MIRA INFORM REPORT

 

 

Report No. :

347090

Report Date :

29.10.2015

 

IDENTIFICATION DETAILS

 

Name :

EUROSICMA - COSTRUZIONI MACCHINE AUTOMAT ICHE S.P.A.

 

 

Registered Office :

Via Arbe, 0027,

20125 - Milano   (MI)

 

 

Country :

Germany

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

12.11.1962

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of automatic machines for dosing, wrapping and packaging (including seperate parts and accessories)

 

 

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

 

Maximum Credit Limit :

250.000 EUR

 

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

 

The German economy - the fifth largest economy in the world in PPP terms and Europe's largest - is a leading exporter of machinery, vehicles, chemicals, and household equipment and benefits from a highly skilled labor force. Like its Western European neighbors, Germany faces significant demographic challenges to sustained long-term growth. Low fertility rates and declining net immigration are increasing pressure on the country's social welfare system and necessitate structural reforms. Reforms launched by the government of Chancellor Gerhard SCHROEDER (1998-2005), deemed necessary to address chronically high unemployment and low average growth, contributed to strong growth and falling unemployment. These advances, as well as a government subsidized, reduced working hour scheme, help explain the relatively modest increase in unemployment during the 2008-09 recession - the deepest since World War II - and its decrease to 5.2% in 2014. The new German government introduced a minimum wage of about $11.60 (8.50 euros) per hour to take effect in 2015. Stimulus and stabilization efforts initiated in 2008 and 2009 and tax cuts introduced in Chancellor Angela MERKEL's second term increased Germany's total budget deficit - including federal, state, and municipal - to 4.1% in 2010, but slower spending and higher tax revenues reduced the deficit to 0.8% in 2011 and in 2012 Germany reached a budget surplus of 0.1%. The budget was essentially in balance in 2014. A constitutional amendment approved in 2009 limits the federal government to structural deficits of no more than 0.35% of GDP per annum as of 2016 though the target was already reached in 2012. The German economy suffers from low levels of investment, and a government plan to invest 15 billion euros 2016-18, largely in infrastructure, is intended to spur needed private investment. Following the March 2011 Fukushima nuclear disaster, Chancellor Angela MERKEL announced in May 2011 that eight of the country's 17 nuclear reactors would be shut down immediately and the remaining plants would close by 2022. Germany plans to replace nuclear power with renewable energy, which accounted for 27.8% of gross electricity consumption in 2014, up from 9% in 2000. Before the shutdown of the eight reactors, Germany relied on nuclear power for 23% of its electricity generating capacity and 46% of its base-load electricity production. Extremely low inflation, caused largely by low global energy prices and a weak euro, are expected to boost German GDP growth in 2015.

 

Source : CIA

 

Company name and address

 

EUROSICMA - COSTRUZIONI MACCHINE AUTOMAT ICHE S.P.A.

 

 

Via Arbe, 0027,

20125 - Milano   (MI) -IT-

 

 

Summary

 

Fiscal Code

:

00730100153

Legal Form

:

Joint stock company

start of Activities

:

12/11/1962

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 91 to 110

Credit Opinion

:

250.000 Eur

 

 

Activity

 

Manufacture of automatic machines for dosing, wrapping and packaging (including seperate parts and accessories)



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00730100153

 

Foreign Trade Reg. no. : MI031316 since 12/12/1991

 

Foreign Trade Reg. no. : 031316 of Milano since 12/12/1991

 

Chamber of Commerce no. : 606927 of Milano since 20/11/1962

 

V.A.T. Code : 00730100153

 

Tribunal Co. Register : 117916 of

 

Foundation date

: 12/11/1962

Establishment date

: 12/11/1962

Start of Activities

: 12/11/1962

Legal duration

: 31/12/2040

Nominal Capital

: 700.000

Subscribed Capital

: 700.000

Paid up Capital

: 700.000

 

Legal mail :

AMM@EUROSICMA.LEGALMAIL.IT

 

 

Members

 

Ajani

Francesco

 

Born in Milano

(MI)

on 16/10/1949

- Fiscal Code : JNAFNC49R16F205X

 

Residence:

Pergolesi Giovanni Battista

, 29

- 20124

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

29/05/2015

Director

29/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Redaelli

Marco

 

Born in Milano

(MI)

on 03/11/1949

- Fiscal Code : RDLMRC49S03F205T

 

