MIRA INFORM REPORT

 

 

Report No. :

304346

Report Date :

20.01.2015

 

IDENTIFICATION DETAILS

 

Name :

MANIFATTURA DI DOMODOSSOLA SPA

 

 

Registered Office :

Via Dell'annunciata, 27

20121 – Milano (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

21.06.1947

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Manufacture of Textile Ribbons, Labels and Braidings

·         Manufacture of Tulles and Laces

 

 

No. of Employees :

From 51 to 70

 

 

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 and address

 

MANIFATTURA DI DOMODOSSOLA SPA

 

Via Dell'annunciata, 27

 

20121 - Milano (MI) -IT-

 

 

Summary

 

Fiscal Code

:

00740460159

Legal Form

:

Joint stock company

start of Activities

:

21/06/1947

Equity

:

Over 2.582.254

Turnover Range

:

5.000.000/6.500.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

Manufacture of textile ribbons, labels and braidings

Manufacture of tulles and laces

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00740460159

 

Foreign Trade Reg. no. : 047254 of Milano since 17/12/1991

 

Foreign Trade Reg. no. : 0002013 of Milano

 

Foreign Trade Reg. no. : 0992469 of Milano

 

Chamber of Commerce no. : 362889 of Milano since 11/07/1947

 

Chamber of Commerce no. : 15245 of Verbania

 

Firms' Register : MI146-59317 of Milano since 19/02/1996

 

V.A.T. Code : 00740460159

 

Tribunal Co. Register : 59317 of

 

Foundation date

: 21/06/1947

Establishment date

: 21/06/1947

Start of Activities

: 21/06/1947

Legal duration

: 31/12/2050

Nominal Capital

: 600.000

Subscribed Capital

: 600.000

Paid up Capital

: 600.000

 

 

Members

 

Polli

Giuseppe

 

Born in Domodossola

(NO)

on 30/01/1949

- Fiscal Code : PLLGPP49A30D332F

 

Residence:

Pisacane

, 7

- 28844

Villadossola

(VB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

06/03/1978

Director

10/04/2014

Managing Director

10/04/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Polli

Massimo

 

Born in Domodossola

(NO)

on 23/03/1949

- Fiscal Code : PLLMSM49C23D332A

 

Residence:

Bruno Canuto

, 4

- 28845

Domodossola

(VB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

10/04/2014

 

Molteni

Chiara

 

Born in Premosello-Chiovenda

(NO)

on 31/07/1957

- Fiscal Code : MLTCHR57L71H037I

 

Residence:

Pisacane

, 7

- 28844

Villadossola

(VB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

10/04/2014

Director

10/04/2014

Managing Director

10/04/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Polli

Giulia

 

Born in Domodossola

(NO)

on 27/07/1981

- Fiscal Code : PLLGLI81L67D332X

 

Residence:

Pisacane

, 7

- 28844

Villadossola

(VB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

10/04/2014

Managing Director

10/04/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Polli

Silvia

 

Born in Domodossola

(NO)

on 30/11/1985

- Fiscal Code : PLLSLV85S70D332T

 

Residence:

Pisacane

, 7

- 28844

Villadossola

(VB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

10/04/2014

Managing Director

10/04/2014

 

No Prejudicial events are reported

 

No Protests registered

 

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

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

 

Polli

Giuseppe

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Vecchio Porto S.r.l.

Verbania (VB) - IT -

00393520036

Director

Active

Registered

Societa' Aree Industriali Ed Artigianali- S.a.i.a. - S.p.a.

Verbania (VB) - IT -

00871010039

Director

Active

Registered

V.c.o. Formazione Societa' Consortile AResponsabilita' Limitata

Omegna (VB) - IT -

01905580039

Director

Withdrawn

Registered

S.i.tex S.p.a.

Milano (MI) - IT -

06573770150

Director

Active

Registered

 

Molteni

Chiara

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Immobiliare Domo S.p.a. Od In Breve DomoS.p.a.

Villadossola (VB) - IT -

02014260034

Sole Director

Active

Registered

 

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

For more information, in this case, we advise to request further investigations.




Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Polli Giuseppe

Villadossola - IT -

PLLGPP49A30D332F

299.838 .Eur

49,96

LIGUORI LAURA

DOMODOSSOLA - IT -

LGRLRA40B69D332N

45.840 .Eur

7,64

Molteni Chiara

Villadossola - IT -

MLTCHR57L71H037I

38.058 .Eur

6,34

PELLEGRINI AUGUSTA

PLLGST48E70A794U

28.116 .Eur

4,68

Polli Giulia

Villadossola - IT -

PLLGLI81L67D332X

71.166 .Eur

11,86

Polli Silvia

Villadossola - IT -

PLLSLV85S70D332T

71.166 .Eur

11,86

Polli Silvia

PLLSLV85S70D332T

22.908 .Eur

3,81

Polli Giulia

PLLGLI81L67D332X

22.908 .Eur

3,81

 

 

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

Consorzio Dettagli Moda Italia

Milano - IT -

08177090159

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 18/05/1989

 

Dell'annunciata

, 27

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Factory)

since 03/09/2007

 

Dell'industria

, 1/3/5

- 28029

- Villadossola

(VB)

- IT -

 

Employees

: 68

 

Assistants

: 1

 

Fittings and Equipment for a value of 640.000

Eur

 

Stocks for a value of 81.000

Eur

 

Furniture and fittings for a value of 13.000

Eur

 

Vehicles for a value of 41.000

Eur

 

The firm has a direct commercial organization

Sales are mainly addressed to Northern Italy

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- its own sales net-work

 

- its own agents

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- France

 

- Germany

 

Export is mainly towards:

- Italy

 

- Austria

 

- Belgium

 

- France

 

- Great Britain

 

- Greece

 

- Ireland

 

- Hungary

 

- Somalia

 

- Argentina

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Ottolini

Ivano

 

Born in Desio

(MB)

on 21/07/1960

- Fiscal Code : TTLVNI60L21D286I

 

Residence:

Dell'annunciata

, 27

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Polli

Giuseppe

 

Born in Domodossola

(NO)

on 30/01/1949

- Fiscal Code : PLLGPP49A30D332F

 

Residence:

Pisacane

, 7

- 28844

Villadossola

(VB)

- IT -

 

Ex-Postions

Board Chairman

 

POLLI

VINCENZO

 

Born in VERBANIA

(NO)

 

Ex-Postions

Director

 

Polli

Massimo

 

Born in Domodossola

(NO)

on 23/03/1949

- Fiscal Code : PLLMSM49C23D332A

 

Residence:

Bruno Canuto

, 4

- 28845

Domodossola

(VB)

- IT -

 

Ex-Postions

Managing Director

 

Mandirola

Pietro

 

Born in Tortona

(AL)

on 26/02/1939

- Fiscal Code : MNDPTR39B26L304O

 

Residence:

Mentana

, 8

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

FARINI

ATANASIO

 

Born in CASALECCHIO DI RENO

(BO)

on 01/11/1924

- Fiscal Code : FRNTNS24S01B880B

 

Residence:

SEMPIONE

, 33

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Daffra

Antonio

 

Born in Lodi

(MI)

on 11/03/1941

- Fiscal Code : DFFNTN41C11E648T

 

Residence:

Gaio

, 10

- 20129

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

PORRINI

SERGIO

 

Born in GALLARATE

(VA)

on 23/10/1935

- Fiscal Code : PRRSRG35R23D869I

 

Residence:

FATEBENEFRATELLI

, 9

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Ottolini

Ivano

 

Born in Desio

(MB)

on 21/07/1960

- Fiscal Code : TTLVNI60L21D286I

 

Residence:

Buonarroti

, 2

- 20053

Muggio'

(MB)

- IT -

 

Ex-Postions

Permanent Auditor

 

POLLI

MAURO

 

Born in DOMODOSSOLA

(NO)

on 08/09/1952

- Fiscal Code : PLLMRA52P08D332P

 

Residence:

SCAPACCINO

, 44

- 28845

Domodossola

(VB)

- IT -

 

Ex-Postions

Director

Managing Director

 

Porrini

Sergio

 

Born in Gallarate

(VA)

on 23/10/1935

- Fiscal Code : PRRSRG35R23D869I

 

Residence:

Fatebenefratelli

, 9

- 20121

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.



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

 

Subject is active since 1947

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 9,9% in 2013

The operating result was positive in the last financial year (9,02%) and reflects the field's average.

The operating result is positive and amounts to Eur. 499.763 showing a fall as opposed to the previous year (-30,19%).

A gross operating margine for a value of Eur. 754.526 was reached. , with a -23,11% decrease.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,04 and with an upward trend compared to the previous year.

It's shareholders funds amount to Eur. 2.752.475 on the same levels as the year before.

Total indebtedness totalled Eur. 1.931.185, showing a stable trend as opposed to 2012 (Eur. 2.048.891).

Bank exsposure is limited and the suppliers' credit is modest too, 85,76 gg. is the payment average period which is also lower than the sector average.

The management determines a good range of liquidity.

Trade credits average terms are slow, on average 90,54 days. anyway lower as opposed to the average of the sector.

The financial management generated a cash flow of Eur. 527.345.

Subordinate employment cost is of Eur. 2.074.382, i.e. 34,56% on total production costs. , whereas the incidence on sales revenues is of 32,16%.

