MIRA INFORM REPORT

 

 

Report No. :

330530

Report Date :

03.07.2015

 

IDENTIFICATION DETAILS

 

Name :            

STAUBLI ITALIA S.P.A.

 

 

Registered Office :

Via Rivera, 0055, 20841 – Carate Brianza (MB)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

27.12.1980

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

Manufacture of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spare parts and accessories)

 

 

No. of Employees :

from 131 to 150

 

 

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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

Italy

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderate Low Risk

 

B1

Moderate Risk

B2

Moderate High Risk

 

C1

High Risk

C2

Very High Risk

D

 

 

ITALY ECONOMIC OVERVIEW

 

Italy has a diversified 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 132% of GDP in 2014, 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 tax evasion. In 2014 economic growth and labor market conditions continued to deteriorate, with overall unemployment rising to 12.2% and youth unemployment around 40%. Italy's GDP is now nearly 10% below its 2007 pre-crisis level.

 

Source : CIA

 


Company name & address

 

Staubli Italia S.p.a.

 

Via

Rivera,

0055

 

20841

- Carate Brianza

(MB)

-IT-

 

 

Summary

 

Fiscal Code

:

04890850151

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

27/12/1980

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 131 to 150

 

 

Activity

 

Manufacture of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spare parts and accessories)

 

Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 04890850151

 

Foreign Trade Reg. no. : MB015068 since 08/01/1992

 

Foreign Trade Reg. no. : 92003 of Milano since 08/01/1992

 

Foreign Trade Reg. no. : 092003 of Milano since 08/01/1992

 

Chamber of Commerce no. : 526764 of Brescia

 

Chamber of Commerce no. : 1059077 of Monza e Brianza since 20/07/2007

 

Chamber of Commerce no. : 1059077 of Milano since 21/01/1981

 

Chamber of Commerce no. : 460259 of Prato

 

Chamber of Commerce no. : 1093759 of Torino

 

Firms' Register : MI149-19454 of Milano since 19/02/1996

 

V.A.T. Code : 00794370965

 

Tribunal Co. Register : 19454 of

 

Foundation date

: 27/12/1980

Establishment date

: 27/12/1980

Start of Activities

: 27/12/1980

Legal duration

: 31/12/2050

Nominal Capital

: 1.214.200

Subscribed Capital

: 1.214.200

Paid up Capital

: 1.214.200

 

Legal mail :

STAUBLI@PEC.IT

 

 

Members

 

Varenna

Daniele

 

Born in Giussano

(MB)

on 20/09/1959

- Fiscal Code : VRNDNL59P20E063X

 

Residence:

Leoncavallo

, 30

- 20833

Giussano

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

30/09/1994

Manager

13/12/2000

 

No Prejudicial events are reported

 

No Protests registered

 

Sala

Francesco Ezio

 

Born in Nibionno

(CO)

on 06/10/1953

- Fiscal Code : SLAFNC53R06F887J

 

Residence:

Briantea

, 6

- 22060

Bulciago

(LC)

- IT -

 

Position

Since

Shares Amount

% Ownership

General Director

13/12/2000

 

No Prejudicial events are reported

 

No Protests registered

 

Kung

Ulrich

 

Born in Eriswil

( )

on 23/06/1954

- Fiscal Code : KNGLCH54H23Z133B

 

Residence:

Rivera

, 55

- 20841

Carate Brianza

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/05/2015

Managing Director

05/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Staubli International Alg

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Strebel

Rolf Paul

 

Born in Wadenswil

( )

on 31/07/1955

- Fiscal Code : STRRFP55L31Z133O

 

Residence:

Rivera

, 55

- 20048

Carate Brianza

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/05/2015

Board Chairman

05/05/2015

Managing Director

05/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Carera

Bernard Rene'

 

Born in Bourg En Bresse (01)

( )

on 29/06/1960

- Fiscal Code : CRRBNR60H29Z110U

 

Residence:

Rivera

, 55

- 20841

Carate Brianza

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/05/2015

 

Lucchetti

Andre'

 

