MIRA INFORM REPORT

 

 

Report Date :

31.10.2014

 

IDENTIFICATION DETAILS

 

Name :

VI.BE.MAC. S.P.A.

 

 

Registered Office :

Via Monte Pastello,        7/I

37057 - San Giovanni Lupatoto (VR)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

13.10.1982

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Wholesale of machinery for the textile industry and sewing and knit ing machines

 

 

No. of Employees :

from 36 to 50

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

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

 

VI.BE.MAC. S.P.A.

 

Via Monte Pastello,        7/I

37057 - San Giovanni Lupatoto (VR) -IT-

 

 

Summary

 

Fiscal Code

:

01264050236

Legal Form

:

Joint stock company

start of Activities

:

13/10/1982

Equity

:

Over 2.582.254

Turnover Range

:

12.750.000/15.500.000

Number of Employees

:

from 36 to 50

 

n.b.: The Creditworthness Rate shows, in percentage, the ratio between the suggested credit opinion and the credit amount that the firm could get if the financial situation would be completely positive.

 

 

Activity

 

Wholesale of machinery for the textile industry and sewing and knit ing machines

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01264050236

 

Foreign Trade Reg. no. : 012074 of Verona since 17/12/1991

 

Chamber of Commerce no. : 170441 of Verona since 14/10/1980

 

Firms' Register : VR091-13323 of Verona since 19/02/1996

 

V.A.T. Code : 01264050236

 

R. E. C. no. : 32130 of Verona since 17/12/1980

 

Establishment date

: 26/09/1980

Start of Activities

: 13/10/1982

Legal duration

: 31/12/2050

Nominal Capital

: 2.000.000

Subscribed Capital

: 2.000.000

Paid up Capital

: 2.000.000

 

 

Members

 

Vinco

Giovanna

 

Born in Grezzana

(VR)

on 05/04/1947

- Fiscal Code : VNCGNN47D45E171O

 

Residence:

Campanile Vecchio

, 14

- 37100

Verona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2012

Board Chairman

27/04/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Guerreschi

Carlo

 

Born in Nogara

(VR)

on 20/02/1943

- Fiscal Code : GRRCRL43B20F918S

 

Residence:

Campanile Vecchio

, 14

- 37100

Verona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2012

 

Guerreschi

Elena

 

Born in Verona

(VR)

on 09/02/1971

- Fiscal Code : GRRLNE71B49L781Y

 

Residence:

Campanile Vecchio

, 13

- 37135

Verona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2012

 

Guerreschi

Enrico

 

Born in Verona

(VR)

on 17/10/1974

- Fiscal Code : GRRNRC74R17L781Q

 

Residence:

Porto

, 8

- 37057

San Giovanni Lupatoto

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2012

 

Guerreschi

Alberto

 

Born in Verona

(VR)

on 25/01/1976

- Fiscal Code : GRRLRT76A25L781X

 

Residence:

Porto

, 8

- 37057

San Giovanni Lupatoto

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2012

Managing Director

27/04/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Finver S.p.a.

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

Prejudicial Events found with cancellations*

 

Legal Mortgage - 27/10/2008. - 88.784 Euro. Event writing-off

  RISCOSSIONE UNO SPA ( ORA EQUITALIA SPA)

 

No Protests registered

 

*Concerns also partially erased events.

 

 

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.

 

Vinco

Giovanna

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Finver S.p.a.

San Giovanni Lupatoto (VR) - IT -

02227210230

Director

Active

Registered

Vinco Giovanna

Verona (VR) - IT -

VNCGNN47D45E171O

Proprietor

Active

Registered

 

Guerreschi

Alberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Vinco S.r.l.

San Giovanni Lupatoto (VR) - IT -

03831310234

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

Vinco Giovanna

Verona - IT -

VNCGNN47D45E171O

200.000 .Eur

10,00

Guerreschi Carlo

Verona - IT -

GRRCRL43B20F918S

200.000 .Eur

10,00

Guerreschi Elena

Verona - IT -

GRRLNE71B49L781Y

200.000 .Eur

10,00

Guerreschi Enrico

San Giovanni Lupatoto - IT -

GRRNRC74R17L781Q

200.000 .Eur

10,00

Guerreschi Alberto

San Giovanni Lupatoto - IT -

GRRLRT76A25L781X

200.000 .Eur

10,00

Finver S.p.a.

02227210230

1.000.000 .Eur

50,00

 

 

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

Consorzio Della Moda

Mozzecane - IT -

03081990230

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Monte Pastello

, 7/I

- 37057

- San Giovanni Lupatoto

(VR)

- IT -

 

Total Surface: 154 Sq.mt.

