MIRA INFORM REPORT

 

 

Report No. :

330621

Report Date :

10.07.2015

           

IDENTIFICATION DETAILS

 

Name :

EUROCOLOR S.P.A.

 

 

Registered Office :

Via Emilia Pontente 593 48014 Castel Bolognese

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

02.11.2009

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of paints, varnishes and similar coatings, printing ink and synthetic adhesives.

 

 

No. of Employee :

From 51 to 70

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

No complaints

 

 

Litigation :

Clear

 

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – 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

 

EUROCOLOR S.P.A.

 

Via Emilia Ponente, 593 48014 - Castel Bolognese (RA) -IT-

 

 

 

Summary

 

Fiscal Code

:

02351720392

Legal Form

:

Joint stock company

start of Activities

:

02/11/2009

Equity

:

Over 2.582.254

Turnover Range

:

15.500.000/18.000.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

Manufacture of paints, varnishes and similar coatings, printing ink and synthetic adhesives

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 02351720392

 

Chamber of Commerce no. : 194075 of Ravenna since 13/10/2009

 

V.A.T. Code : 02351720392

 

Establishment date

: 07/10/2009

Start of Activities

: 02/11/2009

Legal duration

: 31/12/2050

Nominal Capital

: 550.000

Subscribed Capital

: 550.000

Paid up Capital

: 550.000

 

Legal mail :

EUROCOLORSPA@LEGALMAIL.IT

 

 

Members

 

Kem Color S.p.a.

 

 

Residence:

Della Cebrosa

, 58

- 10036

Settimo Torinese

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Chidichino

Giulio

 

Born in Firenze

(FI)

on 17/11/1941

- Fiscal Code : CHDGLI41S17D612X

 

Residence:

Diaz De La Fuente

, 21

Esplugues Lobregat Barcellona

- ES -

 

Position

Since

Shares Amount

% Ownership

Director

15/03/2012

Board Chairman

15/03/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Di Cesare

Antonio

 

Born in Castelvecchio Subequo

(AQ)

on 31/07/1950

- Fiscal Code : DCSNTN50L31C279M

 

Residence:

Speranza

, 85

- 10099

San Mauro Torinese

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/03/2012

Managing Director

15/03/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Sifir - Societa' Italiana Fiduciaria E D

I Revisione S.r.l.

 

 

Residence:

Degli Agresti

, 6

- 40123

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Bernabe'

Giovanni

 

Born in Faenza

(RA)

on 18/12/1960

- Fiscal Code : BRNGNN60T18D458F

 

Residence:

Montebrullo

, 1573

- 48018

Castel Bolognese

(RA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/05/2013

Managing Director

15/05/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Colorantes Industriales Sociedad Anonima

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

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.

 

Chidichino

Giulio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Societa' Esercizio Industrie Chimiche Italiane- S.e.i.c.i. - S.p.a.

Torino (TO) - IT -

00469390017

Managing Director

Active

Registered

Societa' Esercizio Industrie Chimiche Italiane- S.e.i.c.i. - S.p.a.

Torino (TO) - IT -

00469390017

Director

Active

Registered

Kem Color S.p.a.

Settimo Torinese (TO) - IT -

05738240018

Director

Active

Registered

Kem Color S.p.a.

Settimo Torinese (TO) - IT -

05738240018

Board Chairman

Active

Registered

Colorantes Italia S.r.l.

Castelfranco di Sotto (PI) - IT -

01394020505

Director

Active

Registered

 

Di Cesare

Antonio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Societa' Esercizio Industrie Chimiche Italiane- S.e.i.c.i. - S.p.a.

Torino (TO) - IT -

00469390017

Director

Active

Registered

Societa' Esercizio Industrie Chimiche Italiane- S.e.i.c.i. - S.p.a.

Torino (TO) - IT -

00469390017

Board Chairman

Active

Registered

Kem Color S.p.a.

Settimo Torinese (TO) - IT -

05738240018

Managing Director

Active

Registered

Kem Color S.p.a.

Settimo Torinese (TO) - IT -

05738240018

Director

Active

Registered

Officina +39 S.r.l.

Biella (BI) - IT -

02402480020

Director

Withdrawn

Registered

Cebrosa Carburanti S.a.s. Di Davide Di Cesare E C.

Settimo Torinese (TO) - IT -

10091280015

Limited Partner

Withdrawn

Registered

 

Bernabe'

Giovanni

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Eurofin S.p.a.

Castel Bolognese (RA) - IT -

00085740397

Director

Withdrawn

Registered

Eurofin S.p.a.

Castel Bolognese (RA) - IT -

00085740397

Attorney with special power

Withdrawn

Registered

Eurofin S.p.a.

Castel Bolognese (RA) - IT -

00085740397

Assistant board Chairman

Withdrawn

Registered

Eurofin S.p.a.

