MIRA INFORM REPORT

 

 

Report No. :

328760

Report Date :

24.06.2015

 

IDENTIFICATION DETAILS

 

Name :

FASTI INDUSTRIALE S.P.A.

 

 

Registered Office :

Via Polisen, 24,

10016 - Montalto Dora (TO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

14.11.1980

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of Metal Forming Machinery.

 

 

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 :

Satisfactory

 

 

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

 

FASTI INDUSTRIALE S.P.A.

 

Via Polisen, 24

 

10016 - Montalto Dora        (TO) -IT-

 

 

Summary

 

Fiscal Code

:

03767050010

Legal Form

:

Joint stock company

start of Activities

:

14/11/1980

Equity

:

Over 2.582.254

Turnover Range

:

6.500.000/7.750.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

Manufacture of metal forming machinery

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 03767050010

 

Foreign Trade Reg. no. : 009380 of Torino since 09/12/1991

 

Chamber of Commerce no. : 585057 of Torino since 04/12/1980

 

Firms' Register : 2379 of Torino

 

Firms' Register : TO125-2379 of Torino since 19/02/1996

 

V.A.T. Code : 03767050010

 

Establishment date

: 14/11/1980

Start of Activities

: 14/11/1980

Legal duration

: 31/12/2050

Nominal Capital

: 3.000.000

Subscribed Capital

: 3.000.000

Paid up Capital

: 3.000.000

 

Legal mail :

amministrazione.fasti@legalmail.it

 

 


Members

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Verde.gif

Peroni

Carlo Francesco

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Vuoto.gif

Born in La Spezia

(SP)

on 03/08/1937

- Fiscal Code : PRNCLF37M03E463M

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Vuoto.gif

Residence:

Vicinale Sant Antonio

, 2

- 10015

Ivrea

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2012

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Verde.gif

Trio S.r.l.

 

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Vuoto.gif

Residence:

Polisen

, 24

- 10016

Montalto Dora

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Verde.gif

Borga

Carlotta

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Vuoto.gif

Born in Milano

(MI)

on 04/02/1978

- Fiscal Code : BRGCLT78B44F205O

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Vuoto.gif

Residence:

Asilo

, 23

- 10010

Burolo

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2012

Managing Director

27/06/2012

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Verde.gif

Borga

Carla

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Vuoto.gif

Born in Bollengo

(TO)

on 04/11/1941

- Fiscal Code : BRGCRL41S44A941J

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Vuoto.gif

Residence:

Sant'antonio

, 2

- 10015

Ivrea

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2012

Managing Director

27/06/2012

Board Chairman

27/06/2012

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Verde.gif

Ordonselli

Mauro

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Vuoto.gif

Born in Fabriano

(AN)

on 01/05/1949

- Fiscal Code : RDNMRA49E01D451R

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Vuoto.gif

Residence:

Pavone

, 10

- 10010

Banchette

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2012

Managing Director

27/06/2012

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\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: \\VIVEK\Foreign Report Raw2\328760_files\Verde.gif

Borga

Carla

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Trio S.r.l.

Montalto Dora (TO) - IT -

00477310015

Sole Director

Active

Registered

Ci Due S.n.c. Di Carlo Francesco PeroniE C.

Torino (TO) - IT -

06582210016

Partner

Active

Registered

C.s.a.i.*centro Servizi Associazione Industriali - S.r.l.

Ivrea (TO) - IT -

02384250011

Director

Active

Registered

C.s.a.i.*centro Servizi Associazione Industriali - S.r.l.

Ivrea (TO) - IT -

02384250011

Board Chairman

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

Trio S.r.l.

Montalto Dora - IT -

00477310015

2.994.000 .Eur

99,80

SPAGNA EDNA

Ivrea - IT -

SPGDNE17M67Z404E

6.000 .Eur

0,20

 

 


Direct Participations

 

The Company under review has no participations in other Companies.



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Polisen

, 24

- 10016

- Montalto Dora

(TO)

- IT -

 

PHONE

: 0125652811

 

FAX

: 0125650400

 

Legal mail

: AMMINISTRAZIONE.FASTI@LEGALMAIL.IT

 

Employees

: 52

 

Fittings and Equipment for a value of 960.000

Eur

 

Stocks for a value of 2.120.000

Eur

 

 

Protests

 

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

 

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\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

 

Subject is active since 1980

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

During the last years, it achieved profits (r.o.e. 6,58% on 2013) but without a significant increase in the turnover.

