MIRA INFORM REPORT

 

 

Report Date :

16.10.2014

 

IDENTIFICATION DETAILS

 

Name :

F.G.S. FONDERIA GHISE E ACCIAI SPECIALI S.P.A.

 

 

Registered Office :

Via Garzoneri, 11  24047 – Treviglio (BG)           

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

10.11.1975

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Subject is engaged in Cast iron fusion

 

 

No. of Employees :

From 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 – 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 and address

 

F.G.S. FONDERIA GHISE E ACCIAI SPECIALI S.P.A.

 

VIA       GARZONERI,    11

 

24047   - TREVIGLIO     (BG)     -IT-

 

 

Summary

 

Fiscal Code

:

00223620162

Legal Form

:

Joint stock company

Foundation Date

:

10/11/1975

Equity

:

Over 2.582.254

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

from 36 to 50

 

 

Activity

 

Cast iron fusion

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00223620162

 

Foreign Trade Reg. no. : BG016411 since 10/01/1992

 

Foreign Trade Reg. no. : 16411 of Bergamo

 

Chamber of Commerce no. : 157207 of Bergamo since 05/02/1976

 

Firms' Register : BG024-10601 of Bergamo since 19/02/1996

 

V.A.T. Code : 00223620162

 

Tribunal Co. Register : 10601 of

 

Foundation date

: 10/11/1975

Establishment date

: 10/11/1975

Legal duration

: 31/12/2030

Nominal Capital

: 2.500.000

Subscribed Capital

: 2.500.000

Paid up Capital

: 2.500.000

 


 

Members

 

Longaretti

Carlo

 

Born in Urgnano

(BG)

on 17/11/1924

- Fiscal Code : LNGCRL24S17L502R

 

Residence:

Zambianchi

, 5

- 24100

Bergamo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/04/2012

 

No Prejudicial events are reported

 

Longaretti

Pierluigi

 

Born in Bergamo

(BG)

on 01/11/1951

- Fiscal Code : LNGPLG51S01A794O

 

Residence:

Pontirolo

, 20 BIS

- 24047

Treviglio

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

16/09/2011

Director

20/04/2012

Board Chairman

20/04/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Ferrecchi

Giorgio

 

Born in Millesimo

(SV)

on 24/04/1945

- Fiscal Code : FRRGRG45D24F213E

 

Residence:

Via Ceresio

, 34

Ruvigliana

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/04/2012

 

Precicast Holding S.a.

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

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.

 

Longaretti

Pierluigi

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Preform S.r.l.

Treviglio (BG) - IT -

01806940167

Chairman

Active

Registered

Preform S.r.l.

Treviglio (BG) - IT -

01806940167

Managing 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

Longaretti Carlo

Bergamo - IT -

LNGCRL24S17L502R

25.000 .Eur

1,00

Longaretti Pierluigi

Treviglio - IT -

LNGPLG51S01A794O

25.000 .Eur

1,00

Precicast Holding S.a.

95055190169

2.450.000 .Eur

98,00

 

 

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

Fonderia Barianese S.r.l.

Bariano - IT -

00217920164

203.840 .Eur

49,00

Active




 

Firm's location and structure

 

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

 

-

Legal and operative seat

since 27/04/1984

 

Garzoneri

, 11

- 24047

- Treviglio

(BG)

- IT -

 

PHONE

: 0363302588

 

FAX

: 0363419058

 

-

Branch

(Store)

since 01/10/1987

 

Milano

, 36/C

- 24047

- Treviglio

(BG)

- IT -

 

PHONE

: 0363302588

 

-

Branch

(Store)

since 30/09/2010

 

Milano

, 32

- 24047

- Treviglio

(BG)

- IT -

 

Employees

: 35

 

Assistants

: 1

 

Fittings and Equipment for a value of 1.050.000

Eur

 

Stocks for a value of 3.600.000

Eur

 

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

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Poland

 

- France

 

- Belgium

 

- Italy

 

Export is mainly towards:

- Italy

 

- Belgium

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Longaretti

Carlo

 

Born in Urgnano

(BG)

on 17/11/1924

- Fiscal Code : LNGCRL24S17L502R

 

Residence:

Zambianchi

, 5

- 24100

Bergamo

(BG)

- IT -

 

Ex-Postions

Managing Director

Managing Director

 

Penati

Giuseppe

 

Born in Milano

(MI)

on 19/09/1926

- Fiscal Code : PNTGPP26P19F205J

 

Ex-Postions

Vice-Chairman

Assistant board Chairman

 

Longaretti

Amanzio

 

