MIRA INFORM REPORT

 

 

Report No. :

342607

Report Date :

26.09.2015

 

IDENTIFICATION DETAILS

 

Name :

TECHNOGEL S.P.A.

 

 

Registered Office :

Via Boschetti, 51 24050 - Grassobbio (BG)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

31.12.1977

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of machinery for the food, beverage and tobacco industries.

 

 

No. of Employee :

From 51 to 70

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

Euro 250.000 -

 

 

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 and address

 

TECHNOGEL S.P.A.

 

Via Boschetti, 51 24050 - Grassobbio (BG) -IT-

 

 

 

Summary

 

Fiscal Code

:

00709420160

Legal Form

:

Joint stock company

start of Activities

:

31/12/1977

Equity

:

Over 2.582.254

Turnover Range

:

12.750.000/15.500.000

Number of Employees

:

from 51 to 70

 

 

Credit Opinion

:

250.000 -



Activity

 

Manufacture of machinery for the food, beverage and tobacco industries



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00709420160

 

Foreign Trade Reg. no. : BG002916 since 10/12/1991

 

Foreign Trade Reg. no. : 002916 of Bergamo since 10/12/1991

 

Chamber of Commerce no. : 166982 of Bergamo since 02/01/1978

 

Firms' Register : BG024-12583 of Bergamo since 19/02/1996

 

V.A.T. Code : 00709420160

 

Tribunal Co. Register : 12583 of

 

Foundation date

: 08/11/1977

Establishment date

: 08/11/1977

Start of Activities

: 31/12/1977

Legal duration

: 31/12/2050

Nominal Capital

: 1.000.000

Subscribed Capital

: 1.000.000

Paid up Capital

: 1.000.000

 

Legal mail :

TECHNOGEL@PEC.IT

 

 

Members

 

Verde

Seccomandi

Enrico

 

Vuoto

Born in Bergamo

(BG)

on 16/06/1956

- Fiscal Code : SCCNRC56H16A794Z

 

Vuoto

Residence:

Monte Dei Gobbi

, 8

- 24030

Mozzo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/06/2013



Verde

Rossi

Roberto

 

Vuoto

Born in Strongoli

(CZ)

on 11/12/1954

- Fiscal Code : RSSRRT54T11I982A

 

Vuoto

Residence:

Della Conca Fiorita

, 8

- 24123

Bergamo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

Director

05/06/2013

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Bombardieri

Silvia

 

Vuoto

Born in Bergamo

(BG)

on 27/02/1960

- Fiscal Code : BMBSLV60B67A794Y

 

Vuoto

Residence:

Zavaritt

, 8/A

- 24020

Gorle

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

05/06/2013

Board Chairman

05/06/2013

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

BOMBARDIERI ROSSANA

 

Vuoto

Born

on 12/03/1955

- Fiscal Code : BMBRSN55C52A794S

 

Vuoto

:

CREMASCA

, 14

- 24052

Azzano San Paolo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

BOMBARDIERI MARINA

 

Vuoto

Born

on 14/07/1958

- Fiscal Code : BMBMRN58L54A794P

 

Vuoto

:

CREMASCA

, 14

- 24052

Azzano San Paolo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Defendi

Luigi

 

Vuoto

Born in Bergamo

(BG)

on 12/11/1970

- Fiscal Code : DFNLGU70S12A794S

 

Vuoto

Residence:

G. Galilei

- 24053

Lurano

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

10/01/2006

 

Vuoto

No Prejudicial events are reported

 

Vuoto

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.

 

Verde

Bombardieri

Silvia

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Tecnovac S.r.l.

Grassobbio (BG) - IT -

01895570164

Director

Active

Registered

Tecnovac S.r.l.

Grassobbio (BG) - IT -

01895570164

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

Bombardieri Silvia

Gorle - IT -

BMBSLV60B67A794Y

333.334 .Eur

33,33

BOMBARDIERI ROSSANA

Azzano San Paolo - IT -

BMBRSN55C52A794S

333.333 .Eur

33,33

BOMBARDIERI MARINA

Azzano San Paolo - IT -

BMBMRN58L54A794P

333.333 .Eur

33,33



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 08/11/1984

 

Boschetti

, 51

- 24050

- Grassobbio

(BG)

- IT -

 

PHONE

: 0354522062

 

FAX

: 035531170

 

FAX

: 0354522682

 

Legal mail

: TECHNOGEL@PEC.IT

 

-

Branch

(Factory)

since 30/07/2007

 

Padre Elzi

, 28/C

- 24050

- Grassobbio

(BG)

- IT -

 

Employees

: 55

 

Fittings and Equipment for a value of 37.000

Eur

 

Stocks for a value of 3.970.000

Eur

 

Vehicles for a value of 46.000

Eur

 

The firm operates abroad as exporter..

