MIRA INFORM REPORT

 

 

Report No. :

309658

Report Date :

24.02.2015

 

IDENTIFICATION DETAILS

 

Name :

MARMI LAME S.R.L.

 

 

Registered Office :

Via Dorsale, 54,

54100 – Massa (MS)

 

 

Country :

Italy

 

 

Financials (as on) :

2013

 

 

Date of Incorporation :

14.05.1966

 

 

Com. Reg. No.:

MS010-1740

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

  • Cutting and carving of stone and marble
  • Production of abrasive products
  • Manufacture of other machine tools

 

 

No. of Employee :

from 16 to 25

 

 

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

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 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 and address

 

MARMI LAME S.R.L.

 

 

Via Dorsale, 54

 

54100 – Massa (MS)

-IT-

 

 

Summary

 

Fiscal Code

:

00061200457

Legal Form

:

Limited liability company

start of Activities

:

02/01/1967

Equity

:

2.000.000

Turnover Range

:

5.000.000/6.500.000

Number of Employees

:

from 16 to 25

 

 

Activity

 

Cutting and carving of stone and marble

Production of abrasive products

Manufacture of other machine tools

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00061200457

 

Foreign Trade Reg. no. : MS001408 since 05/12/1991

 

Chamber of Commerce no. : 56979 of Massa since 01/07/1966

 

Chamber of Commerce no. : 250951 of Verona

 

Firms' Register : MS010-1740 of Massa since 19/02/1996

 

V.A.T. Code : 00061200457

 

Establishment date

: 14/05/1966

Start of Activities

: 02/01/1967

Legal duration

: 31/12/2050

Nominal Capital

: 160.000

Subscribed Capital

: 160.000

Paid up Capital

: 160.000

 


Members

 

Piccinini

Gabriella

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Born in Massa

(MS)

on 13/09/1942

- Fiscal Code : PCCGRL42P53F023Y

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Residence:

Palestro

, 33

- 54100

Massa

(MS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

16/04/2012

Board Chairman

16/04/2012

Managing Director

16/04/2012

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

No Protests registered

 

Ciani

Nicola

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Born in Firenze

(FI)

on 14/12/1970

- Fiscal Code : CNINCL70T14D612B

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Residence:

Giovanni Pascoli

, 36

- 54100

Massa

(MS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

16/04/2012

Managing Director

16/04/2012

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

No Protests registered

 

M.c. Di Manucci Alessandra E C. S.a.s.

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

No Protests registered

 

Manucci

Maurizio

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Born in La Spezia

(SP)

on 28/01/1946

- Fiscal Code : MNCMRZ46A28E463O

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Residence:

Pistoia

, 5

- 54100

Massa

(MS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/10/2014




 

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.

 

Ciani

Nicola

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Consorzio Con Attivita' Esterna CarraraExport

Carrara (MS) - IT -

00630080455

Director

Active

Registered

Consorzio Con Attivita' Esterna CarraraExport

Carrara (MS) - IT -

00630080455

Assistant board Chairman

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

Piccinini Gabriella

Massa - IT -

PCCGRL42P53F023Y

25.600 .Eur

16,00

Ciani Nicola

Massa - IT -

CNINCL70T14D612B

46.400 .Eur

29,00

Ciani Francesca

CNIFNC73P42B832U

24.000 .Eur

15,00

Ciani Gigliola

CNIGLL79H49B832Y

24.000 .Eur

15,00

M.c. Di Manucci Alessandra E C. S.a.s.

01013160450

40.000 .Eur

25,00

 

 

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

Internazionale Marmi E Macchine - Carrar a S.p.a.

Carrara - IT -

00207170457

90 .Eur

Active


Firm's location and structure

 

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

 

-

Legal and operative seat

 

Dorsale

, 54

- 54100

- Massa

(MS)

- IT -

 

TELEX

: 590011

 

PHONE

: 0585792792

 

-

Branch

(Store)

since 24/11/1997

until 03/03/2000

 

Don Angelo Ferrari

- 37010

- Sant'Ambrogio di Valpolicella

(VR)

- IT -

 

PHONE

: 0456862374

 

-

Branch

since 10/02/2014

 

Martiri Di Cefalonia

, 33

- 54100

- Massa

(MS)

- IT -

 

-

Branch

since 10/02/2014

 

Martiri Di Cefalonia

, 37

- 54100

- Massa

(MS)

- IT -

 

Employees

: 12

 

Assistants

: 4

 

Fittings and Equipment for a value of 140.000

Eur

 

Stocks for a value of 340.000

Eur

 

The firm operates abroad as importer / exporter..

