MIRA INFORM REPORT

 

 

Report No. :

334225

Report Date :

03.08.2015

 

IDENTIFICATION DETAILS

 

Name :

MESDAN S.P.A.

 

 

Registered Office :

Via Masserino, 6 25080 – Puegnago (BS) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

24.03.1975

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spare parts and accessories)

 

 

No. of Employees :

From 71 to 90

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Compliant

 

 

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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

Italy

A1

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 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 132% of GDP in 2014, 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 tax evasion. In 2014 economic growth and labor market conditions continued to deteriorate, with overall unemployment rising to 12.2% and youth unemployment around 40%. Italy's GDP is now nearly 10% below its 2007 pre-crisis level.

Source : CIA

Company name and address

 

MESDAN S.P.A.

 

Via

Masserino,

6

 

25080

- Puegnago

(BS)

-IT-

 

 

Summary

 

Fiscal Code

:

00556520179

Legal Form

:

Joint stock company

start of Activities

:

24/03/1975

Equity

:

Over 2.582.254

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

from 71 to 90

 

 

Activity

 

Manufacture of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spare parts and accessories)

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00556520179

 

Foreign Trade Reg. no. : BS001534 since 04/12/1991

 

Foreign Trade Reg. no. : 1534 of Brescia

 

Chamber of Commerce no. : 163745 of Biella

 

Chamber of Commerce no. : 204405 of Brescia since 23/05/1975

 

V.A.T. Code : 00570270983

 

R. E. C. no. : 3962 of Brescia since 17/09/1991

 

R. E. C. no. : 8570 of Brescia since 17/09/1991

 

Tribunal Co. Register : 11666 of

 

Establishment date

: 24/03/1975

Start of Activities

: 24/03/1975

Legal duration

: 31/12/2030

Nominal Capital

: 2.786.400

Subscribed Capital

: 2.786.400

Paid up Capital

: 2.786.400

 

Legal mail :

MESDAN@REGISTERPEC.IT

 

 

Members

 

Zanca

Renato

 

Born in Toscolano Maderno

(BS)

on 23/03/1946

- Fiscal Code : ZNCRNT46C23L312U

 

Residence:

Panoramica

, 82

- 25080

Manerba del Garda

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

06/05/2014

Procurator

21/03/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Cucchetto

Lorenzo

 

Born in Treviso

(TV)

on 25/08/1952

- Fiscal Code : CCCLNZ52M25L407X

 

Residence:

Udine

, 105

- 33170

Pordenone

(PN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

06/05/2014

Director

06/05/2014

Managing Director

06/05/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Secchi

Maurizio

 

Born in Bergamo

(BG)

on 06/07/1956

- Fiscal Code : SCCMRZ56L06A794H

 

Residence:

Carpiane

, 3/C

- 24030

Mozzo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

06/05/2014

 

Miglioli

Lorenzo

 

Born in Bologna

(BO)

on 04/05/1960

- Fiscal Code : MGLLNZ60E04A944V

 

Residence:

Giusti

, 3

- 20059

Vimercate

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/07/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Messa Duthion

Daniela

 

Born in Brescia

(BS)

on 01/11/1969

- Fiscal Code : MSSDNL69S41B157P

 

Residence:

Delle Casette

, 3

- 25077

Roe' Volciano

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

06/05/2014

Managing Director

06/05/2014

No Prejudicial events are reported

 

 

No Protests registered

 

Messa

Simona

 

Born in Brescia

(BS)

on 18/07/1972

- Fiscal Code : MSSSMN72L58B157L

 

Residence:

Anime Del Purgatorio

, 14/A

- 25087

Salo'

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

21/03/2013

Attorney with special power

21/03/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Ragnoli

Fabrizio

 

Born in Roe' Volciano

(BS)

on 14/10/1959

- Fiscal Code : RGNFRZ59R14H484P

 

Residence:

Rossini

, 5

- 25077

Roe' Volciano

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/07/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Md Holding Srl

 

 

:

L. Einaudi

, 26

- 25121

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

Cucchetto

Lorenzo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Eutron S.p.a.

Pradalunga (BG) - IT -

01805190160

Director

Active

Registered

Eutron S.p.a.