Residence:

Gramsci

, 16

- 20060

Cassina De' Pecchi

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

29/05/2015

Director

29/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Pozzi

Ferdinando

 

Born in Milano

(MI)

on 15/09/1952

- Fiscal Code : PZZFDN52P15F205B

 

Residence:

Algardi Alessandro

, 9

- 20148

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/05/2015



Redaelli

Danilo

 

Born in Milano

(MI)

on 26/03/1945

- Fiscal Code : RDLDNL45C26F205E

 

Residence:

Biancamano

, 2

- 20052

Monza

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/05/2015

Board Chairman

29/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Fenaroli

Renata

 

Born in Milano

(MI)

on 13/05/1950

- Fiscal Code : FNRRNT50E53F205R

 

Residence:

Gramsci

, 16/A

- 20060

Cassina De' Pecchi

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/05/2015



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.

 

Ajani

Francesco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Pozzi Electa S.p.a.

Milano (MI) - IT -

00726220155

Director

Active

Registered

Pozzi Electa S.p.a.

Milano (MI) - IT -

00726220155

Assistant board Chairman

Active

Registered

O.m.s. Officina Meccanica Di Sonico S.r.l. E Abbreviato O.m.s. S.r.l.

Sonico (BS) - IT -

00962530176

Director

Active

Registered

O.a.sys. Open Automation System Srl

Segrate (MI) - IT -

10221190159

Managing Director

Active

Registered

Clusonia S.p.a.

Milano (MI) - IT -

00723950150

Director

Withdrawn

Ceased

Immobiliare Osii Societa' Semplice

Milano (MI) - IT -

95588930156

Partner

Active

Registered

Eurotekna S.r.l.

Milano (MI) - IT -

06168700968

Managing Director

Active

Registered

Eurotekna S.r.l.

Milano (MI) - IT -

06168700968

Director

Active

Registered

 

 

Redaelli

Marco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

O.m.s. Officina Meccanica Di Sonico S.r.l. E Abbreviato O.m.s. S.r.l.

Sonico (BS) - IT -

00962530176

Chairman

Active

Registered

O.a.sys. Open Automation System Srl

Segrate (MI) - IT -

10221190159

Managing Director

Active

Registered

Eurotekna S.r.l.

Milano (MI) - IT -

06168700968

Managing Director

Active

Registered

Eurotekna S.r.l.

Milano (MI) - IT -

06168700968

Director

Active

Registered

Eurotekna S.r.l.

Milano (MI) - IT -

06168700968

Board Chairman

Active

Registered

 

 

Redaelli

Danilo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Manichetta Alfa S.r.l.

Milano (MI) - IT -

03303610152

Sole 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

Ajani Francesco

Milano - IT -

JNAFNC49R16F205X

70.000 .Eur

10,00

Redaelli Marco

Cassina De' Pecchi - IT -

RDLMRC49S03F205T

122.500 .Eur

17,50

Pozzi Ferdinando

Milano - IT -

PZZFDN52P15F205B

70.000 .Eur

10,00

Redaelli Danilo

Monza - IT -

RDLDNL45C26F205E

122.500 .Eur

17,50

Fenaroli Renata

Cassina De' Pecchi - IT -

FNRRNT50E53F205R

28.000 .Eur

4,00

Redaelli Marina

RDLMRN46T48F205T

35.000 .Eur

5,00

Redaelli Miriam

RDLMRM63B48F205H

51.800 .Eur

7,40

Redaelli Simona

RDLSMN76D60F205U

63.000 .Eur

9,00

Redaelli Sergio

RDLSRG78S16F205T

63.000 .Eur

9,00

Gatti Rachele

GTTRHL89M41B832P

2.100 .Eur

0,30

Gatti Nicolo'

GTTNCL84R10B832I

2.100 .Eur

0,30

Redaelli Cristina Caterina

RDLCST82L44F205F

14.000 .Eur

2,00

Redaelli Alberto Nicola Ambrogio

RDLLRT73D20B049G

28.000 .Eur

4,00

Redaelli Francesco

RDLFNC79H26E507G

28.000 .Eur

4,00



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

O.a.sys. Open Automation System Srl

Segrate - IT -

10221190159

10.400 .Eur

50,00

Active

Eurotekna S.r.l.

