MIRA INFORM REPORT

 

 

Report No. :

341931

Report Date :

23.09.2015

 

IDENTIFICATION DETAILS

 

Name :

ORIGINAL BIRTH S.P.A.

 

 

Registered Office :

Corso Europa, 516 80010 - Villaricca (NA)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

01.03.1993

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of parts and accessories for motor vehicles.

 

 

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 :

No complaints

 

 

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 and address

 

ORIGINAL BIRTH S.P.A.

 

Corso Europa, 516 80010 - Villaricca (NA) -IT-

 

 

 

Summary

 

Fiscal Code

:

06437760637

Legal Form

:

Joint stock company

start of Activities

:

01/03/1993

Equity

:

Over 2.582.254

Turnover Range

:

15.500.000/18.000.000

Number of Employees

:

from 36 to 50



Activity

 

Manufacture of parts and accessories for motor vehicles



Legal Data


Legal Form : Joint stock company

Fiscal Code : 06437760637

 

Foreign Trade Reg. no. : NA013964 since 24/05/1993

 

Chamber of Commerce no. : 231720 of Caserta

 

Chamber of Commerce no. : 490817 of Napoli since 08/11/1991

 

Firms' Register : NA049-1991-6011 of Napoli since 19/02/1996

 

V.A.T. Code : 01539491215

 

Foundation date

: 02/10/1991

Establishment date

: 02/10/1991

Start of Activities

: 01/03/1993

Legal duration

: 31/12/2090

Nominal Capital

: 5.200.000

Subscribed Capital

: 5.200.000

Paid up Capital

: 5.200.000

 

Legal mail :

ORIGINALBIRTH@LEGALMAIL.IT

 

 

Members

 

Chianese

Felice

 

Born in Marano di Napoli

(NA)

on 24/12/1956

- Fiscal Code : CHNFLC56T24E906X

 

Residence:

Gaiola

, 73

- 80123

Napoli

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

29/04/2013

Director

29/04/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Chianese

Salvatore

 

Born in Marano di Napoli

(NA)

on 22/09/1959

- Fiscal Code : CHNSVT59P22E906V

 

Residence:

Europa

, 550

- 80010

Villaricca

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

29/04/2013

Director

29/04/2013

 

Prejudicial Events found with cancellations*

 

Tax distraint - 03/05/2006. Event writing-off

  GEST LINE S. P. A.

 

No Protests registered

 

Chianese

Gennaro

 

Born in Napoli

(NA)

on 23/05/1980

- Fiscal Code : CHNGNR80E23F839E

 

Residence:

Stazio

, 33

- 80123

Napoli

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2013

Managing Director

29/04/2013

 

No Prejudicial events are reported

 

No Protests registered

 

*Concerns also partially erased events.



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.

 

Chianese

Felice

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

CHIANESE RICAMBI IMPORT EXPORT DI SALVATORE E FELICE CHIANESE eamp; C. SNC.

POZZUOLI (NA) - IT -

04611920630

Partner

Withdrawn

Registered

CHIANESE FELICE

Giugliano in Campania (NA) - IT -

CHNFLC56T24E906X

Proprietor

Withdrawn

Registered

 

Chianese

Salvatore

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

CHIANESE RICAMBI IMPORT EXPORT DI SALVATORE E FELICE CHIANESE eamp; C. SNC.

POZZUOLI (NA) - IT -

04611920630

Partner

Withdrawn

Registered

Consorzio Api Fidi

Napoli (NA) - IT -

06811190633

Director

Withdrawn

Registered

CHIANESE SALVATORE

Marano di Napoli (NA) - IT -

CHNSVT59P22E906V

Proprietor

Withdrawn

Registered

Chianese Salvatore

Villaricca (NA) - IT -

CHNSVT59P22E906V

Proprietor

Active

Registered

 

Chianese

Gennaro

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Fincher S.p.a.

Napoli (NA) - IT -

06787101218

Director

Active

Registered

Fincher S.p.a.

Napoli (NA) - IT -

06787101218

Board Chairman

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

Chianese Felice

Napoli - IT -

CHNFLC56T24E906X

2.600.000 .Eur

50,00

Chianese Salvatore

Villaricca - IT -

CHNSVT59P22E906V

2.600.000 .Eur

50,00



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

Sistema Campania S.c. A R.l.

