MIRA INFORM REPORT

 

 

Report No. :

355032

Report Date :

19.12.2015

 

IDENTIFICATION DETAILS

 

Name :

AVERY DENNISON RIS ITALIA S.R.L.

 

 

Registered Office :

Viale A. Manzoni, 42 41012 - Carpi (MO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

29.08.1995

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

Manufacture of other textiles.

 

 

No. of Employee :

From 251 to 500

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

EUR 250.000 -

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

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

 

AVERY DENNISON RIS ITALIA S.R.L.

 

Viale A. Manzoni, 42 41012 - Carpi   (MO)-IT-

 

 

 

Summary

 

Fiscal Code

:

00373670363

Legal Form

:

Limited liability company

start of Activities

:

29/08/1995

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

from 251 to 500

 

 

CREDIT LIMIT

 

Credit Opinion

:

250.000 -

 

 

Activity

 

Manufacture of other textiles n.e.c.

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00373670363

 

Foreign Trade Reg. no. : MO024271 since 30/11/1995

 

Chamber of Commerce no. : 133780 of Ascoli Piceno

 

Chamber of Commerce no. : 200483 of Ascoli Piceno

 

Chamber of Commerce no. : 1682696 of Milano

 

Chamber of Commerce no. : 165023 of Modena since 31/10/1974

 

Chamber of Commerce no. : 105213 of Teramo

 

V.A.T. Code : 02322640364

 

Establishment date

: 04/10/1974

Start of Activities

: 29/08/1995

Legal duration

: 31/12/2050

Nominal Capital

: 260.000

Subscribed Capital

: 260.000

Paid up Capital

: 260.000

 

Legal mail :

AVERYDENNISONRISITALIASRL@AVERYPEC.IT

 

 

Members

 

Confaloni

Fabio

 

Born in Force

(AP)

on 30/07/1957

- Fiscal Code : CNFFBA57L30D691N

 

Residence:

Marechiaro

, 21

- 63039

San Benedetto del Tronto

(AP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

29/04/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Trevisani

Federico

 

Born in San Benedetto del Tronto

(AP)

on 15/06/1961

- Fiscal Code : TRVFRC61H15H769Y

 

Residence:

B. Franklin

, 18

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

04/10/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Adespan S.r.l.

 

 

Residence:

Santa Tecla

, 4

- 20122

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Van Gijn

Huibert Nicolaas

 

Born in Gravenhage

( )

on 10/01/1962

- Fiscal Code : VNGHRT62A10Z126E

 

Residence:

B. Franklin

, 18

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/02/2014

 

Selvino

Maria Virginia

 

Born in Buenos Aires

( )

on 29/07/1978

- Fiscal Code : SLVMVR78L69Z600N

 

Residence:

B. Franklin

, 18

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/02/2014

Board Chairman

21/02/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Merzi

Paolo

 

Born in Novellara

(RE)

on 02/11/1972

- Fiscal Code : MRZPLA72S02F960Q

 

Vuoto

Residence:

B. Franklin

, 18

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

04/10/2013

 

No Protests registered

 

Sgarbi

Alessandra

 

Born in Carpi

(MO)

on 25/01/1977

- Fiscal Code : SGRLSN77A65B819S

 

Residence:

B. Franklin

, 18

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

16/12/2008

 

No Prejudicial events are reported

 

No Protests registered

 

Guarino

Stella

 

Born in Napoli

(NA)

on 23/03/1974

- Fiscal Code : GRNSLL74C63F839Q

 

Residence:

B. Franklin

, 18

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

16/12/2008

 

No Prejudicial events are reported

 

No Protests registered

 

Diacci

Elisa

 

Born in Carpi

(MO)

on 07/08/1980

- Fiscal Code : DCCLSE80M47B819L

 

Residence:

B. Franklin

, 18

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

16/12/2008

 

No Prejudicial events are reported

 

No Protests registered

 

Sozzi

Luisa Natalina

 

Born in Lainate

(MI)

on 05/02/1958

- Fiscal Code : SZZLNT58B45E415T

 

Residence:

B. Franklin

, 18

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

16/12/2008

 

No Prejudicial events are reported

 

No Protests registered

 

Schiatti

Lara

 

Born in Correggio

(RE)

on 04/04/1976

- Fiscal Code : SCHLRA76D44D037N

 

Residence:

B. Franklin

, 18

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

16/12/2008

 

No Prejudicial events are reported

 

No Protests registered

 

