MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

502748

Report Date :

11.04.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

NEW FOOD S.R.L.

 

 

Registered Office :

Via Gadames, 128  20151 – Milano  (MI)  -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

19.12.1984

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

·         Agents and representatives of other food products (including eggs and pet foods); tabacco

·         Wholesale of other food products

 

 

No. of Employees :

-

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

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

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

Italy

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 


 

ITALY - ECONOMIC OVERVIEW

 

Italy’s economy compromises a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, with a legacy of unemployment and underdevelopment. 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, reaching 131% of GDP in 2017. 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 longstanding structural economic problems, including labor market inefficiencies, a sluggish judicial system, and a weak banking sector. Italy’s economy returned to modest growth in late 2014 for the first time since 2011. In 2015-16, Italy’s economy grew at about 1% each year, and in 2017 growth accelerated to 1.5% of GDP. In 2017, overall unemployment was 11.4%, but youth unemployment remained high at 37.1%.

 

 

Source : CIA

 


Company Name And Dress

 

New Food S.r.l.

 

Via Gadames, 128

 

20151 - Milano (MI) -IT-

 

 

Summary

 

Fiscal Code

:

07688520159

Legal Form

:

Limited liability company

start of Activities

:

10/04/1995

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

from 11 to 15

 

 

Activity

 

Agents and representatives of other food products (including eggs and pet foods); tabacco

Wholesale of other food products

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 07688520159

 

Foreign Trade Reg. no. : MI174967 since 25/11/1992

 

Foreign Trade Reg. no. : 174967 of Milano since 25/11/1992

 

Chamber of Commerce no. : 1175035 of Milano since 07/02/1985

 

Firms' Register : MI146-241355 of Milano since 19/02/1996

 

V.A.T. Code : 07688520159

 

Tribunal Co. Register : 241355 of since 28/01/1985

 

Foundation date

: 19/12/1984

Establishment date

: 19/12/1984

Start of Activities

: 10/04/1995

Legal duration

: 31/12/2050

Nominal Capital

: 98.800

Subscribed Capital

: 98.800

Paid up Capital

: 98.800

 

Legal mail :

NEWFOODMILANO@LEGALMAIL.IT

 

 

Members

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Scapuzzi

Antonio

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Born in Livorno

(LI)

on 15/01/1961

- Fiscal Code : SCPNTN61A15E625S

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Residence:

Lampugnano

, 144

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

10/12/2004

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Protests registered

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Scapuzzi

Giovanni

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Born in Firenze

(FI)

on 27/12/1958

- Fiscal Code : SCPGNN58T27D612E

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Residence:

Gallarate

, 116

- 20151

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

10/12/2004

Sole Director

05/09/2012

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Protests registered

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Gf2 Societa' A Responsabilita' Limitata

 

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

:

Gadames

, 128

- 20151

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Protests registered

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Froio

Antonio

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Born in Rho

(MI)

on 06/07/1974

- Fiscal Code : FRONTN74L06H264S

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Residence:

Virgilio

, 62

- 20017

Rho

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

19/02/2009

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Protests registered

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Scapuzzi

Veronica

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Born in Milano

(MI)

on 11/11/1987

- Fiscal Code : SCPVNC87S51F205W

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Residence:

Gadames

, 128

- 20151

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

09/09/2015

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Protests registered

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Scapuzzi

Carlo Vittorio

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Born in Milano

(MI)

on 07/06/1989

- Fiscal Code : SCPCLV89H07F205Z

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Residence:

Gadames

, 128

- 20151

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

09/09/2015

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Protests registered

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Scapuzzi

Giulia Maria

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Born in Milano

(MI)

on 31/01/1990

- Fiscal Code : SCPGMR90A71F205G

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Residence:

Gadames

, 128

- 20151

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

09/09/2015

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

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.

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Scapuzzi

Giovanni

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Gelmarket S.r.l.

Milano (MI) - IT -

01275750121

Sole Director

Active

Registered

Esse.Vi.Di. s.r.l.

Milano (MI) - IT -

Sole Director

Withdrawn

Registered

Nord Est Surgelati S.R.L.

