MIRA INFORM REPORT

 

 

Report No. :

344967

Report Date :

16.10.2015

 

IDENTIFICATION DETAILS

 

Name :

ARIETE GROUP S.P.A.

 

 

Registered Office :

Via Delle Querce, 8 46019 – Viadana (MN) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

16.03.1985

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

·         Wholesale of soaps, detergents and other cleaning products

·         Wholesale of knives, cutlery and pots and pans

·         Wholesale of perfume and cosmetics

·         Wholesale of fire-prevention and accident-prevention goods

 

 

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 – 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

 

Ariete Group S.p.a.

 

Via Delle Querce, 8

 

46019 – Viadana (MN) -IT-

 

 

Summary

 

Fiscal Code

:

01392710206

Legal Form

:

Joint stock company

start of Activities

:

02/12/1985

Equity

:

Over 2.582.254

Turnover Range

:

12.750.000/15.500.000

Number of Employees

:

from 36 to 50

 

 

Activity

 

Wholesale of soaps, detergents and other cleaning products

Wholesale of knives, cutlery and pots and pans

Wholesale of perfume and cosmetics

Wholesale of fire-prevention and accident-prevention goods



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01392710206

 

Foreign Trade Reg. no. : MN001106 since 13/12/1991

 

Foreign Trade Reg. no. : 001106 of Mantova since 13/12/1991

 

Foreign Trade Reg. no. : M452139 of Mantova

 

Chamber of Commerce no. : 149501 of Cremona

 

Chamber of Commerce no. : 156586 of Mantova since 13/09/1985

 

Firms' Register : MN030-10979 of Mantova since 19/02/1996

 

V.A.T. Code : 01392710206

 

R. E. C. no. : 19525 of Mantova since 02/12/1985

 

R. E. C. no. : 0019525 of Mantova since 02/12/1985

 

Tribunal Co. Register : 10979 of since 02/04/1985

 

Foundation date

: 16/03/1985

Establishment date

: 16/03/1985

Start of Activities

: 02/12/1985

Legal duration

: 31/12/2050

Nominal Capital

: 6.000.000

Subscribed Capital

: 6.000.000

Paid up Capital

: 6.000.000

 

Legal mail :

ARIETE-GROUP@PEC.IT

 

 

Members

 

Verde

Bacchiavini

Fabrizio

 

Vuoto

Born in Guastalla

(RE)

on 18/04/1954

- Fiscal Code : BCCFRZ54D18E253G

 

Vuoto

Residence:

Risorgimento

, 24

- 46019

Viadana

(MN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

29/05/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Bacchiavini

Betty

 

Vuoto

Born in Casalmaggiore

(CR)

on 19/12/1978

- Fiscal Code : BCCBTY78T59B898D

 

Vuoto

Residence:

Lanza

, 1

- 46019

Viadana

(MN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

14/03/2013

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Bacchiavini

Matteo

 

Vuoto

Born in Casalmaggiore

(CR)

on 14/02/1976

- Fiscal Code : BCCMTT76B14B898D

 

Vuoto

Residence:

Foscolo

, 24

- 46019

Viadana

(MN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

14/03/2013

 

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

Bacchiavini

Fabrizio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

BACCHIAVINI FABRIZIO

Viadana (MN) - IT -

BCCFRZ54D18E253G

Proprietor

Withdrawn

Registered

Firstmed S.r.l.

Viadana (MN) - IT -

02086470206

Director

Withdrawn

Registered

Asso Service S.r.l.

Reggio Emilia (RE) - IT -

02292190358

Director

Withdrawn

Registered

Asso Service S.r.l.

Reggio Emilia (RE) - IT -

02292190358

Assistant board Chairman

Withdrawn

Registered

 

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive.

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

Bacchiavini Fabrizio

Viadana - IT -

BCCFRZ54D18E253G

2.529.200 .Eur

42,15

Bacchiavini Betty

Viadana - IT -

BCCBTY78T59B898D

1.735.400 .Eur

28,92

Bacchiavini Matteo

Viadana - IT -

BCCMTT76B14B898D

1.735.400 .Eur

28,92



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

Firstmed S.r.l.

Viadana - IT -

02086470206

33.000 .Eur

33,33

Active

Asso Service S.r.l.

