MIRA INFORM REPORT

 

 

Report No. :

351012

Report Date :

23.11.2015

 

IDENTIFICATION DETAILS

 

Name :

BARUFFALDI S.P.A.

 

 

Registered Office :

Via Cassino D'alberi, 16, 20067 – Tribiano (MI) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

30.12.1964

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of Metal Forming Machinery and Tool Machines.

 

 

No. of Employees :

From 150 to 175

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

Payment Behaviour :

Slow but correct

Litigation :

Clear

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

Italy

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

ITALY - ECONOMIC OVERVIEW

 

Italy has a diversified economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is higher. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 132% of GDP in 2014, but investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and tax evasion. In 2014 economic growth and labor market conditions continued to deteriorate, with overall unemployment rising to 12.2% and youth unemployment around 40%. Italy's GDP is now nearly 10% below its 2007 pre-crisis level.

 

Source : CIA

 


Company Name & address

 

BARUFFALDI S.P.A.

Via Cassino D'alberi, 16

20067 – Tribiano (MI) -IT-

 

 

Summary

 

Fiscal Code

:

00757870159

Legal Form

:

Joint stock company

start of Activities

:

30/12/1964

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 150 to 175

 

 

Activity

 

Manufacture of metal forming machinery and tool machines



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00757870159

 

Foreign Trade Reg. no. : MI056677 since 19/12/1991

 

Foreign Trade Reg. no. : 4420 of Milano

 

Chamber of Commerce no. : 682655 of Milano since 20/01/1965

 

Firms' Register : MI146-125962 of Milano since 19/02/1996

 

V.A.T. Code : 00757870159

 

Foundation date

: 30/12/1964

Establishment date

: 30/12/1964

Start of Activities

: 30/12/1964

Legal duration

: 31/12/2030

Nominal Capital

: 7.540.000

Subscribed Capital

: 7.540.000

Paid up Capital

: 6.790.000

 

Legal mail :

AMMINISTRAZIONE@PEC.BARUFFALDI.IT

 

 

 


Members

 

Verde

Boffelli

Barbara

 

Vuoto

Born in Bergamo

(BG)

on 15/07/1960

- Fiscal Code : BFFBBR60L55A794E

 

Vuoto

Residence:

Cassino D'alberi

, 16

- 20067

Tribiano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Manager

15/05/1987

Director

22/05/2013

Managing Director

22/05/2013

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Boffelli

Piercarlo

 

Vuoto

Born in Milano

(MI)

on 28/09/1934

- Fiscal Code : BFFPCR34P28F205J

 

Vuoto

Residence:

Mascagni

, 20

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

General Director

30/12/1964

Board Chairman

22/05/2013

Director

22/05/2013

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Nucci

Niccolo'

 

Vuoto

Born in Miraflores

( )

on 03/10/1960

- Fiscal Code : NCCNCL60R03Z611X

 

Vuoto

Residence:

Cassino D'alberi

, 16

- 20067

Tribiano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Manager

22/01/1993

General Director

26/05/1994

Director

22/05/2013

Managing Director

22/05/2013

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Boffelli

Manuela

 

Vuoto

Born in Bergamo

(BG)

on 07/02/1964

- Fiscal Code : BFFMNL64B47A794G

 

Vuoto

Residence:

Cassino D'alberi

, 16

- 20067

Tribiano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

21/05/1996

Director

22/05/2013

 

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

Boffelli

Barbara

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Co.me.b. S.r.l.

Fiesco (CR) - IT -

00697070191

Partner

Withdrawn

Registered

Immobiliare Ce.co. Societa' Semplice

Bergamo (BG) - IT -

00658940168

Partner

Active

Registered

 

Verde

Boffelli

Piercarlo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Immobiliare Ce.co. Societa' Semplice

Bergamo (BG) - IT -

00658940168

Director

Active

Registered

Immobiliare Ce.co. Societa' Semplice

Bergamo (BG) - IT -

00658940168

Partner

Active

Registered

Curiel S.r.l.

Milano (MI) - IT -

12810580154

Sole Director

Active

Registered

Immobiliare Industriale Baruffaldi S.r.l.

Milano (MI) - IT -

00988330155

Procurator

Withdrawn

Registered

Immobiliare Industriale Baruffaldi S.r.l.

