MIRA INFORM REPORT

 

 

Report No. :

304078

Report Date :

19.01.2015

 

IDENTIFICATION DETAILS

 

Name :

KING S.P.A.

 

 

Registered Office :

Via Abruzzo, 2 20090 – Opera (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

07.05.1968

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

  • Wholesale of porcelain and glassware and cleaning materials
  • Wholesale of furniture, rugs and lighting equipment

 

 

No. of Employee :

from 26 to 35

 

 

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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

ITALY ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is higher. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 133% of GDP in 2013, but investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2013 economic growth and labor market conditions deteriorated, with growth at -1.8% and unemployment rising to 12.4%, with youth unemployment around 40%. Italy's GDP is now 8% below its 2007 pre-crisis level.

 

Source : CIA

 


Company name & address

 

King S.p.a.

 

Via

Abruzzo,

2

 

20090

- Opera

(MI)

-IT-

 

 

Summary

 

Fiscal Code

:

00738100155

Legal Form

:

Joint stock company

start of Activities

:

07/05/1968

Equity

:

Over 2.582.254

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

from 26 to 35

 

 

Activity

 

Wholesale of porcelain and glassware and cleaning materials

Wholesale of furniture, rugs and lighting equipment

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00738100155

 

Foreign Trade Reg. no. : MI059697 since 20/12/1991

 

Chamber of Commerce no. : 760791 of Milano since 13/05/1968

 

Firms' Register : MI146-136084 of Milano since 19/02/1996

 

V.A.T. Code : 00738100155

 

Foundation date

: 07/05/1968

Establishment date

: 07/05/1968

Start of Activities

: 07/05/1968

Legal duration

: 31/12/2050

Nominal Capital

: 500.000

Subscribed Capital

: 500.000

Paid up Capital

: 500.000

 

Members

 

Biagi

Sergio

 

Born in Melegnano

(MI)

on 27/03/1943

- Fiscal Code : BGISRG43C27F100V

 

Residence:

Del Cavaliere

, 2

- 20090

Opera

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2012

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Servidati

Giuseppe Battista

 

Born in Melegnano

(MI)

on 06/06/1948

- Fiscal Code : SRVGPP48H06F100O

 

Residence:

Dei Tigli

, 19

- 20090

Opera

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2012

Assistant board Chairman

23/04/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Prati

Maria Caterina

 

Born in San Giuliano Milanese

(MI)

on 19/07/1947

- Fiscal Code : PRTMCT47L59H930S

 

Residence:

Del Cavaliere

, 2

- 20090

Opera

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2012

 

Biagi

Andrea

 

Born in Vizzolo Predabissi

(MI)

on 07/10/1971

- Fiscal Code : BGINDR71R07M102S

 

Residence:

Vicinale Del Lisone

, 1/C

- 20090

Opera

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2012

Managing Director

23/04/2013

Board Chairman

23/04/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Biagi

Luca

 

Born in Vizzolo Predabissi

(MI)

on 12/02/1974

- Fiscal Code : BGILCU74B12M102B

 

Residence:

Del Cavaliere

, 2

- 20090

Opera

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2012

Managing Director

23/04/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Biagi

Anna

 

Born in Milano

(MI)

on 05/09/1981

- Fiscal Code : BGINNA81P45F205R

 

Residence:

Del Cavaliere

, 2

- 20090

Opera

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2012

 

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.

 

Servidati

Giuseppe Battista

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Fiminox S.p.a.

Opera (MI) - IT -

00925070153

Director

Withdrawn

Registered

Fiminox S.p.a.

Opera (MI) - IT -

00925070153

Procurator

Active

Registered

 

Biagi

Luca

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Inox Fasteners S.r.l.

Montegrotto Terme (PD) - IT -

01148450289

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

Biagi Sergio

Opera - IT -

BGISRG43C27F100V

300.000 .Eur

60,00

Servidati Giuseppe Battista

Opera - IT -

SRVGPP48H06F100O

25.000 .Eur

5,00

Spazzini Valeria

Melegnano - IT -

SPZVLR42B62M102B

100.000 .Eur

20,00

Prati Maria Caterina

Opera - IT -

PRTMCT47L59H930S

75.000 .Eur

15,00

 

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

Italbolt Inox Service S.r.l.

