MIRA INFORM REPORT

 

 

Report No. :

340176

Report Date :

11.09.2015

 

IDENTIFICATION DETAILS

 

Name :

SGM GANTRY S.P.A.

 

 

Registered Office :

Via Per Leno, 2/D 25025 - Manerbio (BS) 

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

01.01.1974

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of other electrical equipment.

 

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

No complaints

 

 

Litigation :

Clear

 

 

NOTES :

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

 

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

Italy

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

ITALY ECONOMIC OVERVIEW

 

Italy has a diversified economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is higher. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financialMARKETS. 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

 

SGM GANTRY S.P.A.

 

Via Per Leno, 2/D 25025 - Manerbio (BS)  -IT-

 

 

 

Summary

 

Fiscal Code

:

00436040174

Legal Form

:

Joint stock company

start of Activities

:

01/01/1974

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 91 to 110

 

 

Activity

 

Manufacture of other electrical equipment n.e.c.



Legal Data


Legal Form : Joint stock company

Fiscal Code : 00436040174

 

Foreign Trade Reg. no. : BS029733 since 17/01/1992

 

Foreign Trade Reg. no. : 29733 of Brescia since 17/01/1992

 

Foreign Trade Reg. no. : 029733 of Brescia since 17/01/1992

 

Chamber of Commerce no. : 182441 of Brescia since 20/12/1971

 

Chamber of Commerce no. : 1533620 of Milano

 

Firms' Register : BS029-9213 of Brescia since 19/02/1996

 

V.A.T. Code : 00561630989

 

Tribunal Co. Register : 9213 of

 

Establishment date

: 23/11/1971

Start of Activities

: 01/01/1974

Legal duration

: 31/12/2050

Nominal Capital

: 750.000

Subscribed Capital

: 750.000

Paid up Capital

: 750.000

 

Legal mail :

SGMGANTRY@PEC.IT

 

 

Members

 

Haegelsteen

Didier Claude Michel

 

Born in Ukkel

( )

on 14/12/1965

- Fiscal Code : HGLDRC65T14Z103M

 

Residence:

Aveneu De L'ecuyer

, 8

Belgio

- BE -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

11/05/2015

Managing Director

11/05/2015

Director

11/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Hf Holding

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Thissen

Daniel Pierre Catherine

 

Born in Rocourt

( )

on 13/07/1954

- Fiscal Code : THSDLP54L13Z103M

 

Residence:

Leonardo Da Vinci

, 58

- 25080

Padenghe sul Garda

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

11/05/2015



Sfondrini

Carlo

 

Born in Sesto San Giovanni

(MI)

on 02/09/1966

- Fiscal Code : SFNCRL66P02I690Q

 

Residence:

Giovanni Boccaccio

, 4

- 20123

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

11/05/2015

Managing Director

11/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Dewere

Karin Berthe Marie Ghisla

 

Born in Huy

( )

on 04/07/1964

- Fiscal Code : DWRKNB64L44Z103G

 

Residence:

Rue Du Happart

, 4

Nivelles

- BE -

 

Position

Since

Shares Amount

% Ownership

Director

11/05/2015

Managing Director

11/05/2015

 

No Prejudicial events are reported

 

No Protests registered



Companies connected to members *

 

*checkings have been performed on a national scale.

 

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

 

Haegelsteen

Didier Claude Michel

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

GANTRY ITALIANA S.R.L.

Agrate Brianza (MB) - IT -

09777350159

Sole Director

Withdrawn

Registered

GANTRY ITALIANA S.R.L.

Agrate Brianza (MB) - IT -

09777350159

Board Chairman

Withdrawn

Registered

 

Dewere

Karin Berthe Marie Ghisla

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Gantrex Italia Srl

Manerbio (BS) - IT -

03278430982

Director

Active

Registered

Gantrex Italia Srl

Manerbio (BS) - IT -

03278430982

Managing Director

Active

Registered

Gantrex Italia Srl

Manerbio (BS) - IT -

03278430982

Board Chairman

Active

Registered



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

For more information, in this case, we advise to request further investigations.

 

 

Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Cisa S.p.A.

Genova - IT -

00276750106

9.375 .Eur

1,25

Hf Holding

97573640154

740.625 .Eur

98,75



Direct Participations

 

The Company under review has no participations in other Companies.



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Per Leno

, 2/D

- 25025

- Manerbio

(BS)

- IT -

 

PHONE

: 0309938400

 

FAX

: 0309938404

 

Legal mail

: SGMGANTRY@PEC.IT

 

-

Branch

(Representative office)

since 29/05/2007

 

E1-1003,yuan Chenxin Office

, 12

- Pechino

(EE)

- CN -

 

Employees

: 96

 

Assistants

: 2

 

Fittings and Equipment for a value of 380.000

Eur

 

Stocks for a value of 4.740.000

Eur

 

The firm operates abroad as importer / exporter..

