MIRA INFORM REPORT

 

 

Report Date :

22.09.2014

 

IDENTIFICATION DETAILS

 

Name :

UNIONTRADE S.R.L.

 

 

Registered Office :

Via Enrico Mattei, 1

20068 - Peschiera Borromeo  (MI) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

16.05.1985

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

·         Manufacture of condiments and spices

·         Intermediaries involved in the sale of food, beverages and tobacco

·         Wholesale of food, beverages and tobacco

·         Wholesale of coffee, tea, cocoa and spices

·         Retail sale in non-specialised stores with prevelance of food and be verages

 

 

No. of Employees :

from 51 to 70

 

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.

 

 

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

 

UNIONTRADE S.R.L.

 

Via Enrico Mattei, 1

20068 - Peschiera Borromeo  (MI) -IT-

 

 

Summary

 

Fiscal Code

:

07645640157

Legal Form

:

Limited liability company

start of Activities

:

16/05/1985

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

from 51 to 70

 

 

 

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

 

Manufacture of condiments and spices

Intermediaries involved in the sale of food, beverages and tobacco

Wholesale of food, beverages and tobacco

Wholesale of coffee, tea, cocoa and spices

Retail sale in non-specialised stores with prevelance of food and be verages

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 07645640157

 

Foreign Trade Reg. no. : MI081204 since 31/12/1991

 

Chamber of Commerce no. : 1173088 of Milano since 21/01/1985

 

Firms' Register : MI146-240234 of Milano since 19/02/1996

 

V.A.T. Code : 07645640157

 

Establishment date

: 10/12/1984

Start of Activities

: 16/05/1985

Legal duration

: 31/12/2050

Nominal Capital

: 800.000

 

Subscribed Capital

: 800.000

 

Paid up Capital

: 800.000

 

 

 

Members

 

Sun Tzu

Hsi

 

 

Born

on 03/01/1957

- Fiscal Code : SNUTHS57A03Z210Z

 

 

:

 

Via Quarenghi

, 23

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Zhu

Jing Yi

 

 

Born in Zhejiang

( )

on 22/02/1963

- Fiscal Code : ZHUJGY63B62Z210Z

 

 

Residence:

 

Caravaggio

, 2

- 20090

Segrate

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Person in charge

01/01/2006

 

 

Sole Director

06/10/1997

 

 

 

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.

 

Zhu

Jing Yi

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Group Eight S.r.l.

Milano (MI) - IT -

12641280156

Sole Director

Active

Registered

Kathay Di Zhu Jing Yi

Milano (MI) - IT -

ZHUJGY63B62Z210Z

Proprietor

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

Zhu Jing Yi

Segrate - IT -

ZHUJGY63B62Z210Z

400.000 .Eur

50,00

Sun Tzu Hsi

Milano - IT -

SNUTHS57A03Z210Z

400.000 .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

N.s.g. S.r.l.

Segrate - IT -

05230030966

24.500 .Eur

24,50

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 23/03/2005

 

 

 

 

 

 

Enrico Mattei

, 1

- 20068

- Peschiera Borromeo

(MI)

- IT -

 

 

 

 

PHONE

: 02/96922898

 

 

 

 

PHONE

: 0226920308

 

-

Branch

(Store)

since 01/12/1986

until 31/08/1996

 

 

 

 

 

 

Forlanini

, 0065

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Store)

since 29/04/1996

until 30/09/1996

 

 

 

 

 

 

Galileo Galilei

, 5

- 20090

- Segrate

(MI)

- IT -

 

 

 

 

PHONE

: 0226921372

 

 

 

 

FAX

: 0226921378

 

-

Branch

(Store)

since 13/09/2002

until 30/06/2007

 

 

 

 

 

 

Torricelli

, 10

- 20090

- Segrate

(MI)

- IT -

 

-

Branch

 

since 23/02/2005

until 31/01/2006

 

 

 

 

 

 

Galileo Galilei

, 5

- 20090

- Segrate

(MI)

- IT -

 

 

 

 

Employees

: 51

 

Fittings and Equipment for a value of 210.000

Eur

 

Stocks for a value of 7.210.000

Eur

 

The firm has a direct commercial organization

The company sells in Italy and abroad.

The company supplies wholesalers and retailers.

 

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- importers

 

- trading companies

Purchase terms: 60-90-120 days.

Subject mostly pays its suppliers by issueing of drafts and/or by

by bank transfers.