Castel Bolognese (RA) - IT -

00085740397

Managing Director

Withdrawn

Registered

Siusi Di Bernabe' Giovanni E C. S.a.s.

Bologna (BO) - IT -

03982980371

General Partner

Withdrawn

Ceased

Siusi Di Bernabe' Giovanni E C. S.a.s.

Bologna (BO) - IT -

03982980371

Liquidator

Withdrawn

Ceased

Societa' Coop.a R.l. La Rondine

Castel Bolognese (RA) - IT -

00690210398

Vice-Chairman

Withdrawn

Ceased

Damanzia Di Giuseppe Bernabe' E C. S.a.s.

Faenza (RA) - IT -

01142950391

Limited Partner

Withdrawn

Ceased

Centro Sperimentale Prove E Misure Di Domenico Gottarelli E C. S.a.s.

Castel Bolognese (RA) - IT -

01109510394

Limited Partner

Withdrawn

Ceased

 

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

Kem Color S.p.a.

Settimo Torinese - IT -

05738240018

192.500 .Eur

35,00

Sifir - Societa' Italiana Fiduciaria E D I Revisione S.r.l.

Bologna - IT -

03047100379

137.500 .Eur

25,00

Negri Renato

Bologna - IT -

NGRRNT58R24F205X

27.500 .Eur

5,00

Colorantes Industriales Sociedad Anonima

192.500 .Eur

35,00

 

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

C.u.ra. Consorzio Utilities Ravenna Soci eta' Consortile A Responsabilita' Limita

Ravenna - IT -

02019950399

327 .Eur

0,90

Active

Eurocolor - Societa' Consortile A Respon sabilita' Limitata

02501010397

16.000 .Eur

40,00

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

Emilia Ponente

, 593

- 48014

- Castel Bolognese

(RA)

- IT -

 

Legal mail

: EUROCOLORSPA@LEGALMAIL.IT

 

-

Branch

(Warehouse)

since 02/11/2009

 

Emilia Ponente

, 634

- 48014

- Castel Bolognese

(RA)

- IT -

 

-

Branch

(Factory)

since 02/11/2009

 

Iv Novembre

, 161

- 48014

- Castel Bolognese

(RA)

- IT -

 

Employees

: 57

 

Fittings and Equipment for a value of 220.000

Eur

 

Stocks for a value of 4.090.000

Eur

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm took over the activity of

 

Eurofin S.p.a.

 

Emilia Ponente

, 593

, 48014

, Castel Bolognese

(RA)

- IT -

 

Fiscal Code: 00085740397

 

Date

:

20/10/2009


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

 

Company's starting of activities dates back to 2009.

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. 15,6% in 2013) with an increase in 2013 (+15,56%).

The operating result was positive in the last financial year (8,59%) falling within the field's average.

The amount of the operating result for the year 2013 is of Eur. 1.231.110 rising (+47,49%) in relation to the previous year.

The G.O.M. amounted to Eur. 1.708.548 showing an upward trend if compared to 2012.

Indebtedness is scanty since debts are lower than liquidity.

With regard to equity capital, an amount of Eur. 3.566.419 is registered. , unchanged if compared to 2012.

Total indebtedness was equal to Eur. 20.696 (Eur. 20.696 was the value of m/l term debts) as opposed to Eur. 7.790.573 in 2012, with a decrease equal to -99,73%.

As far as the collection of credit goes, the average is high (157,06 days). also in relation to the average of the sector.

Eur. 1.033.857 is the value of cash flow during the year 2013

Labour cost expenses amount to Eur. 1.824.114 , representing 10,58% on the total of production costs. , whereas 10,55% is the incidence on sales revenues.

High incidence of financial charges on turnover.

 


Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

17.294.186

Profit (Loss) for the period

556.419

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

14.964.475

Profit (Loss) for the period

436.460

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

15.087.327

Profit (Loss) for the period

60.648

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

14.542.524

Profit (Loss) for the period

172.825

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

1.770.604

Profit (Loss) for the period

-55.140



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

1.550

3.100

. . Research,develop. and advert.expens.

