MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

489942

Report Date :

03.02.2018

 

 

IDENTIFICATION DETAILS

 

Name :

LA QUADRIFOGLIO MARMI E GRANITI S.R.L.

 

 

Registered Office :

Via Dei Marmisti, 45 Volargne

37010 - Pastrengo (VR) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

09.07.1985

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

·         Cutting and carving of stone and marble

·         Wholesale of other building materials

 

 

No. of Employees :

From 11 to 15

 

 

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 :

Slow but Correct

 

 

Litigation :

Clear 

 

NOTES :

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

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.06.2017)

Current Rating

(30.09.2017)

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 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, 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 records. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's longstanding structural impediments to growth, such as 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 late 2011. In 2015-16, Italy’s economy grew more than 0.8% each year, but picked up in 2017. In 2017, overall unemployment was 11.4%, but youth unemployment remained high at 37.1%.

 

Source : CIA

 


Company name and address

 

La Quadrifoglio Marmi E Graniti S.r.l.

 

Via Dei Marmisti, 45 Volargne

 

37010 - Pastrengo (VR) -IT-

 

 

Summary

 

Fiscal Code

:

01793490234

Legal Form

:

Limited liability company

start of Activities

:

01/08/1986

Equity

:

2.500.000

Turnover Range

:

12.750.000/15.500.000

Number of Employees

:

from 11 to 15

 

 

Activity

 

Cutting and carving of stone and marble

Wholesale of other building materials



Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 01793490234

 

Foreign Trade Reg. no. : VR007884 since 05/12/1991

 

Chamber of Commerce no. : 88625 of Nuoro

 

Chamber of Commerce no. : 196734 of Verona since 30/07/1985

 

Firms' Register : VR091-21346 of Verona since 19/02/1996

 

V.A.T. Code : 01793490234

 

R. E. C. no. : 4320 of Verona since 27/02/1986

 

Establishment date

: 09/07/1985

Start of Activities

: 01/08/1986

Legal duration

: 31/12/2050

Nominal Capital

: 750.000

Subscribed Capital

: 750.000

Paid up Capital

: 750.000

 

Legal mail :

LAQUADRIFOGLIOMARMI@LEGALMAIL.IT

Members

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Verde.gif

Scancella

Anna

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Vuoto.gif

Born in Frasso Sabino

(RI)

on 05/06/1949

- Fiscal Code : SCNNNA49H45D785E

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Vuoto.gif

Residence:

Michelangelo Buonarroti

, 13

- 08028

Orosei

(NU)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

20/04/2015

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Vuoto.gif

No Protests registered

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Verde.gif

Buonfigli

Marco

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Vuoto.gif

Born in Fossombrone

(PS)

on 13/02/1976

- Fiscal Code : BNFMRC76B13D749U

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Vuoto.gif

Residence:

Michelangelo Buonarroti

, 13

- 08028

Orosei

(NU)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

03/12/2004

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Vuoto.gif

No Protests registered

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Verde.gif

Buonfigli

Luca

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Vuoto.gif

Born in Loreto

(AN)

on 10/09/1979

- Fiscal Code : BNFLCU79P10E690S

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Vuoto.gif

Residence:

Michelangelo

, 15

- 08028

Orosei

(NU)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

25/01/2012

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\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\User\AppData\Local\Temp\Rar$EXa0.869\Verde.gif

Scancella

Anna

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Marmi Scancella S.r.l.

Orosei (NU) - IT -

02006380923

Sole Director

Active

Registered

Sardo Italiana Marmi Graniti S.r.l (sigla: S.i.m.g. S.r.l.)

Orosei (NU) - IT -

00058260910

Managing Director

Withdrawn

Registered

Sardo Italiana Marmi Graniti S.r.l (sigla: S.i.m.g. S.r.l.)

Orosei (NU) - IT -

00058260910

Director

Active

Registered

Sardo Italiana Marmi Graniti S.r.l (sigla: S.i.m.g. S.r.l.)

Orosei (NU) - IT -

00058260910

Attorney General

Active

Registered

Sardo Italiana Marmi Graniti S.r.l (sigla: S.i.m.g. S.r.l.)

