MIRA INFORM REPORT

 

 

Report No. :

355800

Report Date :

21.12.2015

 

IDENTIFICATION DETAILS

 

Name :

DAIKIN APPLIED EUROPE S.P.A.

 

 

Registered Office :

Via Piani Di S. Maria, 72, 00040 – Ariccia (RM) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

02.02.2004

 

 

Legal Form :

Joint Stock Company With Sole Shareholder

 

 

Line of Business :

Manufacture of non-domestic cooling and ventilation equipment other construction and installations activities.

 

 

No. of Employees :

From 500 to 750

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

Payment Behaviour :

No Complaints

Litigation :

Clear

 

NOTES:

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

 

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

Italy

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

ITALY - ECONOMIC OVERVIEW

 

Italy has a diversified economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is higher. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 132% of GDP in 2014, but investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and tax evasion. In 2014 economic growth and labor market conditions continued to deteriorate, with overall unemployment rising to 12.2% and youth unemployment around 40%. Italy's GDP is now nearly 10% below its 2007 pre-crisis level.

 

Source : CIA

 


Company name & address

 

DAIKIN APPLIED EUROPE S.P.A.

Via Piani Di S. Maria, 72

00040 – Ariccia (RM) -IT-

 

 

Summary

 

Fiscal Code

:

04878860586

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

02/02/2004

Equity

:

Over 2.582.254

Turnover Range

:

100.000.000/150.000.000

Number of Employees

:

from 500 to 750

Group

:

Mc Quay

 

 

Activity

 

Manufacture of non-domestic cooling and ventilation equipment other construction and installations activities n.e.c.

 

 

Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 04878860586

 

Foreign Trade Reg. no. : RM018130 since 14/07/1992

 

Chamber of Commerce no. : 338621 of Firenze

 

Chamber of Commerce no. : 1089256 of Milano

 

Chamber of Commerce no. : 1754040 of Milano

 

Chamber of Commerce no. : 467651 of Roma since 06/01/1981

 

Firms' Register : RM111-3108 of Roma since 19/02/1996

 

V.A.T. Code : 01318801006

 

Tribunal Co. Register : 3108 of since 23/12/1980

 

Foundation date

: 03/12/1980

Establishment date

: 03/12/1980

Start of Activities

: 02/02/2004

Legal duration

: 30/06/2050

Nominal Capital

: 1.047.620

Subscribed Capital

: 1.047.620

Paid up Capital

: 1.047.620

 

Legal mail :

DAE@PEC.DAIKINAPPLIED.EU

 

Members

 

Verde

Aaf - Mcquay Group Inc.

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

Vuoto

No Protests registered

 

Verde

Vanacore

Raffaele

 

Vuoto

Born in Portici

(NA)

on 18/03/1969

- Fiscal Code : VNCRFL69C18G902U

 

Vuoto

Residence:

Piani Di S. Maria

, 72

- 00040

Ariccia

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

22/12/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Aaf Mcquay International Inc

 

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

Vuoto

No Protests registered

 

Verde

Takagi

Katsuhiko

 

Vuoto

Born in Osaka

( )

on 14/01/1943

 

Vuoto

Residence:

Yamate 12-15-504

Yamate - Ashida

- JP -

 

Position

Since

Shares Amount

% Ownership

Director

28/07/2014

Board Chairman

28/07/2014

 

Vuoto

No Protests registered

 

Verde

Manciocchi

Marco

 

Vuoto

Born in Aprilia

(LT)

on 27/09/1973

- Fiscal Code : MNCMRC73P27A341H

 

Vuoto

Residence:

Umberto I

, 11

- 04100

Latina

(LT)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

22/12/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Maragna

Luigi

 

Vuoto

Born in Roma

(RM)

on 18/09/1954

- Fiscal Code : MRGLGU54P18H501A

 

Vuoto

Residence:

Latilla Gaetano

, 15

- 00124

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

22/12/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Polidori

Giuseppina

 

Vuoto

Born in Velletri

(RM)

on 04/07/1954

- Fiscal Code : PLDGPP54L44L719Z

 

Vuoto

Residence:

Della Gatta,35

- 00049

Velletri

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

22/12/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Paolella

Luca

 

Vuoto

Born in Roma

(RM)

on 22/02/1957

- Fiscal Code : PLLLCU57B22H501X

 

Vuoto

Residence:

Piani Di Santa Maria

, 72

- 00040

Ariccia

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/07/2014

Procurator

28/03/1991

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Capozio

Claudio

 

Vuoto

Born in Roma

(RM)

on 05/07/1954

- Fiscal Code : DPTGCR41C15H501J

 

Vuoto

Residence:

Piani Di Santa Maria

, 72

- 00040

Ariccia

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/07/2014

Managing Director

28/07/2014

 

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

Capozio

Claudio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

A.m.p. S.p.a.