Milano - IT -

06168700968

27.637 .Eur

85,71

Active

 


Firm's location and structure

 

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

 

-

Legal and operative seat

since 12/11/1962

 

Arbe

, 0027

- 20100

- Milano

(MI)

- IT -

 

PHONE

: 0226921400

 

Legal mail

: AMM@EUROSICMA.LEGALMAIL.IT

 

-

Branch

since 15/12/1993

 

Michelangelo Buonarroti

, 4/6

- 20090

- Segrate

(MI)

- IT -

 

PHONE

: 0226921400

 

-

Branch

(Warehouse)

since 02/04/2013

 

Modigliani

, 33

- 20090

- Segrate

(MI)

- IT -

 

Employees

: 92

 

Fittings and Equipment for a value of 550.000

Eur

 

Stocks for a value of 7.570.000

Eur

 

Furniture and fittings for a value of 150.000

Eur

 

Vehicles for a value of 130.000

Eur

 

Work in progress for a value of 270.000

Eur

 

The firm operates abroad as exporter..

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- direct orders from foreign companies

 

- its own agents

 

Export is mainly towards:

- Italy

 

- France

 

- Germany

 

- Great Britain

 

- Greece

 

- Hungary

 

- Bulgaria

 

- Cyprus

 

- Gabon

 

 


Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

Splitting-up project and setting-up of new co

 

Date

Merging/Splitting-up Project-New Company:

02/12/2003

 

Splitting-up and transfer of assets to

 

VuotoImmobiliare Aerre S.r.l.

 

Michelangelo Buonarroti

, 6

, 20090

, Segrate

(MI)

- IT -

 

Fiscal Code: 04351200961

 

Date

Splitting-up:

26/03/2004



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 1962.

The analysis is based on the latest 3 balance sheets.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 25,17% in 2014 keeping the turnover steady during the last two years.

The return on Investment in the last financial year was positive (13,98%) and in line with the sector's average.

The operating result is positive and amounts to Eur. 3.537.143 on stable levels if compared to the previous year.

The gross operating margin of the latest financial year is of Eur. 3.815.729 on the same levels as the previous financial year.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,43 which is yet rising if compared to 2013.

The management generated equity capital for an amount of Eur. 9.446.936 on stable levels.

Total debts recorded amounted to Eur. 14.023.636 (Eur. 1.600.000 of which were m/l term debts) while during the financial year 2013 the amount was equal to Eur. 11.627.753.

Moderate recourse to bank credit while the exposure towards suppliers is rather high even if it is lower than the sector's average.

Liquidity is good (1,93)

Credits are collected in 72,07 days on the average. , a value lower than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 2.656.684

Subordinate employment cost is of Eur. 5.817.698, i.e. 24,5% on total production costs. , whereas the incidence of such costs on sales revenues is equal to 22,03%.

No incidence of financial charges as lower than the incomes.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

26.406.270

Profit (Loss) for the period

2.378.098

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

28.389.184

Profit (Loss) for the period

2.955.349

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

27.151.022

Profit (Loss) for the period

3.039.545

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

28.223.306

Profit (Loss) for the period

4.035.714

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

16.346.917

Profit (Loss) for the period

858.239


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.

