MIRA INFORM REPORT

 

 

Report Date :

30.05.2014              

 

IDENTIFICATION DETAILS

 

Name :

MODENA PARTS SOCIETA' A RESPONSABILITA' LIMITATA ABBREVIABILE IN MODENA PARTS S

 

 

Registered Office :

Via Raimonda Dalla Costa, 183 41122 – Modena (MO) – IT -

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

01.10.2000

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

·         Sale of motor vehicle parts and accessories

·         Wholesale and retail trade of parts and accessories for motorcycles and mopeds

 

 

No. of Employees :

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 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

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 and address

 

Modena Parts Societa' A Responsabilita' Limitata Abbreviabile In Modena Parts S

 

Via

Raimondo Dalla Costa,

183

 

41122

- Modena

(MO)

-IT-

 

 

Summary

 

Fiscal Code

:

02648210363

Legal Form

:

Limited liability company

start of Activities

:

01/10/2000

Equity

:

Over 2.582.254

Turnover Range

:

12.750.000/15.500.000

Number of Employees

:

from 36 to 50

 

Activity

 

Sale of motor vehicle parts and accessories

Wholesale and retail trade of parts and accessories for motorcycles and mopeds

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 02648210363

 

Foreign Trade Reg. no. : MO036747 since 11/09/2001

 

Chamber of Commerce no. : 319696 of Modena since 27/06/2000

 

Firms' Register : MO-2000-32425 of Modena since 27/06/2000

 

V.A.T. Code : 02648210363

 

Establishment date

: 17/04/2000

Start of Activities

: 01/10/2000

Legal duration

: 31/12/2040

Nominal Capital

: 100.000

 

Subscribed Capital

: 100.000

 

Paid up Capital

: 100.000

 

 


Members

 

 

Verucchi

Gabriele

 

 

 

Born in Sestola

(MO)

on 10/09/1959

- Fiscal Code : VRCGRL59P10I689G

 

 

 

Residence:

 

Ravel

, 31/1

- 41100

Modena

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

15/05/2002

 

 

 

 

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.

 

 

Verucchi

Gabriele

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

VERUCCHI GABRIELE

Sestola (MO) - IT -

VRCGRL59P10I689G

Proprietor

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

Verucchi Gabriele

Modena - IT -

VRCGRL59P10I689G

95.000 .Eur

95,00

Benvenuti Stefania

Modena - IT -

BNVSFN61M69F257E

5.000 .Eur

5,00

 

Direct Participations

 

The Company under review has no participations in other Companies.



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Raimondo Dalla Costa

, 183

- 41100

- Modena

(MO)

- IT -

 

 

 

 

PHONE

: 059260755

 

 

 

 

FAX

: 059260732

 

 

 

 

Email

: info@modenaparts.com

 

-

Branch

(Store)

since 01/11/2011

 

 

 

 

 

 

Raimondo Dalla Costa

, 133

- 41100

- Modena

(MO)

- IT -

 

 

 

 

Employees

: 40

 

Fittings and Equipment for a value of 390.000

Eur

 

Stocks for a value of 6.430.000

Eur

 

Trade organization: direct or by agents.

Sales are on an international scale.

The company 's mainly customers are companies.

 

The firm operates abroad as exporter..

Usually the terms of sale are within 90-120 days.

Financial means used for sale: bank transfers and bank orders.

Company's purchase terms are within 90 and 120 days.

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

 

Export is mainly towards:

- Stati Uniti

 

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.

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

BANCO POPOLARE VERONA E NOVARA

 

Via Filzi, 25

41100

Modena

5188

11501

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 2000.

The analysis is based on the latest 3 balance sheets.

During the last years, it recorded positive net results (r.o.e. 40,04% in 2012) with a good increase in turnover (+27,64% in 2012 compared to 2011 and +16,76% in 2011 compared to 2010).

The operating result in 2012 was positive (15,55%) and reflects the field's average.

The operating result is positive and amounts to Eur. 1.928.149 with a more then 100% growth.

The G.O.M. amounted to Eur. 2.153.663 showing an upward trend if compared to 2011.

The analysis shows a fair financial position as the indebtedness volume is acceptable (2,35) and decreasing as against 2011.

The equity capital is equal to Eur. 3.067.415 , rising by 59,4%.

Total debts recorded amounted to Eur. 8.851.079 (Eur. 1.387.253 of which were m/l term debts) , with no sensible variation.

Bank borrowings' volume is slightly high but it modestly dips into suppliers credit, 85,15 gg. is the payments' average time but is higher than sector's average.

The management determines a good range of liquidity.

Trade credits average terms are 85,99 days. , a higher value if compared to the sector's average.

During financial year 2012 the cash flow amounted to Eur. 1.453.672

Labour cost amounts to Eur. 1.466.340, with a 11,12% incidence on production costs. , whereas the incidence on sales revenues is of 11%.

Financial charges have a limited incidence (-1,24%) on sales volume.