Lurago d'Erba - IT -

01915550139

10.400 .Eur

20,00

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

since 30/07/1992

 

Abruzzo

, 2

- 20090

- Opera

(MI)

- IT -

 

PHONE

: 0257606482

 

Employees

: 34

 

Fittings and Equipment for a value of 240.000

Eur

 

Stocks for a value of 5.270.000

Eur

 

Trade organization: direct or by agents.

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- its own agents

 

Import comes generally from the following nations:

- France

 

- Holland

 

Export is mainly towards:

- Greece

 

- Ireland

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Biagi

Sergio

 

Born in Melegnano

(MI)

on 27/03/1943

- Fiscal Code : BGISRG43C27F100V

 

Residence:

Del Cavaliere

, 2

- 20090

Opera

(MI)

- IT -

 

Ex-Postions

Chairman and Managing Director

Board Chairman

Managing Director

Managing Director

Managing Director

Partner

 

Oltolina

Ezio

 

Born in Milano

(MI)

on 23/08/1940

- Fiscal Code : LTLZEI40M23F205Y

 

Ex-Postions

Director

 

Biagi

Andrea

 

Born in Vizzolo Predabissi

(MI)

on 07/10/1971

- Fiscal Code : BGINDR71R07M102S

 

Residence:

Vicinale Del Lisone

, 1/C

- 20090

Opera

(MI)

- IT -

 

Ex-Postions

Managing Director

 

Prati

Maria

 

Born in San Giuliano Milanese

(MI)

on 19/07/1947

- Fiscal Code : PRTMRA47L59H930C

 

Ex-Postions

Director

 

Protests

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

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

Legal Procedures

 

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



Financial and Economical Analysis

 

The company is active since 1968

The analysis is based on the latest 3 balance sheets.

During the last years, it recorded positive net results (r.o.e. 0,23% in 2013)

The operating result in 2013 was positive (0,82%) falling within the field's average.

The amount of the operating result for the year 2013 is of Eur. 224.329 increasing if compared to the yeart 2012.

The economic management produced a gross operating margin of Eur. 572.296 showing an upward trend if compared to 2012.

From a financial aspect the company's status covers total short-term debts; the indebtedness volume in 2013 is in fact 0,29 and with an upward trend compared to the previous year.

Subject can manage an equity capital funds for an amount of Eur. 15.065.691 , unchanged as opposed to the preceding year.

During the last financial year total debts volume reached Eur. 10.711.500 (Eur. 4.741.735 were m/l term ones) increasing if compared to the previous year, during which they were equal to Eur. 7.683.435 (39,41%).

Bank exsposure is limited and the suppliers' credit is modest too, 38,22 gg. is the payment average period below the sector's average.

The liquidity level is positive (2,52).

Trade credits are collected slowly, average term is 118,38 days. within the standard level of the average of the sector.

Eur. 383.298 is the value of cash flow during the year 2013

During 2013 financial year labour costs amounted to Eur. 2.016.460, with a 9,73% incidence on production costs. , whereas 9,71% is the incidence on sales revenues.

Financial charges have a limited incidence (-0,4%) on sales volume.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

20.760.224

Profit (Loss) for the period

35.331

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

22.986.607

Profit (Loss) for the period

82.541

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

23.221.886

Profit (Loss) for the period

104.242

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

24.124.014

Profit (Loss) for the period

860.437

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

15.536.638

Profit (Loss) for the period

137.698



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

192.636

. . Research,develop. and advert.expens.