Born in Chambery

( )

on 15/07/1956

- Fiscal Code : LCCNDR56L15Z110I

 

Residence:

Rivera

, 55

- 20841

Carate Brianza

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/05/2015

 

Delvecchio

Franco Edoardo

 

Born in Basel Bs

( )

on 23/11/1966

- Fiscal Code : DLVFNC66S23Z133C

 

Residence:

Rivera

, 55

- 20841

Carate Brianza

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/05/2015

 

Iltis

Patrick

 

Born in Strasbourg

( )

on 28/01/1958

- Fiscal Code : LTSPRC58A28Z110A

 

Residence:

Rivera

, 55

- 20841

Carate Brianza

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/05/2015

 

Staubli International A E G

 

 

Position

Since

Shares Amount

% Ownership

Sole partner

27/03/1995

 

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.

 

Kung

Ulrich

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Staubli Holding France

St. Jorioz - FR -

402630263

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

Staubli Italia S.p.a.

Carate Brianza - IT -

04890850151

121.420 .Eur

10,00

Staubli International A E G

100,00

 

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

Staubli Italia S.p.a.

Carate Brianza - IT -

04890850151

121.420 .Eur

10,00

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

since 27/12/1980

 

Rivera

, 0055

- 20048

- Carate Brianza

(MB)

- IT -

 

PHONE

: 03629441

 

Legal mail

: STAUBLI@PEC.IT

 

-

Branch

(Factory)

since 01/08/2011

 

Sereno Via Nona

, 137

- 25100

- Brescia

(BS)

- IT -

 

-

Branch

(Sales office)

since 01/10/2008

 

Torino

, 43

- 10043

- Orbassano

(TO)

- IT -

 

Employees

: 138

 

Fittings and Equipment for a value of 930.000

Eur

 

Stocks for a value of 3.480.000

Eur

 

for a value of 240.000

Eur

 

for a value of 310.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- distributors

 

- its own sales net-work

 

- its own agents

 

- its own foreign branches

 

- direct orders to foreign companies

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

Products abroad are placed by :

- importers

 

- its own sales net-work

 

- its own agents

 

- its own foreign branches

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Italy

 

Export is mainly towards:

- Greece

 

- Italy

 

- Gabon

 

- Somalia

 

- Ireland

 

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Staubli Tagliabue Spa

Staubli Italia S.p.A.

17/01/1991

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorbed by merging of

 

Staubli Italia S.p.a.

 

Rivera

, 0055

, 20048

, Carate Brianza

(MI)

- IT -

 

Fiscal Code: 00375590122

 

Date

:

31/05/1991

 

The firm absorved

 

Staubli Italia S.p.a.

 

Rivera

, 0055

, 20048

, Carate Brianza

(MI)

- IT -

 

Fiscal Code: 00375590122

 

Date

:

31/05/1991

 

Project of merging by taking over of

 

Multi-Contact Italia S.R.L.

 

VETRERIA

, 1

, 22070

, Grandate

(CO)

- IT -

 

Fiscal Code: 10109180157

 

Date

Merging/splitting-up project:

30/09/2004

 

The firm absorbed by merging of

 

Multi-Contact Italia S.R.L.

 

VETRERIA

, 1

, 22070

, Grandate

(CO)

- IT -

 

Fiscal Code: 10109180157

 

Date

:

29/12/2004



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 1980

An eco-fin analysis has been made on the base od the b/s fo the years 2011, 2012 and 2013.

During the last years, it recorded positive net results (r.o.e. 7,5% in 2013) but without a significant increase in the turnover.

The operating result in 2013 was positive (5,85%) and in line with the sector's average.

The amount of the operating result for the year 2013 is of Eur. 1.555.406 with an increase of 56,42% if the compared to the previous financial year.

The economic management produced a gross operating margin of Eur. 2.171.030 growing by 51,69% if compared to the year before.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,61 lower than in 2012.

The equity capital is equal to Eur. 10.767.104 on stable levels.

