MIRA INFORM REPORT

 

 

Report No. :

349221

Report Date :

09.11.2015

 

IDENTIFICATION DETAILS

 

Name :

NOVACCIAI S.P.A.

 

 

Registered Office :

Via Giuseppe Verdi, 26  28060 - San Pietro Mosezzo (NO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

28.10.1987

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

Metallurgy Foundries

 

 

No. of Employee :

From 71 to 90

 

 

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

 

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

 

NOVACCIAI S.P.A.

 

Via Giuseppe Verdi, 26  28060 - San Pietro Mosezzo (NO) -IT-

 

 

 

Summary

 

Fiscal Code

:

07535870153

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

28/10/1987

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 71 to 90

 

 

Activity

 

Metallurgy Foundries

 

Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 07535870153

 

Foreign Trade Reg. no. : 2771 of Novara since 04/12/1991

 

Chamber of Commerce no. : 159506 of Novara since 21/06/1988

 

Firms' Register : NO106-10866 of Novara since 19/02/1996

 

V.A.T. Code : 01229090038

 

Foundation date

: 07/09/1984

Establishment date

: 07/09/1984

Start of Activities

: 28/10/1987

Legal duration

: 31/12/2050

Nominal Capital

: 5.500.000

Subscribed Capital

: 5.500.000

Paid up Capital

: 5.500.000

 

Legal mail :

NOVACCIAI@LEGALMAIL.IT

 

 

Members

 

Rosti

Mauro

 

Born in Milano

(MI)

on 24/04/1956

- Fiscal Code : RSTMRA56D24F205Q

 

Residence:

Archimede

, 129

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

04/09/2006

 

No Prejudicial events are reported

 

No Protests registered

 

Gallesi

Stefano

 

Born in Novara

(NO)

on 17/04/1975

- Fiscal Code : GLLSFN75D17F952B

 

Residence:

Xxiii Marzo

, 209/A

- 28100

Novara

(NO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

04/09/2006

 

No Prejudicial events are reported

 

No Protests registered

 

Battistini

Pablo Ignacio

 

Born in Mendoza

( )

on 12/01/1975

- Fiscal Code : BTTPLG75A12Z600Y

 

Residence:

Via Tadini

, 2

- 28100

Novara

(NO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

14/04/2014

Managing Director

14/04/2014

Board Chairman

14/04/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Crivelli

Stefano

 

Born in Busto Arsizio

(VA)

on 27/10/1966

- Fiscal Code : CRVSFN66R27B300D

 

Residence:

Europa

, 8

- 28010

Caltignaga

(NO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

21/04/2009

Director

14/04/2014

Managing Director

14/04/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Olarra Aceros Inoxidables S.a.

 

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

No Protests registered

 

Olarra Aceros Inoxidables S.a.

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

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.

 

Battistini

Pablo Ignacio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Cogne Acciai Speciali S.p.a. In Forma Abbreviata: C.a.s. S.p.a. O Cogne S.p.a

Aosta (AO) - IT -

02187360967

Attorney with special power

Withdrawn

Registered

Rodacciai S.p.a.

Milano (MI) - IT -

09036850155

Director

Active

Registered

Rodacciai S.p.a.

Milano (MI) - IT -

09036850155

Managing Director

Active

Registered

Approda S.r.l.

Bressanone (BZ) - IT -

02810650214

Director

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

Olarra Aceros Inoxidables S.a.

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

Sideuro S.R.L.

San Pietro Mosezzo - IT -

01675370033

45.900 .Eur

100,00

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

since 07/09/1984

 

Giuseppe Verdi

, 26

- 28060

- San Pietro Mosezzo

(NO)

- IT -

 

Legal mail

: NOVACCIAI@LEGALMAIL.IT

 

-

Branch

(Factory)

since 01/09/2005

 

Leoperadi

, 31/33

- 28060

- San Pietro Mosezzo

(NO)

- IT -

 

Employees

: 73

 

Fittings and Equipment for a value of 590.000

Eur

 

Stocks for a value of 9.830.000

Eur

 

The firm operates abroad as importer / exporter..

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

Products abroad are placed by :

- importers

 

- trading companies

 

Export is mainly towards:

- Austria

 

- Belgium

 

- Great Britain

 

- Hungary

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorved

 

Sideuro S.R.L.