The financial management has a limited economic impact, equal to -0,61% on the sales.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

6.450.857

Profit (Loss) for the period

272.582

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

6.955.717

Profit (Loss) for the period

491.442

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

6.655.297

Profit (Loss) for the period

228.615

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

5.929.489

Profit (Loss) for the period

48.056




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.

1.400

1.400

2.980

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

44.393

113.122

. Total Intangible Fixed Assets

1.400

45.793

116.102

. TANGIBLE FIXED ASSETS

. . Real estate

14.245

16.805

19.365

. . Plant and machinery

634.826

555.552

619.692

. . Industrial and commercial equipment

2.040

. . Other assets

43.550

60.949

68.347

. . Assets under construction and advances

8.264

. Total Tangible fixed assets

694.661

641.570

707.404

. 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

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivab due from subsidiaries

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from third parties

. . . . Within 12 months

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

Total fixed assets

696.061

687.363

823.506

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

81.258

51.001

41.263

. . Work in progress and semimanufactured

3.705

. . Work in progress on order

. . Finished goods

3.473

. . Advance payments

. Total Inventories

81.258

51.001

48.441

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

2.637.662

2.730.904

2.674.628

. . Beyond 12 months

81.416

. . Trade receivables

1.622.468

1.790.725

1.827.401

. . . . Within 12 months

1.622.468

1.790.725

1.827.401

. . . . 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

87.058

15.978

. . . . Within 12 months

87.058

15.978

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

928.136

924.201

928.643

. . . . Within 12 months

928.136

924.201

847.227

. . . . Beyond 12 months

81.416

. Total Credits not held as fixed assets

2.637.662

2.730.904

2.756.044

. 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

1.816.632

1.628.517

801.945

. . Checks

. . Banknotes and coins

2.092

1.087

4.018

. Total Liquid funds

1.818.724

1.629.604

805.963

Total current assets

4.537.644

4.411.509

3.610.448

ADJUSTMENT ACCOUNTS

. Discount on loans

309.007

282.647

149.110

. Other adjustment accounts

Total adjustments accounts

309.007

282.647

149.110

TOTAL ASSETS

5.542.712

5.381.519

4.583.064

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

600.000

600.000

600.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

120.000

120.000

120.000

. Reserve for Own shares

. Statute reserves

. Other reserves

1.759.893

1.268.452

1.114.833

. Accumulated Profits (Losses)

. Profit( loss) of the year

272.582

491.442

228.615

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

2.752.475

2.479.894

2.063.448

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

337.425

294.825

152.225

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

337.425

294.825

152.225

Employee termination indemnities

521.627

557.909

544.015

ACCOUNTS PAYABLE

. . . . Within 12 months

1.931.185

2.048.891

1.656.105

. . . . Beyond 12 months

165.000

. . Bonds

165.000

165.000

165.000

. . . . Within 12 months

165.000

165.000

. . . . Beyond 12 months

165.000

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to banks

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

41.171

52.106

42.531

. . . . Within 12 months

41.171

52.106

42.531

. . . . Beyond 12 months

. . Trade payables

866.278

901.957

772.503

. . . . Within 12 months

866.278

901.957

772.503

. . . . 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

46.050

127.320

138.715

. . . . Within 12 months

46.050

127.320

138.715

. . . . Beyond 12 months

. . Due to social security and welfare inst.

117.808

116.792

101.356

. . . . Within 12 months

117.808

116.792

101.356

. . . . Beyond 12 months

. . Other payables

694.878

685.716

601.000

. . . . Within 12 months

694.878

685.716

601.000

. . . . Beyond 12 months

Total accounts payable

1.931.185

2.048.891

1.821.105

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

2.271

Total adjustment accounts

2.271

TOTAL LIABILITIES

5.542.712

5.381.519

4.583.064

 

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

6.450.857

6.955.717

6.655.297

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

51.481

50.450

49.124

. . Contributions for operating expenses

. . Different income and revenues

51.481

50.450

49.124

Total value of production

6.502.338

7.006.167

6.704.421

PRODUCTION COSTS

. Raw material,other materials and consum.

1.707.294

1.874.947

1.776.223

. Services received

. Leases and rentals

1.928.951

2.079.929

2.121.553

. Payroll and related costs

2.074.382

1.984.870

1.933.305

. . Wages and salaries

1.475.153

1.391.311

1.355.367

. . Social security contributions

487.564

474.472

457.115

. . Employee termination indemnities

111.665

119.087

120.823

. . Pension and similar

. . Other costs

. Amortization and depreciation

254.763

265.502

274.693

. . Amortization of intangible fixed assets

44.393

70.309

70.309

. . Amortization of tangible fixed assets

201.370

185.193

194.384

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

9.000

10.000

10.000

. Changes in raw materials

-30.257

-2.560

131.174

. Provisions to risk reserves

. Other provisions

. Other operating costs

67.442

87.573

85.312

Total production costs

6.002.575

6.290.261

6.322.260

Diff. between value and cost of product.

