MIRA INFORM REPORT

 

 

Report Date :

06.11.2014

 

IDENTIFICATION DETAILS

 

Name :

GIMO'S ITALIANA S.P.A.

 

 

Registered Office :

Via Monte Bianco,,1,

35018 - San Martino di Lupari (PD) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

12.03.1975

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of leather clothes

 

 

No of Employees :

From 51 to 70

 

 

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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

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

 

GIMO'S ITALIANA S.P.A.

 

Via Monte Bianco,,        1

 

35018 - San Martino di Lupari (PD) -IT-

 

 

Summary

 

Fiscal Code

:

00403830284

Legal Form

:

Joint stock company

Start of Activities

:

12/03/1975

Equity

:

Over 2.582.254

Turnover Range

:

12.750.000/15.500.000

Number of Employees

:

From 51 to 70

 

 

Activity

 

Manufacture of leather clothes

 

Legal Data

 

Legal Form : Joint stock company

Register of Handcraft firms : 44151

 

Register of Handcraft firms : 44151 of Padova

 

Fiscal Code : 00403830284

 

Foreign Trade Reg. no. : PD023497 since 01/04/1992

 

Foreign Trade Reg. no. : 23497 of Padova

 

Chamber of Commerce no. : 1559954 of Milano

 

Chamber of Commerce no. : 124168 of Padova since 14/04/1975

 

Firms' Register : PD060-9439 of Padova since 19/02/1996

 

V.A.T. Code : 00403830284

 

Tribunal Co. Register : 9439 of

 

Foundation date

: 12/03/1975

Establishment date

: 12/03/1975

Start of Activities

: 12/03/1975

Legal duration

: 31/12/2050

Nominal Capital

: 1.500.000

Subscribed Capital

: 1.500.000

Paid up Capital

: 1.500.000

 

Members

 

 

Girardin

Renzo

 

Born in San Martino di Lupari

(PD)

on 03/10/1942

- Fiscal Code : GRRRNZ42R03I008A

 

Residence:

Toscanelli

, 3

- 31033

Castelfranco Veneto

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

16/05/2014

Board Chairman

16/05/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Girardin

Massimo

 

Born in Cittadella

(PD)

on 18/09/1969

- Fiscal Code : GRRMSM69P18C743X

 

Residence:

Brigata C. Battisti

, 10

- 31033

Castelfranco Veneto

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

16/05/2014

 

Girardin

Sabrina

 

Born in Castelfranco Veneto

(TV)

on 04/12/1967

- Fiscal Code : GRRSRN67T44C111B

 

Residence:

Puglia

, 9

- 31033

Castelfranco Veneto

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

16/05/2014

 

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.

 

Girardin

Renzo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Padova Moda

Padova (PD) - IT -

00059930289

Director

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

Girardin Renzo

Castelfranco Veneto - IT -

GRRRNZ42R03I008A

825.000 .Eur

55,00

Girardin Massimo

Castelfranco Veneto - IT -

GRRMSM69P18C743X

225.000 .Eur

15,00

Girardin Sabrina

Castelfranco Veneto - IT -

GRRSRN67T44C111B

150.000 .Eur

10,00

Bobbato Silva

BBBSLV44C45C111E

300.000 .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

 

Monte Bianco,

, 1

- 35018

- San Martino di Lupari

(PD)

- IT -

 

PHONE

: 0499461444

 

PHONE

: 0499462032

 

PHONE

: 0499467000

 

FAX

: 0499467080

 

Employees

: 60

 

Assistants

: 1

 

Fittings and Equipment for a value of 380.000

Eur

 

Stocks for a value of 1.410.000

Eur

 

Furniture and fittings for a value of 36.000

Eur

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Limited liability company

24/03/1990

 


COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Gimo's Italiana S.n.c. di Girardin Renzoe C.