Valle Salimbene (PV) - IT -

01107830588

Managing Director

Withdrawn

Ceased

AIAX ITALIA S.R.L.

Cave (RM) - IT -

07089280585

Sole Director

Withdrawn

Registered

Mc Quay Service - Societa' A Responsabilita' Limitata

Guidonia Montecelio (RM) - IT -

05357611002

Director

Withdrawn

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

Aaf Mcquay International Inc

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

Consorzio Ridomus

Milano - IT -

05157270967

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

(Factory)

 

Piani Di S. Maria

, 72

- 00040

- Ariccia

(RM)

- IT -

 

PHONE

: 06937311

 

FAX

: 069374014

 

Website

: www.mcquayeurope.it

 

Legal mail

: DAE@PEC.DAIKINAPPLIED.EU

 

-

Branch

(Factory)

since 01/03/2008

 

Giuseppe Di Vittorio

, 8

- 20090

- Settala

(MI)

- IT -

 

-

Branch

(Store)

since 14/11/2014

 

Di Vaccareccia

, 16/18

- 00040

- Pomezia

(RM)

- IT -

 

-

Branch

(agency)

 

Nettunense

, Km. 12,300

- 00100

- Roma

(RM)

- IT -

 

PHONE

: 06937311

 

FAX

: 069374014

 

Email

: info@mcquayeurope.com

 

Employees

: 649

 

Fittings and Equipment for a value of 5.200.000

Eur

 

Stocks for a value of 18.400.000

Eur

 

Vehicles for a value of 180.000

Eur

 

Trade organization: direct or by agents.

The company sells in Italy and abroad.

The company sells mainly to converting industries.

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- distributors

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

Products abroad are placed by :

- importers

 

- its own foreign branches

Company's customers use to settle their payment within 60 days.

Financial means used for sale: bank transfers and bank orders.

Company's purchase terms are within 90 and 120 days.

Main used payment modalities are by cash orders and bank transfers.

 

Import comes generally from the following nations:

- Austria

 

- Great Britain

 

- Germany

 

- France

 

Export is mainly towards:

- Bulgaria

 

- France

 

- Italy

 

- Hungary

 

- Ireland

 

- Poland

 

 

Traded Brands / Suppliers

 

- Laminazione Sottile Spa

Historical Information and/or Firm's Status


Protests

 

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



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Rosso

Prejudicial Events Search Result:

 

Legal Mortgage on 26/06/2006. for an amount of 155.470 Euro. Event writing-off

 

  BANCA MONTE DEI PASCHI DI SIENA S. P. A.


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 DI ROMA SPA

ARICCIA

VIA FLORA,2

00040

Ariccia

3002

38900

UNICREDIT BANCA SPA

2008

0

INTESA SANPAOLO SPA

ARICCIA

LARGO PORTA NAPOLETANA, 6

00040

Ariccia (RM)

3069

38900

 

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 2004.

The analysis is based on the latest 3 balance sheets.

During the last years, it achieved profits (r.o.e. 22,39% on 2015) and during the last financial year an increase in sales volume was registered (+15,84% in 2015).

The operating result was positive in the last financial year (15,88%) and in line with the sector's average.

The amount of the operating result for the year 2015 is of Eur. 12.556.950 rising (+59,63%) in relation to the previous year.

During the latest financial year the gross operating margin amounted to Eur. 15.503.501 showing a 45,33% growth.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,55) and with an upward trend compared to the previous year.

The equity capital is equal to Eur. 33.577.174 , increasing by 28,85% if compared to the financial year 2014.

Eur. 36.958.203 is the amount of total debts, both commercial and of different nature, , with no sensible variation.

