MIRA INFORM REPORT

 

 

Report No. :

355846

Report Date :

21.12.2015

 

IDENTIFICATION DETAILS

 

Name :

CO.ME.S. S.R.L.

 

 

Registered Office :

Via Dante Alighieri, 43/45/47 56012 – Calcinala (PI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

01.08.1967

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

General Mechanics.

 

 

No. of Employees :

From 26 to 35

 

 

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

 

 


 

Status :

Good

 

 

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

 

CO.ME.S. S.R.L.

 

Via Dante Alighieri, 43/45/47

 

56012 – Calcinaia (PI) -IT-

 

 

Summary

 

Fiscal Code

:

00142570506

Legal Form

:

Limited liability company

start of Activities

:

01/08/1967

Equity

:

Over 2.582.254

Turnover Range

:

5.000.000/6.500.000

Number of Employees

:

from 26 to 35

 

 

Activity

 

General mechanics

 

 

Legal Data

 

Legal Form : Limited liability company

Register of Handcraft firms : 18027 of Pisa

 

Fiscal Code : 00142570506

 

Foreign Trade Reg. no. : PI001316 since 26/11/1991

 

Chamber of Commerce no. : 43391 of Pisa since 21/09/1967

 

V.A.T. Code : 00142570506

 

Establishment date

: 01/08/1967

Start of Activities

: 01/08/1967

Nominal Capital

: 96.500

Subscribed Capital

: 96.500

Paid up Capital

: 96.500

 

Legal mail :

CO.ME.S.SRL@PEC-MAIL.IT

 

 

Members

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

Signorini

Giuliano

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

Born in Pontedera

(PI)

on 19/04/1970

- Fiscal Code : SGNGLN70D19G843N

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

Residence:

Tosco Romagnola

, 237/M

- 56025

Pontedera

(PI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

28/10/2015

Managing Director

28/10/2015

Director

28/10/2015

Sole partner

05/08/2015

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

Signorini

Franca

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

Born in Capannori

(LU)

on 12/10/1943

- Fiscal Code : SGNFNC43R52B648E

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

Residence:

Tosco Romagnola

, 32

- 56012

Calcinaia

(PI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

28/10/2015

Director

28/10/2015

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

Signorini

Roberto

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

Born in Pontedera

(PI)

on 11/01/1940

- Fiscal Code : SGNRRT40A11G843Z

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

Residence:

Tosco Romagnola

, 32

- 56030

Calcinaia

(PI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

28/10/2015

Assistant board Chairman

28/10/2015

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

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.

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

Signorini

Roberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Edilmare Di Signorini Roberto

Calcinaia (PI) - IT -

SGNRRT40A11G843Z

Proprietor

-

Ceased

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

Signorini

Giuliano

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Soltek S.r.l.

Calcinaia (PI) - IT -

01767410507

Sole Director

Active

Registered

Soltek S.r.l.

Calcinaia (PI) - IT -

01767410507

Sole partner

Active

Registered

Tentazioni Di Fabrizio E Giuliano Signorini S.n.c.

Calcinaia (PI) - IT -

01254520503

Partner

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

Signorini Giuliano

Pontedera - IT -

SGNGLN70D19G843N

96.500 .Eur

100,00

 

 

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

Confiditalia Consorzio Nazionale Fidi E Garanzie Societa' Consort Ile Per Azioni

06975220721

250 .Eur

0,05

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

Dante Alighieri

, 43/45/47

- 56030

- Calcinaia

(PI)

- IT -

 

PHONE

: 0587423311

 

Legal mail

: CO.ME.S.SRL@PEC-MAIL.IT

 

Employees

: 28

 

Fittings and Equipment for a value of 1.090.000

Eur

 

Stocks for a value of 2.400.000

Eur

 

The firm operates abroad as exporter..