Reggio Emilia - IT -

02292190358

45.351 .Eur

38,11

Active

Consorzio Imprese Progress E Competition

Viadana - IT -

01761630209

Active

Ariete International S.r.l.

Viadana - IT -

02038740201

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 23/12/1988

 

Delle Querce

, 8

- 46019

- Viadana

(MN)

- IT -

 

PHONE

: 0375790068-820

 

PHONE

: 03758205

 

FAX

: 0375820501

 

Legal mail

: ARIETE-GROUP@PEC.IT

 

-

Branch

(Store)

since 05/11/2004

 

Risorgimento

, 22-24

- 46019

- Viadana

(MN)

- IT -

 

Employees

: 37

 

Assistants

: 4

 

Fittings and Equipment for a value of 35.000

Eur

 

Stocks for a value of 11.000.000

Eur

 

Trade organization: direct or by agents.

Sales area on a national scale.

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- distributors

 

- direct orders to foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- importers

 

- its own sales net-work

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- France

 

- Spain

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Joint stock company

30/11/1999

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Ariete snc di Bacchiavini e Biacchi

01/02/2000

 

CEASINGS/INCORPORATIONS/MERGES:

 

Verde

Project of merging by taking over of

 

VuotoAriete International S.r.l.

 

Vuoto

Fabio Filzi

, 18

, 46019

, Viadana

(MN)

- IT -

 

Vuoto

Fiscal Code: 02038740201

 

Vuoto

Date

Merging/splitting-up project:

15/06/2008

 

Verde

The firm absorbed by merging of

 

VuotoAriete International S.r.l.

 

Vuoto

Fabio Filzi

, 18

, 46019

, Viadana

(MN)

- IT -

 

Vuoto

Fiscal Code: 02038740201

 

Vuoto

Date

:

14/11/2008



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 1985

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 0,7% in 2014

The operating result in 2014 was positive (4,66%) and reflects the field's average.

The operating result is positive and amounts to Eur. 957.946 on stable levels if compared to the previous year.

A gross operating margine for a value of Eur. 1.342.269 was reached. stable if compared to the financial year 2013.

The financial status of the company is fairly balanced with an indebtedness level of 1,6 and falling as against the previous year (2).

The management generated equity capital for an amount of Eur. 6.455.733 on the same levels as the year before.

In the year 2014 total debts amounted to Eur. 13.256.820 showing a stable trend as opposed to 2013 (Eur. 14.777.780).

Moderate recourse to bank credit while the exposure towards suppliers is rather high besides being higher than sector's average.

The available funds are good.

Accounts receivable average term is high (146,85 days). even if compared to the average of the sector.

The financial management generated a cash flow of Eur. 429.275.

Labour cost expenses amount to Eur. 1.386.901 , representing 10,44% on the total of production costs. , whereas 9,79% is the incidence on sales revenues.

Financial charges have a high incidence (-4,82%) on turnover figures.



Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

14.173.569

Profit (Loss) for the period

44.952

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

17.455.506

Profit (Loss) for the period

40.725

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

19.617.248

Profit (Loss) for the period

67.589

 

Verde

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

21.287.290

Profit (Loss) for the period

125.281

 

Verde

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

19.697.929

Profit (Loss) for the period

141.952



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

. . Research,develop. and advert.expens.

96.808

195.793

294.779

. . Industrial patent rights

10.751

8.482

16.466

. . Concessions,licenses,trademarks.