Napoli - IT -

06958541218

1.000 .Eur

2,63

Active


Firm's location and structure

 

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

 

-

Legal and operative seat

since 24/12/1992

 

Europa

, 516

- 80010

- Villaricca

(NA)

- IT -

 

PHONE

: 0815062506

 

FAX

: 0815063170

 

Legal mail

: ORIGINALBIRTH@LEGALMAIL.IT

 

-

Branch

(Factory)

since 21/01/2011

 

S.s. Appia Km 192,500 Zona Asi

, SNC

- 81052

- Pignataro Maggiore

(CE)

- IT -

 

Employees

: 50

 

Fittings and Equipment for a value of 2.620.000

Eur

 

Stocks for a value of 9.020.000

Eur

 

Trade organization: direct or by agents.

Sales converge to North and Central Italy.

 

Import comes generally from the following nations:

- Germany

 

 

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

10/10/1995

 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of splitting-up and tranfer into

 

FINCH S.P.A.

 

, Villaricca

- IT -

 

Date

Merging/splitting-up project:

09/07/2010

 

Splitting-up and setting-up of new Co. Resol.

 

FINCHER S.P.A.

 

, Napoli

- IT -

 

Date

Splitting-up:

19/07/2010

 

Splitting-up and setting-up of a new company

 

Fincher S.p.a.

 

F. Caracciolo

, 15

, 80121

, Napoli

(NA)

- IT -

 

Fiscal Code: 06787101218

 

Date

Splitting-up:

30/11/2010



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:

 

Prejudicial Events found with cancellations*

 

Legal Mortgage on 12/01/2007. for an amount of 33.946 Euro. Event writing-off

  GEST LINE S. P. A.


Search performed on a specialized data base.

*Concerns also partially erased events.



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 1993.

The analysis is based on the latest 3 balance sheets.

During the last years, it achieved profits (r.o.e. 10,77% on 2014) with a good increase in turnover (+11,34% in 2014 compared to 2013 and +9,14% in 2013 compared to 2012).

The operating result in 2014 was positive (6,08%) and reflects the field's average.

The amount of the operating result is equal to Eur. 2.224.554 ,showing stability in respect to the value of 2013.

A gross operating margine for a value of Eur. 3.151.118 was reached. , stable if compared to the year before.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,92 increasing compared to last year (0,86)

The equity capital is equal to Eur. 9.600.197 on stable levels.

During the last financial year debts totalled Eur. 18.469.874 (Eur. 8.290.652 of which were m/l term debts) , showing an upward trend if compared to 2013.

The exposure towards banks is slightly high, the recourse to suppliers' credit is limited which is also lower than the sector average.

The liquidity level is positive (2,25).

As far as the collection of credit goes, the average is high (100,56 days). but in line with the sector.

During financial year 2014 the cash flow amounted to Eur. 1.960.324

Labour cost expenses amount to Eur. 1.764.919 , representing 10,72% on the total of production costs. , with a 10,39% incidence on turnover.

High incidence of financial charges on turnover.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

16.992.463

Profit (Loss) for the period

1.033.760

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

15.260.969

Profit (Loss) for the period

896.393

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

13.982.284

Profit (Loss) for the period

824.520

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

14.705.835

Profit (Loss) for the period

1.053.025

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

13.232.125

Profit (Loss) for the period

899.646


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

5.639

13.937

16.499

. . Concessions,licenses,trademarks,etc.

