MIRA INFORM REPORT

 

 

Report No. :

331848

Report Date :

11.07.2015

 

IDENTIFICATION DETAILS

 

Name :

A.D. TUBI INOSSIDABILI S.P.A.

 

 

Registered Office :

Via  Marradi Giovanni, 1, 20123 – Milano (MI) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

30.07.1997

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Manufacture of tubes, pipes, hollow profiles and related fittings in steel (except those in refined steel)

·         Electrical power generation, transmission and distribution

 

 

No. of Employees :

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 :

Good

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 & address

 

A.D. TUBI INOSSIDABILI S.P.A.

 

Via                          Marradi Giovanni,   1

 

20123 - Milano       (MI)  -IT-

 

 

Summary

 

Fiscal Code

:

12147570159

Legal Form

:

Joint stock company

start of Activities

:

30/07/1997

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

Manufacture of tubes, pipes, hollow profiles and related fittings in steel (except those in refined steel)

Electrical power generation, transmission and distribution

 

Legal Data


Legal Form : Joint stock company

Fiscal Code : 12147570159

 

Foreign Trade Reg. no. : MI329231 since 06/12/2002

 

Chamber of Commerce no. : 255792 of Como

 

Chamber of Commerce no. : 1534001 of Milano since 04/07/1997

 

Firms' Register : MI-1997-191220 of Milano since 02/07/1997

 

V.A.T. Code : 12147570159

 

Establishment date

: 07/05/1997

Start of Activities

: 30/07/1997

Legal duration

: 31/12/2050

Nominal Capital

: 1.248.000

Subscribed Capital

: 1.248.000

Paid up Capital

: 1.248.000

 

Legal mail :

ADTUBI@PEC.IT

 

Members

 

Verde

Santarella

Enzo

 

Vuoto

Born in Busto Arsizio

(VA)

on 28/01/1963

- Fiscal Code : SNTNZE63A28B300Y

 

Vuoto

Residence:

Montebello

, 14

- 21052

Busto Arsizio

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

24/04/2015

Managing Director

14/05/2015

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Guzzetti

Giuseppe

 

Vuoto

Born in Saronno

(VA)

on 28/05/1956

- Fiscal Code : GZZGPP56E28I441B

 

Vuoto

Residence:

Per Solaro

, 17

- 21047

Saronno

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

24/04/2015

 

Verde

Bartesaghi

Piero

 

Vuoto

Born in Erba

(CO)

on 10/04/1965

- Fiscal Code : BRTPRI65D10D416P

 

Vuoto

Residence:

Martinelli

, 8

- 22030

Pusiano

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

24/04/2015



Verde

Degano

Andrea

 

Vuoto

Born in Fasano

(BR)

on 11/04/1954

- Fiscal Code : DGNNDR54D11D508A

 

Vuoto

Residence:

Piave N.

, 1

- 22060

Figino Serenza

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

24/04/2015

Board Chairman

24/04/2015

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Simplinox S.r.l.

 

 

Vuoto

:

Trebbia

, 5

- 20135

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Degano

Roberto

 

Vuoto

Born in Cantu'

(CO)

on 18/06/1965

- Fiscal Code : DGNRRT65H18B639S

 

Vuoto

Residence:

Uberto Da Canturio

, 10

- 22063

Cantu'

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

24/04/2015

Managing Director

14/05/2015

 

Vuoto

No Prejudicial events are reported

 

Vuoto

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.

 

Verde

Santarella

Enzo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Santarella S.r.l.

Cassano Magnago (VA) - IT -

01559380124

Director

Active

Registered

Santarella S.r.l.

Cassano Magnago (VA) - IT -

01559380124

Partner

Withdrawn

Registered

Inox Laghi S.r.l.

Solbiate Arno (VA) - IT -

01698760129

Director

Active

Registered

I.l. Raccordi S.r.l.