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

Products abroad are placed by :

- its own agents

 

- direct orders from foreign companies

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

Verde

The firm absorbed by merging of

 

Vuoto

Date

:

31/10/1989

 

Verde

The firm absorved

 

VuotoIpako S.R.L.

 

Vuoto

, AZZANO S.PAOLO VIA PROV.CREM.

- IT -

 

Vuoto

Date

:

31/10/1989


Protests

 

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



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Verde

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

 

The company is active since 1977

An eco-fin analysis has been made on the base od the b/s fo the years 2012, 2013 and 2014.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 2,85% in 2014

The operating result in 2014 was positive (2,38%) falling within the field's average.

The amount of the operating result for the year 2014 is of Eur. 492.051 , with no sizeable change as opposed to the year before.

The economic management produced a gross operating margin of Eur. 810.291 on the same levels as the previous financial year.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,25) lower than in 2013.

The management generated equity capital for an amount of Eur. 13.084.015 , unchanged as opposed to the preceding year.

During the last financial year total debts volume reached Eur. 6.295.516 (Eur. 942.273 were m/l term ones) with no important change.

Financial debts exposure is under control while the recourse to commercial credit is rather frequent but lined up with the field's average.

Liquidity is good (2,46)

Trade credits are collected slowly, average term is 108,8 days. but on the same levels as the average of the sector.

2014 financial year closed with a cash flow of Eur. 691.455

In the last financial year labour cost was of Eur. 3.221.124, with a 23,64% incidence on total costs of production. , whereas the incidence of such costs on sales revenues is equal to 24,66%.

The financial charges are lower than the financial incomes.

 


Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

13.063.672

Profit (Loss) for the period

373.215

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

14.431.400

Profit (Loss) for the period

261.524

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

12.239.309

Profit (Loss) for the period

244.503

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.

92.903

126.587

32.594

. . Industrial patent rights

1.714

2.053

2.392

. . Concessions,licenses,trademarks,etc.

4.587

5.048

12.875

. . Goodwill

. . Assets in formation and advance paymen.

37.184

34.714

36.812

. . Other intangible fixed assets

120.587

136.277

144.967

. Total Intangible Fixed Assets

256.975

304.679

229.640

. TANGIBLE FIXED ASSETS

. . Real estate

5.391.556

5.587.646

5.783.737

. . Plant and machinery

20.516

26.621

32.725

. . Industrial and commercial equipment

16.052

18.200

15.413

. . Other assets

38.047

54.878

71.709

. . Assets under construction and advances

. Total Tangible fixed assets

5.466.171

5.687.345

5.903.584

. FINANCIAL FIXED ASSETS

. . Equity investments

1.016.882

1.016.882

1.016.882

. . . Equity invest. in subsidiary companies

1.013.882

1.013.882

1.013.882

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

3.000

3.000

3.000

. . Financial receivables

373.915

341.934

16.542

. . . . Within 12 months

1.902

1.902

1.902

. . . . Beyond 12 months

372.013

340.032

14.640

. . . Receivab due from subsidiaries

372.013

340.032

14.640

. . . . Within 12 months

. . . . Beyond 12 months

372.013

340.032

14.640

. . . 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

1.902

1.902

1.902

. . . . Within 12 months

1.902

1.902

1.902

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

1.390.797

1.358.816

1.033.424

Total fixed assets

7.113.943

7.350.840

7.166.648

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.242.852

2.229.348

2.022.723

. . Work in progress and semimanufactured

798.847

467.915

888.352

. . Work in progress on order

. . Finished goods

933.040

626.398

375.075

. . Advance payments

. Total Inventories

3.974.739

3.323.661

3.286.150

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

6.114.342

6.804.916

6.177.645

. . Beyond 12 months

808.712

377.107

532.475

. . Trade receivables

3.948.041

3.290.230

3.089.129

. . . . Within 12 months

3.197.041

3.290.230

2.980.712

. . . . Beyond 12 months

751.000

108.417

. . Receivables due from subsid. comp.