Gregory

Reddy

 

Born in Xxxxx

( )

on 08/05/1961

 

Residence:

Kanaalpark

, 147

Leiden 2321 Jv

- NL -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

06/09/2013

 

No Protests registered

 

Mulas

Alberto

 

Born in Sassari

(SS)

on 08/03/1974

- Fiscal Code : MLSLRT74C08I452V

 

Residence:

Manzoni

, 42

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

04/10/2013

 

No Protests registered

 

De Backer

Mathieu Joseph

 

Born in Xxxxx

( )

on 18/08/1974

- Fiscal Code : DBCMHJ74M18Z103M

 

Residence:

Manzoni

, 42

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

04/10/2013

 

No Protests registered

 

Croci

Laura

 

Born in Legnano

(MI)

on 07/05/1969

- Fiscal Code : CRCLRA69E47E514X

 

Residence:

Manzoni

, 42

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

04/10/2013

 

No Protests registered

 

Montani

Blandina

 

Born in Appignano del Tronto

(AP)

on 25/07/1964

- Fiscal Code : MNTBND64L65A335E

 

Residence:

Manzoni

, 42

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

04/10/2013

 

No Protests registered

 

Fabiani

Elisa

 

Born in Ascoli Piceno

(AP)

on 01/09/1978

- Fiscal Code : FBNLSE78P41A462J

 

Residence:

Manzoni

, 42

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

04/10/2013

 

No Protests registered

 

Mueller

Ralph

 

Born in Schwedt-oder

( )

on 19/06/1976

- Fiscal Code : MLLRPH76H19Z112X

 

Residence:

Awarenring

, 20

Mauern

- DE -

 

Position

Since

Shares Amount

% Ownership

Procurator

27/08/2015

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Paxar B.v.

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

Vuoto

No Protests registered

 

 

Companies connected to members *

 

*checkings have been performed on a national scale.

In this module the companies in which members hold/held positions are listed.

 

The Members of the subject firm are not reported to be Members in other companies.



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Adespan S.r.l.

Milano - IT -

02038521205

132.600 .Eur

51,00

Paxar B.v.

127.400 .Eur

49,00

 

 

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

Collitex S.r.l.

Ancarano - IT -

00726970676

100,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

A. Manzoni

, 42

- 41012

- Carpi

(MO)

- IT -

 

PHONE

: 0596256011

 

Legal mail

: AVERYDENNISONRISITALIASRL@AVERYPEC.IT

 

-

Branch

(Factory)

since 01/11/2014

 

Della Stazione

, SNC

- 63030

- Colli del Tronto

(AP)

- IT -

 

-

Branch

(Administrative office)

since 09/07/2007

 

Lainate

, 75

- 20017

- Rho

(MI)

- IT -

 

PHONE

: 0293180696

 

PHONE

: 0861870099

 

FAX

: 0293180704

 

-

Branch

(Factory)

since 16/02/2001

 

Provinciale Bonifica

, 39/41

- 64010

- Ancarano

(TE)

- IT -

 

Employees

: 402

 

Fittings and Equipment for a value of 4.540.000

Eur

 

Stocks for a value of 3.700.000

Eur

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorbed by merging of

 

VuotoO.R.V.A.C. - S.P.A.

 

Vuoto

B. Franklin

, 18/20

, 41012

, Carpi

(MO)

- IT -

 

Vuoto

Fiscal Code: 01285140362

 

Vuoto

Date

:

18/12/1995

 

Project of merging by taking over of

 

VuotoOrvac Sud S.r.l.

 

Vuoto

Bonifica

, 64010

, Ancarano

(TE)

- IT -

 

Vuoto

Fiscal Code: 00751720673

 

Vuoto

Date

Merging/splitting-up project:

25/07/2000

 

The firm absorbed by merging of

 

VuotoOrvac Sud S.r.l.

 

Vuoto

Bonifica

, 64010

, Ancarano

(TE)

- IT -

 

Vuoto

Fiscal Code: 00751720673

 

Vuoto

Date

:

06/02/2001

 

Project of merging by taking over of

 

VuotoPAXAR ITALIA S.R.L.

 

Vuoto

RIZZO

, 0008

, 20100

, Milano

(MI)

- IT -

 

Vuoto

Fiscal Code: 07892420154

 

Vuoto

Date

Merging/splitting-up project:

16/05/2001

 

The firm absorbed by merging of

 

VuotoPAXAR ITALIA S.R.L.

