MIRA INFORM REPORT

 

 

Report Date :

31.05.2014

 

 

 

IDENTIFICATION DETAILS

 

Name :

INTERFIL S.P.A.

 

 

Registered Office :

Via Di'vittorio G.,           0010,

20094 – Corsico (MI)     

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

18.04.1985

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Engaged in Preparation and spinning of textile fibres

·         Wholesaler of raw and semi-finished textile fibres

 

 

No of Employees :

From 6 To 10 Employees

 

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 & address

 

Interfil S.p.a.

 

Via Di'vittorio G.,           0010

 

20094 - Corsico (MI) -IT-

 

 

Summary

 

 

Fiscal Code

:

07837790158

Legal Form

:

Joint stock company

start of Activities

:

20/06/1985

Equity

:

Over 2.582.254

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

from 6 to 10

 

 

Activity

 

·         Engaged in Preparation and spinning of textile fibres

·         Wholesaler of raw and semi-finished textile fibres

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 07837790158

 

Foreign Trade Reg. no. : MI069456 since 23/12/1991

 

Foreign Trade Reg. no. : 069456 of Milano since 23/12/1991

 

Chamber of Commerce no. : 1186151 of Milano since 12/06/1985

 

V.A.T. Code : 07837790158

 

Tribunal Co. Register : 246724 of since 12/06/1985

 

Foundation date

: 18/04/1985

Establishment date

: 18/04/1985

Start of Activities

: 20/06/1985

Legal duration

: 31/12/2035

Nominal Capital

: 520.000

Subscribed Capital

: 520.000

Paid up Capital

: 520.000




Members

 

Modiano

Guido

 

Born in Istanbul

( )

on 05/04/1936

- Fiscal Code : MDNGDU36D05Z243S

 

Residence:

Alberto Da Giussano

, 26

- 20145

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

06/04/2012

Board Chairman

06/04/2012

Managing Director

06/04/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Modiano

Alfredo

 

Born in Milano

(MI)

on 05/09/1964

- Fiscal Code : MDNLRD64P05F205R

 

Residence:

Santa Maria Alla Porta

, N. 5

- 20123

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

06/04/2012

Managing Director

06/04/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Moranelli

Stefania

 

Born in Milano

(MI)

on 03/08/1969

- Fiscal Code : MRNSFN69M43F205T

 

Residence:

Spadolini Giovanni

, 10/A

- 20141

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

20/09/2011

 

No Prejudicial events are reported

 

No Protests registered

 

Angelucci

Matilde

 

Born in Paderno Dugnano

(MI)

on 27/06/1963

- Fiscal Code : NGLMLD63H67G220R

 

Residence:

Brodolini

, 3

- 20054

Nova Milanese

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

22/05/2013

 

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.

 

Modiano

Guido

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Motex Di Modiano Guido

Milano (MI) - IT -

MDNGDU36D05Z243S

Proprietor

Active

Registered

Ennetielle Srl

Milano (MI) - IT -

10131110156

Director

Active

Registered

Modal S.r.l.

Gallarate (VA) - IT -

02646460127

Sole Director

Withdrawn

Registered

Appello Ebraico Per La Solidarieta' - Organizzazione Non Lucrativa Di Utilita' S

Milano (MI) - IT -

97252730151

Director

Withdrawn

Registered

Fricky S.r.l.

Milano (MI) - IT -

07645390969

Sole 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

Modiano Guido

Milano - IT -

MDNGDU36D05Z243S

416.000 .Eur

80,00

Modiano Alfredo

Milano - IT -

MDNLRD64P05F205R

104.000 .Eur

20,00



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

 

Di'vittorio G.

, 0010

- 20094

- Corsico

(MI)

- IT -

 

PHONE

: 024404941

 

FAX

: 024401414

 

Employees

: 8

 

Fittings and Equipment for a value of 2.000

Eur

 

Stocks for a value of 4.490.000

Eur

 

Furniture and fittings for a value of 8.000

Eur

 

Vans for a value of 13.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- its own sales net-work

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- its own sales net-work

 

Import comes generally from the following nations:

- Italy

 

Export is mainly towards:

- Italy

 

Historical Information and/or Firm's Status

 

COMPANY'S CAPITAL CHANGES:

Former Type

Former Amount

New Type

New Amount

Changement Date

387.343Eur

516.457Eur

 

EX-MEMBERS / EX-POSITIONS:

Modiano Guido

 

