MIRA INFORM REPORT

 

 

Report No. :

303061

Report Date :

31.01.2015

 

IDENTIFICATION DETAILS

 

Name :

ARAV FASHION S.P.A.

 

 

Registered Office :

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

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

22.02.2013

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Wholesale of clothing and accessories

 

 

No. of Employee :

From 176 to 200

 

 

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 FASHION S.P.A.

 

Localita' Pagliarelle,

SN

 

80030

- San Vitaliano

(NA)

-IT-

 

 

Summary

 

Fiscal Code

:

07433471211

Legal Form

:

Joint stock company

start of Activities

:

01/06/2013

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 176 to 200

 

 

Activity

 

Wholesale of clothing and accessories



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 07433471211

 

Chamber of Commerce no. : 283169 of Caserta

 

Chamber of Commerce no. : 624814 of Firenze

 

Chamber of Commerce no. : 467896 of Genova

 

Chamber of Commerce no. : 2017375 of Milano

 

Chamber of Commerce no. : 883664 of Napoli since 28/02/2013

 

Chamber of Commerce no. : 232508 of Novara

 

Chamber of Commerce no. : 180724 of Piacenza

 

Chamber of Commerce no. : 259503 of Parma

 

Chamber of Commerce no. : 295358 of Reggio Emilia

 

Chamber of Commerce no. : 1377544 of Roma

 

Chamber of Commerce no. : 327099 of Rimini

 

Chamber of Commerce no. : 346730 of Varese

 

V.A.T. Code : 07433471211

 

Establishment date

: 22/02/2013

Start of Activities

: 01/06/2013

Legal duration

: 31/12/2060

Nominal Capital

: 7.473.879

Subscribed Capital

: 7.473.879

Paid up Capital

: 7.473.879



Members

 

Verde

Nagar

Paolo

 

Vuoto

Born in Napoli

(NA)

on 08/07/1967

- Fiscal Code : NGRPLA67L08F839Q

 

Vuoto

Residence:

Dei Martiri

, 30

- 80121

Napoli

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/06/2013



Verde

Ammaturo

Giuseppe

 

Vuoto

Born in Palma Campania

(NA)

on 15/02/1969

- Fiscal Code : MMTGPP69B15G283C

 

Vuoto

Residence:

Nuova Sarno

, 558

- 80036

Palma Campania

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

05/06/2013

Director

05/06/2013

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Iannucci

Vincenzo

 

Vuoto

Born in Napoli

(NA)

on 03/08/1961

- Fiscal Code : NNCVCN61M03F839K

 

Vuoto

Residence:

Maria Bakunin

, 41

- 80125

Napoli

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

11/06/2014



Verde

Marano Nunziata

Anna Maria Gaetana

 

Vuoto

Born in San Gennaro Vesuviano

(NA)

on 30/08/1972

- Fiscal Code : MRNNMR72M70H860Z

 

Vuoto

Residence:

Nuova Sarno

, 558

- 80036

Palma Campania

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/06/2013

Managing Director

05/06/2013

 

Vuoto

Prejudicial Events found with cancellations*

 

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

Vuoto

  EQUITALIA POLIS S. P. A.

 

Vuoto

No Protests registered

 

Verde

Oliva

Pietro

 

Vuoto

Born in Scafati

(SA)

on 13/09/1963

- Fiscal Code : LVOPTR63P13I483N

 

Vuoto

Residence:

Rivolta

, 25

- 80040

Striano

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/06/2013



*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.

 

Verde

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

Arav Kids S.p.a.

San Vitaliano (NA) - IT -

06189741215

Director

Active

Registered

Arav Kids S.p.a.

San Vitaliano (NA) - IT -

06189741215

Sole Director

Withdrawn

Registered

Arav Kids S.p.a.

San Vitaliano (NA) - IT -

06189741215

Board Chairman

Active

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

Rovi S.r.l.

Napoli (NA) - IT -

06970691215

Sole Director

Active

Registered

 

Verde

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 Kids S.p.a.

San Vitaliano (NA) - IT -

06189741215

Managing Director

Active

Registered

Arav Kids S.p.a.

San Vitaliano (NA) - IT -

06189741215

Director

Active

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



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

Mg S.p.a.

03627721214

Vertis Societa' Di Gestione Del Risparmi o S.p.a.

05707511217



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

Megi S.r.l.

