MIRA INFORM REPORT

 

 

Report No. :

305950

Report Date :

02.02.2015

 

IDENTIFICATION DETAILS

 

Correct Name :

OFFICINE MARCHETTI S.P.A. 

 

 

Registered Office :

Via Del Ferro,, 40/C Avenza,

54031 – Carrara (Ms)    

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

31.07.1986

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Engaged in production of hydraulic tensioners for tensioning of the blades for gangsaws for cutting blocks of marble and the power units. 

 

·         Engaged in production of tensioners for diamond wire saws 

 

·         Engaged as supplier of tensioners, tie-rods and hydraulic power units for the leading manufacturers of gangsaws for cutting blocks of marble and granite. 

 

·         Engaged as manufacturers of gangsaws for cutting blocks of marble and granite. 

 

·         Engaged in production and sale of hydraulic tensioners, stretchers and hydraulic power units.

 

·         Engaged in designing, producing and selling CNC machines for the cutting and shaping of slabs and cubic stone in marble as well as stone and granite.

 

Subject product ranges includes:

·         Hydraulic tensioner for marble         

·         Hydraulic tie-rod for marble 

·         Accessories for marble       

·         Hydraulic tensioner for granite         

·         Hydraulic tie-rod for granite 

·         Accessories for granite       

·         Contouring milling machine with five axes AXCO      

·         Milling and CNC contouring workstation Cobox        

·         Contouring machine IDEMA 2100    

·         Contouring and milling machine IDEMA 2000           

·         Numerical control milling machine IDEMA 1000        

·         Milling machine IDEMA 700 

 

 

No of Employees :

28

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

Payment Behaviour :

Slow but Correct

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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

Italy

a2

a2

 

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 industrial 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 133% of GDP in 2013, 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 widespread tax evasion. In 2013 economic growth and labor market conditions deteriorated, with growth at -1.8% and unemployment rising to 12.4%, with youth unemployment around 40%. Italy's GDP is now 8% below its 2007 pre-crisis level.

 

Source : CIA

 


Company name & address

 

Officine Marchetti S.p.a.

 

Via Del Ferro,, 40/C AVENZA

 

54031 - Carrara  (MS) -IT-

 

 

Summary

 

Fiscal Code

:

00480390459

Legal Form

:

Joint Stock Company

start of Activities

:

31/07/1986

Equity

:

1.500.000

Turnover Range

:

5.000.000/6.500.000

Number of Employees

:

28

 

 

Activity

 

·         Engaged in production of hydraulic tensioners for tensioning of the blades for gangsaws for cutting blocks of marble and the power units. 

 

·         Engaged in production of tensioners for diamond wire saws 

 

·         Engaged as supplier of tensioners, tie-rods and hydraulic power units for the leading manufacturers of gangsaws for cutting blocks of marble and granite. 

 

·         Engaged as manufacturers of gangsaws for cutting blocks of marble and granite. 

 

·         Engaged in production and sale of hydraulic tensioners, stretchers and hydraulic power units.

 

·         Engaged in designing, producing and selling CNC machines for the cutting and shaping of slabs and cubic stone in marble as well as stone and granite.

 

Subject product ranges includes:

·         Hydraulic tensioner for marble         

·         Hydraulic tie-rod for marble 

·         Accessories for marble       

·         Hydraulic tensioner for granite         

·         Hydraulic tie-rod for granite 

·         Accessories for granite       

·         Contouring milling machine with five axes AXCO      

·         Milling and CNC contouring workstation Cobox        

·         Contouring machine IDEMA 2100    

·         Contouring and milling machine IDEMA 2000           

·         Numerical control milling machine IDEMA 1000        

·         Milling machine IDEMA 700 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00480390459

 

Foreign Trade Reg. no. : 1481 of Massa since 09/12/1991

 

Chamber of Commerce no. : 83946 of Massa since 04/09/1986

 

Firms' Register : MS010-5236 of Massa since 19/02/1996

 

V.A.T. Code : 00480390459

 

Tribunal Co. Register : 5236 of since 29/08/1986

 

