MIRA INFORM REPORT

 

 

Report No. :

356820

Report Date :

25.12.2015

 

IDENTIFICATION DETAILS

 

Name :

ACTITUDE S.R.L.

 

 

Registered Office :

Via Calabria, 9 Tencarola

35020 - Saonara (PD)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

07.06.2010

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

Wholesale of electrical household appliances, electronics for audioand video use; photografic goods, cinematography and optic

 

 

Employees:

fom 6 to 10

 

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 :

Good

Payment Behaviour :

Regular

Litigation :

Clear

 

NOTES :

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

 

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

Italy

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

 

ITALY - ECONOMIC OVERVIEW

 

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

Source : CIA

 

company name and address

 

ACTITUDE S.R.L.

 

Via Calabria, 9 Tencarola

35020 - Saonara (PD) -IT-

 

 

Summary

 

Fiscal Code

:

04502420286

Legal Form

:

Limited liability company

start of Activities

:

07/09/2010

Equity

:

1.500.000

Turnover Range

:

3.750.000/5.000.000

Number of Employees

:

fom 6 to 10

 

 

Activity

 

Wholesale of electrical household appliances, electronics for audioand video use; photografic goods, cinematography and optic

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 04502420286

 

Chamber of Commerce no. : 394932 of Padova since 09/09/2010

 

V.A.T. Code : 04502420286

 

Establishment date

: 07/09/2010

Start of Activities

: 07/09/2010

Legal duration

: 31/12/2050

Nominal Capital

: 350.000

Subscribed Capital

: 350.000

Paid up Capital

: 350.000

 

Legal mail :

ACTITUDEITALIASRL@PEC.IT

 

 

Members

 

Mladossich

Daniele

 

Born in Padova

(PD)

on 21/07/1980

- Fiscal Code : MLDDNL80L21G224N

 

Residence:

Decorati Al Valor Civile

, 247

- 35142

Padova

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

10/04/2015

Sole partner

13/04/2015

 

No Prejudicial events are reported

 

No Protests registered

 

 

Companies connected to members *

 

*checkings have been performed on a national scale.

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

 

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

 

 

Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Mladossich Daniele

Padova - IT -

MLDDNL80L21G224N

350.000 .Eur

100,00

 

 

Direct Participations

 

The Company under review has no participations in other Companies.



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Calabria

, 9

- 35020

- Saonara

(PD)

- IT -

 

Legal mail

: ACTITUDEITALIASRL@PEC.IT

 

-

Branch

(office)

since 23/02/2015

 

Decorati Al Valor Civile

, 247

- 35100

- Padova

(PD)

- IT -

 

-

Branch

(Sales office)

since 10/04/2015

 

Pana'

, 57

- 35027

- Noventa Padovana

(PD)

- IT -

 

Employees

: 8

 

Stocks for a value of 120.000

Eur

 

 

Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

 

Legal Procedures

 

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



Financial and Economical Analysis

 

Subject is active since 2010

Balance sheets for the years 2012, 2013 and 2014 were analyzed.

During the last years, it achieved profits (r.o.e. 41,94% on 2014) with a remarkable upward trend (+48,6% on 2014 compared to 2013 and more then 100% on 2013 compared to 2012).

The return on Investment in the last financial year was positive (37,53%) and even better than sector's average.

The amount of the operating result for the year 2014 is of Eur. 634.037 rising (+49,82%) in relation to the previous year.

A gross operating margine for a value of Eur. 830.558 was reached. showing a 50,71% growth.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,47 and with an upward trend compared to the previous year.

It's shareholders funds amount to Eur. 1.010.441 , with an upward trend.

Total indebtedness amounts to Eur. 479.607, on the same levels as the year before.

The company does not exceed in bank borrowings; the recourse to suppliers' credit is also limited below the sector's average.

Payments are supported by good current assets.

As to due from customers, the average terms are 76,55 days. , that compared to the sector's average is shorter.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 620.309

During 2014 financial year labour costs amounted to Eur. 259.543, with a 6,37% incidence on production costs. , whereas the incidence on sales revenues is of 5,66%.

The incidence of the financial charges is of -0,55% on the sales amount.

