MIRA INFORM REPORT

 

 

Report No. :

328666

Report Date :

26.06.2015

 

IDENTIFICATION DETAILS

 

Name :

CONCERIA MONTEBELLO S.P.A.

 

 

Registered Office :

Via Lungochiampo, 123, 36054 – Montebello Vicentino (VI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

08.11.1977

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Preparation and tanning of leather; dressing and dyeing of fur

 

 

No of Employees :

from 201 to 250

 

 

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 Risk

 

A2

Moderate Low Risk

 

B1

Moderate Risk

B2

Moderate High Risk

 

C1

High Risk

C2

Very High Risk

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

 

Conceria Montebello S.p.a.

 

Via

Lungochiampo,

123

 

36054

- Montebello Vicentino

(VI)

-IT-

 

 

Summary

 

Fiscal Code

:

00584940241

Legal Form

:

Joint stock company

start of Activities

:

08/11/1977

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

from 201 to 250

 

 

Activity

 

Preparation and tanning of leather; dressing and dyeing of fur

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00584940241

 

Foreign Trade Reg. no. : VI010509 since 12/12/1991

 

Foreign Trade Reg. no. : 10509 of Vicenza since 12/12/1991

 

Chamber of Commerce no. : 139090 of Vicenza since 29/11/1977

 

Firms' Register : VI116-8674 of Vicenza since 19/02/1996

 

V.A.T. Code : 00584940241

 

Tribunal Co. Register : 8674 of

 

Foundation date

: 08/11/1977

Establishment date

: 08/11/1977

Start of Activities

: 08/11/1977

Legal duration

: 31/12/2050

Nominal Capital

: 10.200.000

Subscribed Capital

: 10.200.000

Paid up Capital

: 10.200.000

 

Legal mail :

CONCERIA.MONTEBELLO@CERT.ASSIND.VI.IT

 

Members

 

Dalle Mese

Gianfranco

 

Born in Montecchio Maggiore

(VI)

on 17/03/1962

- Fiscal Code : DLLGFR62C17F464X

 

Residence:

Dei Frati

, 5

- 36071

Arzignano

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

11/05/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Dalle Mese

Nadia

 

Born in Arzignano

(VI)

on 21/03/1954

- Fiscal Code : DLLNDA54C61A459B

 

Residence:

Calavena Alta

, 29

- 36071

Arzignano

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

01/03/2004

 

No Prejudicial events are reported

 

No Protests registered

 

Brancati

Filippo

 

Born in Palizzi

(RC)

on 02/12/1950

- Fiscal Code : BRNFPP50T02G277X

 

Residence:

Calavena Alta

, 29

- 36071

Arzignano

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

24/01/2006

 

No Prejudicial events are reported

 

No Protests registered

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

Dalle Mese

Gianfranco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Dalle Mese Srl

Montebello Vicentino (VI) - IT -

00166690248

Attorney with special power

Active

Registered

Ge.ma.ta. - S.p.a.

Trissino (VI) - IT -

00669660243

Director

Active

Registered

Utiac Spa

Arzignano (VI) - IT -

02934120243

Director

Active

Registered

Studio Art S.r.l.

Montebello Vicentino (VI) - IT -

02834000248

Attorney with special power

Active

Registered

Distretto Conciario Vicentino

Arzignano (VI) - IT -

03523100240

Assistant board Chairman

Withdrawn

Registered

Distretto Conciario Vicentino

Arzignano (VI) - IT -

03523100240

Baord of Directors' member

Active

Registered

Arc Srl

Arzignano (VI) - IT -

03181900246

Procurator

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

Dalle Mese Gianfranco

Arzignano - IT -

DLLGFR62C17F464X

6.834.000 .Eur

67,00

Dalle Mese Nadia

Arzignano - IT -

DLLNDA54C61A459B

3.366.000 .Eur

33,00

 

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

Intesa Holding S.p.a.

Chiampo - IT -

01905000244

77.981 .Eur

2,73

Active

Utiac Spa

Arzignano - IT -

02934120243

53.750 .Eur

3,14

Active

Dalle Mese Srl

Montebello Vicentino - IT -

00166690248

56.056 .Eur

49,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 08/11/1977

 

Lungochiampo

, 123

- 36054

- Montebello Vicentino

(VI)

- IT -

 

TELEX

: 431194 COM

 

PHONE

: 0444/649555

 

PHONE

: 0444449511

 

FAX

: 0444449596

 

Legal mail

: CONCERIA.MONTEBELLO@CERT.ASSIND.VI.IT

 

Employees

: 215

 

Assistants

: 1

 

Fittings and Equipment for a value of 2.200.000

Eur

 

Stocks for a value of 14.480.000

Eur

 

Furniture and fittings for a value of 41.000

Eur

 

Vehicles for a value of 5.000

Eur

 

The firm operates abroad as importer / exporter..

