MIRA INFORM REPORT

 

 

Report No. :

489676

Report Date :

03.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

RUMI S.R.L

 

 

Registered Office :

Via E.salgari, 11, 25080  - Botticino(BS)-IT

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

25.03.1977

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

Manufacture of machinery for textile, apparel and leather industries (including spare parts and accessories)

 

 

No. of Employees :

From 6 to 10

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

C

 

Credit Rating

Explanation

Rating Comments

C

Medium High Risk

Business dealings permissible preferably on secured basis

 

Status :

Moderate

 

 

Payment Behaviour :

Slow 

 

 

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

 

Rumi S.r.l.

 

Via

E.salgari,

11

 

25080

- Botticino

(BS)

-IT-

 

 

Summary

 

Fiscal Code

:

00267730174

Legal Form

:

Limited liability company

start of Activities

:

25/03/1977

Equity

:

2.500.000

Turnover Range

:

1.500.000/2.000.000

Number of Employees

:

fom 6 to 10

 

 

Activity

 

Manufacture of machinery for textile, apparel and leather industries (including spare parts and accessories)

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00267730174

 

Foreign Trade Reg. no. : 004330 of Brescia since 09/12/1991

 

Foreign Trade Reg. no. : 152467 of Brescia

 

Chamber of Commerce no. : 125473 of Brescia since 03/06/1977

 

Firms' Register : BS029-7448 of Brescia since 19/02/1996

 

V.A.T. Code : 00267730174

 

Establishment date

: 25/03/1977

Start of Activities

: 25/03/1977

Legal duration

: 31/12/2050

Nominal Capital

: 100.000

Subscribed Capital

: 100.000

Paid up Capital

: 100.000

 

Legal mail :

RUMI@PEC.BUFFETTI.IT

 

 

Members

 

Rumi

Guerrino

 

Born in Botticino

(BS)

on 14/05/1936

- Fiscal Code : RMUGRN36E14B091C

 

Residence:

Panoramica

, 35/A

- 25080

Botticino

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2014

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Rumi

Stefano

 

Born in Brescia

(BS)

on 29/12/1968

- Fiscal Code : RMUSFN68T29B157H

 

Residence:

Panoramica

, 33/D

- 25080

Botticino

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2014

Board Chairman

27/06/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Rumi

Anna Monica

 

Born in Brescia

(BS)

on 13/05/1964

- Fiscal Code : RMUNMN64E53B157N

 

Residence:

Pastrengo

, 11

- 25100

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2014

 

Marty S.r.l.

 

 

:

Panoramica

, 35

- 25080

Botticino

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

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.

 

Rumi

Stefano

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

ALBITAL S.R.L. - IN LIQUIDAZIONE

Brescia (BS) - IT -

00267970176

Liquidator

Withdrawn

Registered

Marty S.r.l.

Botticino (BS) - IT -

02537970986

Director

Active

Registered

Marty S.r.l.

Botticino (BS) - IT -

02537970986

Managing 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

Rumi Guerrino

Botticino - IT -

RMUGRN36E14B091C

50.000 .Eur

50,00

Rumi Stefano

Botticino - IT -

RMUSFN68T29B157H

1.282 .Eur

1,28

Marty S.r.l.

Botticino - IT -

02537970986

48.717 .Eur

48,71

 

 

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

Eventi Moda S.r.l.

Milano - IT -

04073390967

600 .Eur

3,00

Active

ALBITAL S.R.L. - IN LIQUIDAZIONE

Brescia - IT -

00267970176

15.300 .Eur

60,00

Active

LE VILLE S.R.L.

00470920174

245.317 .Eur

100,00

Active

FIN MAR S.R.L.

01574910178

15.906 .Eur

77,00

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

E.salgari

, 11

- 25082

- Botticino

(BS)

- IT -

 

PHONE

: 0302693221

 

Legal mail

: RUMI@PEC.BUFFETTI.IT

 

-

Branch

(Warehouse)

since 01/04/2000

 

Molinetto

, 12

- 25082

- Botticino

(BS)

- IT -

 

Employees

: 8

 

Assistants

: 2

 

Fittings and Equipment for a value of 280.000

Eur

 

Stocks for a value of 750.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- its own agents

 

- direct orders from foreign companies

 

Export is mainly towards:

- Greece

 

- Ireland

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Joint stock company

Limited liability company

22/12/2005

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

RUMI FRATELLI S.P.A.

