MIRA INFORM REPORT

 

 

Report No. :

303027

Report Date :

14.01.2015

 

IDENTIFICATION DETAILS

 

Name :

ARAV KIDS S.P.A.

 

 

Registered Office :

Localita' Pagliarelle, SN  80030 - San Vitaliano (NA)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

06.11.2008

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Retail sale of clothing in specialised stores

 

 

No. of Employees :

From 26 to 35

 

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 and address

 

ARAV KIDS S.P.A.

 

 

Localita' Pagliarelle, SN

 

80030 - San Vitaliano (NA) -IT-

 

 

Summary

 

Fiscal Code

:

06189741215

Legal Form

:

Joint stock company

Establishment Date

:

06/11/2008

Equity

:

Over 2.582.254

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

from 26 to 35

 

 

Activity

 

Retail sale of clothing in specialised stores

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 06189741215

 

Chamber of Commerce no. : 276764 of Caserta

 

Chamber of Commerce no. : 67467 of Enna

 

Chamber of Commerce no. : 800723 of Napoli since 19/11/2008

 

Chamber of Commerce no. : 1411816 of Roma

 

V.A.T. Code : 06189741215

 

Establishment date

: 06/11/2008

Legal duration

: 31/12/2040

Nominal Capital

: 2.420.000

Subscribed Capital

: 2.420.000

Paid up Capital

: 2.420.000

 


 

Members

 

Nagar

Paolo

 

Born in Napoli

(NA)

on 08/07/1967

- Fiscal Code : NGRPLA67L08F839Q

 

Residence:

Dei Martiri

, 30

- 80121

Napoli

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

01/07/2014

 

Ammaturo

Giuseppe

 

Born in Palma Campania

(NA)

on 15/02/1969

- Fiscal Code : MMTGPP69B15G283C

 

Residence:

Nuova Sarno

, 558

- 80036

Palma Campania

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

01/07/2014

Director

01/07/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Iannucci

Vincenzo

 

Born in Napoli

(NA)

on 03/08/1961

- Fiscal Code : NNCVCN61M03F839K

 

Residence:

Maria Bakunin

, 41

- 80125

Napoli

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

01/07/2014

 

Pricewaterhousecoopers S.p.a. In Breve

Pwc

 

 

Residence:

Monte Rosa

, 91

- 20149

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

18/12/2013

 

Marano Nunziata

Anna Maria Gaetana

 

Born in San Gennaro Vesuviano

(NA)

on 30/08/1972

- Fiscal Code : MRNNMR72M70H860Z

 

Residence:

Nuova Sarno

, 558

- 80036

Palma Campania

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

01/07/2014

Managing Director

01/07/2014

 

Prejudicial Events found with cancellations*

 

Legal Mortgage - 23/02/2006. - 10.667 Euro. Event writing-off

  EQUITALIA POLIS S. P. A.

 

No Protests registered

 

Oliva

Pietro

 

Born in Scafati

(SA)

on 13/09/1963

- Fiscal Code : LVOPTR63P13I483N

 

Residence:

Rivolta

, 25

- 80040

Striano

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

01/07/2014

 

Mg S.p.a.

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

*Concerns also partially erased events.

 

 

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.

 

Ammaturo

Giuseppe

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

G.a.d.a. L'abbigliamento Per I Bambini Di Ammaturo Giuseppe E C. S.a.s.

Palma Campania (NA) - IT -

05768940636

General Partner

Withdrawn

Registered

Mg S.r.l.

San Vitaliano (NA) - IT -

03627721214

Sole Director

Active

Registered

Megi S.r.l.

Nola (NA) - IT -

06970791213

Director

Active

Registered

Megi S.r.l.

Nola (NA) - IT -

06970791213

Board Chairman

Active

Registered

Arav Fashion S.p.a.

San Vitaliano (NA) - IT -

07433471211

Director

Active

Registered

Arav Fashion S.p.a.

San Vitaliano (NA) - IT -

07433471211

Board Chairman

Active

Registered

Rovi S.r.l.

Napoli (NA) - IT -

06970691215

Sole Director

Active

Registered

 

Marano Nunziata

Anna Maria Gaetana

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Conf.amm. S.a.s. Di Marano Nunziata AnnaMaria Gaetana

Palma Campania (NA) - IT -

03372921217

General Partner

Withdrawn

Ceased

Arav Holding S.r.l. A Socio Unico

Palma Campania (NA) - IT -

02626781211

Sole Director

Withdrawn

Registered

Arav Holding S.r.l. A Socio Unico

Palma Campania (NA) - IT -

02626781211

General Partner

Withdrawn

Registered

Arav Holding S.r.l. A Socio Unico

Palma Campania (NA) - IT -

02626781211

Sole partner

Withdrawn

Registered

Arav Trade S.r.l. A Socio Unico In Liquidazione

Nola (NA) - IT -

04247561212

Sole partner

Withdrawn

In liquidation

Mg S.r.l.