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- importers

 

- its own agents

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Belgium

 

- France

 

- Italy

 

- Somalia

 

- Austria

 

Export is mainly towards:

- Italy

 

- Belgium

 

- France

 

- Somalia

 

- Austria

 

 

Historical Information and/or Firm's Status

 

COMPANY'S CAPITAL CHANGES:

 

Former Type

Former Amount

New Type

New Amount

Changement Date

nominal

1.704.308Eur

nominal

2.530.639Eur

08/10/1998

 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

Nuova Conceria Aurelia S.r.l.

 

Lungochiampo

, 125

, 36054

, Montebello Vicentino

(VI)

- IT -

 

Fiscal Code: 01970880249

 

Date

Merging/splitting-up project:

08/06/1998

 

The firm absorbed by merging of

 

Nuova Conceria Aurelia S.r.l.

 

Lungochiampo

, 125

, 36054

, Montebello Vicentino

(VI)

- IT -

 

Fiscal Code: 01970880249

 

Date

:

10/12/1998



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 1977.

An eco-fin analysis has been made on the base od the b/s fo the years 2011, 2012 and 2013.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 5,34% in 2013

The operating result was positive in the last financial year (4,27%) and in line with the sector's average.

The amount of the operating result for the year 2013 is of Eur. 2.320.851 ,showing stability in respect to the value of 2012.

The G.O.M. amounted to Eur. 3.457.465 stable if compared to the financial year 2012.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,92 lower than in 2012.

With regard to equity capital, an amount of Eur. 23.236.927 is registered. , unchanged as opposed to the preceding year.

During the last financial year total debts volume reached Eur. 29.074.686 (Eur. 4.213.442 were m/l term ones) , a more or less stable value.

The company does not exceed in bank borrowings; the recourse to suppliers' credit is also limited which is also lower than the sector average.

Payments are supported by good current assets.

Accounts receivable average term is high (93,81 days). but in line with the sector.

The financial management generated a cash flow of Eur. 2.372.073.

Labour cost expenses amount to Eur. 9.636.973 , representing 14,66% on the total of production costs. , with a 15,12% incidence on turnover.

Limited financial charges in relation to sales volume.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

63.726.666

Profit (Loss) for the period

1.241.459

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

69.560.515

Profit (Loss) for the period

1.510.477

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

63.058.107

Profit (Loss) for the period

678.314

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

56.074.675

Profit (Loss) for the period

412.109

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

38.947.873

Profit (Loss) for the period

54.527



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

8.903

10.706

10.779

. . Concessions,licenses,trademarks,etc.

