MIRA INFORM REPORT

 

 

Report No. :

354354

Report Date :

10.12.2015

 

IDENTIFICATION DETAILS

 

Name :

MARCONIGOMMA S.P.A.

 

 

Registered Office :

Via Dell'europa, 28,

40037 - Sasso Marconi (BO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

27.12.2005

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

Subject is manufacture of other rubber products

 

 

No. of Employee :               

From 36 to 50

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

No complaints

 

 

Litigation :

Clear

 

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – 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

 

MARCONIGOMMA S.P.A.

 

 

Via Dell'europa, 28,

40037 - Sasso Marconi (BO)      -IT-

 

 

Summary

 

Fiscal Code

:

02608291205

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

02/01/2006

Equity

:

Over 2.582.254

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

from 36 to 50

 

 

Activity

 

Manufacture of other rubber products



Legal Data


Legal Form : Joint stock company with sole shareholder

Fiscal Code : 02608291205

 

Foreign Trade Reg. no. : BO053117 since 28/02/2007

 

Chamber of Commerce no. : 452944 of Bologna since 02/01/2006

 

V.A.T. Code : 02608291205

 

Establishment date

: 27/12/2005

Start of Activities

: 02/01/2006

Legal duration

: 31/12/2050

Nominal Capital

: 250.000

Subscribed Capital

: 250.000

Paid up Capital

: 250.000

 

Legal mail :

MARCONIGOMMA@PEC.MARCONIGOMMA.IT

 

 

Members

 

Fanti

Andrea

 

Born in Bologna

(BO)

on 17/07/1958

- Fiscal Code : FNTNDR58L17A944Y

 

Residence:

Castello

, 30

- 40037

Sasso Marconi

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

12/05/2015

Board Chairman

12/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Marconigomma Group S.p.a.

 

 

Residence:

Dell'europa

, 28

- 40037

Sasso Marconi

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

No Prejudicial events are reported

 

No Protests registered

 

Bernardoni

Andrea

 

Born in Bologna

(BO)

on 04/01/1966

- Fiscal Code : BRNNDR66A04A944J

 

Residence:

Dell'orologio

, 5

- 40037

Sasso Marconi

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

12/05/2015

Managing Director

12/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Bernardoni

Monica

 

Born in Bologna

(BO)

on 24/10/1965

- Fiscal Code : BRNMNC65R64A944S

 

Residence:

Castello

, 46

- 40037

Sasso Marconi

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

12/05/2015

 

 

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.

 

Fanti

Andrea

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Giorgio Fanti - S.p.a.

Casalecchio di Reno (BO) - IT -

02140620374

Director

Withdrawn

Registered

Giorgio Fanti - S.p.a.

Casalecchio di Reno (BO) - IT -

02140620374

Managing Director

Withdrawn

Registered

Marconigomma Spa

Sasso Marconi (BO) - IT -

00291540375

Director

Withdrawn

Ceased

Marconigomma Spa

Sasso Marconi (BO) - IT -

00291540375

Managing Director

Withdrawn

Ceased

Nuova Rivetteria Bolognese S.r.l.

Sasso Marconi (BO) - IT -

03690570373

Director

Withdrawn

Registered

Nuova Rivetteria Bolognese S.r.l.

Sasso Marconi (BO) - IT -

03690570373

Sole Director

Active

Registered

Nuova Rivetteria Bolognese S.r.l.

Sasso Marconi (BO) - IT -

03690570373

Board Chairman

Withdrawn

Registered

Be.fa. Di Bellucci Giampiero E C. S.a.s.

Sasso Marconi (BO) - IT -

03562570378

Limited Partner

Active

Registered

Bertocchi S.a.s. Di Andrea Fanti E C.

Sasso Marconi (BO) - IT -

02501490375

General Partner

Active

Registered

Vs Inox S.r.l.

Pieve Emanuele (MI) - IT -

04272830375

Sole Director

Withdrawn

Ceased

Sifi S.p.a.

Casalecchio di Reno (BO) - IT -

80005210374

Managing Director

Withdrawn

Registered

Sifi S.p.a.