 

Financial Data

 

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

13.327.629

Profit (Loss) for the period

1.228.158

 

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

10.441.281

Profit (Loss) for the period

460.992

 

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

8.941.932

Profit (Loss) for the period

332.173

 

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

7.650.306

Profit (Loss) for the period

182.968

 

 

 

Complete balance-sheet for the year

al 31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

9.440.981

Profit (Loss) for the period

52.493

 

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

3.885

7.632

 

. . Concessions,licenses,trademarks,etc.

7.484

9.018

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

14.531

12.823

 

. Total Intangible Fixed Assets

25.900

29.473

30.030

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

1.509.313

1.546.894

 

. . Plant and machinery

19.696

7.548

 

. . Industrial and commercial equipment

373.815

273.918

 

. . Other assets

41.364

64.934

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

1.944.188

1.893.294

1.913.740

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

2.582

2.582

 

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

2.582

2.582

 

. . Financial receivables

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivab due from subsidiaries

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from assoc.comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from third parties

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

2.582

2.582

2.582

Total fixed assets

1.972.670

1.925.349

1.946.352

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

297.291

320.882

 

. . Work in progress and semimanufactured

688.790

825.813

 

. . Work in progress on order

 

 

 

. . Finished goods

5.317.263

3.431.069

 

. . Advance payments

131.459

207.961

 

. Total Inventories

6.434.803

4.785.725

3.156.612

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

3.664.051

3.879.385

3.179.161

. . Beyond 12 months

60.017

18.339

524

. . Trade receivables

3.183.277

3.473.270

2.943.566

. . . . Within 12 months

3.183.277

3.473.270

2.943.566

. . . . 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

501.209

373.313

 

. . . . Within 12 months

454.986

367.091

 

. . . . Beyond 12 months

46.223

6.222

 

. . Receivables for anticipated taxes

16.722

26.180

 

. . . . Within 12 months

14.952

26.180

 

. . . . Beyond 12 months

1.770

 

 

. . Receivables due from third parties

22.860

24.961

236.119

. . . . Within 12 months

10.836

12.844

235.595

. . . . Beyond 12 months

12.024

12.117

524

. Total Credits not held as fixed assets

3.724.068

3.897.724

3.179.685

. 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

234.645

292.267

 

. . Checks

 

 

 

. . Banknotes and coins

8.088

7.359

 

. Total Liquid funds

242.733

299.626

1.003.207

Total current assets

10.401.604

8.983.075

7.339.504

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

45.092

 

. Other adjustment accounts

26.477

 

18.784

Total adjustments accounts

26.477

45.092

18.784

TOTAL ASSETS

12.400.751

10.953.516

9.304.640

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

100.000

100.000

100.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

277.498

277.498

277.498

. Legal reserve

20.000

20.000

19.025

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

1.441.759

1.065.767

734.568

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

1.228.158

460.992

332.173

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

3.067.415

1.924.257

1.463.264

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

14.643

33.685

 

. . Other funds

178.500

147.000

 

Total Reserves for Risks and Charges

193.143

180.685

134.937

Employee termination indemnities

275.707

231.747

174.017

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

7.463.826

7.176.897

5.854.739

. . . . Beyond 12 months

1.387.253

1.431.438

1.663.532

. . 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

5.391.518

4.968.670

4.560.026

. . . . Within 12 months

4.004.265

3.537.232

2.896.494

. . . . Beyond 12 months

1.387.253

1.431.438

1.663.532

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

669

3.908

 

. . . . Within 12 months

669

3.908

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

2.687.706

3.131.612

2.535.194

. . . . Within 12 months

2.687.706

3.131.612

2.535.194

. . . . 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

430.045

161.584

 

. . . . Within 12 months

430.045

161.584

 

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

56.604

55.560

 

. . . . Within 12 months

56.604

55.560

 

. . . . Beyond 12 months

 

 

 

. . Other payables

284.537

287.001

423.051

. . . . Within 12 months

284.537

287.001

423.051

. . . . Beyond 12 months

 

 

 

Total accounts payable

8.851.079

8.608.335

7.518.271

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

13.407

8.492

14.151

Total adjustment accounts

13.407

8.492

14.151

TOTAL LIABILITIES

12.400.751

10.953.516

9.304.640

 

 

 

 

 

 

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

13.327.629

10.441.280

8.941.932

. Changes in work in progress

1.771.431

1.551.807

140.084

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

17.099

13.441

19.917

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

17.099

13.441

19.917

Total value of production

15.116.159

12.006.528

9.101.933

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

7.955.259

6.788.828

5.207.502

. Services received

3.349.610

2.781.798

2.056.325

. Leases and rentals

57.912

32.832

18.581

. Payroll and related costs

1.466.340

1.294.250

1.042.629

. . Wages and salaries

1.130.541

978.896

781.798

. . Social security contributions

261.161

243.510

207.630

. . Employee termination indemnities

74.638

71.844

53.201

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

225.514

208.525

174.249

. . Amortization of intangible fixed assets

10.454

11.830

7.897

. . Amortization of tangible fixed assets

198.946

179.200

151.205

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

16.114

17.495

15.147

. Changes in raw materials

45.852

-26.911

-139.970

. Provisions to risk reserves

 

24.000

 

. Other provisions

 

 

24.000

. Other operating costs

87.523

72.866

61.670

Total production costs

13.188.010

11.176.188

8.444.986

Diff. between value and cost of product.

