MIRA INFORM REPORT

 

 

Report No. :

320785

Report Date :

04.05.2015

 

IDENTIFICATION DETAILS

 

Name :

CORINO MACCHINE S.P.A.

 

 

Registered Office :

Strada Statale 231, 3/C, 12066 - Monticello d'Alba (CN) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

20.01.1983

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spare parts and accessories)

 

 

No. of Employees :

From 36 to 50

 

 

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 & address

 

CORINO MACCHINE S.P.A.

 

Strada Statale 231, 3/C

 

12066 - Monticello d'Alba (CN) -IT-

 

 

Summary

 

Fiscal Code

:

00841410046

Legal Form

:

Joint stock company

start of Activities

:

20/01/1983

Equity

:

Over 2.582.254

Turnover Range

:

10.000.000/12.750.000

Number of Employees

:

from 36 to 50

 

 

Activity

 

Manufacture of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spare parts and accessories)

 

 

Legal Data

 

Legal Form : Joint stock company

Register of Handcraft firms : 50190

 

Register of Handcraft firms : 50190 of Cuneo

 

Fiscal Code : 00841410046

 

Foreign Trade Reg. no. : CN008277 since 30/01/1992

 

Foreign Trade Reg. no. : 008277 of Cuneo since 30/01/1992

 

Foreign Trade Reg. no. : M272119 of Cuneo

 

Chamber of Commerce no. : 130185 of Cuneo since 26/01/1983

 

Firms' Register : CN003-3160 of Cuneo since 19/02/1996

 

V.A.T. Code : 00841410046

 

Tribunal Co. Register : 3160 of

 

Foundation date

: 11/01/1983

Establishment date

: 11/01/1983

Start of Activities

: 20/01/1983

Legal duration

: 31/12/2050

Nominal Capital

: 500.000

Subscribed Capital

: 500.000

Paid up Capital

: 500.000

 

Legal mail :

CORINOMACCHINE@PEC.IT

Members

 

Verde

Corino

Roberto

 

Vuoto

Born in Alba

(CN)

on 19/05/1953

- Fiscal Code : CRNRRT53E19A124O

 

Vuoto

Residence:

Cherasca

, 45

- 12051

Alba

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

30/04/2014

Director

30/04/2014

Managing Director

30/04/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Bubbio

Donatella

 

Vuoto

Born in Alba

(CN)

on 26/07/1957

- Fiscal Code : BBBDTL57L66A124H

 

Vuoto

Residence:

San Paolo

, 4

- 12051

Alba

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

30/04/2014

Director

30/04/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Bubbio

Tiziana

 

Vuoto

Born in Alba

(CN)

on 03/10/1961

- Fiscal Code : BBBTZN61R43A124Y

 

Vuoto

Residence:

Cherasca

, 45

- 12051

Alba

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

Managing Director

30/04/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Coraglia

Maurizio

 

Vuoto

Born in Baldissero d'Alba

(CN)

on 29/01/1956

- Fiscal Code : CRGMRZ56A29A589L

 

Vuoto

Residence:

Gavai

, 11

- 12040

Baldissero d'Alba

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Technical Manager

30/04/2003



Verde

Corino

Paolo

 

Vuoto

Born in Alba

(CN)

on 05/02/1987

- Fiscal Code : CRNPLA87B05A124H

 

Vuoto

Residence:

Le Cherasca

, 45

- 12051

Alba

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

Managing Director

30/04/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Corino

Francesco

 

Vuoto

Born in Alba

(CN)

on 18/12/1988

- Fiscal Code : CRNFNC88T18A124L

 

Vuoto

Residence:

Cherasca

, 45

- 12051

Alba

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

18/12/2014

Managing Director

18/12/2014

 

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

Corino

Roberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

CORINO ENGINEERING S.R.L." ABBREVIABILE"CORINO S.R.L. IN LIQUIDAZIONE

Monticello d'Alba (CN) - IT -

01970480040

Sole Director

Withdrawn

Registered

 