 

PHONE

: 0458778151

 

FAX

: 0458779024

 

Employees

: 48

 

Fittings and Equipment for a value of 140.000

Eur

 

Stocks for a value of 3.940.000

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 :

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Italy

 

Export is mainly towards:

- Italy

 

 

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

03/12/1984

Limited liability company

Joint stock company

29/05/1997

 

EX-MEMBERS / EX-POSITIONS:

 

Rigato

Elio

 

Born in Casalserugo

(PD)

on 03/02/1938

- Fiscal Code : RGTLEI38B03B912C

 

Residence:

Tommaseo

, 13

- 35100

Padova

(PD)

- IT -

 

Ex-Postions

Permanent Auditor

 

Morandin

Severino

 

Born in Padova

(PD)

on 21/03/1934

- Fiscal Code : MRNSRN34C21G224E

 

Residence:

Sandri

, 3

- 37100

Verona

(VR)

- IT -

 

Ex-Postions

Director

 

Morandin

Giorgio

 

Born in Verona

(VR)

on 01/03/1971

- Fiscal Code : MRNGRG71C01L781E

 

Residence:

Bruno Pasini

, 3

- 37057

San Giovanni Lupatoto

(VR)

- IT -

 

Ex-Postions

Director

 

Marcazzan

Luca

 

Born in Padova

(PD)

on 18/02/1970

- Fiscal Code : MRCLCU70B18G224F

 

Residence:

F. Beltrame

, 9

- 35138

Padova

(PD)

- IT -

 

Ex-Postions

Temporary Auditor

 

Rigato

Luca

 

Born in Padova

(PD)

on 30/06/1973

- Fiscal Code : RGTLCU73H30G224X

 

Residence:

Tommaseo

, 13

- 35131

Padova

(PD)

- IT -

 

Ex-Postions

Temporary Auditor

 

Bonetti

Stefano

 

Born in Verona

(VR)

on 18/02/1967

- Fiscal Code : BNTSFN67B18L781T

 

Residence:

Bernardo De Canal

, 4

- 37100

Verona

(VR)

- IT -

 

Ex-Postions

Permanent 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 1982

The analysis is based on the latest 3 balance sheets.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 34,08% in 2013 thanks to a progressive increase in turnover (+22,3% in 2013 compared to 2012 and +10,97% in 2012 compared to 2011).

The operating result was positive in the last financial year (29,96%) and higler than the field average.

The amount of the operating result for the year 2013 is of Eur. 3.548.283 with an increase of 39,47% if the compared to the previous financial year.

The economic management produced a gross operating margin of Eur. 3.709.681 showing an upward trend if compared to 2012.

Excellent equity structure since liquidity is higher than short term liabilities.

With regard to equity capital, an amount of Eur. 7.056.056 is registered. , increasing by 24,85% if compared to the year before.

Total indebtedness amounts to Eur. 3.877.479, , with no sensible variation.

Moderate recourse to bank credit while the exposure towards suppliers is rather high but lined up with the field's average.

Liquidity is good (2,95)

Accounts receivable average term is 72,97 days. , a better value than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 2.566.074

During 2013 financial year labour costs amounted to Eur. 1.964.455, with a 16,65% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 13,87%.

The financial charges are lower than the financial incomes.

 

 

Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

14.167.688

Profit (Loss) for the period

2.404.676

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

11.583.943

Profit (Loss) for the period

1.844.485

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

10.438.070

Profit (Loss) for the period

501.142

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

10.754.870

Profit (Loss) for the period

1.205.445



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

834

1.668

. . Research,develop. and advert.expens.

12.529

17.501

. . Industrial patent rights

62.838

61.649

44.685

. . Concessions,licenses,trademarks,etc.

39.804

29.218

29.018

. . Goodwill

. . Assets in formation and advance paymen.

