MIRA INFORM REPORT

 

 

Report Date :

27.05.2014

 

IDENTIFICATION DETAILS

 

Name :

KING S.P.A.

 

 

Registered Office :

Via Abruzzo, 2, 20090 - Opera (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

07.05.1968

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Wholesaler of porcelain and glassware and cleaning materials

·         Wholesaler of furniture, rugs and lighting equipment

 

 

No of Employees :

from 26 to 35

 

 

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 – September 30, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderate Low Risk

 

B1

Moderate Risk

 

B2

Moderate 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 & ADDRESS

 

King S.p.a.

 

Via

Abruzzo,

2

 

20090

- Opera

(MI)

-IT-

 

 

Summary

 

Fiscal Code

:

00738100155

Legal Form

:

Joint stock company

start of Activities

:

07/05/1968

Equity

:

Over 2.582.254

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

from 26 to 35

 

 

Activity

 

Wholesale of porcelain and glassware and cleaning materials

Wholesale of furniture, rugs and lighting equipment

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00738100155

 

Foreign Trade Reg. no. : MI059697 since 20/12/1991

 

Chamber of Commerce no. : 760791 of Milano since 13/05/1968

 

Firms' Register : MI146-136084 of Milano since 19/02/1996

 

V.A.T. Code : 00738100155

 

Foundation date

: 07/05/1968

Establishment date

: 07/05/1968

Start of Activities

: 07/05/1968

Legal duration

: 31/12/2050

Nominal Capital

: 500.000

 

Subscribed Capital

: 500.000

 

Paid up Capital

: 500.000

 

 

Members

 

 

Biagi

Sergio

 

 

 

Born in Melegnano

(MI)

on 27/03/1943

- Fiscal Code : BGISRG43C27F100V

 

 

 

Residence:

 

Del Cavaliere

, 2

- 20090

Opera

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2012

 

 

Partner

 

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Servidati

Giuseppe Battista

 

 

 

Born in Melegnano

(MI)

on 06/06/1948

- Fiscal Code : SRVGPP48H06F100O

 

 

 

Residence:

 

Dei Tigli

, 19

- 20090

Opera

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2012

 

 

Assistant board Chairman

23/04/2012

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Prati

Maria Caterina

 

 

 

Born in San Giuliano Milanese

(MI)

on 19/07/1947

- Fiscal Code : PRTMCT47L59H930S

 

 

 

Residence:

 

Del Cavaliere

, 2

- 20090

Opera

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2012

 

 

 

 

Biagi

Andrea

 

 

 

Born in Vizzolo Predabissi

(MI)

on 07/10/1971

- Fiscal Code : BGINDR71R07M102S

 

 

 

Residence:

 

Vicinale Del Lisone

, 1/C

- 20090

Opera

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2012

 

 

Managing Director

23/04/2013

 

 

Board Chairman

23/04/2013

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Biagi

Luca

 

 

 

Born in Vizzolo Predabissi

(MI)

on 12/02/1974

- Fiscal Code : BGILCU74B12M102B

 

 

 

Residence:

 

Del Cavaliere

, 2

- 20090

Opera

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2012

 

 

Managing Director

23/04/2013

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Biagi

Anna

 

 

 

Born in Milano

(MI)

on 05/09/1981

- Fiscal Code : BGINNA81P45F205R

 

 

 

Residence:

 

Del Cavaliere

, 2

- 20090

Opera

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2012

 

 



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.

 

 

Servidati

Giuseppe Battista

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Fiminox S.p.a.

Opera (MI) - IT -

00925070153

Director

Withdrawn

Registered

Fiminox S.p.a.

Opera (MI) - IT -

00925070153

Procurator

Active

Registered

 

 

Biagi

Luca

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Inox Fasteners S.r.l.

Montegrotto Terme (PD) - IT -

01148450289

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

Biagi Sergio

Opera - IT -

BGISRG43C27F100V

300.000 .Eur

60,00

Servidati Giuseppe Battista

Opera - IT -

SRVGPP48H06F100O

25.000 .Eur

5,00

Spazzini Valeria

Melegnano - IT -

SPZVLR42B62M102B

100.000 .Eur

20,00

Prati Maria Caterina

Opera - IT -

PRTMCT47L59H930S

75.000 .Eur

15,00

 

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

Italbolt Inox Service S.r.l.