Verde

Bubbio

Donatella

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

CORINO ENGINEERING S.R.L." ABBREVIABILE"CORINO S.R.L. IN LIQUIDAZIONE

Monticello d'Alba (CN) - IT -

01970480040

Liquidator

Withdrawn

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

Corino Roberto

Alba - IT -

CRNRRT53E19A124O

450.000 .Eur

90,00

Bubbio Donatella

Alba - IT -

BBBDTL57L66A124H

50.000 .Eur

10,00

 

 

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

since 20/01/1983

 

231

, 3/C

- 12066

- Monticello d'Alba

(CN)

- IT -

 

PHONE

: 0173440576

 

FAX

: 0173363695

 

Legal mail

: CORINOMACCHINE@PEC.IT

 

Employees

: 38

 

Assistants

: 3

 

Fittings and Equipment for a value of 9.000

Eur

 

Stocks for a value of 1.270.000

Eur

 

Sales are on an international scale.

The firm operates abroad as exporter..

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

Products abroad are placed by :

- its own agents

 

Export is mainly towards:

- Italy

 

- France

 

- Ireland

 

-

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited partnership

General partnership

18/06/1985

General partnership

Limited liability company

19/09/1989

Limited liability company

Joint stock company

11/04/2005

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Corino Macchine di Roberto Corino eamp; S. s.a.s.

18/06/1985

Corino Macchine di Roberto Corino eamp; C. s.n.c.

19/09/1989

 

EX-MEMBERS / EX-POSITIONS:

 

Rosso

Corino

Roberto

 

Vuoto

Born in Alba

(CN)

on 19/05/1953

- Fiscal Code : CRNRRT53E19A124O

 

Vuoto

Residence:

Cherasca

, 45

- 12051

Alba

(CN)

- IT -

 

Ex-Postions

Partner

Chairman

 

Rosso

Barile

Bruno

 

Vuoto

Born in Montelupo Albese

(CN)

on 18/06/1957

- Fiscal Code : BRLBRN57H18F550U

 

Vuoto

Residence:

Enotria

, 1

- 12051

Alba

(CN)

- IT -

 

Ex-Postions

Temporary Auditor

 

Rosso

Borgogno

Maurizio

 

Vuoto

Born in Torino

(TO)

on 28/10/1963

- Fiscal Code : BRGMRZ63R28L219G

 

Vuoto

Residence:

Orti

, 25/C

- 12042

Bra

(CN)

- IT -

 

Ex-Postions

Permanent Auditor

Chairman of the Board of Aud.

 

Rosso

Manfredi

Renzo

 

Vuoto

Born in Fossano

(CN)

on 05/10/1929

- Fiscal Code : MNFRNZ29R05D742O

 

Ex-Postions

Permanent Auditor

 

Rosso

Verilio

Alessandro

 

Vuoto

Born in Roma

(RM)

on 29/04/1968

- Fiscal Code : VRLLSN68D29H501K

 

Vuoto

Residence:

Cuneo

, 168

- 12042

Bra

(CN)

- IT -

 

Ex-Postions

Temporary Auditor

 

Rosso

Dabbene

Gianna Maria

 

Vuoto

Born in Torino

(TO)

on 07/02/1958

- Fiscal Code : DBBGNM58B47L219W

 

Vuoto

Residence:

Santuario

, 3

- 12030

Cavallermaggiore

(CN)

- IT -

 

Ex-Postions

Permanent Auditor

 

Rosso

DAMONTE

SILVANO

 

Vuoto

Born in CANALE

(CN)

on 27/10/1954

- Fiscal Code : DMNSVN54R27D573Y

 

Vuoto

Residence:

GOITO

, 2

- 12043

Canale

(CN)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Rosso

Rodo

Maria Jose

 

Vuoto

Born in Camerana

(CN)

on 30/11/1942

- Fiscal Code : RDOMJS42S70B467H

 

Vuoto

Residence:

Cauda

, 110

- 12051

Alba

(CN)

- IT -

 