197

1.413

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

30.479

21.780

33.320

. Total Intangible Fixed Assets

39.382

32.683

45.512

. TANGIBLE FIXED ASSETS

. . Real estate

9.158.306

9.429.273

9.612.615

. . Plant and machinery

2.131.499

2.310.603

1.717.273

. . Industrial and commercial equipment

66.554

73.228

26.405

. . Other assets

59.746

83.917

167.805

. . Assets under construction and advances

. Total Tangible fixed assets

11.416.105

11.897.021

11.524.098

. FINANCIAL FIXED ASSETS

. . Equity investments

5.624.195

5.507.488

1.875.619

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

5.180.299

5.063.592

1.731.698

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

443.896

443.896

143.921

. . 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

5.624.195

5.507.488

1.875.619

Total fixed assets

17.079.682

17.437.192

13.445.229

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.340.769

1.529.870

2.045.406

. . Work in progress and semimanufactured

9.355.456

6.171.823

10.166.139

. . Work in progress on order

. . Finished goods

3.787.882

3.001.213

3.016.196

. . Advance payments

. Total Inventories

14.484.107

10.702.906

15.227.741

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

18.989.091

20.974.921

21.676.986

. . Beyond 12 months

430.649

425.537

59.580

. . Trade receivables

16.605.388

19.783.856

20.468.603

. . . . Within 12 months

16.605.388

19.783.856

20.468.603

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

1.124.657

847.662

365.429

. . . . Within 12 months

1.124.657

847.662

365.429

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

1.457.559

575.108

757.709

. . . . Within 12 months

1.101.641

219.190

757.709

. . . . Beyond 12 months

355.918

355.918

. . Receivables for anticipated taxes

117.751

120.359

90.419

. . . . Within 12 months

48.947

56.667

34.343

. . . . Beyond 12 months

68.804

63.692

56.076

. . Receivables due from third parties

114.385

73.473

54.406

. . . . Within 12 months

108.458

67.546

50.902

. . . . Beyond 12 months

5.927

5.927

3.504

. Total Credits not held as fixed assets

19.419.740

21.400.458

21.736.566

. 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

3.419.259

2.009.819

1.709.520

. . Checks

. . Banknotes and coins

844

790

8.391

. Total Liquid funds

3.420.103

2.010.609

1.717.911

Total current assets

37.323.950

34.113.973

38.682.218

ADJUSTMENT ACCOUNTS

. Discount on loans

5.964

3.407

17.883

. Other adjustment accounts

Total adjustments accounts

5.964

3.407

17.883

TOTAL ASSETS

54.409.596

51.554.572

52.145.330

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

10.200.000

10.200.000

10.200.000

. Additional paid-in capital

15.033

15.033

15.033

. Revaluation reserves

4.260.834

4.260.834

4.260.834

. Legal reserve

533.644

458.120

424.205

. Reserve for Own shares

. Statute reserves

. Other reserves

6.985.957

5.551.006

1.574.713

. Accumulated Profits (Losses)

. Profit( loss) of the year

1.241.459

1.510.477

678.314

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

23.236.927

21.995.470

17.153.099

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

247.696

196.390

145.482

. . Taxation fund, also differed

625.254

617.074

627.036

. . Other funds

6.000

5.000

Total Reserves for Risks and Charges

878.950

818.464

772.518

Employee termination indemnities

1.202.768

1.292.598

1.349.001

ACCOUNTS PAYABLE

. . . . Within 12 months

24.861.244

24.466.362

26.942.110

. . . . Beyond 12 months

4.213.442

2.969.701

5.901.884

. . 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

17.451.608

15.007.417

17.234.039

. . . . Within 12 months

13.238.166

12.037.716

11.332.155

. . . . Beyond 12 months

4.213.442

2.969.701

5.901.884

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

99.271

97.773

. . . . Within 12 months

99.271

97.773

. . . . Beyond 12 months

. . Trade payables

10.194.508

10.687.111

14.108.476

. . . . Within 12 months

10.194.508

10.687.111

14.108.476

. . . . 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

41.000

125.580

. . . . Within 12 months

41.000

125.580

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

407.225

583.064

298.708

. . . . Within 12 months

407.225

583.064

298.708

. . . . Beyond 12 months

. . Due to social security and welfare inst.

434.450

404.662

457.124

. . . . Within 12 months

434.450

404.662

457.124

. . . . Beyond 12 months

. . Other payables

487.624

615.036

620.067

. . . . Within 12 months

487.624

615.036

620.067

. . . . Beyond 12 months

Total accounts payable

29.074.686

27.436.063

32.843.994

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

16.265

11.977

26.718

Total adjustment accounts

16.265

11.977

26.718

TOTAL LIABILITIES

54.409.596

51.554.572

52.145.330

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

220.000

511.215

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

63.726.666

69.560.514

63.058.106

. Changes in work in progress

3.970.301

-4.009.298

1.414.614

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

380.140

473.603

412.822

. . Contributions for operating expenses

11.340

64.645

33.322

. . Different income and revenues

368.800

408.958

379.500

Total value of production

68.077.107

66.024.819

64.885.542

PRODUCTION COSTS

. Raw material,other materials and consum.

42.086.945

39.053.547

39.368.452

. Services received

. Leases and rentals

12.523.195

13.373.898

14.529.771

. Payroll and related costs

9.636.973

9.628.765

9.167.219

. . Wages and salaries

6.896.881

6.862.701

6.506.344

. . Social security contributions

2.233.300

2.239.496

2.148.398

. . Employee termination indemnities

503.792

515.452

502.943

. . Pension and similar

. . Other costs

3.000

11.116

9.534

. Amortization and depreciation

1.130.614

1.041.979

908.989

. . Amortization of intangible fixed assets

19.673

27.385

31.942

. . Amortization of tangible fixed assets

1.010.941

914.594

844.982

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

100.000

100.000

32.065

. Changes in raw materials

189.101

515.536

-745.778

. Provisions to risk reserves

6.000

5.000

. Other provisions

. Other operating costs

183.428

220.737

144.352

Total production costs

65.756.256

63.839.462

63.373.005

Diff. between value and cost of product.