Milano (MI) - IT -

00988330155

Liquidator

Withdrawn

Registered

Immobiliare Setri S.r.l.

Milano (MI) - IT -

05089940968

Sole Director

Active

Registered

 

Verde

Nucci

Niccolo'

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Co.fre.mo. Srl

San Bassano (CR) - IT -

11059130150

Sole Director

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

Boffelli Barbara

Tribiano - IT -

BFFBBR60L55A794E

2.899.616 .Eur

38,45

Boffelli Piercarlo

Milano - IT -

BFFPCR34P28F205J

1.889.944 .Eur

25,06

Boffelli Manuela

Tribiano - IT -

BFFMNL64B47A794G

2.249.258 .Eur

29,82

Curiel S.r.l.

Milano - IT -

12810580154

500.000 .Eur

6,63

BOFFELLI LAURA

San Donato Milanese - IT -

BFFLRA40A55F205K

1.182 .Eur

0,01

 

 

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 21/10/1998

 

Cassino D'alberi

, 16

- 20067

- Tribiano

(MI)

- IT -

 

PHONE

: 02906090

 

PHONE

: 0290609077

 

FAX

: 0290609015

 

FAX

: 02906926

 

Legal mail

: AMMINISTRAZIONE@PEC.BARUFFALDI.IT

 

-

Branch

(Factory)

since 12/03/1981

 

Cristoforo Colombo

, 4

- 20090

- Settala

(MI)

- IT -

 

PHONE

: 0295770409

 

Website

: www.baruffaldi.it

 

Employees

: 156

 

Fittings and Equipment for a value of 5.330.000

Eur

 

Stocks for a value of 12.790.000

Eur

 

Furniture and fittings for a value of 320.000

Eur

 

Vehicles for a value of 200.000

Eur

 

Sales: direct or by agents with warehouse.

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 :

- trading companies

 

- its own agents

Usually the terms of sale are within 90-120 days.

Financial means used for sale: bank transfers and bank orders.

Company's purchase terms are within 90 and 120 days.

Main used payment modalities are by cash orders and bank transfers.

 

Export is mainly towards:

- Europa

 

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

Verde

Splitting-up project and setting-up of new co

 

Vuoto

Date

Merging/Splitting-up Project-New Company:

30/09/2005

 

Verde

Splitting-up and setting-up of a new company

 

VuotoImmobiliare Setri S.r.l.

 

Vuoto

Ciro Menotti

, 21

, 20129

, Milano

(MI)

- IT -

 

Vuoto

Fiscal Code: 05089940968

 

Vuoto

Date

Splitting-up:

27/12/2005

 

Verde

Project of merging by taking over of

 

VuotoCo.fre.mo. Srl

 

Vuoto

I Maggio

, 3

, 26020

, San Bassano

(CR)

- IT -

 

Vuoto

Fiscal Code: 11059130150

 

Vuoto

Date

Merging/splitting-up project:

09/06/2013

 

Verde

The firm absorbed by merging of

 

VuotoCo.fre.mo. Srl

 

Vuoto

I Maggio

, 3

, 26020

, San Bassano

(CR)

- IT -

 

Vuoto

Fiscal Code: 11059130150

 

Vuoto

Date

:

25/11/2013

 

 

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.

 

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

BANCA DI ROMA

20097

San Donato Milanese

03002

33719

INTESA SANPAOLO SPA

TRIBIANO

VIA DELLA LIBERAZIONE, 54

20067

Tribiano (MI)

3069

70560

 

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 1964.

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

Under the financial profile unstable results are noted. yet with a positive result in the 2014 (r.o.e. 0,86%).

The return on Investment in the last financial year was positive (5%) and in line with the sector's average.

The amount of the operating result is equal to Eur. 1.589.053 ,showing stability in respect to the value of 2013.

A gross operating margine for a value of Eur. 3.007.217 was reached. ,with no change if compared to the year before.

The analysis shows a fair financial position as the indebtedness volume is acceptable (2,91) and falling as against the previous year (3,31).

It's shareholders funds amount to Eur. 6.349.827 , unchanged if compared to 2013.

During the last financial year total debts volume reached Eur. 23.818.184 (Eur. 5.353.507 were m/l term ones) , a more or less stable value.