Foundation date

: 31/07/1986

Establishment date

: 31/07/1986

Start of Activities

: 31/07/1986

Legal duration

: 31/12/2030

Nominal Capital

: 875.000

Subscribed Capital

: 875.000

Paid up Capital

: 875.000

 

Members

 

Marchetti

Cesare

 

Born in Carrara

(MS)

on 12/09/1936

- Fiscal Code : MRCCSR36P12B832R

 

Residence:

Monteverde

, 8

- 54033

Carrara

(MS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

03/09/2014

Board Chairman

03/09/2014

Managing Director

03/09/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Marchetti

Lorenzo

 

Born in Carrara

(MS)

on 20/11/1968

- Fiscal Code : MRCLNZ68S20B832G

 

Residence:

Monteverde

, 14/C

- 54033

Carrara

(MS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

03/09/2014

Managing Director

03/09/2014

 

No Prejudicial events are reported

 

No Protests registered

 

 

Marchetti

Arianna

 

Born in Carrara

(MS)

on 07/02/1964

- Fiscal Code : MRCRNN64B47B832C

 

Residence:

F. Micheli

, 35

- 54033

Carrara

(MS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

03/09/2014

Managing Director

03/09/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Marchetti S.r.l.

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

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.

 

Marchetti

Cesare

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Due.t S.r.l.

Seravezza (LU) - IT -

01630060463

Director

Active

Registered

Due.t S.r.l.

Seravezza (LU) - IT -

01630060463

Board Chairman

Active

Registered

MARCHETTI CESARE

Carrara (MS) - IT -

Proprietor

Withdrawn

Registered

ALPE INDUSTRIE MECCANICHE S.P.A.

Rovereto (TN) - IT -

00811690221

Board Chairman

Withdrawn

Registered

 

Marchetti

Lorenzo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

IDEMA S.R.L

Carrara (MS) - IT -

00692170459

Sole Director

Withdrawn

Registered

 

Marchetti

Arianna

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Marchetti S.r.l.

Carrara (MS) - IT -

00193210457

Sole Director

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

Marchetti Lorenzo

Carrara - IT -

MRCLNZ68S20B832G

175.000 .Eur

20,00

Marchetti Arianna

Carrara - IT -

MRCRNN64B47B832C

175.000 .Eur

20,00

Marchetti S.r.l.

00193210457

525.000 .Eur

60,00

 

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

Due.t S.r.l.

Seravezza - IT -

01630060463

45.000 .Eur

50,00

Active


Firm's location and structure

 

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

 

-

Legal and operative seat

 

Del Ferro,

, 40/C

- 54033

- Carrara

(MS)

- IT -

 

PHONE

: 0585857206

 

FAX

: 058551975

 

-

Branch

(Factory)

since 04/11/2002

 

Dorsale

, 13

- 54100

- Massa

(MS)

- IT -

 

Employees

: 28

 

Fittings and Equipment for a value of 720.000

Eur

 

Stocks for a value of 1.730.000

Eur

 

Furniture and fittings for a value of 10.000

Eur

 

Vehicles for a value of 83.000

Eur

 

The firm operates abroad as exporter..

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- its own agents

 

- direct orders from foreign companies

 

Export is mainly towards:

- Gabon

 

- Ireland

 

- Somalia

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Marchetti

Cesare

 

Born in Carrara

(MS)

on 12/09/1936

- Fiscal Code : MRCCSR36P12B832R

 

Residence:

Monteverde

, 8

- 54033

Carrara

(MS)

- IT -

 

Ex-Postions

Sole Director

 

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

 

Company's starting of activities dates back to 1986.

An eco-fin analysis has been made on the base od the b/s fo the years 2011, 2012 and 2013.

Under the financial profile unstable results are noted. with a negative economic result in the last financial year.

The operating result in 2013 was positive (1,31%) falling within the field's average.

The amount of the operating result for the year 2013 is of Eur. 122.660 with a -66,08% drop.

A gross operating margin for a value of Eur. 485.060 was reached. showing a drop (-27,4%).

