MIRA INFORM REPORT
|
Report No. : |
341379 |
|
Report Date : |
16.09.2015 |
IDENTIFICATION DETAILS
|
Name : |
COSMETIC SERVICE S.R.L. |
|
|
|
|
Registered Office : |
Via Delle
Industrie, 124, 30020 - Marcon (VE) |
|
|
|
|
Country : |
Italy |
|
|
|
|
Financials (as on) : |
31.12.2014 |
|
|
|
|
Date of Incorporation : |
27.09.1993 |
|
|
|
|
Legal Form : |
Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacture
of Perfumes and Cosmetics |
|
|
|
|
No. of Employees : |
From 11 to 15 |
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
COSMETIC SERVICE
S.R.L.
Via Delle
Industrie, 124
30020 - Marcon (VE) -IT-
Summary
|
Fiscal
Code |
: |
02709470278 |
|
Legal
Form |
: |
Limited
liability company |
|
start
of Activities |
: |
27/09/1993 |
|
Equity |
: |
2.500.000
|
|
Turnover
Range |
: |
3.000.000/3.750.000
|
|
Number
of Employees |
: |
from
11 to 15 |
Activity
Manufacture
of perfumes and cosmetics
Legal
Data
Legal
Form : Limited liability company
|
Register
of Handcraft firms : 72232 of Venezia since 06/12/1993 |
|
Register
of Handcraft firms : 93083 of Venezia |
|
Fiscal
Code : 02709470278 |
|
Chamber
of Commerce no. : 234436 of Venezia since 03/12/1993 |
|
Firms'
Register : VE042-40808 of Venezia since 19/02/1996 |
|
V.A.T.
Code : 02709470278 |
|
Establishment
date |
:
27/09/1993 |
|
|
Start
of Activities |
:
27/09/1993 |
|
|
Legal
duration |
:
31/12/2050 |
|
|
Nominal
Capital |
:
15.000 |
|
|
Subscribed
Capital |
:
15.000 |
|
|
Paid
up Capital |
:
15.000 |
|
Legal
mail : |
CEOLINGROUP@PEC.IT |
Members
|
|
Ceolin |
Michele |
|
|
Born
in Venezia |
(VE) |
on
30/08/1964 |
-
Fiscal Code : CLNMHL64M30L736H |
|
|
Residence: |
Guardi |
-
30020 |
Marcon |
(VE) |
-
IT - |
|
Position |
Since |
Shares
Amount |
%
Ownership |
|
Board
Chairman |
24/07/2002 |
9.296
- |
0,00 |
|
|
No
Prejudicial events are reported |
|
|
No
Protests registered |
|
|
Sartori |
Susanna |
|
|
Born
in Venezia |
(VE) |
on
23/01/1964 |
-
Fiscal Code : SRTSNN64A63L736R |
|
|
Residence: |
Girardini |
,
7 |
-
31021 |
Mogliano
Veneto |
(TV) |
-
IT - |
|
Position |
Since |
Shares
Amount |
%
Ownership |
|
Director |
24/07/2002 |
6.197
- |
0,00 |
|
Partner |
|
|
No
Prejudicial events are reported |
|
|
No
Protests registered |
|
|
Boscaro |
Massimiliano |
|
|
Born
in Venezia |
(VE) |
on
05/03/1976 |
-
Fiscal Code : BSCMSM76C05L736Q |
|
|
Residence: |
Isonzo |
,
16 |
-
30020 |
Quarto
d'Altino |
(VE) |
-
IT - |
|
Position |
Since |
Shares
Amount |
%
Ownership |
|
Responsible
technician |
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.