24/03/1990

 

EX-MEMBERS / EX-POSITIONS:

 

Antonello

Lucio

 

Born in San Martino di Lupari

(PD)

on 24/02/1952

- Fiscal Code : NTNLCU52B24I008T

 

Residence:

Michele Sanmicheli

, 40

- 35123

Padova

(PD)

- IT -

 

Ex-Postions

Permanent Auditor

 

Beghetto

Luigi

 

Born in Villafranca Padovana

(PD)

on 25/01/1947

- Fiscal Code : BGHLGU47A25L947Y

 

Residence:

Santissima Trinita'

, 9

- 35100

Padova

(PD)

- IT -

 

Ex-Postions

Temporary Auditor

 

Grigolon

Armando

 

Born in Campo San Martino

(PD)

on 28/12/1957

- Fiscal Code : GRGRND57T28B564P

 

Residence:

Borgo Treviso

, 65

- 35013

Cittadella

(PD)

- IT -

 

Ex-Postions

Permanent Auditor

 

Girardin

Renzo

 

Born in San Martino di Lupari

(PD)

on 03/10/1942

- Fiscal Code : GRRRNZ42R03I008A

 

Residence:

Toscanelli

, 3

- 31033

Castelfranco Veneto

(TV)

- IT -

 

Ex-Postions

Sole Director

 

Andreatta

Carlo

 

Born in Tombolo

(PD)

on 25/01/1922

- Fiscal Code : NDRCRL22A25L199M

 

Residence:

Roma

, 70

- 35019

Tombolo

(PD)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Andretta

Giancarlo

 

Born in Bassano del Grappa

(VI)

on 23/06/1954

- Fiscal Code : NDRGCR54H23A703W

 

Residence:

Europa

, 92/A

- 35013

Cittadella

(PD)

- IT -

 

Ex-Postions

Temporary Auditor

 

Di Ciaula

Franco

 

Born in Padova

(PD)

on 15/05/1969

- Fiscal Code : DCLFNC69E15G224F

 

Residence:

Monte Grappa

, 7/A

- 35142

Padova

(PD)

- IT -

Ex-Postions

Temporary Auditor

 

Domenighini

Anna

 

Born in Padova

(PD)

on 28/08/1961

- Fiscal Code : DMNNNA61M68G224X

 

Residence:

Palese

, 18

- 35100

Padova

(PD)

- 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

 

The company is active since 1975

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

During the last years, it recorded positive net results (r.o.e. 3,61% in 2013) keeping the turnover steady during the last two years.

The return on Investment in the last financial year was positive (7,13%) and in line with the sector's average.

The amount of the operating result for the year 2013 is of Eur. 1.000.676 with no increase in relation to the financial year 2012.

The gross operating margin of the latest financial year is of Eur. 1.254.030 , stable if compared to the year before.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,13) and with an upward trend compared to the previous year.

Subject can manage an equity capital funds for an amount of Eur. 8.999.173 on the same levels as the year before.

Total debts (both short and M/L term) equals Eur. 4.148.327, , with no sensible variation.

The company does not exceed in bank borrowings; the recourse to suppliers' credit is also limited below the sector's average.

The management determines a good range of liquidity.

Due from customers average term is high and equal to 103,63 days. within the average values of the sector.

During financial year 2013 the cash flow amounted to Eur. 578.324

Labour cost amounts to Eur. 2.345.194, with a 17,28% incidence on production costs. , with a 16,1% incidence on turnover.

High incidence of financial charges on turnover.

 

Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

14.563.277

Profit (Loss) for the period

324.970

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

14.344.823

Profit (Loss) for the period

438.618

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

15.049.728

Profit (Loss) for the period

1.001.147

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

11.369.153

Profit (Loss) for the period

704.034

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

8.385.603

Profit (Loss) for the period

-59.408

 


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.

