MIRA INFORM REPORT

 

 

Report No. :

338007

Report Date :

07.09.2015

 

IDENTIFICATION DETAILS

 

Name :

PLANETEX - S.P.A.

 

 

Registered Office :

Viale Europa, 57

21010 - Cardano Al Campo (VA)

 

 

Country :

Italy

 

 

Financials (as on) :

31/12/2014

 

 

Date of Incorporation :

23.05.2001

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Subject is various manufacture and accessories for apparel

 

 

No. of Employee :

from 51 to 70

 

 

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 :

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 and address

 

PLANETEX - S.P.A.

 

 

Viale Europa, 57

21010 - Cardano Al Campo (VA) -IT-

 

 

Summary

 

Fiscal Code

:

02660870128

Legal Form

:

Joint stock company

start of Activities

:

12/07/2001

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

Various manufacture and accessories for apparel

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 02660870128

 

Foreign Trade Reg. no. : VA052194 since 05/10/2001

 

Chamber of Commerce no. : 1658427 of Milano

 

Chamber of Commerce no. : 1785736 of Milano

 

Chamber of Commerce no. : 275560 of Varese since 14/06/2001

 

V.A.T. Code : 02660870128

 

Establishment date

: 23/05/2001

Start of Activities

: 12/07/2001

Legal duration

: 31/12/2050

Nominal Capital

: 2.500.000

Subscribed Capital

: 2.500.000

Paid up Capital

: 2.500.000

 

Legal mail :

PLANETEXSRL@CERTIMPRESE.IT

 

 

Members

 

Faroni

Giorgio

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

Born in Busto Arsizio

(VA)

on 19/04/1950

- Fiscal Code : FRNGRG50D19B300R

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

Residence:

Viale Ippolito Nievo

, 24

- 21052

Busto Arsizio

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/10/2014



Conti

Claudio

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

Born in Parma

(PR)

on 04/01/1960

- Fiscal Code : CNTCLD60A04G337V

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

Residence:

Via D. Fontana

, 3

Lugano

- CH -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

15/10/2014

Director

15/10/2014

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

No Protests registered

 

Azzimonti

Stefania

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

Born in Busto Arsizio

(VA)

on 15/04/1971

- Fiscal Code : ZZMSFN71D55B300G

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

Residence:

Vicinale Del Ponte

, 12/4

- 21052

Busto Arsizio

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

02/07/2007

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

No Protests registered

 

Conti

Cristina

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

Born in Parma

(PR)

on 01/01/1966

- Fiscal Code : CNTCST66A41G337U

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

Residence:

Carlo Maria Piazza

, 2

- 21052

Busto Arsizio

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

10/02/2010

Director

26/01/2015

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

The following Protests are registered:

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

CONTI CRISTINA (CNTCST66A41G337U)

VIA CARLO MARIA PIAZZA

- BUSTO ARSIZIO

 

Type

Protest Date

Amount (in Euro)

Amount (in Lire)

Motivo

Protested cheque

19/07/2012

2.500

4.840.675

Forged signature

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

CONTI CRISTINA (CNTCST66A41G337U)

VIA CARLO MARIA PIAZZA

- BUSTO ARSIZIO

 

Type

Protest Date

Amount (in Euro)

Amount (in Lire)

Motivo

Protested cheque

19/07/2012

2.000

3.872.540

Forged signature

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

CONTI CRISTINA (CNTCST66A41G337U)

VIA CARLO MARIA PIAZZA

- BUSTO ARSIZIO

 

Type

Protest Date

Amount (in Euro)

Amount (in Lire)

Motivo

Protested cheque

19/07/2012

2.200

4.259.794

Forged signature

 

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Vuoto.gif

CONTI CRISTINA (CNTCST66A41G337U)

VIA CARLO MARIA PIAZZA

- BUSTO ARSIZIO

 

Type

Protest Date

Amount (in Euro)

Amount (in Lire)

Motivo

Protested cheque

24/07/2012

50

96.814

Forged signature



Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

Conti

Claudio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Spark Energy S.p.a. In Liquidazione

Castelfranco Veneto (TV) - IT -

02065000263

Director

Withdrawn

Registered

Italian Fashion Industries S.r.l.