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- its own agents

 

- its own foreign branches

 

Import comes generally from the following nations:

- France

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorved

 

GANTRY ITALIANA S.R.L.

 

CENTRO COLLEONI PALAZZO ORCHE

, 17

, 20041

, Agrate Brianza

(MB)

- IT -

 

Fiscal Code: 09777350159

 

Date

:

12/12/2000

 

Project of merging by taking over of

 

GANTRY ITALIANA S.R.L.

 

CENTRO COLLEONI PALAZZO ORCHE

, 17

, 20041

, Agrate Brianza

(MB)

- IT -

 

Fiscal Code: 09777350159

 

Date

Merging/splitting-up project:

15/06/2000

 

The firm absorbed by merging of

 

GANTRY ITALIANA S.R.L.

 

CENTRO COLLEONI PALAZZO ORCHE

, 17

, 20041

, Agrate Brianza

(MB)

- IT -

 

Fiscal Code: 09777350159

 

Date

:

12/12/2000


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

 

Subject is active since 1974

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

Under the financial profile unstable results are noted. anyway in 2014 a positive result was achieved (r.o.e. 3,58%).

The return on Investment in the last financial year was positive (0,9%) falling within the field's average.

An operating result of Eur. 280.935 has been registered. with no increase in relation to the financial year 2013.

The gross operating margin of the latest financial year is of Eur. 854.934 , stable if compared to the year before.

The financial status of the company is fairly balanced with an indebtedness level of 1,47 with an improving trend as on the decrease.

The equity capital is equal to Eur. 12.382.840 , unchanged if compared to 2013.

The financial management has recorded total debts amounting to Eur. 18.546.992, showing a stable trend as opposed to 2013 (Eur. 19.889.640).

The recourse to financial credit is within the limits; on the other hand the recourse to suppliers' credit is rated as fairly high and higher than sector's average.

Liquidity is however good.

As far as the collection of credit goes, the average is high (217,55 days). even higher than the average of the specific sector.

The financial management generated a cash flow of Eur. 844.262.

In the last financial year labour cost was of Eur. 5.399.259, with a 19,87% incidence on total costs of production. , whereas the incidence of such costs on sales revenues is equal to 18,99%.

Financial incomes cover financial charges.


Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

28.429.212

Profit (Loss) for the period

443.079

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

27.921.513

Profit (Loss) for the period

-68.652

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

27.065.133

Profit (Loss) for the period

1.277.225

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

29.717.466

Profit (Loss) for the period

434.354

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

27.392.404

Profit (Loss) for the period

1.718.330


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

51.134

70.271

40.479

. . Concessions,licenses,trademarks,etc.

24.218

47.318

41.170

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

75.352

117.589

81.649

. TANGIBLE FIXED ASSETS

. . Real estate

4.916.853

5.099.857

5.282.860

. . Plant and machinery

308.379

250.092

164.260

. . Industrial and commercial equipment

73.018

72.587

84.767

. . Other assets

92.959

112.200

110.146

. . Assets under construction and advances

. Total Tangible fixed assets

5.391.209

5.534.736

5.642.033

. FINANCIAL FIXED ASSETS

. . Equity investments

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

2.191.833

3.760.479

5.412.822

. . . . Within 12 months

. . . . Beyond 12 months

2.191.833

3.760.479

5.412.822

. . . Receivab due from subsidiaries

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

683.992

664.070

644.728

. . . . Within 12 months

. . . . Beyond 12 months

683.992

664.070

644.728

. . . Receivables due from holding comp.