Casalecchio di Reno (BO) - IT -

80005210374

Director

Active

Registered

Sifi S.p.a.

Casalecchio di Reno (BO) - IT -

80005210374

Assistant board Chairman

Active

Registered

Marconigomma Group S.p.a.

Sasso Marconi (BO) - IT -

02123801207

Director

Active

Registered

Marconigomma Group S.p.a.

Sasso Marconi (BO) - IT -

02123801207

Managing Director

Withdrawn

Registered

Marconigomma Group S.p.a.

Sasso Marconi (BO) - IT -

02123801207

Board Chairman

Active

Registered

Marconi Special Compounds S.r.l. In FormA Abbreviata M.s.c. S.r.l

Sasso Marconi (BO) - IT -

02608301202

Managing Director

Withdrawn

Registered

Marconi Special Compounds S.r.l. In FormA Abbreviata M.s.c. S.r.l

Sasso Marconi (BO) - IT -

02608301202

Director

Withdrawn

Registered

Marconi Special Compounds S.r.l. In FormA Abbreviata M.s.c. S.r.l

Sasso Marconi (BO) - IT -

02608301202

Board Chairman

Withdrawn

Registered

Sagittario Costruzioni S.r.l.

Sasso Marconi (BO) - IT -

02608311201

Director

Active

Registered

Sagittario Costruzioni S.r.l.

Sasso Marconi (BO) - IT -

02608311201

Board Chairman

Active

Registered

Edil B.f. S.a.s. Di Boschi Giuseppe E C.

Casalecchio di Reno (BO) - IT -

03452890373

General Partner

Withdrawn

Ceased

Fratelli Molinari S.r.l.

Gossolengo (PC) - IT -

00099720336

Sole Director

Withdrawn

Registered

 

Bernardoni

Andrea

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Marconigomma Group S.p.a.

Sasso Marconi (BO) - IT -

02123801207

Managing Director

Active

Registered

Marconigomma Group S.p.a.

Sasso Marconi (BO) - IT -

02123801207

Director

Active

Registered

Sagittario Costruzioni S.r.l.

Sasso Marconi (BO) - IT -

02608311201

Managing Director

Active

Registered

Sagittario Costruzioni S.r.l.

Sasso Marconi (BO) - IT -

02608311201

Director

Active

Registered


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

For more information, in this case, we advise to request further investigations.

 


Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Marconigomma Group S.p.a.

Sasso Marconi - IT -

02123801207

100,00



Direct Participations

 

The Company under review has no participations in other Companies.

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

Dell'europa

, 28

- 40037

- Sasso Marconi

(BO)

- IT -

 

Legal mail

: MARCONIGOMMA@PEC.MARCONIGOMMA.IT

 

-

Branch

(Store)

since 02/01/2006

 

Dell'europa

, 11

- 40037

- Sasso Marconi

(BO)

- IT -

 

-

Branch

(Warehouse)

since 02/01/2006

 

Badolo

, 2

- 40037

- Sasso Marconi

(BO)

- IT -

 

Employees

: 45

 

Fittings and Equipment for a value of 1.650.000

Eur

 

Stocks for a value of 4.510.000

Eur

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

Marconi Special Compounds S.r.l. In FormA Abbreviata M.s.c. S.r.l

 

Dell'europa

, 28

, 40037

, Sasso Marconi

(BO)

- IT -

 

Fiscal Code: 02608301202

 

Date

Merging/splitting-up project:

28/06/2011

 

The firm absorbed by merging of

 

EFFETTI DAL 1^ GG DEL MESE SUCCESSIVO ALL'ULTIMA ISCRIZIONE

 

 

Date

:

08/11/2011

 

 

Protests

 

Protests checking on the subject firm has given a negative result.



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.



Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.



Financial and Economical Analysis

 

The company is active since 2006

The analysis is based on the latest 3 balance sheets.

During the last years, it achieved profits (r.o.e. 23,2% on 2014) but without a significant increase in the turnover.

The operating result was positive in the last financial year (12,57%) and in line with the sector's average.

The amount of the operating result for the year 2014 is of Eur. 2.037.023 rising (+34,62%) in relation to the previous year.