499.763

715.906

382.161

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

10.048

24.807

23.112

. . 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

5.006

2.646

. . Financ.income other than the above

10.048

19.801

20.466

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

10.048

19.801

20.466

. Interest and other financial expense

-49.340

15.319

3.462

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

49.340

-15.319

-3.462

Total financial income and expense

-39.292

40.126

26.574

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

1

. . Gains on disposals

. . Other extraordinary income

1

. Extraordinary expense

-968

. . Losses on disposals

. . Taxes relating to prior years

-968

. . Other extraordinary expense

Total extraordinary income and expense

-967

Results before income taxes

460.471

755.065

408.735

. Taxes on current income

187.889

263.623

180.120

. . current taxes

187.889

263.623

180.120

. . differed taxes(anticip.)

. Net income for the period

272.582

491.442

228.615

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

272.582

491.442

228.615

 

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

0,13

0,13

0,18

0,24

Elasticity Ratio

Units

0,82

0,82

0,79

0,72

Availability of stock

Units

0,01

0,01

0,01

0,19

Total Liquidity Ratio

Units

0,80

0,81

0,78

0,45

Quick Ratio

Units

0,33

0,30

0,18

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,04

0,17

0,41

1,93

Self Financing Ratio

Units

0,50

0,46

0,45

0,25

Capital protection Ratio

Units

0,68

0,56

0,60

0,71

Liabilities consolidation quotient

Units

0,27

0,27

0,43

0,23

Financing

Units

0,70

0,83

0,88

2,69

Permanent Indebtedness Ratio

Units

0,59

0,56

0,60

0,42

M/L term Debts Ratio

Units

0,09

0,10

0,15

0,10

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

1,12

CORRELATION

Fixed assets ratio

Units

4,70

4,42

3,37

1,56

Current ratio

Units

2,35

2,15

2,18

1,24

Acid Test Ratio-Liquidity Ratio

Units

2,31

2,13

2,15

0,87

Structure's primary quotient

Units

3,95

3,61

2,51

1,01

Treasury's primary quotient

Units

0,94

0,80

0,49

0,04

Rate of indebtedness ( Leverage )

%

201,37

217,01

222,11

407,34

Current Capital ( net )

Value

2.606.459

2.362.618

1.954.343

387.489

RETURN

Return on Sales

%

8,17

10,88

7,56

2,88

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

%

9,90

19,82

11,08

2,51

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

%

16,73

30,45

19,81

9,26

Return on Investment ( R.O.I. )

%

9,02

13,30

8,34

3,77

Return/ Sales

%

7,75

10,29

5,74

3,77

Extra Management revenues/charges incid.

%

54,54

68,65

59,82

21,16

Cash Flow

Value

527.345

756.944

503.308

79.355

Operating Profit

Value

499.763

715.906

382.161

112.730

Gross Operating Margin

Value

754.526

981.408

656.854

210.674

MANAGEMENT

Credits to clients average term

Days

90,54

92,68

98,85

117,72

Debts to suppliers average term

Days

85,76

82,10

71,35

111,36

Average stock waiting period

Days

4,53

2,64

2,62

76,26

Rate of capital employed return ( Turnover )

Units

1,16

1,29

1,45

1,01

Rate of stock return

Units

79,39

136,38

137,39

4,65

Labour cost incidence

%

32,16

28,54

29,05

14,67

Net financial revenues/ charges incidence

%

-0,61

0,58

0,40

-1,77

Labour cost on purchasing expenses

%

34,56

31,55

30,58

14,77

Short-term financing charges

%

2,55

n.c.

n.c.

3,20

Capital on hand

%

85,92

77,37

68,86

98,20

Sales pro employee

Value

100.794

112.188

110.921

213.243

Labour cost pro employee

Value

32.412

32.014

32.221

32.119

 

 

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

:

3.839.216

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 1.146 significant companies.

The companies cash their credits on an average of 118 dd.

The average duration of suppliers debts is about 111 dd.

The sector's profitability is on an average of 2,88%.

The labour cost affects the turnover in the measure of 14,67%.

Goods are held in stock in a range of 76 dd.

The difference between the sales volume and the resources used to realize it is about 1,01.

The employees costs represent the 14,77% of the production costs.

 

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

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.61.70

UK Pound

1

Rs.93.41

Euro

1

Rs.71.33

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NIT

 

 

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.