San Vitaliano (NA) - IT -

03627721214

Sole Director

Withdrawn

Registered

Mg S.r.l.

San Vitaliano (NA) - IT -

03627721214

Sole partner

Withdrawn

Registered

Sh Group S.r.l.

Napoli (NA) - IT -

06721101217

Director

Withdrawn

Registered

Megi S.r.l.

Nola (NA) - IT -

06970791213

Managing Director

Active

Registered

Megi S.r.l.

Nola (NA) - IT -

06970791213

Director

Active

Registered

Arav Fashion S.p.a.

San Vitaliano (NA) - IT -

07433471211

Managing Director

Active

Registered

Arav Fashion S.p.a.

San Vitaliano (NA) - IT -

07433471211

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

Oliva Pietro

Striano - IT -

LVOPTR63P13I483N

48.000 .Eur

1,98

Mg S.p.a.

03627721214

2.372.000 .Eur

98,01

 

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

 

Pagliarelle

, SN

- 80030

- San Vitaliano

(NA)

- IT -

 

Total Surface: 100 Sq.mt.

 

-

Branch

since 01/01/2009

until 21/02/2011

 

Cis Di Nola

- 80035

- Nola

(NA)

- IT -

 

-

Branch

(Shop)

since 30/07/2012

 

Provinciale Per Nola

, SNC

- 80030

- San Vitaliano

(NA)

- IT -

 

-

Branch

(Shop)

since 01/10/2012

 

Provinciale 336

, SNC

- 81025

- Marcianise

(CE)

- IT -

 

Total Surface: 132 Sq.mt.

 

-

Branch

(Shop)

since 23/04/2013

 

Mandre Bianche

, SNC

- 94011

- Agira

(EN)

- IT -

 

Total Surface: 61 Sq.mt.

 

-

Branch

(Shop)

since 11/06/2014

 

Del Ponte Di Piscina Cupa

, 64

- 00100

- Roma

(RM)

- IT -

 

Total Surface: 132 Sq.mt.

 

Employees

: 33

 

Fittings and Equipment for a value of 25.000

Eur

 

Stocks for a value of 11.260.000

Eur

 

 


 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

21/02/2011

 

EX-MEMBERS / EX-POSITIONS:

 

Garrone

Marco

 

Born in Milano

(MI)

on 03/02/1963

- Fiscal Code : GRRMRC63B03F205G

 

Residence:

F.lli Ruffini

, 10

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Ammaturo

Giuseppe

 

Born in Palma Campania

(NA)

on 15/02/1969

- Fiscal Code : MMTGPP69B15G283C

 

Residence:

Nuova Sarno

, 558

- 80036

Palma Campania

(NA)

- IT -

 

Ex-Postions

Sole Director

 

Busnach

Piero Alberto

 

Born in Alessandria D'egitto

( )

on 09/08/1954

- Fiscal Code : BSNPLB54M09Z336I

 

Residence:

Aristide De Togni

, 10

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Bontempelli

Mauro Dario Riccardo

 

Born in Milano

(MI)

on 22/02/1954

- Fiscal Code : BNTMDR54B22F205G

 

Residence:

Ruffini Fratelli

, 10

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Santoro

Paolo

 

Born in Roma

(RM)

on 18/02/1968

- Fiscal Code : SNTPLA68B18H501R

 

Residence:

S.s. 80 Colleranesco

, SN

- 64021

Giulianova

(TE)

- IT -

 

Ex-Postions

Assistant board Chairman

 

Marano Nunziata

Anna Maria Gaetana

 

Born in San Gennaro Vesuviano

(NA)

on 30/08/1972

- Fiscal Code : MRNNMR72M70H860Z

 

Residence:

Nuova Sarno

, 558

- 80036

Palma Campania

(NA)

- IT -

 

Ex-Postions

Managing Director

 

Maresca

Maurizio

 

Born in Positano

(SA)

on 16/08/1946

- Fiscal Code : MRSMRZ46M16G932U

 

Residence:

Caracciolo

, 71

- 80062

Meta

(NA)

- IT -

 

Ex-Postions

Assistant board Chairman

Director

 

Giove

Giuseppe

 

Born in Gioia del Colle

(BA)

on 31/12/1974

- Fiscal Code : GVIGPP74T31E038O

 

Residence:

G. DI VITTORIO

, 29

- 70023

Gioia del Colle

(BA)

- IT -

 

Ex-Postions

Temporary Auditor

 

Mg S.r.l.