The gross operating margin of the latest financial year is of Eur. 2.353.892 with a 29,51% growth.

The analysis shows a fair financial position as the indebtedness volume is acceptable (1,76) and decreasing as against 2013.

Subject can manage an equity capital funds for an amount of Eur. 5.585.928 , with an upward trend.

In the year 2014 total debts amounted to Eur. 10.058.473 , a more or less stable value.

Financial debts exposure is under control while the recourse to commercial credit is rather frequent however still within the sector's average.

Liquidity is good (1,31)

Accounts receivable average term is high (118,08 days). but in line with the sector.

Eur. 1.612.836 is the value of cash flow during the year 2014

In the last financial year labour cost was of Eur. 1.777.105, with a 9,16% incidence on total costs of production. , whereas the incidence of such costs on sales revenues is equal to 8,31%.

The financial management has a limited economic impact, equal to -0,09% on the sales.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

21.381.577

Profit (Loss) for the period

1.295.967

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

22.537.727

Profit (Loss) for the period

1.012.567

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

23.441.713

Profit (Loss) for the period

777.138

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

22.171.217

Profit (Loss) for the period

505.988

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

12.630.389

Profit (Loss) for the period

-171.462

 


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

3.470

6.939

10.409

. . Research,develop. and advert.expens.

62.400

93.600

124.800

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

10.707

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

147.208

136.151

137.094

. Total Intangible Fixed Assets

223.785

236.690

272.303

. TANGIBLE FIXED ASSETS

. . Real estate

9.994

. . Plant and machinery

1.644.468

1.378.587

1.364.596

. . Industrial and commercial equipment

1.851

4.199

2.414

. . Other assets

138.732

120.310

63.849

. . Assets under construction and advances

. Total Tangible fixed assets

1.795.045

1.503.096

1.430.859

. FINANCIAL FIXED ASSETS

. . Equity investments

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

1.102.944

989.687

706.200

. . . . Within 12 months

1.102.944

989.687

706.200

. . . . Beyond 12 months

. . . Receivab due from subsidiaries

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from holding comp.

1.102.944

989.687

706.200

. . . . Within 12 months

1.102.944

989.687

706.200

. . . . Beyond 12 months

. . . Receivables due from third parties

. . . . Within 12 months

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

1.102.944

989.687

706.200

Total fixed assets

3.121.774

2.729.473

2.409.362

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

4.508.305

4.384.309

3.914.544

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

. . Advance payments

. Total Inventories

4.508.305

4.384.309

3.914.544

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

8.236.468

9.580.630

9.612.933

. . Beyond 12 months

132.713

97.010

46.703

. . Trade receivables

7.013.391

8.382.997

8.226.891

. . . . Within 12 months

7.013.391

8.382.997

8.226.891

. . . . 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.

175.484

37.147

37.147

. . . . Within 12 months

138.337

. . . . Beyond 12 months

37.147

37.147

37.147

. . Fiscal Receivables

1.093.636

1.083.972

1.177.825

. . . . Within 12 months

998.070

1.027.609

1.171.769

. . . . Beyond 12 months

95.566

56.363

6.056

. . Receivables for anticipated taxes

668

. . . . Within 12 months

668

. . . . Beyond 12 months

. . Receivables due from third parties

86.670

173.524

217.105

. . . . Within 12 months

86.670

170.024

213.605

. . . . Beyond 12 months

3.500

3.500

. Total Credits not held as fixed assets

8.369.181

9.677.640

9.659.636

. 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

147.801

236.303

57.323

. . Checks

. . Banknotes and coins

84

1.346

233

. Total Liquid funds

147.885

237.649

57.556

Total current assets

13.025.371

14.299.598

13.631.736

ADJUSTMENT ACCOUNTS

. Discount on loans

55.499

52.600

9.446

. Other adjustment accounts

Total adjustments accounts

55.499

52.600

9.446

TOTAL ASSETS

16.202.644

17.081.671

16.050.544

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

250.000

250.000

250.000

. Additional paid-in capital

. Revaluation reserves

292.119

292.119

292.119

. Legal reserve

50.000

50.000

50.000

. Reserve for Own shares

. Statute reserves

. Other reserves

3.697.842

2.685.275

1.908.136

. Accumulated Profits (Losses)