The company does not exceed in bank credits; payments average period is instead slightly high (96,99 gg.) but lower than the field average.

The available funds are good.

Credits are collected in 4,44 days on the average. , shorter than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 9.415.595

Labour cost amounts to Eur. 20.783.163, with a 16,53% incidence on production costs. , whereas 15,23% is the incidence on sales revenues.

The financial charges do not negatively affect the management, as they are covered by the incomes.

 

 

Financial Data

 

Verde

Complete balance-sheet for the year

al 31/03/2015

(in Eur

x 1)

 

Item Type

Value

Sales

136.445.348

Profit (Loss) for the period

7.518.941

 

Verde

Complete balance-sheet for the year

al 31/03/2014

(in Eur

x 1)

 

Item Type

Value

Sales

117.777.663

Profit (Loss) for the period

4.835.434

 

Verde

Complete balance-sheet for the year

al 31/03/2013

(in Eur

x 1)

 

Item Type

Value

Sales

147.361.848

Profit (Loss) for the period

427.667

 

 

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 31/03/2015 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/03/2014 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/03/2013 - 12 Mesi - Currency: - Amounts x 1

 

Years

2015

2014

2013

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

602.853

. . Research,develop. and advert.expens.

. . Industrial patent rights

765.692

553.327

833

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

765.692

553.327

603.686

. TANGIBLE FIXED ASSETS

. . Real estate

4.903.281

4.787.162

3.747.053

. . Plant and machinery

4.296.242

4.809.863

3.346.168

. . Industrial and commercial equipment

902.891

482.378

696.403

. . Other assets

410.804

475.222

567.575

. . Assets under construction and advances

. Total Tangible fixed assets

10.513.218

10.554.625

8.357.199

. 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

242.240

230.246

216.703

. . . . Within 12 months

2.215

2.215

2.215

. . . . Beyond 12 months

240.025

228.031

214.488

. . . Receivab due from subsidiaries

216.703

. . . . Within 12 months

2.215

. . . . Beyond 12 months

214.488

. . . 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

242.240

230.246

. . . . Within 12 months

2.215

2.215

. . . . Beyond 12 months

240.025

228.031

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

242.240

230.246

216.703

Total fixed assets

11.521.150

11.338.198

9.177.588

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

15.334.588

14.152.123

17.310.178

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

3.065.609

3.399.581

4.324.127

. . Advance payments

. Total Inventories

18.400.197

17.551.704

21.634.305

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

30.693.380

25.591.420

20.136.199

. . Beyond 12 months

. . Trade receivables

1.684.708

3.420.475

14.837.236

. . . . Within 12 months

1.684.708

3.420.475

14.837.236

. . . . 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.

270.806

378.168

547.845

. . . . Within 12 months

270.806

378.168

547.845

. . . . Beyond 12 months

. . Fiscal Receivables

1.007.351

1.446.264

591.442

. . . . Within 12 months

1.007.351

1.446.264

591.442

. . . . Beyond 12 months

. . Receivables for anticipated taxes

1.817.770

2.046.627

2.576.787

. . . . Within 12 months

1.817.770

2.046.627

2.576.787

. . . . Beyond 12 months

. . Receivables due from third parties

25.912.745

18.299.886

1.582.889

. . . . Within 12 months

25.912.745

18.299.886

1.582.889

. . . . Beyond 12 months

. Total Credits not held as fixed assets

30.693.380

25.591.420

20.136.199

. 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

18.471.103

14.503.881

12.387.539

. . Checks

. . Banknotes and coins

4.157

1.575

4.510

. Total Liquid funds

18.475.260

14.505.456

12.392.049

Total current assets

67.568.837

57.648.580

54.162.553

ADJUSTMENT ACCOUNTS

. Discount on loans

2.496

30.086

. Other adjustment accounts

8.802

Total adjustments accounts

2.496

30.086

8.802

TOTAL ASSETS

79.092.483

69.016.864

63.348.943

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.047.621

1.047.621

1.047.621

. Additional paid-in capital

. Revaluation reserves

452.497

452.497

452.497

. Legal reserve

336.780

336.780

336.780

. Reserve for Own shares

. Statute reserves

. Other reserves

24.221.335

19.385.901

18.958.234

. Accumulated Profits (Losses)