Orosei (NU) - IT -

00058260910

Attorney with special power

Withdrawn

Registered

Consorzio Progetto Marmo - Per La Promozione Del Marmo, Dei Grani Ti, Delle Piet

Verona (VR) - IT -

02702640232

Director

Withdrawn

Registered

Tirreno Marmi S.r.l.

Orosei (NU) - IT -

00955410915

Attorney General

Withdrawn

Registered

Buonfigli Business Services S.r.l. In Breve B.b. Services S.r.l.

Orosei (NU) - IT -

01135520912

Director

Active

Registered

Buonfigli Business Services S.r.l. In Breve B.b. Services S.r.l.

Orosei (NU) - IT -

01135520912

Attorney General

Active

Registered

Buonfigli Business Services S.r.l. In Breve B.b. Services S.r.l.

Orosei (NU) - IT -

01135520912

Attorney with special power

Withdrawn

Registered

Arredobagni S.r.l.

Orosei (NU) - IT -

00163720915

Director

Withdrawn

Ceased



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

Buonfigli Marco

Orosei - IT -

BNFMRC76B13D749U

375.000 .Eur

50,00

Buonfigli Luca

Orosei - IT -

BNFLCU79P10E690S

375.000 .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

Terminale Ferroviario Valpolicella S.p.a . Per Brevita' T.f.v. S.p.a.

Sant'Ambrogio di Valpolicella - IT -

02037360233

15.000 .Eur

0,82

Active

Gv Orosei Marbles S.r.l.

Orosei - IT -

01390770913

20.000 .Eur

20,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Dei Marmisti

, 45

- 37010

- Pastrengo

(VR)

- IT -

 

PHONE

: 0457731000

 

Legal mail

: LAQUADRIFOGLIOMARMI@LEGALMAIL.IT

 

-

Branch

(Warehouse)

since 07/01/2007

 

Statale 125

- 08028

- Orosei

(NU)

- IT -

 

Employees

: 15

 

Fittings and Equipment for a value of 76.000

Eur

 

Stocks for a value of 3.960.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- national or foreign important buyers

 

- distributors

 

- direct orders to foreign companies

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- national or foreign important buyers

 

- its own agents

 

- its own foreign branches

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Ireland

 

- Greece

 

- Bulgaria

 

Export is mainly towards:

- Belgium

 

- Ireland

 

- Austria

 

- Italy



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\User\AppData\Local\Temp\Rar$EXa0.869\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

OROSEI (NU)

Buildings

5

31/01/2018

OROSEI (NU)

Land

8

31/01/2018

PASTRENGO (VR)

Buildings

1

31/01/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per l'area

OROSEI (NU) LOCALITA' OROE, SN Piano T

42

766

1

cat. F/1

B

Proprieta' per 1/1

OROSEI (NU) LOCALITA' OROE, SN Piano T

42

808

1

cat. F/1

B

Proprieta' per 1/1

OROSEI (NU) LOCALITA' OROE, SNC Piano T

43

663

1

cat. C/2

6

21 mq

Euro:82,43

B

Proprieta' per 1/1

OROSEI (NU) LOCALITA' OROE, SNC Piano T

43

663

2

cat. F/1

B

Proprieta' per 1/1

OROSEI (NU) LOCALITA' OROE, SNC Piano T

43

668

cat. F/1

B

Proprieta' per 1/1

PASTRENGO (VR) LOCALITA' CAMPARA, SNC Piano T-12

3

624

4

cat. D/1

Euro: 18.899,40

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1/1

OROSEI (NU)

42

462

INCOLT PROD

1

3 are 14 ca

R.D.Euro:0,02 R.A. Euro: 0,02

L

Proprieta' per 1/1

OROSEI (NU)

42

583

INCOLT PROD

1

1 are 3 ca

R.D.Euro:0,01 R.A. Euro: 0,01

L

Proprieta' per 1/1

OROSEI (NU)

43

147

PASCOLO

4

7 are 94 ca

R.D.Euro:0,21 R.A. Euro: 0,08

1087

L

Proprieta' per 1/1

OROSEI (NU)

43

256

PASCOLO

4

2 are 94 ca

R.D.Euro:0,08 R.A. Euro: 0,03

L

Proprieta' per 1/1

OROSEI (NU)

43

257

PASCOLO

4

28 are 29 ca

R.D.Euro:0,73 R.A. Euro: 0,29

L

Proprieta' per 1/1

OROSEI (NU)

43

666

PASCOLO

4

1 are

R.D.Euro:0,03 R.A. Euro: 0,01

L

Proprieta' per 1/1

OROSEI (NU)

43

90

PASCOLO

4

7 are 94 ca

R.D.Euro:0,21 R.A. Euro: 0,08

3024

L

Proprieta' per 1/1

OROSEI (NU)

43

91

PASCOLO

4

30 are 6 ca

R.D.Euro:0,78 R.A. Euro: 0,31

 

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

 

Company's starting of activities dates back to 1986.