. . Industrial patent rights

62.601

41.367

46.818

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

62.601

42.917

49.918

. TANGIBLE FIXED ASSETS

. . Real estate

1.237.863

1.477.018

1.716.172

. . Plant and machinery

219.319

327.288

404.911

. . Industrial and commercial equipment

. . Other assets

67.426

90.877

56.960

. . Assets under construction and advances

. Total Tangible fixed assets

1.524.608

1.895.183

2.178.043

. FINANCIAL FIXED ASSETS

. . Equity investments

31.419

600

600

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

31.419

600

600

. . Financial receivables

72.758

9.758

9.758

. . . . Within 12 months

72.758

9.758

9.758

. . . . 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

72.758

9.758

9.758

. . . . Within 12 months

72.758

9.758

9.758

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

104.177

10.358

10.358

Total fixed assets

1.691.386

1.948.458

2.238.319

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

107.713

97.917

119.618

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

3.980.413

2.850.309

2.718.928

. . Advance payments

. Total Inventories

4.088.126

2.948.226

2.838.546

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

8.014.437

6.569.593

6.803.692

. . Beyond 12 months

161.415

87.754

59.980

. . Trade receivables

7.545.078

6.188.010

6.216.340

. . . . Within 12 months

7.545.078

6.188.010

6.216.340

. . . . 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

324.739

213.288

383.806

. . . . Within 12 months

324.739

213.288

383.806

. . . . Beyond 12 months

. . Receivables for anticipated taxes

232.374

237.786

250.985

. . . . Within 12 months

144.620

150.032

191.005

. . . . Beyond 12 months

87.754

87.754

59.980

. . Receivables due from third parties

73.661

18.263

12.541

. . . . Within 12 months

18.263

12.541

. . . . Beyond 12 months

73.661

. Total Credits not held as fixed assets

8.175.852

6.657.347

6.863.672

. 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

376.895

665.520

672.491

. . Checks

. . Banknotes and coins

3.527

3.397

4.415

. Total Liquid funds

380.422

668.917

676.906

Total current assets

12.644.400

10.274.490

10.379.124

ADJUSTMENT ACCOUNTS

. Discount on loans

5.223

. Other adjustment accounts

-5.223

4.420

4.957

Total adjustments accounts

4.420

4.957

TOTAL ASSETS

14.335.786

12.227.368

12.622.400

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

550.000

550.000

550.000

. Additional paid-in capital

2.350.000

2.350.000

2.350.000

. Revaluation reserves

. Legal reserve

110.000

110.000

110.000

. Reserve for Own shares

. Statute reserves

. Other reserves

178.334

117.685

. Accumulated Profits (Losses)

. Profit( loss) of the year

556.419

436.460

60.648

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

3.566.419

3.624.794

3.188.333

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

131.546

133.579

158.031

. . Other funds

11.501

11.501

81.501

Total Reserves for Risks and Charges

143.047

145.080

239.532

Employee termination indemnities

557.370

498.513

465.895

ACCOUNTS PAYABLE

. . . . Within 12 months

7.756.321

8.577.598

. . . . Beyond 12 months

20.696

34.252

. . 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

4.912.991

6.267.584

. . . . Within 12 months

-20.696

4.878.739

6.267.584

. . . . Beyond 12 months

20.696

34.252

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

2.551.384

1.924.452

. . . . Within 12 months

2.551.384

1.924.452

. . . . 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

42.492

. . . . Within 12 months

42.492

. . . . Beyond 12 months

. . Due to the tax authorities

154.694

119.032

. . . . Within 12 months

154.694

119.032

. . . . Beyond 12 months

. . Due to social security and welfare inst.

84.641

100.704

. . . . Within 12 months

84.641

100.704

. . . . Beyond 12 months

. . Other payables

86.863

123.334

. . . . Within 12 months

86.863

123.334

. . . . Beyond 12 months

Total accounts payable

20.696

7.790.573

8.577.598

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

199.237

168.408

151.042

Total adjustment accounts

199.237

168.408

151.042

TOTAL LIABILITIES

4.486.769

12.227.368

12.622.400

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

13.289

Risk accounts

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

17.294.186

14.964.475

15.087.327

. Changes in work in progress

1.130.104

131.382

192.048

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

48.622

38.232

31.488

. . Contributions for operating expenses

. . Different income and revenues

48.622

38.232

31.488

Total value of production

18.472.912

15.134.089

15.310.863

PRODUCTION COSTS

. Raw material,other materials and consum.

12.200.533

9.411.558

9.646.801

. Services received

2.566.571

2.763.760

. Leases and rentals

2.658.104

10.236

26.294

. Payroll and related costs

1.824.114

1.733.729

1.765.956

. . Wages and salaries

1.351.205

1.281.687

1.317.367

. . Social security contributions

348.480

325.889

341.588

. . Employee termination indemnities

101.216

102.230

102.486

. . Pension and similar

. . Other costs

23.213

23.923

4.515

. Amortization and depreciation

477.438

507.923

568.156

. . Amortization of intangible fixed assets

27.524

20.395

19.165

. . Amortization of tangible fixed assets

411.196

418.470

406.391

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

38.718

69.058

142.600

. Changes in raw materials

-9.797

21.701

58.255

. Provisions to risk reserves

70.000

. Other provisions

. Other operating costs

91.410

47.668

74.449

Total production costs

17.241.802

14.299.386

14.973.671

Diff. between value and cost of product.