7.437

8.966

13.342

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

7.437

8.966

13.342

. TANGIBLE FIXED ASSETS

. . Real estate

3.830.748

3.963.782

4.096.817

. . Plant and machinery

381.161

450.549

526.746

. . Industrial and commercial equipment

. . Other assets

66.845

78.187

95.371

. . Assets under construction and advances

. Total Tangible fixed assets

4.278.754

4.492.518

4.718.934

. FINANCIAL FIXED ASSETS

. . Equity investments

1.291

1.291

1.291

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

1.291

1.291

1.291

. . Financial receivables

150

150

150

. . . . Within 12 months

150

150

150

. . . . 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

150

150

150

. . . . Within 12 months

150

150

150

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

1.441

1.441

1.441

Total fixed assets

4.287.632

4.502.925

4.733.717

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

649.024

677.665

420.866

. . Work in progress and semimanufactured

8.629

22.157

. . Work in progress on order

. . Finished goods

756.330

858.398

751.407

. . Advance payments

. Total Inventories

1.413.983

1.558.220

1.172.273

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

4.458.555

4.948.447

5.559.962

. . Beyond 12 months

515.439

511.301

305.082

. . Trade receivables

4.192.271

4.738.246

5.297.258

. . . . Within 12 months

4.192.271

4.738.246

5.297.258

. . . . 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

360.275

289.672

98.765

. . . . Within 12 months

258.411

187.808

98.765

. . . . Beyond 12 months

101.864

101.864

. . Receivables for anticipated taxes

399.941

409.437

305.082

. . . . Within 12 months

. . . . Beyond 12 months

399.941

409.437

305.082

. . Receivables due from third parties

21.507

22.393

163.939

. . . . Within 12 months

7.873

22.393

163.939

. . . . Beyond 12 months

13.634

. Total Credits not held as fixed assets

4.973.994

5.459.748

5.865.044

. 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

2.996.650

1.588.200

1.925.359

. . Checks

. . Banknotes and coins

3.249

4.841

2.882

. Total Liquid funds

2.999.899

1.593.041

1.928.241

Total current assets

9.387.876

8.611.009

8.965.558

ADJUSTMENT ACCOUNTS

. Discount on loans

349.505

379.035

. Other adjustment accounts

326.245

Total adjustments accounts

349.505

326.245

379.035

TOTAL ASSETS

14.025.013

13.440.179

14.078.310

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.500.000

1.500.000

1.500.000

. Additional paid-in capital

. Revaluation reserves

2.635.473

2.635.473

2.635.473

. Legal reserve

300.000

300.000

258.230

. Reserve for Own shares

. Statute reserves

. Other reserves

4.238.730

3.800.111

2.945.736

. Accumulated Profits (Losses)

. Profit( loss) of the year

324.970

438.618

1.001.147

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

8.999.173

8.674.202

8.340.586

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

291

391

491

. . Other funds

865.742

837.255

704.905

Total Reserves for Risks and Charges

866.033

837.646

705.396

Employee termination indemnities

10.788

10.606

10.961

ACCOUNTS PAYABLE

. . . . Within 12 months

4.148.327

3.916.016

5.012.631

. . . . 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

1.685.109

1.154.407

2.516.317

. . . . Within 12 months

1.685.109

1.154.407

2.516.317

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

113.616

87.931

84.671

. . . . Within 12 months

113.616

87.931

84.671

. . . . Beyond 12 months

. . Trade payables

1.715.669

2.105.431

1.605.935

. . . . Within 12 months

1.715.669

2.105.431

1.605.935

. . . . 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

120.340

125.207

353.740

. . . . Within 12 months

120.340

125.207

353.740

. . . . Beyond 12 months

. . Due to social security and welfare inst.

183.592

166.853

160.819

. . . . Within 12 months

183.592

166.853

160.819

. . . . Beyond 12 months

. . Other payables

330.001

276.187

291.149

. . . . Within 12 months

330.001

276.187

291.149

. . . . Beyond 12 months

Total accounts payable

4.148.327

3.916.016

5.012.631

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

692

1.709

8.736

Total adjustment accounts

692

1.709

8.736

TOTAL LIABILITIES

14.025.013

13.440.179

14.078.310

 

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

14.563.275

14.344.823

15.049.729

. Changes in work in progress

-115.596

129.148

62.092

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

127.370

142.832

151.706

. . Contributions for operating expenses

. . Different income and revenues

127.370

142.832

151.706

Total value of production

14.575.049

14.616.803

15.263.527

PRODUCTION COSTS

. Raw material,other materials and consum.

5.544.716

6.353.159

6.317.250

. Services received

4.986.470

4.591.265

. Leases and rentals

5.303.692

5.204

916

. Payroll and related costs

2.345.194

2.252.834

2.227.285

. . Wages and salaries

1.696.604

1.631.019

1.618.884

. . Social security contributions

529.426

506.494

493.721

. . Employee termination indemnities

119.164

115.321

114.680

. . Pension and similar

. . Other costs

. Amortization and depreciation

253.354

259.447

259.189

. . Amortization of intangible fixed assets

6.579

5.506

5.904

. . Amortization of tangible fixed assets

233.698

238.298

236.086

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

13.077

15.643

17.199

. Changes in raw materials

28.642

-256.799

-203.874

. Provisions to risk reserves

. Other provisions

. Other operating costs

98.775

72.824

198.893

Total production costs

13.574.373

13.673.139

13.390.924

Diff. between value and cost of product.

