MIRA INFORM REPORT

 

 

Report No. :

324286

Report Date :

26.05.2015

           

IDENTIFICATION DETAILS

 

Name :

R.E.D. GRANITI S.P.A.

 

 

Registered Office :

Galleria San Carlo, 6  20122 - Milano (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

24.05.2000

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

  • Cutting and carving of stone and marble
  • Wholesale of other building materials

 

 

No. of Employee :

From 91 to 110

 

 

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

 

R.E.D. GRANITI S.P.A.

 

Galleria San Carlo, 6  20122 - Milano (MI) -IT-

 

 

 

Summary

 

Fiscal Code

:

13161430155

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

24/05/2000

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

from 91 to 110

 

 

Activity

 

Cutting and carving of stone and marble

Wholesale of other building materials

 

 

Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 13161430155

 

Foreign Trade Reg. no. : MI333779 since 24/06/2003

 

Chamber of Commerce no. : 64323 of Gorizia

 

Chamber of Commerce no. : 1621130 of Milano since 05/07/2000

 

Chamber of Commerce no. : 106873 of Massa

 

Chamber of Commerce no. : 98617 of Ragusa

 

Chamber of Commerce no. : 327713 of Verona

 

Firms' Register : MI-2000-168663 of Milano since 05/07/2000

 

V.A.T. Code : 13161430155

 

Establishment date

: 24/05/2000

Start of Activities

: 24/05/2000

Legal duration

: 31/12/2030

Nominal Capital

: 10.010.000

Subscribed Capital

: 10.010.000

Paid up Capital

: 10.010.000

 

Legal mail :

INFOLEGAL@PEC.REDGRANITI.COM

 

 

Members

 

Fingildo - Societa' A Responsabilita' Li

mitata

 

 

Residence:

Dorsale

, 12

- 54100

Massa

(MS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

06/05/2004

 

Prejudicial Events found with cancellations*

 

Judicial Mortgage - Mod.60 - 22/10/2010. Event writing-off

  BANCA NAZIONALE DEL LAVORO S. P. A.

 

No Protests registered

 

Bogazzi

Enrico

 

Born in Carrara

(MS)

on 30/07/1940

- Fiscal Code : BGZNRC40L30B832T

 

Residence:

Cairoli

, 12

- 54033

Carrara

(MS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/06/2013

 

Conti

Franca

 

Born in Carrara

(MS)

on 21/04/1959

- Fiscal Code : CNTFNC59D61B832S

 

Residence:

Marco Polo

, 32

- 54036

Carrara

(MS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

28/06/2013

Director

28/06/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Conti

Daniela

 

Born in Carrara

(MS)

on 09/12/1955

- Fiscal Code : CNTDNL55T49B832V

 

Residence:

Della Perla

, 28

- 54033

Carrara

(MS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/06/2013

 

Ponzanelli

Fabrizio

 

Born in Carrara

(MS)

on 05/09/1957

- Fiscal Code : PNZFRZ57P05B832L

 

Residence:

Pascoli

, 9

- 54033

Carrara

(MS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/06/2013

 

*Concerns also partially erased events.

 

 

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.

 

Conti

Franca

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Fingildo - Societa' A Responsabilita' Limitata

Massa (MS) - IT -

01534120157

Managing Director

Active

Registered

Fingildo - Societa' A Responsabilita' Limitata

Massa (MS) - IT -

01534120157

Director

Active

Registered

R.e.d. Graniti - s.r.l.

Massa (MS) - IT -

00525290458

Managing Director

Withdrawn

In liquidation

R.e.d. Graniti - s.r.l.

Massa (MS) - IT -

00525290458

Liquidator

Withdrawn

In liquidation

Jvk S.r.l.

Milano (MI) - IT -

04032450969

Director

Withdrawn

Ceased

Jvk S.r.l.

Milano (MI) - IT -

04032450969

Board Chairman

Withdrawn

Ceased

Sami - S.p.a.

Massa (MS) - IT -

00184820454

Managing Director

Withdrawn

Ceased

Sami - S.p.a.