Nola - IT -

06970791213

25.000 .Eur

100,00

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

Localita' Pagliarelle

, SN

- 80030

- San Vitaliano

(NA)

- IT -

 

Total Surface: 80 Sq.mt.

 

PHONE

: 08119131111

 

-

Office not registered

 

Snc, Cis Nola 323

- 80035

- Nola

(NA)

- IT -

 

PHONE

: 0818269249

 

PHONE

: 0818268502

 

-

Branch

(Shop)

since 08/08/2013

 

Provinciale 336

, SNC

- 81025

- Marcianise

(CE)

- IT -

 

Total Surface: 134 Sq.mt.

 

-

Branch

(Shop)

since 14/10/2013

 

Meucci

, SNC

- 50031

- Barberino di Mugello

(FI)

- IT -

 

Total Surface: 103 Sq.mt.

 

-

Branch

(Shop)

since 09/07/2013

 

Xx Settembre

, 16

- 16100

- Genova

(GE)

- IT -

 

-

Branch

(Shop)

since 09/07/2013

 

Delle Vigne Nuove

, SNC

- 00100

- Roma

(RM)

- IT -

 

-

Branch

(Shop)

since 23/09/2013

 

Della Repubblica

, 42/44

- 00049

- Velletri

(RM)

- IT -

 

-

Branch

(Shop)

since 20/09/2013

 

Del Ponte Di Piscina Cupa

, 64

- 00100

- Roma

(RM)

- IT -

 

Total Surface: 131 Sq.mt.

 

-

Branch

(Shop)

since 20/11/2013

 

Aereoporto Di Milano T1

, SNC

- 21010

- Ferno

(VA)

- IT -

 

-

Branch

(Sales office)

since 01/05/2013

 

Savona

, 97

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Shop)

since 28/02/2014

 

Cinque Giornate

, 1

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Shop)

since 28/02/2014

 

Vercelli

, 30/32

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Shop)

since 28/02/2014

 

D'augusto

, 59

- 47037

- Rimini

(RN)

- IT -

 

-

Branch

(Shop)

since 25/03/2014

 

Roma

, 55

- 80070

- Ischia

(NA)

- IT -

 

Total Surface: 80 Sq.mt.

 

Employees

: 182

 

Fittings and Equipment for a value of 420.000

Eur

 

Stocks for a value of 13.740.000

Eur

 

 

The subject firm uses the following own selling brands:

- Silvian Heach

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Rosso

Santoro

Paolo

 

Vuoto

Born in Roma

(RM)

on 18/02/1968

- Fiscal Code : SNTPLA68B18H501R

 

Vuoto

Residence:

S.s. 80 Colleranesco

, SN

- 64021

Giulianova

(TE)

- IT -

 

Ex-Postions

Director

 

Rosso

Maresca

Maurizio

 

Vuoto

Born in Positano

(SA)

on 16/08/1946

- Fiscal Code : MRSMRZ46M16G932U

 

Vuoto

Residence:

Caracciolo

, 71

- 80062

Meta

(NA)

- IT -

 

Ex-Postions

Director

Assistant board Chairman



CEASINGS/INCORPORATIONS/MERGES:

 

Verde

The firm absorbed by merging of

 

VuotoMg S.r.l.

 

Vuoto

Pagliarelle

, SN

, 80030

, San Vitaliano

(NA)

- IT -

 

Vuoto

Fiscal Code: 03627721214

 

Vuoto

Date

:

02/05/2013

 

Verde

The subj. took over by rent the activities of

 

VuotoSicily Outlet Village S.p.a..

 

Vuoto

Matteotti Giacomo

, 10

, 20121

, Milano

(MI)

- IT -

 

Vuoto

Fiscal Code: 06227960967

 

Vuoto

Date

:

04/10/2013

 

Verde

The subj. took over by rent the activities of

 

VuotoBmg Barberino S.r.l.

 

Vuoto

Meucci

, SNC

, 50031

, Barberino di Mugello

(FI)

- IT -

 

Vuoto

Fiscal Code: 05176070489

 

Vuoto

Date

:

14/10/2013

 

Verde

The subj. took over by rent the activities of

 

VuotoAp Snc Di Clementini A. E Puntoni P.

 

Vuoto

Della Repubblica

, 42/44

, 00049

, Velletri

(RM)

- IT -

 

Vuoto

Fiscal Code: 10448731009

 

Vuoto

Date

:

03/07/2013



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.