Busto Arsizio (VA) - IT -

03195920123

Sole Director

Withdrawn

Registered

Italian Fashion Industries S.r.l.

Busto Arsizio (VA) - IT -

03195920123

Sole partner

Withdrawn

Registered

C.ar.va Cinque Cooperativa Artigiani Varesini Societa' Cooperativa Mista

Busto Arsizio (VA) - IT -

03039770122

Director

Withdrawn

Registered

Logitex S.r.l.

Busto Arsizio (VA) - IT -

03223600127

Sole Director

Withdrawn

Registered

Planet Re Srl

Busto Arsizio (VA) - IT -

03411390127

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

Conti Claudio

Lugano - CH -

CNTCLD60A04G337V

2.375.000 .Eur

95,00

Conti Andrea

CNTNDR89D23B300S

125.000 .Eur

5,00

 

 

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

Univa Partecipazioni S.p.a.

Varese - IT -

95060870128

100.000 .Eur

3,16

Active

Provex Consorzio Per L'internazionalizza zione

Busto Arsizio - IT -

00549610129

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Europa

, 57

- 21010

- Cardano Al Campo

(VA)

- IT -

 

PHONE

: 0331683353

 

Email

: PLANETEXSRL@CERTIMPRESE.IT

 

Legal mail

: PLANETEXSRL@CERTIMPRESE.IT

 

-

Branch

(Workshop)

since 12/07/2001

 

Sacro Monte

, 3

- 21052

- Busto Arsizio

(VA)

- IT -

 

PHONE

: 0331680599

 

PHONE

: 0331683353

 

-

Branch

(Warehouse)

since 10/04/2002

 

Sacro Monte

, 3

- 21052

- Busto Arsizio

(VA)

- IT -

 

-

Branch

(Store)

since 25/06/2011

 

Arturo Tosi

, SNC

- 21052

- Busto Arsizio

(VA)

- IT -

 

-

Branch

(Shop)

since 29/11/2012

 

Arturo Tosi

, SNC

- 21052

- Busto Arsizio

(VA)

- IT -

 

-

Branch

(Warehouse)

since 01/07/2005

 

Bruno Buozzi

, 61

- 20097

- San Donato Milanese

(MI)

- IT -

 

-

Branch

(Warehouse)

since 16/11/2007

 

Europa

, 323

- 20017

- Rho

(MI)

- IT -

 

-

Branch

(Store)

since 25/06/2011

 

Guareschi

, 27/A

- 20014

- Nerviano

(MI)

- IT -

 

Employees

: 55

 

Fittings and Equipment for a value of 540.000

Eur

 

Stocks for a value of 16.080.000

Eur

 

 

Protests

 

Protests checking on the subject firm has given a negative result.



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.



Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.



Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

B.CA POP. LUINO E VARESE

5556

0




Financial and Economical Analysis

 

The company is active since 2001

The analysis is based on the latest 3 balance sheets.

During the last years, it achieved profits (r.o.e. 2,36% on 2014) but without a significant increase in the turnover.

The return on Investment in the last financial year was positive (5,12%) and in line with the sector's average.

The operating result is positive and amounts to Eur. 2.285.946 with a -35,79% drop.

The G.O.M. amounted to Eur. 3.084.099 showing a drop (-27,79%).

The ratio between shareholder's equity and borrowed capital is not well balanced, the indebtedness level is equal to 8,07 with an upward trend.

With regard to equity capital, an amount of Eur. 4.754.540 is registered. , stable in comparison with the value of the previous year.

Total indebtedness amounts to Eur. 38.973.440, showing a stable trend as opposed to 2013 (Eur. 36.899.090).

If compared to the net worth, debts towards banks are remarkably high while the recourse to commercial credit is modest which is also lower than the sector average.

The liquidity level is positive (1,09).