22.393

23.302

34.827

. . Goodwill

127.127

152.553

177.978

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

657.071

748.114

822.961

. Total Intangible Fixed Assets

914.150

1.128.244

1.347.011

. TANGIBLE FIXED ASSETS

. . Real estate

2.359.234

2.413.172

2.467.109

. . Plant and machinery

26.592

28.125

29.307

. . Industrial and commercial equipment

8.872

12.645

12.697

. . Other assets

46.563

90.515

139.014

. . Assets under construction and advances

6.800

. Total Tangible fixed assets

2.441.261

2.551.257

2.648.127

. FINANCIAL FIXED ASSETS

. . Equity investments

24

24

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

24

24

. . 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

20.000

20.000

20.000

. . Own shares

. . . Total nominal value

. Total financial fixed assets

20.000

20.024

20.024

Total fixed assets

3.375.411

3.699.525

4.015.162

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

10.997.409

11.895.628

12.124.827

. . Advance payments

. Total Inventories

10.997.409

11.895.628

12.124.827

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

5.794.888

5.991.228

6.890.044

. . Beyond 12 months

157.418

125.592

62.894

. . Trade receivables

5.781.649

5.938.389

6.578.876

. . . . Within 12 months

5.781.649

5.938.389

6.578.876

. . . . 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

73.788

62.898

271.531

. . . . Within 12 months

10.894

4

208.637

. . . . Beyond 12 months

62.894

62.894

62.894

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

96.869

115.533

102.531

. . . . Within 12 months

2.345

52.835

102.531

. . . . Beyond 12 months

94.524

62.698

. Total Credits not held as fixed assets

5.952.306

6.116.820

6.952.938

. 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

2.677

20.370

24.026

. . Checks

. . Banknotes and coins

1.013

1.666

12.989

. Total Liquid funds

3.690

22.036

37.015

Total current assets

16.953.405

18.034.484

19.114.780

ADJUSTMENT ACCOUNTS

. Discount on loans

213.060

225.816

242.219

. Other adjustment accounts

Total adjustments accounts

213.060

225.816

242.219

TOTAL ASSETS

20.541.876

21.959.825

23.372.161

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

6.000.000

6.000.000

6.000.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

188.560

186.523

183.144

. Reserve for Own shares

. Statute reserves

. Other reserves

222.221

183.534

119.327

. Accumulated Profits (Losses)

. Profit( loss) of the year

44.952

40.725

67.589

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

6.455.733

6.410.782

6.370.060

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

Employee termination indemnities

653.809

581.670

524.429

ACCOUNTS PAYABLE

. . . . Within 12 months

10.301.294

12.860.638

14.150.035

. . . . Beyond 12 months

2.955.526

1.917.142

2.126.783

. . 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

5.019.312

8.346.551

11.651.446

. . . . Within 12 months

2.924.014

6.429.409

9.524.663

. . . . Beyond 12 months

2.095.298

1.917.142

2.126.783

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

4.184.891

3.811.852

3.648.586

. . . . Within 12 months

4.184.891

3.811.852

3.648.586

. . . . 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

2.753.435

1.398.697

250.182

. . . . Within 12 months

1.893.207

1.398.697

250.182

. . . . Beyond 12 months

860.228

. . Due to social security and welfare inst.

51.922

60.094

62.616

. . . . Within 12 months

51.922

60.094

62.616

. . . . Beyond 12 months

. . Other payables

1.247.260

1.160.586

663.988

. . . . Within 12 months

1.247.260

1.160.586

663.988

. . . . Beyond 12 months

Total accounts payable

13.256.820

14.777.780

16.276.818

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

175.514

189.593

200.854

Total adjustment accounts

175.514

189.593

200.854

TOTAL LIABILITIES

20.541.876

21.959.825

23.372.161

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

3.991.826

4.366.112

4.740.399

Risk accounts

250.000

250.000

250.000

Civil and fiscal norms relation

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

14.173.569

17.455.506

19.617.248

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

70.766

115.770

275.598

. . Contributions for operating expenses

. . Different income and revenues

70.766

115.770

275.598

Total value of production

14.244.335

17.571.276

19.892.846

PRODUCTION COSTS

. Raw material,other materials and consum.

6.936.516

10.159.257

12.650.363

. Services received

. Leases and rentals

3.514.877

3.924.492

3.799.524

. Payroll and related costs

1.386.901

1.641.258

1.662.213

. . Wages and salaries

917.979

1.122.893

1.147.240

. . Social security contributions

265.475

315.544

316.891

. . Employee termination indemnities

73.153

77.416

92.673

. . Pension and similar

. . Other costs

130.294

125.405

105.409

. Amortization and depreciation

384.323

453.781

366.075

. . Amortization of intangible fixed assets

168.936

172.386

169.625

. . Amortization of tangible fixed assets

194.859

207.532

179.601

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

20.528

73.863

16.849

. Changes in raw materials

898.219

229.199

-127.624

. Provisions to risk reserves

. Other provisions

. Other operating costs

165.553

197.704

322.816

Total production costs

13.286.389

16.605.691

18.673.367

Diff. between value and cost of product.