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- importers

 

- its own agents

 

- direct orders from foreign companies

 

Export is mainly towards:

- Gabon

 

- Austria

 

- Italy

 

- Ireland

 

 

Historical Information and/or Firm's Status

 

 

EX-MEMBERS / EX-POSITIONS:

 

Ricci

Antonella

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Born in Carrara

(MS)

on 10/06/1960

- Fiscal Code : RCCNNL60H50B832V

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Residence:

Bonascola

, 86/C

- 54033

Carrara

(MS)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Manucci

Alessandra

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Born in La Spezia

(SP)

on 28/04/1977

- Fiscal Code : MNCLSN77D68E463Y

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Residence:

Pistoia

, 5

- 54100

Massa

(MS)

- IT -

 

Ex-Postions

Director

 

Ciani

Carlo Augusto

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Born in Massa

(MS)

on 16/03/1940

- Fiscal Code : CNICLG40C16F023Q

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Residence:

Palestro

, 33

- 54100

Massa

(MS)

- IT -

 

Ex-Postions

Director

 

Dal Forno

Alfonso

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Born in Tregnago

(VR)

on 11/05/1936

- Fiscal Code : DLFLNS36E11L364G

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Residence:

Vecchia Romana

, 9

- 54038

Montignoso

(MS)

- IT -

 

Ex-Postions

Director

 

M.c. Di Manucci Alessandra E C. S.a.s.

 

- Fiscal Code : 01013160450

 

Ex-Postions

Partner

 

Rosini

Maurizio

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Born in Carrara

(MS)

on 22/05/1961

- Fiscal Code : RSNMRZ61E22B832V

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Residence:

M. D'azeglio

- 54033

Carrara

(MS)

- IT -

 

Ex-Postions

Temporary Auditor

 

Corsini

Mimo

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Born in Carrara

(MS)

on 07/05/1954

- Fiscal Code : CRSMMI54E07B832N

 

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Vuoto.gif

Residence:

Fiorino

, 12/A

- 54033

Carrara

(MS)

- IT -

 

Ex-Postions

Temporary Auditor



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 1967.

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

During the last years, it achieved profits (r.o.e. 14,73% on 2013)

The return on Investment in the last financial year was positive (10,4%) and in line with the sector's average.

The amount of the operating result for the year 2013 is of Eur. 517.919 increasing if compared to the yeart 2012.

The G.O.M. amounted to Eur. 678.442 growing by 56,13% if compared to the year before.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,96 and with an upward trend compared to the previous year.

The equity capital is equal to Eur. 1.841.155 on the same levels as the year before.

In the year 2013 total debts amounted to Eur. 2.787.662 showing a stable trend as opposed to 2012 (Eur. 3.073.156).

Financial debts exposure is under control while the recourse to commercial credit is rather frequent but lined up with the field's average.

Liquidity is good (1,45)

Due from customers average term is high and equal to 137,89 days. but in line with the sector.

The financial management generated a cash flow of Eur. 431.699.

Labour cost expenses amount to Eur. 471.811 , representing 8,47% on the total of production costs. and a 8,29% incidence on sales volumes.

The financial management has a limited economic impact, equal to -1,47% on the sales.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

5.690.916

Profit (Loss) for the period

271.176

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

6.619.004

Profit (Loss) for the period

60.604

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

6.296.987

Profit (Loss) for the period

183.017

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

5.730.769

Profit (Loss) for the period

153.906

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

4.577.567

Profit (Loss) for the period

139.385




 

