MIRA INFORM REPORT

 

 

Report No. :

355034

Report Date :

19.12.2015

 

IDENTIFICATION DETAILS

 

Name :

GRITTI GROUP S.P.A.

 

 

Registered Office :

Via Zanica, 6/F, 24050 – Grassobbio (BG) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

02.12.1987

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Various manufacture and accessories for apparel

·         Manufacture of umbrellas, buttons, zips, wigs and similars

 

 

No. of Employees :

From 111 to 130

 

 

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

 

Maximum Credit Limit :

EUR 250.000

 

 

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 & address

 

GRITTI GROUP S.P.A.

Via Zanica, 6/F

24050 – Grassobbio (BG) -IT-

 

 

Summary

 

Fiscal Code

:

01433490164

Legal Form

:

Joint stock company

start of Activities

:

02/12/1987

Equity

:

Over 2.582.254

Turnover Range

:

12.750.000/15.500.000

Number of Employees

:

from 111 to 130

 

 

Credit analysis

 

Credit Opinion             :           250.000 -

 

 

Activity

 

Various manufacture and accessories for apparel

Manufacture of umbrellas, buttons, zips, wigs and similars



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01433490164

 

Foreign Trade Reg. no. : 18243 of Bergamo since 21/01/1992

 

Chamber of Commerce no. : 205382 of Bergamo since 26/02/1983

 

Firms' Register : BG024-21615 of Bergamo since 19/02/1996

 

V.A.T. Code : 01433490164

 

Trade Agents Licence : of Bergamo since 26/01/2015

 

Tribunal Co. Register : 21615 of

 

Foundation date

: 21/01/1983

Establishment date

: 21/01/1983

Start of Activities

: 02/12/1987

Legal duration

: 31/12/2060

Nominal Capital

: 3.247.200

Subscribed Capital

: 3.247.200

Paid up Capital

: 3.247.200

 

Legal mail :

GRITTIGROUP@PEC.IT

 

 

Members

 

Verde

Gritti

Ermanno

 

Vuoto

Born in Palosco

(BG)

on 23/02/1948

- Fiscal Code : GRTRNN48B23G295Z

 

Vuoto

Residence:

Scaramagli

, 3

- 24129

Bergamo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/06/2014

Board Chairman

26/06/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Fabbro

Angela

 

Vuoto

Born in Treviso

(TV)

on 13/12/1949

- Fiscal Code : FBBNGL49T53L407E

 

Vuoto

Residence:

Scaramagli

, 3

- 24129

Bergamo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/06/2014

Assistant board Chairman

26/06/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Gritti

Paolo

 

Vuoto

Born in Bergamo

(BG)

on 14/01/1975

- Fiscal Code : GRTPLA75A14A794D

 

Vuoto

Residence:

Scaramagli

, 3

- 24129

Bergamo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/06/2014

Attorney with special power

24/07/2007

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Petra S.p.a.

 

 

Vuoto

:

Zanica

, 6/F

- 24050

Grassobbio

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

Vuoto

No Prejudicial events are reported

 

Vuoto

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.

 

Verde

Gritti

Ermanno

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Nautilus Spa

Bergamo (BG) - IT -

02297640167

Sole Director

Withdrawn

Registered

Artitalia Bottoni Consorzio

Milano (MI) - IT -

97090520152

Chairman of the Steer.committee

Active

Registered

Bottonificio Carlo Gritti S.p.a.

Palosco (BG) - IT -

00383620168

Director

Withdrawn

Ceased

Gritti - S.p.a.

Palosco (BG) - IT -

01250720164

Sole Director

Withdrawn

Ceased

La Vigna - S.r.l. -in Liquidazione

Bergamo (BG) - IT -

01764480164

Liquidator

Withdrawn

Ceased

Ocean S.p.a. In Liquidazione

Bergamo (BG) - IT -

02964200162

Director

Withdrawn

Registered

Ocean S.p.a. In Liquidazione

Bergamo (BG) - IT -

02964200162

Board Chairman

Withdrawn

Registered

Petra S.p.a.

Grassobbio (BG) - IT -

03708590165

Sole Director

Active

Registered

 

Verde

Fabbro

Angela

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Diffusione Srl

Palosco (BG) - IT -

01395990169

Sole Director

Withdrawn

Ceased



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

Gritti Ermanno

Bergamo - IT -

GRTRNN48B23G295Z

1.458.000 .Eur

44,90

Fabbro Angela

Bergamo - IT -

FBBNGL49T53L407E

369.000 .Eur

11,36

Petra S.p.a.