 

BIANDRATE

, 31

, 28060

, San Pietro Mosezzo

(NO)

- IT -

 

Fiscal Code: 01675370033

 

Date

:

02/09/2003

 

Project of merging by taking over of

 

Sideuro S.R.L.

 

BIANDRATE

, 31

, 28060

, San Pietro Mosezzo

(NO)

- IT -

 

Fiscal Code: 01675370033

 

Date

Merging/splitting-up project:

28/04/2003

 

The firm absorbed by merging of

 

Sideuro S.R.L.

 

BIANDRATE

, 31

, 28060

, San Pietro Mosezzo

(NO)

- IT -

 

Fiscal Code: 01675370033

 

Date

:

02/09/2003

 

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 1987.

Balance sheets for the years 2012, 2013 and 2014 were analyzed.

Under the financial profile unstable results are noted. with a profit (r.o.e. 12,21%) in the last financial year

The operating result was positive in the last financial year (9,04%) and in line with the sector's average.

The amount of the operating result for the year 2014 is of Eur. 1.878.435 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. 2.207.679 showing a more then 100% growth.

The financial status of the company is fairly balanced with an indebtedness level of 1 with an improving trend as on the decrease.

With regard to equity capital, an amount of Eur. 8.996.531 is registered. , unchanged if compared to 2013.

Total indebtedness totalled Eur. 11.558.622, , with no sensible variation.

The company does not exceed in bank credits; payments average period is instead slightly high (109,48 gg.) but lined up with the field's average.

The available funds are good.

As to due from customers, the average terms are 67,39 days. , shorter than the sector's average.

2014 financial year closed with a cash flow of Eur. 1.428.159

Labour cost amounts to Eur. 3.577.738, with a 11,93% incidence on production costs. and a 10,91% incidence on sales volumes.

The financial management has a limited economic impact, equal to -0,49% on the sales.


Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

32.783.337

Profit (Loss) for the period

1.098.915

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

32.594.175

Profit (Loss) for the period

-27.903

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

40.031.219

Profit (Loss) for the period

291.910

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

45.722.954

Profit (Loss) for the period

1.114.045

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

35.654.669

Profit (Loss) for the period

83.210

 

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 31/12/2014 - 12 Mesi - Currency: - Amounts x 1

 

- 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

 

Years

2014

2013

2012

 

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

400

. . Research,develop. and advert.expens.

. . Industrial patent rights

68.163

56.775

12.913

. . Concessions,licenses,trademarks,etc.

