MIRA INFORM REPORT

 

 

Report No. :

339344

Report Date :

08.09.2015

 

IDENTIFICATION DETAILS

 

Name :

TECHNOFABRIC S.P.A.

 

 

Registered Office :

Via Bisognetta,  10/12 12024 - Costigliole Saluzzo (CN)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

30.05.1983

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Manufacture of Textiles

·         Manufacture of Other Technical and Industrial Textiles.

 

 

No. of Employees :

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

 

TECHNOFABRIC S.P.A.

 

Via Bisognetta,  10/12

 

12024 - Costigliole Saluzzo (CN) -IT-

 

 

Summary

 

Fiscal Code

:

01708800048

Legal Form

:

Joint stock company

start of Activities

:

30/05/1983

Equity

:

Over 2.582.254

Turnover Range

:

7.750.000/9.000.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

Manufacture of Textiles

Manufacture of Other Technical and Industrial Textiles.

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01708800048

 

Foreign Trade Reg. no. : CN003732 since 20/12/1991

 

Chamber of Commerce no. : 132441 of Cuneo since 14/09/1983

 

Firms' Register : CN203-2073 of Cuneo since 19/02/1996

 

V.A.T. Code : 01708800048

 

Foundation date

: 30/05/1983

Establishment date

: 30/05/1983

Start of Activities

: 30/05/1983

Legal duration

: 31/12/2030

Nominal Capital

: 3.380.000

Subscribed Capital

: 3.380.000

Paid up Capital

: 3.380.000

 

Legal mail :

TECHNOFABRICSPA@MULTIPEC.IT

 

 

Members

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Verde.gif

Servizio Italia Societa' Fiduciaria E Di

Servizi Per Azioni

 

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Vuoto.gif

Residence:

Vittorio Veneto

, 7

- 00100

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Verde.gif

Nasi

Renato

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Vuoto.gif

Born in Costigliole Saluzzo

(CN)

on 09/11/1931

- Fiscal Code : NSARNT31S09D120M

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Vuoto.gif

Residence:

Piasco

, 12

- 12024

Costigliole Saluzzo

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/05/2015

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Verde.gif

Landriani

Guido

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Vuoto.gif

Born in Milano

(MI)

on 01/11/1934

- Fiscal Code : LNDGDU34S01F205Z

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Vuoto.gif

Residence:

Bergerone

, 27

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/05/2015

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Verde.gif

Sbuttoni

Marco

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Vuoto.gif

Born in Bra

(CN)

on 16/11/1960

- Fiscal Code : SBTMRC60S16B111Q

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Vuoto.gif

Residence:

Gariglio

, 19

- 12042

Bra

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/05/2015

Managing Director

05/05/2015

Board Chairman

05/05/2015

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Verde.gif

Burlo'

Luca

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Vuoto.gif

Born in Torino

(TO)

on 30/05/1970

- Fiscal Code : BRLLCU70E30L219V

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Vuoto.gif

Residence:

Regio Parco

, 46

- 10152

Torino

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/05/2015



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.

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Verde.gif

Sbuttoni

Marco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Technofinish S.p.a.

Piasco (CN) - IT -

01887320040

Managing Director

Withdrawn

Registered

Technofinish S.p.a.

Piasco (CN) - IT -

01887320040

Director

Withdrawn

Registered

Technofinish S.p.a.

Piasco (CN) - IT -

01887320040

Board Chairman

Withdrawn

Registered

Granda Energia

Cuneo (CN) - IT -

02765730045

Vice-Chairman

Active

Registered

Granda Energia

Cuneo (CN) - IT -

02765730045

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

Servizio Italia Societa' Fiduciaria E Di Servizi Per Azioni

Roma - IT -

00451690580

2.028.000 .Eur

60,00

NICOLINO ESTER

Roma - IT -

NCLSTR39T60H727Z

338.000 .Eur

10,00

VOLANTE RENZA

Saluzzo - IT -

VLNRNZ47M69G575V

676.000 .Eur

20,00

Nasi Chiara Angela

NSACRN67H70D205A

169.000 .Eur

5,00

Nasi Claudia Teresa

NSACDT63R48D205H

169.000 .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

Granda Energia

Cuneo - IT -

02765730045

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 08/08/1989

 

Bisognetta

, 10/12

- 12024

- Costigliole Saluzzo

(CN)

- IT -

 

PHONE

: 0175238700

 

FAX

: 0175230920

 

