MIRA INFORM REPORT

 

 

Report No. :

305390

Report Date :

31.01.2015

 

IDENTIFICATION DETAILS

 

Name :

VALTEC ITALIA S.R.L.

 

 

Registered Office :

Via Della Meccanica, 29 Bassona Zai 2 37139 – Verona (Vr)       

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

17.07.2001

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Engaged as Wholesale Dealer and Producer of Flexible Packaging Materials.

 

Subject product ranges includes:

·         Biaxially-Oriented Polypropylene (BOPP) Films

·         PET Films

·         Polycoated Papers

·         Papers

·         Stretch Film

·         Alu Complex

·         Inks (Nitro PU base inks made with organic pigments, ideal for Flexible Packaging Substrates, like  Paper, Carton, Bopp, Pe, Alu foil, Pet Chemical treated)

 

 

No of Employees :

01

 

 

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 :

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 & address

 

Valtec Italia S.r.l.

 

Via                        Della Meccanica, 29 Bassona Zai 2

 

37139 - Verona       (Vr)  -It-

 

 

Summary

 

Fiscal Code

:

03154270239

Legal Form

:

Limited Liability Company

start of Activities

:

31/07/2001

Equity

:

750.000

Turnover Range

:

7.750.000/9.000.000

Number of Employees

:

01

 

 

Activity

 

Engaged as Wholesale Dealer and Producer of Flexible Packaging Materials.

 

Subject product ranges includes:

·         Biaxially-Oriented Polypropylene (BOPP) Films

·         PET Films

·         Polycoated Papers

·         Papers

·         Stretch Film

·         Alu Complex

·         Inks (Nitro PU base inks made with organic pigments, ideal for Flexible Packaging Substrates, like  Paper, Carton, Bopp, Pe, Alu foil, Pet Chemical treated)



Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 03154270239

 

Chamber of Commerce no. : 149840 of Pistoia

 

Chamber of Commerce no. : 312879 of Verona since 27/07/2001

 

Firms' Register : VR-2001-48106 of Verona

 

V.A.T. Code : 03154270239

 

Establishment date

: 17/07/2001

Start of Activities

: 31/07/2001

Legal duration

: 31/12/2100

Nominal Capital

: 60.000

Subscribed Capital

: 60.000

Paid up Capital

: 60.000



Members

 

De Gara

Giorgio

 

Born in Verona

(VR)

on 03/03/1966

- Fiscal Code : DGRGRG66C03L781G

 

Residence:

Tezone

, 5

- 37122

Verona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/04/2012

Board Chairman

28/04/2012

Managing Director

28/04/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Sissa

Corinna

 

Born in Moglia

(MN)

on 29/02/1952

- Fiscal Code : SSSCNN52B69F267W

 

Residence:

Golosine

, 160

- 37136

Verona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

05/02/2009

 

No Prejudicial events are reported

 

No Protests registered

 

Piazzon

Emiliano

 

Born in Camisano Vicentino

(VI)

on 30/09/1957

- Fiscal Code : PZZMLN57P30B485I

 

Residence:

Tasca

, 134

- 35010

San Pietro in Gu

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/04/2012

Managing Director

28/04/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Furri

Andrea

 

Born in Bussolengo

(VR)

on 25/06/1971

- Fiscal Code : FRRNDR71H25B296Z

 

Residence:

Enrico Fermi

, 3B

- 37060

Sona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/04/2012

Managing Director

28/04/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Delios S.p.a.

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Pidigi Spa

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

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.

 

De Gara

Giorgio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Pidigi Spa

Verona (VR) - IT -

00215260233

Director

Active

Registered

Pidigi Spa

Verona (VR) - IT -

00215260233

Procurator

Active

Registered

Pidigi Spa

Verona (VR) - IT -

00215260233

Managing Director

Active

Registered

Despa S.p.a.

Verona (VR) - IT -

00927130179

Director

Active

Registered

Despa S.p.a.

Verona (VR) - IT -

00927130179

Managing Director

Active

Registered

De Gara S.r.l.

Montichiari (BS) - IT -

01174320174

Director

Active

Registered

Arianna S.r.l.