1.504.723

3.093.291

4.764.976

. . . . Within 12 months

. . . . Beyond 12 months

1.504.723

3.093.291

4.764.976

. . . Receivables due from third parties

3.118

3.118

3.118

. . . . Within 12 months

. . . . Beyond 12 months

3.118

3.118

3.118

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

2.191.833

3.760.479

5.412.822

Total fixed assets

7.658.394

9.412.804

11.136.504

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.329.644

2.197.064

2.245.212

. . Work in progress and semimanufactured

498.509

817.456

337.937

. . Work in progress on order

. . Finished goods

1.915.291

2.977.447

1.928.725

. . Advance payments

. Total Inventories

4.743.444

5.991.967

4.511.874

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

18.400.750

15.956.902

16.277.484

. . Beyond 12 months

186.523

. . Trade receivables

17.179.925

14.462.415

14.852.745

. . . . Within 12 months

17.179.925

14.462.415

14.852.745

. . . . 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

274.880

791.359

474.045

. . . . Within 12 months

274.880

604.836

474.045

. . . . Beyond 12 months

186.523

. . Receivables for anticipated taxes

220.643

290.730

240.062

. . . . Within 12 months

220.643

290.730

240.062

. . . . Beyond 12 months

. . Receivables due from third parties

725.302

598.921

710.632

. . . . Within 12 months

725.302

598.921

710.632

. . . . Beyond 12 months

. Total Credits not held as fixed assets

18.400.750

16.143.425

16.277.484

. 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

329.499

337.525

1.445.221

. . Checks

. . Banknotes and coins

2.335

3.093

1.810

. Total Liquid funds

331.834

340.618

1.447.031

Total current assets

23.476.028

22.476.010

22.236.389

ADJUSTMENT ACCOUNTS

. Discount on loans

16.695

20.791

30.319

. Other adjustment accounts

Total adjustments accounts

16.695

20.791

30.319

TOTAL ASSETS

31.151.117

31.909.605

33.403.212

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

750.000

750.000

750.000

. Additional paid-in capital

. Revaluation reserves

4.597.800

4.597.800

4.597.800

. Legal reserve

150.000

150.000

150.000

. Reserve for Own shares

. Statute reserves

. Other reserves

5.998.882

6.033.211

6.030.983

. Accumulated Profits (Losses)

. Profit( loss) of the year

886.158

-68.652

2.554.450

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

12.382.840

11.462.359

14.083.233

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

160.871

5.536

3.398

. . Other funds

Total Reserves for Risks and Charges

160.871

5.536

3.398

Employee termination indemnities

494.809

533.989

528.842

ACCOUNTS PAYABLE

. . . . Within 12 months

18.546.992

18.621.621

20.039.876

. . . . Beyond 12 months

1.268.019

. . 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

6.890.622

7.623.957

7.604.177

. . . . Within 12 months

6.890.622

6.355.938

7.604.177

. . . . Beyond 12 months

1.268.019

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

182.203

336.511

290.882

. . . . Within 12 months

182.203

336.511

290.882

. . . . Beyond 12 months

. . Trade payables

10.248.852

10.551.164

10.532.074

. . . . Within 12 months

10.248.852

10.551.164

10.532.074

. . . . 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

43.055

. . . . Within 12 months

43.055

. . . . Beyond 12 months

. . Due to the tax authorities

168.520

163.366

525.573

. . . . Within 12 months

168.520

163.366

525.573

. . . . Beyond 12 months

. . Due to social security and welfare inst.

453.276

452.663

367.295

. . . . Within 12 months

453.276

452.663

367.295

. . . . Beyond 12 months

. . Other payables

603.519

761.979

676.820

. . . . Within 12 months

603.519

761.979

676.820

. . . . Beyond 12 months

Total accounts payable

18.546.992

19.889.640

20.039.876

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

8.684

18.081

25.088

Total adjustment accounts

8.684

18.081

25.088

TOTAL LIABILITIES

31.594.196

31.909.605

34.680.437

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

1.235.483

Risk accounts

988.057

1.172.142

792.224

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

28.429.212

27.887.186

27.065.133

. Changes in work in progress

-1.381.103

1.528.242

56.197

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

404.981

193.338

59.216

. . Contributions for operating expenses

. . Different income and revenues

404.981

193.338

59.216

Total value of production

27.453.090

29.608.766

27.180.546

PRODUCTION COSTS

. Raw material,other materials and consum.

13.167.669

15.134.879

13.117.821

. Services received

. Leases and rentals

8.082.392

8.235.566

6.203.321

. Payroll and related costs

5.399.259

5.367.874

4.967.467

. . Wages and salaries

3.934.395

3.902.384

3.590.026

. . Social security contributions

1.196.115

1.204.376

1.118.639

. . Employee termination indemnities

265.736

261.114

258.802

. . Pension and similar

756

. . Other costs

2.257

. Amortization and depreciation

401.183

387.766

343.783

. . Amortization of intangible fixed assets

90.506

46.628

34.879

. . Amortization of tangible fixed assets

310.677

341.138

308.904

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

. Changes in raw materials

-132.580

48.148

-30.025

. Provisions to risk reserves

172.816

42.352

120.000

. Other provisions

. Other operating costs

81.416

101.526

191.169

Total production costs

27.172.155

29.318.111

24.913.536

Diff. between value and cost of product.