Grassobbio - IT -

03708590165

1.420.200 .Eur

43,73



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

Consorzio Orobie Energia - In Liquidazio ne

Bergamo - IT -

95109920165

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

(Factory)

since 27/08/1987

 

Zanica

, 6/F

- 24050

- Grassobbio

(BG)

- IT -

 

PHONE

: 035586111

 

FAX

: 035586114

 

Legal mail

: GRITTIGROUP@PEC.IT

 

Employees

: 111

 

Fittings and Equipment for a value of 1.890.000

Eur

 

Stocks for a value of 2.560.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

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

Products abroad are placed by :

- national or foreign important buyers

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

15/07/1987

 

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Erta Ripa S.r.l.

27/02/1986

Sofinberg S.r.l.

27/08/1987

 

 

Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Verde

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.



Legal Procedures

 

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

 

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

BANCA POPOLARE DI BERGAMO SPA

5428

0

 

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 1987.

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 2,84% in 2014

The return on Investment in the last financial year was positive (2,44%) falling within the field's average.

The amount of the operating result is equal to Eur. 363.863 showing a fall as opposed to the previous year (-37,16%).

The economic management produced a gross operating margin of Eur. 1.058.190 ,with no change if compared to the year before.

The analysis shows a fair financial position as the indebtedness volume is acceptable (1,48)

The management generated equity capital for an amount of Eur. 3.863.859 , stable in comparison with the value of the previous year.

Total indebtedness was equal to Eur. 10.094.456 (Eur. 3.670.369 was the value of m/l term debts) showing a stable trend as opposed to 2013 (Eur. 10.926.043).

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

The management determines a good range of liquidity.

Trade credits average terms are 77,02 days. , shorter than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 803.898

Labour cost expenses amount to Eur. 3.565.193 , representing 26,69% on the total of production costs. , with a 27,53% incidence on turnover.

Finacial chareges are high: the incidence on sales volume amounts to -1,59%

 

 

Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

12.949.221

Profit (Loss) for the period

109.571

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

14.374.803

Profit (Loss) for the period

5.753

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

15.377.820

Profit (Loss) for the period

32.657

 

Verde

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

16.724.574

Profit (Loss) for the period

-92.927

 

Verde

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

16.214.377

Profit (Loss) for the period

-177.858


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

445

760

1.074

. . Research,develop. and advert.expens.

. . Industrial patent rights

509.007

694.524

854.605

. . Concessions,licenses,trademarks,etc.