|
|
Ceolin |
Michele |
|
Firm's
Style |
Seat |
Fiscal
Code |
Position |
Position
Status |
Firm's
Status |
|
Ceolin
Group S.r.l. |
Venezia
(VE) - IT - |
02785990272 |
Chairman |
Active |
Registered |
|
NORDEST
LINE SRL |
Marcon
(VE) - IT - |
02843790276 |
Director |
Withdrawn |
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 |
|
Ceolin
Michele |
Marcon
- IT - |
CLNMHL64M30L736H |
9.000
.Eur |
60,00 |
|
Sartori
Susanna |
Mogliano
Veneto - IT - |
SRTSNN64A63L736R |
6.000
.Eur |
40,00 |
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 |
|
Delle
Industrie |
,
124 |
-
30020 |
-
Marcon |
(VE) |
-
IT - |
|
PHONE |
:
0414567544 |
|
PHONE |
:
0414567050 |
|
FAX |
:
0415951009 |
|
Legal
mail |
:
CEOLINGROUP@PEC.IT |
|
- |
Branch |
(Workshop) |
since
04/04/2007 |
|
Delle
Industrie |
,
110 |
-
30020 |
-
Marcon |
(VE) |
-
IT - |
|
- |
Branch |
(Handicraft
business seat) |
since
22/01/2010 |
|
Delle
Industrie |
,
122 |
-
30020 |
-
Marcon |
(VE) |
-
IT - |
|
- |
Branch |
since
22/01/2010 |
|
Delle
Industrie |
,
120 |
-
30020 |
-
Marcon |
(VE) |
-
IT - |
|
- |
Branch |
since
23/05/2012 |
|
Delle
Industrie |
,
126 |
-
30020 |
-
Marcon |
(VE) |
-
IT - |
|
Employees |
:
13 |
|
Assistants |
:
1 |
|
Fittings
and Equipment for a value of 130.000 |
Eur |
|
Stocks
for a value of 400.000 |
Eur |
Traded
Brands / Suppliers
|
-
Non rilasciano dati |
Historical Information and/or Firm's Status
COMPANY
STYLE MODIFICATIONS:
|
Former
Style |
New
Style |
Changement
Date |
|
B
- C s.n.c. di Ceolin Michele e Cristian |
B
- C s.n.c. di Ceolin Michele eamp; c. |
14/08/1996 |
|
B
- C s.n.c. di Veolin Michele eamp; c. |
Cosmetic
Service s.r.l. |
13/08/2002 |
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 |
|
CASSA
RISPARMIO DEL VENETO |
Via
IV Novembre 4 |
31021 |
Mogliano
Veneto |
06225 |
61805 |
Financial
and Economical Analysis
Company's
starting of activities dates back to 1993.
Balance
sheets for the years 2012, 2013 and 2014 were analyzed.
Under
an economic point of view, profits were registered during the last years with a
r.o.e. of 7,43% in 2014 with a stable trend in the turnover.
The
operating result was positive in the last financial year (16,68%) falling
within the field's average.
The
amount of the operating result is equal to Eur. 268.513 recording a drop as
opposed to the year before (-30,69%).
A
gross operating margine for a value of Eur. 357.704 was reached. showing a drop
(-24,69%).
Indebtedness
is scanty since debts are lower than liquidity.
It's
shareholders funds amount to Eur. 2.260.089 , stable in comparison with the
value of the previous year.
The
financial management generated a cash flow of Eur. 257.170.
Labour
cost amounts to Eur. 421.029, with a 13,19% incidence on production costs. ,
whereas 12,34% is the incidence on sales revenues.
Financial
charges have a limited incidence (-0,61%) on sales volume.
Financial
Data
|
|
Complete
balance-sheet for the year |
al
31/12/2014 |
(in
Eur |
x
1) |
|
Item
Type |
Value |
|
Sales |
3.412.918 |
|
Profit
(Loss) for the period |
167.979 |
|
|
Complete
balance-sheet for the year |
al
31/12/2013 |
(in
Eur |
x
1) |
|
Item
Type |
Value |
|
Sales |
3.317.087 |
|
Profit
(Loss) for the period |
259.921 |
|
|
Complete
balance-sheet for the year |
al
31/12/2012 |
(in
Eur |
x
1) |
|
Item
Type |
Value |
|
Sales |
4.467.799 |
|
Profit
(Loss) for the period |
745.776 |
|
|
Complete
balance-sheet for the year |
al
31/12/2011 |
(in
Eur |
x
1) |
|
Item
Type |
Value |
|
Sales |
4.366.590 |
|
Profit
(Loss) for the period |
749.622 |
|
|
Complete
balance-sheet for the year |
al
31/12/2010 |
(in
Eur |
x
1) |
|
Item
Type |
Value |
|
Sales |
2.318.800 |
|
Profit
(Loss) for the period |
175.082 |
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 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
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 |
0,22 |
0,29 |
0,32 |
0,24 |
|
Elasticity
Ratio |
Units |
0,77 |
0,70 |
0,67 |
0,73 |
|
Availability
of stock |
Units |
0,25 |
0,21 |
0,18 |
0,18 |
|
Total
Liquidity Ratio |
Units |
0,52 |
0,49 |
0,49 |
