MIRA INFORM REPORT

 

 

Report No. :

302310

Report Date :

16.01.2015

 

IDENTIFICATION DETAILS

 

Name :

FENILI CALZATURE - SOCIETA' A RESPONSABI LITA' LIMITATA OPPURE: FENILI CALZATURE

 

 

Registered Office :

Via Dei Baini 3 SEGROMIGNO IN MONTE 55018 – Capannori (LU)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

25.09.1985

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacture of Footwear

 

 

No. of Employee :

14

 

 

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

 

Fenili Calzature - Societa' A Responsabi Lita' Limitata Oppure: Fenili Calzature

 

Via

Dei Baini,

3 SEGROMIGNO IN MONTE

 

55018

- Capannori

(LU)

-IT-

 

 

Summary

 

Fiscal Code

:

01172290460

Legal Form

:

Limited liability company

start of Activities

:

25/09/1985

Equity

:

2.000.000

Turnover Range

:

15.500.000/18.000.000

Number of Employees

:

from 11 to 15

 

 

Activity

 

Manufacture of footwear



Legal Data

 

Legal Form : Limited liability company

Register of Handcraft firms : 36755

 

Register of Handcraft firms : 36755 of Lucca

 

Fiscal Code : 01172290460

 

Foreign Trade Reg. no. : LU002650 since 16/12/1991

 

Chamber of Commerce no. : 122296 of Lucca since 02/10/1985

 

Firms' Register : LU017-13864 of Lucca since 19/02/1996

 

V.A.T. Code : 01172290460

 

Foundation date

: 25/09/1985

Establishment date

: 25/09/1985

Start of Activities

: 25/09/1985

Legal duration

: 31/12/2025

Nominal Capital

: 52.000

Subscribed Capital

: 52.000

Paid up Capital

: 52.000



 


NOTE:

 

The company under review is not subject to any court procedure but it hasn’t paid taxes and so the tax authorities has pledged part of its assets.

In this condition we must downgrade the rating.

 

 

Members

 

Verde

Fenili

Giovanni

 

Vuoto

Born in Lucca

(LU)

on 13/10/1956

- Fiscal Code : FNLGNN56R13E715J

 

Vuoto

Residence:

Dei Bocchi

, 193

- 55012

Capannori

(LU)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/02/1996

 

Vuoto

Prejudicial events registered

 

Bankrupcty Judgment - Mod.60 - 08/10/2014.

*                 

Vuoto

  DEMANIO DELLO STATO

 

Vuoto - 20/10/2014.

Vuoto

  DEMANIO DELLO STATO

 

Vuoto

No Protests registered

 

Verde

Fenili

Stefano

 

Vuoto

Born in Lucca

(LU)

on 02/08/1961

- Fiscal Code : FNLSFN61M02E715S

 

Vuoto

Residence:

Di Piaggiori

, 159

- 55012

Capannori

(LU)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/02/1996

 

Vuoto

Prejudicial events registered

 

VuotoBankrupcty Judgment - Mod.60 - 08/10/2014.

Vuoto

  DEMANIO DELLO STATO

 

Vuoto - 20/10/2014.

Vuoto

  DEMANIO DELLO STATO

 

Vuoto

No Protests registered



Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

Verde

Fenili

Giovanni

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Fenili Giovanni

Capannori (LU) - IT -

FNLGNN56R13E715J

Proprietor

Withdrawn

Ceased

 

Verde

Fenili

Stefano

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Fenix S.r.l. In Liquidazione

Capannori (LU) - IT -

01669270462

Sole Director

Withdrawn

Ceased

Fenix S.r.l. In Liquidazione

Capannori (LU) - IT -

01669270462

Liquidator

Withdrawn

Ceased



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

Fenili Giovanni

Capannori - IT -

FNLGNN56R13E715J

26.000 .Eur

50,00

Fenili Stefano

Capannori - IT -

FNLSFN61M02E715S

26.000 .Eur

50,00



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

Ceseca Innovazione S.r.l.