27.744

20.758

4.832

. . Goodwill

8.000

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

5.826

13.797

21.769

. Total Intangible Fixed Assets

39.209

48.492

51.100

. TANGIBLE FIXED ASSETS

. . Real estate

4.777.522

4.903.990

4.796.836

. . Plant and machinery

1.753.858

1.912.100

1.957.693

. . Industrial and commercial equipment

865.527

983.089

688.908

. . Other assets

817.636

448.087

533.294

. . Assets under construction and advances

5.305.792

3.383.100

1.586.295

. Total Tangible fixed assets

13.520.335

11.630.366

9.563.026

. FINANCIAL FIXED ASSETS

. . Equity investments

15.985

15.985

15.985

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

15.985

15.985

15.985

. . 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

. . Own shares

. . . Total nominal value

. Total financial fixed assets

15.985

15.985

15.985

Total fixed assets

13.575.529

11.694.843

9.630.111

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

3.293.438

2.972.566

2.305.980

. . Work in progress on order

. . Finished goods

5.678.694

4.686.397

3.774.960

. . Advance payments

50.724

. Total Inventories

9.022.856

7.658.963

6.080.940

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

7.114.387

4.992.119

5.409.749

. . Beyond 12 months

5.442.885

56.449

53.419

. . Trade receivables

4.746.753

4.911.231

5.117.082

. . . . Within 12 months

4.746.753

4.911.231

5.117.082

. . . . 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

135.722

106.165

319.595

. . . . Within 12 months

87.914

58.357

271.787

. . . . Beyond 12 months

47.808

47.808

47.808

. . Receivables for anticipated taxes

8.742

9.363

7.487

. . . . Within 12 months

722

722

1.876

. . . . Beyond 12 months

8.020

8.641

5.611

. . Receivables due from third parties

7.666.055

21.809

19.004

. . . . Within 12 months

2.278.998

21.809

19.004

. . . . Beyond 12 months

5.387.057

. Total Credits not held as fixed assets

12.557.272

5.048.568

5.463.168

. 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

1.314.894

71.620

436.349

. . Checks

. . Banknotes and coins

951

680

2.288

. Total Liquid funds

1.315.845

72.300

438.637

Total current assets

22.895.973

12.779.831

11.982.745

ADJUSTMENT ACCOUNTS

. Discount on loans

128.015

38.079

92.800

. Other adjustment accounts

Total adjustments accounts

128.015

38.079

92.800

TOTAL ASSETS

36.599.517

24.512.753

21.705.656

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.000.000

1.000.000

1.000.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

200.811

200.811

200.811

. Reserve for Own shares

. Statute reserves

. Other reserves

7.365.626

6.469.231

5.644.711

. Accumulated Profits (Losses)

. Profit( loss) of the year

1.033.760

896.393

824.520

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

9.600.197

8.566.435

7.670.042

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

2.636

2.812

8.800

. . Other funds

127.601

Total Reserves for Risks and Charges

2.636

2.812

136.401

Employee termination indemnities

735.813

667.020

589.694

ACCOUNTS PAYABLE

. . . . Within 12 months

10.179.222

7.427.614

5.060.014

. . . . Beyond 12 months

8.290.652

7.557.114

7.890.505

. . Bonds

1.000.000

1.000.000

1.000.000

. . . . Within 12 months

. . . . Beyond 12 months

1.000.000

1.000.000

1.000.000

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

1.500

. . . . Within 12 months

1.500

. . . . Beyond 12 months

. . Due to banks

13.702.923

11.443.130

10.158.230

. . . . Within 12 months

6.537.449

4.975.673

3.324.657

. . . . Beyond 12 months

7.165.474

6.467.457

6.833.573

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

600

8.867

. . . . Within 12 months

600

8.867

. . . . Beyond 12 months

. . Trade payables

3.308.527

2.126.666

1.503.144

. . . . Within 12 months

3.308.527

2.126.666

1.503.144

. . . . 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

115.300

121.820

38.746

. . . . Within 12 months

115.300

121.820

38.746

. . . . Beyond 12 months

. . Due to social security and welfare inst.

114.679

107.861

92.713

. . . . Within 12 months

114.679

107.861

92.713

. . . . Beyond 12 months

. . Other payables

226.945

184.651

148.819

. . . . Within 12 months

101.767

94.994

91.887

. . . . Beyond 12 months

125.178

89.657

56.932

Total accounts payable

18.469.874

14.984.728

12.950.519

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

7.790.997

291.758

359.000

Total adjustment accounts

7.790.997

291.758

359.000

TOTAL LIABILITIES

36.599.517

24.512.753

21.705.656

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

18.576.726

18.662.408

19.088.206

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

16.992.463

15.260.968

13.982.284

. Changes in work in progress

1.313.168

1.578.024

-627.799

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

384.890

325.281

310.514

. . Contributions for operating expenses

87.577

69.175

88.916

. . Different income and revenues

297.313

256.106

221.598

Total value of production

18.690.521

17.164.273

13.664.999

PRODUCTION COSTS

. Raw material,other materials and consum.

10.888.797

10.256.793

7.402.299

. Services received

. Leases and rentals

2.679.565

2.386.702

2.227.275

. Payroll and related costs

1.764.919

1.669.528

1.504.526

. . Wages and salaries

1.278.829

1.197.121

1.069.761

. . Social security contributions

394.957

383.418

347.543

. . Employee termination indemnities

91.076

88.737

87.222

. . Pension and similar

. . Other costs

57

252

. Amortization and depreciation

926.564

840.122

762.312

. . Amortization of intangible fixed assets

20.266

31.274

33.642

. . Amortization of tangible fixed assets

906.298

808.848

703.670

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

25.000

. Changes in raw materials

. Provisions to risk reserves

. Other provisions

. Other operating costs

206.122

143.187

163.396

Total production costs

16.465.967

15.296.332

12.059.808

Diff. between value and cost of product.