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- direct orders from foreign companies

 

Export is mainly towards:

- Bulgaria

 

- Italy

 

- Austria

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

Splitting-up project and setting-up of new co

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

Date

Merging/Splitting-up Project-New Company:

29/06/2001

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

Splitting-up and setting-up of new Co. Resol.

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gifSOLTEK S.R.L.

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

Date

Splitting-up:

05/11/2001

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

Project of splitting-up and tranfer into

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gifSOLTEK S.R.L.

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

DANTE ALIGHIERI

, 34

, 56012

, CALCINAIA

(PI)

- IT -

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

Fiscal Code: 01619040502

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

Date

Merging/splitting-up project:

21/03/2002

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

Splitting-up project and setting-up of new co

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

Date

Merging/Splitting-up Project-New Company:

29/06/2004

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

Splitting-up and setting-up of a new company

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gifDANTES S.R.L.

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

, Calcinaia

- IT -

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

Date

Splitting-up:

30/11/2004

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

Project of merging by taking over of

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gifSOLTEK S.R.L.

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

DANTE ALIGHIERI

, 34

, 56012

, CALCINAIA

(PI)

- IT -

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

Fiscal Code: 01619040502

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

Date

Merging/splitting-up project:

22/06/2005

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

The firm absorbed by merging of

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gifSOLTEK S.R.L.

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

DANTE ALIGHIERI

, 34

, 56012

, CALCINAIA

(PI)

- IT -

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

Fiscal Code: 01619040502

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Vuoto.gif

Date

:

22/12/2005



Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

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

 

Subject is active since 1967

The eonomic-financial analysis is based on the latest 3 b/s.

Under the financial profile unstable results are noted. with a profit (r.o.e. 11,55%) in the last financial year Upward trend as to the turnover in the last financial year (+8,58%).

The operating result was positive in the last financial year (11%) falling within the field's average.

The operating result is positive and amounts to Eur. 767.019 with an increase of more then 100% if the compared to the previous financial year.

The economic management produced a gross operating margin of Eur. 978.803 growing by more then 100% if compared to the year before.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,36 and with an upward trend compared to the previous year.

Subject can manage an equity capital funds for an amount of Eur. 3.795.545 , unchanged as opposed to the preceding year.

Total debts recorded amounted to Eur. 2.568.276 (Eur. 582.125 of which were m/l term debts) , rising as opposed to the previous year (+33,48%).

Liquidity is good.

During financial year 2014 the cash flow amounted to Eur. 650.175

Subordinate employment cost is of Eur. 1.606.908, i.e. 28,17% on total production costs. and a 26,41% incidence on sales volumes.

The financial management has a limited economic impact, equal to -0,22% on the sales.

 

 

Financial Data

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

6.085.438

Profit (Loss) for the period

438.391

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

5.604.523

Profit (Loss) for the period

80.677

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

3.524.673

Profit (Loss) for the period

-168.273

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

4.751.610

Profit (Loss) for the period

258.855

 

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

4.056.225

Profit (Loss) for the period

329.465



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

. . Research,develop. and advert.expens.

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

7.209

10.340

11.737

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

. . Industrial and commercial equipment

. . Other assets

. . Assets under construction and advances

. Total Tangible fixed assets

1.773.204

1.197.564

1.280.757

. 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

. . . . Within 12 months

. . . . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

Total fixed assets

1.780.413

1.207.904

1.292.494

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

. . Advance payments

. Total Inventories

2.404.948

2.033.668

2.135.765

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

2.138.512

2.498.446

1.714.906

. . Beyond 12 months

5.977

6.477

4.327

. . Trade receivables

. . . . Within 12 months

. . . . 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.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