Lurago d'Erba - IT -

01915550139

10.400 .Eur

20,00

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 30/07/1992

 

 

 

 

 

 

Abruzzo

, 2

- 20090

- Opera

(MI)

- IT -

 

 

 

 

PHONE

: 0257606482

 

 

 

 

Employees

: 34

 

Fittings and Equipment for a value of 77.000

Eur

 

Stocks for a value of 4.890.000

Eur

 

Trade organization: direct or by agents.

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- its own agents

 

Import comes generally from the following nations:

- France

 

- Holland

 

Export is mainly towards:

- Greece

 

- Ireland

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

 

Biagi

Sergio

 

 

 

Born in Melegnano

(MI)

on 27/03/1943

- Fiscal Code : BGISRG43C27F100V

 

 

 

Residence:

 

Del Cavaliere

, 2

- 20090

Opera

(MI)

- IT -

 

Ex-Postions

Chairman and Managing Director

Board Chairman

Managing Director

Managing Director

Managing Director

 

 

Oltolina

Ezio

 

 

 

Born in Milano

(MI)

on 23/08/1940

- Fiscal Code : LTLZEI40M23F205Y

 

Ex-Postions

Director

 

 

Prati

Maria

 

 

 

Born in San Giuliano Milanese

(MI)

on 19/07/1947

- Fiscal Code : PRTMRA47L59H930C

 

Ex-Postions

Director

 

 

Biagi

Andrea

 

 

 

Born in Vizzolo Predabissi

(MI)

on 07/10/1971

- Fiscal Code : BGINDR71R07M102S

 

 

 

Residence:

 

Vicinale Del Lisone

, 1/C

- 20090

Opera

(MI)

- IT -

 

Ex-Postions

Managing Director



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 1968.

The economic-financial analysis has been made on the base of the b/s of the latests three years.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 0,55% in 2012 with a stable trend in the turnover.

The operating result was positive in the last financial year (0,64%) falling within the field's average.

The amount of the operating result is equal to Eur. 154.300 showing a fall as opposed to the previous year (-59,6%).

A gross operating margine for a value of Eur. 446.986 was reached. , with a -33,07% decrease.

From a financial aspect the company's status covers total short-term debts; the indebtedness volume in 2012 is in fact 0,33 improved in comparison with the year before (0,34.).

The equity capital is equal to Eur. 15.030.357 , unchanged if compared to 2011.

Total debts recorded amounted to Eur. 7.683.435 (Eur. 1.490.169 of which were m/l term debts) on the same levels as the year before.

Bank exsposure is limited and the suppliers' credit is modest too, 39,9 gg. is the payment average period below the sector's average.

The management determines a good range of liquidity.

As far as the collection of credit goes, the average is high (120,33 days). but on the same levels as the average of the sector.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 375.227

Subordinate employment cost is of Eur. 1.960.256, i.e. 8,53% on total production costs. , whereas 8,53% is the incidence on sales revenues.

Financial charges have a limited incidence (-0,13%) on sales volume.



Financial Data

 

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

22.986.607

Profit (Loss) for the period

82.541

 

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

23.221.886

Profit (Loss) for the period

104.242

 

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

24.124.014

Profit (Loss) for the period

860.437

 

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

15.536.638

Profit (Loss) for the period

137.698

 

 

 

Complete balance-sheet for the year

al 31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

24.898.683

Profit (Loss) for the period

475.973

 


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.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

28

. Total Intangible Fixed Assets

 

 

28

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

7.401.230

6.597.135

6.620.661

. . Plant and machinery

76.760

56.134

73.303

. . Industrial and commercial equipment

 

 

 

. . Other assets

196.177

186.719

149.139

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

7.674.167

6.839.988

6.843.103

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

409.369

409.369

409.369

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

409.369

409.369

409.369

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

580.658

489.671

449.671

. . . . Within 12 months

70.987

 

 

. . . . Beyond 12 months

509.671

489.671

449.671

. . . 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

580.658

489.671

449.671

. . . . Within 12 months

70.987

 

 

. . . . Beyond 12 months

509.671

489.671

449.671

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

990.027

899.040

859.040

Total fixed assets

8.664.194

7.739.028

7.702.171

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

4.890.570

6.463.507

3.659.405

. . Advance payments

 