. . Industrial patent rights

17.515

51.299

62.775

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

44.538

50.663

56.107

. Total Intangible Fixed Assets

62.053

101.962

118.882

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

411.541

400.861

289.320

. . Industrial and commercial equipment

135.550

197.523

65.850

. . Other assets

150.660

184.521

221.072

. . Assets under construction and advances

. Total Tangible fixed assets

697.751

782.905

576.242

. FINANCIAL FIXED ASSETS

. . Equity investments

389.500

389.500

389.500

. . . Equity invest. in subsidiary companies

389.500

389.500

389.500

. . . 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

389.500

389.500

389.500

Total fixed assets

1.149.304

1.274.367

1.084.624

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.601.124

2.738.726

2.427.561

. . Work in progress and semimanufactured

4.460.941

3.707.465

4.502.893

. . Work in progress on order

268.418

255.859

184.388

. . Finished goods

. . Advance payments

242.083

160.503

421.579

. Total Inventories

7.572.566

6.862.553

7.536.421

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

7.965.390

7.029.175

7.899.301

. . Beyond 12 months

154.416

154.416

154.416

. . Trade receivables

5.286.697

4.561.024

5.189.342

. . . . Within 12 months

5.286.697

4.561.024

5.189.342

. . . . 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

2.436.247

2.265.348

2.545.468

. . . . Within 12 months

2.281.831

2.110.932

2.391.052

. . . . Beyond 12 months

154.416

154.416

154.416

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

396.862

357.219

318.907

. . . . Within 12 months

396.862

357.219

318.907

. . . . Beyond 12 months

. Total Credits not held as fixed assets

8.119.806

7.183.591

8.053.717

. 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

8.321.377

7.899.732

5.230.435

. . Checks

. . Banknotes and coins

11.875

14.571

13.218

. Total Liquid funds

8.333.252

7.914.303

5.243.653

Total current assets

24.025.624

21.960.447

20.833.791

ADJUSTMENT ACCOUNTS

. Discount on loans

119.684

190.168

32.234

. Other adjustment accounts

Total adjustments accounts

119.684

190.168

32.234

TOTAL ASSETS

25.294.612

23.424.982

21.950.649

 

 

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

700.000

700.000

700.000

. Additional paid-in capital

. Revaluation reserves

30.902

30.902

30.902

. Legal reserve

140.000

140.000

140.000

. Reserve for Own shares

. Statute reserves

. Other reserves

386.826

386.829

232.412

. Accumulated Profits (Losses)

5.811.110

5.855.761

4.370.632

. Profit( loss) of the year

2.378.098

2.955.349

3.039.545

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

9.446.936

10.068.841

8.513.491

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

229.346

229.346

229.346

Total Reserves for Risks and Charges

229.346

229.346

229.346

Employee termination indemnities

891.889

902.303

910.165

ACCOUNTS PAYABLE

. . . . Within 12 months

12.423.636

11.627.753

11.694.306

. . . . Beyond 12 months

1.600.000

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

1.600.000

. . . . Within 12 months

. . . . Beyond 12 months

1.600.000

. . Due to banks

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

4.985.029

3.466.345

4.008.465

. . . . Within 12 months

4.985.029

3.466.345

4.008.465

. . . . Beyond 12 months

. . Trade payables

4.822.146

5.233.577

4.630.929

. . . . Within 12 months

4.822.146

5.233.577

4.630.929

. . . . 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

1.639.576

1.881.537

2.209.968

. . . . Within 12 months

1.639.576

1.881.537

2.209.968

. . . . Beyond 12 months

. . Due to social security and welfare inst.

335.686

318.466

282.708

. . . . Within 12 months

335.686

318.466

282.708

. . . . Beyond 12 months

. . Other payables

641.199

727.828

562.236

. . . . Within 12 months

641.199

727.828

562.236

. . . . Beyond 12 months

Total accounts payable

14.023.636

11.627.753

11.694.306

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

702.805

596.739

603.341

Total adjustment accounts

702.805

596.739

603.341

TOTAL LIABILITIES

25.294.612

23.424.982

21.950.649

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

180.000

180.000

180.000

Civil and fiscal norms relation

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

26.406.270

28.389.183

27.151.022

. Changes in work in progress

766.035

-723.957

821.945

. Changes in semi-manufact. products

. Capitalization of internal work

131.485

. Other income and revenues

110.741

82.966

51.726

. . Contributions for operating expenses

50.493

45.645

. . Different income and revenues

60.248

37.321

51.726

Total value of production

27.283.046

27.879.677

28.024.693

PRODUCTION COSTS

. Raw material,other materials and consum.

12.197.742

12.744.040

13.203.186

. Services received

. Leases and rentals

5.228.501

5.096.570

5.189.138

. Payroll and related costs

5.817.698

5.597.961

5.196.561

. . Wages and salaries

4.166.090

4.019.940

3.813.848

. . Social security contributions

1.241.162

1.214.095

1.101.613

. . Employee termination indemnities

13.350

17.138

31.630

. . Pension and similar

228.851

222.599

215.761

. . Other costs

168.245

124.189

33.709

. Amortization and depreciation

278.586

246.612

194.479

. . Amortization of intangible fixed assets

68.003

68.154

62.468

. . Amortization of tangible fixed assets

183.727

155.375

106.003

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

26.856

23.083

26.008

. Changes in raw materials

137.602

-311.165

-145.676

. Provisions to risk reserves

. Other provisions

. Other operating costs

85.774

92.518

63.760

Total production costs

23.745.903

23.466.536

23.701.448

Diff. between value and cost of product.