Accounts receivable average term is high (130,41 days). within the average values of the sector.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 885.349

During 2014 financial year labour costs amounted to Eur. 2.172.538, with a 3,64% incidence on production costs. , with a 3,52% incidence on turnover.

High incidence of financial charges on turnover.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

61.687.252

Profit (Loss) for the period

112.196

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

61.984.076

Profit (Loss) for the period

1.121.903

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

59.253.197

Profit (Loss) for the period

1.042.430

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

56.126.098

Profit (Loss) for the period

484.880

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

46.009.874

Profit (Loss) for the period

1.235.129



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

7.585

822

3.654

. . Research,develop. and advert.expens.

. . Industrial patent rights

40.462

26.689

11.909

. . Concessions,licenses,trademarks,etc.

1.717

1.871

2.511

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

49.764

29.382

18.074

. TANGIBLE FIXED ASSETS

. . Real estate

204.125

211.205

. . Plant and machinery

146.720

160.089

143.517

. . Industrial and commercial equipment

393.550

412.837

439.063

. . Other assets

47.049

43.224

50.578

. . Assets under construction and advances

70.868

70.868

. Total Tangible fixed assets

587.319

891.143

915.231

. FINANCIAL FIXED ASSETS

. . Equity investments

183.263

183.263

178.763

. . . Equity invest. in subsidiary companies

33.875

33.875

33.875

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

149.388

149.388

144.888

. . Financial receivables

1.082.692

931.448

989.434

. . . . Within 12 months

. . . . Beyond 12 months

1.082.692

931.448

989.434

. . . Receivab due from subsidiaries

799.082

666.921

730.826

. . . . Within 12 months

. . . . Beyond 12 months

799.082

666.921

730.826

. . . 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

283.610

264.527

258.608

. . . . Within 12 months

. . . . Beyond 12 months

283.610

264.527

258.608

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

1.265.955

1.114.711

1.168.197

Total fixed assets

1.903.038

2.035.236

2.101.502

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

36.147

9.319

9.319

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

16.040.254

8.856.603

8.350.299

. . Advance payments

. Total Inventories

16.076.401

8.865.922

8.359.618

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

25.613.784

29.216.403

27.815.128

. . Beyond 12 months

349.395

842.041

. . Trade receivables

22.346.048

26.348.604

27.046.854

. . . . Within 12 months

22.346.048

26.049.925

26.260.939

. . . . Beyond 12 months

298.679

785.915

. . Receivables due from subsid. comp.

1.467.360

1.028.112

56.851

. . . . Within 12 months

1.467.360

1.028.112

56.851

. . . . 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

139.486

135.575

223.830

. . . . Within 12 months

139.486

84.859

167.704

. . . . Beyond 12 months

50.716

56.126

. . Receivables for anticipated taxes

252.645

157.100

158.013

. . . . Within 12 months

252.645

157.100

158.013

. . . . Beyond 12 months

. . Receivables due from third parties

1.408.245

1.896.407

1.171.621

. . . . Within 12 months

1.408.245

1.896.407

1.171.621

. . . . Beyond 12 months

. Total Credits not held as fixed assets

25.613.784

29.565.798

28.657.169

. 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

491.108

822.928

337.947

. . Checks

116.513

365.949

37.321

. . Banknotes and coins

8.233

10.165

5.074

. Total Liquid funds

615.854

1.199.042

380.342

Total current assets

42.306.039

39.630.762

37.397.129

ADJUSTMENT ACCOUNTS

. Discount on loans

456.792

1.658.857

. Other adjustment accounts

1.772.173

Total adjustments accounts

456.792

1.658.857

1.772.173

TOTAL ASSETS

44.665.869

43.324.855

41.270.804

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

2.500.000

2.500.000

2.500.000

. Additional paid-in capital

99.000

99.000

99.000

. Revaluation reserves

. Legal reserve

254.217

198.122

146.000

. Reserve for Own shares

. Statute reserves

. Other reserves

646.382

145.576

145.271

. Accumulated Profits (Losses)