Ex-Postions

Temporary Auditor

 

Rosso

Barbero

Giovanni

 

Vuoto

Born in Alba

(CN)

on 15/05/1956

- Fiscal Code : BRBGNN56E12A124X

 

Ex-Postions

Temporary Auditor

 

Rosso

Marengo

Pier Giorgio

 

Vuoto

Born in Cherasco

(CN)

on 18/07/1957

- Fiscal Code : MRNPGR57L18C599J

 

Vuoto

Residence:

Ambrogio Mathis

, 10

- 12042

Bra

(CN)

- IT -

 

Ex-Postions

Temporary Auditor

 

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

 

Subject is active since 1983

The economic-financial analysis has been made on the base of the b/s of the latests three years.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 3,81% in 2013 with a stable trend in the turnover.

The operating result in 2013 was positive (2,95%) falling within the field's average.

The amount of the operating result is equal to Eur. 266.163 with an increase of 29,57% if the compared to the previous financial year.

The gross operating margin of the latest financial year is of Eur. 545.272 on the same levels as the previous financial year.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,76) and with an upward trend compared to the previous year.

The management generated equity capital for an amount of Eur. 3.184.215 , unchanged if compared to 2012.

During the last financial year debts totalled Eur. 4.451.924 (Eur. 415.560 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 (135,94 gg.) however still within the sector's average.

Liquidity is good (1,4)

On average trade credits are collected in 88,6 days. , a value lower than the sector's average.

2013 financial year closed with a cash flow of Eur. 400.351

In the last financial year labour cost was of Eur. 1.804.542, with a 18,11% incidence on total costs of production. , whereas the incidence on sales revenues is of 17,6%.

The financial management has a limited economic impact, equal to -0,13% on the sales.

 

Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

10.254.427

Profit (Loss) for the period

121.242

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

10.543.278

Profit (Loss) for the period

142.603

 

Verde

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

9.509.825

Profit (Loss) for the period

39.897

 

Verde

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

8.553.994

Profit (Loss) for the period

75.985


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.