Darfo Boario Terme (BS) - IT -

01730650171

Director

Active

Registered

Mtv - Microtecnica Veronese - Societa' AResponsabilita' Limitata Oppure Con Sig

Verona (VR) - IT -

01965690231

Director

Withdrawn

Registered

Ledrover Srl

Verona (VR) - IT -

01383890231

Director

Active

Registered

Ledrover Srl

Verona (VR) - IT -

01383890231

Managing Director

Active

Registered

Delga S.p.a.

Montichiari (BS) - IT -

02449760988

Director

Active

Registered

Delga S.p.a.

Montichiari (BS) - IT -

02449760988

Managing Director

Active

Registered

Delga S.p.a.

Montichiari (BS) - IT -

02449760988

Board Chairman

Active

Registered

Delios S.p.a.

Verona (VR) - IT -

03549980237

Director

Active

Registered

Delios S.p.a.

Verona (VR) - IT -

03549980237

Managing Director

Active

Registered

Agrisviluppo Societa' Agricola A Responsabilita' Limitata

Verona (VR) - IT -

02992950986

Director

Active

Registered

Agrisviluppo Societa' Agricola A Responsabilita' Limitata

Verona (VR) - IT -

02992950986

Managing Director

Active

Registered

Agrisviluppo Societa' Agricola A Responsabilita' Limitata

Verona (VR) - IT -

02992950986

Board Chairman

Active

Registered

Immobiliare Despa S.r.l.

Montichiari (BS) - IT -

03380030985

Director

Active

Registered

De Gara Firenze S.r.l.

Sesto Fiorentino (FI) - IT -

06401910481

Director

Active

Registered

De Gara Firenze S.r.l.

Sesto Fiorentino (FI) - IT -

06401910481

Managing Director

Active

Registered

Gruppo Sportivo Adige Associazione Sportiva Dilettantistica

Verona (VR) - IT -

93179600239

Vice-Chairman

Active

Registered

 

Piazzon

Emiliano

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Huber Italia S.p.a.

Bolzano Vicentino (VI) - IT -

02502660240

Attorney with special power

Withdrawn

Registered

Epack Di Emiliano Piazzon

San Pietro in Gu (PD) - IT -

PZZMLN57P30B485I

Proprietor

Withdrawn

Registered

 

Furri

Andrea

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Pidigi Spa

Verona (VR) - IT -

00215260233

Procurator

Active

Registered

Mtv - Microtecnica Veronese - Societa' AResponsabilita' Limitata Oppure Con Sig

Verona (VR) - IT -

01965690231

Director

Withdrawn

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

Piazzon Emiliano

San Pietro in Gu - IT -

PZZMLN57P30B485I

18.000 .Eur

30,00

Delios S.p.a.

03549980237

26.000 .Eur

43,33

Pidigi Spa

00215260233

16.000 .Eur

26,66



Direct Participations

 

The Company under review has no participations in other Companies.



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Della Meccanica

, 29

- 37100

- Verona

(VR)

- IT -

 

-

Branch

(Store)

since 10/05/2004

 

Della Meccanica

, 29

- 37100

- Verona

(VR)

- IT -

 

PHONE

: 0573919040

 

FAX

: 0573918119

 

Employees

: 1

 

Stocks for a value of 140.000

Eur

 

 

Historical Information and/or Firm's Status

 

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 2001

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

During the last years, it recorded positive net results (r.o.e. 17,2% in 2013) with a stable trend in the turnover.

The operating result in 2013 was positive (4,92%) falling within the field's average.

An operating result of Eur. 169.405 has been registered. showing a downwards trend equal to -28,79% if compared to the value of the financial year 2012.

The economic management produced a gross operating margin of Eur. 267.982 on the same levels as the previous financial year.

The financial position is not well balanced as the volume of debts is fairly remarkable if compared to shareholder's equity, in fact total debts are 4,05 increasing as against 2012.

With regard to equity capital, an amount of Eur. 613.707 is registered. , rising by 20,77%.

The financial management has recorded total debts amounting to Eur. 2.819.432, , showing an upward trend if compared to 2012.

Available funds are good.

Eur. 204.122 is the value of cash flow during the year 2013

Subordinate employment cost is of Eur. 43.281, i.e. 0,52% on total production costs. and a 0,52% incidence on sales volumes.