Financial and Economical Analysis

 

The company has been recently established.

Analysis of b/s made on the fase of the financial year 2013.

It suffered a loss in 2013.

The operating result is negative.

the operating loss amounts to Eur. -4.038.051.

The GOM is negative and amounts to Eur. -1.193.549.

The analysis shows a fair financial position as the indebtedness volume is acceptable (1,46)

Subject's shareholder funds amounted to Eur. 16.973.761.

Financial debts exposure is under control while the recourse to commercial credit is rather frequent however still within the sector's average.

Liquidity is good (1,32)

Due from customers average term is high and equal to 192,67 days. even if compared to the average of the sector.

2013 closed with a cash flow amounting to 2013

Labour cost expenses amount to Eur. 3.615.142 , representing 10,81% on the total of production costs. , with a 12,62% incidence on turnover.

Limited financial charges in relation to sales volume.



Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

28.641.028

Profit (Loss) for the period

-2.623.417



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

 

Years

2013

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

87.718

. . Research,develop. and advert.expens.

721.963

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

1.012.639

. . Goodwill

18.040

. . Assets in formation and advance paymen.

210.148

. . Other intangible fixed assets

1.316.133

. Total Intangible Fixed Assets

3.366.641

. TANGIBLE FIXED ASSETS

. . Real estate

654.105

. . Plant and machinery

349.961

. . Industrial and commercial equipment

74.995

. . Other assets

1.104.625

. . Assets under construction and advances

4.950

. Total Tangible fixed assets

2.188.636

. FINANCIAL FIXED ASSETS

. . Equity investments

3.710.468

. . . Equity invest. in subsidiary companies

3.709.891

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

577

. . Financial receivables

2.445.000

. . . . Within 12 months

45.000

. . . . Beyond 12 months

2.400.000

. . . Receivab due from subsidiaries

2.400.000

. . . . Within 12 months

. . . . Beyond 12 months

2.400.000

. . . 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

45.000

. . . . Within 12 months

45.000

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

6.155.468

Total fixed assets

11.710.745

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

13.187.887

. . Advance payments

548.092

. Total Inventories

13.735.979

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

19.320.020

. . Beyond 12 months

383.445

. . Trade receivables

15.328.148

. . . . Within 12 months

15.328.148

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

1.487.622

. . . . Within 12 months

1.487.622

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

146.466

. . . . Within 12 months

146.466

. . . . Beyond 12 months

. . Fiscal Receivables

145.317

. . . . Within 12 months

. . . . Beyond 12 months

145.317

. . Receivables for anticipated taxes

1.698.093

. . . . Within 12 months

1.698.093

. . . . Beyond 12 months

. . Receivables due from third parties

897.819

. . . . Within 12 months

659.691

. . . . Beyond 12 months

238.128

. Total Credits not held as fixed assets

19.703.465

. 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

1.997.946

. . Checks

251.168

. . Banknotes and coins

117.055

. Total Liquid funds

2.366.169

Total current assets

35.805.613

ADJUSTMENT ACCOUNTS

. Discount on loans

1.938.941

. Other adjustment accounts

Total adjustments accounts

1.938.941

TOTAL ASSETS

49.455.299

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

7.473.879

. Additional paid-in capital

6.526.121

. Revaluation reserves

. Legal reserve

. Reserve for Own shares

. Statute reserves

. Other reserves

5.597.178

. Accumulated Profits (Losses)

. Profit( loss) of the year

-2.623.417

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

16.973.761

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

236.857

. . Taxation fund, also differed

101.191

. . Other funds

111.251

Total Reserves for Risks and Charges

449.299

Employee termination indemnities

503.922

ACCOUNTS PAYABLE

. . . . Within 12 months

27.171.322

. . . . Beyond 12 months

4.315.000

. . Bonds

1.600.000

. . . . Within 12 months

160.000

. . . . Beyond 12 months

1.440.000

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to banks

11.581.084

. . . . Within 12 months

9.556.864

. . . . Beyond 12 months

2.024.220

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

14.002

. . . . Within 12 months

14.002

. . . . Beyond 12 months

. . Trade payables

12.414.555

. . . . Within 12 months

12.414.555

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

44.879

. . . . Within 12 months

44.879

. . . . 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

4.126.202

. . . . Within 12 months

3.315.949

. . . . Beyond 12 months

810.253

. . Due to social security and welfare inst.

