MIRA INFORM REPORT

 

 

Report No. :

340618

Report Date :

12.09.015

 

IDENTIFICATION DETAILS

 

Name :

CORINO MACCHINE S.P.A.

 

 

Registered Office :

Strada Statale 231, 3/C

12066 - Monticello D'alba (CN)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

11.01.1983

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Subject is manufacture of textile machinery, machinery and systems for auxiliary y treatment of textiles, sewing and weaving machines (including spare parts and accessories)

 

 

No. of Employee :

From 36 to 50

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

No complaints 

 

 

Litigation :

Clear

 

 

NOTES :

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

 

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

Italy

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

ITALY - ECONOMIC OVERVIEW

 

Italy has a diversified economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is higher. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 132% of GDP in 2014, but investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and tax evasion. In 2014 economic growth and labor market conditions continued to deteriorate, with overall unemployment rising to 12.2% and youth unemployment around 40%. Italy's GDP is now nearly 10% below its 2007 pre-crisis level.

 

Source : CIA

 

 

Company name

 

CORINO MACCHINE S.P.A.

 

 

Strada Statale 231, 3/C

12066 - Monticello D'alba (CN) -IT-

 

 

Summary

 

Fiscal Code

:

00841410046

Legal Form

:

Joint stock company

start of Activities

:

20/01/1983

Equity

:

Over 2.582.254

Turnover Range

:

10.000.000/12.750.000

Number of Employees

:

from 36 to 50

 

 

Activity

 

Manufacture of textile machinery, machinery and systems for auxiliary y treatment of textiles, sewing and weaving machines (including spare parts and accessories)

 

 

Legal Data

 

Legal Form : Joint stock company

Register of Handcraft firms : 50190

 

Register of Handcraft firms : 50190 of Cuneo

 

Fiscal Code : 00841410046

 

Foreign Trade Reg. no. : CN008277 since 30/01/1992

 

Foreign Trade Reg. no. : 008277 of Cuneo since 30/01/1992

 

Foreign Trade Reg. no. : M272119 of Cuneo

 

Chamber of Commerce no. : 130185 of Cuneo since 26/01/1983

 

Firms' Register : CN003-3160 of Cuneo since 19/02/1996

 

V.A.T. Code : 00841410046

 

Tribunal Co. Register : 3160 of

 

Foundation date

: 11/01/1983

Establishment date

: 11/01/1983

Start of Activities

: 20/01/1983

Legal duration

: 31/12/2050

Nominal Capital

: 500.000

Subscribed Capital

: 500.000

Paid up Capital

: 500.000

 

Legal mail :

CORINOMACCHINE@PEC.IT

 

 

Members

 

Corino

Roberto

 

Born in Alba

(CN)

on 19/05/1953

- Fiscal Code : CRNRRT53E19A124O

 

Residence:

Cherasca

, 45

- 12051

Alba

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

30/04/2014

Director

30/04/2014

Managing Director

30/04/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Bubbio

Donatella

 

Born in Alba

(CN)

on 26/07/1957

- Fiscal Code : BBBDTL57L66A124H

 

Residence:

San Paolo

, 4

- 12051

Alba

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

30/04/2014

Director

30/04/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Bubbio

Tiziana

 

Born in Alba

(CN)

on 03/10/1961

- Fiscal Code : BBBTZN61R43A124Y

 

Residence:

Cherasca

, 45

- 12051

Alba

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

Managing Director

30/04/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Coraglia

Maurizio

 

Born in Baldissero d'Alba

(CN)

on 29/01/1956

- Fiscal Code : CRGMRZ56A29A589L

 

Residence:

Gavai

, 11

- 12040

Baldissero d'Alba

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Technical Manager

30/04/2003

 

Corino

Paolo

 

Born in Alba

(CN)

on 05/02/1987

- Fiscal Code : CRNPLA87B05A124H

 

Residence:

Le Cherasca

, 45

- 12051

Alba

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

Managing Director

30/04/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Corino

Francesco

 

Born in Alba

(CN)

on 18/12/1988

- Fiscal Code : CRNFNC88T18A124L

 

Residence:

Cherasca

, 45

- 12051

Alba

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

18/12/2014

Managing Director

18/12/2014

 

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.

