
Complete balance-sheet for the year |
31/12/2008 |
(in Eur |
x 1) |
|
Item Type |
Value |
|
Sales |
49.543.237 |
|
Profit (Loss) for the period |
1.906.333 |
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 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
MEMORANDUM ACCOUNTS |
|
Third party goods |
|||
|
Investment accounts |
11.743.007 |
9.884.792 |
|
|
Risk accounts |
925.259 |
850.962 |
|
|
Civil and fiscal norms relation |
|||
|
PROFIT AND LOSS ACCOUNTS |
|
VALUE OF PRODUCTION |
|||
|
. Revenues from sales and services |
55.640.950 |
51.518.608 |
49.700.346 |
|
. Changes in work in progress |
920.700 |
254.560 |
-418.107 |
|
. Changes in semi-manufact. products |
|||
|
. Capitalization of internal work |
457.594 |
||
|
. Other income and revenues |
1.516.915 |
1.443.460 |
1.757.674 |
|
. . Contributions for operating expenses |
53.609 |
||
|
. . Different income and revenues |
1.463.306 |
1.443.460 |
1.757.674 |
|
Total value of production |
58.078.565 |
53.216.628 |
51.497.507 |
|
PRODUCTION COSTS |
|||
|
. Raw material,other materials and consum. |
28.229.571 |
25.611.566 |
24.770.457 |
|
. Services received |
10.086.567 |
10.818.586 |
|
|
. Leases and rentals |
1.329.387 |
1.353.756 |
12.585.069 |
|
. Payroll and related costs |
11.844.165 |
10.833.337 |
10.057.743 |
|
. . Wages and salaries |
8.426.569 |
7.646.265 |
7.077.425 |
|
. . Social security contributions |
2.663.874 |
2.436.834 |
2.279.227 |
|
. . Employee termination indemnities |
575.877 |
556.237 |
519.111 |
|
. . Pension and similar |
|||
|
. . Other costs |
177.845 |
194.001 |
181.980 |
|
. Amortization and depreciation |
1.754.782 |
1.100.403 |
1.136.570 |
|
. . Amortization of intangible fixed assets |
301.887 |
292.494 |
298.570 |
|
. . Amortization of tangible fixed assets |
557.583 |
679.458 |
438.000 |
|
. . Depreciation of tangible fixed assets |
|||
|
. . Writedown of current receiv.and of liquid |
895.312 |
128.451 |
400.000 |
|
. Changes in raw materials |
250.990 |
309.049 |
120.439 |
|
. Provisions to risk reserves |
120.000 |
||
|
. Other provisions |
660.091 |
524.231 |
456.926 |
|
. Other operating costs |
715.992 |
328.653 |
484.173 |
|
Total production costs |
54.991.545 |
50.879.581 |
49.611.377 |
|
Diff. between value and cost of product. |
3.087.020 |
2.337.047 |
1.886.130 |
|
FINANCIAL INCOME AND EXPENSE |
|||
|
. Income from equity investments |
|||
|
. . In subsidiary companies |
|||
|
. . In associated companies |
|||
|
. . In other companies |
|||
|
. Other financial income |
30.687 |
42.303 |
31.112 |
|
. . 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 |
42.303 |
31.112 |
|
|
. . . - Subsidiary companies |
|||
|
. . . - Associated companies |
|||
|
. . . - Holding companies |
|||
|
. . . - Other companies |
42.303 |
31.112 |
|
|
. Interest and other financial expense |
-21.934 |
-23.130 |
-40.888 |
|
. . Towards subsidiary companies |
|||
|
. . Towards associated companies |
|||
|
. . Towards holding companies |
|||
|
. . Towards other companies |
23.130 |
40.888 |
|
|
Total financial income and expense |
8.753 |
19.173 |
-9.776 |
|
ADJUSTMENTS TO FINANCIAL ASSETS |
|||
|
. Revaluations |
|||
|
. . Of equity investments |
|||
|
. . Of financ.fixed assets not repres.E.I. |
|||
|
. . Of securities incl.among current assets |
|||
|
. Devaluation |
-223.999 |
||
|
. . Of equity investments |
-163.999 |
||
|
. . Of financial fixed assets (no equity inv) |
-60.000 |
||
|
. . Of securities included among current ass |
|||
|
Total adjustments to financial assets |
-223.999 |
||
|
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 |
3.095.773 |
2.132.221 |
1.876.354 |
|
. Taxes on current income |
1.236.100 |
992.944 |
971.025 |
|
. . current taxes |
1.670.298 |
1.127.516 |
980.862 |
|
. . differed taxes(anticip.) |
-328.740 |
-13.857 |
-9.837 |
|
. Net income for the period |
1.859.673 |
1.139.277 |
905.329 |
|
. Adjustments in tax regulations pursuance |
|||
|