Both financial indebtedness as well as exsposure to suplliers are rated as fairly high even in comparison with the sector's.

Liquid assets are good.

Due from customers average term is high and equal to 123,66 days. within the average values of the sector.

During financial year 2014 the cash flow amounted to Eur. 1.422.697

Labour cost amounts to Eur. 8.346.389, with a 30,75% incidence on production costs. , with a 29,12% incidence on turnover.

Financial charges have a high incidence (-3,94%) on turnover figures.

 

 

Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

28.664.922

Profit (Loss) for the period

54.533

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

29.804.653

Profit (Loss) for the period

-353.539

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

27.439.374

Profit (Loss) for the period

-455.981

 

Verde

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

30.839.671

Profit (Loss) for the period

7.201

 

Verde

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

21.810.142

Profit (Loss) for the period

-154.635

 

 

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

750.000

375.000

. Deposits already withdrawn

Total credits vs partners

750.000

375.000

FIXED ASSETS

. INTANGIBLE FIXED ASSETS

. . Start-up and expansion expenses

83.209

106.274

123.801

. . Research,develop. and advert.expens.

769.130

1.009.531

1.501.428

. . Industrial patent rights

175.112

195.928

211.452

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

697.180

835.300

935.675

. Total Intangible Fixed Assets

1.724.631

2.147.033

2.772.356

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

4.558.068

5.113.507

5.379.316

. . Industrial and commercial equipment

775.612

846.023

937.551

. . Other assets

252.457

261.644

308.121

. . Assets under construction and advances

. Total Tangible fixed assets

5.586.137

6.221.174

6.624.988

. FINANCIAL FIXED ASSETS

. . Equity investments

13.500

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

13.500

. . Financial receivables

2.061

2.853

. . . . Within 12 months

. . . . Beyond 12 months

2.061

2.853

. . . 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.

2.853

. . . . Within 12 months

. . . . Beyond 12 months

2.853

. . . Receivables due from third parties

2.061

. . . . Within 12 months

. . . . Beyond 12 months

2.061

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

13.500

2.061

2.853

Total fixed assets

7.324.268

8.370.268

9.400.197

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.057.194

2.128.306

2.181.664

. . Work in progress and semimanufactured

10.282.753

10.441.067

11.343.945

. . Work in progress on order

. . Finished goods

445.462

413.724

337.664

. . Advance payments

. Total Inventories

12.785.409

12.983.097

13.863.273

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

10.190.344

10.952.580

11.246.302

. . Beyond 12 months

594.802

633.456

226.504

. . Trade receivables

9.846.661

10.593.661

10.324.734

. . . . Within 12 months

9.846.661

10.593.661

10.324.734

. . . . 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

419.543

467.371

520.171

. . . . Within 12 months

333.922

350.611

404.061

. . . . Beyond 12 months

85.621

116.760

116.110

. . Receivables for anticipated taxes

508.452

508.452

508.452

. . . . Within 12 months

508.452

. . . . Beyond 12 months

508.452

508.452

. . Receivables due from third parties

10.490

16.552

119.449

. . . . Within 12 months

9.761

8.308

9.055

. . . . Beyond 12 months

729

8.244

110.394

. Total Credits not held as fixed assets

10.785.146

11.586.036

11.472.806

. FINANCIAL ASSETS

. . Equity invest. in subsidiary comp.

. . Equity invest. in associated companies

. . Equity invest. in holding companies

. . Other equity investments

1.157

13.500

. . Own shares

. . . Total nominale value

. . Other securities

1.157

. Total Financial Assets

2.314

13.500

. LIQUID FUNDS

. . Bank and post office deposits

12.647

11.271

5.644

. . Checks

. . Banknotes and coins

2.516

3.500

6.778

. Total Liquid funds

15.163

14.771

12.422

Total current assets

23.588.032

24.597.404

25.348.501

ADJUSTMENT ACCOUNTS

. Discount on loans

105.101

176.954

. Other adjustment accounts

231.983

Total adjustments accounts

105.101

176.954

231.983

TOTAL ASSETS

31.767.401

33.519.626

34.980.681

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

7.540.000

7.040.000

6.040.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

72.376

72.376

72.376

. Reserve for Own shares

. Statute reserves

. Other reserves

10.000

1

742.013

. Accumulated Profits (Losses)