Casier (TV) - IT -

10113170152

Sole Director

Withdrawn

Registered

Pescagel S.p.a.

Monza (MB) - IT -

08788360157

Sole Director

Withdrawn

Ceased

Pescagel S.p.a.

Monza (MB) - IT -

08788360157

Procurator

Withdrawn

Ceased

Cibi S.r.l.

Caronno Pertusella (VA) - IT -

06671930151

Sole Director

Withdrawn

Registered

Roger Food Srl

Milano (MI) - IT -

07822220153

Sole Director

Withdrawn

Ceased

Gf2 Societa' A Responsabilita' Limitata

Milano (MI) - IT -

08532470153

Procurator

Active

Registered

Romazzino 65 Sas Di Scapuzzi Giovanni EC.

Milano (MI) - IT -

09391990158

General Partner

Withdrawn

Registered

Romazzino 65 Sas Di Scapuzzi Giovanni EC.

Milano (MI) - IT -

09391990158

Liquidator

Withdrawn

Registered

Pescagel S.p.a.

Milano (MI) - IT -

00853560159

Managing Director

Withdrawn

Ceased

Pescagel S.p.a.

Milano (MI) - IT -

00853560159

Board Chairman

Withdrawn

Ceased

Pitagora S.r.l.

Milano (MI) - IT -

06790840968

Partner

Withdrawn

Registered

A.f. Il Mercato Del Pesce S.r.l.

Milano (MI) - IT -

03375620964

Sole Director

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

Scapuzzi Antonio

Milano - IT -

SCPNTN61A15E625S

4.940 .Eur

5,00

Scapuzzi Giovanni

Milano - IT -

SCPGNN58T27D612E

4.940 .Eur

5,00

Gf2 Societa' A Responsabilita' Limitata

Milano - IT -

08532470153

88.920 .Eur

90,00

 

 

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

Gelmarket S.r.l.

Milano - IT -

01275750121

26.000 .Eur

52,00

Active

Gea Industrie Alimentari S.r.l. Siglabil E Gea S.r.l.

Milano - IT -

01690690126

50.000 .Eur

43,85

Active

A.f. Il Mercato Del Pesce S.r.l.

Milano - IT -

03375620964

53.550 .Eur

45,00

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

since 20/09/1990

 

Gadames

, 128

- 20100

- Milano

(MI)

- IT -

 

PHONE

: 023087662

 

FAX

: 023084869

 

Legal mail

: NEWFOODMILANO@LEGALMAIL.IT

 

Employees

: 15

 

Fittings and Equipment for a value of 2.000

Eur

 

Stocks for a value of 13.620.000

Eur

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

The firm absorbed by merging of

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gifRoger Food Srl

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Oxilia

, 0022

, 20100

, Milano

(MI)

- IT -

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Fiscal Code: 07822220153

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Date

:

05/03/1991

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Project of merging by taking over of

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gifA.f. Il Mercato Del Pesce S.r.l.

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Gallarate

, 116

, 20151

, Milano

(MI)

- IT -

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Fiscal Code: 03375620964

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Date

Merging/splitting-up project:

19/03/2018

 

 

Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

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.

 

 

National Real Estates Survey

 

The firm under review, by the reported percentages, owns the following real estates:

 

Town

Cadastre

No. Immovables

Up to Date

MILANO (MI)

Buildings

1

03/04/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

MILANO (MI) VIA CADORE, 27 Piano T

480

99

zona2 cat. D/8

Euro: 7.646,00

 

All responsibilities are declined regarding any possible omissions concerning the given results. Therefore, we advise to request for "Hypothecating Survey Inspection" c/o the locally competent RR.II. Immovables Registry, as this service doesn't fully guarantees the actual title of the Real Estates of the requested Subject.

 

 

Financial and Economical Analysis

 

Subject is active since 1995

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

During the last years, it recorded positive net results (r.o.e. 15,37% in 2016) with a good increase in turnover (+28,71% in 2016 compared to 2015 and +12,14% in 2015 compared to 2014).

The operating result in 2016 was positive (4,04%) and in line with the sector's average.

The operating result is positive and amounts to Eur. 1.708.340 with an increase of 27,23% if the compared to the previous financial year.

