MIRA INFORM REPORT

 

 

Report No. :

316837

Report Date :

10.04.2015

 

IDENTIFICATION DETAILS

 

Name :

SANDALJ TRADING COMPANY - S.P.A.

 

 

Registered Office :

Via Rossini, 14  34132  - Trieste(TS)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

01.02.1979

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

  • Wholesale of sugar and chocolate and sugar confectionery
  • Wholesale of tea, cocoa and spices

 

 

No. of Employee :

From 11 to 15

 

 

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 :

Slow but correct

 

 

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

Italy

A2

A1

 

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 INVESTORhttps://cdncache-a.akamaihd.net/items/it/img/arrow-10x10.png 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

 

SANDALJ TRADING COMPANY - S.P.A.

 

 

Via Rossini, 14  34132 - Trieste (TS)

 

 

 

Summary

 

Fiscal Code

:

03471360580

Legal Form

:

Joint stock company

start of Activities

:

01/02/1979

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 11 to 15

 

Activity

 

Wholesale of sugar and chocolate and sugar confectionery

Wholesale of tea, cocoa and spices

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 03471360580

 

Foreign Trade Reg. no. : TS000328 since 04/12/1991

 

Foreign Trade Reg. no. : 852586 of Trieste

 

Chamber of Commerce no. : 80455 of Trieste since 28/11/1979

 

Firms' Register : TS006-6965 of Trieste

 

V.A.T. Code : 00287350326

 

Foundation date

: 01/02/1979

Establishment date

: 01/02/1979

Start of Activities

: 01/02/1979

Legal duration

: 31/12/2030

Nominal Capital

: 2.000.000

Subscribed Capital

: 2.000.000

Paid up Capital

: 2.000.000

 

Legal mail :

SANDALJ@LEGALMAIL.IT

 

 

Members

 

Rossmann

Maurizio

 

Born in Trieste

(TS)

on 10/12/1957

- Fiscal Code : RSSMRZ57T10L424U

 

Residence:

Marco Polo

, 8

- 34100

Trieste

(TS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

03/07/2014

Managing Director

03/07/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Venuti

Enrico

 

Born in Trieste

(TS)

on 27/12/1961

- Fiscal Code : VNTNRC61T27L424K

 

Residence:

J. Ukmar

, 5

- 34149

Trieste

(TS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

03/07/2014

Board Chairman

03/07/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Bieker

Egidio

 

Born in Trieste

(TS)

on 15/10/1953

- Fiscal Code : BKRGDE53R15L424A

 

Residence:

Dei Mirissa

, 22/1

- 34149

Trieste

(TS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

03/07/2014

Managing Director

03/07/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Sandalj

Teresa

 

Born in Trieste

(TS)

on 01/05/1990

- Fiscal Code : SNDTRS90E41L424M

 

Residence:

Del Friuli

, 242

- 34136

Trieste

(TS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

03/07/2014

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.

 

Rossmann

Maurizio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Fratelli Cosulich - Societa' Per AzioniAbbreviabile Anche In F.lli Cosulich S.p

Trieste (TS) - IT -

00051020329

Procurator

Withdrawn

Registered

Sancaffe' S.r.l.

Trieste (TS) - IT -

00916820327

Attorney with special power

Active

Registered

 

Venuti

Enrico

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Sancaffe' S.r.l.

Trieste (TS) - IT -

00916820327

Attorney with special power

Active

Registered

 

Bieker

Egidio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Sancaffe' S.r.l.

Trieste (TS) - IT -

00916820327

Sole Director

Active

Registered

Sancaffe' S.r.l.

Trieste (TS) - IT -

00916820327

Attorney with special power

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

Sandalj Trading Company - S.p.a.

Trieste - IT -

03471360580

200.000 .Eur

10,00

Sandalj Teresa

Trieste - IT -

SNDTRS90E41L424M

1.800.000 .Eur

90,00

 

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

Sandalj Trading Company - S.p.a.

Trieste - IT -

03471360580

200.000 .Eur

10,00

Active

Sancaffe' S.r.l.

Trieste - IT -

00916820327

5.200 .Eur

10,00

Active

Trieste Coffee Cluster S.r.l.