Solbiate Arno (VA) - IT -

01948150121

Director

Active

Registered

Ema Immobiliare S,r,l,

Solbiate Arno (VA) - IT -

02401060120

Sole Director

Active

Registered

Area Inox S.r.l.

Cassano Magnago (VA) - IT -

02583350125

Assistant board Chairman

Active

Registered

Edm2 S.r.l.

Cassano Magnago (VA) - IT -

02510790120

Sole Director

Active

Registered

 

Verde

Degano

Roberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Punto Inox Service S.r.l.

Milano (MI) - IT -

03359530965

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

Santarella Enzo

Busto Arsizio - IT -

SNTNZE63A28B300Y

187.200 .Eur

15,00

Borghi Rosa Alda

Saronno - IT -

BRGRLD56C60I441E

124.800 .Eur

10,00

Mella Marco

Carnago - IT -

MLLMRC59B09L682H

187.200 .Eur

15,00

Degano Andrea

Figino Serenza - IT -

DGNNDR54D11D508A

99.840 .Eur

8,00

Simplinox S.r.l.

Milano - IT -

04389070964

624.000 .Eur

50,00

Ballabio Giovanna

BLLGNN57C53D579F

24.960 .Eur

2,00



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

M2 Serigrafica S.r.l.

Anzano del Parco (CO) - IT -

00594250136

26.000 .Eur

100,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Marradi Giovanni

, 1

- 20100

- Milano

(MI)

- IT -

 

Legal mail

: ADTUBI@PEC.IT

 

-

Branch

(Factory)

since 15/11/2002

 

Comunale Via Adige

, 4

- 22070

- Casnate Con Bernate

(CO)

- IT -

 

PHONE

: 031630672

 

PHONE

: 031396341

 

FAX

: 0314036989

 

Employees

: 52

 

Fittings and Equipment for a value of 920.000

Eur

 

Stocks for a value of 6.110.000

Eur

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

Verde

Project of merging by taking over of

 

VuotoM2 Serigrafica S.r.l.

 

Vuoto

Per Cavolto

, 11

, 22040

, Anzano del Parco (CO)

- IT -

 

Vuoto

Fiscal Code: 00594250136

 

Vuoto

Date

Merging/splitting-up project:

29/11/2010

 

Verde

The firm absorbed by merging of

 

VuotoM2 Serigrafica S.r.l.

 

Vuoto

Per Cavolto

, 11

, 22040

, Anzano del Parco (CO)

- IT -

 

Vuoto

Fiscal Code: 00594250136

 

Vuoto

Date

:

18/02/2011

 

 

Protests

 

Protests checking on the subject firm has given a negative result.

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Verde

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.

 

Financial and Economical Analysis

 

The company is active since 1997

Balance sheets for the years 2012, 2013 and 2014 were analyzed.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 17,72% in 2014 with a good increase in turnover (+10,57% in 2014 compared to 2013 and +12,34% in 2013 compared to 2012).

The operating result in 2014 was positive (10,68%) and reflects the field's average.

An operating result of Eur. 2.006.464 has been registered. increasing if compared to the yeart 2013.

The economic management produced a gross operating margin of Eur. 2.529.643 growing by 82,04% if compared to the year before.

The financial status of the company is fairly balanced with an indebtedness level of 1,03 and decreasing as against 2013.

Subject can manage an equity capital funds for an amount of Eur. 6.176.980 , rising by 54,88%.

Total debts recorded amounted to Eur. 13.124.394 (Eur. 2.935.949 of which were m/l term debts) , a more or less stable value.

The company does not exceed in bank credits; payments average period is instead slightly high (101,54 gg.) however still within the sector's average.

Liquidity is good (1,6)

As to due from customers, the average terms are 74,54 days. , that compared to the sector's average is shorter.

During financial year 2014 the cash flow amounted to Eur. 1.617.595

During 2014 financial year labour costs amounted to Eur. 2.506.162, with a 9,07% incidence on production costs. , whereas the incidence on sales revenues is of 8,55%.