 

Vuoto

RIZZO

, 0008

, 20100

, Milano

(MI)

- IT -

 

Vuoto

Fiscal Code: 07892420154

 

Vuoto

Date

:

01/10/2001

 

Project of merging by taking over of

 

VuotoCollitex S.r.l.

 

Vuoto

Bonifica Tronto

, SNC

, 64010

, Ancarano

(TE)

- IT -

 

Vuoto

Fiscal Code: 00726970676

 

Vuoto

Date

Merging/splitting-up project:

11/06/2014

 

The firm absorbed by merging of

 

VuotoCollitex S.r.l.

 

Vuoto

Bonifica Tronto

, SNC

, 64010

, Ancarano

(TE)

- IT -

 

Vuoto

Fiscal Code: 00726970676

 

Vuoto

Date

:

20/10/2014



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 1995

An eco-fin analysis has been made on the base od the b/s fo the years 2012, 2013 and 2014.

During the last years, it recorded positive net results (r.o.e. 5,35% in 2014) thanks to a progressive increase in turnover (+72,58% in 2014 compared to 2013 and +8,03% in 2013 compared to 2012).

The operating result was positive in the last financial year (7,8%) falling within the field's average.

An operating result of Eur. 4.844.453 has been registered. increasing if compared to the yeart 2013.

The gross operating margin of the latest financial year is of Eur. 6.811.694 growing by 84,51% if compared to the year before.

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

The equity capital is equal to Eur. 48.551.769 , rising by 95,47%.

The financial management has recorded total debts amounting to Eur. 11.982.691, while during the financial year 2013 the amount was equal to Eur. 5.582.885.

Financial debts exposure is under control while the recourse to commercial credit is rather frequent but lined up with the field's average.

The available funds are good.

Trade credits average terms are 73,22 days. , that compared to the sector's average is shorter.

2014 financial year closed with a cash flow of Eur. 4.518.161

Subordinate employment cost is of Eur. 16.477.223, i.e. 31,74% on total production costs. , whereas the incidence on sales revenues is of 29,82%.

If compared to the sales volume (-0,44%), the impact of the financial charges is limited.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

55.257.332

Profit (Loss) for the period

2.597.894

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

32.018.192

Profit (Loss) for the period

1.715.678

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

29.636.975

Profit (Loss) for the period

1.718.346

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

28.760.454

Profit (Loss) for the period

1.551.610

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

26.221.202

Profit (Loss) for the period

1.309.907



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

21.893

. . Research,develop. and advert.expens.

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

770.069

5.318

1.227

. . Goodwill

6.925.457

1.134.452

1.201.067

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

74.835

85.888

35.768

. Total Intangible Fixed Assets

7.792.254

1.225.658

1.238.062

. TANGIBLE FIXED ASSETS

. . Real estate

2.259.365

884.089

917.451

. . Plant and machinery

4.492.066

360.914

497.745

. . Industrial and commercial equipment

43.706

48.998

46.028

. . Other assets

243.611

116.445

86.582

. . Assets under construction and advances

118.062

. Total Tangible fixed assets

7.038.748

1.528.508

1.547.806

. FINANCIAL FIXED ASSETS

. . Equity investments

6.460.041

6.460.041

. . . Equity invest. in subsidiary companies

6.460.041

6.460.041

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

39.058

38.722

28.722

. . . . Within 12 months

39.058

38.722

28.722

. . . . Beyond 12 months

. . . Receivab due from subsidiaries

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from third parties

39.058

38.722

28.722

. . . . Within 12 months

39.058

38.722

28.722

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

39.058

6.498.763

6.488.763

Total fixed assets

14.870.060

9.252.929

9.274.631

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.556.961

1.077.741

1.612.381

. . Work in progress and semimanufactured

133.411

141.279

190.689

. . Work in progress on order

. . Finished goods

1.007.289

690.895

454.579

. . Advance payments

113.660

. Total Inventories

3.697.661

1.909.915

2.371.309

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

13.122.055

7.443.690

7.995.903

. . Beyond 12 months

30.809

. . Trade receivables

11.238.234

6.284.969

6.916.115

. . . . Within 12 months

11.207.425

6.284.969

6.916.115

. . . . Beyond 12 months

30.809

. . Receivables due from subsid. comp.