957.946

965.585

1.219.479

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

6.803

10.361

19.326

. . 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

6.803

10.361

19.326

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

6.803

10.361

19.326

. Interest and other financial expense

-690.431

-675.397

-1.007.380

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

690.431

675.397

1.007.380

Total financial income and expense

-683.628

-665.036

-988.054

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

4

. . Gains on disposals

. . Other extraordinary income

4

. Extraordinary expense

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

Total extraordinary income and expense

4

Results before income taxes

274.322

300.549

231.425

. Taxes on current income

229.370

259.824

163.836

. . current taxes

229.370

259.824

163.836

. . differed taxes(anticip.)

. Net income for the period

44.952

40.725

67.589

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

44.952

40.725

67.589

 

 

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

0,16

0,17

0,17

0,10

Elasticity Ratio

Units

0,83

0,82

0,82

0,87

Availability of stock

Units

0,54

0,54

0,52

0,21

Total Liquidity Ratio

Units

0,29

0,28

0,30

0,61

Quick Ratio

Units

0,00

0,00

0,00

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,60

2,00

2,22

4,04

Self Financing Ratio

Units

0,31

0,29

0,27

0,16

Capital protection Ratio

Units

0,06

0,06

0,05

0,59

Liabilities consolidation quotient

Units

0,35

0,19

0,19

0,11

Financing

Units

2,05

2,31

2,56

4,85

Permanent Indebtedness Ratio

Units

0,49

0,41

0,39

0,26

M/L term Debts Ratio

Units

0,18

0,11

0,11

0,07

Net Financial Indebtedness Ratio

Units

0,78

1,30

1,82

1,01

CORRELATION

Fixed assets ratio

Units

2,98

2,41

2,25

2,12

Current ratio

Units

1,65

1,40

1,35

1,16

Acid Test Ratio-Liquidity Ratio

Units

0,58

0,48

0,49

0,88

Structure's primary quotient

Units

1,91

1,73

1,59

1,40

Treasury's primary quotient

Units

0,00

0,00

0,00

0,04

Rate of indebtedness ( Leverage )

%

318,20

342,55

366,91

620,22

Current Capital ( net )

Value

6.652.111

5.173.846

4.964.745

131.414

RETURN

Return on Sales

%

3,03

2,83

2,21

2,27

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

%

0,70

0,64

1,06

6,70

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

%

4,25

4,69

3,63

18,85

Return on Investment ( R.O.I. )

%

4,66

4,40

5,22

4,76

Return/ Sales

%

6,76

5,53

6,22

3,70

Extra Management revenues/charges incid.

%

4,69

4,22

5,54

28,15

Cash Flow

Value

429.275

494.506

433.664

39.655

Operating Profit

Value

957.946

965.585

1.219.479

63.123

Gross Operating Margin

Value

1.342.269

1.419.366

1.585.554

99.042

MANAGEMENT

Credits to clients average term

Days

146,85

122,47

120,73

119,16

Debts to suppliers average term

Days

144,15

97,44

79,85

116,83

Average stock waiting period

Days

279,33

245,33

222,51

58,39

Rate of capital employed return ( Turnover )

Units

0,69

0,79

0,84

1,36

Rate of stock return

Units

1,29

1,47

1,62

6,14

Labour cost incidence

%

9,79

9,40

8,47

8,98

Net financial revenues/ charges incidence

%

-4,82

-3,81

-5,04

-1,08

Labour cost on purchasing expenses

%

10,44

9,88

8,90

8,98

Short-term financing charges

%

5,21

4,57

6,19

2,60

Capital on hand

%

144,93

125,80

119,14

73,17

Sales pro employee

Value

329.617

342.264

384.651

394.001

Labour cost pro employee

Value

32.253

32.181

32.592

34.340



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

:

Spazio390.957

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 2.551 significant companies.

 

The companies cash their credits on an average of 119 dd.

The average duration of suppliers debts is about 117 dd.

The sector's profitability is on an average of 2,27%.

The labour cost affects the turnover in the measure of 8,98%.

Goods are held in stock in a range of 58 dd.

The difference between the sales volume and the resources used to realize it is about 1,36.

The employees costs represent the 8,98% 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 1.630.

The insolvency index for the region is 0,55, , while for the province it is 0,42.

Total Bankrupt companies in the province : 954.

Total Bankrupt companies in the region : 39.612.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.64.82

UK Pound

1

Rs.100.41

Euro

1

Rs.74.50

 

INFORMATION DETAILS

 

Analysis Done by :

TRI

 

 

Report Prepared by :

TRU

 

               

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.