Pradalunga (BG) - IT -

01805190160

Board Chairman

Active

Registered

Savio Macchine Tessili S.p.a.

Pordenone (PN) - IT -

01291010930

Director

Withdrawn

Registered

Savio Macchine Tessili S.p.a.

Pordenone (PN) - IT -

01291010930

General Director

Withdrawn

Registered

Savio Macchine Tessili S.p.a.

Pordenone (PN) - IT -

01291010930

Managing Director

Withdrawn

Registered

Promatech S.p.a.

Colzate (BG) - IT -

02770010169

Director

Withdrawn

Merged

Promatech S.p.a.

Colzate (BG) - IT -

02770010169

Attorney with special power

Withdrawn

Merged

Savio Macchine Tessili Spa

Pordenone (PN) - IT -

07477880962

Managing Director

Active

Registered

Savio Macchine Tessili Spa

Pordenone (PN) - IT -

07477880962

Director

Active

Registered

 

Messa Duthion

Daniela

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Gavazzi S.r.l.

Urgnano (BG) - IT -

02033000163

Director

Active

Registered

Gavazzi S.r.l.

Urgnano (BG) - IT -

02033000163

Board Chairman

Active

Registered

Md Holding Srl

Brescia (BS) - IT -

02588200986

Director

Withdrawn

Registered

Md Holding Srl

Brescia (BS) - IT -

02588200986

Managing Director

Withdrawn

Registered

 

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive.

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

Md Holding Srl

Brescia - IT -

02588200986

2.292.030 .Eur

82,25

Messa Anna

MSSNNA37A50C293V

103 .Eur

Anmess S.r.l.

02295470989

494.266 .Eur

17,73

 

 

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

Gavazzi S.r.l.

Urgnano - IT -

02033000163

34.491 .Eur

67,00

Active

Consorzio Bresciano Per La Ricerca Appli Cata E L'innovazione Tecnologica Nel Set

Brescia - IT -

03067310171

2.600 .Eur

0,29

Active

Istituto Superiore Di Formazione E Ricer ca 2000 Societa' Consortile Per Azioni,

Brescia - IT -

03063890176

389 .Eur

0,09

Ceased

Consorzio Ecor'it - Sistema Collettivo P er La Gestione Dei Raee D I Nuclei Domes

Milano - IT -

05083280965

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Masserino

, 6

- 25080

- Puegnago

(BS)

- IT -

 

Legal mail

: MESDAN@REGISTERPEC.IT

 

-

Branch

(Store)

since 09/11/2009

 

P. Beretta

, 20

- 25080

- Puegnago

(BS)

- IT -

 

PHONE

: 0365521000

 

Employees

: 89

 

Fittings and Equipment for a value of 1.690.000

Eur

 

Stocks for a value of 5.440.000

Eur

 

Vehicles for a value of 200.000

Eur

 

The firm operates abroad as exporter..

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- its own agents

 

- its own foreign branches

 

- direct orders from foreign companies

 

 

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

 

Company's starting of activities dates back to 1975.

Balance sheets for the years 2012, 2013 and 2014 were analyzed.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 8,15% in 2014

The operating result in 2014 was positive (8,57%) and in line with the sector's average.

The amount of the operating result for the year 2014 is of Eur. 3.926.817 showing a downwards trend equal to -29,03% if compared to the value of the financial year 2013.

The gross operating margin of the latest financial year is of Eur. 4.906.510 with a -29,14% fall.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,09 improved in comparison with the year before (0,1.).

Subject can manage an equity capital funds for an amount of Eur. 39.877.121 , unchanged as opposed to the preceding year.

Total indebtedness was equal to Eur. 4.519.804 (Eur. 33.500 was the value of m/l term debts) showing a stable trend as opposed to 2013 (Eur. 5.307.930).

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

Payments are supported by good current assets.

On average trade credits are collected in 35,06 days. , a better value than the sector's average.

The financial management generated a cash flow of Eur. 4.217.104.

In the last financial year labour cost was of Eur. 5.061.020, with a 26,58% incidence on total costs of production. , whereas 22,03% is the incidence on sales revenues.