 

- Fiscal Code : 03627721214

 

Residence:

Pagliarelle

, SN

- 80030

San Vitaliano

(NA)

- IT -

 

Ex-Postions

Partner

 

Stea

Patrizio

 

Born in Bari

(BA)

on 22/05/1974

- Fiscal Code : STEPRZ74E22A662V

 

Ex-Postions

Permanent Auditor

 

Mg S.p.a.

 

- Fiscal Code : 03627721214

 

Ex-Postions

Partner

 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging into

 

Arav Fashion S.p.a.

 

Localita' Pagliarelle

, SN

, 80030

, San Vitaliano

(NA)

- IT -

 

Fiscal Code: 07433471211

 

Date

Merging/splitting-up project:

03/04/2014



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 2008.

Balance sheets for the years 2011, 2012 and 2013 were analyzed.

In the economic management , good and bad results followed on by turns. yet with a positive result in the 2013 (r.o.e. 12,19%).

The return on Investment in the last financial year was positive (3,12%) and in line with the sector's average.

The amount of the operating result is equal to Eur. 723.562 increasing if compared to the yeart 2012.

The economic management produced a gross operating margin of Eur. 1.796.702 showing a more then 100% growth.

The ratio between shareholder's equity and borrowed capital is not well balanced, the indebtedness level is equal to 5,74 which is decreasing.

The management generated equity capital for an amount of Eur. 3.089.696 , increasing by 100,54% if compared to the year before.

During the last financial year debts totalled Eur. 19.840.141 (Eur. 282.533 of which were m/l term debts) , rising as opposed to the previous year (+23,65%).

Companys' indebtedness is fairly high in relation to its net worth; payments average period is slow however still within the sector's average.

Liquid assets are good.

Due from customers average term is high and equal to 128,54 days. even higher than the average of the specific sector.

2013 financial year closed with a cash flow of Eur. 1.449.830

In the last financial year labour cost was of Eur. 876.403, with a 3,62% incidence on total costs of production. and a 3,54% incidence on sales volumes.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

24.766.342

Profit (Loss) for the period

376.690

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

26.120.239

Profit (Loss) for the period

-1.174.866

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

23.102.466

Profit (Loss) for the period

216.549

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

14.378.540

Profit (Loss) for the period

101.303



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

440

. . Research,develop. and advert.expens.

193.223

139.947

233.711

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

3.152

5.192

7.812

. . Goodwill

. . Assets in formation and advance paymen.

3.852

62.500

. . Other intangible fixed assets

64.163

80.007

29.753

. Total Intangible Fixed Assets

264.390

225.146

334.216

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

21.969

18.860

30.042

. . Industrial and commercial equipment

3.477

5.532

7.587

. . Other assets

216.942

205.231

178.852

. . Assets under construction and advances

16.529

. Total Tangible fixed assets

242.388

246.152

216.481

. FINANCIAL FIXED ASSETS

. . Equity investments

45

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

45

. . Financial receivables

50.000

. . . . Within 12 months

. . . . Beyond 12 months

50.000

. . . 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

50.000

. . . . Within 12 months

. . . . Beyond 12 months

50.000

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

45

50.000

Total fixed assets

506.823

521.298

550.697

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

11.143.382

5.763.278

6.031.734

. . Advance payments

113.822

90.087

690.102

. Total Inventories

11.257.204

5.853.365

6.721.836

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

9.478.090

8.791.709

7.707.790

. . Beyond 12 months

64.165

12.284

. . Trade receivables

8.842.786

8.339.463

7.524.674

. . . . Within 12 months

8.842.786

8.339.463

7.524.674

. . . . 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.