The economic management produced a gross operating margin of Eur. 1.914.112 with a 26,72% growth.

The ratio between shareholder's equity and borrowed capital is not well balanced, the indebtedness level is equal to 4,26 which is decreasing.

It's shareholders funds amount to Eur. 6.423.420 on stable levels.

During the last financial year total debts volume reached Eur. 34.899.054 (Eur. 1.945.807 were m/l term ones) on the same levels as the year before.

Bank borrowings' volume is slightly high but the recourse to suppliers' credit is modest below field's average.

The management determines a good range of liquidity.

Trade credits are collected slowly, average term is 105,54 days. besides being higher than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 1.192.841

Labour cost amounts to Eur. 1.121.402, with a 1,75% incidence on production costs. , whereas the incidence on sales revenues is of 1,72%.

Financial charges have a limited incidence (-0,29%) on sales volume.

 

 

Financial Data

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

65.285.144

Profit (Loss) for the period

987.069

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

50.718.762

Profit (Loss) for the period

808.297

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

45.225.723

Profit (Loss) for the period

719.812

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

40.769.969

Profit (Loss) for the period

589.102

 

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

38.637.426

Profit (Loss) for the period

524.552



Financials

 

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 31/12/2016 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2015 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2014 - 12 Mesi - Currency: - Amounts x 1

 

Years

2016

2015

2014

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

8.550

17.100

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

8.550

17.100

. TANGIBLE FIXED ASSETS

. . Real estate

1.105.988

1.133.523

. . Plant and machinery

. . Industrial and commercial equipment

. . Other assets

134.440

111.567

73.693

. . Assets under construction and advances

. Total Tangible fixed assets

1.240.428

1.245.090

73.693

. FINANCIAL FIXED ASSETS

. . Equity investments

469.814

469.814

439.615

. . . Equity invest. in subsidiary companies

30.199

30.199

. . . Equity invest. in associated companies

439.600

439.600

439.600

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

15

15

15

. . Financial receivables

1.762.761

7.047

6.547

. . . . Within 12 months

1.762.761

7.047

6.547

. . . . Beyond 12 months

. . . Receivab due from subsidiaries

1.755.714

. . . . Within 12 months

1.755.714

. . . . 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

7.047

7.047

6.547

. . . . Within 12 months

7.047

7.047

6.547

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

2.232.575

476.861

446.162

Total fixed assets

3.481.553

1.739.051

519.855

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

24.655

20.726

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

13.599.125

11.849.388

12.825.367

. . Advance payments

. Total Inventories

13.623.780

11.870.114

12.825.367

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

19.615.021

19.077.968

14.499.800

. . Beyond 12 months

. . Trade receivables

19.139.786

16.514.940

13.788.367

. . . . Within 12 months

19.139.786

16.514.940

13.788.367

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

1.806.417

87.719

. . . . Within 12 months

1.806.417

87.719

. . . . 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

399

22.662

37.374

. . . . Within 12 months

399

22.662

37.374

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

474.836

733.949

586.340

. . . . Within 12 months

474.836

733.949

586.340

. . . . Beyond 12 months

. Total Credits not held as fixed assets

19.615.021

19.077.968

14.499.800

. 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

5.597.142

3.908.551

2.272.860

. . Checks

. . Banknotes and coins

2.050

812

578

. Total Liquid funds

5.599.192

3.909.363

2.273.438

Total current assets

38.837.993

34.857.445

29.598.605

ADJUSTMENT ACCOUNTS

. Discount on loans

9.039

34.507

. Other adjustment accounts

14.423

Total adjustments accounts

14.423

9.039

34.507

TOTAL ASSETS

42.333.969

36.605.535

30.152.967

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

98.800

98.800

98.800

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

19.760

19.760

19.760

. Reserve for Own shares

. Statute reserves

. Other reserves

5.317.791

4.509.491

4.139.680

. Accumulated Profits (Losses)