During the last financial year total debts volume reached Eur. 14.515.140 (Eur. 1.286.676 were m/l term ones) showing a stable trend as opposed to 2012 (Eur. 13.064.674).

Bank and suppliers credit recourse is limited, 46,63 gg. is payment average period below field's average.

Payments are supported by good current assets.

As far as the collection of credit goes, the average is high (98,22 days). but on the same levels as the average of the sector.

The financial management generated a cash flow of Eur. 1.222.839.

Labour cost amounts to Eur. 7.215.210, with a 21,04% incidence on production costs. , with a 20,8% incidence on turnover.

No incidence of financial charges as lower than the incomes.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

34.683.175

Profit (Loss) for the period

807.215

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

33.447.403

Profit (Loss) for the period

1.017.618

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

36.085.204

Profit (Loss) for the period

978.898

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

29.532.964

Profit (Loss) for the period

1.151.983



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

1.237

5.589

364

. . Concessions,licenses,trademarks,etc.

451

230

9.224

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

1.688

5.819

9.588

. TANGIBLE FIXED ASSETS

. . Real estate

363.854

397.323

430.792

. . Plant and machinery

869.886

596.250

694.140

. . Industrial and commercial equipment

61.609

31.960

43.124

. . Other assets

157.973

196.760

122.571

. . Assets under construction and advances

. Total Tangible fixed assets

1.453.322

1.222.293

1.290.627

. FINANCIAL FIXED ASSETS

. . Equity investments

5.316

5.316

5.316

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

5.316

5.316

5.316

. . Financial receivables

12.328

6.335

7.735

. . . . Within 12 months

. . . . Beyond 12 months

12.328

6.335

7.735

. . . 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

12.328

6.335

7.735

. . . . Within 12 months

. . . . Beyond 12 months

12.328

6.335

7.735

. . Other securities

. . Own shares

2.070.121

2.070.121

2.070.121

. . . Total nominal value

. Total financial fixed assets

2.087.765

2.081.772

2.083.172

Total fixed assets

3.542.775

3.309.884

3.383.387

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

408.959

545.816

961.166

. . Work in progress and semimanufactured

929.553

941.550

994.650

. . Work in progress on order

. . Finished goods

2.144.797

1.861.407

2.312.167

. . Advance payments

. Total Inventories

3.483.309

3.348.773

4.267.983

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

10.761.929

11.656.714

14.604.918

. . Beyond 12 months

1.806.541

1.755.711

1.641.572

. . Trade receivables

9.462.952

9.320.669

10.948.482

. . . . Within 12 months

9.036.456

8.929.841

10.461.177

. . . . Beyond 12 months

426.496

390.828

487.305

. . 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

953.252

1.465.335

1.783.615

. . . . Within 12 months

695.910

1.207.993

1.783.615

. . . . Beyond 12 months

257.342

257.342

. . Receivables for anticipated taxes

939.332

926.733

967.073

. . . . Within 12 months

204

623

688

. . . . Beyond 12 months

939.128

926.110

966.385

. . Receivables due from third parties

1.212.934

1.699.688

2.547.320

. . . . Within 12 months

1.029.359

1.518.257

2.359.438

. . . . Beyond 12 months

183.575

181.431

187.882

. Total Credits not held as fixed assets

12.568.470

13.412.425

16.246.490

. 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

6.693.077

3.826.849

3.229.508

. . Checks

. . Banknotes and coins

3.702

2.548

1.975

. Total Liquid funds

6.696.779

3.829.397

3.231.483

Total current assets

22.748.558

20.590.595

23.745.956

ADJUSTMENT ACCOUNTS

. Discount on loans

303.419

324.819

368.490

. Other adjustment accounts

Total adjustments accounts

303.419

324.819

368.490

TOTAL ASSETS

26.594.752

24.225.298

27.497.833

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.214.200

1.214.200

1.214.200

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

630.000

630.000

630.000

. Reserve for Own shares

2.070.121

2.070.121

2.070.121

. Statute reserves

. Other reserves

2.777.380

2.777.379

2.777.380

. Accumulated Profits (Losses)