1.711

1.825

1.939

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

17.082

25.649

44.719

. Total Intangible Fixed Assets

86.956

84.249

59.971

. TANGIBLE FIXED ASSETS

. . Real estate

591.491

545.650

25.038

. . Plant and machinery

413.004

563.160

562.372

. . Industrial and commercial equipment

180.509

39.760

34.771

. . Other assets

103.583

118.659

49.145

. . Assets under construction and advances

2.506

37.326

. Total Tangible fixed assets

1.291.093

1.267.229

708.652

. FINANCIAL FIXED ASSETS

. . Equity investments

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivab due from subsidiaries

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from third parties

. . . . Within 12 months

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

Total fixed assets

1.378.049

1.351.478

768.623

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

7.213.355

7.153.791

4.836.072

. . Work in progress and semimanufactured

1.899.994

2.420.221

2.306.527

. . Work in progress on order

. . Finished goods

712.022

1.126.958

1.094.496

. . Advance payments

. Total Inventories

9.825.371

10.700.970

8.237.095

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

6.285.449

6.487.962

7.763.596

. . Beyond 12 months

650.552

1.060.549

1.107.305

. . Trade receivables

6.136.508

6.163.849

7.490.002

. . . . Within 12 months

6.136.508

6.163.849

7.490.002

. . . . 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

152.199

352.088

264.644

. . . . Within 12 months

79.591

279.480

192.036

. . . . Beyond 12 months

72.608

72.608

72.608

. . Receivables for anticipated taxes

569.593

979.590

1.029.946

. . . . Within 12 months

. . . . Beyond 12 months

569.593

979.590

1.029.946

. . Receivables due from third parties

77.701

52.984

86.309

. . . . Within 12 months

69.350

44.633

81.558

. . . . Beyond 12 months

8.351

8.351

4.751

. Total Credits not held as fixed assets

6.936.001

7.548.511

8.870.901

. 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

2.569.925

1.612.489

1.523.920

. . Checks

. . Banknotes and coins

328

1.206

1.142

. Total Liquid funds

2.570.253

1.613.695

1.525.062

Total current assets

19.331.625

19.863.176

18.633.058

ADJUSTMENT ACCOUNTS

. Discount on loans

59.638

65.392

303.896

. Other adjustment accounts

Total adjustments accounts

59.638

65.392

303.896

TOTAL ASSETS

20.769.312

21.280.046

19.705.577

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

5.500.000

5.500.000

5.500.000

. Additional paid-in capital

. Revaluation reserves

1.840.755

1.840.755

1.840.755

. Legal reserve

261.596

261.596

247.000

. Reserve for Own shares

. Statute reserves

. Other reserves

-2

. Accumulated Profits (Losses)

295.265

323.168

45.854

. Profit( loss) of the year

1.098.915

-27.903

291.910

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

8.996.531

7.897.614

7.925.519

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

50.000

. . Taxation fund, also differed

. . Other funds

12.008

Total Reserves for Risks and Charges

50.000

12.008

Employee termination indemnities

204.381

202.482

217.386

ACCOUNTS PAYABLE

. . . . Within 12 months

11.558.622

13.119.108

11.347.034

. . . . Beyond 12 months

171.011

. . 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

2.864.162

3.410.581

4.216.890

. . . . Within 12 months

2.864.162

3.410.581

4.045.879

. . . . Beyond 12 months

171.011

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

9.842

. . . . Within 12 months

9.842

. . . . Beyond 12 months

. . Trade payables

7.930.367

9.073.832

6.538.533

. . . . Within 12 months

7.930.367

9.073.832

6.538.533

. . . . 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

2.252

. . . . Within 12 months

2.252

. . . . Beyond 12 months

. . Due to the tax authorities

252.449

152.024

273.586

. . . . Within 12 months

252.449

152.024

273.586

. . . . Beyond 12 months

. . Due to social security and welfare inst.

234.094

199.765

226.492

. . . . Within 12 months

234.094

199.765

226.492

. . . . Beyond 12 months

. . Other payables

277.550

280.654

252.702

. . . . Within 12 months

277.550

280.654

252.702

. . . . Beyond 12 months

Total accounts payable

11.558.622

13.119.108

11.518.045

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

9.778

10.842

32.619

Total adjustment accounts

9.778

10.842

32.619

TOTAL LIABILITIES

20.769.312

21.280.046

19.705.577

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

171.011

1.200.909

Risk accounts

401.977

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

32.783.337

32.594.173

40.031.218

. Changes in work in progress

-935.163

146.156

-588.908

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

14.228

64.310

39.895

. . Contributions for operating expenses

. . Different income and revenues

14.228

64.310

39.895

Total value of production

31.862.402

32.804.639

39.482.205

PRODUCTION COSTS

. Raw material,other materials and consum.

22.998.038

27.335.351

28.895.701

. Services received

. Leases and rentals

3.079.477

3.606.021

3.948.141

. Payroll and related costs

3.577.738

3.443.372

3.361.834

. . Wages and salaries

2.527.546

2.418.892

2.347.062

. . Social security contributions

853.733

840.730

791.215

. . Employee termination indemnities

162.698

161.639

164.705

. . Pension and similar

. . Other costs

33.761

22.111

58.852

. Amortization and depreciation

329.244

307.389

308.018

. . Amortization of intangible fixed assets

30.586

26.544

56.724

. . Amortization of tangible fixed assets

286.170

269.368

243.170

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

12.488

11.477

8.124

. Changes in raw materials

-59.564

-2.317.719

1.946.459

. Provisions to risk reserves

. Other provisions

50.000

. Other operating costs

59.034

69.795

78.813

Total production costs

29.983.967

32.494.209

38.538.966

Diff. between value and cost of product.

1.878.435

310.430

943.239

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

1.084

13.960

23.564

. . 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

1.084

13.960

23.564

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

1.084

13.960

23.564

. Interest and other financial expense

-162.802

-181.385

-340.063

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-162.802

-181.385

-340.063

Total financial income and expense

-161.718

-167.425

-316.499

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

49.643

69.217

118.069

. . Gains on disposals

. . Other extraordinary income

49.643

69.217

118.069

. Extraordinary expense

-41.408

-77.814

-131.110

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-41.408

-77.814

-131.110

Total extraordinary income and expense

8.235

-8.597

-13.041

Results before income taxes

1.724.952

134.408

613.699

. Taxes on current income

626.037

162.311

321.789

. . current taxes

216.438

111.785

164.161

. . differed taxes(anticip.)