6.585

96.890

. . . . Within 12 months

6.585

96.890

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

1.523.303

812.913

793.817

. . . . Within 12 months

1.523.303

812.913

793.817

. . . . Beyond 12 months

. . Fiscal Receivables

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables for anticipated taxes

173.572

207.648

164.646

. . . . Within 12 months

173.572

207.648

164.646

. . . . Beyond 12 months

. . Receivables due from third parties

217.755

131.575

24.435

. . . . Within 12 months

217.755

131.575

24.435

. . . . Beyond 12 months

. Total Credits not held as fixed assets

13.152.864

7.443.690

7.995.903

. 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

30.344.826

12.744.349

9.817.296

. . Checks

. . Banknotes and coins

1.911

1.909

1.861

. Total Liquid funds

30.346.737

12.746.258

9.819.157

Total current assets

47.197.262

22.099.863

20.186.369

ADJUSTMENT ACCOUNTS

. Discount on loans

52.969

22.081

. Other adjustment accounts

39.257

Total adjustments accounts

52.969

39.257

22.081

TOTAL ASSETS

62.120.291

31.392.049

29.483.081

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

260.000

260.000

260.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

52.000

52.000

52.000

. Reserve for Own shares

. Statute reserves

. Other reserves

45.641.875

22.809.963

21.091.616

. Accumulated Profits (Losses)

. Profit( loss) of the year

2.597.894

1.715.678

1.718.346

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

48.551.769

24.837.641

23.121.962

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

31.781

. . Taxation fund, also differed

5.900

9.715

17.696

. . Other funds

395.636

437.884

303.422

Total Reserves for Risks and Charges

433.317

447.599

321.118

Employee termination indemnities

1.013.577

423.504

452.443

ACCOUNTS PAYABLE

. . . . Within 12 months

11.982.691

5.582.885

5.537.315

. . . . 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

5

616

. . . . Within 12 months

5

616

. . . . 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

7.757.590

3.469.687

3.923.083

. . . . Within 12 months

7.757.590

3.469.687

3.923.083

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

15.846

19.005

. . . . Within 12 months

15.846

19.005

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

1.201.379

943.066

794.363

. . . . Within 12 months

1.201.379

943.066

794.363

. . . . Beyond 12 months

. . Due to the tax authorities

127.991

87.865

81.400

. . . . Within 12 months

127.991

87.865

81.400

. . . . Beyond 12 months

. . Due to social security and welfare inst.

776.776

219.891

238.420

. . . . Within 12 months

776.776

219.891

238.420

. . . . Beyond 12 months

. . Other payables

2.118.955

846.525

480.428

. . . . Within 12 months

2.118.955

846.525

480.428

. . . . Beyond 12 months

Total accounts payable

11.982.691

5.582.885

5.537.315

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

138.937

100.420

50.243

Total adjustment accounts

138.937

100.420

50.243

TOTAL LIABILITIES

62.120.291

31.392.049

29.483.081

 

 

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

55.257.332

32.018.192

29.636.975

. Changes in work in progress

-226.478

87.685

-369.560

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

1.721.460

1.293.597

1.439.551

. . Contributions for operating expenses

. . Different income and revenues

1.721.460

1.293.597

1.439.551

Total value of production

56.752.314

33.399.474

30.706.966

PRODUCTION COSTS

. Raw material,other materials and consum.

23.505.425

17.567.107

15.076.424

. Services received

5.448.228

. Leases and rentals

10.087.739

349.812

6.854.740

. Payroll and related costs

16.477.223

5.779.257

5.076.042

. . Wages and salaries

11.892.736

4.144.535

3.697.491

. . Social security contributions

3.321.622

1.050.082

1.042.042

. . Employee termination indemnities

731.415

244.274

281.139

. . Pension and similar

3.488

. . Other costs

527.962

340.366

55.370

. Amortization and depreciation

1.920.267

282.762

322.966

. . Amortization of intangible fixed assets

592.770

80.250

73.331

. . Amortization of tangible fixed assets

1.272.638

171.317

215.206

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

54.859

31.195

34.429

. Changes in raw materials

-357.286

435.420

345.722

. Provisions to risk reserves

. Other provisions

46.974

19.314

45.395

. Other operating costs

227.519

127.932

331.334

Total production costs

51.907.861

30.009.832

28.052.623

Diff. between value and cost of product.