 

Import comes generally from the following nations:

- Cina

 

- Giappone

 

- Hong Kong

 

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

China Trading Srl

Uniontrade Srl

23/03/2005

 

EX-MEMBERS / EX-POSITIONS:

 

Albanese

Lucia

 

 

Born in Milano

(MI)

on 14/08/1954

- Fiscal Code : LBNLCU54M54F205D

 

 

Residence:

 

P.zza Caneva

, 3

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Milani

Alessandro

 

 

Born in Milano

(MI)

on 11/10/1969

- Fiscal Code : MLNLSN69R11F205L

 

 

Residence:

 

Catalani

, 81

- 20019

Settimo Milanese

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Sun Tzu

Hsi

 

on 03/01/1957

- Fiscal Code : SNUTHS57A03Z210Z

 

 

:

 

Via Quarenghi

, 23

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Partner

 

Bazzoni

Lorenzo

 

 

Born in Milano

(MI)

on 07/03/1973

- Fiscal Code : BZZLNZ73C07F205N

 

 

Residence:

 

Caduti Da Nassiriya

, 8/C

- 20068

Peschiera Borromeo

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Bazzoni

Dario

 

 

Born in Milano

(MI)

on 15/11/1943

- Fiscal Code : BZZDRA43S15F205Q

 

 

Residence:

 

Veneto

, 9/4

- 20068

Peschiera Borromeo

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Galantino

Franco

 

 

Born in Milano

(MI)

on 01/05/1968

- Fiscal Code : GLNFNC68E01F205Y

 

 

Residence:

 

Bagarotti Maffeo

, 44

- 20152

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Mazzi

Giuseppe

 

 

Born in Milano

(MI)

on 27/06/1935

- Fiscal Code : MZZGPP35H27F205F

 

 

Residence:

 

Del Duca Cino

, 5

- 20122

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Sun

Tzi Hsi

 

 

Born in Cina

( )

on 03/01/1957

- Fiscal Code : SNUTHS57A03Z210Z

 

 

Residence:

 

Oberdan Guglielmo

, 4

- 20129

Milano

(MI)

- IT -

 

Ex-Postions

Sole Director

 

Stella

Alberto

 

 

Born in Milano

(MI)

on 12/06/1960

- Fiscal Code : STLLRT60H12F205E

 

 

Residence:

 

Martinelli Guido

, 67

- 20142

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Catelli

Emilio

 

 

Born in Premosello-Chiovenda

(NO)

on 05/06/1926

- Fiscal Code : CTLMLE26H05H037N

 

 

Residence:

 

Plana

, 20

- 20155

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Lattanzio

Ruggiero

 

 

Born in Barletta

(BA)

on 11/10/1960

- Fiscal Code : LTTRGR60R11A669W

 

 

Residence:

 

Grandi Giuseppe

, 24

- 20135

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Gandini

Idalgo

 

 

Born in Milano

(MI)

on 27/09/1938

- Fiscal Code : GNDDLG38P27F205E

 

 

Residence:

 

San Rocco

, 5

- 20090

Segrate

(MI)

- 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.

 

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

BANCA NAZIONALE DEL LAVORO SPA

Agenzia n. 13

 

20100

Milano (MI)

1005

0

UNICREDIT BANCA D'IMPRESA S.P.A.

MILANO CORDUSIO

VIA TOMMASO GROSSI, 10

20100

Milano (MI)

3226

1604



Financial and Economical Analysis

 

Subject is active since 1985

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 0,94% in 2013 with a stable trend in the turnover.

The operating result in 2013 was positive (6,01%) and in line with the sector's average.

The amount of the operating result for the year 2013 is of Eur. 997.812 recording a drop as opposed to the year before (-48,29%).

During the latest financial year the gross operating margin amounted to Eur. 1.327.584 showing a downward trend as opposed to the previous year.

The analysis shows a fair financial position as the indebtedness volume is acceptable (1,79) yet on the increase as against the previous accounting period.

Subject can manage an equity capital funds for an amount of Eur. 5.649.415 , unchanged if compared to 2012.

The financial management has recorded total debts amounting to Eur. 10.402.474, , with no sensible variation.

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.

On average trade credits are collected in 35,28 days. , a value lower than the sector's average.

The financial management generated a cash flow of Eur. 383.039.

During 2013 financial year labour costs amounted to Eur. 2.030.684, with a 4,66% incidence on production costs. , whereas the incidence on sales revenues is of 4,6%.

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

44.145.413

Profit (Loss) for the period

53.267

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

41.896.538

Profit (Loss) for the period

714.683

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

41.457.717

Profit (Loss) for the period

520.553

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

38.005.463

Profit (Loss) for the period

-317.801

 

 

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.