2.320.851

2.185.357

1.512.537

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

79.369

143.305

69.206

. . In subsidiary companies

. . In associated companies

56.874

127.733

69.206

. . In other companies

22.495

15.572

. Other financial income

11.101

6.752

104.021

. . 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

11.101

6.752

104.021

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

11.101

6.752

104.021

. Interest and other financial expense

-512.102

-406.152

-352.874

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

512.102

406.152

352.874

Total financial income and expense

-421.632

-256.095

-179.647

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

116.707

. . Of equity investments

116.707

. . 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

116.707

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

1.166

360.938

127

. . Gains on disposals

. . Other extraordinary income

1.166

360.938

127

. Extraordinary expense

-3.933

-6.853

-1.975

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-3.933

-6.853

-1.975

Total extraordinary income and expense

-2.767

354.085

-1.848

Results before income taxes

2.013.159

2.283.347

1.331.042

. Taxes on current income

771.700

772.870

652.728

. . current taxes

760.912

812.772

562.775

. . differed taxes(anticip.)

10.788

-39.902

89.953

. Net income for the period

1.241.459

1.510.477

678.314

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.241.459

1.510.477

678.314

 

 

Ratios

 

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

0,31

0,34

0,26

0,18

Elasticity Ratio

Units

0,69

0,66

0,74

0,80

Availability of stock

Units

0,27

0,21

0,29

0,20

Total Liquidity Ratio

Units

0,42

0,45

0,45

0,51

Quick Ratio

Units

0,06

0,04

0,03

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,92

1,02

1,47

2,38

Self Financing Ratio

Units

0,43

0,43

0,33

0,24

Capital protection Ratio

Units

0,51

0,47

0,37

0,68

Liabilities consolidation quotient

Units

0,22

0,17

0,27

0,18

Financing

Units

1,25

1,25

1,91

2,86

Permanent Indebtedness Ratio

Units

0,53

0,51

0,47

0,38

M/L term Debts Ratio

Units

0,10

0,08

0,14

0,11

Net Financial Indebtedness Ratio

Units

0,60

0,59

0,90

1,00

CORRELATION

Fixed assets ratio

Units

1,68

1,51

1,82

1,78

Current ratio

Units

1,50

1,39

1,44

1,25

Acid Test Ratio-Liquidity Ratio

Units

0,92

0,96

0,87

0,84

Structure's primary quotient

Units

1,36

1,26

1,28

1,07

Treasury's primary quotient

Units

0,14

0,08

0,06

0,03

Rate of indebtedness ( Leverage )

%

234,15

234,39

304,00

408,81

Current Capital ( net )

Value

12.462.706

9.647.611

11.740.108

312.424

RETURN

Return on Sales

%

3,72

3,67

2,52

2,67

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

%

5,34

6,87

3,95

3,20

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

%

8,66

10,38

7,76

8,58

Return on Investment ( R.O.I. )

%

4,27

4,24

2,90

4,36

Return/ Sales

%

3,64

3,14

2,40

3,63

Extra Management revenues/charges incid.

%

53,49

69,12

44,85

23,99

Cash Flow

Value

2.372.073

2.552.456

1.587.303

112.609

Operating Profit

Value

2.320.851

2.185.357

1.512.537

127.644

Gross Operating Margin

Value

3.457.465

3.232.336

2.421.526

230.719

MANAGEMENT

Credits to clients average term

Days

93,81

102,39

116,86

101,46

Debts to suppliers average term

Days

67,20

73,67

95,07

94,66

Average stock waiting period

Days

81,82

55,39

86,94

56,34

Rate of capital employed return ( Turnover )

Units

1,17

1,35

1,21

1,34

Rate of stock return

Units

4,40

6,50

4,14

6,30

Labour cost incidence

%

15,12

13,84

14,54

12,44

Net financial revenues/ charges incidence

%

-0,66

-0,37

-0,28

-1,48

Labour cost on purchasing expenses

%

14,66

15,08

14,47

12,90

Short-term financing charges

%

1,76

1,48

1,07

3,49

Capital on hand

%

85,38

74,11

82,69

74,43

Sales pro employee

Value

211.716

231.868

220.482

253.464

Labour cost pro employee

Value

32.016

32.095

32.053

32.147

 

 

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

:

831.356

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127

 

Sector Data

 

The values are calculated on a base of 923 significant companies.

 

The companies cash their credits on an average of 101 dd.

The average duration of suppliers debts is about 95 dd.

The sector's profitability is on an average of 2,67%.

The labour cost affects the turnover in the measure of 12,44%.

Goods are held in stock in a range of 56 dd.

The difference between the sales volume and the resources used to realize it is about 1,34.

The employees costs represent the 12,90% of the production costs.

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered lowly risky.

In the region 13.782 protested subjects are found; in the province they count to 2.234.

The insolvency index for the region is 0,30, , while for the province it is 0,27.

Total Bankrupt companies in the province : 2.546.

Total Bankrupt companies in the region : 16.714.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 63.61

UK Pound

1

Rs. 99.79

Euro

1

Rs. 71.16

 

INFORMATION DETAILS

 

Analysis Done by :

KRN

 

 

Report Prepared by :

DPT

 

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.