MIRA INFORM REPORT

 

 

Report No. :

325135

Report Date :

01.06.2015

 

IDENTIFICATION DETAILS

 

Name :

C M TANNERY MACHINES S.P.A.

 

 

Registered Office :

Via Cristoforo Colombo, 17, 56029- Santa Croce Sull'arno (PI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

22.07.1993

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of machinery and equipment for the skin, leather and footwear industry (including spare parts and accessories)

 

 

No. of Employees :

From 26 to 35

 

 

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

Italy

A2

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

 

C M Tannery Machines S.p.a.

 

Via

Cristoforo Colombo,

17

 

56029

- Santa Croce sull'Arno

(PI)

-IT-

 

 

Summary

 

Fiscal Code

:

04494380480

Legal Form

:

Joint stock company

start of Activities

:

22/07/1993

Equity

:

1.000.000

Turnover Range

:

7.750.000/9.000.000

Number of Employees

:

from 26 to 35

 

 

Activity

 

Manufacture of machinery and equipment for the skin, leather and footwear industry (including spare parts and accessories)

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 04494380480

 

Foreign Trade Reg. no. : PI015720 since 29/03/1999

 

Chamber of Commerce no. : 456072 of Firenze

 

Chamber of Commerce no. : 129475 of Pisa since 20/10/1998

 

Firms' Register : PI-1998-24837 of Pisa since 16/11/1998

 

V.A.T. Code : 01463460509

 

R. E. C. no. : 34170 of Pisa since 20/01/1999

 

Establishment date

: 22/07/1993

Start of Activities

: 22/07/1993

Legal duration

: 31/12/2030

Nominal Capital

: 600.000

Subscribed Capital

: 600.000

Paid up Capital

: 600.000

 

Legal mail :

CM.SPA@PEC.IT

 

 


Members

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Verde.gif

Mancini

Antonio

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Vuoto.gif

Born in Pisa

(PI)

on 20/03/1966

- Fiscal Code : MNCNTN66C20G702D

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Vuoto.gif

Residence:

Fornaci

, 63

- 50054

Fucecchio

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

Managing Director

30/04/2014

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Vuoto.gif

No Protests registered

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Verde.gif

Mancini

Federico

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Vuoto.gif

Born in Fucecchio

(FI)

on 23/06/1974

- Fiscal Code : MNCFRC74H23D815E

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Vuoto.gif

Residence:

Giordano

, DICIAS

- 50054

Fucecchio

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

Managing Director

30/04/2014

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Vuoto.gif

No Protests registered

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Verde.gif

Mancini

Ivo

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Vuoto.gif

Born in Fucecchio

(FI)

on 31/03/1935

- Fiscal Code : MNCVIO35C31D815Q

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Vuoto.gif

Residence:

San Teofilo Da Corte

, 6

- 50054

Fucecchio

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

Managing Director

30/04/2014

Board Chairman

30/04/2014

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Vuoto.gif

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.

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Verde.gif

Mancini

Antonio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Cm S.p.a.

Santa Croce sull'Arno (PI) - IT -

01344440068

Director

Withdrawn

Registered

Valentina Societa' Semplice

Santa Croce sull'Arno (PI) - IT -

91014560501

Partner

Active

Registered

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Verde.gif

Mancini

Federico

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Cm S.p.a.

Santa Croce sull'Arno (PI) - IT -

01344440068

Director

Withdrawn

Registered

Valentina Societa' Semplice

Santa Croce sull'Arno (PI) - IT -

91014560501

Partner

Active

Registered

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Verde.gif

Mancini

Ivo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Cm S.p.a.

Santa Croce sull'Arno (PI) - IT -

01344440068

Director

Withdrawn

Registered

Colombo R.e. S.r.l.

Santa Croce sull'Arno (PI) - IT -

01469890063

Director

Withdrawn

Registered

Colombo R.e. S.r.l.

Santa Croce sull'Arno (PI) - IT -

01469890063

Sole Director

Active

Registered

Colombo R.e. S.r.l.

Santa Croce sull'Arno (PI) - IT -

01469890063

Board Chairman

Withdrawn

Registered

OFFICINE MECCANICHE C.M. S.P.A.