1.164

2.263

3.362

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

150.000

200.000

 

. Total Intangible Fixed Assets

151.164

202.263

3.362

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

2.274.686

2.349.790

2.424.895

. . Plant and machinery

130.698

122.678

173.314

. . Industrial and commercial equipment

76.300

113.146

167.341

. . Other assets

79.323

151.970

155.117

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

2.561.007

2.737.584

2.920.667

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

24.500

24.500

24.500

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

24.500

24.500

24.500

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

128.473

124.153

124.153

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

128.473

124.153

124.153

. . . Receivab due from subsidiaries

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from assoc.comp.

122.500

122.500

122.500

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

122.500

122.500

122.500

. . . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from third parties

5.973

1.653

1.653

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

5.973

1.653

1.653

. . Other securities

7.018

7.018

7.018

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

159.991

155.671

155.671

Total fixed assets

2.872.162

3.095.518

3.079.700

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

7.213.792

6.387.175

6.738.824

. . Advance payments

 

 

 

. Total Inventories

7.213.792

6.387.175

6.738.824

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

5.741.286

4.181.142

5.474.843

. . Beyond 12 months

124.371

33.000

 

. . Trade receivables

4.326.750

3.987.265

5.039.305

. . . . Within 12 months

4.326.750

3.987.265

5.039.305

. . . . 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.

182.366

 

 

. . . . Within 12 months

182.366

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

66.371

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

66.371

 

 

. . Receivables due from third parties

1.290.170

226.877

435.538

. . . . Within 12 months

1.232.170

193.877

435.538

. . . . Beyond 12 months

58.000

33.000

 

. Total Credits not held as fixed assets

5.865.657

4.214.142

5.474.843

. FINANCIAL ASSETS

 

 

 

. . Equity invest. in subsidiary comp.

 

 

 

. . Equity invest. in associated companies

 

 

 

. . Equity invest. in holding companies

5

5

 

. . Other equity investments

 

 

5

. . Own shares

 

 

 

. . . Total nominale value

 

 

 

. . Other securities

 

 

 

. Total Financial Assets

5

5

5

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

201.048

530.496

627.383

. . Checks

15.785

28.391

34.112

. . Banknotes and coins

99.302

143.270

93.810

. Total Liquid funds

316.135

702.157

755.305

Total current assets

13.395.589

11.303.479

12.968.977

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

327.169

 

 

. Other adjustment accounts

 

470.173

553.371

Total adjustments accounts

327.169

470.173

553.371

TOTAL ASSETS

16.594.920

14.869.170

16.602.048

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

800.000

800.000

835.697

. Additional paid-in capital

 

 

 

. Revaluation reserves

2.202.948

2.202.948

2.202.948

. Legal reserve

177.690

141.956

115.928

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

1.736.561

1.736.561

1.206.339

. Accumulated Profits (Losses)

678.949

 

 

. Profit( loss) of the year

53.267

714.683

520.553

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

5.649.415

5.596.148

4.881.465

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

 

 

 

Employee termination indemnities

543.031

466.597

412.148

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

10.402.474

8.806.425

11.308.435

. . . . 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

8.228.228

6.926.605

9.455.628

. . . . Within 12 months

8.228.228

6.926.605

9.455.628

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

1.794.357

1.394.569

1.097.275

. . . . Within 12 months

1.794.357

1.394.569

1.097.275

. . . . 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

 

125.783

468.598

. . . . Within 12 months

 

125.783

468.598

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

97.736

79.950

19.614

. . . . Within 12 months

97.736

79.950

19.614

. . . . Beyond 12 months

 

 

 

. . Other payables

282.153

279.518

267.320

. . . . Within 12 months

282.153

279.518

267.320

. . . . Beyond 12 months

 

 

 

Total accounts payable

10.402.474

8.806.425

11.308.435

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

 

 

 

Total adjustment accounts

 

 

 

TOTAL LIABILITIES

16.594.920

14.869.170

16.602.048

 

 

 

 

 

 

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

44.145.413

41.896.538

41.457.717

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

440.375

401.969

197.776

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

440.375

401.969

197.776

Total value of production

44.585.788

42.298.507

41.655.493

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

34.029.436

30.153.637

28.223.742

. Services received

 

6.223.915

6.239.234

. Leases and rentals

7.212.467

635.998

870.957

. Payroll and related costs

2.030.684

1.953.116

1.573.319

. . Wages and salaries

1.448.140

1.353.535

1.183.152

. . Social security contributions

472.217

496.766

303.240

. . Employee termination indemnities

110.327

102.815

86.927

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

329.772

326.972

295.097

. . Amortization of intangible fixed assets

51.099

51.099

1.099

. . Amortization of tangible fixed assets

256.931

255.837

265.596

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

21.742

20.036

28.402

. Changes in raw materials

-826.617

351.649

1.323.249

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

812.234

723.477

1.397.556

Total production costs

43.587.976

40.368.764

39.923.154

Diff. between value and cost of product.