 

 

Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

4.587.620

Profit (Loss) for the period

423.788

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

3.087.096

Profit (Loss) for the period

274.671

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

142.568

Profit (Loss) for the period

-60.908

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

473.969

Profit (Loss) for the period

-1.414

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

147.384

Profit (Loss) for the period

-10.794



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

12.864

112.064

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

. . Industrial and commercial equipment

. . Other assets

. . Assets under construction and advances

. Total Tangible fixed assets

411.768

333.667

. FINANCIAL FIXED ASSETS

. . Equity investments

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

1.418

5.816

. . . . 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

1.418

5.816

Total fixed assets

426.050

451.547

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

. . Advance payments

. Total Inventories

122.760

60.694

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

1.113.319

702.154

66.277

. . Beyond 12 months

. . Trade receivables

975.450

. . . . Within 12 months

975.450

. . . . 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

137.869

. . . . Within 12 months

137.869

. . . . 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

1.113.319

702.154

66.277

. 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

. . Checks

. . Banknotes and coins

1.720

. Total Liquid funds

1.720

27.990

8.391

Total current assets

1.237.799

790.838

74.668

ADJUSTMENT ACCOUNTS

. Discount on loans

. Other adjustment accounts

25.630

84.413

Total adjustments accounts

25.630

84.413

TOTAL ASSETS

1.689.479

1.326.798

74.668

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

10.000

10.000

10.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

34.266

9.250

. Reserve for Own shares

. Statute reserves

. Other reserves

542.387

281.449

656

. Accumulated Profits (Losses)

-1.414

. Profit( loss) of the year

423.788

274.671

-60.908

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

1.010.441

575.370

-51.666

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

97.321

107.927

Employee termination indemnities

90.290

52.440

ACCOUNTS PAYABLE

. . . . Within 12 months

479.607

562.923

126.228

. . . . 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

77.875

. . . . Within 12 months

77.875

. . . . 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

197.130

. . . . Within 12 months

197.130

. . . . 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

190.350

. . . . Within 12 months

190.350

. . . . Beyond 12 months

. . Due to social security and welfare inst.

13.520

. . . . Within 12 months

13.520

. . . . Beyond 12 months

. . Other payables

732

. . . . Within 12 months

732

. . . . Beyond 12 months

Total accounts payable

479.607

562.923

126.228

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

11.820

28.138

106

Total adjustment accounts

11.820

28.138

106

TOTAL LIABILITIES

1.689.479

1.326.798

74.668

 

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

4.587.620

3.087.096

142.568

. Changes in work in progress

122.760

60.694

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

35.381

. . Contributions for operating expenses

. . Different income and revenues

35.381

Total value of production

4.710.380

3.147.790

177.949

PRODUCTION COSTS

. Raw material,other materials and consum.

2.427.267

1.149.914

1.935

. Services received

. Leases and rentals

1.072.050

1.073.150

118.116

. Payroll and related costs

259.543

207.292

63.346

. . Wages and salaries

145.238

129.683

49.837

. . Social security contributions

45.056

40.383

13.509

. . Employee termination indemnities

37.850

28.007

. . Pension and similar

. . Other costs

31.399

9.219

. Amortization and depreciation

196.521

127.890

266

. . Amortization of intangible fixed assets

99.200

99.200

. . Amortization of tangible fixed assets

97.321

28.690

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

. Changes in raw materials

62.066

125.000

27.900

. Provisions to risk reserves

. Other provisions

. Other operating costs

58.896

41.348

24.241

Total production costs

4.076.343

2.724.594

235.804

Diff. between value and cost of product.

634.037

423.196

-57.855

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

867

. . 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

867

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

867

. Interest and other financial expense

-25.164

-17.485

-3.053

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-25.164

17.485

3.053

Total financial income and expense

-25.164

-16.618

-3.053

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

. . Of financ.fixed assets not repres.E.I.

. . Of securities incl.among current assets

. Devaluation

. . Of equity investments

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

1.472

. . Gains on disposals

. . Other extraordinary income

1.472

. Extraordinary expense

-7.948

-9.599

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-7.948

-9.599

Total extraordinary income and expense

-7.948

-8.127

Results before income taxes

600.925

398.451

-60.908

. Taxes on current income

177.137

123.780

. . current taxes

177.137

123.780

. . differed taxes(anticip.)