Capannori - IT -

01105020463

52 .Eur

0,50

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 25/09/1985

 

Dei Baini

, 3

- 55012

- Capannori

(LU)

- IT -

 

PHONE

: 0583920426

 

FAX

: 0583920255

 

Email

: FENILI@PEC.NETPEC.IT

 

Employees

: 14

 

Fittings and Equipment for a value of 120.000

Eur

 

Stocks for a value of 3.550.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- distributors

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- its own agents

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Limited liability company

21/02/1996

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Calzaturificio Fenili GIovanni e C. Snc

Fenili Calzature Srl

21/02/1996

 

EX-MEMBERS / EX-POSITIONS:

 

Rosso

Neri

Marco

 

Vuoto

Born in Bologna

(BO)

on 12/03/1956

- Fiscal Code : NREMRC56C12A944C

 

Vuoto

Residence:

S.donato

, 300

- 55100

Lucca

(LU)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Rosso

Bianchini

Amadeo

 

Vuoto

Born in Camaiore

(LU)

on 28/07/1944

- Fiscal Code : BNCMDA44L28B455Z

 

Vuoto

Residence:

Castel Durante

, 7

- 55060

Capannori

(LU)

- IT -

 

Ex-Postions

Temporary Auditor

 

Rosso

Capanni

Massimo

 

Vuoto

Born in Barga

(LU)

on 04/08/1954

- Fiscal Code : CPNMSM54M04A657B

 

Vuoto

Residence:

Della Repubblica

, 339

- 55051

Barga

(LU)

- IT -

 

Ex-Postions

Temporary Auditor

 

Rosso

Stefanelli

Enrico

 

Vuoto

Born in Lucca

(LU)

on 11/11/1962

- Fiscal Code : STFNRC62S11E715C

 

Vuoto

Residence:

Campioni

, 115

- 55100

Lucca

(LU)

- IT -

 

Ex-Postions

Permanent Auditor

 

Rosso

Marchi

Marco

 

Vuoto

Born in Lucca

(LU)

on 28/10/1962

- Fiscal Code : MRCMRC62R28E715N

 

Vuoto

Residence:

Pisana Trav. I

, 18

- 55100

Lucca

(LU)

- IT -

 

Ex-Postions

Permanent Auditor



Protests

 

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



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Verde

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.



Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

BANCA TOSCANA S.P.A.

3400

0

 

 

Financial and Economical Analysis

 

The company is active since 1985

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 4,86% in 2013 keeping the turnover steady during the last two years.

The return on Investment in the last financial year was positive (3,93%) and in line with the sector's average.

An operating result of Eur. 298.451 has been registered. on stable levels if compared to the previous year.

The economic management produced a gross operating margin of Eur. 377.383 with no sensible increase as against 2012.

The financial status of the company is fairly balanced with an indebtedness level of 3,14 with an improving trend as on the decrease.

Subject can manage an equity capital funds for an amount of Eur. 1.674.166 on the same levels as the year before.

Total debts recorded amounted to Eur. 5.589.788 (Eur. 133.544 of which were m/l term debts) , decreasing if compared to 2012 (-22,33%).

Bank borrowings' volume is slightly high but the recourse to suppliers' credit is modest which is also lower than the sector average.

Payments are supported by good current assets.

Trade credits average terms are 76,46 days. , on the same levels as the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 160.296

In the last financial year labour cost was of Eur. 446.340, with a 2,79% incidence on total costs of production. , whereas the incidence of such costs on sales revenues is equal to 2,74%.

Financial charges have a limited incidence (-0,82%) on sales volume.



Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

16.303.082

Profit (Loss) for the period

81.364

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

15.846.511

Profit (Loss) for the period

63.443

 

Verde

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

21.838.682

Profit (Loss) for the period

66.165

 

Verde

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

26.506.034

Profit (Loss) for the period

252.448

 