. Profit( loss) of the year

1.295.967

1.012.567

777.138

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

5.585.928

4.289.961

3.277.393

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

1.500

Total Reserves for Risks and Charges

1.500

Employee termination indemnities

507.120

466.055

451.045

ACCOUNTS PAYABLE

. . . . Within 12 months

9.951.293

12.115.011

12.010.087

. . . . Beyond 12 months

107.180

210.644

310.519

. . 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

4.500.181

6.154.079

6.497.381

. . . . Within 12 months

4.393.001

5.943.435

6.186.862

. . . . Beyond 12 months

107.180

210.644

310.519

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

4.343.985

5.304.189

4.818.971

. . . . Within 12 months

4.343.985

5.304.189

4.818.971

. . . . 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

546.243

336.708

412.936

. . . . Within 12 months

546.243

336.708

412.936

. . . . Beyond 12 months

. . Due to the tax authorities

87.919

57.103

95.652

. . . . Within 12 months

87.919

57.103

95.652

. . . . Beyond 12 months

. . Due to social security and welfare inst.

60.892

63.213

87.164

. . . . Within 12 months

60.892

63.213

87.164

. . . . Beyond 12 months

. . Other payables

519.253

410.363

408.502

. . . . Within 12 months

519.253

410.363

408.502

. . . . Beyond 12 months

Total accounts payable

10.058.473

12.325.655

12.320.606

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

51.123

Total adjustment accounts

51.123

TOTAL LIABILITIES

16.202.644

17.081.671

16.050.544

 

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

21.381.577

22.537.727

23.441.711

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

64.312

171.449

13.051

. . Contributions for operating expenses

41.399

9.400

. . Different income and revenues

22.913

162.049

13.051

Total value of production

21.445.889

22.709.176

23.454.762

PRODUCTION COSTS

. Raw material,other materials and consum.

14.107.351

16.142.171

16.353.860

. Services received

. Leases and rentals

3.199.786

3.396.219

3.259.770

. Payroll and related costs

1.777.105

1.714.394

1.910.003

. . Wages and salaries

1.285.785

1.232.928

1.363.265

. . Social security contributions

394.935

368.702

434.686

. . Employee termination indemnities

70.912

71.035

75.921

. . Pension and similar

. . Other costs

25.473

41.729

36.131

. Amortization and depreciation

316.869

304.237

547.085

. . Amortization of intangible fixed assets

43.965

35.613

35.613

. . Amortization of tangible fixed assets

236.555

225.383

167.711

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

36.349

43.241

343.761

. Changes in raw materials

-123.996

-469.765

-80.601

. Provisions to risk reserves

. Other provisions

1.500

. Other operating costs

131.751

108.757

110.484

Total production costs

19.408.866

21.196.013

22.102.101

Diff. between value and cost of product.

2.037.023

1.513.163

1.352.661

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

23.513

16.430

15.044

. . 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

23.513

16.430

15.044

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

20.456

. . . - Other companies

3.057

16.430

15.044

. Interest and other financial expense

-42.025

-67.997

-141.877

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-42.025

-67.997

-141.877

Total financial income and expense

-18.512

-51.567

-126.833

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

4.053

87.454

. . Gains on disposals

. . Other extraordinary income

4.053

87.454

. Extraordinary expense

-107.502

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-107.502

Total extraordinary income and expense

-103.449

87.454

Results before income taxes

1.915.062

1.461.596

1.313.282

. Taxes on current income

619.095

449.029

536.144

. . current taxes

541.593

397.068

482.558

. . differed taxes(anticip.)