 

 

. Total Inventories

4.890.570

6.463.507

3.659.405

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

9.196.940

8.148.659

10.051.715

. . Beyond 12 months

 

 

 

. . Trade receivables

7.683.484

6.864.417

8.810.216

. . . . Within 12 months

7.683.484

6.864.417

8.810.216

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

1.169.286

827.832

851.367

. . . . Within 12 months

1.169.286

827.832

851.367

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

193.875

327.711

346.794

. . . . Within 12 months

193.875

327.711

346.794

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

126.504

95.565

63.710

. . . . Within 12 months

126.504

95.565

63.710

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

23.791

33.134

-20.372

. . . . Within 12 months

23.791

33.134

-20.372

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

9.196.940

8.148.659

10.051.715

. FINANCIAL ASSETS

 

 

 

. . Equity invest. in subsidiary comp.

 

 

 

. . Equity invest. in associated companies

 

 

 

. . Equity invest. in holding companies

 

 

 

. . Other equity investments

 

 

 

. . Own shares

 

 

 

. . . Total nominale value

 

 

 

. . Other securities

 

 

 

. Total Financial Assets

 

 

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

1.275.543

514.383

1.041.280

. . Checks

 

 

 

. . Banknotes and coins

826

694

1.032

. Total Liquid funds

1.276.369

515.077

1.042.312

Total current assets

15.363.879

15.127.243

14.753.432

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

48.227

23.523

 

. Other adjustment accounts

 

 

59.194

Total adjustments accounts

48.227

23.523

59.194

TOTAL ASSETS

24.076.300

22.889.794

22.514.797

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

500.000

500.000

500.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

3.873.023

3.873.023

3.873.023

. Legal reserve

100.000

100.000

100.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

10.474.793

10.370.552

9.610.112

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

82.541

104.242

860.437

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

15.030.357

14.947.817

14.943.572

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

533.855

513.855

473.855

. . Taxation fund, also differed

81.185

81.185

81.185

. . Other funds

 

 

 

Total Reserves for Risks and Charges

615.040

595.040

555.040

Employee termination indemnities

747.468

665.656

566.513

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

6.193.266

5.664.332

5.025.943

. . . . Beyond 12 months

1.490.169

1.016.949

1.423.729

. . 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

4.806.593

4.835.084

3.931.179

. . . . Within 12 months

3.316.424

3.818.135

2.507.450

. . . . Beyond 12 months

1.490.169

1.016.949

1.423.729

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

1.918.962

867.138

1.228.159

. . . . Within 12 months

1.918.962

867.138

1.228.159

. . . . 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

193.421

182.512

74.040

. . . . Within 12 months

193.421

182.512

74.040

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

505.053

571.130

952.256

. . . . Within 12 months

505.053

571.130

952.256

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

74.711

71.325

112.695

. . . . Within 12 months

74.711

71.325

112.695

. . . . Beyond 12 months

 

 

 

. . Other payables

184.695

154.092

151.343

. . . . Within 12 months

184.695

154.092

151.343

. . . . Beyond 12 months

 

 

 

Total accounts payable

7.683.435

6.681.281

6.449.672

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

 

 

 

Total adjustment accounts

 

 

 

TOTAL LIABILITIES

24.076.300

22.889.794

22.514.797

 

 

 

 

 

 

 

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

22.986.607

23.221.886

24.124.014

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

156.207

139.266

189.960

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

156.207

139.266

189.960

Total value of production

23.142.814

23.361.152

24.313.974

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

17.310.862

21.424.181

18.293.310

. Services received

1.648.430

1.915.585

1.880.366

. Leases and rentals

98.755

84.379

100.960

. Payroll and related costs

1.960.256

1.984.185

1.901.345

. . Wages and salaries

1.356.549

1.369.987

1.320.277

. . Social security contributions

467.187

475.598

454.269

. . Employee termination indemnities

116.255

117.829

106.108

. . Pension and similar

 

 

 

. . Other costs

20.265

20.771

20.691

. Amortization and depreciation

292.686

285.888

308.649

. . Amortization of intangible fixed assets

 

 

 

. . Amortization of tangible fixed assets

247.884

246.858

259.918

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

44.802

39.030

48.731

. Changes in raw materials

1.572.938

-2.804.102

460.205

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

104.587

89.072

130.607

Total production costs

22.988.514

22.979.188

23.075.442

Diff. between value and cost of product.