Balance sheets for the years 2014, 2015 and 2016 were analyzed.

During the last years, it achieved profits (r.o.e. 15,25% on 2016) but without a significant increase in the turnover.

The return on Investment in the last financial year was positive (4,05%) falling within the field's average.

An operating result of Eur. 483.001 has been registered. rising (+55,84%) in relation to the previous year.

The gross operating margin of the latest financial year is of Eur. 653.189 showing a 29,08% growth.

Company's financial status is balanced since indebtedness is not high (2,76) but with an increase as against the previous accounting period.

Subject can manage an equity capital funds for an amount of Eur. 2.314.295 on stable levels.

During the last financial year total debts volume reached Eur. 9.395.537 (Eur. 2.092.892 were m/l term ones) , a more or less stable value.

The recourse to bank credit is slightly high and also borrowings from suppliers appear to be high, with an average payment period equal to 137,53 gg. but lined up with the field's average.

Liquidity is good (1,19)

Trade credits average terms are slow, on average 94,67 days. yet lower than the sector's average.

Eur. 523.176 is the value of cash flow during the year 2016

During 2016 financial year labour costs amounted to Eur. 755.241, with a 5,81% incidence on production costs. , whereas the incidence on sales revenues is of 5,68%.

The incidence of the financial charges is of -0,1% on the sales amount.



Financial Data

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Verde.gif

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

13.290.289

Profit (Loss) for the period

352.988

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Verde.gif

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

13.894.040

Profit (Loss) for the period

219.616

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Verde.gif

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

14.888.437

Profit (Loss) for the period

233.838

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

15.860.149

Profit (Loss) for the period

101.579

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

15.946.072

Profit (Loss) for the period

178.940



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.

57.000

56.468

. . Industrial patent rights

338

675

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

624.384

677.695

730.861

. Total Intangible Fixed Assets

624.384

735.033

788.004

. TANGIBLE FIXED ASSETS

. . Real estate

1.813.217

1.483.370

494.921

. . Plant and machinery

61.513

82.078

102.667

. . Industrial and commercial equipment

14.447

22.798

34.956

. . Other assets

172.772

226.454

279.018

. . Assets under construction and advances

33.852

. Total Tangible fixed assets

2.095.801

1.814.700

911.562

. FINANCIAL FIXED ASSETS

. . Equity investments

41.651

41.651

41.651

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

20.000

20.000

20.000

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

21.651

21.651

21.651

. . 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

41.651

41.651

41.651

Total fixed assets

2.761.836

2.591.384

1.741.217

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

3.230.756

3.190.732

2.674.551

. . Work in progress and semimanufactured

727.614

672.180

701.860

. . Work in progress on order

. . Finished goods

455

1.016

. . Advance payments

. Total Inventories

3.958.370

3.863.367

3.377.427

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

3.844.235

2.885.746

4.091.585

. . Beyond 12 months

1.854

1.704

12.807

. . Trade receivables

3.494.933

2.396.947

3.493.052

. . . . Within 12 months

3.494.933

2.396.947

3.493.052

. . . . 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

105.739

259.583

418.255

. . . . Within 12 months

105.383

259.227

406.796

. . . . Beyond 12 months

356

356

11.459

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

245.417

230.920

193.085

. . . . Within 12 months

243.919

229.572

191.737

. . . . Beyond 12 months

1.498

1.348

1.348

. Total Credits not held as fixed assets

3.846.089

2.887.450

4.104.392

. 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

919.183

1.634.105

123.190

. . Checks

. . Banknotes and coins

2.020

2.653

2.876

. Total Liquid funds

921.203

1.636.758

126.066

Total current assets

8.725.662

8.387.575

7.607.885

ADJUSTMENT ACCOUNTS

. Discount on loans

381.836

465.445

. Other adjustment accounts

425.919

Total adjustments accounts

425.919

381.836

465.445

TOTAL ASSETS

11.913.417

11.360.795

9.814.547

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

750.000

750.000

750.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

71.437

60.456

48.764

. Reserve for Own shares

. Statute reserves

. Other reserves

1.139.870

931.234

709.088

. Accumulated Profits (Losses)