Born in Treviglio

(BG)

on 26/06/1918

- Fiscal Code : LNGMNZ18H26L400W

 

Residence:

Garzoneri

, 13

- 24047

Treviglio

(BG)

- IT -

 

Ex-Postions

Procurator

Director

Board Chairman

 

Wiefler

Franz Carl

 

Born in Bruck And Der Mur

( )

on 13/06/1926

- Fiscal Code : WFLFNZ26H13Z102R

 

Ex-Postions

Board Chairman

Legal Owners' representative

 

Clemente

Federico

 

Born in Milano

(MI)

on 10/06/1965

- Fiscal Code : CLMFRC65H10F205H

 

Residence:

Localita' Chia Viale Belvedere

, SNC

- 09010

Domus De Maria

(CA)

- IT -

 

Ex-Postions

Temporary Auditor

 

Buffelli

Giuliano

 

Born in Gera Lario

(CO)

on 19/05/1943

- Fiscal Code : BFFGLN43E19D974U

 

Residence:

Masone

, 19

- 24100

Bergamo

(BG)

- IT -

 

Ex-Postions

Permanent Auditor

 

Giacometti

Giovanni

 

Born in Corteno Golgi

(BS)

on 14/07/1944

- Fiscal Code : GCMGNN44L14D064Q

 

Residence:

Manzoni

, 25

- 24030

Mozzo

(BG)

- 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

 

Subject is active since 1975

Balance sheets for the years 2011, 2012 and 2013 were analyzed.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 3,75% in 2013

The operating result in 2013 was positive (4,28%) falling within the field's average.

The operating result is positive and amounts to Eur. 1.284.950 on stable levels if compared to the previous year.

A gross operating margine for a value of Eur. 2.143.635 was reached. with no sensible increase as against 2012.

Indebtedness is scanty since debts are lower than liquidity.

It's shareholders funds amount to Eur. 22.953.537 , unchanged if compared to 2012.

Total indebtedness totalled Eur. 6.295.411, on the same levels as the year before.

Bank and suppliers credit recourse is limited, 77,29 gg. is payment average period below the sector's average.

The management determines a good range of liquidity.

Trade credits are collected slowly, average term is 121,3 days. even if compared to the average of the sector.

Eur. 1.718.477 is the value of cash flow during the year 2013

During 2013 financial year labour costs amounted to Eur. 1.996.674, with a 10,04% incidence on production costs. , with a 9,46% incidence on turnover.

Financial incomes cover financial charges.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

21.106.868

Profit (Loss) for the period

859.792

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

24.352.619

Profit (Loss) for the period

938.998

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

25.535.336

Profit (Loss) for the period

1.085.458

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

21.655.677

Profit (Loss) for the period

875.503

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

22.755.453

Profit (Loss) for the period

2.399.618




 

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

10.000

30.000

50.553

. . Concessions,licenses,trademarks,etc.