Massa (MS) - IT -

00184820454

Director

Withdrawn

Ceased

 

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

Fingildo - Societa' A Responsabilita' Li mitata

Massa - IT -

01534120157

100,00

 

 

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

Jvk S.r.l.

Milano - IT -

04032450969

2.500.000 .Eur

50,00

Ceased



Firm's location and structure

 

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

 

-

Legal and operative seat

 

San Carlo

, 6

- 20100

- Milano

(MI)

- IT -

 

PHONE

: 058588471

 

FAX

: 0585884848

 

Legal mail

: INFOLEGAL@PEC.REDGRANITI.COM

 

-

Secondary office

 

Dorsale

- 54100

- Massa

(MS)

- IT -

 

PHONE

: 058588471

 

FAX

: 0585884848

 

-

Branch

(Warehouse)

since 09/06/2003

 

Fontana

, 273

- 37020

- Dolce'

(VR)

- IT -

 

Employees

: 101

 

Fittings and Equipment for a value of 420.000

Eur

 

Stocks for a value of 66.660.000

Eur

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

SERVIZIO GESTIONE DEPOSITO S.R.L.

 

DORSALE

, 12

, 54100

, MASSA

(MS)

- IT -

 

Fiscal Code: 00713860450

 

Date

Merging/splitting-up project:

05/08/2009

 

The firm absorbed by merging of

 

SERVIZIO GESTIONE DEPOSITO S.R.L.

 

DORSALE

, 12

, 54100

, MASSA

(MS)

- IT -

 

Fiscal Code: 00713860450

 

Date

:

30/12/2009

 

The firm took over the activity of

 

R.e.d. Graniti - s.r.l.

 

Dorsale

, 12

, 54100

, Massa

(MS)

- IT -

 

Fiscal Code: 00525290458

 

Date

:

21/12/2000



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.

 

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

BANCA INTESA S.P.A.



Financial and Economical Analysis

 

Company's starting of activities dates back to 2000.

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 1,74% in 2013 with an increase in 2013 (+9,94%).

The operating result was positive in the last financial year (3,86%) falling within the field's average.

The amount of the operating result is equal to Eur. 7.774.207 showing an upward trend 49,67% compared to the previous financial year.

During the latest financial year the gross operating margin amounted to Eur. 8.217.758 showing a 23,53% growth.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,68) and with an upward trend compared to the previous year.

With regard to equity capital, an amount of Eur. 61.495.428 is registered. , increasing by 21,71% if compared to the financial year 2012.

During the last financial year total debts volume reached Eur. 135.623.425 (Eur. 91.849.015 were m/l term ones) showing a stable trend as opposed to 2012 (Eur. 146.994.749).

Bank borrowings' volume is slightly high but the recourse to suppliers' credit is modest below the sector's average.

Payments are supported by good current assets.

As to due from customers, the average terms are 55,08 days. , lower than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 1.515.556

Subordinate employment cost is of Eur. 3.233.899, i.e. 4,81% on total production costs. , whereas the incidence of such costs on sales revenues is equal to 4,38%.

High incidence of financial charges on turnover.


Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

73.811.312

Profit (Loss) for the period

1.072.005

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

67.134.344

Profit (Loss) for the period

784.947

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

73.231.382

Profit (Loss) for the period

774.632

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

74.332.518

Profit (Loss) for the period

563.326

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

63.168.476

Profit (Loss) for the period

-2.543.054



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.

27.294

8.916

12.000

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

1.682

2.355

4.313

. . Goodwill

. . Assets in formation and advance paymen.