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

. . 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

16.143

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

. . Industrial and commercial equipment

. . Other assets

. . Assets under construction and advances

. Total Tangible fixed assets

1.880.188

1.961.479

2.110.316

. 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

1.274

1.274

350.691

. . . . Within 12 months

1.274

. . . . 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

1.274

3.230

352.647

Total fixed assets

1.897.605

1.964.709

2.462.963

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

. . Advance payments

. Total Inventories

336.812

337.923

307.170

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

2.362.024

2.410.576

2.535.833

. . Beyond 12 months

16.312

16.312

. . Trade receivables

2.179.783

. . . . Within 12 months

2.179.783

. . . . 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

197.096

. . . . Within 12 months

180.784

. . . . Beyond 12 months

16.312

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

1.457

. . . . Within 12 months

1.457

. . . . Beyond 12 months

. Total Credits not held as fixed assets

2.378.336

2.426.888

2.535.833

. 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

. Total Liquid funds

358.264

364.339

60.997

Total current assets

3.073.412

3.129.150

2.904.000

ADJUSTMENT ACCOUNTS

. Discount on loans

. Other adjustment accounts

10.121

11.178

45.097

Total adjustments accounts

10.121

11.178

45.097

TOTAL ASSETS

4.981.138

5.105.037

5.412.060

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

160.000

160.000

160.000

. Additional paid-in capital

. Revaluation reserves

183.969

183.969

183.969

. Legal reserve

34.332

34.332

34.332

. Reserve for Own shares

. Statute reserves

. Other reserves

378.295

378.293

295.277

. Accumulated Profits (Losses)

813.383

852.779

852.779

. Profit( loss) of the year

271.176

60.604

183.017

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

1.841.155

1.669.977

1.709.374

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

87.644

90.346

107.773

Employee termination indemnities

188.852

183.866

161.934

ACCOUNTS PAYABLE

. . . . Within 12 months

2.120.014

2.401.729

2.348.602

. . . . Beyond 12 months

667.648

671.427

996.680

. . 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

1.063.607

. . . . Within 12 months

395.959

. . . . Beyond 12 months

667.648

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

1.545.584

. . . . Within 12 months

1.545.584

. . . . 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

111.680

. . . . Within 12 months

111.680

. . . . Beyond 12 months

. . Due to social security and welfare inst.

36.000

. . . . Within 12 months

36.000

. . . . Beyond 12 months

. . Other payables

30.791

. . . . Within 12 months

30.791

. . . . Beyond 12 months

Total accounts payable

2.787.662

3.073.156

3.345.282

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

75.825

87.692

87.697

Total adjustment accounts

75.825

87.692

87.697

TOTAL LIABILITIES

4.981.138

5.105.037

5.412.060

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

501.789

Risk accounts

247.811

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

5.690.916

6.619.004

6.296.987

. Changes in work in progress

-36.539

27.174

-33.617

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

433.429

473.350

333.018

. . Contributions for operating expenses

90.792

93.709

42.068

. . Different income and revenues

342.637

379.641

290.950

Total value of production

6.087.806

7.119.528

6.596.388

PRODUCTION COSTS

. Raw material,other materials and consum.

3.901.502

5.061.156

4.717.897

. Services received

1.012.505

. Leases and rentals

1.115.915

989.253

. Payroll and related costs

471.811

454.194

426.470

. . Wages and salaries

340.151

335.657

321.178

. . Social security contributions

105.242

92.296

79.952

. . Employee termination indemnities

26.418

26.241

25.340

. . Pension and similar

. . Other costs

. Amortization and depreciation

160.523

185.251

156.710

. . Amortization of intangible fixed assets

. . Amortization of tangible fixed assets

129.335

164.121

135.223

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

31.188

21.130

21.487

. Changes in raw materials

-35.428

-3.579

18.588

. Provisions to risk reserves

. Other provisions

. Other operating costs

58.974

57.325

48.611

Total production costs

5.569.887

6.870.262

6.357.529

Diff. between value and cost of product.

517.919

249.266

238.859

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

654

2.213

10.530

. . Financ.income from receivables

1.554

10.188

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

1.554

10.188

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

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

659

342

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

659

342

. Interest and other financial expense

-84.512

-96.748

-73.191

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

96.748

73.191

Total financial income and expense

-83.858

-94.535

-62.661

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

14.252

60.558

37.146

. . Gains on disposals

. . Other extraordinary income

14.252

60.558

37.146

. Extraordinary expense

-26.784

-69.288

-6.304

. . Losses on disposals

. . Taxes relating to prior years

-65.900

. . Other extraordinary expense

-26.784

-3.388

-6.304

Total extraordinary income and expense

-12.532

-8.730

30.842

Results before income taxes

421.529

146.001

207.040

. Taxes on current income

150.353

85.397

24.023

. . current taxes

153.055

86.943

26.867

. . differed taxes(anticip.)

