MIRA INFORM REPORT

 

 

Report No. :

490870

Report Date :

09.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

O.M.G. S.R.L.

 

 

Registered Office :

Via 8 Marzo, 1, 42025 – Cavriago (RE)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

04.12.1981

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacture of Tools and Manual Tools; Interchangeable Parts for Machine Tools

 

 

No. of Employees :

From 36 To 50

 

 

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 :

Good

 

 

Payment Behaviour :

Regular

 

 

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 & address

 

O.M.G. S.R.L.

Via 8 Marzo, 1

42025 – Cavriago (RE) -IT-

 

 

Summary

 

Fiscal Code

:

00149450355

Legal Form

:

Limited Liability Company

start of Activities

:

20/11/1966

Equity

:

Over 2.582.254

Turnover Range

:

6.500.000/7.750.000

Number of Employees

:

From 36 To 50

 

 

Activity

 

Manufacture of tools and manual tools; interchangeable parts for machine tools



Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00149450355

 

Foreign Trade Reg. no. : RE010327 since 06/12/1991

 

Foreign Trade Reg. no. : 10327 of Reggio Emilia

 

Chamber of Commerce no. : 99155 of Reggio Emilia since 28/12/1966

 

V.A.T. Code : 00149450355

 

Tribunal Co. Register : 6879 of

 

Foundation date

: 20/11/1966

Establishment date

: 04/12/1981

Start of Activities

: 20/11/1966

Legal duration

: 31/12/2021

Nominal Capital

: 110.000

Subscribed Capital

: 110.000

Paid up Capital

: 110.000

 

Legal mail :

OMGSRL@PEC.FASTMAIL.IT

 

Members

 

Catellani

Bruno

 

Born in Reggio Emilia

(RE)

on 03/03/1934

- Fiscal Code : CTLBRN34C03H223Q

 

Residence:

San Pantaleone

, 16/4

- 42123

Reggio Emilia

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Chairman

 

No Prejudicial events are reported

 

No Protests registered

 

Catellani

Corrado

 

Born in Reggio Emilia

(RE)

on 30/07/1958

- Fiscal Code : CTLCRD58L30H223N

 

Residence:

San Pantaleone

, 16/3

- 42123

Reggio Emilia

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Vice-Chairman

 

No Prejudicial events are reported

 

No Protests registered

 

Marchetti

Giordano

 

Born in Reggio Emilia

(RE)

on 29/06/1946

- Fiscal Code : MRCGDN46H29H223M

 

Residence:

Della Stazione

, 18

- 42100

Reggio Emilia

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director



Camellini

Gino

 

Born in Reggio Emilia

(RE)

on 21/11/1946

- Fiscal Code : CMLGNI46S21H223B

 

Residence:

G.pascoli

, 4

- 42025

Cavriago

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director



Bocedi

Gianni

 

Born in Reggio Emilia

(RE)

on 23/03/1950

- Fiscal Code : BCDGNN50C23H223S

 

Residence:

Malipiero

, 24

- 42123

Reggio Emilia

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/01/2004



Companies connected to members *

 

*checkings have been performed on a national scale.

In this module the companies in which members hold/held positions are listed.

 

The Members of the subject firm are not reported to be Members in other companies.



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Catellani Corrado

Reggio Emilia - IT -

CTLCRD58L30H223N

53.900 .Eur

49,00

Marchetti Giordano

Reggio Emilia - IT -

MRCGDN46H29H223M

4.400 .Eur

4,00

Camellini Gino

Cavriago - IT -

CMLGNI46S21H223B

4.400 .Eur

4,00

Catellani Elia

CTLLEI81E14H223M

22.000 .Eur

20,00

Gandolfi Marina

GNDMRN60D45H223Y

22.000 .Eur

20,00

Martini Germano

MRTGMN53M21C218T

1.100 .Eur

1,00

Novelli Marzio

NVLMRZ74L24E704A

1.100 .Eur

1,00

Lugli Massimiliano

LGLMSM68T28D026Z

1.100 .Eur

1,00



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

Abc Trading S.r.l.

02631380355

1.000 .Eur

10,00

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

8 Marzo

, 1

- 42025

- Cavriago

(RE)

- IT -

 

PHONE

: 0522941951

 

PHONE

: 0522941627

 

FAX

: 0522941951

 

Website

: WWW.OMGNET.IT

 

Legal mail

: OMGSRL@PEC.FASTMAIL.IT

 

Employees

: 48

 

Fittings and Equipment for a value of 280.000

Eur

 

Stocks for a value of 1.950.000

Eur

 

Furniture and fittings for a value of 240.000

Eur

 

Vehicles for a value of 41.000

Eur

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

De facto company

General partnership

29/12/1975

General partnership

Limited partnership

08/03/1976

Limited partnership

Limited liability company

04/12/1981




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: 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

CAVRIAGO (RE)

Buildings

4

05/02/2018

REGGIO NELL'EMILIA (RE)

Land

11

05/02/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta'