10.440

13.978

927

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

20.440

43.978

51.480

. TANGIBLE FIXED ASSETS

. . Real estate

7.243.474

7.660.975

7.865.648

. . Plant and machinery

979.789

1.063.859

982.640

. . Industrial and commercial equipment

65.378

80.699

86.189

. . Other assets

212.372

312.197

343.235

. . Assets under construction and advances

112.243

34.500

16.500

. Total Tangible fixed assets

8.613.256

9.152.230

9.294.212

. FINANCIAL FIXED ASSETS

. . Equity investments

346.167

346.157

346.157

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

341.894

341.894

341.894

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

4.273

4.263

4.263

. . Financial receivables

417.131

417.402

717.108

. . . . Within 12 months

131

402

108

. . . . Beyond 12 months

417.000

417.000

717.000

. . . Receivab due from subsidiaries

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

417.000

417.000

717.000

. . . . Within 12 months

. . . . Beyond 12 months

417.000

417.000

717.000

. . . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from third parties

131

402

108

. . . . Within 12 months

131

402

108

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

763.298

763.559

1.063.265

Total fixed assets

9.396.994

9.959.767

10.408.957

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.282.721

1.031.355

949.944

. . Work in progress and semimanufactured

1.623.405

1.480.880

1.756.554

. . Work in progress on order

. . Finished goods

695.305

813.002

451.131

. . Advance payments

. Total Inventories

3.601.431

3.325.237

3.157.629

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

7.713.691

9.249.257

8.530.674

. . Beyond 12 months

. . Trade receivables

7.112.002

7.931.674

8.219.637

. . . . Within 12 months

7.112.002

7.931.674

8.219.637

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

66.165

154.561

. . . . Within 12 months

66.165

154.561

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

334.611

1.076.125

249.849

. . . . Within 12 months

334.611

1.076.125

249.849

. . . . Beyond 12 months

. . Receivables for anticipated taxes

113.846

83.773

60.936

. . . . Within 12 months

113.846

83.773

60.936

. . . . Beyond 12 months

. . Receivables due from third parties

87.067

3.124

252

. . . . Within 12 months

87.067

3.124

252

. . . . Beyond 12 months

. Total Credits not held as fixed assets

7.713.691

9.249.257

8.530.674

. 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

9.233.947

7.153.692

8.060.604

. . Checks

. . Banknotes and coins

3.449

42

516

. Total Liquid funds

9.237.396

7.153.734

8.061.120

Total current assets

20.552.518

19.728.228

19.749.423

ADJUSTMENT ACCOUNTS

. Discount on loans

57.351

55.194

28.510

. Other adjustment accounts

Total adjustments accounts

57.351

55.194

28.510

TOTAL ASSETS

30.006.863

29.743.189

30.186.890

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

2.500.000

2.500.000

2.500.000

. Additional paid-in capital

. Revaluation reserves

595.382

595.382

595.382

. Legal reserve

500.000

500.000

500.000

. Reserve for Own shares

. Statute reserves

. Other reserves

681.521

681.521

681.523

. Accumulated Profits (Losses)

17.816.842

16.977.844

15.992.386

. Profit( loss) of the year

859.792

938.998

1.085.458

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

22.953.537

22.193.745

21.354.749

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

53.273

51.158

48.621

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

53.273

51.158

48.621

Employee termination indemnities

695.497

627.032

622.980

ACCOUNTS PAYABLE

. . . . Within 12 months

6.295.411

6.864.189

8.153.380

. . . . 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

2.299.120

2.300.000

2.314.516

. . . . Within 12 months

2.299.120

2.300.000

2.314.516

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

13.360

37.515

. . . . Within 12 months

13.360

37.515

. . . . Beyond 12 months

. . Trade payables

3.312.612

3.624.695

4.727.612

. . . . Within 12 months

3.312.612

3.624.695

4.727.612

. . . . 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

367.329

472.126

577.320

. . . . Within 12 months

367.329

472.126

577.320

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

47.458

44.942

188.685

. . . . Within 12 months

47.458

44.942

188.685

. . . . Beyond 12 months

. . Due to social security and welfare inst.

99.559

78.194

84.387

. . . . Within 12 months

99.559

78.194

84.387

. . . . Beyond 12 months

. . Other payables

169.333

330.872

223.345

. . . . Within 12 months

169.333

330.872

223.345

. . . . Beyond 12 months

Total accounts payable

6.295.411

6.864.189

8.153.380

ADJUSTMENT ACCOUNTS

. Agio on loans

7.160

. Other adjustment accounts

9.145

7.065

Total adjustment accounts

9.145

7.065

7.160

TOTAL LIABILITIES

30.006.863

29.743.189

30.186.890

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

254.065

4.930.321

5.097.925

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

21.106.868

24.352.619

25.535.336

. Changes in work in progress

24.828

86.197

-376.610

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

43.379

52.389

37.153

. . Contributions for operating expenses

. . Different income and revenues

43.379

52.389

37.153

Total value of production

21.175.075

24.491.205

25.195.879

PRODUCTION COSTS

. Raw material,other materials and consum.

8.230.832

10.893.722

11.635.282

. Services received

. Leases and rentals

8.910.524

9.422.558

8.848.279

. Payroll and related costs

1.996.674

1.932.199

2.010.761

. . Wages and salaries

1.410.165

1.357.723

1.407.160

. . Social security contributions

477.805

462.486

481.446

. . Employee termination indemnities

111.990

119.070

. . Pension and similar

108.704

. . Other costs

3.085

. Amortization and depreciation

858.685

851.162

630.120

. . Amortization of intangible fixed assets

23.539

24.312

20.900

. . Amortization of tangible fixed assets

799.146

786.103

567.290

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

36.000

40.747

41.930

. Changes in raw materials

-251.366

-81.412

227.298

. Provisions to risk reserves

. Other provisions

. Other operating costs

144.776

146.958

105.260

Total production costs

19.890.125

23.165.187

23.457.000

Diff. between value and cost of product.