2.224.554

1.867.941

1.605.191

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

1.642

6.128

12.894

. . Financ.income from receivables

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

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

386

765

765

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

1.256

5.363

12.129

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

1.256

5.363

12.129

. Interest and other financial expense

-582.273

-379.459

-404.257

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

582.273

379.459

404.257

Total financial income and expense

-580.631

-373.331

-391.363

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

30.917

114.834

111.623

. . Gains on disposals

9.854

4.639

. . Other extraordinary income

21.063

110.195

111.623

. Extraordinary expense

-10.934

-180.909

-56.464

. . Losses on disposals

-7.551

. . Taxes relating to prior years

. . Other extraordinary expense

-3.383

-180.909

-56.464

Total extraordinary income and expense

19.983

-66.075

55.159

Results before income taxes

1.663.906

1.428.535

1.268.987

. Taxes on current income

630.146

532.142

444.467

. . current taxes

629.600

540.006

448.803

. . differed taxes(anticip.)

546

-7.864

-4.336

. Net income for the period

1.033.760

896.393

824.520

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.033.760

896.393

824.520

 

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

0,37

0,48

0,44

0,25

Elasticity Ratio

Units

0,63

0,52

0,55

0,74

Availability of stock

Units

0,25

0,31

0,28

0,21

Total Liquidity Ratio

Units

0,38

0,21

0,27

0,47

Quick Ratio

Units

0,04

0,00

0,02

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,92

0,86

0,60

1,91

Self Financing Ratio

Units

0,26

0,35

0,35

0,25

Capital protection Ratio

Units

0,79

0,78

0,76

0,72

Liabilities consolidation quotient

Units

0,89

1,11

1,68

0,20

Financing

Units

1,92

1,75

1,69

2,52

Permanent Indebtedness Ratio

Units

0,51

0,68

0,74

0,40

M/L term Debts Ratio

Units

0,25

0,34

0,39

0,11

Net Financial Indebtedness Ratio

Units

1,39

1,44

1,40

0,37

CORRELATION

Fixed assets ratio

Units

1,37

1,44

1,68

1,40

Current ratio

Units

2,25

1,72

2,37

1,20

Acid Test Ratio-Liquidity Ratio

Units

1,36

0,69

1,17

0,81

Structure's primary quotient

Units

0,71

0,73

0,80

0,88

Treasury's primary quotient

Units

0,13

0,01

0,09

0,03

Rate of indebtedness ( Leverage )

%

381,24

286,15

282,99

396,60

Current Capital ( net )

Value

12.716.751

5.352.217

6.922.731

739.298

RETURN

Return on Sales

%

11,54

11,38

11,35

3,87

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

%

10,77

10,46

10,75

2,90

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

%

17,33

16,68

16,54

10,01

Return on Investment ( R.O.I. )

%

6,08

7,62

7,40

3,63

Return/ Sales

%

13,09

12,24

11,48

3,64

Extra Management revenues/charges incid.

%

46,47

47,99

51,37

27,87

Cash Flow

Value

1.960.324

1.736.515

1.586.832

218.595

Operating Profit

Value

2.224.554

1.867.941

1.605.191

183.990

Gross Operating Margin

Value

3.151.118

2.708.063

2.367.503

453.866

MANAGEMENT

Credits to clients average term

Days

100,56

115,85

131,75

94,73

Debts to suppliers average term

Days

87,78

60,55

56,19

115,71

Average stock waiting period

Days

191,16

180,67

156,57

57,59

Rate of capital employed return ( Turnover )

Units

0,46

0,62

0,64

1,07

Rate of stock return

Units

1,88

1,99

2,30

6,09

Labour cost incidence

%

10,39

10,94

10,76

18,09

Net financial revenues/ charges incidence

%

-3,42

-2,45

-2,80

-1,09

Labour cost on purchasing expenses

%

10,72

10,91

12,48

17,83

Short-term financing charges

%

3,15

2,53

3,12

2,64

Capital on hand

%

215,39

160,62

155,24

93,64

Sales pro employee

Value

308.953

293.480

297.495

185.995

Labour cost pro employee

Value

32.089

32.106

32.011

32.632

 

 

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

:

3.092.859

Population living in the region

:

5.788.986

Number of families in the region

:

1.966.064

 

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

 

- per food products

:

475

- per non food products

:

1.304

- per energy consume

:

79



Sector Data

 

The values are calculated on a base of 258 significant companies.

 

The companies cash their credits on an average of 95 dd.

The average duration of suppliers debts is about 116 dd.

The sector's profitability is on an average of 3,87%.

The labour cost affects the turnover in the measure of 18,09%.

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 1,07.

The employees costs represent the 17,83% of the production costs.



Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered remarkably risky.

In the region 80.616 protested subjects are found; in the province they count to 41.815.

The insolvency index for the region is 1,40, , while for the province it is 1,36.

Total Bankrupt companies in the province : 18.217.

Total Bankrupt companies in the region : 28.514.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.65.62

UK Pound

1

Rs.101.73

Euro

1

Rs.73.26

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

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.