1.000.676

943.664

1.872.603

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

14.134

26.317

20.518

. . 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

14.134

20.518

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

14.134

20.518

. Interest and other financial expense

-332.255

-302.030

-177.975

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

332.255

177.975

Total financial income and expense

-318.121

-275.713

-157.457

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

91.556

187.616

86.902

. . Gains on disposals

. . Other extraordinary income

91.556

187.616

86.902

. Extraordinary expense

-238.910

-208.857

-219.153

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-238.910

-208.857

-219.153

Total extraordinary income and expense

-147.354

-21.241

-132.251

Results before income taxes

535.201

646.710

1.582.895

. Taxes on current income

210.231

208.092

581.748

. . current taxes

200.835

312.675

576.559

. . differed taxes(anticip.)

9.396

-104.583

5.189

. Net income for the period

324.970

438.618

1.001.147

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

324.970

438.618

1.001.147

 

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

0,31

0,34

0,34

0,14

Elasticity Ratio

Units

0,67

0,64

0,64

0,84

Availability of stock

Units

0,10

0,12

0,08

0,24

Total Liquidity Ratio

Units

0,57

0,52

0,55

0,53

Quick Ratio

Units

0,21

0,12

0,14

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,13

0,27

0,37

3,78

Self Financing Ratio

Units

0,64

0,65

0,59

0,17

Capital protection Ratio

Units

0,80

0,78

0,70

0,66

Liabilities consolidation quotient

Units

0,00

0,00

0,00

0,14

Financing

Units

0,46

0,45

0,60

4,55

Permanent Indebtedness Ratio

Units

0,64

0,65

0,59

0,33

M/L term Debts Ratio

Units

0,00

0,00

0,00

0,09

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,07

1,26

CORRELATION

Fixed assets ratio

Units

2,10

1,93

1,76

1,87

Current ratio

Units

2,26

2,20

1,79

1,17

Acid Test Ratio-Liquidity Ratio

Units

1,92

1,80

1,55

0,79

Structure's primary quotient

Units

2,10

1,93

1,76

1,13

Treasury's primary quotient

Units

0,72

0,41

0,38

0,04

Rate of indebtedness ( Leverage )

%

155,85

154,94

168,79

587,75

Current Capital ( net )

Value

5.239.549

4.694.993

3.952.927

209.248

RETURN

Return on Sales

%

3,97

4,87

8,37

2,26

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

%

3,61

5,06

12,00

3,48

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

%

5,95

7,46

18,98

12,19

Return on Investment ( R.O.I. )

%

7,13

7,02

13,30

3,83

Return/ Sales

%

6,87

6,58

12,44

3,45

Extra Management revenues/charges incid.

%

32,48

46,48

53,46

20,46

Cash Flow

Value

578.324

698.065

1.260.336

50.400

Operating Profit

Value

1.000.676

943.664

1.872.603

68.610

Gross Operating Margin

Value

1.254.030

1.203.111

2.131.792

124.742

MANAGEMENT

Credits to clients average term

Days

103,63

118,91

126,71

120,68

Debts to suppliers average term

Days

56,93

66,81

52,99

115,81

Average stock waiting period

Days

34,95

39,11

28,04

78,40

Rate of capital employed return ( Turnover )

Units

1,04

1,07

1,07

1,14

Rate of stock return

Units

10,30

9,21

12,84

4,57

Labour cost incidence

%

16,10

15,70

14,80

12,27

Net financial revenues/ charges incidence

%

-2,18

-1,92

-1,05

-1,84

Labour cost on purchasing expenses

%

17,28

16,48

16,63

12,16

Short-term financing charges

%

8,01

7,71

3,55

3,35

Capital on hand

%

96,30

93,69

93,55

87,41

Sales pro employee

Value

199.496

247.324

218.112

245.343

Labour cost pro employee

Value

32.125

38.841

32.279

32.046

 

 

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

:

882.779

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127

 

Sector Data

 

The values are calculated on a base of 864 significant companies.

 

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

The average duration of suppliers debts is about 116 dd.

The sector's profitability is on an average of 2,26%.

The labour cost affects the turnover in the measure of 12,27%.

Goods are held in stock in a range of 78 dd.

The difference between the sales volume and the resources used to realize it is about 1,14.

The employees costs represent the 12,16% of the production costs.

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered moderately risky.

In the region 13.782 protested subjects are found; in the province they count to 2.646.

The insolvency index for the region is 0,30, , while for the province it is 0,30.

Total Bankrupt companies in the province : 3.821.

Total Bankrupt companies in the region : 16.714.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.39

UK Pound

1

Rs.98.00

Euro

1

Rs.76.98               

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

SMN

 

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.