1.928.149

830.340

656.947

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

816

985

811

. . 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

 

985

811

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

985

 

. Interest and other financial expense

-165.823

-96.612

-128.333

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

96.612

 

Total financial income and expense

-165.007

-95.627

-127.522

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

109.165

20.645

17.299

. . Gains on disposals

 

 

 

. . Other extraordinary income

109.165

20.645

17.299

. Extraordinary expense

-32.428

-3.981

-9.028

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-32.428

-3.981

-9.028

Total extraordinary income and expense

76.737

16.664

8.271

Results before income taxes

1.839.879

751.377

537.696

. Taxes on current income

611.721

290.385

205.523

. . current taxes

621.305

275.903

170.061

. . differed taxes(anticip.)

-9.584

14.482

35.462

. Net income for the period

1.228.158

460.992

332.173

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

1.228.158

460.992

332.173

 

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

0,16

0,18

0,21

0,12

Elasticity Ratio

Units

0,84

0,82

0,79

0,85

Availability of stock

Units

0,52

0,44

0,34

0,48

Total Liquidity Ratio

Units

0,32

0,38

0,45

0,32

Quick Ratio

Units

0,02

0,03

0,11

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

2,35

3,57

3,32

3,00

Self Financing Ratio

Units

0,25

0,18

0,16

0,16

Capital protection Ratio

Units

0,57

0,71

0,70

0,74

Liabilities consolidation quotient

Units

0,22

0,23

0,31

0,12

Financing

Units

2,89

4,47

5,14

5,00

Permanent Indebtedness Ratio

Units

0,38

0,33

0,35

0,34

M/L term Debts Ratio

Units

0,13

0,15

0,20

0,07

Net Financial Indebtedness Ratio

Units

1,68

2,43

2,43

1,13

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

2,40

1,86

1,70

2,23

Current ratio

Units

1,39

1,25

1,25

0,98

Acid Test Ratio-Liquidity Ratio

Units

0,53

0,58

0,71

0,43

Structure's primary quotient

Units

1,55

1,00

0,75

1,24

Treasury's primary quotient

Units

0,03

0,04

0,17

0,04

Rate of indebtedness ( Leverage )

%

404,27

569,23

635,88

587,54

Current Capital ( net )

Value

2.937.778

1.806.178

1.484.765

287.511

RETURN

 

 

 

 

 

Return on Sales

%

10,91

6,41

5,66

1,05

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

%

40,04

23,96

22,70

4,27

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

%

59,98

39,05

36,75

12,29

Return on Investment ( R.O.I. )

%

15,55

7,58

7,06

3,65

Return/ Sales

%

14,47

7,95

7,35

1,79

Extra Management revenues/charges incid.

%

63,70

55,52

50,56

16,16

Cash Flow

Value

1.453.672

669.517

506.422

79.209

Operating Profit

Value

1.928.149

830.340

656.947

135.466

Gross Operating Margin

Value

2.153.663

1.062.865

831.436

223.889

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

85,99

119,75

118,51

36,19

Debts to suppliers average term

Days

85,15

117,39

125,33

53,62

Average stock waiting period

Days

173,81

165,00

127,08

73,44

Rate of capital employed return ( Turnover )

Units

1,07

0,95

0,96

2,17

Rate of stock return

Units

2,07

2,18

2,83

5,92

Labour cost incidence

%

11,00

12,40

11,66

4,85

Net financial revenues/ charges incidence

%

-1,24

-0,92

-1,43

-1,05

Labour cost on purchasing expenses

%

11,12

11,58

12,35

6,18

Short-term financing charges

%

1,87

1,12

1,71

3,73

Capital on hand

%

93,05

104,91

104,06

59,19

Sales pro employee

Value

327.701

261.032

279.435

746.539

Labour cost pro employee

Value

36.054

32.356

32.582

30.390

 

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

:

659.925

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

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

 

- per food products

:

425

- per non food products

:

2.063

- per energy consume

:

143

 

Sector Data

 

The values are calculated on a base of 146 significant companies.

 

The companies cash their credits on an average of 36 dd.

The average duration of suppliers debts is about 54 dd.

The sector's profitability is on an average of 1,05%.

The labour cost affects the turnover in the measure of 4,85%.

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 2,17.

The employees costs represent the 6,18% 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 18.860 protested subjects are found; in the province they count to 3.557.

The insolvency index for the region is 0,46, , while for the province it is 0,55.

Total Bankrupt companies in the province : 2.526.

Total Bankrupt companies in the region : 14.698.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.58.84

UK Pound

1

Rs.98.40

Euro

1

Rs.80.03

 

INFORMATION DETAILS

 

Analysis Done by :

SUM

 

 

Report Prepared by :

PDT

 

               

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.