12.000

. . Other intangible fixed assets

26.341

36.823

29.209

. Total Intangible Fixed Assets

141.512

146.025

116.580

. TANGIBLE FIXED ASSETS

. . Real estate

2.300

6.900

11.500

. . Plant and machinery

66.332

20.595

20.829

. . Industrial and commercial equipment

71.963

77.831

87.581

. . Other assets

44.981

. . Assets under construction and advances

. Total Tangible fixed assets

185.576

105.326

119.910

. FINANCIAL FIXED ASSETS

. . Equity investments

279

279

279

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

279

279

279

. . 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

279

279

279

Total fixed assets

327.367

251.630

236.769

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

104.051

54.697

. . Work in progress and semimanufactured

150.374

153.779

. . Work in progress on order

. . Finished goods

3.685.919

2.688.603

2.833.210

. . Advance payments

. Total Inventories

3.940.344

2.897.079

2.833.210

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

3.039.020

2.589.770

3.144.647

. . Beyond 12 months

110.863

110.863

. . Trade receivables

2.871.560

2.543.139

2.748.144

. . . . Within 12 months

2.871.560

2.543.139

2.748.144

. . . . 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

248.436

110.963

256.396

. . . . Within 12 months

137.573

100

256.396

. . . . Beyond 12 months

110.863

110.863

. . Receivables for anticipated taxes

74.525

. . . . Within 12 months

74.525

. . . . Beyond 12 months

. . Receivables due from third parties

29.887

46.531

65.582

. . . . Within 12 months

29.887

46.531

65.582

. . . . Beyond 12 months

. Total Credits not held as fixed assets

3.149.883

2.700.633

3.144.647

. 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

4.354.801

4.045.149

2.784.038

. . Checks

82

. . Banknotes and coins

8.095

4.857

4.209

. Total Liquid funds

4.362.896

4.050.088

2.788.247

Total current assets

11.453.123

9.647.800

8.766.104

ADJUSTMENT ACCOUNTS

. Discount on loans

63.266

18.131

40.235

. Other adjustment accounts

Total adjustments accounts

63.266

18.131

40.235

TOTAL ASSETS

11.843.756

9.917.561

9.043.108

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

2.000.000

2.000.000

2.000.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

236.157

143.932

118.875

. Reserve for Own shares

. Statute reserves

. Other reserves

2.415.223

1.662.966

1.186.876

. Accumulated Profits (Losses)

. Profit( loss) of the year

2.404.676

1.844.485

501.142

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

7.056.056

5.651.383

3.806.893

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

61.800

30.900

262.800

. . Taxation fund, also differed

4.081

6.167

15.813

. . Other funds

350.000

350.000

350.000

Total Reserves for Risks and Charges

415.881

387.067

628.613

Employee termination indemnities

493.734

470.197

485.197

ACCOUNTS PAYABLE

. . . . Within 12 months

3.877.479

3.055.576

3.564.163

. . . . Beyond 12 months

350.000

550.000

. . 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

350.000

550.006

750.000

. . . . Within 12 months

350.000

200.006

200.000

. . . . Beyond 12 months

350.000

550.000

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

2.573.242

1.922.719

1.983.089

. . . . Within 12 months

2.573.242

1.922.719

1.983.089

. . . . 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

554.532

573.099

44.185

. . . . Within 12 months

554.532

573.099

44.185

. . . . Beyond 12 months

. . Due to social security and welfare inst.

118.512

113.108

99.405

. . . . Within 12 months

118.512

113.108

99.405

. . . . Beyond 12 months

. . Other payables

281.193

246.644

1.237.484

. . . . Within 12 months

281.193

246.644

1.237.484

. . . . Beyond 12 months

Total accounts payable

3.877.479

3.405.576

4.114.163

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

606

3.338

8.242

Total adjustment accounts

606

3.338

8.242

TOTAL LIABILITIES

11.843.756

9.917.561

9.043.108

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

26.192

43.256

93.318

Risk accounts

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

14.167.688

11.583.943

10.438.068

. Changes in work in progress

993.911

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

182.816

127.593

83.112

. . Contributions for operating expenses

2.500

. . Different income and revenues

182.816

127.593

80.612

Total value of production

15.344.415

11.711.536

10.521.180

PRODUCTION COSTS

. Raw material,other materials and consum.

6.497.960

4.530.831

5.022.692

. Services received

. Leases and rentals

3.190.901

2.623.620

3.443.109

. Payroll and related costs

1.964.455

1.797.483

1.812.469

. . Wages and salaries

1.465.036

1.320.599

1.344.440

. . Social security contributions

408.628

378.274

369.475

. . Employee termination indemnities

82.027

93.106

96.080

. . Pension and similar

8.764

5.504

. . Other costs

2.474

. Amortization and depreciation

161.398

135.541

177.504

. . Amortization of intangible fixed assets

90.015

76.831

43.976

. . Amortization of tangible fixed assets

57.383

46.132

123.528

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

14.000

12.578

10.000

. Changes in raw materials

-49.354

-63.868

-827.163

. Provisions to risk reserves

. Other provisions

. Other operating costs

30.772

143.962

30.010

Total production costs

11.796.132

9.167.569

9.658.621

Diff. between value and cost of product.