. Profit( loss) of the year

987.069

808.297

719.812

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

6.423.420

5.436.348

4.978.052

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

500.000

500.000

500.000

Total Reserves for Risks and Charges

500.000

500.000

500.000

Employee termination indemnities

221.686

215.924

220.142

ACCOUNTS PAYABLE

. . . . Within 12 months

32.953.247

28.115.339

24.199.364

. . . . Beyond 12 months

1.945.807

2.110.027

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

150.000

260.000

260.000

. . . . Within 12 months

150.000

260.000

260.000

. . . . Beyond 12 months

. . Due to banks

22.333.352

17.516.369

15.119.442

. . . . Within 12 months

21.290.076

16.822.971

15.119.442

. . . . Beyond 12 months

1.043.276

693.398

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

29.904

30.054

267.251

. . . . Within 12 months

29.904

30.054

267.251

. . . . Beyond 12 months

. . Trade payables

10.781.794

9.699.154

7.838.458

. . . . Within 12 months

10.781.794

9.699.154

7.838.458

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

41.807

460.000

. . . . Within 12 months

41.807

460.000

. . . . Beyond 12 months

. . Due to associated companies

610.000

. . . . Within 12 months

610.000

. . . . Beyond 12 months

. . Due to holding companies

881

881

. . . . Within 12 months

881

881

. . . . Beyond 12 months

. . Due to the tax authorities

169.155

288.415

138.476

. . . . Within 12 months

169.155

288.415

138.476

. . . . Beyond 12 months

. . Due to social security and welfare inst.

44.515

30.403

47.497

. . . . Within 12 months

44.515

30.403

47.497

. . . . Beyond 12 months

. . Other payables

1.348.527

1.790.090

67.359

. . . . Within 12 months

445.996

373.461

67.359

. . . . Beyond 12 months

902.531

1.416.629

Total accounts payable

34.899.054

30.225.366

24.199.364

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

289.809

227.897

255.409

Total adjustment accounts

289.809

227.897

255.409

TOTAL LIABILITIES

42.333.969

36.605.535

30.152.967

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

1.667.552

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

65.285.144

50.718.762

45.225.723

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

595.753

181.669

1.086.260

. . Contributions for operating expenses

. . Different income and revenues

595.753

181.669

1.086.260

Total value of production

65.880.897

50.900.431

46.311.983

PRODUCTION COSTS

. Raw material,other materials and consum.

63.087.153

44.382.268

43.273.707

. Services received

1.326.667

. Leases and rentals

84.621

2.997.195

4.106.771

. Payroll and related costs

1.121.402

1.038.537

978.268

. . Wages and salaries

754.703

699.182

709.629

. . Social security contributions

207.225

209.710

212.360

. . Employee termination indemnities

80.224

89.596

56.279

. . Pension and similar

. . Other costs

79.250

40.049

. Amortization and depreciation

205.772

167.826

132.773

. . Amortization of intangible fixed assets

8.550

8.550

. . Amortization of tangible fixed assets

82.222

67.276

55.259

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

115.000

92.000

77.514

. Changes in raw materials

-1.753.666

955.254

-3.509.751

. Provisions to risk reserves

. Other provisions

. Other operating costs

100.608

16.678

35.326

Total production costs

64.172.557

49.557.758

45.017.094

Diff. between value and cost of product.

1.708.340

1.342.673

1.294.889

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

87.719

. . In subsidiary companies

. . In associated companies

. . In other companies

87.719

. Other financial income

3.390

14.033

27.958

. . Financ.income from receivables

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

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

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

3.390

14.033

27.958

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

3.390

14.033

27.958

. Interest and other financial expense

-195.035

-123.761

-378.517

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-123.761

-378.517

Total financial income and expense

-191.645

-109.728

-262.840

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

3.611

56.902

. . Gains on disposals

. . Other extraordinary income

3.611

56.902

. Extraordinary expense

-34.764

-13.534

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-34.764

-13.534

Total extraordinary income and expense

-31.153

43.368

Results before income taxes

1.516.695

1.201.792

1.075.417

. Taxes on current income

529.626

393.495

355.605

. . current taxes

468.042

393.495

355.605

. . differed taxes(anticip.)