17.775

19.411

13.642

. . Goodwill

61.111

66.667

72.222

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

5.533

8.090

7.687

. Total Intangible Fixed Assets

593.871

789.452

949.230

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

1.766.387

2.015.841

2.179.122

. . Industrial and commercial equipment

119.356

139.790

56.458

. . Other assets

506.149

604.565

703.170

. . Assets under construction and advances

1.527.068

1.526.768

1.528.518

. Total Tangible fixed assets

3.918.960

4.286.964

4.467.268

. FINANCIAL FIXED ASSETS

. . Equity investments

1.336.350

1.335.750

1.335.750

. . . Equity invest. in subsidiary companies

1.334.500

1.334.500

1.334.500

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

1.850

1.250

1.250

. . Financial receivables

393.337

123.459

316.259

. . . . Within 12 months

232.657

117.111

207.161

. . . . Beyond 12 months

160.680

6.348

109.098

. . . Receivab due from subsidiaries

387.506

117.111

307.161

. . . . Within 12 months

232.657

117.111

207.161

. . . . Beyond 12 months

154.849

100.000

. . . 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

5.831

6.348

9.098

. . . . Within 12 months

. . . . Beyond 12 months

5.831

6.348

9.098

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

1.729.687

1.459.209

1.652.009

Total fixed assets

6.242.518

6.535.625

7.068.507

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

133.251

133.939

133.517

. . Work in progress and semimanufactured

838.838

848.518

979.297

. . Work in progress on order

. . Finished goods

1.588.249

1.322.881

1.414.107

. . Advance payments

. Total Inventories

2.560.338

2.305.338

2.526.921

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

3.560.687

4.451.365

5.487.724

. . Beyond 12 months

1.550.325

1.412.845

897.845

. . Trade receivables

2.770.396

3.275.439

4.403.910

. . . . Within 12 months

2.770.396

3.275.439

4.403.910

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

543.235

556.814

623.860

. . . . Within 12 months

543.235

556.814

623.860

. . . . 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

. . Fiscal Receivables

212.567

422.604

324.661

. . . . Within 12 months

75.087

422.604

324.661

. . . . Beyond 12 months

137.480

. . Receivables for anticipated taxes

131.751

29.549

34.828

. . . . Within 12 months

131.751

29.549

34.828

. . . . Beyond 12 months

. . Receivables due from third parties

1.453.063

1.579.804

998.310

. . . . Within 12 months

40.218

166.959

100.465

. . . . Beyond 12 months

1.412.845

1.412.845

897.845

. Total Credits not held as fixed assets

5.111.012

5.864.210

6.385.569

. 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

695.792

577.450

338.357

. . Checks

. . Banknotes and coins

3.455

5.222

2.877

. Total Liquid funds

699.247

582.672

341.234

Total current assets

8.370.597

8.752.220

9.253.724

ADJUSTMENT ACCOUNTS

. Discount on loans

283.923

264.412

207.806

. Other adjustment accounts

Total adjustments accounts

283.923

264.412

207.806

TOTAL ASSETS

14.897.038

15.552.257

16.530.037

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

3.247.200

4.419.800

4.419.800

. Additional paid-in capital

989.800

989.800

. Revaluation reserves

. Legal reserve

7.088

43.498

43.498

. Reserve for Own shares

. Statute reserves

. Other reserves

500.000

20.431

20.435

. Accumulated Profits (Losses)

-2.224.998

-2.257.656

. Profit( loss) of the year

109.571

5.753

32.657

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

3.863.859

3.254.284

3.248.534

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

156.169

330.322

398.750

. . Taxation fund, also differed

2.415

397

682

. . Other funds

58.921

58.921

Total Reserves for Risks and Charges

158.584

389.640

458.353

Employee termination indemnities

745.354

905.774

952.724

ACCOUNTS PAYABLE

. . . . Within 12 months

6.424.087

5.406.970

7.290.792

. . . . Beyond 12 months

3.670.369

5.519.073

4.534.275

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

500.000

500.000

. . . . Within 12 months

. . . . Beyond 12 months

500.000

500.000

. . Due to banks

8.037.132

8.364.372

8.693.909

. . . . Within 12 months

4.366.763

3.345.299

4.659.634

. . . . Beyond 12 months

3.670.369

5.019.073

4.034.275

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

1.200.087

1.287.520

1.680.248

. . . . Within 12 months

1.200.087

1.287.520

1.680.248

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

115.580

75.228

116.387

. . . . Within 12 months

115.580

75.228

116.387

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

136.044

182.060

201.499

. . . . Within 12 months

136.044

182.060

201.499

. . . . Beyond 12 months

. . Due to social security and welfare inst.

232.205

66.038

219.449

. . . . Within 12 months

232.205

66.038

219.449

. . . . Beyond 12 months

. . Other payables

373.408

450.825

413.575

. . . . Within 12 months

373.408

450.825

413.575

. . . . Beyond 12 months

Total accounts payable

10.094.456

10.926.043

11.825.067

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

34.785

76.516

45.359

Total adjustment accounts

34.785

76.516

45.359

TOTAL LIABILITIES

14.897.038

15.552.257

16.530.037

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

1.795.889

12.262.500

9.937.500

Risk accounts

1.869.156

2.024.714

Civil and fiscal norms relation

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

12.949.201

14.374.803

15.377.820

. Changes in work in progress

255.688

-222.005

-280.182

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

517.087

514.210

330.377

. . Contributions for operating expenses

. . Different income and revenues

517.087

514.210

330.377

Total value of production

13.721.976

14.667.008

15.428.015

PRODUCTION COSTS

. Raw material,other materials and consum.

5.144.646

5.395.938

5.776.035

. Services received

. Leases and rentals

3.841.007

4.151.379

4.192.170

. Payroll and related costs

3.565.193

3.714.573

3.978.562

. . Wages and salaries

2.413.058

2.648.358

2.828.292

. . Social security contributions

897.655

817.463

873.484

. . Employee termination indemnities

248.742

243.085

271.120

. . Pension and similar

. . Other costs

5.738

5.667

5.666

. Amortization and depreciation

694.327

692.997

704.223

. . Amortization of intangible fixed assets

218.116

216.052

209.980

. . Amortization of tangible fixed assets

471.861

470.818

480.059

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

4.350

6.127

14.184

. Changes in raw materials

688

-422

-7.276

. Provisions to risk reserves

. Other provisions

34.000

. Other operating costs

112.252

99.467

84.039

Total production costs

13.358.113

14.087.932

14.727.753

Diff. between value and cost of product.

363.863

579.076

700.262

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

98.397

. . In subsidiary companies

98.397

. . In associated companies

. . In other companies

. Other financial income

58.851

48.024

29.532

. . Financ.income from receivables

58.096

10.973

13.360

. . . Towards subsidiary companies

9.846

10.973

13.360

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

48.250

. . Financ.income from secur. t.f.assets

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

755

37.051

16.172

. . . - Subsidiary companies

. . . - Associated companies

33.708

14.137

. . . - Holding companies

. . . - Other companies

735

3.343

2.035

. Interest and other financial expense

-363.082

-410.284

-460.981

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

-12.222

. . Towards other companies

-350.860

-410.284

-460.981

Total financial income and expense

-205.834

-362.260

-431.449

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

48.171

. . Gains on disposals

. . Other extraordinary income

48.171

. Extraordinary expense

-37.574

-84.679

-19.853

. . Losses on disposals

. . Taxes relating to prior years

-20.433

. . Other extraordinary expense

-17.141

-84.679

-19.853

Total extraordinary income and expense

-37.574

-84.679

28.318

Results before income taxes

120.455

132.137

297.131

. Taxes on current income

10.884

126.384

264.474

. . current taxes

111.068

121.390

137.617

. . differed taxes(anticip.)