Santa Croce sull'Arno (PI) - IT -

00126490507

Vice-Chairman

Withdrawn

Registered

Valentina Societa' Semplice

Santa Croce sull'Arno (PI) - IT -

91014560501

Partner

Active

Registered

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive.

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

C M Tannery Machines S.p.a.

Santa Croce sull'Arno - IT -

04494380480

127.895 .Eur

21,31

Mancini Antonio

Fucecchio - IT -

MNCNTN66C20G702D

221.052 .Eur

36,84

Mancini Federico

Fucecchio - IT -

MNCFRC74H23D815E

221.053 .Eur

36,84

Mancini Ivo

Fucecchio - IT -

MNCVIO35C31D815Q

30.000 .Eur

5,00

 


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 M Tannery Machines S.p.a.

Santa Croce sull'Arno - IT -

04494380480

127.895 .Eur

21,31

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Cristoforo Colombo

, 17

- 56029

- Santa Croce sull'Arno

(PI)

- IT -

 

Trading Style: C M TANNERY MACHINES

 

PHONE

: 057130060

 

FAX

: 057134785

 

Legal mail

: CM.SPA@PEC.IT

 

-

Branch

(Warehouse)

since 01/01/2004

 

Cristoforo Colombo

, 25

- 56029

- Santa Croce sull'Arno

(PI)

- IT -

 

Employees

: 29

 

Fittings and Equipment for a value of 3.000

Eur

 

Stocks for a value of 1.730.000

Eur

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

20/12/2003

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Verde.gif

Subject took over a division of

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Vuoto.gifCm S.p.a.

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Vuoto.gif

Cristoforo Colombo

, 17

, 56029

, Santa Croce sull'Arno

(PI)

- IT -

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Vuoto.gif

Fiscal Code: 01344440068

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Vuoto.gif

Date

:

23/04/2007

Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Verde.gif

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 1993.

The eonomic-financial analysis is based on the latest 3 b/s.

During the last years, it achieved profits (r.o.e. 11,56% on 2013) and with an upward trend in turnover trend during the last financial year (+32,94% in 2013).

The operating result was positive in the last financial year (3,97%) falling within the field's average.

The amount of the operating result is equal to Eur. 191.803 ,showing stability in respect to the value of 2012.

The G.O.M. amounted to Eur. 244.182 on the same levels as the previous financial year.

The analysis shows a fair financial position as the indebtedness volume is acceptable (1,52) with an improving trend as on the decrease.

With regard to equity capital, an amount of Eur. 858.588 is registered. on the same levels as the year before.

During the last financial year debts totalled Eur. 3.343.877 (Eur. 522.018 of which were m/l term debts) increasing if compared to the previous year, during which they were equal to Eur. 2.545.595 (31,35%).

Liquidity is good.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 151.645

During 2013 financial year labour costs amounted to Eur. 1.570.920, with a 18,3% incidence on production costs. , whereas the incidence on sales revenues is of 18,4%.

Financial charges have a limited incidence (-0,03%) on sales volume.



Financial Data

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

8.538.546

Profit (Loss) for the period

99.266

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

6.422.685

Profit (Loss) for the period

14.016

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Verde.gif

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

6.551.298

Profit (Loss) for the period

45.517

 

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Verde.gif

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

5.809.009

Profit (Loss) for the period

168



Balance Sheets

 

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

 

- Balance Sheet as at 31/12/2013 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2012 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2011 - 12 Mesi - Currency: - Amounts x 1

 

Years

2013

2012

2011

BALANCE SHEET ACCOUNTS

 

ASSETS

CREDITS VS PARTNERS

. Deposits not yet withdrawn

. Deposits already withdrawn

Total credits vs partners

FIXED ASSETS

. INTANGIBLE FIXED ASSETS

. . Start-up and expansion expenses

. . Research,develop. and advert.expens.