Trieste - IT -

00876500323

1.810 .Eur

6,76

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

Rossini

, 14

- 34100

- Trieste

(TS)

- IT -

 

PHONE

: 0406793911

 

PHONE

: 0406767911

 

Legal mail

: SANDALJ@LEGALMAIL.IT

 

Employees

: 14

 

Fittings and Equipment for a value of 40.000

Eur

 

Stocks for a value of 5.460.000

Eur

 

Vehicles for a value of 67.000

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 :

- trading companies

 

Import comes generally from the following nations:

- Stati Uniti

 

- Guatemala GCA

 

-

 

- Guyana

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

14/02/1980

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Overseas Trading S.r.l.

17/05/1979

 

EX-MEMBERS / EX-POSITIONS:

 

Sandalj

Vincenzo

 

Born in Trieste

(TS)

on 09/06/1950

- Fiscal Code : SNDVCN50H09L424X

 

Residence:

Romagna

, 129

- 34134

Trieste

(TS)

- IT -

 

Ex-Postions

Sole Director

Director

Board Chairman

Partner

 

Venuti

Enrico

 

Born in Trieste

(TS)

on 27/12/1961

- Fiscal Code : VNTNRC61T27L424K

 

Residence:

J. Ukmar

, 5

- 34149

Trieste

(TS)

- IT -

 

Ex-Postions

Managing Director

 

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 POP. FRIULADRIA SPA

5336

0

 

Financial and Economical Analysis

 

Subject is active since 1979

The economic-financial analysis has been made on the base of the b/s of the latests three years.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 0,84% in 2013

The operating result was positive in the last financial year (2,78%) falling within the field's average.

The amount of the operating result is equal to Eur. 457.460 with a -24,3% fall as against the year 2012.

The G.O.M. amounted to Eur. 655.668 showing a downward trend as opposed to the previous year.

The analysis shows a fair financial position as the indebtedness volume is acceptable (2,18) and falling as against the previous year (3,26).

With regard to equity capital, an amount of Eur. 3.847.604 is registered. , stable in comparison with the value of the previous year.

Total indebtedness was equal to Eur. 11.572.987 (Eur. 2.102.671 was the value of m/l term debts) whereas in the year before they amounted to Eur. 15.739.083, with a -26,46% drop.

Bank borrowings' volume is slightly high but the recourse to suppliers' credit is modest below field's average.

The management determines a good range of liquidity.

As far as the collection of credit goes, the average is high (92,93 days). within the standard level of the average of the sector.

2013 financial year closed with a cash flow of Eur. 190.860

Subordinate employment cost is of Eur. 1.113.817, i.e. 4,51% on total production costs. , whereas the incidence on sales revenues is of 4,45%.

If compared to the sales volume (-1,31%), the impact of the financial charges is limited.

 

Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

25.051.304

Profit (Loss) for the period

32.384

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

31.364.989

Profit (Loss) for the period

102.365

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

32.237.806

Profit (Loss) for the period

569.872

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

26.034.551

Profit (Loss) for the period

607.698

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

23.495.974

Profit (Loss) for the period

15.578

 

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.

12.983

16.926

12.816

. . Industrial patent rights

8.527

21.829

46.774

. . Concessions,licenses,trademarks,etc.