-100.184

4.994

126.857

. Net income for the period

109.571

5.753

32.657

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

109.571

5.753

32.657

 

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

0,42

0,42

0,43

0,14

Elasticity Ratio

Units

0,56

0,56

0,56

0,84

Availability of stock

Units

0,17

0,15

0,15

0,24

Total Liquidity Ratio

Units

0,39

0,41

0,41

0,53

Quick Ratio

Units

0,05

0,04

0,02

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,48

1,48

2,14

3,78

Self Financing Ratio

Units

0,26

0,21

0,20

0,17

Capital protection Ratio

Units

0,13

-0,36

-0,37

0,66

Liabilities consolidation quotient

Units

0,69

1,19

0,75

0,14

Financing

Units

2,61

3,36

3,64

4,55

Permanent Indebtedness Ratio

Units

0,56

0,62

0,53

0,33

M/L term Debts Ratio

Units

0,30

0,41

0,33

0,09

Net Financial Indebtedness Ratio

Units

1,90

2,54

2,73

1,26

CORRELATION

Fixed assets ratio

Units

1,33

1,48

1,24

1,87

Current ratio

Units

1,30

1,62

1,27

1,17

Acid Test Ratio-Liquidity Ratio

Units

0,90

1,19

0,92

0,79

Structure's primary quotient

Units

0,62

0,50

0,46

1,13

Treasury's primary quotient

Units

0,11

0,11

0,05

0,04

Rate of indebtedness ( Leverage )

%

385,55

477,90

508,85

587,75

Current Capital ( net )

Value

1.946.510

3.345.250

1.962.932

209.248

RETURN

Return on Sales

%

6,21

4,86

4,79

2,26

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

%

2,84

0,18

1,01

3,48

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

%

3,12

4,06

9,15

12,19

Return on Investment ( R.O.I. )

%

2,44

3,72

4,24

3,83

Return/ Sales

%

2,81

4,03

4,55

3,45

Extra Management revenues/charges incid.

%

30,11

0,99

4,66

20,46

Cash Flow

Value

803.898

698.750

736.880

50.400

Operating Profit

Value

363.863

579.076

700.262

68.610

Gross Operating Margin

Value

1.058.190

1.306.073

1.404.485

124.742

MANAGEMENT

Credits to clients average term

Days

77,02

82,03

103,10

120,68

Debts to suppliers average term

Days

52,71

51,39

64,89

115,81

Average stock waiting period

Days

71,18

57,73

59,16

78,40

Rate of capital employed return ( Turnover )

Units

0,87

0,92

0,93

1,14

Rate of stock return

Units

5,06

6,24

6,09

4,57

Labour cost incidence

%

27,53

25,84

25,87

12,27

Net financial revenues/ charges incidence

%

-1,59

-2,52

-2,81

-1,84

Labour cost on purchasing expenses

%

26,69

26,37

27,01

12,16

Short-term financing charges

%

3,60

3,76

3,90

3,35

Capital on hand

%

115,04

108,19

107,49

87,41

Sales pro employee

Value

116.659

123.920

124.014

245.343

Labour cost pro employee

Value

32.118

32.022

32.085

32.046

 

 

Credit Opinion

 

250.000SpazioEur.



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

:

Spazio1.022.428

Population living in the region

:

Spazio9.393.092

Number of families in the region

:

Spazio3.858.736

 

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

 

- per food products

:

Spazio460

- per non food products

:

Spazio2.090

- per energy consume

:

Spazio114



Sector Data

 

The values are calculated on a base of 864 significant companies.

The companies cash their credits on an average of 121 dd.

The average duration of suppliers debts is about 116 dd.

The sector's profitability is on an average of 2,26%.

The labour cost affects the turnover in the measure of 12,27%.

Goods are held in stock in a range of 78 dd.

The difference between the sales volume and the resources used to realize it is about 1,14.

The employees costs represent the 12,16% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 4.150.

The insolvency index for the region is 0,55, , while for the province it is 0,41.

Total Bankrupt companies in the province : 4.376.

Total Bankrupt companies in the region : 39.612.

 

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 :

KAS

 

 

Report Prepared by :

TPT

 


               

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.