2.373.098

3.185.714

2.872.039

. . . . Within 12 months

2.342.098

2.910.714

2.550.088

. . . . Beyond 12 months

31.000

275.000

321.951

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

476.803

575.425

603.620

. . . . Within 12 months

450.091

473.318

501.513

. . . . Beyond 12 months

26.712

102.107

102.107

. . Receivables for anticipated taxes

106.025

107.950

102.100

. . . . Within 12 months

106.025

107.950

102.100

. . . . Beyond 12 months

. . Receivables due from third parties

19.087

22.704

43.232

. . . . Within 12 months

19.087

22.704

43.232

. . . . Beyond 12 months

. Total Credits not held as fixed assets

6.923.054

7.182.023

6.710.120

. 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

215.071

. Total Financial Assets

215.071

. LIQUID FUNDS

. . Bank and post office deposits

2.034.392

1.210.215

1.446.603

. . Checks

. . Banknotes and coins

441

531

5.842

. Total Liquid funds

2.034.833

1.210.746

1.452.445

Total current assets

13.147.697

11.716.430

11.448.715

ADJUSTMENT ACCOUNTS

. Discount on loans

. Other adjustment accounts

403.999

401.191

454.826

Total adjustments accounts

403.999

401.191

454.826

TOTAL ASSETS

20.665.639

19.468.461

19.070.189

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.000.000

1.000.000

1.000.000

. Additional paid-in capital

. Revaluation reserves

5.037.887

5.037.888

5.037.888

. Legal reserve

212.264

212.264

212.264

. Reserve for Own shares

. Statute reserves

. Other reserves

6.460.649

6.439.127

6.404.621

. Accumulated Profits (Losses)

. Profit( loss) of the year

373.215

261.524

244.503

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

13.084.015

12.950.803

12.899.276

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

385.852

355.520

326.388

. . Taxation fund, also differed

51.372

44.990

46.079

. . Other funds

300.000

300.000

300.000

Total Reserves for Risks and Charges

737.224

700.510

672.467

Employee termination indemnities

424.327

444.808

440.209

ACCOUNTS PAYABLE

. . . . Within 12 months

5.353.243

4.911.603

4.455.227

. . . . Beyond 12 months

942.273

400.000

500.000

. . 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

972.607

300.000

83.333

. . . . Within 12 months

330.334

300.000

83.333

. . . . Beyond 12 months

642.273

. . Due to other providers of finance

400.000

500.000

500.000

. . . . Within 12 months

100.000

100.000

. . . . Beyond 12 months

300.000

400.000

500.000

. . Advances from customers

920.432

1.094.390

870.673

. . . . Within 12 months

920.432

1.094.390

870.673

. . . . Beyond 12 months

. . Trade payables

2.647.376

2.082.868

2.613.864

. . . . Within 12 months

2.647.376

2.082.868

2.613.864

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

497.532

517.775

297.000

. . . . Within 12 months

497.532

517.775

297.000

. . . . 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

181.391

166.974

89.677

. . . . Within 12 months

181.391

166.974

89.677

. . . . Beyond 12 months

. . Due to social security and welfare inst.

259.476

255.952

211.833

. . . . Within 12 months

259.476

255.952

211.833

. . . . Beyond 12 months

. . Other payables

416.702

393.644

288.847

. . . . Within 12 months

416.702

393.644

288.847

. . . . Beyond 12 months

Total accounts payable

6.295.516

5.311.603

4.955.227

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

124.557

60.737

103.010

Total adjustment accounts

124.557

60.737

103.010

TOTAL LIABILITIES

20.665.639

19.468.461

19.070.189

 

 

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

13.063.672

14.431.400

12.239.309

. Changes in work in progress

637.574

-169.115

295.835

. Changes in semi-manufact. products

. Capitalization of internal work

645

. Other income and revenues

414.245

303.973

365.285

. . Contributions for operating expenses

. . Different income and revenues

414.245

303.973

365.285

Total value of production

14.116.136

14.566.258

12.900.429

PRODUCTION COSTS

. Raw material,other materials and consum.

7.002.903

7.650.722

6.125.280

. Services received

2.662.167

2.557.545

2.441.846

. Leases and rentals

349.529

323.848

327.932

. Payroll and related costs

3.221.124

3.261.545

2.987.983

. . Wages and salaries

2.306.885

2.347.418

2.142.761

. . Social security contributions

761.463

766.694

696.181

. . Employee termination indemnities

152.776

147.433

149.041

. . Pension and similar

. . Other costs

. Amortization and depreciation

318.240

334.186

365.098

. . Amortization of intangible fixed assets

52.895

57.540

33.845

. . Amortization of tangible fixed assets

235.345

244.646

251.253

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

30.000

32.000

80.000

. Changes in raw materials

-13.504

-206.625

160.820

. Provisions to risk reserves

. Other provisions

. Other operating costs

83.626

81.039

140.855

Total production costs

13.624.085

14.002.260

12.549.814

Diff. between value and cost of product.