. Profit( loss) of the year

7.518.941

4.835.434

427.667

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

33.577.174

26.058.233

21.222.799

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

76.581

68.581

168.010

. . Taxation fund, also differed

579.661

696.739

638.130

. . Other funds

5.365.534

4.782.889

5.754.730

Total Reserves for Risks and Charges

6.021.776

5.548.209

6.560.870

Employee termination indemnities

2.490.578

2.656.779

2.652.047

ACCOUNTS PAYABLE

. . . . Within 12 months

36.958.203

34.684.480

32.877.814

. . . . 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

46.612

2.274.213

. . . . Within 12 months

46.612

2.274.213

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

3.695

48.752

. . . . Within 12 months

3.695

48.752

. . . . Beyond 12 months

. . Trade payables

27.745.523

25.998.606

24.652.109

. . . . Within 12 months

27.745.523

25.998.606

24.652.109

. . . . 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

1.513

339.795

1.855.893

. . . . Within 12 months

1.513

339.795

1.855.893

. . . . Beyond 12 months

. . Due to the tax authorities

2.401.651

565.074

158.162

. . . . Within 12 months

2.401.651

565.074

158.162

. . . . Beyond 12 months

. . Due to social security and welfare inst.

724.345

704.008

601.882

. . . . Within 12 months

724.345

704.008

601.882

. . . . Beyond 12 months

. . Other payables

6.081.476

7.030.385

3.286.803

. . . . Within 12 months

6.081.476

7.030.385

3.286.803

. . . . Beyond 12 months

Total accounts payable

36.958.203

34.684.480

32.877.814

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

44.752

69.163

35.413

Total adjustment accounts

44.752

69.163

35.413

TOTAL LIABILITIES

79.092.483

69.016.864

63.348.943

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

4.501.369

1.276.515

Risk accounts

724.652

771.264

Civil and fiscal norms relation

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

136.445.348

117.777.663

147.361.848

. Changes in work in progress

-333.972

-924.546

-4.758.681

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

2.207.558

2.279.682

1.134.951

. . Contributions for operating expenses

. . Different income and revenues

2.207.558

2.279.682

1.134.951

Total value of production

138.318.934

119.132.799

143.738.118

PRODUCTION COSTS

. Raw material,other materials and consum.

78.349.763

66.353.006

88.663.789

. Services received

26.229.871

. Leases and rentals

24.637.915

20.641.892

691.309

. Payroll and related costs

20.783.163

18.074.593

22.623.189

. . Wages and salaries

16.221.185

13.693.394

17.085.725

. . Social security contributions

3.388.839

3.346.171

3.948.051

. . Employee termination indemnities

586.840

554.161

684.312

. . Pension and similar

. . Other costs

586.299

480.867

905.101

. Amortization and depreciation

1.896.654

2.103.788

2.770.024

. . Amortization of intangible fixed assets

222.834

219.041

417.289

. . Amortization of tangible fixed assets

1.389.730

1.435.360

1.855.194

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

284.090

449.387

497.541

. Changes in raw materials

-1.182.465

3.158.055

-2.940.482

. Provisions to risk reserves

8.862

200.000

300.000

. Other provisions

1.041.035

498.030

2.480.928

. Other operating costs

227.057

237.560

316.612

Total production costs

125.761.984

111.266.924

141.135.240

Diff. between value and cost of product.

12.556.950

7.865.875

2.602.878

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

98.519

14.794

4.144

. . 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

98.519

14.794

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

98.519

14.794

. Interest and other financial expense

-10.287

-231.535

-641.312

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-10.287

-231.535

Total financial income and expense

88.232

-216.741

-637.168

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

49.937

75.496

57.532

. . Gains on disposals

. . Other extraordinary income

49.937

75.496

57.532

. Extraordinary expense

-194.292

-144.844

-384.428

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-194.292

-144.844

-384.428

Total extraordinary income and expense

-144.355

-69.348

-326.896

Results before income taxes

12.500.827

7.579.786

1.638.814

. Taxes on current income

4.981.886

2.744.352

1.211.147

. . current taxes

4.610.896

2.253.152

2.005.736

. . differed taxes(anticip.)