Legal mail

: TECHNOFABRICSPA@MULTIPEC.IT

 

-

Branch

(Warehouse)

since 01/10/2003

 

Roata Raffo

, 55

- 12022

- Busca

(CN)

- IT -

 

-

Branch

(Factory)

since 11/11/2010

 

Rossana

, 7

- 12026

- Piasco

(CN)

- IT -

 

PHONE

: 0175238777

 

FAX

: 0175270240

 

-

Branch

(Warehouse)

since 11/11/2010

 

Roata Raffo

, 35

- 12022

- Busca

(CN)

- IT -

 

Employees

: 61

 

Assistants

: 2

 

Fittings and Equipment for a value of 1.140.000

Eur

 

Stocks for a value of 4.420.000

Eur

 

Furniture and fittings for a value of 72.000

Eur

 

Vehicles for a value of 100.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- distributors

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

Products abroad are placed by :

- its own agents

 

Export is mainly towards:

- Italy

 

- France

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

08/08/1989



Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Verde.gif

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 1983.

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

Unstable economic results mark the company's financial state of affairs. ; in the last financial year a loss was registered (r.o.e. -2,17%) Business volume is falling in the last financial year.

A loss is registered as to the operating result (-0,79%).

the operating loss amounts to Eur. -137.351.

The gross operating margin of the latest financial year is of Eur. 767.535 , with a -41,75% decrease.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,31) increasing compared to last year (0,25)

Subject can manage an equity capital funds for an amount of Eur. 11.472.779 on the same levels as the year before.

The financial management has recorded total debts amounting to Eur. 3.549.652, , with no sensible variation.

Bank exsposure is limited and the suppliers' credit is modest too, 82,56 gg. is the payment average period below the sector's average.

The management determines a good range of liquidity.

Trade credits average terms are slow, on average 121,97 days. but in line with the sector.

The financial management generated a cash flow of Eur. 655.522.

Subordinate employment cost is of Eur. 2.105.788, i.e. 24,27% on total production costs. , with a 25,56% incidence on turnover.

The incidence percentage of financial charges on sales volume is equal to -1,61%.



Financial Data

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Verde.gif

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

8.237.890

Profit (Loss) for the period

-249.364

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

11.224.894

Profit (Loss) for the period

165.735

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

10.767.597

Profit (Loss) for the period

297.809

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Verde.gif

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

10.936.796

Profit (Loss) for the period

239.721

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Verde.gif

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

11.734.950

Profit (Loss) for the period

563.326



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

15.500

31.000

. . Research,develop. and advert.expens.

. . Industrial patent rights

25.889

7.652

14.258

. . Concessions,licenses,trademarks,etc.

. . Goodwill

304.843

609.686

. . Assets in formation and advance paymen.