394.451

. . . . Within 12 months

394.451

. . . . Beyond 12 months

. . Other payables

1.311.149

. . . . Within 12 months

1.270.622

. . . . Beyond 12 months

40.527

Total accounts payable

31.486.322

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

41.995

Total adjustment accounts

41.995

TOTAL LIABILITIES

49.455.299

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

13.601.270

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

28.641.028

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

760.949

. . Contributions for operating expenses

. . Different income and revenues

760.949

Total value of production

29.401.977

PRODUCTION COSTS

. Raw material,other materials and consum.

25.026.620

. Services received

. Leases and rentals

9.057.558

. Payroll and related costs

3.615.142

. . Wages and salaries

2.705.542

. . Social security contributions

718.556

. . Employee termination indemnities

191.051

. . Pension and similar

. . Other costs

-7

. Amortization and depreciation

2.844.502

. . Amortization of intangible fixed assets

583.203

. . Amortization of tangible fixed assets

240.267

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

2.021.032

. Changes in raw materials

-8.068.832

. Provisions to risk reserves

. Other provisions

. Other operating costs

965.038

Total production costs

33.440.028

Diff. between value and cost of product.

-4.038.051

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

481

. . 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

481

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

481

. Interest and other financial expense

-241.105

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

-2.083

. . Towards other companies

241.105

Total financial income and expense

-240.624

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

903.565

. . Gains on disposals

. . Other extraordinary income

903.565

. Extraordinary expense

-137.595

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-137.595

Total extraordinary income and expense

765.970

Results before income taxes

-3.512.705

. Taxes on current income

-889.288

. . current taxes

80.877

. . differed taxes(anticip.)

-970.165

. Net income for the period

-2.623.417

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

-2.623.417

 

RATIOS

Value Type

as at 31/12/2013

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,24

0,09

Elasticity Ratio

Units

0,72

0,89

Availability of stock

Units

0,28

0,26

Total Liquidity Ratio

Units

0,45

0,54

Quick Ratio

Units

0,05

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,46

3,95

Self Financing Ratio

Units

0,34

0,17

Capital protection Ratio

Units

0,71

0,62

Liabilities consolidation quotient

Units

0,18

0,10

Financing

Units

1,85

4,85

Permanent Indebtedness Ratio

Units

0,44

0,29

M/L term Debts Ratio

Units

0,10

0,07

Net Financial Indebtedness Ratio

Units

0,64

1,04

CORRELATION

Fixed assets ratio

Units

1,86

2,37

Current ratio

Units

1,32

1,18

Acid Test Ratio-Liquidity Ratio

Units

0,81

0,80

Structure's primary quotient

Units

1,45

1,48

Treasury's primary quotient

Units

0,09

0,04

Rate of indebtedness ( Leverage )

%

291,36

602,26

Current Capital ( net )

Value

8.634.291

191.984

RETURN

Return on Sales (R.O.S.)

%

0,77

2,03

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

%

-15,46

6,31

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

%

-20,69

17,00

Return on Investment ( R.O.I. )

%

-8,17

4,18

Return/ Sales

%

-14,10

3,46

Extra Management revenues/charges incid.

%

n.c.

27,96

Cash Flow

Value

221.085

44.823

Operating Profit

Value

-4.038.051

74.603

Gross Operating Margin

Value

-1.193.549

111.383

MANAGEMENT

Credits to clients average term

Days

192,67

113,70

Debts to suppliers average term

Days

131,60

118,14

Average stock waiting period

Days

172,65

72,90

Rate of capital employed return ( Turnover )

Units

0,58

1,25

Rate of stock return

Units

2,09

4,88

Labour cost incidence

%

12,62

8,14

Net financial revenues/charges incidence

%

-0,84

-1,38

Labour cost on purchasing expenses

%

10,81

8,25

Short-term financing charges

%

0,77

2,76

Capital on hand

%

172,67

79,85

Sales pro employee

Value

255.723

397.742

Labour cost pro employee

Value

32.278

33.267

 

 

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

:

Spazio3.092.859

Population living in the region

:

Spazio5.788.986

Number of families in the region

:

Spazio1.966.064

 

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

 

- per food products

:

Spazio475

- per non food products

:

Spazio1.304

- per energy consume

:

Spazio79



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

 

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.61.76

UK Pound

1

Rs.93.13

Euro

1

Rs.70.03

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

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.