. . . . Within 12 months

. . . . Beyond 12 months

. Total Credits not held as fixed assets

2.144.489

2.504.923

1.719.233

. 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

17.210

1.210

1.210

. LIQUID FUNDS

. . Bank and post office deposits

. . Checks

. . Banknotes and coins

. Total Liquid funds

617.619

182.928

228.137

Total current assets

5.184.266

4.722.729

4.084.345

ADJUSTMENT ACCOUNTS

. Discount on loans

. Other adjustment accounts

9.822

6.846

25.143

Total adjustments accounts

9.822

6.846

25.143

TOTAL ASSETS

6.974.501

5.937.479

5.401.982

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

96.500

96.500

96.500

. Additional paid-in capital

. Revaluation reserves

39.749

39.749

39.749

. Legal reserve

19.300

19.300

19.300

. Reserve for Own shares

. Statute reserves

. Other reserves

3.201.605

3.389.201

3.509.204

. Accumulated Profits (Losses)

-168.273

. Profit( loss) of the year

438.391

80.677

-168.273

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

3.795.545

3.457.154

3.496.480

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

Employee termination indemnities

610.680

556.275

539.516

ACCOUNTS PAYABLE

. . . . Within 12 months

1.986.151

1.919.226

1.356.362

. . . . Beyond 12 months

582.125

4.824

9.624

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to banks

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

. . . . Within 12 months

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to social security and welfare inst.

. . . . Within 12 months

. . . . Beyond 12 months

. . Other payables

. . . . Within 12 months

. . . . Beyond 12 months

Total accounts payable

2.568.276

1.924.050

1.365.986

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

Total adjustment accounts

TOTAL LIABILITIES

6.974.501

5.937.479

5.401.982

 

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

6.085.438

5.604.523

3.524.673

. Changes in work in progress

301.452

-229.234

218.464

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

85.357

51.240

31.615

. . Contributions for operating expenses

. . Different income and revenues

85.357

51.240

31.615

Total value of production

6.472.247

5.426.529

3.774.752

PRODUCTION COSTS

. Raw material,other materials and consum.

2.595.718

2.352.637

1.455.302

. Services received

. Leases and rentals

1.096.524

1.111.349

1.071.904

. Payroll and related costs

1.606.908

1.535.100

1.403.358

. . Wages and salaries

1.125.589

1.081.249

981.033

. . Social security contributions

374.623

366.935

335.425

. . Employee termination indemnities

79.386

79.015

80.835

. . Pension and similar

. . Other costs

27.310

7.901

6.065

. Amortization and depreciation

211.784

127.686

124.162

. . Amortization of intangible fixed assets

4.963

8.396

8.766

. . Amortization of tangible fixed assets

146.882

107.689

109.107

. . Depreciation of tangible fixed assets

59.939

11.601

. . Writedown of current receiv.and of liquid

6.289

. Changes in raw materials

-69.828

-127.138

-124.203

. Provisions to risk reserves

. Other provisions

. Other operating costs

264.122

199.676

88.204

Total production costs

5.705.228

5.199.310

4.018.727

Diff. between value and cost of product.

767.019

227.219

-243.975

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

580

976

3.910

. . 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

11

7

13

. . Financ.income other than the above

569

969

3.897

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

569

969

3.897

. Interest and other financial expense

-13.764

-418

-1.537

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-13.764

-418

-1.537

Total financial income and expense

-13.184

558

2.373

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

28

1.693

56.340

. . Gains on disposals

. . Other extraordinary income

28

1.693

56.340

. Extraordinary expense

-12.612

-316

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-12.612

-316

Total extraordinary income and expense

28

-10.919

56.024

Results before income taxes

753.863

216.858

-185.578

. Taxes on current income

315.472

136.181

-17.305

. . current taxes

333.572

102.260

31.671

. . differed taxes(anticip.)

-18.100

33.921

-48.976

. Net income for the period

438.391

80.677

-168.273

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

438.391

80.677

-168.273

 

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

0,26

0,20

0,24

0,24

Elasticity Ratio

Units

0,74

0,80

0,76

0,73

Availability of stock

Units

0,34

0,34

0,40

0,13

Total Liquidity Ratio

Units

0,40

0,45

0,36

0,54

Quick Ratio

Units

0,09

0,03

0,04

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,36

0,50

0,32

3,02

Self Financing Ratio

Units

0,54

0,58

0,65

0,19

Capital protection Ratio

Units

0,86

0,95

1,02

0,67

Liabilities consolidation quotient

Units

0,60

0,29

0,40

0,21

Financing

Units

0,68

0,56

0,39

3,82

Permanent Indebtedness Ratio

Units

0,72

0,68

0,75

0,37

M/L term Debts Ratio

Units

0,17

0,09

0,10

0,12

Net Financial Indebtedness Ratio

Units

n.c.

n.c.

n.c.