370.990

491.200

-794.589

. Net income for the period

7.518.941

4.835.434

427.667

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

7.518.941

4.835.434

427.667

 

RATIOS

Value Type

as at 31/03/2015

as at 31/03/2014

as at 31/03/2013

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,15

0,16

0,14

0,12

Elasticity Ratio

Units

0,85

0,84

0,85

0,85

Availability of stock

Units

0,23

0,25

0,34

0,13

Total Liquidity Ratio

Units

0,62

0,58

0,51

0,67

Quick Ratio

Units

0,23

0,21

0,20

0,04

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,55

0,77

0,97

5,09

Self Financing Ratio

Units

0,42

0,38

0,34

0,13

Capital protection Ratio

Units

0,74

0,77

0,93

0,49

Liabilities consolidation quotient

Units

0,07

0,08

0,08

0,11

Financing

Units

1,10

1,33

1,55

6,19

Permanent Indebtedness Ratio

Units

0,46

0,42

0,38

0,25

M/L term Debts Ratio

Units

0,03

0,04

0,04

0,08

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,89

CORRELATION

Fixed assets ratio

Units

3,13

2,53

2,60

1,81

Current ratio

Units

1,83

1,66

1,65

1,12

Acid Test Ratio-Liquidity Ratio

Units

1,33

1,16

0,99

0,95

Structure's primary quotient

Units

2,91

2,30

2,31

1,04

Treasury's primary quotient

Units

0,50

0,42

0,38

0,06

Rate of indebtedness ( Leverage )

%

235,55

264,86

298,49

769,78

Current Capital ( net )

Value

30.610.634

22.964.100

21.284.739

76.802

RETURN

Return on Sales

%

6,90

5,89

2,17

2,96

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

%

22,39

18,56

2,02

8,95

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

%

37,23

29,09

7,72

29,42

Return on Investment ( R.O.I. )

%

15,88

11,40

4,11

5,23

Return/ Sales

%

9,20

6,68

1,77

4,98

Extra Management revenues/charges incid.

%

59,88

61,47

16,43

24,55

Cash Flow

Value

9.415.595

6.939.222

3.197.691

43.211

Operating Profit

Value

12.556.950

7.865.875

2.602.878

70.778

Gross Operating Margin

Value

15.503.501

10.667.693

8.153.830

101.164

MANAGEMENT

Credits to clients average term

Days

4,44

10,46

36,25

151,02

Debts to suppliers average term

Days

96,99

108,99

82,56

170,53

Average stock waiting period

Days

48,55

53,65

52,85

37,36

Rate of capital employed return ( Turnover )

Units

1,73

1,71

2,33

1,16

Rate of stock return

Units

7,42

6,71

6,81

9,15

Labour cost incidence

%

15,23

15,35

15,35

21,18

Net financial revenues/ charges incidence

%

0,06

-0,18

-0,43

-1,34

Labour cost on purchasing expenses

%

16,53

16,24

16,03

21,47

Short-term financing charges

%

0,03

0,67

1,95

2,18

Capital on hand

%

57,97

58,60

42,99

86,08

Sales pro employee

Value

210.239

208.825

208.727

145.714

Labour cost pro employee

Value

32.023

32.047

32.044

32.556

 

 

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

:

Spazio3.807.992

Population living in the region

:

Spazio5.269.972

Number of families in the region

:

Spazio2.091.220

 

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

 

- per food products

:

Spazio472

- per non food products

:

Spazio1.832

- per energy consume

:

Spazio102



Sector Data

 

The values are calculated on a base of 4.211 significant companies.

The companies cash their credits on an average of 151 dd.

The average duration of suppliers debts is about 171 dd.

The sector's profitability is on an average of 2,96%.

The labour cost affects the turnover in the measure of 21,18%.

Goods are held in stock in a range of 37 dd.

The difference between the sales volume and the resources used to realize it is about 1,16.

The employees costs represent the 21,47% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered moderately risky.

In the region 53.924 protested subjects are found; in the province they count to 34.465.

The insolvency index for the region is 1,04, , while for the province it is 0,92.

Total Bankrupt companies in the province : 31.914.

Total Bankrupt companies in the region : 37.442.

 

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.72.12

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

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.