No incidence of financial charges as lower than the incomes.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

22.971.011

Profit (Loss) for the period

3.248.970

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

24.721.661

Profit (Loss) for the period

5.195.684

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

23.989.143

Profit (Loss) for the period

4.474.167

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

38.992.812

Profit (Loss) for the period

8.289.341

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

30.421.004

Profit (Loss) for the period

5.853.035



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 31/12/2014 - 12 Mesi - Currency: - Amounts x 1

 

- 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

 

Years

2014

2013

2012

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

4.400

. . Research,develop. and advert.expens.

. . Industrial patent rights

40.619

67.843

122.506

. . Concessions,licenses,trademarks,etc.

4.416

10.699

18.108

. . Goodwill

. . Assets in formation and advance paymen.

835.101

25.000

. . Other intangible fixed assets

24.816

24.230

22.700

. Total Intangible Fixed Assets

909.352

127.772

163.314

. TANGIBLE FIXED ASSETS

. . Real estate

4.779.315

4.936.364

5.047.014

. . Plant and machinery

1.554.102

1.333.411

1.672.461

. . Industrial and commercial equipment

137.773

106.211

113.868

. . Other assets

263.968

286.665

348.437

. . Assets under construction and advances

58.508

26.423

. Total Tangible fixed assets

6.793.666

6.662.651

7.208.203

. FINANCIAL FIXED ASSETS

. . Equity investments

630.411

630.411

630.411

. . . Equity invest. in subsidiary companies

618.946

618.946

618.946

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

11.465

11.465

11.465

. . Financial receivables

1.020

1.020

6.924

. . . . Within 12 months

. . . . Beyond 12 months

1.020

1.020

6.924

. . . 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

1.020

1.020

6.924

. . . . Within 12 months

. . . . Beyond 12 months

1.020

1.020

6.924

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

631.431

631.431

637.335

Total fixed assets

8.334.449

7.421.854

8.008.852

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

279.084

277.595

289.724

. . Work in progress and semimanufactured

2.405.687

2.482.966

1.733.450

. . Work in progress on order

. . Finished goods

2.751.736

2.708.107

2.340.278

. . Advance payments

5.128

99.731

13.243

. Total Inventories

5.441.635

5.568.399

4.376.695

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

30.832.228

28.997.407

5.721.220

. . Beyond 12 months

152.545

. . Trade receivables

2.237.197

2.418.530

4.656.881

. . . . Within 12 months

2.237.197

2.418.530

4.656.881

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

574.626

935.082

829.744

. . . . Within 12 months

574.626

935.082

829.744

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

28.048.107

25.585.317

164.505

. . . . Within 12 months

27.921.862

25.585.317

164.505

. . . . Beyond 12 months

126.245

. . Fiscal Receivables

45.646

22.720

28.463

. . . . Within 12 months

19.346

22.720

28.463

. . . . Beyond 12 months

26.300

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

79.197

35.758

41.627

. . . . Within 12 months

79.197

35.758

41.627

. . . . Beyond 12 months

. Total Credits not held as fixed assets

30.984.773

28.997.407

5.721.220

. 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

1.026.767

1.167.728

18.140.459

. . Checks

. . Banknotes and coins

2.698

2.234

3.649

. Total Liquid funds

1.029.465

1.169.962

18.144.108

Total current assets

37.455.873

35.735.768

28.242.023

ADJUSTMENT ACCOUNTS

. Discount on loans

44.078

60.486

63.937

. Other adjustment accounts

Total adjustments accounts

44.078

60.486

63.937

TOTAL ASSETS

45.834.400

43.218.108

36.314.812

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

2.786.400

2.786.400

2.786.400

. Additional paid-in capital

. Revaluation reserves

4.224.055

4.224.055

4.224.055

. Legal reserve

557.280

557.280

557.280

. Reserve for Own shares

. Statute reserves

. Other reserves

28.910.748

23.715.064

19.464.598

. Accumulated Profits (Losses)

. Profit( loss) of the year

3.398.638

10.391.368

8.948.334

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

39.877.121

41.674.167

35.980.667

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

79.941

62.272

55.900

. . Taxation fund, also differed

358.873

383.919

370.936

. . Other funds

Total Reserves for Risks and Charges

438.814

446.191

426.836

Employee termination indemnities

998.661

985.504

982.236

ACCOUNTS PAYABLE

. . . . Within 12 months

4.486.304

5.307.930

3.399.240

. . . . Beyond 12 months

33.499

. . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to other providers of finance