. Profit( loss) of the year

352.988

219.616

233.838

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

2.314.295

1.961.306

1.741.690

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

Employee termination indemnities

179.431

202.932

200.863

ACCOUNTS PAYABLE

. . . . Within 12 months

7.302.645

6.475.488

6.728.126

. . . . Beyond 12 months

2.092.892

2.697.216

1.141.029

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

208.046

208.046

208.046

. . . . Within 12 months

. . . . Beyond 12 months

208.046

208.046

208.046

. . Due to banks

4.357.590

5.550.158

3.282.123

. . . . Within 12 months

2.472.744

3.060.988

2.349.140

. . . . Beyond 12 months

1.884.846

2.489.170

932.983

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

24.693

25.886

43.721

. . . . Within 12 months

24.693

25.886

43.721

. . . . Beyond 12 months

. . Trade payables

4.606.871

3.230.172

4.043.868

. . . . Within 12 months

4.606.871

3.230.172

4.043.868

. . . . 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

69.665

36.236

52.481

. . . . Within 12 months

69.665

36.236

52.481

. . . . Beyond 12 months

. . Due to social security and welfare inst.

34.970

34.058

32.360

. . . . Within 12 months

34.970

34.058

32.360

. . . . Beyond 12 months

. . Other payables

93.702

88.148

206.556

. . . . Within 12 months

93.702

88.148

206.556

. . . . Beyond 12 months

Total accounts payable

9.395.537

9.172.704

7.869.155

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

24.154

23.853

2.839

Total adjustment accounts

24.154

23.853

2.839

TOTAL LIABILITIES

11.913.417

11.360.795

9.814.547

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

3.361.073

4.178.482

Risk accounts

Civil and fiscal norms relation

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

13.290.289

13.894.040

14.888.437

. Changes in work in progress

54.979

-30.241

186.941

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

144.615

55.776

21.640

. . Contributions for operating expenses

. . Different income and revenues

144.615

55.776

21.640

Total value of production

13.489.883

13.919.575

15.097.018

PRODUCTION COSTS

. Raw material,other materials and consum.

7.848.523

8.831.060

9.163.458

. Services received

3.948.648

4.031.060

3.574.353

. Leases and rentals

261.948

269.194

277.313

. Payroll and related costs

755.241

692.035

688.318

. . Wages and salaries

534.082

489.661

488.168

. . Social security contributions

179.845

165.491

162.857

. . Employee termination indemnities

40.009

35.886

36.351

. . Pension and similar

. . Other costs

1.305

997

942

. Amortization and depreciation

170.188

196.103

199.688

. . Amortization of intangible fixed assets

53.649

82.971

85.911

. . Amortization of tangible fixed assets

99.121

101.103

98.483

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

17.418

12.029

15.294

. Changes in raw materials

-40.024

-516.181

658.333

. Provisions to risk reserves

. Other provisions

. Other operating costs

62.358

106.377

61.996

Total production costs

13.006.882

13.609.648

14.623.459

Diff. between value and cost of product.

483.001

309.927

473.559

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

210.000

210.000

180.000

. . In subsidiary companies

. . In associated companies

. . In other companies

210.000

210.000

180.000

. Other financial income

1.377

632

1.039

. . 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

1.377

632

1.039

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

1.377

632

1.039

. Interest and other financial expense

-224.406

-211.310

-280.239

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

-13.029

-678

-99.200

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

9.253

4.744

. . Gains on disposals

. . Other extraordinary income

9.253

4.744

. Extraordinary expense

-23.393

-11.566

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-23.393

-11.566

Total extraordinary income and expense

-14.140

-6.822

Results before income taxes

469.972

295.109

367.537

. Taxes on current income

116.984

75.493

133.699

. . current taxes

116.984

75.493

133.699

. . differed taxes(anticip.)