If compared to the sales volume (-0,51%), the impact of the financial charges is limited.

 

 

Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

29.302.102

Profit (Loss) for the period

1.094.416

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

26.499.014

Profit (Loss) for the period

362.281

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

23.586.427

Profit (Loss) for the period

169.686

 

Verde

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

25.130.037

Profit (Loss) for the period

212.283

 

Verde

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

17.072.706

Profit (Loss) for the period

40.679


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 31/12/2014 - 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.

1.802

. . Industrial patent rights

26.517

40.000

66.998

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

1.287.371

1.420.494

1.545.663

. Total Intangible Fixed Assets

1.313.888

1.460.494

1.614.463

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

585.661

1.075.444

1.207.011

. . Industrial and commercial equipment

332.645

339.332

471.059

. . Other assets

135.571

171.394

152.006

. . Assets under construction and advances

. Total Tangible fixed assets

1.053.877

1.586.170

1.830.076

. 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

6.882

6.922

7.051

. . . . Within 12 months

. . . . Beyond 12 months

6.882

6.922

7.051

. . . 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

6.882

6.922

7.051

. . . . Within 12 months

. . . . Beyond 12 months

6.882

6.922

7.051

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

6.882

6.922

7.051

Total fixed assets

2.374.647

3.053.586

3.451.590

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

4.977.833

6.367.725

4.854.315

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

1.131.685

868.346

954.611

. . Advance payments

. Total Inventories

6.109.518

7.236.071

5.808.926

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

6.178.512

5.766.586

4.339.679

. . Beyond 12 months

146.602

113.451

89.426

. . Trade receivables

6.067.364

5.443.751

3.775.533

. . . . Within 12 months

6.067.364

5.443.751

3.775.533

. . . . 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

86.598

316.705

564.070

. . . . Within 12 months

19.270

249.377

496.742

. . . . Beyond 12 months

67.328

67.328

67.328

. . Receivables for anticipated taxes

103.493

58.838

27.435

. . . . Within 12 months

24.369

12.865

5.487

. . . . Beyond 12 months

79.124

45.973

21.948

. . Receivables due from third parties

67.659

60.743

62.067

. . . . Within 12 months

67.509

60.593

61.917

. . . . Beyond 12 months

150

150

150

. Total Credits not held as fixed assets

6.325.114

5.880.037

4.429.105

. 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

3.845.200

722.875

614.277

. . Checks

. . Banknotes and coins

1.411

3.845

1.574

. Total Liquid funds

3.846.611

726.720

615.851

Total current assets

16.281.243

13.842.828

10.853.882

ADJUSTMENT ACCOUNTS

. Discount on loans

134.777

157.515

148.085

. Other adjustment accounts

Total adjustments accounts

134.777

157.515

148.085

TOTAL ASSETS

18.790.667

17.053.929

14.453.557

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.248.000

1.248.000

1.248.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

137.034

118.920

110.435

. Reserve for Own shares

. Statute reserves

. Other reserves

2.603.114

2.258.945

2.097.747

. Accumulated Profits (Losses)

. Profit( loss) of the year

2.188.832

362.281

169.686

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

6.176.980

3.988.146

3.625.868

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

52.648

105.666

158.684

. . Other funds

Total Reserves for Risks and Charges

52.648

105.666

158.684

Employee termination indemnities

484.442

395.830

344.868

ACCOUNTS PAYABLE

. . . . Within 12 months

10.188.445

10.697.982

9.462.051

. . . . Beyond 12 months

2.935.949

1.805.236

833.361

. . 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

5.176.573

6.397.525

3.700.697

. . . . Within 12 months

2.240.624

4.592.289

2.867.336

. . . . Beyond 12 months

2.935.949

1.805.236

833.361

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

424.901

91.346

378.490

. . . . Within 12 months

424.901

91.346

378.490

. . . . Beyond 12 months

. . Trade payables

6.491.881

5.574.660

5.791.383

. . . . Within 12 months

6.491.881

5.574.660

5.791.383

. . . . 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

476.152

71.621

153.465

. . . . Within 12 months

476.152

71.621

153.465

. . . . Beyond 12 months

. . Due to social security and welfare inst.