. Provisions in tax regulations pursuance |
|||
|
. Profit (loss) of the year |
1.859.673 |
1.139.277 |
905.329 |
|
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 |
0,13 |
0,21 |
0,21 |
0,18 |
|
Elasticity Ratio |
Units |
0,81 |
0,73 |
0,72 |
0,79 |
|
Availability of stock |
Units |
0,17 |
0,14 |
0,16 |
0,21 |
|
Total Liquidity Ratio |
Units |
0,64 |
0,59 |
0,56 |
0,52 |
|
Quick Ratio |
Units |
0,14 |
0,06 |
0,02 |
0,03 |
|
COMPOSITION ON SOURCE |
|||||
|
Net Short-term indebtedness |
Units |
0,89 |
0,99 |
1,52 |
3,01 |
|
Self Financing Ratio |
Units |
0,41 |
0,43 |
0,36 |
0,19 |
|
Capital protection Ratio |
Units |
0,76 |
0,84 |
0,80 |
0,66 |
|
Liabilities consolidation quotient |
Units |
0,10 |
0,10 |
0,08 |
0,16 |
|
Financing |
Units |
1,27 |
1,17 |
1,60 |
3,56 |
|
Permanent Indebtedness Ratio |
Units |
0,46 |
0,48 |
0,41 |
0,34 |
|
M/L term Debts Ratio |
Units |
0,05 |
0,05 |
0,05 |
0,10 |
|
Net Financial Indebtedness Ratio |
Units |
0,00 |
0,00 |
0,00 |
0,69 |
|
CORRELATION |
|||||
|
Fixed assets ratio |
Units |
3,55 |
2,33 |
1,92 |
1,65 |
|
Current ratio |
Units |
1,60 |
1,48 |
1,27 |
1,18 |
|
Acid Test Ratio-Liquidity Ratio |
Units |
1,26 |
1,19 |
0,99 |
0,86 |
|
Structure's primary quotient |
Units |
3,18 |
2,08 |
1,70 |
1,02 |
|
Treasury's primary quotient |
Units |
0,28 |
0,13 |
0,03 |
0,06 |
|
Rate of indebtedness ( Leverage ) |
% |
244,52 |
230,93 |
277,19 |
509,92 |
|
Current Capital ( net ) |
Value |
10.499.654 |
8.873.476 |
5.162.751 |
330.495 |
|
RETURN |
|||||
|
Return on Sales |
% |
6,50 |
4,35 |
4,11 |
3,79 |
|
Return on Equity - Net- ( R.O.E. ) |
% |
13,13 |
7,05 |
7,42 |
6,70 |
|
Return on Equity - Gross - ( R.O.E. ) |
% |
21,85 |
13,20 |
15,37 |
18,82 |
|
Return on Investment ( R.O.I. ) |
% |
8,91 |
6,26 |
5,58 |
4,89 |
|
Return/ Sales |
% |
5,55 |
4,54 |
3,80 |
4,78 |
|
Extra Management revenues/charges incid. |
% |
60,24 |
48,75 |
48,00 |
29,96 |
|
Cash Flow |
Value |
3.614.455 |
2.239.680 |
2.041.899 |
165.166 |
|
Operating Profit |
Value |
3.087.020 |
2.337.047 |
1.886.130 |
225.594 |
|
Gross Operating Margin |
Value |
5.621.893 |
3.961.681 |
3.027.269 |
376.080 |
|
MANAGEMENT |
|||||
|
Credits to clients average term |
Days |
96,63 |
95,13 |
94,26 |
111,07 |
|
Debts to suppliers average term |
Days |
129,99 |
119,93 |
134,59 |
127,44 |
|
Average stock waiting period |
Days |
38,74 |
37,39 |
39,02 |
62,88 |
|
Rate of capital employed return ( Turnover ) |
Units |
1,61 |
1,38 |
1,47 |
1,10 |
|
Rate of stock return |
Units |
9,29 |
9,63 |
9,22 |
5,58 |
|
Labour cost incidence |
% |
21,29 |
21,03 |
20,24 |
18,94 |
|
Net financial revenues/ charges incidence |
% |
0,02 |
0,04 |
-0,02 |
-1,15 |
|
Labour cost on purchasing expenses |
% |
21,54 |
21,29 |
20,27 |
18,99 |
|
Short-term financing charges |
% |
0,12 |
0,12 |
0,21 |
2,55 |
|
Capital on hand |
% |
62,26 |
72,43 |
68,06 |
90,89 |
|
Sales pro employee |
Value |
241.917 |
152.421 |
158.281 |
199.007 |
|
Labour cost pro employee |
Value |
51.496 |
32.051 |
32.031 |
34.820 |
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 1.964 significant companies.
The companies cash their credits on an average of 111 dd.
The average duration of suppliers debts is about 127 dd.
The sector's profitability is on an average of 3,79%.
The labour cost affects the turnover in the measure of 18,94%.
Goods are held in stock in a range of 63 dd.
The difference between the sales volume and the resources used to
realize it is about 1,10.
The employees costs represent the 18,99% 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 13.782 protested subjects are found; in the province they
count to 2.633.
The insolvency index for the region is 0,30, , while for the province it
is 0,32.
Total Bankrupt companies in the province : 2.924.
Total Bankrupt companies in the region : 16.714.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.60.23 |
|
|
1 |
Rs.101.68 |
|
Euro |
1 |
Rs.83.46 |
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.