Born in Istambul

( )

on 05/04/1936

 

Fiscal residence:

Caprilli

, 31

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Chairman

 

Kohen Cuhacioglu Leon

 

Born in Istambul

( )

on 30/10/1949

 

Fiscal residence:

Zamagna

, 19

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Vice-Chairman

 

Barissever

Yosef Bali

 

Born in Instanbul

( )

on 12/05/1949

- Fiscal Code : BRSYFB49E12Z243L

 

Residence:

San Gimignano

, N. 2/1

- 20146

Milano

(MI)

- IT -

 

Ex-Postions

Attorney with special power

Director

 

De Simoni

Gloria

 

Born in Alessandria

(AL)

on 17/06/1956

- Fiscal Code : DSMGLR56H57A182L

 

Residence:

Fabio Filzi

, 3

- 20094

Corsico

(MI)

- IT -

 

Ex-Postions

Attorney with special power

 

Zenobi

Elsabetta

 

Born in Jesi

(AN)

on 22/04/1957

- Fiscal Code : ZNBLBT57D62E388M

 

Residence:

Giorgio Merula

, 2

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Attorney with special power

 

Gattulli

Davide

 

Born in Castellanza

(VA)

on 01/04/1976

- Fiscal Code : GTTDVD76D01C139Q

 

Residence:

Anna Frank

, 23

- 21100

Varese

(VA)

- IT -

 

Ex-Postions

Temporary Auditor

 

Barzaghini

Cesare Augusto

 

Born in Gallarate

(VA)

on 28/06/1973

- Fiscal Code : BRZCRG73H28D869H

 

Residence:

Cesare Correnti

, 27/B

- 21013

Gallarate

(VA)

- IT -

 

Ex-Postions

Temporary Auditor

 

Battista

Celestino

 

Born in Legnano

(MI)

on 01/10/1968

- Fiscal Code : BTTCST68R01E514U

 

Residence:

A. Agosti

, N. 18

- 20025

Legnano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Palazzo

Selene

 

Born in Milano

(MI)

on 10/07/1967

- Fiscal Code : PLZSLN67L50F205X

 

Residence:

Castelmorrone

, 3

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Temporary Auditor



Protests

 

Protests checking on the subject firm has given a negative result.



Data Base Prejudicial Events Search

Search performed on a National Scale

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.



Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.



Financial and Economical Analysis

 

Company's starting of activities dates back to 1985.

The economic-financial analysis is based on the latest 3 b/s.

During the last years, it recorded positive net results (r.o.e. 8,52% in 2013) with an increase in 2013 (+20,93%).

The operating result was positive in the last financial year (4,35%) falling within the field's average.

An operating result of Eur. 568.257 has been registered. rising (+66,74%) in relation to the previous year.

The gross operating margin of the latest financial year is of Eur. 603.460 showing an upward trend if compared to 2012.

The financial status of the company is fairly balanced with an indebtedness level of 3,1 and decreasing as against 2012.

It's shareholders funds amount to Eur. 2.982.436 , unchanged if compared to 2012.

The financial management has recorded total debts amounting to Eur. 9.792.098, , a more or less stable value.

Bank borrowings' volume is slightly high but the recourse to suppliers' credit is modest which is also lower than the sector average.

Payments are supported by good current assets.

Accounts receivable average term is high (123,47 days). but on the same levels as the average of the sector.

During financial year 2013 the cash flow amounted to Eur. 289.195

Labour cost amounts to Eur. 497.249, with a 2,31% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 2,25%.

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

22.094.096

Profit (Loss) for the period

253.992

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

18.270.124

Profit (Loss) for the period

168.274

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

22.654.624

Profit (Loss) for the period

516.277

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

20.511.002

Profit (Loss) for the period

602.071

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

15.258.229

Profit (Loss) for the period

131.341

 

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

 

Years

2013

2012

2011

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.