12.252

. . . . Within 12 months

12.252

. . . . Beyond 12 months

. . Fiscal Receivables

9.472

9.472

. . . . Within 12 months

. . . . Beyond 12 months

9.472

9.472

. . Receivables for anticipated taxes

436.497

208.505

23.454

. . . . Within 12 months

436.497

208.505

23.454

. . . . Beyond 12 months

. . Receivables due from third parties

241.248

246.553

159.662

. . . . Within 12 months

186.555

243.741

159.662

. . . . Beyond 12 months

54.693

2.812

. Total Credits not held as fixed assets

9.542.255

8.803.993

7.707.790

. 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

1.668.933

2.561.737

1.273.172

. . Checks

111.296

151.644

19.892

. . Banknotes and coins

42.309

23.365

12.737

. Total Liquid funds

1.822.538

2.736.746

1.305.801

Total current assets

22.621.997

17.394.104

15.735.427

ADJUSTMENT ACCOUNTS

. Discount on loans

59.061

249.247

. Other adjustment accounts

45.414

Total adjustments accounts

59.061

45.414

249.247

TOTAL ASSETS

23.187.881

17.960.816

16.535.371

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

2.420.000

2.420.000

1.420.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

15.893

15.893

5.065

. Reserve for Own shares

. Statute reserves

. Other reserves

1.172.332

1.000.000

. Accumulated Profits (Losses)

-895.219

279.648

73.926

. Profit( loss) of the year

376.690

-1.174.866

216.549

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

3.089.696

1.540.675

2.715.540

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

114.226

100.000

. . Taxation fund, also differed

75.192

24.454

372

. . Other funds

206.051

312.756

Total Reserves for Risks and Charges

189.418

330.505

313.128

Employee termination indemnities

44.429

26.067

19.666

ACCOUNTS PAYABLE

. . . . Within 12 months

19.557.608

15.385.672

13.462.736

. . . . Beyond 12 months

282.533

659.244

. . 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

4.921.751

3.595.672

3.588.350

. . . . Within 12 months

4.921.751

3.595.672

3.588.350

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

7.070

. . . . Within 12 months

7.070

. . . . Beyond 12 months

. . Trade payables

8.996.166

7.912.051

7.115.406

. . . . Within 12 months

8.996.166

7.912.051

7.115.406

. . . . 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

3.887.621

1.215.473

399.322

. . . . Within 12 months

3.887.621

1.215.473

399.322

. . . . Beyond 12 months

. . Due to the tax authorities

1.833.754

3.191.383

2.212.053

. . . . Within 12 months

1.551.221

2.532.139

2.212.053

. . . . Beyond 12 months

282.533

659.244

. . Due to social security and welfare inst.

58.666

43.701

40.238

. . . . Within 12 months

58.666

43.701

40.238

. . . . Beyond 12 months

. . Other payables

135.113

86.636

107.367

. . . . Within 12 months

135.113

86.636

107.367

. . . . Beyond 12 months

Total accounts payable

19.840.141

16.044.916

13.462.736

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

24.197

18.653

24.301

Total adjustment accounts

24.197

18.653

24.301

TOTAL LIABILITIES

23.187.881

17.960.816

16.535.371

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

-576.071

Risk accounts

1.142.314

-500.000

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

24.766.342

26.120.239

23.102.467

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

144.841

185.231

261.435

. . Contributions for operating expenses

. . Different income and revenues

144.841

185.231

261.435

Total value of production

24.911.183

26.305.470

23.363.902

PRODUCTION COSTS

. Raw material,other materials and consum.

20.010.438

16.721.213

18.322.000

. Services received

7.050.604

7.170.701

. Leases and rentals

6.615.736

853.989

1.015.055

. Payroll and related costs

876.403

506.272

499.477

. . Wages and salaries

672.690

395.133

386.543

. . Social security contributions

166.340

89.211

91.412

. . Employee termination indemnities

37.380

21.931

21.250

. . Pension and similar

. . Other costs

-7

-3

272

. Amortization and depreciation

1.073.140

480.183

212.779

. . Amortization of intangible fixed assets

195.095

139.331

113.177

. . Amortization of tangible fixed assets

59.910

68.417

48.650

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

818.135

272.435

50.952

. Changes in raw materials

-4.955.993

196.223

-5.068.609

. Provisions to risk reserves

145.511

180.652

. Other provisions

. Other operating costs

567.897

1.128.397

160.179

Total production costs

24.187.621

27.082.392

22.492.234

Diff. between value and cost of product.

723.562

-776.922

871.668

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

279

3.173

297

. . 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

279

297

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

279

297

. Interest and other financial expense

-76

-312.434

-291.983

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

76

291.983

Total financial income and expense

203

-309.261

-291.686

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

289.511

142.833

48.733

. . Gains on disposals

2.560

. . Other extraordinary income

289.511

142.833

46.173

. Extraordinary expense

-276.636

-221.028

-99.974

. . Losses on disposals

-130

. . Taxes relating to prior years

. . Other extraordinary expense

-276.636

-221.028

-99.844

Total extraordinary income and expense

12.875

-78.195

-51.241

Results before income taxes

736.640

-1.164.378

528.741

. Taxes on current income

359.950

10.488

312.192

. . current taxes

537.204

171.457

319.900

. . differed taxes(anticip.)