1.900

. . Other intangible fixed assets

45.795

22.403

25.992

. Total Intangible Fixed Assets

74.771

35.574

42.305

. TANGIBLE FIXED ASSETS

. . Real estate

5.897.596

5.766.883

5.735.867

. . Plant and machinery

151.408

184.157

213.573

. . Industrial and commercial equipment

268.146

277.231

339.656

. . Other assets

93.981

107.735

141.518

. . Assets under construction and advances

. Total Tangible fixed assets

6.411.131

6.336.006

6.430.614

. FINANCIAL FIXED ASSETS

. . Equity investments

58.417.886

57.732.278

47.759.244

. . . Equity invest. in subsidiary companies

57.971.605

57.286.002

47.312.968

. . . Equity invest. in associated companies

446.276

446.276

446.276

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

5

. . Financial receivables

43.208.346

41.451.349

22.716.049

. . . . Within 12 months

22.716.049

. . . . Beyond 12 months

43.208.346

41.451.349

. . . Receivab due from subsidiaries

43.182.262

41.425.265

22.689.422

. . . . Within 12 months

22.689.422

. . . . Beyond 12 months

43.182.262

41.425.265

. . . 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

26.084

26.084

26.627

. . . . Within 12 months

26.627

. . . . Beyond 12 months

26.084

26.084

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

101.626.232

99.183.627

70.475.293

Total fixed assets

108.112.134

105.555.207

76.948.212

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

41.946.099

45.419.723

43.278.717

. . Advance payments

24.718.671

22.237.111

30.124.301

. Total Inventories

66.664.770

67.656.834

73.403.018

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

21.001.685

22.447.374

22.800.657

. . Beyond 12 months

3.883.859

3.988.789

. . Trade receivables

11.293.232

12.619.657

11.380.973

. . . . Within 12 months

11.293.232

12.619.657

11.380.973

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

4.042.364

4.001.600

4.060.287

. . . . Within 12 months

4.042.364

4.001.600

4.060.287

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

7.057

7.377

7.522

. . . . Within 12 months

7.057

7.377

7.522

. . . . Beyond 12 months

. . Receivables due from holding comp.

518

1.945

. . . . Within 12 months

518

1.945

. . . . Beyond 12 months

. . Fiscal Receivables

4.283.402

5.007.224

3.164.318

. . . . Within 12 months

899.543

1.518.435

3.164.318

. . . . Beyond 12 months

3.383.859

3.488.789

. . Receivables for anticipated taxes

4.585.827

4.070.832

3.461.353

. . . . Within 12 months

4.585.827

4.070.832

3.461.353

. . . . Beyond 12 months

. . Receivables due from third parties

673.144

729.473

724.259

. . . . Within 12 months

173.144

229.473

724.259

. . . . Beyond 12 months

500.000

500.000

. Total Credits not held as fixed assets

24.885.544

26.436.163

22.800.657

. 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

1.910.372

804.007

1.105.434

. . Checks

. . Banknotes and coins

4.123

2.777

5.501

. Total Liquid funds

1.914.495

806.784

1.110.935

Total current assets

93.464.809

94.899.781

97.314.610

ADJUSTMENT ACCOUNTS

. Discount on loans

17.164

20.433

18.587

. Other adjustment accounts

Total adjustments accounts

17.164

20.433

18.587

TOTAL ASSETS

201.594.107

200.475.421

174.281.409

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

10.010.000

10.010.000

10.010.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

2.002.000

2.002.000

2.002.000

. Reserve for Own shares

. Statute reserves

. Other reserves

48.411.423

37.726.877

36.952.246

. Accumulated Profits (Losses)