12/02/2002

 

 

Protests

 

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

 

 


Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Prejudicial Events Search Result:

 

Prejudicial Events found with cancellations*

 

on 11/09/2017.

  MEDIOCREDITO ITALIANO SPA

 

Legal Mortgage on 19/03/2013. for an amount of 101.994 Euro.

  EQUITALIA NORD S. P. A.

 

Legal Mortgage on 29/01/2010. for an amount of 135.150 Euro.

  EQUITALIA ESATRI S. P. A.

 

Legal Mortgage on 28/09/2009. for an amount of 573.868 Euro. Event writing-off

  EQUITALIA ESATRI S. P. A.

 

Search performed on a specialized data base.

*Concerns also partially erased events.

 

 

Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.

 

 

National Real Estates Survey

 

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

 

Town

Cadastre

No. Immovables

Up to Date

BOTTICINO (BS)

Buildings

8

31/01/2018

BOTTICINO (BS)

Land

4

31/01/2018

VILLA CARCINA (BS)

Buildings

5

31/01/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

BOTTICINO (BS) VIA PANORAMICA, SNC Piano T

NCT/13

443

cat. F/1

B

Proprieta' per 1/1

BOTTICINO (BS) VIA EMILIO SALGARI, Piano T

NCT/23

52

1

cat. D/7

Euro: 9.915,97

1640

B

Proprieta' per 1/1

BOTTICINO (BS) VIA EMILIO SALGARI, Piano 1

NCT/23

52

2

cat. D/7

Euro: 3.770,14

1640

B

Proprieta' per 1/1

BOTTICINO (BS) VIA EMILIO SALGARI, 11 Piano T

NCT/23

52

3

cat. C/6

3

15 mq

Euro:46,48

1640

B

Proprieta' per 1/1

BOTTICINO (BS) VIA EMILIO SALGARI, 11 Piano T

NCT/23

52

4

cat. C/6

3

15 mq

Euro:46,48

1640

B

Proprieta' per 1/1

BOTTICINO (BS) VIA EMILIO SALGARI, 11 Piano T

NCT/23

52

5

cat. C/6

1

113 mq

Euro:250,95

1640

B

Proprieta' per 1/1

BOTTICINO (BS) VIA MOLINETTO, 12 Piano T

NCT/32

169

1

cat. C/3

2

333 mq

Euro:1.031,88

1001059

B

Proprieta' per 1/1

BOTTICINO (BS) VIA MOLINETTO, 12 Piano T

NCT/32

169

4

cat. C/2

2

49 mq

Euro:129,06

B

Proprieta' per 1/1

VILLA CARCINA (BS) VIA GUGLIELMO MARCONI, Piano S3

NCT/9

441

124

cat. A/2

3

6 vani

Euro:387,34

B

Proprieta' per 1/1

VILLA CARCINA (BS) VIA GUGLIELMO MARCONI, Piano T

NCT/9

441

96

cat. A/2

3

7 vani

Euro:451,90

B

Proprieta' per 1/1

VILLA CARCINA (BS) VIA REPUBBLICA, Piano S1

NCT/9

447

135

cat. C/6

2

11 mq

Euro:31,25

B

Proprieta' per 1/1

VILLA CARCINA (BS) VIA REPUBBLICA, Piano S1

NCT/9

447

180

cat. C/6

2

16 mq

Euro:45,45

B

Proprieta' per 1/1

VILLA CARCINA (BS) VIA REPUBBLICA, Piano S1

NCT/9

447

185

cat. C/6

2

16 mq

Euro:45,45

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1/1

BOTTICINO (BS)

23

179

BOSCO CEDUO

2

2 are 7 ca

R.D.Euro:0,48 R.A. Euro: 0,02

13657

L

Proprieta' per 1/1

BOTTICINO (BS)

23

30

COSTR NO AB

6 ca

R.D.Euro: R.A. Euro:

L

Proprieta' per 1/1

BOTTICINO (BS)

23

75

VIGNETO

2

20 are 10 ca

R.D.Euro:28,03 R.A. Euro: 12,98

13393

L

Proprieta' per 1/1

BOTTICINO (BS)

34

317

SEMIN IRRIG

1

99 are 1 ca

R.D.Euro:81,82 (*) R.A. Euro: 92,04

 

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 1977.