280.935

290.655

2.267.010

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

247.793

244.870

292.397

. . Financ.income from receivables

227.427

221.571

272.343

. . . Towards subsidiary companies

. . . Towards associated companies

166.442

118.261

70.613

. . . Towards holding companies

60.985

103.310

201.730

. . . Towards other companies

. . Financ.income from secur. t.f.assets

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

20.366

23.299

20.054

. . . - Subsidiary companies

. . . - Associated companies

19.922

19.342

18.828

. . . - Holding companies

. . . - Other companies

444

3.957

1.226

. Interest and other financial expense

371.392

-485.749

-443.873

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-371.392

485.749

443.873

Total financial income and expense

619.185

-240.879

-151.476

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

45.795

194.915

. . Gains on disposals

. . Other extraordinary income

45.795

194.915

. Extraordinary expense

-32.094

-86.306

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-32.094

-86.306

Total extraordinary income and expense

13.701

108.609

-1

Results before income taxes

913.821

158.385

2.115.533

. Taxes on current income

470.742

227.037

838.308

. . current taxes

245.320

334.264

944.508

. . differed taxes(anticip.)

225.422

-107.227

-106.200

. Net income for the period

443.079

-68.652

1.277.225

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

443.079

-68.652

1.277.225

 

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

0,25

0,29

0,33

0,19

Elasticity Ratio

Units

0,75

0,70

0,67

0,79

Availability of stock

Units

0,15

0,19

0,14

0,20

Total Liquidity Ratio

Units

0,60

0,52

0,53

0,52

Quick Ratio

Units

0,01

0,01

0,04

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,47

1,59

1,32

3,31

Self Financing Ratio

Units

0,40

0,36

0,42

0,18

Capital protection Ratio

Units

0,87

0,94

0,77

0,66

Liabilities consolidation quotient

Units

0,03

0,10

0,03

0,18

Financing

Units

1,50

1,74

1,42

4,09

Permanent Indebtedness Ratio

Units

0,41

0,42

0,44

0,33

M/L term Debts Ratio

Units

0,02

0,06

0,02

0,11

Net Financial Indebtedness Ratio

Units

0,53

0,64

0,44

0,61

CORRELATION

Fixed assets ratio

Units

1,68

1,41

1,31

1,80

Current ratio

Units

1,27

1,21

1,11

1,23

Acid Test Ratio-Liquidity Ratio

Units

1,01

0,89

0,88

0,86

Structure's primary quotient

Units

1,62

1,22

1,26

1,12

Treasury's primary quotient

Units

0,02

0,02

0,07

0,07

Rate of indebtedness ( Leverage )

%

251,57

278,39

237,18

541,00

Current Capital ( net )

Value

4.929.036

3.888.715

2.196.513

380.064

RETURN

Return on Sales

%

2,97

1,14

5,99

3,59

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

%

3,58

-0,60

9,07

4,82

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

%

7,38

1,38

15,02

19,04

Return on Investment ( R.O.I. )

%

0,90

0,91

6,79

4,67

Return/ Sales

%

0,99

1,04

8,38

4,49

Extra Management revenues/charges incid.

%

157,72

-23,62

56,34

25,43

Cash Flow

Value

844.262

319.114

1.621.008

134.539

Operating Profit

Value

280.935

290.655

2.267.010

158.212

Gross Operating Margin

Value

854.934

720.773

2.730.793

292.137

MANAGEMENT

Credits to clients average term

Days

217,55

186,47

197,56

103,46

Debts to suppliers average term

Days

173,63

162,00

197,04

128,84

Average stock waiting period

Days

60,07

77,26

60,01

68,68

Rate of capital employed return ( Turnover )

Units

0,91

0,88

0,81

1,11

Rate of stock return

Units

5,99

4,66

6,00

5,22

Labour cost incidence

%

18,99

19,22

18,35

19,05

Net financial revenues/ charges incidence

%

2,18

-0,86

-0,56

-1,26

Labour cost on purchasing expenses

%

19,87

18,31

19,94

19,40

Short-term financing charges

%

n.c.

2,44

2,21

2,64

Capital on hand

%

109,57

114,28

123,42

90,11

Sales pro employee

Value

169.221

167.194

174.613

181.347

Labour cost pro employee

Value

32.138

32.142

32.048

33.314

 

 

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

:

1.169.259

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114



Sector Data

 

The values are calculated on a base of 1.330 significant companies.

 

The companies cash their credits on an average of 103 dd.

The average duration of suppliers debts is about 129 dd.

The sector's profitability is on an average of 3,59%.

The labour cost affects the turnover in the measure of 19,05%.

Goods are held in stock in a range of 69 dd.

The difference between the sales volume and the resources used to realize it is about 1,11.

The employees costs represent the 19,40% of the production costs.



Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 5.551.

The insolvency index for the region is 0,55, , while for the province it is 0,48.

Total Bankrupt companies in the province : 3.452.

Total Bankrupt companies in the region : 39.612.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.58

UK Pound

1

Rs.102.29

Euro

1

Rs.74.71

 

 

INFORMATION DETAILS

 

Analysis Done by :

TRI

 

 

Report Prepared by :

ANK

 


 

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.