. Profit( loss) of the year

1.072.005

784.947

774.632

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

61.495.428

50.523.824

49.738.878

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

2.100.000

602.835

489.920

. . Other funds

1.013.856

1.013.856

11.791

Total Reserves for Risks and Charges

3.113.856

1.616.691

501.711

Employee termination indemnities

1.318.391

1.290.520

1.148.564

ACCOUNTS PAYABLE

. . . . Within 12 months

43.774.410

51.195.217

34.868.844

. . . . Beyond 12 months

91.849.015

95.799.532

87.939.091

. . 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

41.395.213

54.754.667

41.901.933

. . . . Within 12 months

30.948.586

41.474.445

25.365.230

. . . . Beyond 12 months

10.446.627

13.280.222

16.536.703

. . Due to other providers of finance

86.199.579

84.887.572

73.456.452

. . . . Within 12 months

4.797.191

3.485.184

2.054.064

. . . . Beyond 12 months

81.402.388

81.402.388

71.402.388

. . Advances from customers

356.966

60.068

109.603

. . . . Within 12 months

356.966

60.068

109.603

. . . . Beyond 12 months

. . Trade payables

2.491.370

1.525.095

1.600.744

. . . . Within 12 months

2.491.370

1.525.095

1.600.744

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

2.041.842

1.849.529

2.560.914

. . . . Within 12 months

2.041.842

1.849.529

2.560.914

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

79.008

75.749

992.500

. . . . Within 12 months

79.008

75.749

992.500

. . . . Beyond 12 months

. . Due to the tax authorities

1.509.192

3.087.010

334.396

. . . . Within 12 months

1.509.192

1.970.088

334.396

. . . . Beyond 12 months

1.116.922

. . Due to social security and welfare inst.

196.196

187.734

174.307

. . . . Within 12 months

196.196

187.734

174.307

. . . . Beyond 12 months

. . Other payables

1.354.059

567.325

1.677.086

. . . . Within 12 months

1.354.059

567.325

1.677.086

. . . . Beyond 12 months

Total accounts payable

135.623.425

146.994.749

122.807.935

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

43.007

49.637

84.321

Total adjustment accounts

43.007

49.637

84.321

TOTAL LIABILITIES

201.594.107

200.475.421

174.281.409

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

24.785.565

27.314.166

25.655.334

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

73.811.311

67.134.344

73.231.382

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

1.150.230

1.138.806

833.819

. . Contributions for operating expenses

833.819

. . Different income and revenues

1.150.230

1.138.806

Total value of production

74.961.541

68.273.150

74.065.201

PRODUCTION COSTS

. Raw material,other materials and consum.

41.245.760

40.342.555

38.961.249

. Services received

. Leases and rentals

17.727.902

19.097.625

21.311.079

. Payroll and related costs

3.233.899

3.289.636

3.027.076

. . Wages and salaries

2.324.895

2.386.458

2.196.375

. . Social security contributions

715.100

694.651

631.972

. . Employee termination indemnities

176.929

192.018

181.599

. . Pension and similar

. . Other costs

16.975

16.509

17.130

. Amortization and depreciation

443.551

457.953

2.347.803

. . Amortization of intangible fixed assets

17.747

25.497

2.016.397

. . Amortization of tangible fixed assets

255.804

240.191

241.239

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

170.000

192.265

90.167

. Changes in raw materials

4.098.761

-1.506.183

3.595.019

. Provisions to risk reserves

1.000.000

11.791

. Other provisions

. Other operating costs

437.461

397.565

396.958

Total production costs

67.187.334

63.079.151

69.650.975

Diff. between value and cost of product.

7.774.207

5.193.999

4.414.226

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

1.870.440

. . In subsidiary companies

1.870.440

. . In associated companies

. . In other companies

. Other financial income

503.294

453.622

247.393

. . Financ.income from receivables

481.758

424.758

204.840

. . . Towards subsidiary companies

481.758

424.758

203.719

. . . Towards associated companies

1.121

. . . 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

21.536

28.864

42.553

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

21.536

28.864

42.553

. Interest and other financial expense

-5.156.873

-3.676.970

-3.021.823

. . Towards subsidiary companies

. . Towards associated companies

-1.312.007

-2.225.314

. . Towards holding companies

. . Towards other companies

5.156.873

3.676.970

3.021.823

Total financial income and expense

-2.783.139

-3.223.348

-2.774.430

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-897.630

. . Of equity investments

-897.630

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-897.630

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

65.812

181.695

41.282

. . Gains on disposals

45.781

5.418

7.973

. . Other extraordinary income

20.031

176.277

33.309

. Extraordinary expense

-1.834.783

-253.125

-182.375

. . Losses on disposals

-36

-10.597

. . Taxes relating to prior years

-1.610.887

-10.948

. . Other extraordinary expense

-223.896

-242.141

-171.778

Total extraordinary income and expense

-1.768.971

-71.430

-141.093

Results before income taxes

2.324.467

1.899.221

1.498.703

. Taxes on current income

1.252.462

1.114.274

724.071

. . current taxes

1.880.372

1.723.753

891.282

. . differed taxes(anticip.)