-2.702

-1.546

-2.844

. Net income for the period

271.176

60.604

183.017

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

271.176

60.604

183.017

 

 

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

0,38

0,38

0,46

0,17

Elasticity Ratio

Units

0,62

0,61

0,54

0,80

Availability of stock

Units

0,07

0,07

0,06

0,27

Total Liquidity Ratio

Units

0,55

0,55

0,48

0,50

Quick Ratio

Units

0,07

0,07

0,01

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,96

1,22

1,34

3,14

Self Financing Ratio

Units

0,37

0,33

0,32

0,19

Capital protection Ratio

Units

0,77

0,87

0,80

0,68

Liabilities consolidation quotient

Units

0,40

0,36

0,49

0,18

Financing

Units

1,51

1,84

1,96

3,79

Permanent Indebtedness Ratio

Units

0,54

0,49

0,53

0,34

M/L term Debts Ratio

Units

0,17

0,17

0,21

0,09

Net Financial Indebtedness Ratio

Units

0,38

n.c.

n.c.

0,77

CORRELATION

Fixed assets ratio

Units

1,42

1,29

1,16

1,75

Current ratio

Units

1,45

1,30

1,24

1,23

Acid Test Ratio-Liquidity Ratio

Units

1,29

1,16

1,11

0,78

Structure's primary quotient

Units

0,97

0,85

0,69

1,04

Treasury's primary quotient

Units

0,17

0,15

0,03

0,05

Rate of indebtedness ( Leverage )

%

270,54

305,70

316,61

518,96

Current Capital ( net )

Value

951.958

727.421

555.398

406.983

RETURN

Return on Sales

%

7,59

3,71

5,40

3,69

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

%

14,73

3,63

10,71

5,16

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

%

22,89

8,74

12,11

17,72

Return on Investment ( R.O.I. )

%

10,40

4,88

4,41

3,94

Return/ Sales

%

9,10

3,77

3,79

4,48

Extra Management revenues/charges incid.

%

52,36

24,31

76,62

26,52

Cash Flow

Value

431.699

245.855

339.727

142.024

Operating Profit

Value

517.919

249.266

238.859

126.602

Gross Operating Margin

Value

678.442

434.517

395.569

241.461

MANAGEMENT

Credits to clients average term

Days

137,89

n.c.

n.c.

116,01

Debts to suppliers average term

Days

113,33

n.c.

n.c.

127,79

Average stock waiting period

Days

21,31

18,38

17,56

96,89

Rate of capital employed return ( Turnover )

Units

1,14

1,30

1,16

1,03

Rate of stock return

Units

16,90

19,59

20,50

3,58

Labour cost incidence

%

8,29

6,86

6,77

21,20

Net financial revenues/ charges incidence

%

-1,47

-1,43

-1,00

-1,00

Labour cost on purchasing expenses

%

8,47

6,61

6,71

20,95

Short-term financing charges

%

3,03

3,15

2,19

2,70

Capital on hand

%

87,53

77,13

85,95

96,90

Sales pro employee

Value

406.494

472.786

484.383

191.520

Labour cost pro employee

Value

33.700

32.442

32.805

39.641

 

 

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\Foreign Report Raw2\Marmi Lame S.r.l._files\Spazio.gif200.644

Population living in the region

:

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Spazio.gif3.598.269

Number of families in the region

:

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Spazio.gif1.474.681

 

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

 

- per food products

:

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Spazio.gif444

- per non food products

:

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Spazio.gif2.009

- per energy consume

:

Description: \\vivek\Foreign Report Raw2\Marmi Lame S.r.l._files\Spazio.gif122

 

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

 

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 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.62.18

UK Pound

1

Rs.95.70

Euro

1

Rs.70.75

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

ASH

 

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.