1.030.545

1.553.000

1.013.000

. Profit( loss) of the year

224.396

1.121.903

1.042.430

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

4.754.540

5.617.601

4.945.701

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

156.510

131.510

110.010

. . Taxation fund, also differed

. . Other funds

346.572

211.388

211.388

Total Reserves for Risks and Charges

503.082

342.898

321.398

Employee termination indemnities

404.148

336.373

268.098

ACCOUNTS PAYABLE

. . . . Within 12 months

38.973.440

35.358.121

33.505.882

. . . . Beyond 12 months

1.540.969

2.105.041

. . 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

26.599.538

26.803.086

26.478.560

. . . . Within 12 months

26.599.538

25.262.117

24.373.519

. . . . Beyond 12 months

1.540.969

2.105.041

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

12.061

10.288

31.234

. . . . Within 12 months

12.061

10.288

31.234

. . . . Beyond 12 months

. . Trade payables

10.974.462

8.598.722

7.790.199

. . . . Within 12 months

10.974.462

8.598.722

7.790.199

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

78.619

. . . . Within 12 months

78.619

. . . . 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

426.533

376.590

549.146

. . . . Within 12 months

426.533

376.590

549.146

. . . . Beyond 12 months

. . Due to social security and welfare inst.

147.390

137.083

118.093

. . . . Within 12 months

147.390

137.083

118.093

. . . . Beyond 12 months

. . Other payables

813.456

973.321

565.072

. . . . Within 12 months

813.456

973.321

565.072

. . . . Beyond 12 months

Total accounts payable

38.973.440

36.899.090

35.610.923

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

142.857

128.893

124.684

Total adjustment accounts

142.857

128.893

124.684

TOTAL LIABILITIES

44.778.067

43.324.855

41.270.804

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

4.117.739

Risk accounts

18.217.322

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

61.687.252

61.984.076

59.253.197

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

210.417

586.261

532.999

. . Contributions for operating expenses

. . Different income and revenues

210.417

586.261

532.999

Total value of production

61.897.669

62.570.337

59.786.196

PRODUCTION COSTS

. Raw material,other materials and consum.

42.061.957

38.095.824

31.680.213

. Services received

17.142.453

. Leases and rentals

20.829.434

18.748.560

421.823

. Payroll and related costs

2.172.538

1.794.316

1.556.745

. . Wages and salaries

1.672.789

1.320.243

1.133.589

. . Social security contributions

386.984

372.669

333.244

. . Employee termination indemnities

103.199

92.568

82.681

. . Pension and similar

. . Other costs

9.566

8.836

7.231

. Amortization and depreciation

773.153

689.217

367.701

. . Amortization of intangible fixed assets

20.455

18.255

14.725

. . Amortization of tangible fixed assets

131.775

133.409

115.686

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

620.923

537.553

237.290

. Changes in raw materials

-7.210.479

-506.304

5.661.931

. Provisions to risk reserves

. Other provisions

25.000

21.500

18.000

. Other operating costs

960.120

166.843

198.008

Total production costs

59.611.723

59.009.956

57.046.874

Diff. between value and cost of product.

2.285.946

3.560.381

2.739.322

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

9.247

23.523

14.710

. . 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

9.247

23.523

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

9.247

23.523

. Interest and other financial expense

-1.275.316

-1.615.737

-502.250

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

1.275.316

1.615.737

Total financial income and expense

-1.266.069

-1.592.214

-487.540

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-301.309

-379.200

. . Of equity investments

-301.309

-379.200

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-301.309

-379.200

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

331.042

82.584

111.434

. . Gains on disposals

. . Other extraordinary income

331.042

82.584

111.434

. Extraordinary expense

-263.656

-99.376

-27.768

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-263.656

-99.376

-27.768

Total extraordinary income and expense

67.386

-16.792

83.666

Results before income taxes

785.954

1.951.375

1.956.248

. Taxes on current income

673.758

829.472

913.818

. . current taxes

769.303

828.559

939.817

. . differed taxes(anticip.)

