MIRA INFORM REPORT

 

 

Report No. :

330316

Report Date :

09.07.2015

 

 

IDENTIFICATION DETAILS

 

Name :

MANTAFIL S.P.A.

 

 

Registered Office :

Galleria De Cristoforis, 3  20122 - Milano (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

30.06.2014

 

 

Date of Incorporation :

21.04.1980

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

  • Manufacture of textiles.
  • Preparation and spinning of textile fibres.

 

 

No. of Employee :

From 16 to 25

 

 

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 – 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

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

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 and address

 

MANTAFIL S.P.A.

 

Galleria De Cristoforis, 3  20122 - Milano (MI) -IT-

 

 

 

Summary

 

Fiscal Code

:

05831970156

Legal Form

:

Joint stock company

start of Activities

:

21/04/1980

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

from 16 to 25

 

 

Activity

 

MANUFACTURE OF TEXTILES

Preparation and spinning of textile fibres

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 05831970156

 

Foreign Trade Reg. no. : MI085072 since 07/01/1992

 

Foreign Trade Reg. no. : 085072 of Milano since 07/01/1992

 

Chamber of Commerce no. : 185315 of Bergamo since 19/08/1980

 

Chamber of Commerce no. : 1040000 of Milano since 16/05/1980

 

Firms' Register : MI146-194627 of Milano since 19/02/1996

 

V.A.T. Code : 05831970156

 

Tribunal Co. Register : 194627 of

 

Foundation date

: 21/04/1980

Establishment date

: 21/04/1980

Start of Activities

: 21/04/1980

Legal duration

: 31/12/2050

Nominal Capital

: 5.160.000

Subscribed Capital

: 5.160.000

Paid up Capital

: 5.160.000

 

Legal mail :

MASSIMO@PEC.MANTAFIL.COM

 

 

Members

 

Bersini

Andrea

 

Born in Palazzolo sull'Oglio

(BS)

on 19/11/1949

- Fiscal Code : BRSNDR49S19G264O

 

Residence:

Papa Giovanni Xxiii

, 33

- 24060

Credaro

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

12/01/2015

Director

12/01/2015

 

No Prejudicial events are reported

 

No Protests registered

 

L'alba - S.p.a.

 

 

Residence:

De Cristoforis

, 3

- 20122

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Bezzi

Giuseppe

 

Born in Sarnico

(BG)

on 19/09/1964

- Fiscal Code : BZZGPP64P19I437X

 

Residence:

Brescia,

, 9

- 24064

Grumello del Monte

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

12/01/2015

 

Bezzi

Maria Chiara

 

Born

on 22/09/1953

- Fiscal Code : BZZMCH53P62D697Q

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Bersini

Vera

 

Born

on 13/02/1979

- Fiscal Code : BRSVRE79B53L388P

 

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.

 

Bersini

Andrea

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

T.e.s.t.a. Tessitura E Stampa Tessuti EAbbigliamento S.p.a.

Romentino (NO) - IT -

00111050035

Director

Active

Registered

L'alba - S.p.a.

Milano (MI) - IT -

13161010155

Sole Director

Active

Registered

MANIFATTURA ARTIGIANA DI BEZZI GIUSEPPEE BERSINI ANDREA S.N.C.

Milano (BG) - IT -

00267600161

Partner

Withdrawn

Registered

Pant-fil S.n.c. Di Andrea Bersini E C.

Credaro (BG) - IT -

00853200160

Partner

Withdrawn

Ceased

BERSINI ANDREA

CREDARO (BS) - IT -

BRSNDR49S19G264O

Proprietor

Withdrawn

Registered

FILATURA DI SAN GIUSTO SOC. A R.L. IN LIQUIDAZIONE

Romentino (TS) - IT -

00137040325

Liquidator

Withdrawn

Registered

Immobiliare Alba - S.r.l.

Milano (MI) - IT -

04604290967

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

L'alba - S.p.a.

Milano - IT -

13161010155

2.579.896 .Eur

49,99

Bezzi Maria Chiara

BZZMCH53P62D697Q

1.290.051 .Eur

25,00

Bersini Vera

BRSVRE79B53L388P

1.290.051 .Eur

25,00

 

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

T.e.s.t.a. Tessitura E Stampa Tessuti E Abbigliamento S.p.a.