-1.327.082

-973.543

-1.259.577

. Profit( loss) of the year

54.533

-353.539

-455.981

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

6.349.827

5.785.295

5.138.831

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

5.986

. . Other funds

50.000

Total Reserves for Risks and Charges

50.000

5.986

Employee termination indemnities

1.549.390

1.610.484

1.557.329

ACCOUNTS PAYABLE

. . . . Within 12 months

18.465.834

19.190.242

19.349.297

. . . . Beyond 12 months

5.352.350

6.933.605

8.929.238

. . Bonds

64.962

424.330

1.107.541

. . . . Within 12 months

64.962

120.000

. . . . Beyond 12 months

304.330

1.107.541

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to banks

12.798.434

14.462.068

15.594.725

. . . . Within 12 months

8.238.107

9.231.671

9.365.851

. . . . Beyond 12 months

4.560.327

5.230.397

6.228.874

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

16.480

3.573

41.815

. . . . Within 12 months

16.480

3.573

41.815

. . . . Beyond 12 months

. . Trade payables

8.314.459

7.978.845

8.661.916

. . . . Within 12 months

8.314.459

7.978.845

8.376.778

. . . . Beyond 12 months

285.138

. . 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

1.192.453

1.736.449

1.490.670

. . . . Within 12 months

993.399

996.365

747.585

. . . . Beyond 12 months

199.054

740.084

743.085

. . Due to social security and welfare inst.

541.772

604.936

553.940

. . . . Within 12 months

541.772

552.779

537.272

. . . . Beyond 12 months

16.668

. . Other payables

889.624

913.646

827.928

. . . . Within 12 months

296.655

307.009

279.996

. . . . Beyond 12 months

592.969

606.637

547.932

Total accounts payable

23.818.184

26.123.847

28.278.535

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

Total adjustment accounts

TOTAL LIABILITIES

31.767.401

33.519.626

34.980.681

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

3.567.000

4.246.000

Civil and fiscal norms relation

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

28.664.922

29.804.653

27.439.374

. Changes in work in progress

-197.688

-1.157.563

-506.854

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

264.021

154.958

81.578

. . Contributions for operating expenses

81.578

. . Different income and revenues

264.021

154.958

Total value of production

28.731.255

28.802.048

27.014.098

PRODUCTION COSTS

. Raw material,other materials and consum.

9.194.098

9.310.769

9.055.797

. Services received

6.989.879

. Leases and rentals

7.998.257

7.764.990

1.350.485

. Payroll and related costs

8.346.389

8.480.737

7.706.393

. . Wages and salaries

5.670.995

5.818.283

5.108.164

. . Social security contributions

1.844.721

1.906.945

1.804.511

. . Employee termination indemnities

450.950

430.874

451.058

. . Pension and similar

. . Other costs

379.723

324.635

342.660

. Amortization and depreciation

1.368.164

1.468.401

1.332.212

. . Amortization of intangible fixed assets

444.036

647.849

679.612

. . Amortization of tangible fixed assets

824.479

767.298

599.639

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

99.649

53.254

52.961

. Changes in raw materials

. Provisions to risk reserves

50.000

. Other provisions

. Other operating costs

185.294

380.673

110.440

Total production costs

27.142.202

27.405.570

26.545.206

Diff. between value and cost of product.

1.589.053

1.396.478

468.892

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

1.012

1.050

4.191

. . 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

1.012

1.050

4.191

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

1.012

1.050

4.191

. Interest and other financial expense

-1.130.557

-1.242.721

-1.267.552

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-1.130.557

1.242.721

1.267.552

Total financial income and expense

-1.129.545

-1.241.671

-1.263.361

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

72.476

37.865

390.527

. . Gains on disposals

. . Other extraordinary income

72.476

37.865

390.527

. Extraordinary expense

-41.484

-57.231

-11.394

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-41.484

-57.231

-11.394

Total extraordinary income and expense

30.992

-19.366

379.133

Results before income taxes

490.500

135.441

-415.336

. Taxes on current income

435.967

488.980

40.645

. . current taxes

435.967

434.156

233.657

. . differed taxes(anticip.)