 

Corino

Roberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

CORINO ENGINEERING S.R.L." ABBREVIABILE"CORINO S.R.L. IN LIQUIDAZIONE

Monticello d'Alba (CN) - IT -

01970480040

Sole Director

Withdrawn

Registered

 

Bubbio

Donatella

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

CORINO ENGINEERING S.R.L." ABBREVIABILE"CORINO S.R.L. IN LIQUIDAZIONE

Monticello d'Alba (CN) - IT -

01970480040

Liquidator

Withdrawn

Registered

 

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

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


Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Corino Roberto

Alba - IT -

CRNRRT53E19A124O

450.000 .Eur

90,00

Bubbio Donatella

Alba - IT -

BBBDTL57L66A124H

50.000 .Eur

10,00

 

 

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

since 20/01/1983

 

231

, 3/C

- 12066

- Monticello d'Alba

(CN)

- IT -

 

PHONE

: 0173440576

 

FAX

: 0173363695

 

Legal mail

: CORINOMACCHINE@PEC.IT

 

Employees

: 38

 

Assistants

: 3

 

Fittings and Equipment for a value of 28.000

Eur

 

Stocks for a value of 1.470.000

Eur

 

Sales are on an international scale.

The firm operates abroad as exporter..

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

Products abroad are placed by :

- its own agents

 

Export is mainly towards:

- Italy

 

- France

 

- Ireland

 

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited partnership

General partnership

18/06/1985

General partnership

Limited liability company

19/09/1989

Limited liability company

Joint stock company

11/04/2005

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Corino Macchine di Roberto Corino eamp; S. s.a.s.

18/06/1985

Corino Macchine di Roberto Corino eamp; C. s.n.c.

19/09/1989

 

 

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 1983.

The eonomic-financial analysis is based on the latest 3 b/s.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 7,33% in 2014 and with an upward trend in turnover trend during the last financial year (+16,76% in 2014).

The operating result in 2014 was positive (4,73%) falling within the field's average.

The amount of the operating result is equal to Eur. 476.501 with a 79,02% growth.

The gross operating margin of the latest financial year is of Eur. 666.034 with a 22,14% growth.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,82) but slighlty increasing.

The equity capital is equal to Eur. 3.731.326 on stable levels.

Total indebtedness totalled Eur. 5.180.024, showing a stable trend as opposed to 2013 (Eur. 4.451.924).

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

Liquidity is good (1,3)

On average trade credits are collected in 82,41 days. , a better value than the sector's average.

The financial management generated a cash flow of Eur. 463.089.

During 2014 financial year labour costs amounted to Eur. 1.866.672, with a 15,98% incidence on production costs. , whereas 15,59% is the incidence on sales revenues.

The incidence of the financial charges is of -0,04% on the sales amount.

 


Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

11.973.451

Profit (Loss) for the period

273.556

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

10.254.427

Profit (Loss) for the period

121.242

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

10.543.278

Profit (Loss) for the period

142.603

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

9.509.825

Profit (Loss) for the period

39.897

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

8.553.994

Profit (Loss) for the period

75.985



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.

47.773

163.583

. . Industrial patent rights

17.687

24.629

28.167

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

20.016

46.705

99.333

. Total Intangible Fixed Assets

37.703

119.107

291.083

. TANGIBLE FIXED ASSETS

. . Real estate

2.405.289

2.455.702

2.512.024

. . Plant and machinery

6.204

7.621

7.835

. . Industrial and commercial equipment

21.688

1.850

5.110

. . Other assets

82.498

70.051

45.135

. . Assets under construction and advances

. Total Tangible fixed assets

2.515.679

2.535.224

2.570.104

. 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

. . . . 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

776.954

702.993

691.172

. . Own shares

. . . Total nominal value

. Total financial fixed assets

776.954

702.993

691.172

Total fixed assets

3.330.336

3.357.324

3.552.359

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.222.350

1.138.147

1.308.938

. . Work in progress and semimanufactured

62.325

84.368

82.257

. . Work in progress on order

. . Finished goods

186.848

45.556

110.472

. . Advance payments

. Total Inventories

1.471.523

1.268.071

1.501.667

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

3.120.460

2.750.525

3.139.612

. . Beyond 12 months

17.632

17.632

. . Trade receivables

2.741.053

2.523.602

2.624.579

. . . . Within 12 months

2.741.053

2.523.602

2.624.579

. . . . 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

319.189

189.695

478.670

. . . . Within 12 months

319.189

189.695

478.670

. . . . Beyond 12 months

. . Receivables for anticipated taxes

17.632

17.632

17.632

. . . . Within 12 months

17.632

. . . . Beyond 12 months

17.632

17.632

. . Receivables due from third parties

42.586

37.228

36.363

. . . . Within 12 months

42.586

37.228

36.363

. . . . Beyond 12 months

. Total Credits not held as fixed assets

3.120.460

2.768.157

3.157.244

. FINANCIAL ASSETS

. . Equity invest. in subsidiary comp.