119.398

93.450

90.456

. . . . Within 12 months

119.398

93.450

90.456

. . . . Beyond 12 months

. . Other payables

435.489

274.616

180.921

. . . . Within 12 months

435.489

274.616

180.921

. . . . Beyond 12 months

Total accounts payable

13.124.394

12.503.218

10.295.412

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

46.619

61.069

28.725

Total adjustment accounts

46.619

61.069

28.725

TOTAL LIABILITIES

19.885.083

17.053.929

14.453.557

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

609.272

200.747

365.252

Civil and fiscal norms relation

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

29.302.102

26.499.014

23.586.426

. Changes in work in progress

263.339

-136.952

587.582

. Changes in semi-manufact. products

. Capitalization of internal work

13.936

. Other income and revenues

81.598

63.206

128.162

. . Contributions for operating expenses

. . Different income and revenues

81.598

63.206

128.162

Total value of production

29.647.039

26.439.204

24.302.170

PRODUCTION COSTS

. Raw material,other materials and consum.

18.671.451

19.968.919

16.511.564

. Services received

. Leases and rentals

4.343.864

4.179.310

4.279.907

. Payroll and related costs

2.506.162

2.355.543

2.259.224

. . Wages and salaries

1.776.377

1.682.238

1.604.939

. . Social security contributions

602.848

566.778

551.660

. . Employee termination indemnities

112.597

100.785

97.743

. . Pension and similar

. . Other costs

14.340

5.742

4.882

. Amortization and depreciation

523.179

540.119

549.621

. . Amortization of intangible fixed assets

152.525

161.588

167.561

. . Amortization of tangible fixed assets

370.654

378.531

382.060

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

. Changes in raw materials

1.389.892

-1.564.097

-379.883

. Provisions to risk reserves

. Other provisions

. Other operating costs

206.027

109.982

97.052

Total production costs

27.640.575

25.589.776

23.317.485

Diff. between value and cost of product.

2.006.464

849.428

984.685

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

17.129

3.895

4.440

. . 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

17.129

3.895

4.440

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

17.129

3.895

4.440

. Interest and other financial expense

-167.512

-311.541

-286.766

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

167.512

311.541

286.766

Total financial income and expense

-150.383

-307.646

-282.326

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

40.547

250.775

74.795

. . Gains on disposals

13.441

10.396

2.957

. . Other extraordinary income

27.106

240.379

71.838

. Extraordinary expense

-64.636

-39.065

-177.025

. . Losses on disposals

-2.253

-411

-2.769

. . Taxes relating to prior years

-158.684

. . Other extraordinary expense

-62.383

-38.654

-15.572

Total extraordinary income and expense

-24.089

211.710

-102.230

Results before income taxes

1.831.992

753.492

600.129

. Taxes on current income

737.576

391.211

430.443

. . current taxes

835.249

475.632

457.878

. . differed taxes(anticip.)

-97.673

-84.421

-27.435

. Net income for the period

1.094.416

362.281

169.686

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.094.416

362.281

169.686

 