CAVRIAGO (RE) VIA OTTO MARZO, 1 Piano T-1

4

394

1

cat. D/7

Euro: 37.838,74

B

Proprieta'

CAVRIAGO (RE) VIA DELL' INDUSTRIA, Piano T

5

254

cat. F/1

B

Proprieta'

CAVRIAGO (RE) VIA DELL' INDUSTRIA, Piano T

5

256

cat. F/1

B

Proprieta'

CAVRIAGO (RE) VIA DELL' INDUSTRIA, 57 Piano T-1

5

41

1

cat. D/7

Euro: 15.079,00

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1/1

REGGIO NELL'EMILIA (RE)

143

579

SEMINATIVO

4

1 ha 75 are 40 ca

R.D.Euro:86,06 R.A. Euro: 117,76

L

Proprieta' per 22500/244885

REGGIO NELL'EMILIA (RE)

205

430

SEMINATIVO

4

32 are 22 ca

R.D.Euro:15,81 R.A. Euro: 21,63

L

Proprieta' per 22500/244885

REGGIO NELL'EMILIA (RE)

205

451

SEMINATIVO

4

16 are 54 ca

R.D.Euro:8,12 R.A. Euro: 11,10

L

Proprieta' per 22500/244885

REGGIO NELL'EMILIA (RE)

205

453

SEMINATIVO

4

7 are 96 ca

R.D.Euro:3,91 R.A. Euro: 5,34

L

Proprieta' per 22500/244885

REGGIO NELL'EMILIA (RE)

205

534

SEMINATIVO

4

10 ca

R.D.Euro:0,05 R.A. Euro: 0,07

L

Proprieta' per 22500/244885

REGGIO NELL'EMILIA (RE)

205

535

SEMINATIVO

4

27 ca

R.D.Euro:0,13 R.A. Euro: 0,18

L

Proprieta' per 1/1

REGGIO NELL'EMILIA (RE)

205

541

SEMINATIVO

4

11 are 96 ca

R.D.Euro:5,87 R.A. Euro: 8,03

L

Proprieta' per 1/1

REGGIO NELL'EMILIA (RE)

205

542

SEMINATIVO

4

35 ca

R.D.Euro:0,17 R.A. Euro: 0,23

L

Proprieta' per 1/1

REGGIO NELL'EMILIA (RE)

205

543

SEMINATIVO

4

10 are 24 ca

R.D.Euro:5,02 R.A. Euro: 6,88

L

Proprieta' per 1/1

REGGIO NELL'EMILIA (RE)

205

544

SEMINATIVO

4

20 ca

R.D.Euro:0,10 R.A. Euro: 0,13

L

Proprieta' per 22500/244885

REGGIO NELL'EMILIA (RE)

205

547

SEMINATIVO

4

7 are 87 ca

R.D.Euro:3,86 R.A. Euro: 5,28

 

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 1966

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

During the last years, it achieved profits (r.o.e. 4,11% on 2016) keeping the turnover steady during the last two years.

The operating result in 2016 was positive (3,81%) and reflects the field's average.

The operating result is positive and amounts to Eur. 493.598 , with no sizeable change as opposed to the year before.

During the latest financial year the gross operating margin amounted to Eur. 899.736 , stable if compared to the year before.

From a financial aspect the company's status covers total short-term debts; the indebtedness volume in 2016 is in fact 0,15

With regard to equity capital, an amount of Eur. 8.434.047 is registered. on the same levels as the year before.

During the last financial year total debts volume reached Eur. 3.380.144 (Eur. 1.235.386 were m/l term ones) on the same levels as the year before.

Liquidity is good.

The financial management generated a cash flow of Eur. 753.148.

Labour cost expenses amount to Eur. 2.665.086 , representing 35,76% on the total of production costs. and a 35,46% incidence on sales volumes.

If compared to the sales volume (-0,63%), the impact of the financial charges is limited.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

7.514.948

Profit (Loss) for the period

347.010

 

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

7.155.401

Profit (Loss) for the period

330.838

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

6.678.134

Profit (Loss) for the period

202.630

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

7.306.449

Profit (Loss) for the period

270.113

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

7.419.970

Profit (Loss) for the period

268.178

 

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

285.738

332.576

316.800

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

. . Industrial and commercial equipment

. . Other assets

. . Assets under construction and advances

. Total Tangible fixed assets

6.988.620

6.964.221

7.094.355

. 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

25.370

25.370

25.370

Total fixed assets

7.299.728

7.322.167

7.436.525

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

. . Advance payments

. Total Inventories

1.945.787

1.673.223

1.600.027

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

2.178.310

2.529.421

1.966.859

. . Beyond 12 months

1.070

1.284

55.578

. . 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

2.179.380

2.530.705

2.022.437

. 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

530.000

380.000

. LIQUID FUNDS

. . Bank and post office deposits

. . Checks

. . Banknotes and coins

. Total Liquid funds

842.842

865.213

1.142.219

Total current assets

5.498.009

5.449.141

4.764.683

ADJUSTMENT ACCOUNTS

. Discount on loans

. Other adjustment accounts

167.029

70.717

52.122

Total adjustments accounts

167.029

70.717

52.122

TOTAL ASSETS

12.964.766

12.842.025

12.253.330

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

110.000

110.000

110.000

. Additional paid-in capital

. Revaluation reserves

5.821.217

5.821.217

5.821.217

. Legal reserve

32.056

32.056

32.056

. Reserve for Own shares

. Statute reserves

. Other reserves

2.123.764

1.928.540

1.725.911

. Accumulated Profits (Losses)