0,54

CORRELATION

Fixed assets ratio

Units

2,80

3,33

3,13

1,36

Current ratio

Units

2,61

2,46

3,01

1,15

Acid Test Ratio-Liquidity Ratio

Units

1,40

1,40

1,44

0,90

Structure's primary quotient

Units

2,13

2,86

2,71

0,80

Treasury's primary quotient

Units

0,32

0,10

0,17

0,05

Rate of indebtedness ( Leverage )

%

183,75

171,74

154,50

522,79

Current Capital ( net )

Value

3.198.115

2.803.503

2.727.983

137.035

RETURN

Return on Sales

%

10,68

3,72

-1,25

4,19

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

%

11,55

2,33

-4,81

6,82

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

%

19,86

6,27

-5,31

21,82

Return on Investment ( R.O.I. )

%

11,00

3,83

-4,52

5,32

Return/ Sales

%

12,60

4,05

-6,92

4,80

Extra Management revenues/charges incid.

%

57,16

35,51

n.c.

24,34

Cash Flow

Value

650.175

208.363

-44.111

122.584

Operating Profit

Value

767.019

227.219

-243.975

134.039

Gross Operating Margin

Value

978.803

354.905

-119.813

232.049

MANAGEMENT

Credits to clients average term

Days

n.c.

n.c.

n.c.

113,47

Debts to suppliers average term

Days

n.c.

n.c.

n.c.

128,87

Average stock waiting period

Days

142,27

130,63

218,14

41,22

Rate of capital employed return ( Turnover )

Units

0,87

0,94

0,65

1,15

Rate of stock return

Units

2,53

2,76

1,65

8,63

Labour cost incidence

%

26,41

27,39

39,82

23,26

Net financial revenues/ charges incidence

%

-0,22

0,01

0,07

-1,36

Labour cost on purchasing expenses

%

28,17

29,53

34,92

23,52

Short-term financing charges

%

0,54

0,02

0,11

2,74

Capital on hand

%

114,61

105,94

153,26

87,13

Sales pro employee

Value

121.708

119.245

81.969

150.278

Labour cost pro employee

Value

32.138

32.661

32.636

33.017

 

 

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

:

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Spazio.gif394.101

Population living in the region

:

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Spazio.gif3.598.269

Number of families in the region

:

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Spazio.gif1.474.681

 

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

 

- per food products

:

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Spazio.gif444

- per non food products

:

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Spazio.gif2.009

- per energy consume

:

Description: \\VIVEK-PC\123 Foreign Report Raw\355846_files\Spazio.gif122

 

 

Sector Data

 

The values are calculated on a base of 3.083 significant companies.

The companies cash their credits on an average of 113 dd.

The average duration of suppliers debts is about 129 dd.

The sector's profitability is on an average of 4,19%.

The labour cost affects the turnover in the measure of 23,26%.

Goods are held in stock in a range of 41 dd.

The difference between the sales volume and the resources used to realize it is about 1,15.

The employees costs represent the 23,52% of the production costs.

 

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 24.960 protested subjects are found; in the province they count to 2.664.

The insolvency index for the region is 0,70, , while for the province it is 0,68.

Total Bankrupt companies in the province : 1.648.

Total Bankrupt companies in the region : 20.423.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.42

UK Pound

1

Rs.99.17

Euro

1

Rs.72.14

ITL

1

Rs.72.14

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

HEE

 

 

Report Prepared by :

NIT

 

               


 

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.