-177.254

-160.969

-7.708

. Net income for the period

376.690

-1.174.866

216.549

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

376.690

-1.174.866

216.549

 

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

0,02

0,03

0,03

0,13

Elasticity Ratio

Units

0,98

0,97

0,95

0,85

Availability of stock

Units

0,49

0,33

0,41

0,54

Total Liquidity Ratio

Units

0,49

0,64

0,55

0,22

Quick Ratio

Units

0,08

0,15

0,08

0,04

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

5,74

8,21

4,48

4,36

Self Financing Ratio

Units

0,13

0,09

0,16

0,14

Capital protection Ratio

Units

0,09

0,19

0,40

0,56

Liabilities consolidation quotient

Units

0,02

0,04

0,00

0,15

Financing

Units

6,42

10,41

4,96

5,86

Permanent Indebtedness Ratio

Units

0,15

0,12

0,17

0,31

M/L term Debts Ratio

Units

0,01

0,04

0,00

0,10

Net Financial Indebtedness Ratio

Units

1,00

0,56

0,84

0,98

CORRELATION

Fixed assets ratio

Units

6,74

4,27

4,97

2,02

Current ratio

Units

1,16

1,13

1,17

1,15

Acid Test Ratio-Liquidity Ratio

Units

0,58

0,75

0,67

0,36

Structure's primary quotient

Units

6,10

2,96

4,93

1,06

Treasury's primary quotient

Units

0,09

0,18

0,10

0,07

Rate of indebtedness ( Leverage )

%

750,49

1165,78

608,92

707,22

Current Capital ( net )

Value

3.064.389

2.008.432

2.272.691

61.776

RETURN

Return on Sales

%

5,85

-2,66

1,86

2,62

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

%

12,19

-76,26

7,97

6,19

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

%

23,84

-75,58

19,47

15,72

Return on Investment ( R.O.I. )

%

3,12

-4,33

5,27

3,25

Return/ Sales

%

2,92

-2,97

3,77

2,94

Extra Management revenues/charges incid.

%

52,06

n.c.

24,84

31,16

Cash Flow

Value

1.449.830

-694.683

429.328

20.178

Operating Profit

Value

723.562

-776.922

871.668

23.558

Gross Operating Margin

Value

1.796.702

-151.228

1.265.099

40.605

MANAGEMENT

Credits to clients average term

Days

128,54

114,94

117,26

26,46

Debts to suppliers average term

Days

174,20

133,43

102,06

152,76

Average stock waiting period

Days

163,63

80,67

104,74

158,60

Rate of capital employed return ( Turnover )

Units

1,07

1,45

1,40

1,10

Rate of stock return

Units

2,20

4,46

3,44

2,21

Labour cost incidence

%

3,54

1,94

2,16

10,29

Net financial revenues/ charges incidence

%

0,00

-1,18

-1,26

-1,31

Labour cost on purchasing expenses

%

3,62

1,87

2,22

10,25

Short-term financing charges

%

0,00

1,95

2,17

2,10

Capital on hand

%

93,63

68,76

71,57

90,76

Sales pro employee

Value

917.271

1.088.343

1.540.164

267.102

Labour cost pro employee

Value

32.459

21.094

33.298

30.754

 

 

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

:

3.092.859

Population living in the region

:

5.788.986

Number of families in the region

:

1.966.064

 

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

 

- per food products

:

475

- per non food products

:

1.304

- per energy consume

:

79

 

 

Sector Data

 

The values are calculated on a base of 2.211 significant companies.

 

The companies cash their credits on an average of 26 dd.

The average duration of suppliers debts is about 153 dd.

The sector's profitability is on an average of 2,62%.

The labour cost affects the turnover in the measure of 10,29%.

Goods are held in stock in a range of 159 dd.

The difference between the sales volume and the resources used to realize it is about 1,10.

The employees costs represent the 10,25% of the production costs.

 

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered remarkably risky.

In the region 80.616 protested subjects are found; in the province they count to 41.815.

The insolvency index for the region is 1,40, , while for the province it is 1,36.

Total Bankrupt companies in the province : 18.217.

Total Bankrupt companies in the region : 28.514.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.10

UK Pound

1

Rs.94.10

Euro

1

Rs.73.42

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NIS

 

               

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.