10.716

6.520

1.190

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

1.479

2.465

3.451

. Total Intangible Fixed Assets

12.195

8.985

4.641

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

674

943

1.213

. . Industrial and commercial equipment

. . Other assets

22.472

32.717

35.416

. . Assets under construction and advances

. Total Tangible fixed assets

23.146

33.660

36.629

. FINANCIAL FIXED ASSETS

. . Equity investments

50

50

50

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

50

50

50

. . Financial receivables

1.449

1.449

2.264

. . . . Within 12 months

1.449

1.449

2.264

. . . . 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

1.449

1.449

2.264

. . . . Within 12 months

1.449

1.449

2.264

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

1.499

1.499

2.314

Total fixed assets

36.840

44.144

43.584

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

4.488.180

4.558.161

3.629.140

. . Advance payments

. Total Inventories

4.488.180

4.558.161

3.629.140

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

7.993.026

7.078.512

7.753.839

. . Beyond 12 months

. . Trade receivables

7.577.373

6.148.349

7.392.563

. . . . Within 12 months

7.577.373

6.148.349

7.392.563

. . . . 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

380.716

702.595

191.742

. . . . Within 12 months

380.716

702.595

191.742

. . . . Beyond 12 months

. . Receivables for anticipated taxes

9.846

6.548

20.624

. . . . Within 12 months

9.846

6.548

20.624

. . . . Beyond 12 months

. . Receivables due from third parties

25.091

221.020

148.910

. . . . Within 12 months

25.091

221.020

148.910

. . . . Beyond 12 months

. Total Credits not held as fixed assets

7.993.026

7.078.512

7.753.839

. 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

547.867

329.825

201.640

. . Checks

. . Banknotes and coins

1.190

834

731

. Total Liquid funds

549.057

330.659

202.371

Total current assets

13.030.263

11.967.332

11.585.350

ADJUSTMENT ACCOUNTS

. Discount on loans

21.309

. Other adjustment accounts

7.524

28.848

Total adjustments accounts

7.524

28.848

21.309

TOTAL ASSETS

13.074.627

12.040.324

11.650.243

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

520.000

520.000

520.000

. Additional paid-in capital

1.508

1.508

1.508

. Revaluation reserves

. Legal reserve

104.000

104.000

104.000

. Reserve for Own shares

2.102.935

1.934.661

. Statute reserves

1.618.384

. Other reserves

1

1

1

. Accumulated Profits (Losses)

. Profit( loss) of the year

253.992

168.274

516.277

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

2.982.436

2.728.444

2.760.170

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

17.113

12.538

11.651

. . Taxation fund, also differed

85

1.082

4.213

. . Other funds

Total Reserves for Risks and Charges

17.198

13.620

15.864

Employee termination indemnities

211.346

184.199

166.730

ACCOUNTS PAYABLE

. . . . Within 12 months

9.792.098

9.067.574

8.668.946

. . . . Beyond 12 months

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to banks

7.967.232

7.042.674

6.712.121

. . . . Within 12 months

7.967.232

7.042.674

6.712.121

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

23.014

10.885

. . . . Within 12 months

23.014

10.885

. . . . Beyond 12 months

. . Trade payables

1.666.876

1.940.131

1.868.687

. . . . Within 12 months

1.666.876

1.940.131

1.868.687

. . . . 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

90.432

38.412

39.390

. . . . Within 12 months

90.432

38.412

39.390

. . . . Beyond 12 months

. . Due to social security and welfare inst.

25.734

19.972

20.395

. . . . Within 12 months

25.734

19.972

20.395

. . . . Beyond 12 months

. . Other payables

18.810

26.385

17.468

. . . . Within 12 months

18.810

26.385

17.468

. . . . Beyond 12 months

Total accounts payable

9.792.098

9.067.574

8.668.946

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

71.549

46.487

38.533

Total adjustment accounts

71.549

46.487

38.533

TOTAL LIABILITIES

13.074.627

12.040.324

11.650.243

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

-381.272

Risk accounts

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

22.094.096

18.270.124

22.654.623

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

37.165

85.023

43.494

. . Contributions for operating expenses

. . Different income and revenues

37.165

85.023

43.494

Total value of production

22.131.261

18.355.147

22.698.117

PRODUCTION COSTS

. Raw material,other materials and consum.

18.141.773

16.026.502

17.983.159

. Services received

2.757.886

2.269.694

2.643.253

. Leases and rentals

24.584

24.133

23.501

. Payroll and related costs

497.249

460.338

455.769

. . Wages and salaries

368.040

343.757

327.458

. . Social security contributions

96.136

82.694

92.113

. . Employee termination indemnities

29.178

30.405

33.303

. . Pension and similar

. . Other costs

3.895

3.482

2.895

. Amortization and depreciation

35.203

77.690

102.926

. . Amortization of intangible fixed assets

4.035

1.956

6.511

. . Amortization of tangible fixed assets

11.680

19.352

26.147

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

19.488

56.382

70.268

. Changes in raw materials

69.980

-929.021

454.385

. Provisions to risk reserves

. Other provisions

. Other operating costs

36.329

85.010

73.723

Total production costs

21.563.004

18.014.346

21.736.716

Diff. between value and cost of product.