17.516

13.386

. . Other intangible fixed assets

65.384

82.489

100.040

. Total Intangible Fixed Assets

91.273

428.000

768.370

. TANGIBLE FIXED ASSETS

. . Real estate

7.952.089

8.220.040

8.549.846

. . Plant and machinery

1.078.761

968.377

690.865

. . Industrial and commercial equipment

61.916

73.988

50.314

. . Other assets

2.686

8.058

13.430

. . Assets under construction and advances

. Total Tangible fixed assets

9.095.452

9.270.463

9.304.455

. FINANCIAL FIXED ASSETS

. . Equity investments

11

11

11

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

11

11

11

. . Financial receivables

8.673

1.355

1.355

. . . . Within 12 months

8.673

1.355

1.355

. . . . 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

8.673

1.355

1.355

. . . . Within 12 months

8.673

1.355

1.355

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

8.684

1.366

1.366

Total fixed assets

9.195.409

9.699.829

10.074.191

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.253.428

1.393.944

1.750.403

. . Work in progress and semimanufactured

1.499.876

1.989.024

2.543.873

. . Work in progress on order

. . Finished goods

1.669.308

963.268

1.054.444

. . Advance payments

. Total Inventories

4.422.612

4.346.236

5.348.720

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

3.751.584

3.502.935

4.353.502

. . Beyond 12 months

676.025

623.523

. . Trade receivables

2.791.008

3.102.203

3.731.512

. . . . Within 12 months

2.791.008

3.055.920

3.729.562

. . . . Beyond 12 months

46.283

1.950

. . 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

219.925

439.586

627.889

. . . . Within 12 months

219.925

335.338

518.187

. . . . Beyond 12 months

104.248

109.702

. . Receivables for anticipated taxes

541.954

549.881

536.258

. . . . Within 12 months

541.954

24.387

24.387

. . . . Beyond 12 months

525.494

511.871

. . Receivables due from third parties

198.697

87.290

81.366

. . . . Within 12 months

198.697

87.290

81.366

. . . . Beyond 12 months

. Total Credits not held as fixed assets

3.751.584

4.178.960

4.977.025

. 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

5.390

157.002

7.267

. . Checks

. . Banknotes and coins

2.465

2.407

3.784

. Total Liquid funds

7.855

159.409

11.051

Total current assets

8.182.051

8.684.605

10.336.796

ADJUSTMENT ACCOUNTS

. Discount on loans

10.327

15.827

. Other adjustment accounts

14.177

Total adjustments accounts

10.327

14.177

15.827

TOTAL ASSETS

17.387.787

18.398.611

20.426.814

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

3.380.000

3.380.000

3.380.000

. Additional paid-in capital

. Revaluation reserves

2.149.735

2.149.735

2.149.735

. Legal reserve

873.355

873.355

873.355

. Reserve for Own shares

. Statute reserves

. Other reserves

5.568.417

5.402.683

5.104.874

. Accumulated Profits (Losses)

. Profit( loss) of the year

-498.728

165.735

297.809

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

11.472.779

11.971.508

11.805.773

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

1.273.039

1.317.205

1.365.831

. . Other funds

Total Reserves for Risks and Charges

1.273.039

1.317.205

1.365.831

Employee termination indemnities

842.573

930.799

935.163

ACCOUNTS PAYABLE

. . . . Within 12 months

3.549.652

3.144.600

4.287.436

. . . . Beyond 12 months

1.033.973

2.032.239

. . 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

881.659

123.274

688.382

. . . . Within 12 months

881.659

123.274

688.382

. . . . Beyond 12 months

. . Due to other providers of finance

593

2.050

3.503

. . . . Within 12 months

593

1.443

1.451

. . . . Beyond 12 months

607

2.052

. . Advances from customers

39.960

. . . . Within 12 months

39.960

. . . . Beyond 12 months

. . Trade payables

1.244.138

1.608.891

2.192.051

. . . . Within 12 months

1.244.138

1.575.525

2.161.864

. . . . Beyond 12 months

33.366

30.187

. . 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

86.066

90.191

86.825

. . . . Within 12 months

86.066

90.191

86.825

. . . . Beyond 12 months

. . Due to social security and welfare inst.

91.458

111.536

103.511

. . . . Within 12 months

91.458

111.536

103.511

. . . . Beyond 12 months

. . Other payables

1.205.778

2.242.631

3.245.403

. . . . Within 12 months

1.205.778

1.242.631

1.245.403

. . . . Beyond 12 months

1.000.000

2.000.000

Total accounts payable

3.549.652

4.178.573

6.319.675

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

380

526

372

Total adjustment accounts

380

526

372

TOTAL LIABILITIES

17.138.423

18.398.611

20.426.814

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

2.582

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

8.237.890

11.224.894

10.767.597

. Changes in work in progress

216.892

-646.024

217.140

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

84.193

219.126

139.681

. . Contributions for operating expenses

5.180

6.066

5.140

. . Different income and revenues

79.013

213.060

134.541

Total value of production

8.538.975

10.797.996

11.124.418

PRODUCTION COSTS

. Raw material,other materials and consum.

3.514.563

4.437.862

5.392.993

. Services received

2.156.652

. Leases and rentals

1.910.184

21.246

2.165.647

. Payroll and related costs

2.105.788

2.281.493

2.240.807

. . Wages and salaries

1.476.561

1.589.627

1.538.111

. . Social security contributions

480.767

527.707

517.663

. . Employee termination indemnities

126.948

131.472

142.497

. . Pension and similar

. . Other costs

21.512

32.687

42.536

. Amortization and depreciation

904.886

864.348

882.390

. . Amortization of intangible fixed assets

345.648

345.484

345.500

. . Amortization of tangible fixed assets

559.238

518.864

536.890

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

. Changes in raw materials

140.516

356.459

-346.442

. Provisions to risk reserves

. Other provisions

. Other operating costs

100.389

226.607

220.637

Total production costs

8.676.326

10.344.667

10.556.032

Diff. between value and cost of product.