1.231.110

834.703

337.192

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

6

8

6

. . In subsidiary companies

. . In associated companies

. . In other companies

6

. Other financial income

392

208

286

. . Financ.income from receivables

392

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

392

. . Financ.income from secur. t.f.assets

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

. Interest and other financial expense

-346.867

-209.114

-130.270

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

346.867

Total financial income and expense

-346.469

-208.898

-129.978

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

42.391

70.653

. . Gains on disposals

42.391

. . Other extraordinary income

70.653

. Extraordinary expense

-129

-1

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-129

-1

Total extraordinary income and expense

42.391

70.524

-1

Results before income taxes

927.032

696.329

207.213

. Taxes on current income

370.613

259.869

146.565

. . current taxes

271.122

199.655

. . differed taxes(anticip.)

-11.253

-53.090

. Net income for the period

556.419

436.460

60.648

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

556.419

436.460

60.648

 

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

0,12

0,16

0,18

0,29

Elasticity Ratio

Units

0,88

0,84

0,82

0,70

Availability of stock

Units

0,29

0,24

0,22

0,16

Total Liquidity Ratio

Units

0,60

0,60

0,60

0,51

Quick Ratio

Units

0,03

0,05

0,05

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

n.c.

1,96

2,48

1,70

Self Financing Ratio

Units

0,25

0,30

0,25

0,25

Capital protection Ratio

Units

0,69

0,73

0,81

0,74

Liabilities consolidation quotient

Units

n.c.

0,07

0,05

0,25

Financing

Units

0,01

2,15

2,69

2,65

Permanent Indebtedness Ratio

Units

0,29

0,34

0,29

0,47

M/L term Debts Ratio

Units

0,04

0,04

0,04

0,15

Net Financial Indebtedness Ratio

Units

0,00

1,17

1,75

1,09

CORRELATION

Fixed assets ratio

Units

2,45

2,13

1,63

1,41

Current ratio

Units

n.c.

1,32

1,21

1,33

Acid Test Ratio-Liquidity Ratio

Units

n.c.

0,94

0,88

1,01

Structure's primary quotient

Units

2,11

1,86

1,42

0,80

Treasury's primary quotient

Units

n.c.

0,09

0,08

0,03

Rate of indebtedness ( Leverage )

%

401,97

337,33

395,89

397,48

Current Capital ( net )

Value

12.644.400

2.518.169

1.801.526

426.243

RETURN

Return on Sales

%

5,98

6,31

4,17

4,43

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

%

15,60

12,04

1,90

2,69

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

%

25,99

19,21

6,50

7,32

Return on Investment ( R.O.I. )

%

8,59

6,83

2,67

3,84

Return/ Sales

%

7,12

5,58

2,23

4,21

Extra Management revenues/charges incid.

%

45,20

52,29

17,99

38,95

Cash Flow

Value

1.033.857

944.383

628.804

207.698

Operating Profit

Value

1.231.110

834.703

337.192

192.997

Gross Operating Margin

Value

1.708.548

1.342.626

975.348

422.876

MANAGEMENT

Credits to clients average term

Days

157,06

148,86

148,33

130,87

Debts to suppliers average term

Days

n.c.

76,62

56,94

110,41

Average stock waiting period

Days

85,10

70,93

67,73

50,99

Rate of capital employed return ( Turnover )

Units

1,21

1,22

1,20

1,00

Rate of stock return

Units

4,23

5,08

5,32

7,04

Labour cost incidence

%

10,55

11,59

11,70

13,96

Net financial revenues/ charges incidence

%

-2,00

-1,40

-0,86

-1,78

Labour cost on purchasing expenses

%

10,58

12,12

11,79

14,31

Short-term financing charges

%

1676,01

2,68

1,52

2,92

Capital on hand

%

82,89

81,71

83,66

100,22

Sales pro employee

Value

303.406

482.725

471.478

280.328

Labour cost pro employee

Value

32.002

55.926

55.186

35.422

 

 

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

:

365.369

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

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

 

- per food products

:

425

- per non food products

:

2.063

- per energy consume

:

143

 

Sector Data

 

The values are calculated on a base of 329 significant companies.

 

The companies cash their credits on an average of 131 dd.

The average duration of suppliers debts is about 110 dd.

The sector's profitability is on an average of 4,43%.

The labour cost affects the turnover in the measure of 13,96%.

Goods are held in stock in a range of 51 dd.

The difference between the sales volume and the resources used to realize it is about 1,00.

The employees costs represent the 14,31% of the production costs.

 

Statistical Detrimental Data

 

Statistically the trade activity shows trifling crises.

The area is statistically considered moderately risky.

In the region 18.860 protested subjects are found; in the province they count to 2.146.

The insolvency index for the region is 0,46, , while for the province it is 0,60.

Total Bankrupt companies in the province : 1.073.

Total Bankrupt companies in the region : 14.698.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.51

UK Pound

1

Rs.97.85

Euro

1

Rs.70.50

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

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.