47.773

163.583

279.392

. . Industrial patent rights

24.629

28.167

32.039

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

46.705

99.333

151.961

. Total Intangible Fixed Assets

119.107

291.083

463.392

. TANGIBLE FIXED ASSETS

. . Real estate

2.455.702

2.512.024

2.568.346

. . Plant and machinery

7.621

7.835

1.791

. . Industrial and commercial equipment

1.850

5.110

11.573

. . Other assets

70.051

45.135

57.532

. . Assets under construction and advances

. Total Tangible fixed assets

2.535.224

2.570.104

2.639.242

. 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

702.993

691.172

660.306

. . Own shares

. . . Total nominal value

. Total financial fixed assets

702.993

691.172

660.306

Total fixed assets

3.357.324

3.552.359

3.762.940

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.138.147

1.308.938

1.338.218

. . Work in progress and semimanufactured

84.368

82.257

125.844

. . Work in progress on order

. . Finished goods

45.556

110.472

34.476

. . Advance payments

. Total Inventories

1.268.071

1.501.667

1.498.538

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

2.750.525

3.139.612

2.861.800

. . Beyond 12 months

17.632

17.632

8.816

. . Trade receivables

2.523.602

2.624.579

2.669.324

. . . . Within 12 months

2.523.602

2.624.579

2.669.324

. . . . 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

189.695

478.670

139.946

. . . . Within 12 months

189.695

478.670

139.946

. . . . Beyond 12 months

. . Receivables for anticipated taxes

17.632

17.632

8.816

. . . . Within 12 months

. . . . Beyond 12 months

17.632

17.632

8.816

. . Receivables due from third parties

37.228

36.363

52.530

. . . . Within 12 months

37.228

36.363

52.530

. . . . Beyond 12 months

. Total Credits not held as fixed assets

2.768.157

3.157.244

2.870.616

. 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

1.598.623

365.640

496.973

. . Checks

. . Banknotes and coins

5.447

7.005

1.504

. Total Liquid funds

1.604.070

372.645

498.477

Total current assets

5.640.298

5.031.556

4.867.631

ADJUSTMENT ACCOUNTS

. Discount on loans

18.830

18.533

. Other adjustment accounts

9.927

Total adjustments accounts

18.830

18.533

9.927

TOTAL ASSETS

9.016.452

8.602.448

8.640.498

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

500.000

500.000

500.000

. Additional paid-in capital

. Revaluation reserves

1.522.384

1.522.384

1.522.384

. Legal reserve

100.096

100.096

98.096

. Reserve for Own shares

. Statute reserves

. Other reserves

1

2

1

. Accumulated Profits (Losses)

940.492

797.889

759.993

. Profit( loss) of the year

121.242

142.603

39.897

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

3.184.215

3.062.974

2.920.371

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

368.742

368.742

368.742

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

368.742

368.742

368.742

Employee termination indemnities

910.099

930.851

880.752

ACCOUNTS PAYABLE

. . . . Within 12 months

4.036.364

4.024.060

4.157.216

. . . . Beyond 12 months

415.560

18.816

177.972

. . 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

1.042.600

779.936

1.114.865

. . . . Within 12 months

627.040

761.120

936.893

. . . . Beyond 12 months

415.560

18.816

177.972

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

253.459

118.038

205.039

. . . . Within 12 months

253.459

118.038

205.039

. . . . Beyond 12 months

. . Trade payables

2.866.505

2.863.340

2.749.141

. . . . Within 12 months

2.866.505

2.863.340

2.749.141

. . . . 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

88.817

66.350

72.150

. . . . Within 12 months

88.817

66.350

72.150

. . . . Beyond 12 months

. . Due to social security and welfare inst.

94.007

85.295

79.584

. . . . Within 12 months

94.007

85.295

79.584

. . . . Beyond 12 months

. . Other payables

106.536

129.917

114.409

. . . . Within 12 months

106.536

129.917

114.409

. . . . Beyond 12 months

Total accounts payable

4.451.924

4.042.876

4.335.188

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

101.472

197.005

135.445

Total adjustment accounts

101.472

197.005

135.445

TOTAL LIABILITIES

9.016.452

8.602.448

8.640.498

 

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

10.254.427

10.543.278

9.509.825

. Changes in work in progress

-60.646

31.642

-267.459

. Changes in semi-manufact. products

. Capitalization of internal work

133.442

. Other income and revenues

38.934

52.108

44.650

. . Contributions for operating expenses

4.800

1.101

7.250

. . Different income and revenues

34.134

51.007

37.400

Total value of production

10.232.715

10.627.028

9.420.458

PRODUCTION COSTS

. Raw material,other materials and consum.

5.466.963

6.041.927

5.331.163

. Services received

1.884.810

. Leases and rentals

2.123.987

2.235.011

3.575

. Payroll and related costs

1.804.542

1.769.272

1.710.963

. . Wages and salaries

1.288.871

1.268.378

1.228.759

. . Social security contributions

417.770

395.550

372.214

. . Employee termination indemnities

94.631

103.313

106.037

. . Pension and similar

. . Other costs

3.270

2.031

3.953

. Amortization and depreciation

279.109

279.156

345.144

. . Amortization of intangible fixed assets

179.629

178.198

237.993

. . Amortization of tangible fixed assets

86.781

87.548

63.738

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

12.699

13.410

43.413

. Changes in raw materials

172.951

28.513

-184.171

. Provisions to risk reserves

. Other provisions

. Other operating costs

119.000

67.730

110.543

Total production costs

9.966.552

10.421.609

9.202.027

Diff. between value and cost of product.