-137.351

453.329

568.386

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

4.384

2.249

11.626

. . 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

4.384

11.626

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

4.384

11.626

. Interest and other financial expense

-136.771

-103.915

-114.848

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

136.771

114.848

Total financial income and expense

-132.387

-101.666

-103.222

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

35.783

19.110

86.282

. . Gains on disposals

. . Other extraordinary income

35.783

19.110

86.282

. Extraordinary expense

-6.043

-12.302

-22.402

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-6.043

-12.302

-22.402

Total extraordinary income and expense

29.740

6.808

63.880

Results before income taxes

-239.998

358.471

529.044

. Taxes on current income

9.366

192.736

231.235

. . current taxes

45.605

254.985

336.565

. . differed taxes(anticip.)

-36.239

-62.249

-105.330

. Net income for the period

-249.364

165.735

297.809

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

-249.364

165.735

297.809

 

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

0,53

0,53

0,49

0,29

Elasticity Ratio

Units

0,47

0,47

0,51

0,70

Availability of stock

Units

0,25

0,24

0,26

0,26

Total Liquidity Ratio

Units

0,22

0,24

0,24

0,39

Quick Ratio

Units

0,00

0,01

0,00

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,31

0,25

0,36

1,69

Self Financing Ratio

Units

0,66

0,65

0,58

0,29

Capital protection Ratio

Units

0,75

0,70

0,69

0,71

Liabilities consolidation quotient

Units

0,24

0,62

0,69

0,26

Financing

Units

0,31

0,35

0,54

2,12

Permanent Indebtedness Ratio

Units

0,71

0,76

0,72

0,45

M/L term Debts Ratio

Units

0,05

0,11

0,15

0,13

Net Financial Indebtedness Ratio

Units

0,08

0,00

0,06

0,96

CORRELATION

Fixed assets ratio

Units

1,34

1,44

1,47

1,38

Current ratio

Units

2,31

2,76

2,41

1,25

Acid Test Ratio-Liquidity Ratio

Units

1,06

1,38

1,16

0,75

Structure's primary quotient

Units

1,25

1,23

1,17

0,90

Treasury's primary quotient

Units

0,00

0,05

0,00

0,03

Rate of indebtedness ( Leverage )

%

151,56

153,69

173,02

339,62

Current Capital ( net )

Value

4.632.399

5.540.005

6.049.360

1.615.606

RETURN

Return on Sales

%

7,96

9,18

10,96

1,74

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

%

-2,17

1,38

2,52

0,25

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

%

-2,09

2,99

4,48

2,94

Return on Investment ( R.O.I. )

%

-0,79

2,46

2,78

2,31

Return/ Sales

%

-1,67

4,04

5,28

2,50

Extra Management revenues/charges incid.

%

n.c.

36,56

52,40

8,02

Cash Flow

Value

655.522

1.030.083

1.180.199

210.372

Operating Profit

Value

-137.351

453.329

568.386

359.192

Gross Operating Margin

Value

767.535

1.317.677

1.450.776

692.382

MANAGEMENT

Credits to clients average term

Days

121,97

99,49

124,76

111,18

Debts to suppliers average term

Days

82,56

87,55

104,40

104,44

Average stock waiting period

Days

193,27

139,39

178,83

86,89

Rate of capital employed return ( Turnover )

Units

0,47

0,61

0,53

1,04

Rate of stock return

Units

1,86

2,58

2,01

4,12

Labour cost incidence

%

25,56

20,33

20,81

15,12

Net financial revenues/ charges incidence

%

-1,61

-0,91

-0,96

-2,07

Labour cost on purchasing expenses

%

24,27

22,05

21,23

14,82

Short-term financing charges

%

3,85

2,49

1,82

3,48

Capital on hand

%

211,07

163,91

189,71

95,83

Sales pro employee

Value

126.736

172.690

153.822

237.592

Labour cost pro employee

Value

32.396

35.099

32.011

33.432

 

 

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: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Spazio.gif569.987

Population living in the region

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Spazio.gif4.330.172

Number of families in the region

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Spazio.gif1.889.207

 

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

 

- per food products

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Spazio.gif429

- per non food products

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Spazio.gif1.789

- per energy consume

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.541\Spazio.gif135

 

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered lowly risky.

In the region 27.019 protested subjects are found; in the province they count to 1.458.

The insolvency index for the region is 0,63, , while for the province it is 0,26.

Total Bankrupt companies in the province : 1.299.

Total Bankrupt companies in the region : 14.165.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.74

UK Pound

1

Rs.101.36

Euro

1

Rs.74.27

 

 

 

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NIT

 

 

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.