3.537.143

4.413.141

4.323.245

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

30.000

. . In subsidiary companies

30.000

. . In associated companies

. . In other companies

. Other financial income

16.931

43.105

30.841

. . 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

16.931

43.105

30.841

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

16.931

43.105

30.841

. Interest and other financial expense

-5.156

-12.345

-20.435

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

5.156

12.345

20.435

Total financial income and expense

41.775

30.760

10.406

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

38.120

187.600

. . Gains on disposals

. . Other extraordinary income

38.120

187.600

. Extraordinary expense

-6.613

-35.944

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-6.613

-35.944

Total extraordinary income and expense

31.507

151.656

Results before income taxes

3.578.918

4.475.408

4.485.307

. Taxes on current income

1.200.820

1.520.059

1.445.762

. . current taxes

1.200.820

1.520.059

1.445.762

. . differed taxes(anticip.)

. Net income for the period

2.378.098

2.955.349

3.039.545

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

2.378.098

2.955.349

3.039.545

 

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

0,05

0,05

0,05

0,18

Elasticity Ratio

Units

0,95

0,94

0,95

0,79

Availability of stock

Units

0,30

0,29

0,34

0,21

Total Liquidity Ratio

Units

0,65

0,64

0,61

0,52

Quick Ratio

Units

0,33

0,34

0,24

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,43

0,37

0,76

3,01

Self Financing Ratio

Units

0,37

0,43

0,39

0,19

Capital protection Ratio

Units

0,67

0,64

0,56

0,66

Liabilities consolidation quotient

Units

0,20

0,08

0,08

0,16

Financing

Units

1,48

1,15

1,37

3,56

Permanent Indebtedness Ratio

Units

0,47

0,47

0,43

0,34

M/L term Debts Ratio

Units

0,10

0,04

0,04

0,10

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,69

CORRELATION

Fixed assets ratio

Units

10,39

8,61

8,69

1,65

Current ratio

Units

1,93

1,89

1,78

1,18

Acid Test Ratio-Liquidity Ratio

Units

1,32

1,30

1,14

0,86

Structure's primary quotient

Units

8,22

7,90

7,85

1,02

Treasury's primary quotient

Units

0,67

0,68

0,45

0,06

Rate of indebtedness ( Leverage )

%

267,75

232,65

257,83

509,92

Current Capital ( net )

Value

11.601.988

10.332.694

9.139.485

330.495

RETURN

Return on Sales

%

10,06

11,28

11,91

3,79

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

%

25,17

29,35

35,70

6,70

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

%

37,88

44,45

52,68

18,82

Return on Investment ( R.O.I. )

%

13,98

18,84

19,70

4,89

Return/ Sales

%

13,40

15,55

15,92

4,78

Extra Management revenues/charges incid.

%

67,23

66,97

70,31

29,96

Cash Flow

Value

2.656.684

3.201.961

3.234.024

165.166

Operating Profit

Value

3.537.143

4.413.141

4.323.245

225.594

Gross Operating Margin

Value

3.815.729

4.659.753

4.517.724

376.080

MANAGEMENT

Credits to clients average term

Days

72,07

57,84

68,81

111,07

Debts to suppliers average term

Days

99,62

105,61

90,64

127,44

Average stock waiting period

Days

103,24

87,02

99,93

62,88

Rate of capital employed return ( Turnover )

Units

1,04

1,21

1,24

1,10

Rate of stock return

Units

3,49

4,14

3,60

5,58

Labour cost incidence

%

22,03

19,72

19,14

18,94

Net financial revenues/ charges incidence

%

0,16

0,11

0,04

-1,15

Labour cost on purchasing expenses

%

24,50

23,86

21,93

18,99

Short-term financing charges

%

0,04

0,11

0,17

2,55

Capital on hand

%

95,79

82,51

80,85

90,89

Sales pro employee

Value

145.890

163.156

167.598

199.007

Labour cost pro employee

Value

32.141

32.172

32.077

34.820

 

 

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 1.964 significant companies.

The companies cash their credits on an average of 111 dd.

The average duration of suppliers debts is about 127 dd.

The sector's profitability is on an average of 3,79%.

The labour cost affects the turnover in the measure of 18,94%.

Goods are held in stock in a range of 63 dd.

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

The employees costs represent the 18,99% 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.65.04

UK Pound

1

Rs.99.58

Euro

1

Rs.71.75

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

ASH

 

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.