. . Equity invest. in associated companies

. . Equity invest. in holding companies

. . Other equity investments

. . Own shares

. . . Total nominale value

. . Other securities

. Total Financial Assets

. LIQUID FUNDS

. . Bank and post office deposits

2.110.713

1.598.623

365.640

. . Checks

. . Banknotes and coins

7.476

5.447

7.005

. Total Liquid funds

2.118.189

1.604.070

372.645

Total current assets

6.710.172

5.640.298

5.031.556

ADJUSTMENT ACCOUNTS

. Discount on loans

26.840

18.830

18.533

. Other adjustment accounts

Total adjustments accounts

26.840

18.830

18.533

TOTAL ASSETS

10.067.348

9.016.452

8.602.448

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

500.000

500.000

500.000

. Additional paid-in capital

. Revaluation reserves

1.522.384

1.522.384

1.522.384

. Legal reserve

100.096

100.096

100.096

. Reserve for Own shares

. Statute reserves

. Other reserves

1

2

. Accumulated Profits (Losses)

1.061.734

940.492

797.889

. Profit( loss) of the year

547.112

121.242

142.603

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

3.731.326

3.184.215

3.062.974

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

368.742

368.742

368.742

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

368.742

368.742

368.742

Employee termination indemnities

939.082

910.099

930.851

ACCOUNTS PAYABLE

. . . . Within 12 months

5.180.024

4.036.364

4.024.060

. . . . Beyond 12 months

415.560

18.816

. . 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

816.078

1.042.600

779.936

. . . . Within 12 months

816.078

627.040

761.120

. . . . Beyond 12 months

415.560

18.816

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

342.996

253.459

118.038

. . . . Within 12 months

342.996

253.459

118.038

. . . . Beyond 12 months

. . Trade payables

3.691.200

2.866.505

2.863.340

. . . . Within 12 months

3.691.200

2.866.505

2.863.340

. . . . 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

139.757

88.817

66.350

. . . . Within 12 months

139.757

88.817

66.350

. . . . Beyond 12 months

. . Due to social security and welfare inst.

92.604

94.007

85.295

. . . . Within 12 months

92.604

94.007

85.295

. . . . Beyond 12 months

. . Other payables

97.389

106.536

129.917

. . . . Within 12 months

97.389

106.536

129.917

. . . . Beyond 12 months

Total accounts payable

5.180.024

4.451.924

4.042.876

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

121.730

101.472

197.005

Total adjustment accounts

121.730

101.472

197.005

TOTAL LIABILITIES

10.340.904

9.016.452

8.602.448

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

11.973.451

10.254.427

10.543.278

. Changes in work in progress

119.108

-60.646

31.642

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

61.616

38.934

52.108

. . Contributions for operating expenses

4.800

1.101

. . Different income and revenues

61.616

34.134

51.007

Total value of production

12.154.175

10.232.715

10.627.028

PRODUCTION COSTS

. Raw material,other materials and consum.

7.168.930

5.466.963

6.041.927

. Services received

. Leases and rentals

2.433.312

2.123.987

2.235.011

. Payroll and related costs

1.866.672

1.804.542

1.769.272

. . Wages and salaries

1.340.582

1.288.871

1.268.378

. . Social security contributions

426.105

417.770

395.550

. . Employee termination indemnities

91.442

94.631

103.313

. . Pension and similar

. . Other costs

8.543

3.270

2.031

. Amortization and depreciation

189.533

279.109

279.156

. . Amortization of intangible fixed assets

86.302

179.629

178.198

. . Amortization of tangible fixed assets

89.496

86.781

87.548

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

13.735

12.699

13.410

. Changes in raw materials

-84.344

172.951

28.513

. Provisions to risk reserves

. Other provisions

. Other operating costs

103.571

119.000

67.730

Total production costs

11.677.674

9.966.552

10.421.609

Diff. between value and cost of product.