The operating result in 2013 was positive (3,99%) and in line with the sector's average.

The operating result is positive and amounts to Eur. 288.040 showing an upward trend more then 100% compared to the previous financial year.

The gross operating margin of the latest financial year is of Eur. 543.212 with a 53,73% growth.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,49 improved in comparison with the year before (0,53.).

The management generated equity capital for an amount of Eur. 3.171.222 on stable levels.

Total indebtedness was equal to Eur. 2.363.637 (Eur. 187.500 was the value of m/l term debts) , with no sensible variation.

Moderate recourse to bank credit while the exposure towards suppliers is rather high but lined up with the field's average.

Liquidity is good (1,93)

Trade credits average terms are 62,22 days. , that compared to the sector's average is shorter.

Eur. 438.432 is the value of cash flow during the year 2013

Subordinate employment cost is of Eur. 2.394.808, i.e. 37,16% on total production costs. , whereas the incidence of such costs on sales revenues is equal to 36,43%.

The financial management has a limited economic impact, equal to -0,35% on the sales.



Financial Data

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

6.572.963

Profit (Loss) for the period

208.589

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

6.330.120

Profit (Loss) for the period

12.372

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

6.441.695

Profit (Loss) for the period

11.433

 

Description: \\VIVEK\Foreign Report Raw2\328760_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

5.554.092

Profit (Loss) for the period

-109.138



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.

60

. . Industrial patent rights

6.075

3.780

8.311

. . Concessions,licenses,trademarks,etc.

381

413

445

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

122.272

172.047

199.129

. Total Intangible Fixed Assets

128.728

176.240

207.945

. TANGIBLE FIXED ASSETS

. . Real estate

1.827.088

1.843.392

1.868.239

. . Plant and machinery

85.804

92.715

110.103

. . Industrial and commercial equipment

878.685

836.312

786.786

. . Other assets

. . Assets under construction and advances

68.255

16.424

. Total Tangible fixed assets

2.859.832

2.788.843

2.765.128

. FINANCIAL FIXED ASSETS

. . Equity investments

10.321

10.321

10.321

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

10.321

10.321

10.321

. . 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

10.321

10.321

10.321

Total fixed assets

2.998.881

2.975.404

2.983.394

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

781.843

815.835

770.726

. . Work in progress and semimanufactured

871.582

928.512

1.040.806

. . Work in progress on order

. . Finished goods

463.513

366.013

467.217

. . Advance payments

. Total Inventories

2.116.938

2.110.360

2.278.749

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

1.456.562

1.503.244

1.680.139

. . Beyond 12 months

. . Trade receivables

1.135.939

1.163.856

1.369.560

. . . . Within 12 months

1.135.939

1.163.856

1.369.560

. . . . 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

80.070

87.913

59.150

. . . . Within 12 months

80.070

87.913

59.150

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

240.553

251.475

251.429

. . . . Within 12 months

240.553

251.475

251.429

. . . . Beyond 12 months

. Total Credits not held as fixed assets

1.456.562

1.503.244

1.680.139

. 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

630.396

338.260

104.920

. . Checks

. . Banknotes and coins

3.363

1.318

2.173

. Total Liquid funds

633.759

339.578

107.093

Total current assets

4.207.259

3.953.182

4.065.981

ADJUSTMENT ACCOUNTS

. Discount on loans

10.674

7.657

8.242

. Other adjustment accounts

Total adjustments accounts

10.674

7.657

8.242

TOTAL ASSETS

7.216.814

6.936.243

7.057.617

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

3.000.000

3.000.000

3.000.000

. Additional paid-in capital

614.211

614.211

614.211

. Revaluation reserves

163.698

163.698

163.698

. Legal reserve

201.966

201.347

200.776

. Reserve for Own shares

. Statute reserves

. Other reserves

451.394

471.394

471.394

. Accumulated Profits (Losses)