. Net income for the period

987.069

808.297

719.812

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

987.069

808.297

719.812

 

RATIOS

Value Type

as at 31/12/2016

as at 31/12/2015

as at 31/12/2014

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,08

0,05

0,02

0,13

Elasticity Ratio

Units

0,92

0,95

0,98

0,85

Availability of stock

Units

0,32

0,32

0,43

0,16

Total Liquidity Ratio

Units

0,60

0,63

0,56

0,62

Quick Ratio

Units

0,13

0,11

0,08

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

4,26

4,45

4,40

5,02

Self Financing Ratio

Units

0,15

0,15

0,17

0,13

Capital protection Ratio

Units

0,83

0,83

0,84

0,58

Liabilities consolidation quotient

Units

0,07

0,08

0,01

0,10

Financing

Units

5,43

5,56

4,86

6,17

Permanent Indebtedness Ratio

Units

0,20

0,21

0,17

0,25

M/L term Debts Ratio

Units

0,05

0,06

0,01

0,07

Net Financial Indebtedness Ratio

Units

2,63

2,55

2,63

1,16

CORRELATION

Fixed assets ratio

Units

2,47

4,46

10,00

1,57

Current ratio

Units

1,18

1,24

1,22

1,09

Acid Test Ratio-Liquidity Ratio

Units

0,77

0,82

0,69

0,85

Structure's primary quotient

Units

1,84

3,13

9,58

0,96

Treasury's primary quotient

Units

0,17

0,14

0,09

0,05

Rate of indebtedness ( Leverage )

%

659,06

673,35

605,72

743,68

Current Capital ( net )

Value

5.884.746

6.742.106

5.399.241

70.465

RETURN

Return on Sales

%

1,83

1,92

1,89

1,66

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

%

15,37

14,87

14,46

6,68

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

%

23,61

22,11

21,60

19,39

Return on Investment ( R.O.I. )

%

4,04

3,67

4,29

3,84

Return/ Sales

%

2,62

2,65

2,86

2,16

Extra Management revenues/charges incid.

%

57,78

60,20

55,59

28,56

Cash Flow

Value

1.192.841

976.123

852.585

48.046

Operating Profit

Value

1.708.340

1.342.673

1.294.889

59.910

Gross Operating Margin

Value

1.914.112

1.510.499

1.427.662

99.701

MANAGEMENT

Credits to clients average term

Days

105,54

117,22

109,76

86,56

Debts to suppliers average term

Days

60,41

78,34

63,06

100,32

Average stock waiting period

Days

75,13

84,25

102,09

31,97

Rate of capital employed return ( Turnover )

Units

1,54

1,39

1,50

1,82

Rate of stock return

Units

4,79

4,27

3,53

11,18

Labour cost incidence

%

1,72

2,05

2,16

5,95

Net financial revenues/ charges incidence

%

-0,29

-0,22

-0,58

-0,81

Labour cost on purchasing expenses

%

1,75

2,10

2,17

5,95

Short-term financing charges

%

0,56

0,41

1,56

2,18

Capital on hand

%

64,84

72,17

66,67

54,67

Sales pro employee

Value

1.865.289

1.584.961

1.507.524

507.074

Labour cost pro employee

Value

32.040

32.454

32.608

32.650

 

 

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

:

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Spazio.gif3.839.216

Population living in the region

:

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Spazio.gif9.393.092

Number of families in the region

:

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Spazio.gif3.858.736

 

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

 

- per food products

:

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Spazio.gif460

- per non food products

:

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Spazio.gif2.090

- per energy consume

:

Description: C:\Users\Kashyap\AppData\Local\Temp\Rar$EXa0.327\Spazio.gif114

 

 

Sector Data

 

The values are calculated on a base of 5.101 significant companies.

 

The companies cash their credits on an average of 87 dd.

The average duration of suppliers debts is about 100 dd.

The sector's profitability is on an average of 1,66%.

The labour cost affects the turnover in the measure of 5,95%.

Goods are held in stock in a range of 32 dd.

The difference between the sales volume and the resources used to realize it is about 1,82.

The employees costs represent the 5,95% of the production costs.

 

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 64.94

UK Pound

1

INR 91.75

Euro

1

INR 79.90

Euro

1

INR 80.81

 

Note : Above are approximate rates obtained from sources believed to be correct

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRA

 

 

Report Prepared by :

KET

                                                


 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

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 are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

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.