. Net income for the period

352.988

219.616

233.838

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

352.988

219.616

233.838

 

 

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

0,23

0,23

0,18

0,11

Elasticity Ratio

Units

0,73

0,74

0,78

0,87

Availability of stock

Units

0,33

0,34

0,34

0,22

Total Liquidity Ratio

Units

0,40

0,40

0,43

0,56

Quick Ratio

Units

0,08

0,14

0,01

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

2,76

2,47

3,79

3,81

Self Financing Ratio

Units

0,19

0,17

0,18

0,17

Capital protection Ratio

Units

0,52

0,51

0,44

0,65

Liabilities consolidation quotient

Units

0,31

0,45

0,20

0,12

Financing

Units

4,06

4,68

4,52

4,72

Permanent Indebtedness Ratio

Units

0,38

0,43

0,31

0,30

M/L term Debts Ratio

Units

0,19

0,26

0,14

0,07

Net Financial Indebtedness Ratio

Units

1,57

2,10

1,93

1,28

CORRELATION

Fixed assets ratio

Units

1,66

1,88

1,77

2,06

Current ratio

Units

1,19

1,30

1,13

1,16

Acid Test Ratio-Liquidity Ratio

Units

0,65

0,70

0,63

0,84

Structure's primary quotient

Units

0,84

0,76

1,00

1,28

Treasury's primary quotient

Units

0,13

0,25

0,02

0,03

Rate of indebtedness ( Leverage )

%

514,78

579,25

563,51

591,61

Current Capital ( net )

Value

1.423.017

1.912.087

879.759

219.071

RETURN

Return on Sales

%

3,94

2,99

2,91

2,22

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

%

15,25

11,20

13,43

6,27

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

%

20,31

15,05

21,10

15,95

Return on Investment ( R.O.I. )

%

4,05

2,73

4,83

4,19

Return/ Sales

%

3,63

2,23

3,18

3,42

Extra Management revenues/charges incid.

%

73,08

70,86

49,38

29,26

Cash Flow

Value

523.176

415.719

433.526

61.669

Operating Profit

Value

483.001

309.927

473.559

95.558

Gross Operating Margin

Value

653.189

506.030

673.247

144.934

MANAGEMENT

Credits to clients average term

Days

94,67

62,11

84,46

120,94

Debts to suppliers average term

Days

137,53

88,56

111,85

120,04

Average stock waiting period

Days

107,22

100,10

81,67

61,92

Rate of capital employed return ( Turnover )

Units

1,12

1,22

1,52

1,27

Rate of stock return

Units

3,36

3,60

4,41

5,74

Labour cost incidence

%

5,68

4,98

4,62

7,77

Net financial revenues/ charges incidence

%

-0,10

0,00

-0,67

-1,26

Labour cost on purchasing expenses

%

5,81

5,08

4,71

7,90

Short-term financing charges

%

2,39

2,30

3,56

2,67

Capital on hand

%

89,64

81,77

65,92

78,39

Sales pro employee

Value

577.838

661.620

708.973

437.713

Labour cost pro employee

Value

32.836

32.954

32.777

33.928



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\User\AppData\Local\Temp\Rar$EXa0.869\Spazio.gif860.796

Population living in the region

:

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Spazio.gif4.699.950

Number of families in the region

:

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Spazio.gif1.813.210

 

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

 

- per food products

:

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Spazio.gif456

- per non food products

:

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Spazio.gif2.052

- per energy consume

:

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.869\Spazio.gif127



Sector Data

 

The values are calculated on a base of 6.137 significant companies.

 

The companies cash their credits on an average of 121 dd.

The average duration of suppliers debts is about 120 dd.

The sector's profitability is on an average of 2,22%.

The labour cost affects the turnover in the measure of 7,77%.

Goods are held in stock in a range of 62 dd.

The difference between the sales volume and the resources used to realize it is about 1,27.

The employees costs represent the 7,90% 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 13.782 protested subjects are found; in the province they count to 2.673.

The insolvency index for the region is 0,30, , while for the province it is 0,31.

Total Bankrupt companies in the province : 2.982.

Total Bankrupt companies in the region : 16.714.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 64.08

UK Pound

1

INR 91.34

Euro

1

INR 80.03

Euro

1

INR 79.94

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRI

 

 

Report Prepared by :

TRU

 


 

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.