476.501

266.163

205.419

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

25.293

20.941

18.379

. . Financ.income from receivables

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

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

23.531

20.345

17.413

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

1.762

596

966

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

1.762

596

966

. Interest and other financial expense

-29.859

-34.061

-58.901

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

29.859

34.061

58.901

Total financial income and expense

-4.566

-13.120

-40.522

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

8.052

3

81.275

. . Gains on disposals

. . Other extraordinary income

8.052

3

81.275

. Extraordinary expense

-2.148

-593

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-2.148

-593

Total extraordinary income and expense

5.904

3

80.682

Results before income taxes

477.839

253.046

245.579

. Taxes on current income

204.283

131.804

102.976

. . current taxes

204.283

131.804

111.792

. . differed taxes(anticip.)

-8.816

. Net income for the period

273.556

121.242

142.603

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

273.556

121.242

142.603

 

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

0,33

0,37

0,41

0,18

Elasticity Ratio

Units

0,67

0,63

0,58

0,80

Availability of stock

Units

0,15

0,14

0,17

0,24

Total Liquidity Ratio

Units

0,52

0,48

0,41

0,48

Quick Ratio

Units

0,21

0,18

0,04

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,82

0,76

1,19

3,25

Self Financing Ratio

Units

0,37

0,35

0,36

0,19

Capital protection Ratio

Units

0,72

0,80

0,79

0,63

Liabilities consolidation quotient

Units

0,18

0,33

0,24

0,19

Financing

Units

1,39

1,40

1,32

3,80

Permanent Indebtedness Ratio

Units

0,46

0,50

0,47

0,36

M/L term Debts Ratio

Units

0,09

0,15

0,11

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,13

0,63

CORRELATION

Fixed assets ratio

Units

1,40

1,34

1,13

1,75

Current ratio

Units

1,30

1,40

1,25

1,21

Acid Test Ratio-Liquidity Ratio

Units

1,01

1,08

0,88

0,81

Structure's primary quotient

Units

1,12

0,95

0,86

1,03

Treasury's primary quotient

Units

0,41

0,40

0,09

0,06

Rate of indebtedness ( Leverage )

%

269,81

283,16

280,85

516,42

Current Capital ( net )

Value

1.530.148

1.603.934

1.007.496

422.465

RETURN

Return on Sales

%

3,87

3,90

4,00

3,35

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

%

7,33

3,81

4,66

5,13

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

%

12,81

7,95

8,02

14,77

Return on Investment ( R.O.I. )

%

4,73

2,95

2,39

4,16

Return/ Sales

%

3,98

2,60

1,95

4,11

Extra Management revenues/charges incid.

%

57,41

45,55

69,42

28,57

Cash Flow

Value

463.089

400.351

421.759

122.482

Operating Profit

Value

476.501

266.163

205.419

144.752

Gross Operating Margin

Value

666.034

545.272

484.575

241.990

MANAGEMENT

Credits to clients average term

Days

82,41

88,60

89,62

111,85

Debts to suppliers average term

Days

138,39

135,94

124,54

128,30

Average stock waiting period

Days

44,24

44,52

51,27

80,43

Rate of capital employed return ( Turnover )

Units

1,19

1,14

1,23

1,08

Rate of stock return

Units

8,14

8,09

7,02

4,45

Labour cost incidence

%

15,59

17,60

16,78

19,12

Net financial revenues/ charges incidence

%

-0,04

-0,13

-0,38

-1,08

Labour cost on purchasing expenses

%

15,98

18,11

16,98

19,02

Short-term financing charges

%

0,58

0,77

1,46

2,68

Capital on hand

%

84,08

87,93

81,59

91,91

Sales pro employee

Value

206.438

183.114

191.695

198.432

Labour cost pro employee

Value

32.184

32.223

32.168

35.779

 

 

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

:

569.987

Population living in the region

:

4.330.172

Number of families in the region

:

1.889.207

 

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

 

- per food products

:

429

- per non food products

:

1.789

- per energy consume

:

135

 

 

Sector Data

 

The values are calculated on a base of 1.206 significant companies.

The companies cash their credits on an average of 112 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,35%.

The labour cost affects the turnover in the measure of 19,12%.

Goods are held in stock in a range of 80 dd.

The difference between the sales volume and the resources used to realize it is about 1,08.

The employees costs represent the 19,02% 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 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.66.39

UK Pound

1

Rs.102.59

Euro

1

Rs.74.90

 

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.