Romentino - IT -

00111050035

637.000 .Eur

24,50

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

De Cristoforis

, 3

- 20100

- Milano

(MI)

- IT -

 

PHONE

: 035848748

 

Legal mail

: MASSIMO@PEC.MANTAFIL.COM

 

-

Branch

since 12/06/2003

 

San Domenico

, 6

- 20025

- Legnano

(MI)

- IT -

 

-

Branch

(Factory)

since 01/06/2011

 

Marconi

, 31

- 24050

- Mornico Al Serio

(BG)

- IT -

 

-

Branch

(Warehouse)

since 19/11/2012

 

Don Alessandro Ravizza

, 20

- 24060

- Castelli Calepio

(BG)

- IT -

 

Employees

: 16

 

Fittings and Equipment for a value of 95.000

Eur

 

Stocks for a value of 9.270.000

Eur

 

Vehicles for a value of 150.000

Eur

 

The firm operates abroad as importer..

Import represents the 40 % of the total purchases.

To purchase foreign products the firm uses the following channels :

- distributors

 

Import comes generally from the following nations:

- Gabon

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

Splitting-up project and setting-up of new co

 

Date

Merging/Splitting-up Project-New Company:

14/02/2004

 

Splitting-up and setting-up of a new company

 

Immobiliare Alba - S.r.l.

 

De Cristoforis

, 3

, 20122

, Milano

(MI)

- IT -

 

Fiscal Code: 04604290967

 

Date

Splitting-up:

16/11/2004


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.

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

SANPAOLO IMI S.P.A. FUS. INTESA SAN PAO

1025

0

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 1980.

An eco-fin analysis has been made on the base od the b/s fo the years 2012, 2013 and 2014.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 1,17% in 2014

The operating result in 2014 was positive (3,59%) falling within the field's average.

The operating result is positive and amounts to Eur. 1.519.563 with a -41,1% fall as against the year 2013.

The G.O.M. amounted to Eur. 1.652.278 showing a drop (-42,82%).

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 4,32 but on the decrease if compared to the year before.

The management generated equity capital for an amount of Eur. 7.914.265 , unchanged if compared to 2013.

Total indebtedness was equal to Eur. 34.258.277 (Eur. 207 was the value of m/l term debts) showing a stable trend as opposed to 2013 (Eur. 41.927.681).

Bank borrowings' volume is slightly high but it modestly dips into suppliers credit, 77,33 gg. is the payments' average time below field's average.

The management determines a good range of liquidity.

Due from customers average term is high and equal to 259,45 days. besides being higher than the sector's average.

During financial year 2014 the cash flow amounted to Eur. 224.975

Labour cost amounts to Eur. 354.389, with a 0,9% incidence on production costs. , whereas 0,86% is the incidence on sales revenues.

Financial charges have a high incidence (-2,67%) on turnover figures.

 

Financial Data

 

Complete balance-sheet for the year

al 30/06/2014

(in Eur

x 1)

 

Item Type

Value

Sales

40.996.516

Profit (Loss) for the period

92.260

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

83.403.114

Profit (Loss) for the period

40.786

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

84.987.089

Profit (Loss) for the period

85.454

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

98.190.793

Profit (Loss) for the period

232.588

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

106.151.204

Profit (Loss) for the period

2.106.698

 

Balance Sheets

 

From our constant monitoring of the relevant Public Administration offices, no more recent balance sheets result to have been filed.

 

- Balance Sheet as at 30/06/2014 - 12 Mesi - Currency: - Amounts x 1

 

- 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

 

Years

2014

2013

2012

 