2.460.973

1.443.355

6.012.417

. Profit( loss) of the year

1.614.430

2.035.236

1.957.796

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

10.767.104

10.170.291

14.661.914

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

30.238

15.332

2.081

. . Other funds

303.291

103.291

103.291

Total Reserves for Risks and Charges

333.529

118.623

105.372

Employee termination indemnities

1.697.851

1.808.125

1.812.551

ACCOUNTS PAYABLE

. . . . Within 12 months

13.228.464

10.796.101

11.649.234

. . . . Beyond 12 months

1.286.676

2.268.573

120.000

. . 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

2.121.158

3.000.000

. . . . Within 12 months

996.148

878.841

. . . . Beyond 12 months

1.125.010

2.121.159

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

406.352

463.018

1.201.485

. . . . Within 12 months

262.052

315.604

1.081.485

. . . . Beyond 12 months

144.300

147.414

120.000

. . Trade payables

3.285.843

3.070.701

3.775.736

. . . . Within 12 months

3.268.477

3.070.701

3.775.736

. . . . Beyond 12 months

17.366

. . 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

103.426

58.710

96.409

. . . . Within 12 months

103.426

58.710

96.409

. . . . Beyond 12 months

. . Due to the tax authorities

491.646

269.954

302.795

. . . . Within 12 months

491.646

269.954

302.795

. . . . Beyond 12 months

. . Due to social security and welfare inst.

675.965

594.809

563.474

. . . . Within 12 months

675.965

594.809

563.474

. . . . Beyond 12 months

. . Other payables

7.430.750

5.607.482

5.829.335

. . . . Within 12 months

7.430.750

5.607.482

5.829.335

. . . . Beyond 12 months

Total accounts payable

14.515.140

13.064.674

11.769.234

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

88.343

81.203

127.660

Total adjustment accounts

88.343

81.203

127.660

TOTAL LIABILITIES

27.401.967

25.242.916

28.476.731

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

20.658

20.658

135.000

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

34.683.175

33.447.403

36.085.204

. Changes in work in progress

271.393

-503.860

702.136

. Changes in semi-manufact. products

. Capitalization of internal work

45.840

10.074

12.795

. Other income and revenues

841.600

616.004

719.964

. . Contributions for operating expenses

1.548

. . Different income and revenues

841.600

614.456

719.964

Total value of production

35.842.008

33.569.621

37.520.099

PRODUCTION COSTS

. Raw material,other materials and consum.

23.200.826

21.044.780

23.647.662

. Services received

. Leases and rentals

2.962.978

3.498.086

4.208.570

. Payroll and related costs

7.215.210

6.975.555

6.866.334

. . Wages and salaries

5.195.915

4.994.431

4.915.091

. . Social security contributions

1.611.664

1.556.638

1.531.152

. . Employee termination indemnities

390.099

401.457

401.518

. . Pension and similar

. . Other costs

17.532

23.029

18.573

. Amortization and depreciation

415.624

436.841

672.304

. . Amortization of intangible fixed assets

4.808

7.479

7.691

. . Amortization of tangible fixed assets

355.775

325.362

401.176

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

55.041

104.000

263.437

. Changes in raw materials

136.857

415.349

396.596

. Provisions to risk reserves

200.000

. Other provisions

. Other operating costs

155.107

204.667

121.129

Total production costs

34.286.602

32.575.278

35.912.595

Diff. between value and cost of product.

1.555.406

994.343

1.607.504

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

128.816

146.962

134.562

. . 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

128.816

146.962

134.562

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

128.816

146.962

134.562

. Interest and other financial expense

-114.120

-7.932

-72.049

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

114.120

7.932

72.049

Total financial income and expense

14.696

139.030

62.513

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

42.475

504.636

106.901

. . Gains on disposals

40.552

. . Other extraordinary income

42.475

504.636

66.349

. Extraordinary expense

-4.654

-25.581

-21.587

. . Losses on disposals

-5.978

. . Taxes relating to prior years

. . Other extraordinary expense

-4.654

-25.581

-15.609

Total extraordinary income and expense

37.821

479.055

85.314

Results before income taxes

1.607.923

1.612.428

1.755.331

. Taxes on current income

800.708

594.810

776.433

. . current taxes

798.402

541.219

650.567

. . differed taxes(anticip.)