RATIOS

Value Type

as at 31/12/2014

as at 31/12/2013

as at 31/12/2012

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,13

0,18

0,24

0,33

Elasticity Ratio

Units

0,87

0,81

0,75

0,64

Availability of stock

Units

0,33

0,42

0,40

0,22

Total Liquidity Ratio

Units

0,54

0,39

0,35

0,41

Quick Ratio

Units

0,20

0,04

0,04

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,03

2,50

2,44

1,76

Self Financing Ratio

Units

0,33

0,23

0,25

0,28

Capital protection Ratio

Units

0,44

0,60

0,61

0,65

Liabilities consolidation quotient

Units

0,34

0,21

0,12

0,21

Financing

Units

2,12

3,14

2,84

2,32

Permanent Indebtedness Ratio

Units

0,51

0,36

0,33

0,44

M/L term Debts Ratio

Units

0,18

0,13

0,08

0,10

Net Financial Indebtedness Ratio

Units

0,22

1,42

0,85

1,23

CORRELATION

Fixed assets ratio

Units

4,04

2,03

1,39

1,38

Current ratio

Units

1,60

1,29

1,15

1,17

Acid Test Ratio-Liquidity Ratio

Units

1,00

0,62

0,53

0,80

Structure's primary quotient

Units

2,60

1,31

1,05

0,84

Treasury's primary quotient

Units

0,38

0,07

0,07

0,02

Rate of indebtedness ( Leverage )

%

304,20

427,62

398,62

353,85

Current Capital ( net )

Value

6.092.798

3.144.846

1.391.831

1.089.006

RETURN

Return on Sales

%

5,52

3,41

3,05

4,21

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

%

17,72

9,08

4,68

5,65

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

%

29,66

18,89

16,55

10,45

Return on Investment ( R.O.I. )

%

10,68

4,98

6,81

5,10

Return/ Sales

%

6,85

3,21

4,17

5,37

Extra Management revenues/charges incid.

%

54,54

42,65

17,23

32,26

Cash Flow

Value

1.617.595

902.400

719.307

656.826

Operating Profit

Value

2.006.464

849.428

984.685

725.724

Gross Operating Margin

Value

2.529.643

1.389.547

1.534.306

1.207.677

MANAGEMENT

Credits to clients average term

Days

74,54

73,96

57,63

103,53

Debts to suppliers average term

Days

101,54

83,11

100,28

107,64

Average stock waiting period

Days

75,06

98,30

88,66

64,91

Rate of capital employed return ( Turnover )

Units

1,56

1,55

1,63

1,09

Rate of stock return

Units

4,80

3,66

4,06

5,55

Labour cost incidence

%

8,55

8,89

9,58

10,69

Net financial revenues/ charges incidence

%

-0,51

-1,16

-1,20

-1,62

Labour cost on purchasing expenses

%

9,07

9,21

9,69

11,43

Short-term financing charges

%

1,28

2,49

2,79

3,56

Capital on hand

%

64,13

64,36

61,28

91,63

Sales pro employee

Value

375.667

363.000

336.948

358.274

Labour cost pro employee

Value

32.130

32.267

32.274

35.860

 

 

Remarks

 

1) Protests checking (relative to the last five years) performed by crossing and matching the members names and the Firm's Style with the reported addresses, is supplied by the Informatic Registry managed by the Italian Chamber of Commerce. If the fiscal code is not indicated, the eventual homonymous cases are submitted to expert staff evaluation in order to limit wrong matching risks.

 

2) The Legal Data, supplied and retrived from the Firm's Registry of the Italian Chamber of Commerce, are in line with the last registered modifications.

 

3) Risk evaluation and Credit Opinion have been performed on the base of the actual data at the moment of their availability.

 

 

Market / Territory Data

 

Population living in the province

:

Spazio3.839.216

Population living in the region

:

Spazio9.393.092

Number of families in the region

:

Spazio3.858.736

 

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

 

- per food products

:

Spazio460

- per non food products

:

Spazio2.090

- per energy consume

:

Spazio114



Sector Data

 

The values are calculated on a base of 185 significant companies.

The companies cash their credits on an average of 104 dd.

The average duration of suppliers debts is about 108 dd.

The sector's profitability is on an average of 4,21%.

The labour cost affects the turnover in the measure of 10,69%.

Goods are held in stock in a range of 65 dd.

The difference between the sales volume and the resources used to realize it is about 1,09.

The employees costs represent the 11,43% of the production costs.



Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

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.63.38

UK Pound

1

Rs.97.65

Euro

1

Rs.70.43

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

TPT

 

               

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.