-627.910

-609.479

-167.211

. Net income for the period

1.072.005

784.947

774.632

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.072.005

784.947

774.632

 

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

0,54

0,53

0,44

0,29

Elasticity Ratio

Units

0,46

0,47

0,56

0,69

Availability of stock

Units

0,33

0,34

0,42

0,23

Total Liquidity Ratio

Units

0,13

0,14

0,14

0,41

Quick Ratio

Units

0,01

0,00

0,01

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,68

1,00

0,68

1,78

Self Financing Ratio

Units

0,31

0,25

0,29

0,27

Capital protection Ratio

Units

0,82

0,79

0,78

0,69

Liabilities consolidation quotient

Units

2,13

1,90

2,55

0,23

Financing

Units

2,21

2,91

2,47

2,41

Permanent Indebtedness Ratio

Units

0,77

0,74

0,80

0,46

M/L term Debts Ratio

Units

0,46

0,48

0,51

0,13

Net Financial Indebtedness Ratio

Units

2,04

2,75

2,30

0,98

CORRELATION

Fixed assets ratio

Units

1,43

1,40

1,80

1,51

Current ratio

Units

2,14

1,85

2,79

1,20

Acid Test Ratio-Liquidity Ratio

Units

0,61

0,53

0,69

0,75

Structure's primary quotient

Units

0,57

0,48

0,65

0,83

Treasury's primary quotient

Units

0,04

0,02

0,03

0,02

Rate of indebtedness ( Leverage )

%

327,82

396,79

350,39

366,48

Current Capital ( net )

Value

49.690.399

43.704.564

62.445.766

233.017

RETURN

Return on Sales

%

2,05

1,85

4,26

3,37

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

%

1,74

1,55

1,56

3,34

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

%

3,78

3,76

3,01

11,22

Return on Investment ( R.O.I. )

%

3,86

2,59

2,53

4,00

Return/ Sales

%

10,53

7,74

6,03

4,88

Extra Management revenues/charges incid.

%

13,79

15,11

17,55

19,82

Cash Flow

Value

1.515.556

1.242.900

3.122.435

65.183

Operating Profit

Value

7.774.207

5.193.999

4.414.226

108.595

Gross Operating Margin

Value

8.217.758

6.651.952

6.773.820

167.146

MANAGEMENT

Credits to clients average term

Days

55,08

67,67

55,95

131,41

Debts to suppliers average term

Days

28,15

20,90

30,79

111,40

Average stock waiting period

Days

325,14

362,80

360,84

96,30

Rate of capital employed return ( Turnover )

Units

0,37

0,33

0,42

0,84

Rate of stock return

Units

1,11

0,99

1,00

3,72

Labour cost incidence

%

4,38

4,90

4,13

14,94

Net financial revenues/ charges incidence

%

-3,77

-4,80

-3,79

-2,29

Labour cost on purchasing expenses

%

4,81

5,22

4,35

14,35

Short-term financing charges

%

3,80

2,50

2,46

3,61

Capital on hand

%

273,12

298,62

237,99

118,11

Sales pro employee

Value

730.805

658.179

779.057

209.056

Labour cost pro employee

Value

32.018

32.251

32.202

33.287

 

 

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

:

3.839.216

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

 

Sector Data

 

The values are calculated on a base of 588 significant companies.

 

The companies cash their credits on an average of 131 dd.

The average duration of suppliers debts is about 111 dd.

The sector's profitability is on an average of 3,37%.

The labour cost affects the turnover in the measure of 14,94%.

Goods are held in stock in a range of 96 dd.

The difference between the sales volume and the resources used to realize it is about 0,84.

The employees costs represent the 14,35% of the production costs.

 

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.62

UK Pound

1

Rs.96.51

Euro

1

Rs.69.93

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

ANK

 


 

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.