. . Industrial patent rights

. . Concessions,licenses,trademarks

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

24.512

31.711

89.255

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

. . Industrial and commercial equipment

. . Other assets

. . Assets under construction and advances

. Total Tangible fixed assets

169.273

172.242

115.061

. FINANCIAL FIXED ASSETS

. . Equity investments

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivab due from subsidiaries

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from third parties

. . . . Within 12 months

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

128.416

521

521

Total fixed assets

322.201

204.474

204.837

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

. . Advance payments

. Total Inventories

1.730.044

1.944.504

2.063.259

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

974.557

1.081.255

1.059.742

. . Beyond 12 months

142.545

17.548

17.611

. . Trade receivables

. . . . Within 12 months

. . . . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

. . . . Within 12 months

. . . . Beyond 12 months

. Total Credits not held as fixed assets

1.117.102

1.098.803

1.077.353

. FINANCIAL ASSETS

. . Equity invest. in subsidiary comp.

. . Equity invest. in associated companies

. . Equity invest. in holding companies

. . Other equity investments

. . Own shares

. . . Total nominale value

. . Other securities

. Total Financial Assets

. LIQUID FUNDS

. . Bank and post office deposits

. . Checks

. . Banknotes and coins

. Total Liquid funds

1.516.284

599.956

426.429

Total current assets

4.363.430

3.643.263

3.567.041

ADJUSTMENT ACCOUNTS

. Discount on loans

. Other adjustment accounts

145.793

40.271

48.212

Total adjustments accounts

145.793

40.271

48.212

TOTAL ASSETS

4.831.424

3.888.008

3.820.090

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

600.000

600.000

600.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

12.737

12.036

9.760

. Reserve for Own shares

127.895

. Statute reserves

. Other reserves

18.690

133.270

90.028

. Accumulated Profits (Losses)

. Profit( loss) of the year

99.266

14.016

45.517

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

858.588

759.322

745.305

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

Employee termination indemnities

513.620

466.530

426.564

ACCOUNTS PAYABLE

. . . . Within 12 months

2.821.859

1.997.981

2.192.631

. . . . Beyond 12 months

522.018

547.614

364.200

. . 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

. . . . Within 12 months

. . . . 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

. . . . Within 12 months

. . . . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to social security and welfare inst.

. . . . Within 12 months

. . . . Beyond 12 months

. . Other payables

. . . . Within 12 months

. . . . Beyond 12 months

Total accounts payable

3.343.877

2.545.595

2.556.831

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

115.339

116.561

91.390

Total adjustment accounts

115.339

116.561

91.390

TOTAL LIABILITIES

4.831.424

3.888.008

3.820.090

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

231.754

232.861

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

8.538.546

6.422.685

6.551.298

. Changes in work in progress

205.448

-330.360

-311.457

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

33.235

54.968

21.354

. . Contributions for operating expenses

4.227

. . Different income and revenues

29.008

54.968

21.354

Total value of production

8.777.229

6.147.293

6.261.195

PRODUCTION COSTS

. Raw material,other materials and consum.

4.149.632

2.727.356

2.545.653

. Services received

. Leases and rentals

2.374.379

1.950.635

1.778.739

. Payroll and related costs

1.570.920

1.374.754

1.222.952

. . Wages and salaries

1.124.428

949.042

860.898

. . Social security contributions

357.062

316.127

286.179

. . Employee termination indemnities

81.035

75.747

74.656

. . Pension and similar

. . Other costs

8.395

33.838

1.219

. Amortization and depreciation

52.379

121.881

111.649

. . Amortization of intangible fixed assets

9.268

71.991

72.381

. . Amortization of tangible fixed assets

31.984

25.755

18.975

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

11.127

24.135

20.293

. Changes in raw materials

419.908

-211.605

431.889

. Provisions to risk reserves

. Other provisions

. Other operating costs

18.208

11.277

13.017

Total production costs

8.585.426

5.974.298

6.103.899

Diff. between value and cost of product.

191.803

172.995

157.296

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

18.570

2.179

296

. . 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

18.570

2.179

296

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

18.570

2.179

296

. Interest and other financial expense

-21.468

-21.273

-37.574

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

21.468

21.273

37.574

Total financial income and expense

-2.898

-19.094

-37.278

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

1

. . Gains on disposals

. . Other extraordinary income

1

. Extraordinary expense

-62.620

. . Losses on disposals

. . Taxes relating to prior years

-62.619

. . Other extraordinary expense

-1

Total extraordinary income and expense

1

-62.620

Results before income taxes

188.906

91.281

120.018

. Taxes on current income

89.640

77.265

74.501

. . current taxes

89.640

77.265

74.501

. . differed taxes(anticip.)