668

-211

. Net income for the period

1.295.967

1.012.567

777.138

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.295.967

1.012.567

777.138

 

 

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

0,19

0,16

0,15

0,37

Elasticity Ratio

Units

0,80

0,84

0,85

0,61

Availability of stock

Units

0,28

0,26

0,24

0,14

Total Liquidity Ratio

Units

0,53

0,58

0,61

0,40

Quick Ratio

Units

0,01

0,01

0,00

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,76

2,77

3,65

2,25

Self Financing Ratio

Units

0,34

0,25

0,20

0,25

Capital protection Ratio

Units

0,72

0,71

0,69

0,77

Liabilities consolidation quotient

Units

0,06

0,06

0,06

0,25

Financing

Units

1,80

2,87

3,76

2,89

Permanent Indebtedness Ratio

Units

0,38

0,29

0,25

0,49

M/L term Debts Ratio

Units

0,04

0,04

0,05

0,12

Net Financial Indebtedness Ratio

Units

0,78

1,38

1,96

1,13

CORRELATION

Fixed assets ratio

Units

1,99

1,82

1,68

1,12

Current ratio

Units

1,31

1,18

1,14

1,10

Acid Test Ratio-Liquidity Ratio

Units

0,86

0,82

0,81

0,78

Structure's primary quotient

Units

1,79

1,57

1,36

0,64

Treasury's primary quotient

Units

0,01

0,02

0,00

0,02

Rate of indebtedness ( Leverage )

%

290,06

398,18

489,74

400,87

Current Capital ( net )

Value

3.074.078

2.184.587

1.621.649

122.005

RETURN

Return on Sales

%

7,54

5,84

5,65

3,12

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

%

23,20

23,60

23,71

1,12

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

%

34,28

34,07

40,07

7,08

Return on Investment ( R.O.I. )

%

12,57

8,86

8,43

3,17

Return/ Sales

%

9,53

6,71

5,77

3,04

Extra Management revenues/charges incid.

%

63,62

66,92

57,45

18,11

Cash Flow

Value

1.612.836

1.316.804

1.324.223

177.056

Operating Profit

Value

2.037.023

1.513.163

1.352.661

81.874

Gross Operating Margin

Value

2.353.892

1.817.400

1.901.246

249.142

MANAGEMENT

Credits to clients average term

Days

118,08

133,90

126,34

109,51

Debts to suppliers average term

Days

101,72

103,94

96,03

100,86

Average stock waiting period

Days

75,91

70,03

60,12

49,84

Rate of capital employed return ( Turnover )

Units

1,32

1,32

1,46

1,05

Rate of stock return

Units

4,74

5,14

5,99

7,21

Labour cost incidence

%

8,31

7,61

8,15

18,93

Net financial revenues/ charges incidence

%

-0,09

-0,23

-0,54

-1,59

Labour cost on purchasing expenses

%

9,16

8,09

8,64

19,09

Short-term financing charges

%

0,42

0,55

1,15

2,93

Capital on hand

%

75,78

75,79

68,47

95,40

Sales pro employee

Value

388.755

425.240

397.317

159.094

Labour cost pro employee

Value

32.311

32.347

32.372

32.607

 

 

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

:

Spazio944.297

Population living in the region

:

Spazio4.151.369

Number of families in the region

:

Spazio1.748.359

 

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

 

- per food products

:

Spazio425

- per non food products

:

Spazio2.063

- per energy consume

:

Spazio143



Sector Data

 

The values are calculated on a base of 99 significant companies.

The companies cash their credits on an average of 110 dd.

The average duration of suppliers debts is about 101 dd.

The sector's profitability is on an average of 3,12%.

The labour cost affects the turnover in the measure of 18,93%.

Goods are held in stock in a range of 50 dd.

The difference between the sales volume and the resources used to realize it is about 1,05.

The employees costs represent the 19,09% of the production costs.



Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 18.860 protested subjects are found; in the province they count to 3.720.

The insolvency index for the region is 0,46, , while for the province it is 0,40.

Total Bankrupt companies in the province : 4.335.

Total Bankrupt companies in the region : 14.698.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.75

UK Pound

1

Rs.100.29

Euro

1

Rs.72.89

EUR

1

Rs. 73.29

Note : Above are approximate rates obtained from sources believed to be correct

 

 

INFORMATION DETAILS

 

Analysis Done by :

KIN

 

 

Report Prepared by :

ASH

 


 

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.