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

In the economic management , good and bad results followed on by turns. with a profit (r.o.e. 0,28%) in the last financial year Business volume is falling in the last financial year.

The operating result was positive in the last financial year (1,17%) and in line with the sector's average.

The amount of the operating result for the year 2016 is of Eur. 80.503 , with no sizeable change as opposed to the year before.

The gross operating margin of the latest financial year is of Eur. 97.202 ,with no change if compared to the year before.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,66 and with an upward trend compared to the previous year.

It's shareholders funds amount to Eur. 2.434.228 on the same levels as the year before.

In the year 2016 total debts amounted to Eur. 4.183.730 , a more or less stable value.

Liquidity is good.

During financial year 2016 the cash flow amounted to Eur. 23.575

Labour cost amounts to Eur. 401.977, with a 22,7% incidence on production costs. , whereas the incidence on sales revenues is of 22,48%.

High incidence of financial charges on turnover.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

1.788.197

Profit (Loss) for the period

6.876

 

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

2.814.318

Profit (Loss) for the period

1.920

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

1.696.495

Profit (Loss) for the period

-26.079

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

817.930

Profit (Loss) for the period

708

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

1.641.777

Profit (Loss) for the period

-17.287

 

 


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

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

1.632.541

1.631.911

1.632.526

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

. . Industrial and commercial equipment

. . Other assets

. . Assets under construction and advances

. Total Tangible fixed assets

1.756.401

1.764.212

1.787.220

. FINANCIAL FIXED ASSETS

. . Equity investments

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . 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

Total fixed assets

3.388.942

3.396.123

3.419.746

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

. . Advance payments

. Total Inventories

746.534

836.100

1.498.194

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

1.258.832

1.161.803

1.079.781

. . Beyond 12 months

1.438.711

1.511.909

1.430.972

. . Trade receivables

. . . . Within 12 months

. . . . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

. . . . Within 12 months

. . . . Beyond 12 months

. Total Credits not held as fixed assets

2.697.543

2.673.712

2.510.753

. 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

5.472

7.559

5.472

. LIQUID FUNDS

. . Bank and post office deposits

. . Checks

. . Banknotes and coins

. Total Liquid funds

47.972

138.392

37.162

Total current assets

3.497.521

3.655.763

4.051.581

ADJUSTMENT ACCOUNTS

. Discount on loans

. Other adjustment accounts

13.466

7.391

14.642

Total adjustments accounts

13.466

7.391

14.642

TOTAL ASSETS

6.899.929

7.059.277

7.485.969

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

100.000

100.000

100.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

24.337

24.227

24.337

. Reserve for Own shares

. Statute reserves

. Other reserves

2.303.015

2.301.094

2.327.174

. Accumulated Profits (Losses)

. Profit( loss) of the year

6.876

1.920

-26.079

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

2.434.228

2.427.241

2.425.432

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

27.579

27.579

27.579

Employee termination indemnities

247.959

229.517

212.237

ACCOUNTS PAYABLE

. . . . Within 12 months

1.664.963

1.962.529

1.957.059

. . . . Beyond 12 months

2.518.767

2.405.978

2.859.244

. . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

. . . . Within 12 months

. . . . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to social security and welfare inst.

. . . . Within 12 months

. . . . Beyond 12 months

. . Other payables

. . . . Within 12 months

. . . . Beyond 12 months

Total accounts payable

4.183.730

4.368.507

4.816.303

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

6.433

6.433

4.418

Total adjustment accounts

6.433

6.433

4.418

TOTAL LIABILITIES

6.899.929

7.059.277

7.485.969

 

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

1.788.197

2.814.318

1.696.495

. Changes in work in progress

-49.066

-272.050

429.750

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

111.857

12.622

20.526

. . Contributions for operating expenses

. . Different income and revenues

111.857

12.622

20.526

Total value of production

1.850.988

2.554.890

2.146.771

PRODUCTION COSTS

. Raw material,other materials and consum.

982.245

1.224.442

1.347.448

. Services received

305.849

608.787

286.613

. Leases and rentals

. Payroll and related costs

401.977

424.003

466.532

. . Wages and salaries

290.072

306.207

348.057

. . Social security contributions

90.320

96.940

95.689

. . Employee termination indemnities

21.585

20.856

22.786

. . Pension and similar

. . Other costs

. Amortization and depreciation

16.699

19.207

20.153

. . Amortization of intangible fixed assets

615

615

615

. . Amortization of tangible fixed assets

16.084

18.592

19.538

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

. Changes in raw materials

40.500

166.850

-38.875

. Provisions to risk reserves

. Other provisions

. Other operating costs

23.215

17.644

10.360

Total production costs

1.770.485

2.460.933

2.092.231

Diff. between value and cost of product.