568.257

340.801

961.401

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

223

339

667

. . 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

667

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

667

. Interest and other financial expense

-169.974

-91.215

-166.579

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

166.579

Total financial income and expense

-169.751

-90.876

-165.912

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

21.148

. . Gains on disposals

. . Other extraordinary income

21.148

. Extraordinary expense

-2

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-2

Total extraordinary income and expense

-2

21.148

Results before income taxes

398.504

271.073

795.489

. Taxes on current income

144.512

102.799

279.212

. . current taxes

148.807

91.853

262.298

. . differed taxes(anticip.)

-4.295

10.946

16.914

. Net income for the period

253.992

168.274

516.277

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

253.992

168.274

516.277

 

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

0,00

0,00

0,00

0,11

Elasticity Ratio

Units

1,00

0,99

0,99

0,87

Availability of stock

Units

0,34

0,38

0,31

0,22

Total Liquidity Ratio

Units

0,65

0,62

0,68

0,56

Quick Ratio

Units

0,04

0,03

0,02

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

3,10

3,20

3,07

3,81

Self Financing Ratio

Units

0,23

0,23

0,24

0,17

Capital protection Ratio

Units

0,74

0,75

0,62

0,65

Liabilities consolidation quotient

Units

0,02

0,02

0,02

0,12

Financing

Units

3,28

3,32

3,14

4,72

Permanent Indebtedness Ratio

Units

0,24

0,24

0,25

0,30

M/L term Debts Ratio

Units

0,02

0,02

0,01

0,07

Net Financial Indebtedness Ratio

Units

2,49

2,46

2,36

1,28

CORRELATION

Fixed assets ratio

Units

86,69

65,98

67,16

2,06

Current ratio

Units

1,33

1,32

1,34

1,16

Acid Test Ratio-Liquidity Ratio

Units

0,87

0,82

0,92

0,84

Structure's primary quotient

Units

80,96

61,81

63,33

1,28

Treasury's primary quotient

Units

0,06

0,04

0,02

0,03

Rate of indebtedness ( Leverage )

%

438,39

441,29

422,08

591,61

Current Capital ( net )

Value

3.238.165

2.899.758

2.916.404

219.071

RETURN

Return on Sales

%

1,31

1,35

2,73

2,22

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

%

8,52

6,17

18,70

6,27

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

%

13,36

9,94

28,82

15,95

Return on Investment ( R.O.I. )

%

4,35

2,83

8,25

4,19

Return/ Sales

%

2,57

1,87

4,24

3,42

Extra Management revenues/charges incid.

%

44,70

49,38

53,70

29,26

Cash Flow

Value

289.195

245.964

619.203

61.669

Operating Profit

Value

568.257

340.801

961.401

95.558

Gross Operating Margin

Value

603.460

418.491

1.064.327

144.934

MANAGEMENT

Credits to clients average term

Days

123,47

121,15

117,47

120,94

Debts to suppliers average term

Days

28,68

38,12

32,58

120,04

Average stock waiting period

Days

73,13

89,82

57,67

61,92

Rate of capital employed return ( Turnover )

Units

1,69

1,52

1,94

1,27

Rate of stock return

Units

4,92

4,01

6,24

5,74

Labour cost incidence

%

2,25

2,52

2,01

7,77

Net financial revenues/ charges incidence

%

-0,77

-0,50

-0,73

-1,26

Labour cost on purchasing expenses

%

2,31

2,56

2,10

7,90

Short-term financing charges

%

1,74

1,01

1,92

2,67

Capital on hand

%

59,18

65,90

51,43

78,39

Sales pro employee

Value

2.761.762

2.283.765

1.618.187

437.713

Labour cost pro employee

Value

62.156

57.542

32.554

33.928

 

 

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 6.137 significant companies.

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

The average duration of suppliers debts is about 120 dd.

The sector's profitability is on an average of 2,22%.

The labour cost affects the turnover in the measure of 7,77%.

Goods are held in stock in a range of 62 dd.

The difference between the sales volume and the resources used to realize it is about 1,27.

The employees costs represent the 7,90% of the production costs.


Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

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.59.03

UK Pound

1

Rs.98.91

Euro

1

Rs.80.33

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

MNL

 

 

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.