The financial management has a limited economic impact, equal to -0,12% on the sales.


Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

8.301.789

Profit (Loss) for the period

105.545

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

8.122.257

Profit (Loss) for the period

112.876

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

6.654.729

Profit (Loss) for the period

272.316

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

3.842.921

Profit (Loss) for the period

91.194

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

2.037.152

Profit (Loss) for the period

-26.345

 

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

. Total Intangible Fixed Assets

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

. . Industrial and commercial equipment

. . Other assets

. . Assets under construction and advances

. Total Tangible fixed assets

7.000

9.000

. 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

7.000

9.000

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

. . Advance payments

. Total Inventories

139.810

53.757

139.099

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

2.959.966

2.014.385

2.402.116

. . Beyond 12 months

. . Trade receivables

1.801.026

. . . . Within 12 months

1.801.026

. . . . 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

190.059

. . . . Within 12 months

190.059

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

23.300

. . . . Within 12 months

23.300

. . . . Beyond 12 months

. Total Credits not held as fixed assets

2.959.966

2.014.385

2.402.116

. 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

. . Checks

. . Banknotes and coins

. Total Liquid funds

335.773

690.700

199.173

Total current assets

3.435.549

2.758.842

2.740.388

ADJUSTMENT ACCOUNTS

. Discount on loans

. Other adjustment accounts

Total adjustments accounts

TOTAL ASSETS

3.442.549

2.767.842

2.740.388

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

60.000

60.000

60.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

12.000

12.000

8.000

. Reserve for Own shares

. Statute reserves

. Other reserves

436.162

323.285

54.969

. Accumulated Profits (Losses)

. Profit( loss) of the year

105.545

112.876

272.316

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

613.707

508.161

395.285

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

13.883

Employee termination indemnities

4.286

2.267

527

ACCOUNTS PAYABLE

. . . . Within 12 months

2.819.432

2.257.092

2.316.454

. . . . Beyond 12 months

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

680.000

. . . . Within 12 months

680.000

. . . . 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

64.076

. . . . Within 12 months

64.076

. . . . Beyond 12 months

. . Trade payables

1.487.620

. . . . Within 12 months

1.487.620

. . . . 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

4.093

. . . . Within 12 months

4.093

. . . . Beyond 12 months

. . Due to social security and welfare inst.

2.957

. . . . Within 12 months

2.957

. . . . Beyond 12 months

. . Other payables

18.346

. . . . Within 12 months

18.346

. . . . Beyond 12 months

Total accounts payable

2.819.432

2.257.092

2.316.454

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

5.124

322

14.239

Total adjustment accounts

5.124

322

14.239

TOTAL LIABILITIES

3.442.549

2.767.842

2.740.388

 

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

8.301.789

8.122.257

6.654.727

. Changes in work in progress

86.053

-85.343

101.830

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

30.354

11.496

3.565

. . Contributions for operating expenses

. . Different income and revenues

30.354

11.496

3.565

Total value of production

8.418.196

8.048.410

6.760.122

PRODUCTION COSTS

. Raw material,other materials and consum.

7.575.600

7.059.245

5.912.879

. Services received

685.891

532.509

. Leases and rentals

524.549

3.628

1.200

. Payroll and related costs

43.281

36.979

21.524

. . Wages and salaries

31.684

27.057

18.239

. . Social security contributions

9.573

8.182

2.758

. . Employee termination indemnities

2.024

1.740

527

. . Pension and similar

. . Other costs

. Amortization and depreciation

98.577

7.848

7.674

. . Amortization of intangible fixed assets

. . Amortization of tangible fixed assets

2.000

1.000

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

96.577

6.848

. Changes in raw materials

. Provisions to risk reserves

. Other provisions

. Other operating costs

6.784

16.898

2.705

Total production costs

8.248.791

7.810.489

6.478.491

Diff. between value and cost of product.

169.405

237.921

281.631

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

5.961

15.579

15.537

. . 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

5.961

15.537

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

5.961

15.537

. Interest and other financial expense

-15.862

-85.560

94.976

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

15.862

-94.976

Total financial income and expense

-9.901

-69.981

110.513

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

. . Gains on disposals

. . Other extraordinary income

. Extraordinary expense

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

Total extraordinary income and expense

Results before income taxes

159.504

167.940

392.144

. Taxes on current income

53.959

55.064

119.828

. . current taxes

89.034

70.708

107.756

. . differed taxes(anticip.)