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

1.811

. Total Intangible Fixed Assets

1.811

. TANGIBLE FIXED ASSETS

. . Real estate

38.140

38.196

39.320

. . Plant and machinery

94.727

102.213

82.292

. . Industrial and commercial equipment

1.686

5.466

. . Other assets

112.950

146.217

180.068

. . Assets under construction and advances

. Total Tangible fixed assets

245.817

288.312

307.146

. FINANCIAL FIXED ASSETS

. . Equity investments

823.220

823.220

823.220

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

823.220

823.220

823.220

. . . 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

823.220

823.220

823.220

Total fixed assets

1.069.037

1.111.532

1.132.177

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

9.273.516

12.618.743

17.105.982

. . Advance payments

. Total Inventories

9.273.516

12.618.743

17.105.982

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

30.529.080

34.858.704

30.209.803

. . Beyond 12 months

899.512

899.512

899.512

. . Trade receivables

29.545.656

33.685.645

29.439.019

. . . . Within 12 months

29.545.656

33.685.645

29.439.019

. . . . 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

160.787

391.526

144.442

. . . . Within 12 months

160.787

391.526

144.442

. . . . Beyond 12 months

. . Receivables for anticipated taxes

1.628.405

1.655.834

1.273.326

. . . . Within 12 months

729.100

756.529

374.021

. . . . Beyond 12 months

899.305

899.305

899.305

. . Receivables due from third parties

93.744

25.211

252.528

. . . . Within 12 months

93.537

25.004

252.321

. . . . Beyond 12 months

207

207

207

. Total Credits not held as fixed assets

31.428.592

35.758.216

31.109.315

. 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

258.126

253.842

253.842

. Total Financial Assets

258.126

253.842

253.842

. LIQUID FUNDS

. . Bank and post office deposits

95.518

140.662

61.972

. . Checks

. . Banknotes and coins

2.160

2.556

211.990

. Total Liquid funds

97.678

143.218

273.962

Total current assets

41.057.912

48.774.019

48.743.101

ADJUSTMENT ACCOUNTS

. Discount on loans

220.876

15.220

. Other adjustment accounts

8.700

Total adjustments accounts

220.876

15.220

8.700

TOTAL ASSETS

42.347.825

49.900.771

49.883.978

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

5.160.000

5.160.000

5.160.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

266.964

264.925

264.925

. Reserve for Own shares

. Statute reserves

. Other reserves

2.302.781

2.264.037

2.178.589

. Accumulated Profits (Losses)

. Profit( loss) of the year

184.520

40.786

85.454

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

7.914.265

7.729.748

7.688.968

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

19.604

10.609

. . Other funds

Total Reserves for Risks and Charges

19.604

10.609

Employee termination indemnities

229.137

229.580

243.191

ACCOUNTS PAYABLE

. . . . Within 12 months

34.258.070

41.927.474

41.906.103

. . . . Beyond 12 months

207

207

207

. . 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

25.419.535

28.335.999

28.878.774

. . . . Within 12 months

25.419.535

28.335.999

28.878.774

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

7.494.742

12.936.236

11.832.257

. . . . Within 12 months

7.494.742

12.936.236

11.832.257

. . . . 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

1.056.064

368.861

725.724

. . . . Within 12 months

1.056.064

368.861

725.724

. . . . Beyond 12 months

. . Due to social security and welfare inst.

38.910

64.348

58.203

. . . . Within 12 months

38.910

64.348

58.203

. . . . Beyond 12 months

. . Other payables

249.026

222.237

411.352

. . . . Within 12 months

248.819

222.030

411.145

. . . . Beyond 12 months

207

207

207

Total accounts payable

34.258.277

41.927.681

41.906.310

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

18.802

13.762

34.900

Total adjustment accounts

18.802

13.762

34.900

TOTAL LIABILITIES

42.440.085

49.900.771

49.883.978

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

9.038.301

10.667.786

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

40.996.516

83.403.114

84.987.089

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

64.513

32.240

89.515

. . Contributions for operating expenses

. . Different income and revenues

64.513

32.240

89.515

Total value of production

41.061.029

83.435.354

85.076.604

PRODUCTION COSTS

. Raw material,other materials and consum.

32.516.733

70.008.873

73.017.749

. Services received

4.658.491

. Leases and rentals

2.375.123

5.147.711

425.760

. Payroll and related costs

354.389

836.402

835.118

. . Wages and salaries

238.386

463.679

587.540

. . Social security contributions

98.797

328.067

199.416

. . Employee termination indemnities

17.206

44.656

48.162

. . Pension and similar

. . Other costs

. Amortization and depreciation

132.715

309.454

475.171

. . Amortization of intangible fixed assets

1.811

153.152

. . Amortization of tangible fixed assets

37.238

87.768

111.041

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

95.477

219.875

210.978

. Changes in raw materials

3.345.227

4.487.239

3.417.833

. Provisions to risk reserves

. Other provisions

. Other operating costs

817.279

65.430

66.032

Total production costs

39.541.466

80.855.109

82.896.154

Diff. between value and cost of product.