33.499

66.833

100.000

. . . . Within 12 months

66.833

100.000

. . . . Beyond 12 months

33.499

. . Advances from customers

295.993

190.738

198.056

. . . . Within 12 months

295.993

190.738

198.056

. . . . Beyond 12 months

. . Trade payables

2.637.704

2.881.098

1.763.550

. . . . Within 12 months

2.637.704

2.881.098

1.763.550

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

124.560

195.281

34.095

. . . . Within 12 months

124.560

195.281

34.095

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

16.482

550.316

. . . . Within 12 months

16.482

550.316

. . . . Beyond 12 months

. . Due to the tax authorities

218.129

275.080

216.800

. . . . Within 12 months

218.129

275.080

216.800

. . . . Beyond 12 months

. . Due to social security and welfare inst.

449.535

424.739

413.348

. . . . Within 12 months

449.535

424.739

413.348

. . . . Beyond 12 months

. . Other payables

743.901

723.845

673.391

. . . . Within 12 months

743.901

723.845

673.391

. . . . Beyond 12 months

Total accounts payable

4.519.803

5.307.930

3.399.240

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

Total adjustment accounts

TOTAL LIABILITIES

45.834.399

48.413.792

40.788.979

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

8.638.000

8.638.000

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

22.971.011

24.721.661

23.989.143

. Changes in work in progress

-95.437

184.305

-3.075

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

91.179

123.253

320.042

. . Contributions for operating expenses

15.333

5.142

160.890

. . Different income and revenues

75.846

118.111

159.152

Total value of production

22.966.753

25.029.219

24.306.110

PRODUCTION COSTS

. Raw material,other materials and consum.

5.685.526

6.144.570

6.104.728

. Services received

. Leases and rentals

7.122.291

7.006.722

7.271.021

. Payroll and related costs

5.061.020

4.797.181

4.735.732

. . Wages and salaries

3.608.548

3.411.035

3.371.637

. . Social security contributions

1.182.186

1.127.291

1.079.925

. . Employee termination indemnities

254.421

243.490

269.305

. . Pension and similar

. . Other costs

15.865

15.365

14.865

. Amortization and depreciation

968.134

1.194.388

1.233.802

. . Amortization of intangible fixed assets

120.989

202.329

263.842

. . Amortization of tangible fixed assets

815.645

950.559

940.098

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

31.500

41.500

29.862

. Changes in raw materials

74.834

42.051

-242.324

. Provisions to risk reserves

. Other provisions

11.559

196.864

. Other operating costs

116.572

114.224

147.588

Total production costs

19.039.936

19.496.000

19.250.547

Diff. between value and cost of product.

3.926.817

5.533.219

5.055.563

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

146.898

164.446

402.475

. . In subsidiary companies

146.898

164.446

402.475

. . In associated companies

. . In other companies

. Other financial income

386.550

350.870

549.763

. . 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

297.505

. . Financ.income other than the above

386.550

350.870

252.258

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

382.381

105.712

. . . - Other companies

4.169

245.158

252.258

. Interest and other financial expense

56.606

-23.435

-17.890

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-56.606

23.435

17.890

Total financial income and expense

590.054

491.881

934.348

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

45.825

1.419.367

177.672

. . Gains on disposals

. . Other extraordinary income

45.825

1.419.367

177.672

. Extraordinary expense

-9.610

-7.316

-6.345

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-9.610

-7.316

-6.345

Total extraordinary income and expense

36.215

1.412.051

171.327

Results before income taxes

4.553.086

7.437.151

6.161.238

. Taxes on current income

1.304.116

2.241.467

1.687.071

. . current taxes

1.302.995

2.220.860

1.677.017

. . differed taxes(anticip.)

1.121

20.607

10.054

. Net income for the period

3.248.970

5.195.684

4.474.167

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

3.248.970

5.195.684

4.474.167

 

RATIOS

Value Type

as at 31/12/2014

as at 31/12/2013

as at 31/12/2012

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,18

0,17

0,22

0,18

Elasticity Ratio

Units

0,82

0,83

0,78

0,80

Availability of stock

Units

0,12

0,13

0,12

0,24

Total Liquidity Ratio

Units

0,70

0,70

0,66

0,48

Quick Ratio

Units

0,02

0,03

0,50

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,09

0,10

n.c.