40.205

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

232.841

. TANGIBLE FIXED ASSETS

. . Real estate

10.051.290

7.401.230

6.597.135

. . Plant and machinery

241.624

76.760

56.134

. . Industrial and commercial equipment

. . Other assets

307.115

196.177

186.719

. . Assets under construction and advances

. Total Tangible fixed assets

10.600.029

7.674.167

6.839.988

. FINANCIAL FIXED ASSETS

. . Equity investments

409.369

409.369

409.369

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

409.369

409.369

409.369

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

896.960

580.658

489.671

. . . . Within 12 months

70.987

. . . . Beyond 12 months

896.960

509.671

489.671

. . . 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

896.960

580.658

489.671

. . . . Within 12 months

70.987

. . . . Beyond 12 months

896.960

509.671

489.671

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

1.306.329

990.027

899.040

Total fixed assets

12.139.199

8.664.194

7.739.028

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

5.274.756

4.890.570

6.463.507

. . Advance payments

. Total Inventories

5.274.756

4.890.570

6.463.507

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

8.238.005

9.196.940

8.148.659

. . Beyond 12 months

. . Trade receivables

6.826.711

7.683.484

6.864.417

. . . . Within 12 months

6.826.711

7.683.484

6.864.417

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

1.094.496

1.169.286

827.832

. . . . Within 12 months

1.094.496

1.169.286

827.832

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

160.138

193.875

327.711

. . . . Within 12 months

160.138

193.875

327.711

. . . . Beyond 12 months

. . Receivables for anticipated taxes

126.504

126.504

95.565

. . . . Within 12 months

126.504

126.504

95.565

. . . . Beyond 12 months

. . Receivables due from third parties

30.156

23.791

33.134

. . . . Within 12 months

30.156

23.791

33.134

. . . . Beyond 12 months

. Total Credits not held as fixed assets

8.238.005

9.196.940

8.148.659

. 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

1.551.200

1.275.543

514.383

. . Checks

. . Banknotes and coins

618

826

694

. Total Liquid funds

1.551.818

1.276.369

515.077

Total current assets

15.064.579

15.363.879

15.127.243

ADJUSTMENT ACCOUNTS

. Discount on loans

14.948

48.227

23.523

. Other adjustment accounts

Total adjustments accounts

14.948

48.227

23.523

TOTAL ASSETS

27.218.726

24.076.300

22.889.794

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

500.000

500.000

500.000

. Additional paid-in capital

. Revaluation reserves

3.873.023

3.873.023

3.873.023

. Legal reserve

100.000

100.000

100.000

. Reserve for Own shares

. Statute reserves

. Other reserves

10.557.337

10.474.793

10.370.552

. Accumulated Profits (Losses)

. Profit( loss) of the year

35.331

82.541

104.242

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

15.065.691

15.030.357

14.947.817

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

533.855

533.855

513.855

. . Taxation fund, also differed

81.185

81.185

81.185

. . Other funds

Total Reserves for Risks and Charges

615.040

615.040

595.040

Employee termination indemnities

826.495

747.468

665.656

ACCOUNTS PAYABLE

. . . . Within 12 months

5.969.765

6.193.266

5.664.332

. . . . Beyond 12 months

4.741.735

1.490.169

1.016.949

. . 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

7.986.458

4.806.593

4.835.084

. . . . Within 12 months

3.244.723

3.316.424

3.818.135

. . . . Beyond 12 months

4.741.735

1.490.169

1.016.949

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

1.794.263

1.918.962

867.138

. . . . Within 12 months

1.794.263

1.918.962

867.138

. . . . 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

182.128

193.421

182.512

. . . . Within 12 months

182.128

193.421

182.512

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

498.364

505.053

571.130

. . . . Within 12 months

498.364

505.053

571.130

. . . . Beyond 12 months

. . Due to social security and welfare inst.

79.438

74.711

71.325

. . . . Within 12 months

79.438

74.711

71.325

. . . . Beyond 12 months

. . Other payables

170.849

184.695

154.092

. . . . Within 12 months

170.849

184.695

154.092

. . . . Beyond 12 months

Total accounts payable

10.711.500

7.683.435

6.681.281

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

Total adjustment accounts

TOTAL LIABILITIES

27.218.726

24.076.300

22.889.794

 

 

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

20.760.224

22.986.607

23.221.886

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

189.809

156.207

139.266

. . Contributions for operating expenses

. . Different income and revenues

189.809

156.207

139.266

Total value of production

20.950.033

23.142.814

23.361.152

PRODUCTION COSTS

. Raw material,other materials and consum.

16.919.056

17.310.862

21.424.181

. Services received

1.648.430

1.915.585

. Leases and rentals

1.696.006

98.755

84.379

. Payroll and related costs

2.016.460

1.960.256

1.984.185

. . Wages and salaries

1.400.978

1.356.549

1.369.987

. . Social security contributions

483.285

467.187

475.598

. . Employee termination indemnities

113.941

116.255

117.829

. . Pension and similar

. . Other costs

18.256

20.265

20.771

. Amortization and depreciation

347.967

292.686

285.888

. . Amortization of intangible fixed assets

31.455

. . Amortization of tangible fixed assets

276.166

247.884

246.858

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

40.346

44.802

39.030

. Changes in raw materials

-384.186

1.572.938

-2.804.102

. Provisions to risk reserves

. Other provisions

. Other operating costs

130.401

104.587

89.072

Total production costs

20.725.704

22.988.514

22.979.188

Diff. between value and cost of product.