3.548.283

2.543.967

862.559

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

76.155

86.733

71.970

. . 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

76.155

86.733

71.970

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

76.155

86.733

71.970

. Interest and other financial expense

-35.586

-49.186

-25.641

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

35.586

49.186

25.641

Total financial income and expense

40.569

37.547

46.329

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

10.922

159.107

4.511

. . Gains on disposals

. . Other extraordinary income

10.922

159.107

4.511

. Extraordinary expense

-609

-3.906

-9.803

. . Losses on disposals

. . Taxes relating to prior years

-3.809

. . Other extraordinary expense

-609

-3.906

-5.994

Total extraordinary income and expense

10.313

155.201

-5.292

Results before income taxes

3.599.165

2.736.715

903.596

. Taxes on current income

1.194.489

892.230

402.454

. . current taxes

1.196.575

827.352

476.979

. . differed taxes(anticip.)

-2.086

64.878

-74.525

. Net income for the period

2.404.676

1.844.485

501.142

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

2.404.676

1.844.485

501.142

 

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

0,03

0,03

0,03

0,10

Elasticity Ratio

Units

0,97

0,97

0,97

0,87

Availability of stock

Units

0,33

0,29

0,31

0,21

Total Liquidity Ratio

Units

0,63

0,68

0,66

0,61

Quick Ratio

Units

0,37

0,41

0,31

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

n.c.

n.c.

0,20

4,04

Self Financing Ratio

Units

0,60

0,57

0,42

0,16

Capital protection Ratio

Units

0,38

0,32

0,34

0,59

Liabilities consolidation quotient

Units

0,13

0,27

0,29

0,11

Financing

Units

0,55

0,60

1,08

4,85

Permanent Indebtedness Ratio

Units

0,64

0,65

0,54

0,26

M/L term Debts Ratio

Units

0,04

0,08

0,11

0,07

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

1,01

CORRELATION

Fixed assets ratio

Units

23,06

25,72

20,45

2,12

Current ratio

Units

2,95

3,16

2,46

1,16

Acid Test Ratio-Liquidity Ratio

Units

1,94

2,21

1,66

0,88

Structure's primary quotient

Units

21,55

22,46

16,08

1,40

Treasury's primary quotient

Units

1,13

1,33

0,78

0,04

Rate of indebtedness ( Leverage )

%

167,85

175,49

237,55

620,22

Current Capital ( net )

Value

7.575.644

6.592.224

5.201.941

131.414

RETURN

Return on Sales

%

18,11

17,09

6,50

2,27

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

%

34,08

32,64

13,16

6,70

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

%

51,01

48,43

23,74

18,85

Return on Investment ( R.O.I. )

%

29,96

25,65

9,54

4,76

Return/ Sales

%

25,04

21,96

8,26

3,70

Extra Management revenues/charges incid.

%

67,77

72,50

58,10

28,15

Cash Flow

Value

2.566.074

1.980.026

678.646

39.655

Operating Profit

Value

3.548.283

2.543.967

862.559

63.123

Gross Operating Margin

Value

3.709.681

2.679.508

1.040.063

99.042

MANAGEMENT

Credits to clients average term

Days

72,97

79,03

94,78

119,16

Debts to suppliers average term

Days

95,61

96,75

84,33

116,83

Average stock waiting period

Days

100,12

90,03

97,71

58,39

Rate of capital employed return ( Turnover )

Units

1,20

1,17

1,15

1,36

Rate of stock return

Units

3,60

4,00

3,68

6,14

Labour cost incidence

%

13,87

15,52

17,36

8,98

Net financial revenues/ charges incidence

%

0,29

0,32

0,44

-1,08

Labour cost on purchasing expenses

%

16,65

19,61

18,77

8,98

Short-term financing charges

%

0,92

1,44

0,62

2,60

Capital on hand

%

83,60

85,61

86,64

73,17

Sales pro employee

Value

232.257

206.856

186.394

394.001

Labour cost pro employee

Value

32.204

32.097

32.365

34.340

 

 

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

:

860.796

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 2.551 significant companies.

 

The companies cash their credits on an average of 119 dd.

The average duration of suppliers debts is about 117 dd.

The sector's profitability is on an average of 2,27%.

The labour cost affects the turnover in the measure of 8,98%.

Goods are held in stock in a range of 58 dd.

The difference between the sales volume and the resources used to realize it is about 1,36.

The employees costs represent the 8,98% 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 13.782 protested subjects are found; in the province they count to 2.673.

The insolvency index for the region is 0,30, , while for the province it is 0,31.

Total Bankrupt companies in the province : 2.982.

Total Bankrupt companies in the region : 16.714.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.46

UK Pound

1

Rs.98.21

Euro

1

Rs.77.45

 

INFORMATION DETAILS

 

Analysis Done by :

 SUB

 

 

Report Prepared by :

SDA

 

               

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.