The analysis shows a fair financial position as the indebtedness volume is acceptable (3,67) with an improving trend as on the decrease.

The equity capital is equal to Eur. 1.274.313 , with an upward trend.

During the last financial year debts totalled Eur. 7.382.570 (Eur. 2.705.719 of which were m/l term debts) with no important change.

Companys' indebtedness is fairly high in relation to its net worth; payments average period is slow even in comparison with the sector's.

Even liquidity range appears to be not completely sufficient.

Trade credits are collected slowly, average term is 118,54 days. but on the same levels as the average of the sector.

2013 financial year closed with a cash flow of Eur. 150.441

Labour cost amounts to Eur. 1.272.925, with a 21,71% incidence on production costs. , whereas the incidence on sales revenues is of 22,02%.

The financial management is marked by a high incidence of financial charges in relation to sales revenues (-5,05%).

 

Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

5.779.588

Profit (Loss) for the period

-211.959

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

5.688.826

Profit (Loss) for the period

23.183

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

5.807.113

Profit (Loss) for the period

-256.527

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

4.746.598

Profit (Loss) for the period

-263.988

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 31/12/2013 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2012 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2011 - 12 Mesi - Currency: - Amounts x 1

 

Years

2013

2012

2011

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

11.944

23.888

35.831

. . Research,develop. and advert.expens.

452.368

161.001

193.709

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

121.261

. . Other intangible fixed assets

45.743

68.422

95.497

. Total Intangible Fixed Assets

510.055

374.572

325.037

. TANGIBLE FIXED ASSETS

. . Real estate

3.087.389

2.138.159

2.130.173

. . Plant and machinery

680.041

806.457

936.826

. . Industrial and commercial equipment

38.482

51.492

51.744

. . Other assets

11.255

19.391

26.214

. . Assets under construction and advances

61.179

61.179

61.179

. Total Tangible fixed assets

3.878.346

3.076.678

3.206.136

. FINANCIAL FIXED ASSETS

. . Equity investments

353.925

353.675

313.675

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

352.332

352.332

312.332

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

1.593

1.343

1.343

. . 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

353.925

353.675

313.675

Total fixed assets

4.742.326

3.804.925

3.844.848

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

288.179

235.886

282.968

. . Work in progress and semimanufactured

985.925

1.153.152

1.028.600

. . Work in progress on order

. . Finished goods

459.227

567.430

509.534

. . Advance payments

. Total Inventories

1.733.331

1.956.468

1.821.102

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

2.741.595

2.956.485

2.626.162

. . Beyond 12 months

53.449

53.449

153.449

. . Trade receivables

1.903.126

1.885.797

1.991.397

. . . . Within 12 months

1.903.126

1.885.797

1.991.397

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

301.500

301.500

100.000

. . . . Within 12 months

301.500

301.500

. . . . Beyond 12 months

100.000

. . Receivables due from holding comp.

50.000

50.000

50.000

. . . . Within 12 months

50.000

50.000

50.000

. . . . Beyond 12 months

. . Fiscal Receivables

96.151

260.763

53.645

. . . . Within 12 months

42.702

207.314

196

. . . . Beyond 12 months

53.449

53.449

53.449

. . Receivables for anticipated taxes

266.513

229.869

212.084

. . . . Within 12 months

266.513

229.869

212.084

. . . . Beyond 12 months

. . Receivables due from third parties

177.754

282.005

372.485

. . . . Within 12 months

177.754

282.005

372.485

. . . . Beyond 12 months

. Total Credits not held as fixed assets

2.795.044

3.009.934

2.779.611

. 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

65.000

65.000

. . Checks

. . Banknotes and coins

3.325

2.966

4.564

. Total Liquid funds

3.325

67.966

69.564

Total current assets

4.531.700

5.034.368

4.670.277

ADJUSTMENT ACCOUNTS

. Discount on loans

93.982

104.133

221.376

. Other adjustment accounts

Total adjustments accounts

93.982

104.133

221.376

TOTAL ASSETS

9.368.008

8.943.426

8.736.501

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

875.000

875.000

875.000

. Additional paid-in capital

. Revaluation reserves

835.322

. Legal reserve

65.142

63.983

63.983

. Reserve for Own shares

. Statute reserves

. Other reserves

902.403

902.401

902.402

. Accumulated Profits (Losses)