54.824

-193.012

. Net income for the period

54.533

-353.539

-455.981

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

54.533

-353.539

-455.981

 

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

0,23

0,25

0,27

0,17

Elasticity Ratio

Units

0,74

0,73

0,72

0,80

Availability of stock

Units

0,40

0,39

0,40

0,27

Total Liquidity Ratio

Units

0,34

0,35

0,33

0,50

Quick Ratio

Units

0,00

0,00

0,00

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

2,91

3,31

3,76

3,14

Self Financing Ratio

Units

0,20

0,17

0,15

0,19

Capital protection Ratio

Units

-0,20

-0,16

-0,09

0,68

Liabilities consolidation quotient

Units

0,37

0,45

0,54

0,18

Financing

Units

3,75

4,52

5,50

3,79

Permanent Indebtedness Ratio

Units

0,42

0,43

0,45

0,34

M/L term Debts Ratio

Units

0,22

0,25

0,30

0,09

Net Financial Indebtedness Ratio

Units

2,02

2,57

3,25

0,77

CORRELATION

Fixed assets ratio

Units

1,81

1,71

1,66

1,75

Current ratio

Units

1,28

1,28

1,31

1,23

Acid Test Ratio-Liquidity Ratio

Units

0,59

0,61

0,59

0,78

Structure's primary quotient

Units

0,87

0,69

0,55

1,04

Treasury's primary quotient

Units

0,00

0,00

0,00

0,05

Rate of indebtedness ( Leverage )

%

500,29

579,39

680,71

518,96

Current Capital ( net )

Value

5.123.355

5.407.162

5.999.204

406.983

RETURN

Return on Sales

%

4,96

3,74

3,19

3,69

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

%

0,86

-6,11

-8,87

5,16

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

%

7,72

2,34

-8,08

17,72

Return on Investment ( R.O.I. )

%

5,00

4,17

1,34

3,94

Return/ Sales

%

5,54

4,69

1,71

4,48

Extra Management revenues/charges incid.

%

3,43

-25,32

-97,25

26,52

Cash Flow

Value

1.422.697

1.114.862

876.231

142.024

Operating Profit

Value

1.589.053

1.396.478

468.892

126.602

Gross Operating Margin

Value

3.007.217

2.864.879

1.801.104

241.461

MANAGEMENT

Credits to clients average term

Days

123,66

127,96

135,46

116,01

Debts to suppliers average term

Days

174,08

168,21

179,25

127,79

Average stock waiting period

Days

160,57

156,82

181,88

96,89

Rate of capital employed return ( Turnover )

Units

0,90

0,89

0,78

1,03

Rate of stock return

Units

2,24

2,30

1,98

3,58

Labour cost incidence

%

29,12

28,45

28,09

21,20

Net financial revenues/ charges incidence

%

-3,94

-4,17

-4,60

-1,00

Labour cost on purchasing expenses

%

30,75

30,95

29,03

20,95

Short-term financing charges

%

4,75

4,76

4,48

2,70

Capital on hand

%

110,82

112,46

127,48

96,90

Sales pro employee

Value

110.249

112.470

114.330

191.520

Labour cost pro employee

Value

32.101

32.002

32.109

39.641

 

 

Remarks

 

1) Protests checking (relative to the last five years) performed by crossing and matching the members names and the Firm's Style with the reported addresses, is supplied by the Informatic Registry managed by the Italian Chamber of Commerce. If the fiscal code is not indicated, the eventual homonymous cases are submitted to expert staff evaluation in order to limit wrong matching risks.

 

2) The Legal Data, supplied and retrived from the Firm's Registry of the Italian Chamber of Commerce, are in line with the last registered modifications.

 

3) Risk evaluation and Credit Opinion have been performed on the base of the actual data at the moment of their availability.

 

 

Market / Territory Data

 

Population living in the province

:

Spazio3.839.216

Population living in the region

:

Spazio9.393.092

Number of families in the region

:

Spazio3.858.736

 

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

 

- per food products

:

Spazio460

- per non food products

:

Spazio2.090

- per energy consume

:

Spazio114



Sector Data

 

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

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

The average duration of suppliers debts is about 128 dd.

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

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

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

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

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


Statistical Detrimental Data

 

Statistically 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.66.09

UK Pound

1

Rs.101.04

Euro

1

Rs.70.85

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

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.