31.387

25.420

29.954

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

99.191

125.923

121.183

. Total Intangible Fixed Assets

152.088

190.098

210.727

. TANGIBLE FIXED ASSETS

. . Real estate

1.764.794

1.709.770

1.110.385

. . Plant and machinery

40.337

27.708

37.413

. . Industrial and commercial equipment

. . Other assets

171.657

121.785

154.153

. . Assets under construction and advances

938

78.841

71.555

. Total Tangible fixed assets

1.977.726

1.938.104

1.373.506

. FINANCIAL FIXED ASSETS

. . Equity investments

8.310

8.310

7.691

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

5.165

5.165

5.165

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

3.145

3.145

2.526

. . Financial receivables

103

36

36

. . . . Within 12 months

. . . . Beyond 12 months

103

36

36

. . . 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

103

36

36

. . . . Within 12 months

. . . . Beyond 12 months

103

36

36

. . Other securities

. . Own shares

384.000

384.000

384.000

. . . Total nominal value

. Total financial fixed assets

392.413

392.346

391.727

Total fixed assets

2.522.227

2.520.548

1.975.960

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

1.948

4.146

. . Work in progress on order

. . Finished goods

5.459.883

8.855.151

9.238.198

. . Advance payments

. Total Inventories

5.461.831

8.859.297

9.238.198

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

7.109.732

8.223.743

11.228.342

. . Beyond 12 months

217.158

184.277

151.198

. . Trade receivables

6.467.022

6.956.726

9.742.118

. . . . Within 12 months

6.467.022

6.956.726

9.742.118

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

8.297

28.411

49.174

. . . . Within 12 months

8.297

28.411

49.174

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

281.693

646.947

471.921

. . . . Within 12 months

178.364

585.809

471.921

. . . . Beyond 12 months

103.329

61.138

. . Receivables for anticipated taxes

24.951

4.925

4.230

. . . . Within 12 months

. . . . Beyond 12 months

24.951

4.925

4.230

. . Receivables due from third parties

544.927

771.011

1.112.097

. . . . Within 12 months

456.049

652.797

965.129

. . . . Beyond 12 months

88.878

118.214

146.968

. Total Credits not held as fixed assets

7.326.890

8.408.020

11.379.540

. 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

971.225

672.926

917.691

. . Checks

112.351

35.149

32.828

. . Banknotes and coins

1.361

1.226

1.241

. Total Liquid funds

1.084.937

709.301

951.760

Total current assets

13.873.658

17.976.618

21.569.498

ADJUSTMENT ACCOUNTS

. Discount on loans

44.122

. Other adjustment accounts

46.982

33.865

Total adjustments accounts

44.122

46.982

33.865

TOTAL ASSETS

16.440.007

20.544.148

23.579.323

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

2.000.000

2.000.000

2.000.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

262.992

257.873

229.379

. Reserve for Own shares

384.000

. Statute reserves

384.000

384.000

. Other reserves

-1

1

3

. Accumulated Profits (Losses)

1.168.229

1.070.982

779.603

. Profit( loss) of the year

32.384

102.365

569.872

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

3.847.604

3.815.221

3.962.857

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

250.517

268.633

244.872

. . Taxation fund, also differed

120

241

. . Other funds

18.179

18.333

70.767

Total Reserves for Risks and Charges

268.696

287.086

315.880

Employee termination indemnities

706.065

653.952

590.898

ACCOUNTS PAYABLE

. . . . Within 12 months

9.470.316

13.128.682

15.983.881

. . . . Beyond 12 months

2.102.671

2.610.401

2.663.445

. . 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

9.056.272

12.597.598

14.574.565

. . . . Within 12 months

6.953.601

9.987.197

11.911.120

. . . . Beyond 12 months

2.102.671

2.610.401

2.663.445

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

7.871

1.929

10.929

. . . . Within 12 months

7.871

1.929

10.929

. . . . Beyond 12 months

. . Trade payables

2.050.025

2.725.031

3.484.650

. . . . Within 12 months

2.050.025

2.725.031

3.484.650

. . . . 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

303.939

252.742

417.385

. . . . Within 12 months

303.939

252.742

417.385

. . . . Beyond 12 months

. . Due to social security and welfare inst.

77.757

102.148

105.740

. . . . Within 12 months

77.757

102.148

105.740

. . . . Beyond 12 months

. . Other payables

77.123

59.635

54.057

. . . . Within 12 months

77.123

59.635

54.057

. . . . Beyond 12 months

Total accounts payable

11.572.987

15.739.083

18.647.326

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

44.655

48.806

62.362

Total adjustment accounts

44.655

48.806

62.362

TOTAL LIABILITIES

16.440.007

20.544.148

23.579.323

 

 

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

25.051.301

31.364.989

32.237.806

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

81.690

125.865

46.687

. . Contributions for operating expenses

. . Different income and revenues

81.690

125.865

46.687

Total value of production

25.132.991

31.490.854

32.284.493

PRODUCTION COSTS

. Raw material,other materials and consum.

16.947.441

25.700.718

27.640.736

. Services received

3.142.208

3.135.577

. Leases and rentals

2.883.062

23.686

24.170

. Payroll and related costs

1.113.817

1.176.904

1.277.538

. . Wages and salaries

768.993

813.700

895.189

. . Social security contributions

279.350

290.813

310.720

. . Employee termination indemnities

65.474

72.391

71.629

. . Pension and similar

. . Other costs

. Amortization and depreciation

158.476

213.046

312.312

. . Amortization of intangible fixed assets

56.156

66.252

45.195

. . Amortization of tangible fixed assets

96.890

86.727

83.625

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

5.430

60.067

183.492

. Changes in raw materials

3.395.268

383.046

-1.783.490

. Provisions to risk reserves

. Other provisions

39.732

51.861

53.202

. Other operating costs

137.735

195.028

525.584

Total production costs

24.675.531

30.886.497

31.185.629

Diff. between value and cost of product.