266.163

205.419

218.431

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

20.941

18.379

18.591

. . Financ.income from receivables

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

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

20.345

17.413

16.737

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

596

966

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

596

966

. Interest and other financial expense

-34.061

-58.901

-60.884

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

34.061

58.901

Total financial income and expense

-13.120

-40.522

-42.293

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

3

81.275

. . Gains on disposals

. . Other extraordinary income

3

81.275

. Extraordinary expense

-593

-2.369

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-593

-2.369

Total extraordinary income and expense

3

80.682

-2.369

Results before income taxes

253.046

245.579

173.769

. Taxes on current income

131.804

102.976

133.872

. . current taxes

131.804

111.792

133.639

. . differed taxes(anticip.)

-8.816

233

. Net income for the period

121.242

142.603

39.897

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

121.242

142.603

39.897

 

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

0,37

0,41

0,44

0,18

Elasticity Ratio

Units

0,63

0,58

0,56

0,80

Availability of stock

Units

0,14

0,17

0,17

0,24

Total Liquidity Ratio

Units

0,48

0,41

0,39

0,48

Quick Ratio

Units

0,18

0,04

0,06

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,76

1,19

1,25

3,25

Self Financing Ratio

Units

0,35

0,36

0,34

0,19

Capital protection Ratio

Units

0,80

0,79

0,82

0,63

Liabilities consolidation quotient

Units

0,33

0,24

0,25

0,19

Financing

Units

1,40

1,32

1,48

3,80

Permanent Indebtedness Ratio

Units

0,50

0,47

0,46

0,36

M/L term Debts Ratio

Units

0,15

0,11

0,12

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,13

0,21

0,63

CORRELATION

Fixed assets ratio

Units

1,34

1,13

1,06

1,75

Current ratio

Units

1,40

1,25

1,17

1,21

Acid Test Ratio-Liquidity Ratio

Units

1,08

0,88

0,81

0,81

Structure's primary quotient

Units

0,95

0,86

0,78

1,03

Treasury's primary quotient

Units

0,40

0,09

0,12

0,06

Rate of indebtedness ( Leverage )

%

283,16

280,85

295,87

516,42

Current Capital ( net )

Value

1.603.934

1.007.496

710.415

422.465

RETURN

Return on Sales

%

3,90

4,00

4,05

3,35

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

%

3,81

4,66

1,37

5,13

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

%

7,95

8,02

5,95

14,77

Return on Investment ( R.O.I. )

%

2,95

2,39

2,53

4,16

Return/ Sales

%

2,60

1,95

2,30

4,11

Extra Management revenues/charges incid.

%

45,55

69,42

18,27

28,57

Cash Flow

Value

400.351

421.759

385.041

122.482

Operating Profit

Value

266.163

205.419

218.431

144.752

Gross Operating Margin

Value

545.272

484.575

563.575

241.990

MANAGEMENT

Credits to clients average term

Days

88,60

89,62

101,05

111,85

Debts to suppliers average term

Days

135,94

124,54

137,08

128,30

Average stock waiting period

Days

44,52

51,27

56,73

80,43

Rate of capital employed return ( Turnover )

Units

1,14

1,23

1,10

1,08

Rate of stock return

Units

8,09

7,02

6,35

4,45

Labour cost incidence

%

17,60

16,78

17,99

19,12

Net financial revenues/ charges incidence

%

-0,13

-0,38

-0,44

-1,08

Labour cost on purchasing expenses

%

18,11

16,98

18,59

19,02

Short-term financing charges

%

0,77

1,46

1,40

2,68

Capital on hand

%

87,93

81,59

90,86

91,91

Sales pro employee

Value

183.114

191.695

250.258

198.432

Labour cost pro employee

Value

32.223

32.168

45.025

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

:

Spazio569.987

Population living in the region

:

Spazio4.330.172

Number of families in the region

:

Spazio1.889.207

 

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

 

- per food products

:

Spazio429

- per non food products

:

Spazio1.789

- per energy consume

:

Spazio135

 

 

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

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 27.019 protested subjects are found; in the province they count to 1.458.

The insolvency index for the region is 0,63, , while for the province it is 0,26.

Total Bankrupt companies in the province : 1.299.

Total Bankrupt companies in the region : 14.165.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.57

UK Pound

1

Rs.97.99

Euro

1

Rs.70.53

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

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.