1.519.563

2.580.245

2.180.450

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

63.399

244.059

225.389

. . 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

562

. . Financ.income other than the above

62.837

244.059

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

62.837

244.059

. Interest and other financial expense

-1.157.948

-2.580.664

-2.162.731

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

1.157.948

2.580.664

Total financial income and expense

-1.094.549

-2.336.605

-1.937.342

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

36.574

. . Gains on disposals

. . Other extraordinary income

36.574

. Extraordinary expense

-2.618

-1.320

-9.527

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-2.618

-1.320

-9.527

Total extraordinary income and expense

-2.618

-1.320

27.047

Results before income taxes

422.396

242.320

270.155

. Taxes on current income

330.136

201.534

184.701

. . current taxes

283.103

594.652

803.648

. . differed taxes(anticip.)

47.033

-393.118

-618.947

. Net income for the period

92.260

40.786

85.454

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

92.260

40.786

85.454

 

RATIOS

Value Type

as at 30/06/2014

as at 31/12/2013

as at 31/12/2012

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,03

0,02

0,02

0,29

Elasticity Ratio

Units

0,97

0,98

0,98

0,70

Availability of stock

Units

0,22

0,25

0,34

0,26

Total Liquidity Ratio

Units

0,75

0,72

0,63

0,39

Quick Ratio

Units

0,01

0,01

0,01

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

4,32

5,41

5,41

1,69

Self Financing Ratio

Units

0,19

0,15

0,15

0,29

Capital protection Ratio

Units

0,32

0,33

0,32

0,71

Liabilities consolidation quotient

Units

0,01

0,01

0,01

0,26

Financing

Units

4,33

5,42

5,45

2,12

Permanent Indebtedness Ratio

Units

0,19

0,16

0,16

0,45

M/L term Debts Ratio

Units

0,01

0,00

0,00

0,13

Net Financial Indebtedness Ratio

Units

3,20

3,65

3,72

0,96

CORRELATION

Fixed assets ratio

Units

7,62

7,16

7,01

1,38

Current ratio

Units

1,20

1,16

1,16

1,25

Acid Test Ratio-Liquidity Ratio

Units

0,93

0,86

0,75

0,75

Structure's primary quotient

Units

7,40

6,95

6,79

0,90

Treasury's primary quotient

Units

0,01

0,01

0,01

0,03

Rate of indebtedness ( Leverage )

%

535,08

645,57

648,77

339,62

Current Capital ( net )

Value

6.799.842

6.846.545

6.836.998

1.615.606

RETURN

Return on Sales

%

0,55

0,42

0,66

1,74

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

%

1,17

0,53

1,11

0,25

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

%

5,34

3,13

3,51

2,94

Return on Investment ( R.O.I. )

%

3,59

5,17

4,37

2,31

Return/ Sales

%

3,71

3,09

2,57

2,50

Extra Management revenues/charges incid.

%

6,07

1,58

3,92

8,02

Cash Flow

Value

224.975

350.240

560.625

210.372

Operating Profit

Value

1.519.563

2.580.245

2.180.450

359.192

Gross Operating Margin

Value

1.652.278

2.889.699

2.655.621

692.382

MANAGEMENT

Credits to clients average term

Days

259,45

145,40

124,70

111,18

Debts to suppliers average term

Days

77,33

61,96

54,54

104,44

Average stock waiting period

Days

81,43

54,47

72,46

86,89

Rate of capital employed return ( Turnover )

Units

0,97

1,67

1,70

1,04

Rate of stock return

Units

4,42

6,61

4,97

4,12

Labour cost incidence

%

0,86

1,00

0,98

15,12

Net financial revenues/ charges incidence

%

-2,67

-2,80

-2,28

-2,07

Labour cost on purchasing expenses

%

0,90

1,03

1,01

14,82

Short-term financing charges

%

3,38

6,16

5,16

3,48

Capital on hand

%

103,30

59,83

58,70

95,83

Sales pro employee

Value

3.726.956

3.207.812

4.856.405

237.592

Labour cost pro employee

Value

32.217

32.169

47.721

33.432

 

 

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

 

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.63.57

UK Pound

1

Rs.98.22

Euro

1

Rs.69.93

 

 

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.