4.844.453

3.389.642

2.654.343

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

71.815

48.186

147.817

. . 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

71.815

147.817

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

. Interest and other financial expense

-316.137

-134.975

-86.260

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-316.137

-86.260

Total financial income and expense

-244.322

-86.789

61.557

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

1.169

30.947

25.235

. . Gains on disposals

. . Other extraordinary income

1.169

30.947

25.235

. Extraordinary expense

-1.097

-408.659

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-1.097

-408.659

Total extraordinary income and expense

72

-377.712

25.235

Results before income taxes

4.600.203

2.925.141

2.741.135

. Taxes on current income

2.002.309

1.209.463

1.022.789

. . current taxes

2.002.309

1.209.463

1.022.789

. . differed taxes(anticip.)

. Net income for the period

2.597.894

1.715.678

1.718.346

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

2.597.894

1.715.678

1.718.346

 

 

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

0,24

0,29

0,31

0,24

Elasticity Ratio

Units

0,76

0,70

0,68

0,72

Availability of stock

Units

0,06

0,06

0,08

0,19

Total Liquidity Ratio

Units

0,70

0,64

0,60

0,45

Quick Ratio

Units

0,49

0,41

0,33

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

n.c.

n.c.

n.c.

1,93

Self Financing Ratio

Units

0,78

0,79

0,78

0,25

Capital protection Ratio

Units

0,94

0,92

0,91

0,71

Liabilities consolidation quotient

Units

0,08

0,08

0,08

0,23

Financing

Units

0,25

0,22

0,24

2,69

Permanent Indebtedness Ratio

Units

0,80

0,80

0,80

0,42

M/L term Debts Ratio

Units

0,02

0,01

0,02

0,10

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

1,12

CORRELATION

Fixed assets ratio

Units

3,33

2,73

2,54

1,56

Current ratio

Units

3,94

3,96

3,65

1,24

Acid Test Ratio-Liquidity Ratio

Units

3,63

3,62

3,22

0,87

Structure's primary quotient

Units

3,27

2,68

2,49

1,01

Treasury's primary quotient

Units

2,53

2,28

1,77

0,04

Rate of indebtedness ( Leverage )

%

127,95

126,39

127,51

407,34

Current Capital ( net )

Value

35.214.571

16.516.978

14.649.054

387.489

RETURN

Return on Sales

%

8,18

6,24

6,89

2,88

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

%

5,35

6,91

7,43

2,51

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

%

9,47

11,78

11,86

9,26

Return on Investment ( R.O.I. )

%

7,80

10,80

9,00

3,77

Return/ Sales

%

8,77

10,59

8,96

3,77

Extra Management revenues/charges incid.

%

53,63

50,62

64,74

21,16

Cash Flow

Value

4.518.161

1.998.440

2.041.312

79.355

Operating Profit

Value

4.844.453

3.389.642

2.654.343

112.730

Gross Operating Margin

Value

6.811.694

3.691.718

3.022.704

210.674

MANAGEMENT

Credits to clients average term

Days

73,22

70,67

84,01

117,72

Debts to suppliers average term

Days

96,01

68,23

77,75

111,36

Average stock waiting period

Days

24,09

21,47

28,80

76,26

Rate of capital employed return ( Turnover )

Units

0,89

1,02

1,01

1,01

Rate of stock return

Units

14,94

16,76

12,50

4,65

Labour cost incidence

%

29,82

18,05

17,13

14,67

Net financial revenues/ charges incidence

%

-0,44

-0,27

0,21

-1,77

Labour cost on purchasing expenses

%

31,74

19,26

18,09

14,77

Short-term financing charges

%

2,64

2,42

1,56

3,20

Capital on hand

%

112,42

98,04

99,48

98,20

Sales pro employee

Value

107.504

317.011

187.575

213.243

Labour cost pro employee

Value

32.056

57.220

32.126

32.119

 

 

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

:

Spazio659.925

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 1.146 significant companies.

 

The companies cash their credits on an average of 118 dd.

The average duration of suppliers debts is about 111 dd.

The sector's profitability is on an average of 2,88%.

The labour cost affects the turnover in the measure of 14,67%.

Goods are held in stock in a range of 76 dd.

The difference between the sales volume and the resources used to realize it is about 1,01.

The employees costs represent the 14,77% 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 18.860 protested subjects are found; in the province they count to 3.557.

The insolvency index for the region is 0,46, , while for the province it is 0,55.

Total Bankrupt companies in the province : 2.526.

Total Bankrupt companies in the region : 14.698.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.42

UK Pound

1

Rs.99.17

Euro

1

Rs.72.14

EUR

1

Rs.72.06

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

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.