-1.468.636

-1.480.390

-1.491.252

. Profit( loss) of the year

208.589

12.372

11.433

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

3.171.222

2.982.632

2.970.260

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

287.540

262.211

236.881

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

287.540

262.211

236.881

Employee termination indemnities

1.213.104

1.231.405

1.254.069

ACCOUNTS PAYABLE

. . . . Within 12 months

2.176.137

1.914.568

2.158.086

. . . . Beyond 12 months

187.500

370.833

252.778

. . 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

520.833

552.778

482.277

. . . . Within 12 months

333.333

181.945

229.499

. . . . Beyond 12 months

187.500

370.833

252.778

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

212.465

108.436

240.365

. . . . Within 12 months

212.465

108.436

240.365

. . . . Beyond 12 months

. . Trade payables

1.198.560

1.109.338

1.018.111

. . . . Within 12 months

1.198.560

1.109.338

1.018.111

. . . . 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

150.000

360.000

. . . . Within 12 months

150.000

360.000

. . . . Beyond 12 months

. . Due to the tax authorities

190.783

145.822

159.042

. . . . Within 12 months

190.783

145.822

159.042

. . . . Beyond 12 months

. . Due to social security and welfare inst.

128.887

135.222

145.921

. . . . Within 12 months

128.887

135.222

145.921

. . . . Beyond 12 months

. . Other payables

112.109

83.805

5.148

. . . . Within 12 months

112.109

83.805

5.148

. . . . Beyond 12 months

Total accounts payable

2.363.637

2.285.401

2.410.864

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

181.311

174.594

185.543

Total adjustment accounts

181.311

174.594

185.543

TOTAL LIABILITIES

7.216.814

6.936.243

7.057.617

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

6.572.963

6.330.120

6.441.695

. Changes in work in progress

9.055

-192.881

-351.130

. Changes in semi-manufact. products

. Capitalization of internal work

99.446

107.599

120.715

. Other income and revenues

51.540

36.419

124.360

. . Contributions for operating expenses

3.000

7.046

. . Different income and revenues

48.540

29.373

124.360

Total value of production

6.733.004

6.281.257

6.335.640

PRODUCTION COSTS

. Raw material,other materials and consum.

2.405.997

2.241.035

2.035.249

. Services received

. Leases and rentals

1.314.233

1.301.919

1.521.898

. Payroll and related costs

2.394.808

2.371.595

2.595.150

. . Wages and salaries

1.715.081

1.681.222

1.827.654

. . Social security contributions

536.763

528.809

580.510

. . Employee termination indemnities

135.340

153.520

174.142

. . Pension and similar

. . Other costs

7.624

8.044

12.844

. Amortization and depreciation

229.843

223.238

183.834

. . Amortization of intangible fixed assets

60.108

60.750

55.403

. . Amortization of tangible fixed assets

122.532

115.416

121.549

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

47.203

47.072

6.882

. Changes in raw materials

28.807

-31.692

-85.042

. Provisions to risk reserves

. Other provisions

25.329

32.530

15.329

. Other operating costs

45.947

45.048

69.786

Total production costs

6.444.964

6.183.673

6.336.204

Diff. between value and cost of product.

288.040

97.584

-564

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

502

211

2.900

. . 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

502

211

2.900

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

502

211

2.900

. Interest and other financial expense

-23.240

-29.618

-20.415

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

-6.834

-11.834

-5.444

. . Towards other companies

23.240

29.618

20.415

Total financial income and expense

-22.738

-29.407

-17.515

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

. . Of financ.fixed assets not repres.E.I.

. . Of securities incl.among current assets

. Devaluation

-50

. . Of equity investments

-50

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-50

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

32.454

14.075

126.227

. . Gains on disposals

29.190

13.947

125.288

. . Other extraordinary income

3.264

128

939

. Extraordinary expense

-1.888

-278

-33.936

. . Losses on disposals

-10.812

. . Taxes relating to prior years

. . Other extraordinary expense

-1.888

-278

-23.124

Total extraordinary income and expense

30.566

13.797

92.291

Results before income taxes

295.868

81.974

74.162

. Taxes on current income

87.279

69.602

62.729

. . current taxes

87.279

69.602

62.729

. . differed taxes(anticip.)