997.812

1.929.743

1.732.339

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

1.336

2.402

916

. . 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

1.336

 

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

1.336

 

 

. Interest and other financial expense

-461.653

-488.787

-530.283

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

461.653

 

 

Total financial income and expense

-460.317

-486.385

-529.367

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

793

5.046

3.009

. . Gains on disposals

 

 

 

. . Other extraordinary income

793

5.046

3.009

. Extraordinary expense

-297.615

-240.401

-293.924

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-297.615

-240.401

-293.924

Total extraordinary income and expense

-296.822

-235.355

-290.915

Results before income taxes

240.673

1.208.003

912.057

. Taxes on current income

187.406

493.320

391.504

. . current taxes

210.989

514.714

412.898

. . differed taxes(anticip.)

-23.583

-21.394

-21.394

. Net income for the period

53.267

714.683

520.553

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

53.267

714.683

520.553

 

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

0,17

0,21

0,19

0,13

Elasticity Ratio

Units

0,81

0,76

0,78

0,85

Availability of stock

Units

0,43

0,43

0,41

0,16

Total Liquidity Ratio

Units

0,37

0,33

0,38

0,62

Quick Ratio

Units

0,02

0,05

0,05

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,79

1,45

2,16

5,02

Self Financing Ratio

Units

0,34

0,38

0,29

0,13

Capital protection Ratio

Units

0,85

0,73

0,72

0,58

Liabilities consolidation quotient

Units

0,05

0,05

0,04

0,10

Financing

Units

1,84

1,57

2,32

6,17

Permanent Indebtedness Ratio

Units

0,37

0,41

0,32

0,25

M/L term Debts Ratio

Units

0,03

0,03

0,02

0,07

Net Financial Indebtedness Ratio

Units

1,40

1,11

1,78

1,16

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

2,16

1,96

1,72

1,57

Current ratio

Units

1,29

1,28

1,15

1,09

Acid Test Ratio-Liquidity Ratio

Units

0,59

0,56

0,55

0,85

Structure's primary quotient

Units

1,97

1,81

1,59

0,96

Treasury's primary quotient

Units

0,03

0,08

0,07

0,05

Rate of indebtedness ( Leverage )

%

293,75

265,70

340,10

743,68

Current Capital ( net )

Value

2.993.115

2.497.054

1.660.542

70.465

RETURN

 

 

 

 

 

Return on Sales

%

0,87

2,49

1,97

1,66

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

%

0,94

12,77

10,66

6,68

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

%

4,26

21,59

18,68

19,39

Return on Investment ( R.O.I. )

%

6,01

12,98

10,43

3,84

Return/ Sales

%

2,26

4,61

4,18

2,16

Extra Management revenues/charges incid.

%

5,34

37,04

30,05

28,56

Cash Flow

Value

383.039

1.041.655

815.650

48.046

Operating Profit

Value

997.812

1.929.743

1.732.339

59.910

Gross Operating Margin

Value

1.327.584

2.256.715

2.027.436

99.701

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

35,28

34,26

43,76

86,56

Debts to suppliers average term

Days

15,66

13,56

11,18

100,32

Average stock waiting period

Days

58,83

54,88

58,52

31,97

Rate of capital employed return ( Turnover )

Units

2,66

2,82

2,50

1,82

Rate of stock return

Units

6,12

6,56

6,15

11,18

Labour cost incidence

%

4,60

4,66

3,79

5,95

Net financial revenues/ charges incidence

%

-1,04

-1,16

-1,28

-0,81

Labour cost on purchasing expenses

%

4,66

4,84

3,94

5,95

Short-term financing charges

%

4,44

5,55

4,69

2,18

Capital on hand

%

37,59

35,49

40,05

54,67

Sales pro employee

Value

700.720

837.930

863.702

507.074

Labour cost pro employee

Value

32.233

39.062

32.777

32.650

 

 

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

:

3.839.216

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 5.101 significant companies.

 

The companies cash their credits on an average of 87 dd.

The average duration of suppliers debts is about 100 dd.

The sector's profitability is on an average of 1,66%.

The labour cost affects the turnover in the measure of 5,95%.

Goods are held in stock in a range of 32 dd.

The difference between the sales volume and the resources used to realize it is about 1,82.

The employees costs represent the 5,95% 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.60.81

UK Pound

1

Rs.100.06

Euro

1

Rs.78.47

 

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.