-95.545

913

-25.999

. Net income for the period

112.196

1.121.903

1.042.430

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

112.196

1.121.903

1.042.430

 

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

0,04

0,05

0,05

0,14

Elasticity Ratio

Units

0,95

0,91

0,91

0,84

Availability of stock

Units

0,36

0,20

0,20

0,24

Total Liquidity Ratio

Units

0,59

0,71

0,70

0,53

Quick Ratio

Units

0,01

0,03

0,01

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

8,07

6,08

6,70

3,78

Self Financing Ratio

Units

0,11

0,13

0,12

0,17

Capital protection Ratio

Units

0,43

0,36

0,28

0,66

Liabilities consolidation quotient

Units

0,01

0,05

0,07

0,14

Financing

Units

8,20

6,57

7,20

4,55

Permanent Indebtedness Ratio

Units

0,12

0,17

0,18

0,33

M/L term Debts Ratio

Units

0,01

0,04

0,06

0,09

Net Financial Indebtedness Ratio

Units

5,47

4,56

5,28

1,26

CORRELATION

Fixed assets ratio

Units

2,71

3,68

3,48

1,87

Current ratio

Units

1,09

1,12

1,12

1,17

Acid Test Ratio-Liquidity Ratio

Units

0,67

0,87

0,87

0,79

Structure's primary quotient

Units

2,50

2,76

2,35

1,13

Treasury's primary quotient

Units

0,02

0,03

0,01

0,04

Rate of indebtedness ( Leverage )

%

939,44

771,23

834,48

587,75

Current Capital ( net )

Value

3.332.599

4.272.641

3.891.247

209.248

RETURN

Return on Sales

%

1,44

2,92

2,38

2,26

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

%

2,36

19,97

21,08

3,48

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

%

16,53

34,74

39,55

12,19

Return on Investment ( R.O.I. )

%

5,12

8,22

6,64

3,83

Return/ Sales

%

3,71

5,74

4,62

3,45

Extra Management revenues/charges incid.

%

4,91

31,51

38,05

20,46

Cash Flow

Value

885.349

1.811.120

1.410.131

50.400

Operating Profit

Value

2.285.946

3.560.381

2.739.322

68.610

Gross Operating Margin

Value

3.084.099

4.271.098

3.125.023

124.742

MANAGEMENT

Credits to clients average term

Days

130,41

153,03

164,33

120,68

Debts to suppliers average term

Days

62,82

54,46

57,52

115,81

Average stock waiting period

Days

93,82

51,49

50,79

78,40

Rate of capital employed return ( Turnover )

Units

1,38

1,43

1,44

1,14

Rate of stock return

Units

3,84

6,99

7,09

4,57

Labour cost incidence

%

3,52

2,89

2,63

12,27

Net financial revenues/ charges incidence

%

-2,05

-2,57

-0,82

-1,84

Labour cost on purchasing expenses

%

3,64

3,04

2,73

12,16

Short-term financing charges

%

3,27

4,38

1,41

3,35

Capital on hand

%

72,41

69,90

69,65

87,41

Sales pro employee

Value

920.705

1.106.858

1.481.329

245.343

 

 

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

:

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Spazio.gif843.250

Population living in the region

:

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Spazio.gif9.393.092

Number of families in the region

:

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Spazio.gif3.858.736

 

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

 

- per food products

:

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Spazio.gif460

- per non food products

:

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Spazio.gif2.090

- per energy consume

:

Description: \\vivek\Foreign Report Raw2\Folders\Planetex_files\Spazio.gif114



Sector Data

 

The values are calculated on a base of 864 significant companies.

The companies cash their credits on an average of 121 dd.

The average duration of suppliers debts is about 116 dd.

The sector's profitability is on an average of 2,26%.

The labour cost affects the turnover in the measure of 12,27%.

Goods are held in stock in a range of 78 dd.

The difference between the sales volume and the resources used to realize it is about 1,14.

The employees costs represent the 12,16% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 4.597.

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

Total Bankrupt companies in the province : 3.052.

Total Bankrupt companies in the region : 39.612.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.40

UK Pound

1

Rs.101.19

Euro

1

Rs.73.89

 

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.