Verde

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

19.069.234

Profit (Loss) for the period

168.899



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

7.959

17.279

23.602

. Total Intangible Fixed Assets

7.959

17.279

23.602

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

40.862

49.750

72.614

. . Industrial and commercial equipment

82.083

73.356

5.580

. . Other assets

23.971

54.473

99.632

. . Assets under construction and advances

. Total Tangible fixed assets

146.916

177.579

177.826

. FINANCIAL FIXED ASSETS

. . Equity investments

114

2.166

2.166

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

114

2.166

2.166

. . Financial receivables

121.450

121.604

124.456

. . . . Within 12 months

100

100

3.167

. . . . Beyond 12 months

121.350

121.504

121.289

. . . 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

121.450

121.604

124.456

. . . . Within 12 months

100

100

3.167

. . . . Beyond 12 months

121.350

121.504

121.289

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

121.564

123.770

126.622

Total fixed assets

276.439

318.628

328.050

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.551.195

2.828.278

2.382.386

. . Work in progress and semimanufactured

66.805

144.642

19.524

. . Work in progress on order

. . Finished goods

933.878

874.839

745.697

. . Advance payments

. Total Inventories

3.551.878

3.847.759

3.147.607

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

3.566.964

4.568.413

4.060.180

. . Beyond 12 months

. . Trade receivables

3.462.574

4.461.663

3.877.682

. . . . Within 12 months

3.462.574

4.461.663

3.877.682

. . . . 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

104.046

106.750

182.498

. . . . Within 12 months

104.046

106.750

182.498

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

344

. . . . Within 12 months

344

. . . . Beyond 12 months

. Total Credits not held as fixed assets

3.566.964

4.568.413

4.060.180

. 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

199.130

377.135

820.455

. . Checks

. . Banknotes and coins

352

375

211

. Total Liquid funds

199.482

377.510

820.666

Total current assets

7.318.324

8.793.682

8.028.453

ADJUSTMENT ACCOUNTS

. Discount on loans

8.702

9.556

. Other adjustment accounts

9.660

Total adjustments accounts

8.702

9.660

9.556

TOTAL ASSETS

7.603.465

9.121.970

8.366.059

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

52.000

52.000

52.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

10.400

10.400

10.400

. Reserve for Own shares

. Statute reserves

. Other reserves

12.061

12.061

12.061

. Accumulated Profits (Losses)

1.518.341

1.454.898

1.388.733

. Profit( loss) of the year

81.364

63.443

66.165

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

1.674.166

1.592.802

1.529.359

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

120.851

120.851

120.851

Total Reserves for Risks and Charges

120.851

120.851

120.851

Employee termination indemnities

168.769

163.062

186.771

ACCOUNTS PAYABLE

. . . . Within 12 months

5.456.244

6.962.596

6.068.478

. . . . Beyond 12 months

133.544

234.607

399.244

. . 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

3.130.631

4.227.539

3.904.968

. . . . Within 12 months

2.997.087

3.992.932

3.505.724

. . . . Beyond 12 months

133.544

234.607

399.244

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

2.256.772

2.721.646

2.259.449

. . . . Within 12 months

2.256.772

2.721.646

2.259.449

. . . . 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

126.532

114.829

109.514

. . . . Within 12 months

126.532

114.829

109.514

. . . . Beyond 12 months

. . Due to social security and welfare inst.

39.904

39.921

43.261

. . . . Within 12 months

39.904

39.921

43.261

. . . . Beyond 12 months

. . Other payables

35.949

93.268

150.530

. . . . Within 12 months

35.949

93.268

150.530

. . . . Beyond 12 months

Total accounts payable

5.589.788

7.197.203

6.467.722

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

49.891

48.052

61.356

Total adjustment accounts

49.891

48.052

61.356

TOTAL LIABILITIES

7.603.465

9.121.970

8.366.059

 

 

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

16.303.082

15.846.511

21.838.682

. Changes in work in progress

-18.798

254.260

314.514

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

8.123

3.498

60.936

. . Contributions for operating expenses

. . Different income and revenues

8.123

3.498

60.936

Total value of production

16.292.407

16.104.269

22.214.132

PRODUCTION COSTS

. Raw material,other materials and consum.

11.642.421

12.235.649

16.826.454

. Services received

3.336.552

4.215.549

. Leases and rentals

3.486.568

61.485

54.551

. Payroll and related costs

446.340

473.255

470.271

. . Wages and salaries

321.172

324.297

332.775

. . Social security contributions

99.918

120.001

107.915

. . Employee termination indemnities

25.250

28.957

29.581

. . Pension and similar

. . Other costs

. Amortization and depreciation

78.932

77.583

83.184

. . Amortization of intangible fixed assets

9.320

9.323

8.823

. . Amortization of tangible fixed assets

69.612

68.260

74.361

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

. Changes in raw materials

277.083

-445.892

205.453

. Provisions to risk reserves

. Other provisions

. Other operating costs

62.612

78.548

87.811

Total production costs

15.993.956

15.817.180

21.943.273

Diff. between value and cost of product.

298.451

287.089

270.859

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

6.426

. . In subsidiary companies

6.426

. . In associated companies

. . In other companies

. Other financial income

1.010

913

1.301

. . 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

1.010

1.301

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

1.010

1.301

. Interest and other financial expense

-134.049

-151.451

-140.285

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

134.049

140.285

Total financial income and expense

-133.039

-150.538

-132.558

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

6.809

12.544

6.334

. . Gains on disposals

. . Other extraordinary income

6.809

12.544

6.334

. Extraordinary expense

-9.550

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-9.550

Total extraordinary income and expense

6.809

2.994

6.334

Results before income taxes

172.221

139.545

144.635

. Taxes on current income

90.857

76.102

78.470

. . current taxes

90.857

76.102

78.389

. . differed taxes(anticip.)