-1.191.595

-1.213.619

-957.091

. Profit( loss) of the year

-211.959

23.183

-256.527

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

1.274.313

650.948

627.767

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

557.680

506.342

476.286

ACCOUNTS PAYABLE

. . . . Within 12 months

4.676.851

4.552.730

4.330.222

. . . . Beyond 12 months

2.705.719

3.065.733

3.119.920

. . 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

4.662.190

5.017.660

5.313.884

. . . . Within 12 months

1.989.761

2.016.996

2.216.432

. . . . Beyond 12 months

2.672.429

3.000.664

3.097.452

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

1.683.143

1.812.550

1.603.559

. . . . Within 12 months

1.683.143

1.812.550

1.603.559

. . . . 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

472.047

368.765

162.873

. . . . Within 12 months

438.757

303.696

140.405

. . . . Beyond 12 months

33.290

65.069

22.468

. . Due to social security and welfare inst.

248.623

82.089

75.108

. . . . Within 12 months

248.623

82.089

75.108

. . . . Beyond 12 months

. . Other payables

316.567

337.399

294.718

. . . . Within 12 months

316.567

337.399

294.718

. . . . Beyond 12 months

Total accounts payable

7.382.570

7.618.463

7.450.142

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

153.445

167.673

182.306

Total adjustment accounts

153.445

167.673

182.306

TOTAL LIABILITIES

9.368.008

8.943.426

8.736.501

 

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

5.779.587

5.688.825

5.807.113

. Changes in work in progress

-275.430

182.448

76.277

. Changes in semi-manufact. products

. Capitalization of internal work

330.715

158.768

115.571

. Other income and revenues

152.024

92.360

129.080

. . Contributions for operating expenses

7.676

7.676

12.815

. . Different income and revenues

144.348

84.684

116.265

Total value of production

5.986.896

6.122.401

6.128.041

PRODUCTION COSTS

. Raw material,other materials and consum.

2.330.116

2.348.205

2.438.706

. Services received

. Leases and rentals

1.598.882

1.464.037

1.385.716

. Payroll and related costs

1.272.925

1.233.863

1.302.232

. . Wages and salaries

867.541

865.746

913.980

. . Social security contributions

279.083

276.173

288.385

. . Employee termination indemnities

68.118

72.760

75.856

. . Pension and similar

. . Other costs

58.183

19.184

24.011

. Amortization and depreciation

362.400

306.474

355.402

. . Amortization of intangible fixed assets

195.232

124.603

147.282

. . Amortization of tangible fixed assets

158.168

172.871

198.120

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

9.000

9.000

10.000

. Changes in raw materials

-52.293

47.081

-46.584

. Provisions to risk reserves

. Other provisions

. Other operating costs

352.206

361.069

311.751

Total production costs

5.864.236

5.760.729

5.747.223

Diff. between value and cost of product.

122.660

361.672

380.818

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

466

1.214

726

. . 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

466

1.214

726

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

466

1.214

726

. Interest and other financial expense

-292.053

-287.598

-292.463

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

292.053

287.598

292.463

Total financial income and expense

-291.587

-286.384

-291.737

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

22.761

42.904

19.068

. . Gains on disposals

. . Other extraordinary income

22.761

42.904

19.068

. Extraordinary expense

-48.946

-4.888

-358.326

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-48.946

-4.888

-358.326

Total extraordinary income and expense

-26.185

38.016

-339.258

Results before income taxes

-195.112

113.304

-250.177

. Taxes on current income

16.847

90.121

6.350

. . current taxes

44.428

65.118

57.520

. . differed taxes(anticip.)