1.284.950

1.326.018

1.738.879

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

84

104

. . In subsidiary companies

. . In associated companies

. . In other companies

84

104

. Other financial income

149.494

104.058

59.250

. . 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

149.494

104.058

59.250

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

149.494

104.058

59.250

. Interest and other financial expense

-72.795

-80.293

-88.085

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

72.795

80.293

88.085

Total financial income and expense

76.699

23.849

-28.731

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

429

91.771

22.398

. . Gains on disposals

. . Other extraordinary income

429

91.771

22.398

. Extraordinary expense

-10.750

-1.183

-4.875

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-10.750

-1.183

-4.875

Total extraordinary income and expense

-10.321

90.588

17.523

Results before income taxes

1.351.328

1.440.455

1.727.671

. Taxes on current income

491.536

501.457

642.213

. . current taxes

525.577

533.735

661.289

. . differed taxes(anticip.)

-34.041

-32.278

-19.076

. Net income for the period

859.792

938.998

1.085.458

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

859.792

938.998

1.085.458

 

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

0,33

0,34

0,35

Elasticity Ratio

Units

0,68

0,66

0,65

0,64

Availability of stock

Units

0,12

0,11

0,10

0,15

Total Liquidity Ratio

Units

0,56

0,55

0,55

0,43

Quick Ratio

Units

0,31

0,24

0,27

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

n.c.

n.c.

0,00

1,86

Self Financing Ratio

Units

0,76

0,75

0,71

0,27

Capital protection Ratio

Units

0,85

0,85

0,83

0,75

Liabilities consolidation quotient

Units

0,11

0,09

0,08

0,22

Financing

Units

0,27

0,31

0,38

2,35

Permanent Indebtedness Ratio

Units

0,79

0,77

0,73

0,43

M/L term Debts Ratio

Units

0,02

0,02

0,02

0,12

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,91

CORRELATION

Fixed assets ratio

Units

2,52

2,29

2,11

1,11

Current ratio

Units

3,26

2,87

2,42

1,06

Acid Test Ratio-Liquidity Ratio

Units

2,69

2,39

2,03

0,77

Structure's primary quotient

Units

2,44

2,23

2,05

0,83

Treasury's primary quotient

Units

1,47

1,04

0,99

0,03

Rate of indebtedness ( Leverage )

%

130,73

134,02

141,36

360,10

Current Capital ( net )

Value

14.257.107

12.864.039

11.596.043

408.634

RETURN

Return on Sales

%

8,14

7,35

6,72

3,40

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

%

3,75

4,23

5,08

2,16

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

%

5,89

6,49

8,09

8,08

Return on Investment ( R.O.I. )

%

4,28

4,46

5,76

3,84

Return/ Sales

%

6,09

5,45

6,81

2,98

Extra Management revenues/charges incid.

%

66,91

70,81

62,42

25,99

Cash Flow

Value

1.718.477

1.790.160

1.715.578

328.591

Operating Profit

Value

1.284.950

1.326.018

1.738.879

295.822

Gross Operating Margin

Value

2.143.635

2.177.180

2.368.999

749.380

MANAGEMENT

Credits to clients average term

Days

121,30

117,25

115,88

98,28

Debts to suppliers average term

Days

77,29

72,59

93,23

123,62

Average stock waiting period

Days

61,43

49,16

44,52

49,03

Rate of capital employed return ( Turnover )

Units

0,70

0,82

0,85

1,10

Rate of stock return

Units

5,86

7,32

8,09

7,33

Labour cost incidence

%

9,46

7,93

7,87

17,85

Net financial revenues/ charges incidence

%

0,36

0,10

-0,11

-1,52

Labour cost on purchasing expenses

%

10,04

8,34

8,57

17,84

Short-term financing charges

%

1,16

1,17

1,08

3,12

Capital on hand

%

142,17

122,14

118,22

90,42

Sales pro employee

Value

340.433

405.876

411.860

223.268

Labour cost pro employee

Value

32.204

32.203

32.431

40.069

 

 

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

:

1.022.428

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

Monthly family expences 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 480 significant companies.

 

The companies cash their credits on an average of 98 dd.

The average duration of suppliers debts is about 124 dd.

The sector's profitability is on an average of 3,40%.

The labour cost affects the turnover in the measure of 17,85%.

Goods are held in stock in a range of 49 dd.

The difference between the sales volume and the resources used to realize it is about 1,10.

The employees costs represent the 17,84% 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 4.150.

The insolvency index for the region is 0,55, , while for the province it is 0,41.

Total Bankrupt companies in the province : 4.376.

Total Bankrupt companies in the region : 39.612.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.11

UK Pound

1

Rs.98.15

Euro

1

Rs.77.68

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

NIS

 

               

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.