. Net income for the period

208.589

12.372

11.433

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

208.589

12.372

11.433

 

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

0,42

0,43

0,42

0,17

Elasticity Ratio

Units

0,58

0,57

0,58

0,80

Availability of stock

Units

0,29

0,30

0,32

0,27

Total Liquidity Ratio

Units

0,29

0,27

0,25

0,50

Quick Ratio

Units

0,09

0,05

0,02

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,49

0,53

0,69

3,14

Self Financing Ratio

Units

0,44

0,43

0,42

0,19

Capital protection Ratio

Units

-0,01

-0,01

-0,01

0,68

Liabilities consolidation quotient

Units

0,64

0,84

0,70

0,18

Financing

Units

0,75

0,77

0,81

3,79

Permanent Indebtedness Ratio

Units

0,63

0,66

0,63

0,34

M/L term Debts Ratio

Units

0,19

0,23

0,21

0,09

Net Financial Indebtedness Ratio

Units

0,00

0,07

0,13

0,77

CORRELATION

Fixed assets ratio

Units

1,52

1,54

1,50

1,75

Current ratio

Units

1,93

2,06

1,88

1,23

Acid Test Ratio-Liquidity Ratio

Units

0,96

0,96

0,83

0,78

Structure's primary quotient

Units

1,06

1,00

1,00

1,04

Treasury's primary quotient

Units

0,29

0,18

0,05

0,05

Rate of indebtedness ( Leverage )

%

227,57

232,55

237,61

518,96

Current Capital ( net )

Value

2.031.122

2.038.614

1.907.895

406.983

RETURN

Return on Sales

%

6,67

3,72

3,03

3,69

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

%

6,58

0,41

0,38

5,16

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

%

9,33

2,75

2,50

17,72

Return on Investment ( R.O.I. )

%

3,99

1,41

-0,01

3,94

Return/ Sales

%

4,38

1,54

-0,01

4,48

Extra Management revenues/charges incid.

%

72,42

12,68

n.c.

26,52

Cash Flow

Value

438.432

235.610

195.267

142.024

Operating Profit

Value

288.040

97.584

-564

126.602

Gross Operating Margin

Value

543.212

353.352

198.599

241.461

MANAGEMENT

Credits to clients average term

Days

62,22

66,19

76,54

116,01

Debts to suppliers average term

Days

115,98

127,96

139,47

127,79

Average stock waiting period

Days

115,94

120,02

127,35

96,89

Rate of capital employed return ( Turnover )

Units

0,91

0,91

0,91

1,03

Rate of stock return

Units

3,10

3,00

2,83

3,58

Labour cost incidence

%

36,43

37,47

40,29

21,20

Net financial revenues/ charges incidence

%

-0,35

-0,46

-0,27

-1,00

Labour cost on purchasing expenses

%

37,16

38,35

40,96

20,95

Short-term financing charges

%

0,98

1,30

0,85

2,70

Capital on hand

%

109,80

109,58

109,56

96,90

Sales pro employee

Value

88.823

85.542

79.527

191.520

Labour cost pro employee

Value

32.362

32.048

32.038

39.641

 

 

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: \\VIVEK\Foreign Report Raw2\328760_files\Spazio.gif2.236.941

Population living in the region

:

Description: \\VIVEK\Foreign Report Raw2\328760_files\Spazio.gif4.330.172

Number of families in the region

:

Description: \\VIVEK\Foreign Report Raw2\328760_files\Spazio.gif1.889.207

 

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

 

- per food products

:

Description: \\VIVEK\Foreign Report Raw2\328760_files\Spazio.gif429

- per non food products

:

Description: \\VIVEK\Foreign Report Raw2\328760_files\Spazio.gif1.789

- per energy consume

:

Description: \\VIVEK\Foreign Report Raw2\328760_files\Spazio.gif135

 

 

Sector Data

 

The values are calculated on a base of 45 significant companies.

The companies cash their credits on an average of 116 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,69%.

The labour cost affects the turnover in the measure of 21,20%.

Goods are held in stock in a range of 97 dd.

The difference between the sales volume and the resources used to realize it is about 1,03.

The employees costs represent the 20,95% of the production costs.

 

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 27.019 protested subjects are found; in the province they count to 16.723.

The insolvency index for the region is 0,63, , while for the province it is 0,76.

Total Bankrupt companies in the province : 7.726.

Total Bankrupt companies in the region : 14.165.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.64

UK Pound

1

Rs.100.41

Euro

1

Rs.71.63

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NIT

 

 

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.