457.460

604.357

1.098.864

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

145.195

307.401

351.258

. . 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

145.195

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

145.195

. Interest and other financial expense

-474.440

-695.750

-576.901

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

474.440

Total financial income and expense

-329.245

-388.349

-225.643

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

18.698

68.636

19.660

. . Gains on disposals

. . Other extraordinary income

18.698

68.636

19.660

. Extraordinary expense

-8.300

-22.696

-1.091

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-8.300

-22.696

-1.091

Total extraordinary income and expense

10.398

45.940

18.569

Results before income taxes

138.613

261.948

891.790

. Taxes on current income

106.229

159.583

321.918

. . current taxes

126.376

160.399

322.145

. . differed taxes(anticip.)

-20.147

-816

-227

. Net income for the period

32.384

102.365

569.872

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

32.384

102.365

569.872

 

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

0,15

0,12

0,08

0,13

Elasticity Ratio

Units

0,84

0,88

0,91

0,85

Availability of stock

Units

0,33

0,43

0,39

0,16

Total Liquidity Ratio

Units

0,51

0,44

0,52

0,62

Quick Ratio

Units

0,07

0,03

0,04

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

2,18

3,26

3,79

5,02

Self Financing Ratio

Units

0,23

0,19

0,17

0,13

Capital protection Ratio

Units

0,47

0,45

0,35

0,58

Liabilities consolidation quotient

Units

0,30

0,25

0,20

0,10

Financing

Units

3,01

4,13

4,71

6,17

Permanent Indebtedness Ratio

Units

0,40

0,34

0,31

0,25

M/L term Debts Ratio

Units

0,17

0,16

0,14

0,07

Net Financial Indebtedness Ratio

Units

2,07

3,12

3,44

1,16

CORRELATION

Fixed assets ratio

Units

2,64

2,81

3,65

1,57

Current ratio

Units

1,46

1,37

1,35

1,09

Acid Test Ratio-Liquidity Ratio

Units

0,89

0,69

0,77

0,85

Structure's primary quotient

Units

1,53

1,51

2,01

0,96

Treasury's primary quotient

Units

0,11

0,05

0,06

0,05

Rate of indebtedness ( Leverage )

%

427,28

538,48

595,01

743,68

Current Capital ( net )

Value

4.403.342

4.847.936

5.585.617

70.465

RETURN

Return on Sales

%

0,76

1,01

2,74

1,66

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

%

0,84

2,68

14,38

6,68

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

%

3,60

6,87

22,50

19,39

Return on Investment ( R.O.I. )

%

2,78

2,94

4,66

3,84

Return/ Sales

%

1,83

1,93

3,41

2,16

Extra Management revenues/charges incid.

%

7,08

16,94

51,86

28,56

Cash Flow

Value

190.860

315.411

882.184

48.046

Operating Profit

Value

457.460

604.357

1.098.864

59.910

Gross Operating Margin

Value

655.668

869.264

1.464.378

99.701

MANAGEMENT

Credits to clients average term

Days

92,93

79,85

108,79

86,56

Debts to suppliers average term

Days

37,22

33,98

40,73

100,32

Average stock waiting period

Days

78,49

101,68

103,16

31,97

Rate of capital employed return ( Turnover )

Units

1,52

1,53

1,37

1,82

Rate of stock return

Units

4,59

3,54

3,49

11,18

Labour cost incidence

%

4,45

3,75

3,96

5,95

Net financial revenues/ charges incidence

%

-1,31

-1,24

-0,70

-0,81

Labour cost on purchasing expenses

%

4,51

3,81

4,10

5,95

Short-term financing charges

%

4,10

4,42

3,09

2,18

Capital on hand

%

65,63

65,50

73,14

54,67

Sales pro employee

Value

736.803

2.613.749

2.387.985

507.074

Labour cost pro employee

Value

32.759

98.075

94.632

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

:

238.092

Population living in the region

:

1.204.718

Number of families in the region

:

516.349

 

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

 

- per food products

:

377

- per non food products

:

1.727

- 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

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 3.901 protested subjects are found; in the province they count to 919.

The insolvency index for the region is 0,33, , while for the province it is 0,38.

Total Bankrupt companies in the province : 1.169.

Total Bankrupt companies in the region : 5.085.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.26

UK Pound

1

Rs.92.49

Euro

1

Rs.66.99

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

ANK

 


 

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.