81

. Net income for the period

81.364

63.443

66.165

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

81.364

63.443

66.165

 

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

0,04

0,03

0,04

0,19

Elasticity Ratio

Units

0,96

0,96

0,96

0,80

Availability of stock

Units

0,47

0,42

0,38

0,24

Total Liquidity Ratio

Units

0,50

0,54

0,58

0,50

Quick Ratio

Units

0,03

0,04

0,10

0,04

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

3,14

4,13

3,43

3,49

Self Financing Ratio

Units

0,22

0,17

0,18

0,18

Capital protection Ratio

Units

0,92

0,93

0,92

0,70

Liabilities consolidation quotient

Units

0,06

0,06

0,10

0,18

Financing

Units

3,34

4,52

4,23

4,27

Permanent Indebtedness Ratio

Units

0,26

0,22

0,25

0,33

M/L term Debts Ratio

Units

0,04

0,04

0,07

0,11

Net Financial Indebtedness Ratio

Units

1,75

2,42

2,02

1,13

CORRELATION

Fixed assets ratio

Units

7,15

6,25

6,45

1,55

Current ratio

Units

1,34

1,26

1,32

1,17

Acid Test Ratio-Liquidity Ratio

Units

0,69

0,71

0,80

0,78

Structure's primary quotient

Units

6,06

5,00

4,66

0,92

Treasury's primary quotient

Units

0,04

0,05

0,14

0,05

Rate of indebtedness ( Leverage )

%

454,16

572,70

547,03

550,20

Current Capital ( net )

Value

1.862.080

1.831.086

1.959.975

287.582

RETURN

Return on Sales

%

0,98

0,89

0,68

2,35

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

%

4,86

3,98

4,33

4,20

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

%

10,29

8,76

9,46

12,89

Return on Investment ( R.O.I. )

%

3,93

3,15

3,24

4,43

Return/ Sales

%

1,83

1,81

1,24

3,15

Extra Management revenues/charges incid.

%

27,26

22,10

24,43

20,02

Cash Flow

Value

160.296

141.026

149.349

101.373

Operating Profit

Value

298.451

287.089

270.859

119.132

Gross Operating Margin

Value

377.383

364.672

354.043

246.882

MANAGEMENT

Credits to clients average term

Days

76,46

101,36

63,92

88,11

Debts to suppliers average term

Days

53,70

62,67

38,56

98,41

Average stock waiting period

Days

78,43

87,41

51,89

59,58

Rate of capital employed return ( Turnover )

Units

2,14

1,74

2,61

1,40

Rate of stock return

Units

4,59

4,12

6,94

6,04

Labour cost incidence

%

2,74

2,99

2,15

15,38

Net financial revenues/ charges incidence

%

-0,82

-0,95

-0,61

-1,52

Labour cost on purchasing expenses

%

2,79

2,99

2,14

15,21

Short-term financing charges

%

2,40

2,10

2,17

3,16

Capital on hand

%

46,64

57,56

38,31

71,49

Sales pro employee

Value

1.254.083

1.131.893

1.559.905

195.712

Labour cost pro employee

Value

34.333

33.803

33.590

29.600

 

 

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

:

Spazio379.117

Population living in the region

:

Spazio3.598.269

Number of families in the region

:

Spazio1.474.681

 

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

 

- per food products

:

Spazio444

- per non food products

:

Spazio2.009

- per energy consume

:

Spazio122



Sector Data

 

The values are calculated on a base of 1.066 significant companies.

 

The companies cash their credits on an average of 88 dd.

The average duration of suppliers debts is about 98 dd.

The sector's profitability is on an average of 2,35%.

The labour cost affects the turnover in the measure of 15,38%.

Goods are held in stock in a range of 60 dd.

The difference between the sales volume and the resources used to realize it is about 1,40.

The employees costs represent the 15,21% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered moderately risky.

In the region 24.960 protested subjects are found; in the province they count to 2.537.

The insolvency index for the region is 0,70, , while for the province it is 0,67.

Total Bankrupt companies in the province : 2.402.

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.94.02

Euro

1

Rs.72.63

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

ANK

 


 

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.