. Net income for the period

423.788

274.671

-60.908

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

423.788

274.671

-60.908

 

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

0,25

0,34

n.c.

0,09

Elasticity Ratio

Units

0,73

0,60

1,00

0,89

Availability of stock

Units

0,07

0,05

n.c.

0,26

Total Liquidity Ratio

Units

0,66

0,55

1,00

0,54

Quick Ratio

Units

0,00

0,02

0,11

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,47

0,93

n.c.

3,95

Self Financing Ratio

Units

0,60

0,43

n.c.

0,17

Capital protection Ratio

Units

0,57

0,51

n.c.

0,62

Liabilities consolidation quotient

Units

0,19

0,09

n.c.

0,10

Financing

Units

0,47

0,98

n.c.

4,85

Permanent Indebtedness Ratio

Units

0,65

0,47

n.c.

0,29

M/L term Debts Ratio

Units

0,05

0,04

n.c.

0,07

Net Financial Indebtedness Ratio

Units

0,08

n.c.

n.c.

1,04

CORRELATION

Fixed assets ratio

Units

2,58

1,39

n.c.

2,37

Current ratio

Units

2,58

1,40

0,59

1,18

Acid Test Ratio-Liquidity Ratio

Units

2,32

1,30

0,59

0,80

Structure's primary quotient

Units

2,37

1,27

n.c.

1,48

Treasury's primary quotient

Units

0,00

0,05

0,07

0,04

Rate of indebtedness ( Leverage )

%

167,20

230,60

n.c.

602,26

Current Capital ( net )

Value

758.192

227.915

-51.560

191.984

RETURN

Return on Sales

%

13,52

13,04

-42,54

2,03

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

%

41,94

47,74

n.c.

6,31

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

%

59,47

69,25

n.c.

17,00

Return on Investment ( R.O.I. )

%

37,53

31,90

-77,48

4,18

Return/ Sales

%

13,82

13,71

-40,58

3,46

Extra Management revenues/charges incid.

%

66,84

64,90

n.c.

27,96

Cash Flow

Value

620.309

402.561

-60.642

44.823

Operating Profit

Value

634.037

423.196

-57.855

74.603

Gross Operating Margin

Value

830.558

551.086

-57.589

111.383

MANAGEMENT

Credits to clients average term

Days

76,55

n.c.

n.c.

113,70

Debts to suppliers average term

Days

20,28

n.c.

n.c.

118,14

Average stock waiting period

Days

9,63

7,08

n.c.

72,90

Rate of capital employed return ( Turnover )

Units

2,72

2,33

1,91

1,25

Rate of stock return

Units

37,37

50,86

n.c.

4,88

Labour cost incidence

%

5,66

6,71

44,43

8,14

Net financial revenues/ charges incidence

%

-0,55

-0,54

-2,14

-1,38

Labour cost on purchasing expenses

%

6,37

7,61

26,86

8,25

Short-term financing charges

%

5,25

3,11

2,42

2,76

Capital on hand

%

36,83

42,98

52,37

79,85

Sales pro employee

Value

573.452

514.516

142.568

397.742

Labour cost pro employee

Value

32.442

34.548

63.346

33.267

 

 

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

:

882.779

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127

 

 

Sector Data

 

The values are calculated on a base of 9.175 significant companies.

 

The companies cash their credits on an average of 114 dd.

The average duration of suppliers debts is about 118 dd.

The sector's profitability is on an average of 2,03%.

The labour cost affects the turnover in the measure of 8,14%.

Goods are held in stock in a range of 73 dd.

The difference between the sales volume and the resources used to realize it is about 1,25.

The employees costs represent the 8,25% 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 13.782 protested subjects are found; in the province they count to 2.646.

The insolvency index for the region is 0,30, , while for the province it is 0,30.

Total Bankrupt companies in the province : 3.821.

Total Bankrupt companies in the region : 16.714.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.20

UK Pound

1

Rs.98.30

Euro

1

Rs.72.41

EURO

1

Rs.72.21

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

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

SDA

 


 

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.