0,50 |
|
Quick
Ratio |
Units |
0,52 |
0,49 |
0,49 |
0,03 |
|
COMPOSITION
ON SOURCE |
|||||
|
Net
Short-term indebtedness |
Units |
n.c. |
n.c. |
n.c. |
1,95 |
|
Self
Financing Ratio |
Units |
1,40 |
1,60 |
1,82 |
0,26 |
|
Capital
protection Ratio |
Units |
0,84 |
0,76 |
0,39 |
0,67 |
|
Liabilities
consolidation quotient |
Units |
n.c. |
n.c. |
n.c. |
0,17 |
|
Financing |
Units |
n.c. |
n.c. |
n.c. |
2,49 |
|
Permanent
Indebtedness Ratio |
Units |
1,44 |
1,64 |
1,86 |
0,41 |
|
M/L
term Debts Ratio |
Units |
0,04 |
0,04 |
0,04 |
0,09 |
|
Net
Financial Indebtedness Ratio |
Units |
0,00 |
0,00 |
0,00 |
0,66 |
|
CORRELATION |
|||||
|
Fixed
assets ratio |
Units |
6,49 |
5,58 |
5,80 |
1,44 |
|
Current
ratio |
Units |
n.c. |
n.c. |
n.c. |
1,21 |
|
Acid
Test Ratio-Liquidity Ratio |
Units |
n.c. |
n.c. |
n.c. |
0,90 |
|
Structure's
primary quotient |
Units |
6,32 |
5,45 |
5,67 |
0,95 |
|
Treasury's
primary quotient |
Units |
n.c. |
n.c. |
n.c. |
0,06 |
|
Rate
of indebtedness ( Leverage ) |
% |
71,25 |
62,51 |
55,04 |
377,91 |
|
Current
Capital ( net ) |
Value |
1.245.475 |
955.618 |
922.002 |
409.215 |
|
RETURN |
|||||
|
Return
on Sales |
% |
7,54 |
10,48 |
18,69 |
4,14 |
|
Return
on Equity - Net- ( R.O.E. ) |
% |
7,43 |
11,90 |
30,01 |
3,93 |
|
Return
on Equity - Gross - ( R.O.E. ) |
% |
10,97 |
17,74 |
44,32 |
13,87 |
|
Return
on Investment ( R.O.I. ) |
% |
16,68 |
28,38 |
82,08 |
4,03 |
|
Return/
Sales |
% |
7,87 |
11,68 |
25,13 |
4,09 |
|
Extra
Management revenues/charges incid. |
% |
62,56 |
67,09 |
66,42 |
31,19 |
|
Cash
Flow |
Value |
257.170 |
347.538 |
835.041 |
164.045 |
|
Operating
Profit |
Value |
268.513 |
387.421 |
1.122.748 |
170.300 |
|
Gross
Operating Margin |
Value |
357.704 |
475.038 |
1.212.013 |
298.981 |
|
MANAGEMENT |
|||||
|
Credits
to clients average term |
Days |
n.c. |
n.c. |
n.c. |
118,71 |
|
Debts
to suppliers average term |
Days |
n.c. |
n.c. |
n.c. |
121,82 |
|
Average
stock waiting period |
Days |
42,60 |
31,57 |
19,98 |
57,70 |
|
Rate
of capital employed return ( Turnover ) |
Units |
2,12 |
2,43 |
3,27 |
1,11 |
|
Rate
of stock return |
Units |
8,45 |
11,40 |
18,02 |
6,23 |
|
Labour
cost incidence |
% |
12,34 |
11,52 |
9,02 |
13,12 |
|
Net
financial revenues/ charges incidence |
% |
-0,61 |
0,00 |
-0,48 |
-1,46 |
|
Labour
cost on purchasing expenses |
% |
13,19 |
12,79 |
11,85 |
14,24 |
|
Short-term
financing charges |
% |
n.c. |
n.c. |
n.c. |
2,91 |
|
Capital
on hand |
% |
47,18 |
41,16 |
30,62 |
89,74 |
|
Sales
pro employee |
Value |
262.532 |
301.553 |
372.316 |
251.771 |
|
Labour
cost pro employee |
Value |
32.386 |
34.730 |
33.572 |
33.858 |
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 |
:
|
|
|
Population
living in the region |
:
|
|
|
Number
of families in the region |
:
|
|
Monthly
family expences average in the region (in Eur..) :
|
-
per food products |
:
|
|
|
-
per non food products |
:
|
|
|
-
per energy consume |
:
|
|
Sector
Data
The
values are calculated on a base of 400 significant companies.
The
companies cash their credits on an average of 119 dd.
The
average duration of suppliers debts is about 122 dd.
The
sector's profitability is on an average of 4,14%.
The
labour cost affects the turnover in the measure of 13,12%.
Goods
are held in stock in a range of 58 dd.
The
difference between the sales volume and the resources used to realize it is
about 1,11.
The
employees costs represent the 14,24% of the production costs.
Statistical
Detrimental Data
Statistically
the trade activity shows trifling crises.
The
area is statistically considered lowly risky.
In
the region 13.782 protested subjects are found; in the province they count to
2.633.
The
insolvency index for the region is 0,30, , while for the province it is 0,32.
Total
Bankrupt companies in the province : 2.924.
Total
Bankrupt companies in the region : 16.714.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.66.44 |
|
|
1 |
Rs.102.41 |
|
Euro |
1 |
Rs.75.05 |
INFORMATION DETAILS
|
Analysis Done by
: |
TRI |
|
|
|
|
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.