-35.075

-15.644

12.072

. Net income for the period

105.545

112.876

272.316

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

105.545

112.876

272.316

 

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

0,00

0,00

n.c.

0,43

Elasticity Ratio

Units

1,00

1,00

1,00

0,55

Availability of stock

Units

0,04

0,02

0,05

0,12

Total Liquidity Ratio

Units

0,96

0,98

0,95

0,40

Quick Ratio

Units

0,10

0,25

0,07

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

4,05

3,08

5,36

1,49

Self Financing Ratio

Units

0,18

0,18

0,14

0,29

Capital protection Ratio

Units

0,73

0,66

0,16

0,76

Liabilities consolidation quotient

Units

0,00

0,00

0,00

0,29

Financing

Units

4,59

4,44

5,86

2,09

Permanent Indebtedness Ratio

Units

0,18

0,18

0,14

0,47

M/L term Debts Ratio

Units

0,00

0,00

0,00

0,13

Net Financial Indebtedness Ratio

Units

n.c.

0,00

n.c.

0,66

CORRELATION

Fixed assets ratio

Units

88,28

56,71

n.c.

1,13

Current ratio

Units

1,22

1,22

1,18

1,18

Acid Test Ratio-Liquidity Ratio

Units

1,17

1,20

1,12

0,81

Structure's primary quotient

Units

87,67

56,46

n.c.

0,65

Treasury's primary quotient

Units

0,12

0,31

0,09

0,02

Rate of indebtedness ( Leverage )

%

560,94

544,68

693,27

347,40

Current Capital ( net )

Value

616.117

501.750

423.934

277.456

RETURN

Return on Sales

%

2,46

1,49

4,21

3,75

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

%

17,20

22,21

68,89

0,03

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

%

25,99

33,05

99,21

0,71

Return on Investment ( R.O.I. )

%

4,92

8,60

10,28

2,25

Return/ Sales

%

2,04

2,93

4,23

2,41

Extra Management revenues/charges incid.

%

62,30

47,44

96,69

15,06

Cash Flow

Value

204.122

120.724

279.990

375.939

Operating Profit

Value

169.405

237.921

281.631

75.030

Gross Operating Margin

Value

267.982

245.769

289.305

984.767

MANAGEMENT

Credits to clients average term

Days

n.c.

79,83

n.c.

115,37

Debts to suppliers average term

Days

n.c.

69,11

n.c.

130,42

Average stock waiting period

Days

6,06

2,38

7,52

51,55

Rate of capital employed return ( Turnover )

Units

2,41

2,93

2,43

0,94

Rate of stock return

Units

59,38

151,09

47,84

6,98

Labour cost incidence

%

0,52

0,46

0,32

14,75

Net financial revenues/ charges incidence

%

-0,12

-0,86

1,66

-2,34

Labour cost on purchasing expenses

%

0,52

0,47

0,33

14,06

Short-term financing charges

%

0,56

3,79

n.c.

3,03

Capital on hand

%

41,47

34,08

41,18

105,97

Sales pro employee

Value

8.301.789

8.122.257

268.685

Labour cost pro employee

Value

43.281

36.979

34.580

 

 

Market / Territory Data

 

Population living in the province

:

860.796

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127



Sector Data

 

The values are calculated on a base of 210 significant companies.

The companies cash their credits on an average of 115 dd.

The average duration of suppliers debts is about 130 dd.

The sector's profitability is on an average of 3,75%.

The labour cost affects the turnover in the measure of 14,75%.

Goods are held in stock in a range of 52 dd.

The difference between the sales volume and the resources used to realize it is about 0,94.

The employees costs represent the 14,06% of the production costs.

Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 13.782 protested subjects are found; in the province they count to 2.673.

The insolvency index for the region is 0,30, , while for the province it is 0,31.

Total Bankrupt companies in the province : 2.982.

Total Bankrupt companies in the region : 16.714.

 


 

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 :

DIV

 

 

Report Prepared by :

MNL

 

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.