80.503

93.957

54.540

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

1

17

. . 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

17

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

1

17

. Interest and other financial expense

-49.649

-50.805

-52.719

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

-49.649

-50.804

-52.702

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

7.760

6.241

. . Gains on disposals

. . Other extraordinary income

7.760

6.241

. Extraordinary expense

-650

-480

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-650

-480

Total extraordinary income and expense

7.110

5.761

Results before income taxes

30.854

50.263

7.599

. Taxes on current income

23.978

48.343

33.678

. . current taxes

12.584

18.013

36.809

. . differed taxes(anticip.)

30.330

-3.131

. Net income for the period

6.876

1.920

-26.079

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

6.876

1.920

-26.079

 

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

0,49

0,48

0,46

0,18

Elasticity Ratio

Units

0,51

0,52

0,54

0,80

Availability of stock

Units

0,11

0,12

0,20

0,24

Total Liquidity Ratio

Units

0,40

0,40

0,34

0,48

Quick Ratio

Units

0,01

0,02

0,01

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,66

0,75

0,79

3,25

Self Financing Ratio

Units

0,35

0,34

0,32

0,19

Capital protection Ratio

Units

0,96

0,96

0,97

0,63

Liabilities consolidation quotient

Units

1,66

1,34

1,57

0,19

Financing

Units

1,72

1,80

1,99

3,80

Permanent Indebtedness Ratio

Units

0,75

0,72

0,73

0,36

M/L term Debts Ratio

Units

0,40

0,37

0,41

0,11

Net Financial Indebtedness Ratio

Units

n.c.

n.c.

n.c.

0,63

CORRELATION

Fixed assets ratio

Units

1,53

1,49

1,61

1,75

Current ratio

Units

2,10

1,86

2,07

1,21

Acid Test Ratio-Liquidity Ratio

Units

1,65

1,44

1,30

0,81

Structure's primary quotient

Units

0,72

0,71

0,71

1,03

Treasury's primary quotient

Units

0,03

0,07

0,02

0,06

Rate of indebtedness ( Leverage )

%

283,45

290,84

308,64

516,42

Current Capital ( net )

Value

1.832.558

1.693.234

2.094.522

422.465

RETURN

Return on Sales

%

1,32

0,75

-0,35

3,35

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

%

0,28

0,08

-1,08

5,13

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

%

1,27

2,07

0,31

14,77

Return on Investment ( R.O.I. )

%

1,17

1,33

0,73

4,16

Return/ Sales

%

4,50

3,34

3,21

4,11

Extra Management revenues/charges incid.

%

8,54

2,04

-47,82

28,57

Cash Flow

Value

23.575

21.127

-5.926

122.482

Operating Profit

Value

80.503

93.957

54.540

144.752

Gross Operating Margin

Value

97.202

113.164

74.693

241.990

MANAGEMENT

Credits to clients average term

Days

n.c.

n.c.

n.c.

111,85

Debts to suppliers average term

Days

n.c.

n.c.

n.c.

128,30

Average stock waiting period

Days

150,29

106,95

317,92

80,43

Rate of capital employed return ( Turnover )

Units

0,26

0,40

0,23

1,08

Rate of stock return

Units

2,40

3,37

1,13

4,45

Labour cost incidence

%

22,48

15,07

27,50

19,12

Net financial revenues/ charges incidence

%

-2,78

-1,81

-3,11

-1,08

Labour cost on purchasing expenses

%

22,70

17,23

22,30

19,02

Short-term financing charges

%

1,19

1,16

1,09

2,68

Capital on hand

%

385,86

250,83

441,26

91,91

Sales pro employee

Value

149.016

216.486

121.178

198.432

Labour cost pro employee

Value

33.498

32.615

33.323

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

:

1.169.259

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

 

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 moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 5.551.

The insolvency index for the region is 0,55, , while for the province it is 0,48.

Total Bankrupt companies in the province : 3.452.

Total Bankrupt companies in the region : 39.612.

 


 

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 :

NIY

 

 

Report Prepared by :

SYL

                                                


 

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.