154.300

381.964

1.238.532

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

22.202

97.267

22.092

. . 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

22.202

97.267

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

22.202

97.267

 

. Interest and other financial expense

-51.202

-195.656

111.887

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

51.202

195.656

 

Total financial income and expense

-29.000

-98.389

133.979

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

80.003

 

 

. . Gains on disposals

 

 

 

. . Other extraordinary income

80.003

 

 

. Extraordinary expense

 

 

-1

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

 

 

-1

Total extraordinary income and expense

80.003

 

-1

Results before income taxes

205.303

283.575

1.372.510

. Taxes on current income

122.762

179.333

512.073

. . current taxes

153.701

211.188

543.928

. . differed taxes(anticip.)

-30.939

-31.855

-31.855

. Net income for the period

82.541

104.242

860.437

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

82.541

104.242

860.437

 

RATIOS

 

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

0,36

0,34

0,34

0,09

Elasticity Ratio

Units

0,64

0,66

0,66

0,89

Availability of stock

Units

0,20

0,28

0,16

0,26

Total Liquidity Ratio

Units

0,44

0,38

0,49

0,54

Quick Ratio

Units

0,05

0,02

0,05

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,33

0,34

0,27

3,95

Self Financing Ratio

Units

0,62

0,65

0,66

0,17

Capital protection Ratio

Units

0,96

0,96

0,91

0,62

Liabilities consolidation quotient

Units

0,36

0,30

0,40

0,10

Financing

Units

0,51

0,45

0,43

4,85

Permanent Indebtedness Ratio

Units

0,72

0,73

0,75

0,29

M/L term Debts Ratio

Units

0,09

0,07

0,09

0,07

Net Financial Indebtedness Ratio

Units

0,23

0,29

0,19

1,04

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,99

2,15

2,20

2,37

Current ratio

Units

2,48

2,67

2,94

1,18

Acid Test Ratio-Liquidity Ratio

Units

1,69

1,53

2,21

0,80

Structure's primary quotient

Units

1,73

1,93

1,94

1,48

Treasury's primary quotient

Units

0,21

0,09

0,21

0,04

Rate of indebtedness ( Leverage )

%

160,18

153,13

150,67

602,26

Current Capital ( net )

Value

9.170.613

9.462.911

9.727.489

191.984

RETURN

 

 

 

 

 

Return on Sales

%

1,63

1,68

4,85

2,03

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

%

0,55

0,70

5,76

6,31

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

%

1,37

1,90

9,18

17,00

Return on Investment ( R.O.I. )

%

0,64

1,67

5,50

4,18

Return/ Sales

%

0,67

1,64

5,13

3,46

Extra Management revenues/charges incid.

%

53,49

27,29

69,47

27,96

Cash Flow

Value

375.227

390.130

1.169.086

44.823

Operating Profit

Value

154.300

381.964

1.238.532

74.603

Gross Operating Margin

Value

446.986

667.852

1.547.181

111.383

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

120,33

106,42

131,47

113,70

Debts to suppliers average term

Days

39,90

16,13

23,12

118,14

Average stock waiting period

Days

76,59

100,20

54,61

72,90

Rate of capital employed return ( Turnover )

Units

0,95

1,01

1,07

1,25

Rate of stock return

Units

4,70

3,59

6,59

4,88

Labour cost incidence

%

8,53

8,54

7,88

8,14

Net financial revenues/ charges incidence

%

-0,13

-0,42

0,56

-1,38

Labour cost on purchasing expenses

%

8,53

8,63

8,24

8,25

Short-term financing charges

%

0,67

2,93

n.c.

2,76

Capital on hand

%

104,74

98,57

93,33

79,85

Sales pro employee

Value

376.829

374.546

731.030

397.742

Labour cost pro employee

Value

32.135

32.002

57.616

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

:

3.839.216

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

Monthly family expenses 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 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 lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 58.58

UK Pound

1

Rs. 98.66

Euro

1

Rs. 79.81

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

DPT

 

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.