2.306

53.591

125.866

. Net income for the period

807.215

1.017.618

978.898

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

807.215

1.017.618

978.898

 

 

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

0,13

0,14

0,12

0,18

Elasticity Ratio

Units

0,86

0,85

0,86

0,80

Availability of stock

Units

0,13

0,14

0,16

0,24

Total Liquidity Ratio

Units

0,72

0,71

0,71

0,48

Quick Ratio

Units

0,25

0,16

0,12

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,61

0,69

0,57

3,25

Self Financing Ratio

Units

0,40

0,42

0,53

0,19

Capital protection Ratio

Units

0,74

0,68

0,78

0,63

Liabilities consolidation quotient

Units

0,23

0,38

0,17

0,19

Financing

Units

1,35

1,28

0,80

3,80

Permanent Indebtedness Ratio

Units

0,52

0,59

0,60

0,36

M/L term Debts Ratio

Units

0,11

0,17

0,07

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,63

CORRELATION

Fixed assets ratio

Units

3,88

4,30

4,90

1,75

Current ratio

Units

1,72

1,91

2,04

1,21

Acid Test Ratio-Liquidity Ratio

Units

1,46

1,60

1,67

0,81

Structure's primary quotient

Units

3,04

3,07

4,33

1,03

Treasury's primary quotient

Units

0,51

0,35

0,28

0,06

Rate of indebtedness ( Leverage )

%

247,00

238,20

187,55

516,42

Current Capital ( net )

Value

9.520.094

9.794.494

12.096.722

422.465

RETURN

Return on Sales

%

3,53

4,35

4,58

3,35

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

%

7,50

10,01

6,68

5,13

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

%

14,93

15,85

11,97

14,77

Return on Investment ( R.O.I. )

%

5,85

4,10

5,85

4,16

Return/ Sales

%

4,48

2,97

4,45

4,11

Extra Management revenues/charges incid.

%

51,90

102,34

60,90

28,57

Cash Flow

Value

1.222.839

1.454.459

1.651.202

122.482

Operating Profit

Value

1.555.406

994.343

1.607.504

144.752

Gross Operating Margin

Value

2.171.030

1.431.184

2.279.808

241.990

MANAGEMENT

Credits to clients average term

Days

98,22

100,32

109,23

111,85

Debts to suppliers average term

Days

46,63

45,90

50,04

128,30

Average stock waiting period

Days

36,16

36,04

42,58

80,43

Rate of capital employed return ( Turnover )

Units

1,30

1,38

1,31

1,08

Rate of stock return

Units

9,96

9,99

8,45

4,45

Labour cost incidence

%

20,80

20,86

19,03

19,12

Net financial revenues/ charges incidence

%

0,04

0,42

0,17

-1,08

Labour cost on purchasing expenses

%

21,04

21,41

19,12

19,02

Short-term financing charges

%

0,79

0,06

0,61

2,68

Capital on hand

%

76,68

72,43

76,20

91,91

Sales pro employee

Value

154.147

154.135

168.622

198.432

Labour cost pro employee

Value

32.067

32.145

32.085

35.779

 

 

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

:

9.393.092

Population living in the region

:

0

Number of families in the region

:

0

 

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

 

- per food products

:

0

- per non food products

:

0

- per energy consume

:

0

 

Sector Data

 

The values are calculated on a base of 1.206 significant companies.

 

The companies cash their credits on an average of 112 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,35%.

The labour cost affects the turnover in the measure of 19,12%.

Goods are held in stock in a range of 80 dd.

The difference between the sales volume and the resources used to realize it is about 1,08.

The employees costs represent the 19,02% of the production costs.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 63.57

UK Pound

1

Rs. 99.20

Euro

1

Rs. 70.35

 

INFORMATION DETAILS

 

Analysis Done by :

RSM

 

 

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.