-27.581

25.003

-51.170

. Net income for the period

-211.959

23.183

-256.527

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

-211.959

23.183

-256.527

 

RATIOS

Value Type

as at 31/12/2013

as at 31/12/2012

as at 31/12/2011

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,51

0,43

0,44

0,17

Elasticity Ratio

Units

0,48

0,56

0,53

0,80

Availability of stock

Units

0,19

0,22

0,21

0,27

Total Liquidity Ratio

Units

0,30

0,34

0,33

0,50

Quick Ratio

Units

0,00

0,01

0,01

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

3,67

6,89

6,79

3,14

Self Financing Ratio

Units

0,14

0,07

0,07

0,19

Capital protection Ratio

Units

0,48

-0,38

0,01

0,68

Liabilities consolidation quotient

Units

0,70

0,78

0,83

0,18

Financing

Units

5,79

11,70

11,87

3,79

Permanent Indebtedness Ratio

Units

0,48

0,47

0,48

0,34

M/L term Debts Ratio

Units

0,35

0,40

0,41

0,09

Net Financial Indebtedness Ratio

Units

3,66

7,60

8,35

0,77

CORRELATION

Fixed assets ratio

Units

0,96

1,11

1,10

1,75

Current ratio

Units

0,97

1,11

1,08

1,23

Acid Test Ratio-Liquidity Ratio

Units

0,60

0,68

0,66

0,78

Structure's primary quotient

Units

0,27

0,17

0,16

1,04

Treasury's primary quotient

Units

0,00

0,01

0,02

0,05

Rate of indebtedness ( Leverage )

%

735,14

1373,91

1391,68

518,96

Current Capital ( net )

Value

-145.151

481.638

340.055

406.983

RETURN

Return on Sales

%

2,60

5,79

1,70

3,69

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

%

-16,63

3,56

-40,86

5,16

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

%

-15,31

17,41

-39,85

17,72

Return on Investment ( R.O.I. )

%

1,31

4,04

4,36

3,94

Return/ Sales

%

2,12

6,36

6,56

4,48

Extra Management revenues/charges incid.

%

-172,80

6,41

-67,36

26,52

Cash Flow

Value

150.441

329.657

98.875

142.024

Operating Profit

Value

122.660

361.672

380.818

126.602

Gross Operating Margin

Value

485.060

668.146

736.220

241.461

MANAGEMENT

Credits to clients average term

Days

118,54

119,34

123,45

116,01

Debts to suppliers average term

Days

154,22

171,16

150,95

127,79

Average stock waiting period

Days

107,97

123,81

112,90

96,89

Rate of capital employed return ( Turnover )

Units

0,62

0,64

0,66

1,03

Rate of stock return

Units

3,33

2,91

3,19

3,58

Labour cost incidence

%

22,02

21,69

22,42

21,20

Net financial revenues/ charges incidence

%

-5,05

-5,03

-5,02

-1,00

Labour cost on purchasing expenses

%

21,71

21,42

22,66

20,95

Short-term financing charges

%

3,96

3,78

3,93

2,70

Capital on hand

%

162,09

157,21

150,44

96,90

Sales pro employee

Value

148.194

149.705

145.177

191.520

Labour cost pro employee

Value

32.639

32.470

32.555

39.641

 

 

Market / Territory Data

 

Population living in the province

:

200.644

Population living in the region

:

3.598.269

Number of families in the region

:

1.474.681

 

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

 

- per food products

:

444

- per non food products

:

2.009

- per energy consume

:

122

 

Sector Data

 

The values are calculated on a base of 45 significant companies.

The companies cash their credits on an average of 116 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,69%.

The labour cost affects the turnover in the measure of 21,20%.

Goods are held in stock in a range of 97 dd.

The difference between the sales volume and the resources used to realize it is about 1,03.

The employees costs represent the 20,95% of the production costs.

 

Statistical Detrimental Data

 

Statistically 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 1.432.

The insolvency index for the region is 0,70, , while for the province it is 0,72.

Total Bankrupt companies in the province : 1.056.

Total Bankrupt companies in the region : 20.423.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.76

UK Pound

1

Rs.93.13

Euro

1

Rs.70.03

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

MNL

 

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.