224.329

154.300

381.964

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

60.543

22.202

97.267

. . 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

60.543

22.202

97.267

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

60.543

22.202

97.267

. Interest and other financial expense

-144.248

-51.202

-195.656

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

144.248

51.202

195.656

Total financial income and expense

-83.705

-29.000

-98.389

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

18.064

80.003

. . Gains on disposals

. . Other extraordinary income

18.064

80.003

. Extraordinary expense

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

Total extraordinary income and expense

18.064

80.003

Results before income taxes

158.688

205.303

283.575

. Taxes on current income

123.357

122.762

179.333

. . current taxes

123.357

153.701

211.188

. . differed taxes(anticip.)

-30.939

-31.855

. Net income for the period

35.331

82.541

104.242

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

35.331

82.541

104.242

 

 

Ratios

 

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

0,45

0,36

0,34

0,09

Elasticity Ratio

Units

0,55

0,64

0,66

0,89

Availability of stock

Units

0,19

0,20

0,28

0,26

Total Liquidity Ratio

Units

0,36

0,44

0,38

0,54

Quick Ratio

Units

0,06

0,05

0,02

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,29

0,33

0,34

3,95

Self Financing Ratio

Units

0,55

0,62

0,65

0,17

Capital protection Ratio

Units

0,96

0,96

0,96

0,62

Liabilities consolidation quotient

Units

0,93

0,36

0,30

0,10

Financing

Units

0,71

0,51

0,45

4,85

Permanent Indebtedness Ratio

Units

0,76

0,72

0,73

0,29

M/L term Debts Ratio

Units

0,20

0,09

0,07

0,07

Net Financial Indebtedness Ratio

Units

0,43

0,23

0,29

1,04

CORRELATION

Fixed assets ratio

Units

1,70

1,99

2,15

2,37

Current ratio

Units

2,52

2,48

2,67

1,18

Acid Test Ratio-Liquidity Ratio

Units

1,64

1,69

1,53

0,80

Structure's primary quotient

Units

1,24

1,73

1,93

1,48

Treasury's primary quotient

Units

0,26

0,21

0,09

0,04

Rate of indebtedness ( Leverage )

%

180,67

160,18

153,13

602,26

Current Capital ( net )

Value

9.094.814

9.170.613

9.462.911

191.984

RETURN

Return on Sales

%

1,85

1,63

1,68

2,03

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

%

0,23

0,55

0,70

6,31

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

%

1,05

1,37

1,90

17,00

Return on Investment ( R.O.I. )

%

0,82

0,64

1,67

4,18

Return/ Sales

%

1,08

0,67

1,64

3,46

Extra Management revenues/charges incid.

%

15,75

53,49

27,29

27,96

Cash Flow

Value

383.298

375.227

390.130

44.823

Operating Profit

Value

224.329

154.300

381.964

74.603

Gross Operating Margin

Value

572.296

446.986

667.852

111.383

MANAGEMENT

Credits to clients average term

Days

118,38

120,33

106,42

113,70

Debts to suppliers average term

Days

38,22

39,90

16,13

118,14

Average stock waiting period

Days

91,47

76,59

100,20

72,90

Rate of capital employed return ( Turnover )

Units

0,76

0,95

1,01

1,25

Rate of stock return

Units

3,94

4,70

3,59

4,88

Labour cost incidence

%

9,71

8,53

8,54

8,14

Net financial revenues/ charges incidence

%

-0,40

-0,13

-0,42

-1,38

Labour cost on purchasing expenses

%

9,73

8,53

8,63

8,25

Short-term financing charges

%

1,35

0,67

2,93

2,76

Capital on hand

%

131,11

104,74

98,57

79,85

Sales pro employee

Value

329.527

376.829

374.546

397.742

Labour cost pro employee

Value

32.007

32.135

32.002

33.267

 

 

 

Market / Territory Data

 

Population living in the province

:

3.839.216

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

Sector Data

 

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

 

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

The average duration of suppliers debts is about 118 dd.

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

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

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

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

The employees costs represent the 8,25% of the production costs.

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.89

UK Pound

1

Rs.93.92

Euro

1

Rs.72.00

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

DPT

 

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.