409.599

50.526

157.628

. Net income for the period

1.098.915

-27.903

291.910

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.098.915

-27.903

291.910

 

RATIOS

Value Type

as at 31/12/2014

as at 31/12/2013

as at 31/12/2012

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,07

0,06

0,04

0,35

Elasticity Ratio

Units

0,93

0,93

0,95

0,64

Availability of stock

Units

0,47

0,50

0,42

0,15

Total Liquidity Ratio

Units

0,46

0,43

0,53

0,43

Quick Ratio

Units

0,12

0,08

0,08

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,00

1,46

1,24

1,86

Self Financing Ratio

Units

0,43

0,37

0,40

0,27

Capital protection Ratio

Units

0,27

0,31

0,27

0,75

Liabilities consolidation quotient

Units

0,02

0,02

0,03

0,22

Financing

Units

1,28

1,66

1,45

2,35

Permanent Indebtedness Ratio

Units

0,44

0,38

0,42

0,43

M/L term Debts Ratio

Units

0,01

0,01

0,02

0,12

Net Financial Indebtedness Ratio

Units

0,03

0,23

0,34

0,91

CORRELATION

Fixed assets ratio

Units

6,68

5,99

10,82

1,11

Current ratio

Units

1,67

1,51

1,64

1,06

Acid Test Ratio-Liquidity Ratio

Units

0,82

0,70

0,92

0,77

Structure's primary quotient

Units

6,53

5,84

10,31

0,83

Treasury's primary quotient

Units

0,22

0,12

0,13

0,03

Rate of indebtedness ( Leverage )

%

230,86

269,45

248,63

360,10

Current Capital ( net )

Value

7.773.003

6.744.068

7.286.024

408.634

RETURN

Return on Sales

%

4,36

0,86

1,50

3,40

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

%

12,21

-0,35

3,68

2,16

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

%

19,17

1,70

7,74

8,08

Return on Investment ( R.O.I. )

%

9,04

1,46

4,79

3,84

Return/ Sales

%

5,73

0,95

2,36

2,98

Extra Management revenues/charges incid.

%

58,50

-8,99

30,95

25,99

Cash Flow

Value

1.428.159

279.486

599.928

328.591

Operating Profit

Value

1.878.435

310.430

943.239

295.822

Gross Operating Margin

Value

2.207.679

667.819

1.251.257

749.380

MANAGEMENT

Credits to clients average term

Days

67,39

68,08

67,36

98,28

Debts to suppliers average term

Days

109,48

105,60

71,67

123,62

Average stock waiting period

Days

107,89

118,19

74,08

49,03

Rate of capital employed return ( Turnover )

Units

1,58

1,53

2,03

1,10

Rate of stock return

Units

3,34

3,05

4,86

7,33

Labour cost incidence

%

10,91

10,56

8,40

17,85

Net financial revenues/ charges incidence

%

-0,49

-0,51

-0,79

-1,52

Labour cost on purchasing expenses

%

11,93

10,60

8,72

17,84

Short-term financing charges

%

1,41

1,38

2,95

3,12

Capital on hand

%

63,35

65,29

49,23

90,42

Sales pro employee

Value

295.345

304.618

381.249

223.268

Labour cost pro employee

Value

32.231

32.181

32.017

40.069

 

 

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

:

353.743

Population living in the region

:

4.330.172

Number of families in the region

:

1.889.207

 

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

 

- per food products

:

429

- per non food products

:

1.789

- per energy consume

:

135

 

Sector Data

 

The values are calculated on a base of 480 significant companies.

 

The companies cash their credits on an average of 98 dd.

The average duration of suppliers debts is about 124 dd.

The sector's profitability is on an average of 3,40%.

The labour cost affects the turnover in the measure of 17,85%.

Goods are held in stock in a range of 49 dd.

The difference between the sales volume and the resources used to realize it is about 1,10.

The employees costs represent the 17,84% 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 2.505.

The insolvency index for the region is 0,63, , while for the province it is 0,71.

Total Bankrupt companies in the province : 1.102.

Total Bankrupt companies in the region : 14.165.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.65.79

UK Pound

1

Rs.99.95

Euro

1

Rs.71.55

 

 

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.