3,25

Self Financing Ratio

Units

0,87

0,96

0,99

0,19

Capital protection Ratio

Units

0,84

0,68

0,67

0,63

Liabilities consolidation quotient

Units

0,23

0,19

0,29

0,19

Financing

Units

0,11

0,13

0,09

3,80

Permanent Indebtedness Ratio

Units

0,89

0,99

1,02

0,36

M/L term Debts Ratio

Units

0,02

0,02

0,03

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,63

CORRELATION

Fixed assets ratio

Units

4,91

5,75

4,62

1,75

Current ratio

Units

8,35

6,73

8,31

1,21

Acid Test Ratio-Liquidity Ratio

Units

7,14

5,68

7,02

0,81

Structure's primary quotient

Units

4,78

5,62

4,49

1,03

Treasury's primary quotient

Units

0,23

0,22

5,34

0,06

Rate of indebtedness ( Leverage )

%

114,94

103,70

100,93

516,42

Current Capital ( net )

Value

32.969.569

30.427.838

24.842.783

422.465

RETURN

Return on Sales

%

18,36

25,85

23,79

3,35

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

%

8,15

12,47

12,43

5,13

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

%

11,42

17,85

17,12

14,77

Return on Investment ( R.O.I. )

%

8,57

12,80

13,92

4,16

Return/ Sales

%

17,09

22,38

21,07

4,11

Extra Management revenues/charges incid.

%

82,74

93,90

88,50

28,57

Cash Flow

Value

4.217.104

6.390.072

5.707.969

122.482

Operating Profit

Value

3.926.817

5.533.219

5.055.563

144.752

Gross Operating Margin

Value

4.906.510

6.924.471

6.289.365

241.990

MANAGEMENT

Credits to clients average term

Days

35,06

35,22

69,88

111,85

Debts to suppliers average term

Days

78,10

99,28

48,38

128,30

Average stock waiting period

Days

85,28

81,09

65,68

80,43

Rate of capital employed return ( Turnover )

Units

0,50

0,57

0,66

1,08

Rate of stock return

Units

4,22

4,44

5,48

4,45

Labour cost incidence

%

22,03

19,40

19,74

19,12

Net financial revenues/ charges incidence

%

2,57

1,99

3,89

-1,08

Labour cost on purchasing expenses

%

26,58

24,61

24,60

19,02

Short-term financing charges

%

n.c.

0,44

0,53

2,68

Capital on hand

%

199,53

174,82

151,38

91,91

Sales pro employee

Value

145.386

165.917

163.191

198.432

Labour cost pro employee

Value

32.031

32.195

32.215

35.779

 

 

Remarks

 

1) Protests checking (relative to the last five years) performed by crossing and matching the members names and the Firm's Style with the reported addresses, is supplied by the Informatic Registry managed by the Italian Chamber of Commerce. If the fiscal code is not indicated, the eventual homonymous cases are submitted to expert staff evaluation in order to limit wrong matching risks.

 

2) The Legal Data, supplied and retrived from the Firm's Registry of the Italian Chamber of Commerce, are in line with the last registered modifications.

 

3) Risk evaluation and Credit Opinion have been performed on the base of the actual data at the moment of their availability.

 

 

Market / Territory Data

 

Population living in the province

:

1.169.259

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 1.206 significant companies.

 

The companies cash their credits on an average of 112 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,35%.

The labour cost affects the turnover in the measure of 19,12%.

Goods are held in stock in a range of 80 dd.

The difference between the sales volume and the resources used to realize it is about 1,08.

The employees costs represent the 19,02% 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 50.886 protested subjects are found; in the province they count to 5.551.

The insolvency index for the region is 0,55, , while for the province it is 0,48.

Total Bankrupt companies in the province : 3.452.

Total Bankrupt companies in the region : 39.612.

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.64.01

UK Pound

1

Rs.99.84

Euro

1

Rs.51.55

 

INFORMATION DETAILS

 

Analysis Done by :

KIN

 

 

Report Prepared by :

VNT

 

               

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.