. Net income for the period

99.266

14.016

45.517

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

99.266

14.016

45.517

 

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

0,07

0,05

0,05

0,18

Elasticity Ratio

Units

0,90

0,94

0,93

0,80

Availability of stock

Units

0,36

0,50

0,54

0,24

Total Liquidity Ratio

Units

0,55

0,44

0,39

0,48

Quick Ratio

Units

0,31

0,15

0,11

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,52

1,84

2,37

3,25

Self Financing Ratio

Units

0,18

0,20

0,20

0,19

Capital protection Ratio

Units

0,19

0,19

0,13

0,63

Liabilities consolidation quotient

Units

0,37

0,51

0,36

0,19

Financing

Units

3,89

3,35

3,43

3,80

Permanent Indebtedness Ratio

Units

0,39

0,46

0,40

0,36

M/L term Debts Ratio

Units

0,21

0,26

0,21

0,11

Net Financial Indebtedness Ratio

Units

n.c.

n.c.

n.c.

0,63

CORRELATION

Fixed assets ratio

Units

5,88

8,67

7,50

1,75

Current ratio

Units

1,55

1,82

1,63

1,21

Acid Test Ratio-Liquidity Ratio

Units

0,93

0,85

0,69

0,81

Structure's primary quotient

Units

2,66

3,71

3,64

1,03

Treasury's primary quotient

Units

0,54

0,30

0,19

0,06

Rate of indebtedness ( Leverage )

%

562,72

512,04

512,55

516,42

Current Capital ( net )

Value

1.541.571

1.645.282

1.374.410

422.465

RETURN

Return on Sales

%

1,78

2,12

2,40

3,35

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

%

11,56

1,85

6,11

5,13

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

%

22,00

12,02

16,10

14,77

Return on Investment ( R.O.I. )

%

3,97

4,45

4,12

4,16

Return/ Sales

%

2,25

2,69

2,40

4,11

Extra Management revenues/charges incid.

%

51,75

8,10

28,94

28,57

Cash Flow

Value

151.645

135.897

157.166

122.482

Operating Profit

Value

191.803

172.995

157.296

144.752

Gross Operating Margin

Value

244.182

294.876

268.945

241.990

MANAGEMENT

Credits to clients average term

Days

n.c.

n.c.

n.c.

111,85

Debts to suppliers average term

Days

n.c.

n.c.

n.c.

128,30

Average stock waiting period

Days

72,94

108,99

113,38

80,43

Rate of capital employed return ( Turnover )

Units

1,77

1,65

1,71

1,08

Rate of stock return

Units

4,94

3,30

3,18

4,45

Labour cost incidence

%

18,40

21,40

18,67

19,12

Net financial revenues/ charges incidence

%

-0,03

-0,30

-0,57

-1,08

Labour cost on purchasing expenses

%

18,30

23,01

20,04

19,02

Short-term financing charges

%

0,64

0,84

1,47

2,68

Capital on hand

%

56,58

60,54

58,31

91,91

Sales pro employee

Value

174.256

152.921

172.402

198.432

Labour cost pro employee

Value

32.059

32.732

32.182

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

:

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Spazio.gif394.101

Population living in the region

:

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Spazio.gif3.598.269

Number of families in the region

:

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Spazio.gif1.474.681

 

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

 

- per food products

:

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Spazio.gif444

- per non food products

:

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Spazio.gif2.009

- per energy consume

:

Description: C:\Users\Shraddha\AppData\Local\Temp\Rar$EXa0.887\Spazio.gif122

 

 

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.

 

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered moderately risky.

In the region 24.960 protested subjects are found; in the province they count to 2.664.

The insolvency index for the region is 0,70, , while for the province it is 0,68.

Total Bankrupt companies in the province : 1.648.

Total Bankrupt companies in the region : 20.423.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.76

UK Pound

1

Rs.97.80

Euro

1

Rs.69.91

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

VNT

 

               

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.