492.051

563.998

350.615

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

31.980

25.392

14.640

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

60.610

85.587

84.021

. . Financ.income from receivables

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

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

13.881

3.331

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

. Interest and other financial expense

93.479

-156.674

-141.165

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

186.069

-45.695

-42.504

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

295

6.504

179.308

. . Gains on disposals

. . Other extraordinary income

295

6.504

179.308

. Extraordinary expense

-2.622

-10.519

-3.527

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-2.622

-10.519

-3.527

Total extraordinary income and expense

-2.327

-4.015

175.781

Results before income taxes

675.793

514.288

483.892

. Taxes on current income

302.578

252.764

239.389

. . current taxes

294.271

259.703

244.780

. . differed taxes(anticip.)

8.307

-6.939

-5.391

. Net income for the period

373.215

261.524

244.503

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

373.215

261.524

244.503

 

 

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

0,34

0,38

0,38

0,18

Elasticity Ratio

Units

0,64

0,60

0,60

0,80

Availability of stock

Units

0,19

0,17

0,17

0,24

Total Liquidity Ratio

Units

0,44

0,43

0,43

0,48

Quick Ratio

Units

0,11

0,06

0,08

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,25

0,29

0,23

3,25

Self Financing Ratio

Units

0,63

0,67

0,68

0,19

Capital protection Ratio

Units

0,90

0,90

0,90

0,63

Liabilities consolidation quotient

Units

0,26

0,17

0,21

0,19

Financing

Units

0,48

0,41

0,38

3,80

Permanent Indebtedness Ratio

Units

0,70

0,71

0,73

0,36

M/L term Debts Ratio

Units

0,07

0,04

0,05

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,63

CORRELATION

Fixed assets ratio

Units

2,03

1,88

1,93

1,75

Current ratio

Units

2,46

2,39

2,57

1,21

Acid Test Ratio-Liquidity Ratio

Units

1,71

1,71

1,83

0,81

Structure's primary quotient

Units

1,84

1,76

1,80

1,03

Treasury's primary quotient

Units

0,42

0,25

0,33

0,06

Rate of indebtedness ( Leverage )

%

157,95

150,33

147,84

516,42

Current Capital ( net )

Value

7.794.454

6.804.827

6.993.488

422.465

RETURN

Return on Sales

%

5,29

4,13

4,98

3,35

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

%

2,85

2,02

1,90

5,13

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

%

5,17

3,97

3,75

14,77

Return on Investment ( R.O.I. )

%

2,38

2,90

1,84

4,16

Return/ Sales

%

3,77

3,91

2,86

4,11

Extra Management revenues/charges incid.

%

75,85

46,37

69,74

28,57

Cash Flow

Value

691.455

595.710

609.601

122.482

Operating Profit

Value

492.051

563.998

350.615

144.752

Gross Operating Margin

Value

810.291

898.184

715.713

241.990

MANAGEMENT

Credits to clients average term

Days

108,80

82,08

90,86

111,85

Debts to suppliers average term

Days

113,05

88,89

117,81

128,30

Average stock waiting period

Days

109,53

82,91

96,66

80,43

Rate of capital employed return ( Turnover )

Units

0,63

0,74

0,64

1,08

Rate of stock return

Units

3,29

4,34

3,72

4,45

Labour cost incidence

%

24,66

22,60

24,41

19,12

Net financial revenues/ charges incidence

%

1,42

-0,32

-0,35

-1,08

Labour cost on purchasing expenses

%

23,64

23,29

23,81

19,02

Short-term financing charges

%

n.c.

2,95

2,85

2,68

Capital on hand

%

158,19

134,90

155,81

91,91

Sales pro employee

Value

233.279

272.290

235.371

198.432

Labour cost pro employee

Value

57.520

61.538

57.461

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

:

Spazio1.022.428

Population living in the region

:

Spazio9.393.092

Number of families in the region

:

Spazio3.858.736

 

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

 

- per food products

:

Spazio460

- per non food products

:

Spazio2.090

- per energy consume

:

Spazio114



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 50.886 protested subjects are found; in the province they count to 4.150.

The insolvency index for the region is 0,55, , while for the province it is 0,41.

Total Bankrupt companies in the province : 4.376.

Total Bankrupt companies in the region : 39.612.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.10

UK Pound

1

Rs.100.89

Euro

1

Rs.73.96

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAS

 

 

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.