. Profit( loss) of the year

347.010

330.838

202.630

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

8.434.047

8.222.651

7.891.814

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

59.310

Employee termination indemnities

939.403

875.096

782.175

ACCOUNTS PAYABLE

. . . . Within 12 months

2.144.758

2.077.438

1.917.624

. . . . Beyond 12 months

1.235.386

1.524.235

1.509.099

. . 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

3.380.144

3.601.673

3.426.723

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

151.862

142.605

152.618

Total adjustment accounts

151.862

142.605

152.618

TOTAL LIABILITIES

12.964.766

12.842.025

12.253.330

 

 

 

 

 

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

7.514.948

7.155.401

6.678.134

. Changes in work in progress

242.944

45.952

3.089

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

187.971

82.660

152.003

. . Contributions for operating expenses

11.787

15.064

84.306

. . Different income and revenues

176.184

67.596

67.697

Total value of production

7.945.863

7.284.013

6.833.226

PRODUCTION COSTS

. Raw material,other materials and consum.

1.232.734

1.099.289

973.993

. Services received

2.895.979

2.582.539

2.314.732

. Leases and rentals

168.076

89.327

88.922

. Payroll and related costs

2.665.086

2.551.566

2.511.633

. . Wages and salaries

1.928.766

1.837.617

1.814.060

. . Social security contributions

593.038

576.666

566.774

. . Employee termination indemnities

143.282

137.283

130.799

. . Pension and similar

. . Other costs

. Amortization and depreciation

406.138

385.083

355.835

. . Amortization of intangible fixed assets

51.893

56.918

26.195

. . Amortization of tangible fixed assets

344.301

316.610

320.568

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

9.944

11.555

9.072

. Changes in raw materials

-29.621

-27.243

47.003

. Provisions to risk reserves

. Other provisions

. Other operating costs

113.873

95.493

82.828

Total production costs

7.452.265

6.776.054

6.374.946

Diff. between value and cost of product.

493.598

507.959

458.280

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

3.512

7.251

10.695

. . 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

3.512

7.251

10.695

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

3.512

7.251

10.695

. Interest and other financial expense

-50.959

-57.218

-78.473

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

-47.447

-49.967

-67.778

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

36.304

. . Of equity investments

. . Of financ.fixed assets not repres.E.I.

. . Of securities incl.among current assets

36.304

. Devaluation

. . Of equity investments

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

36.304

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

60.315

11.203

. . Gains on disposals

800

963

. . Other extraordinary income

59.515

10.240

. Extraordinary expense

-30.616

-23.546

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-30.616

-23.546

Total extraordinary income and expense

29.699

-12.343

Results before income taxes

482.455

487.691

378.159

. Taxes on current income

135.445

156.853

175.529

. . current taxes

135.445

156.853

175.529

. . differed taxes(anticip.)

. Net income for the period

347.010

330.838

202.630

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

347.010

330.838

202.630

 

 

 

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

0,56

0,57

0,61

0,25

Elasticity Ratio

Units

0,42

0,42

0,39

0,72

Availability of stock

Units

0,15

0,13

0,13

0,17

Total Liquidity Ratio

Units

0,27

0,29

0,26

0,50

Quick Ratio

Units

0,11

0,10

0,09

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,15

0,15

0,10

2,61

Self Financing Ratio

Units

0,65

0,64

0,64

0,21

Capital protection Ratio

Units

0,95

0,95

0,96

0,71

Liabilities consolidation quotient

Units

1,01

1,15

1,19

0,24

Financing

Units

0,40

0,44

0,43

3,54

Permanent Indebtedness Ratio

Units

0,82

0,83

0,83

0,40

M/L term Debts Ratio

Units

0,17

0,19

0,19

0,12

Net Financial Indebtedness Ratio

Units

n.c.

n.c.

n.c.

0,84

CORRELATION

Fixed assets ratio

Units

1,45

1,45

1,37

1,46

Current ratio

Units

2,56

2,62

2,48

1,20

Acid Test Ratio-Liquidity Ratio

Units

1,66

1,82

1,65

0,85

Structure's primary quotient

Units

1,16

1,12

1,06

0,86

Treasury's primary quotient

Units

0,64

0,60

0,60

0,04

Rate of indebtedness ( Leverage )

%

153,72

156,18

155,27

477,50

Current Capital ( net )

Value

3.353.251

3.371.703

2.847.059

239.373

RETURN

Return on Sales

%

10,02

10,01

8,36

4,32

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

%

4,11

4,02

2,57

4,61

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

%

5,72

5,93

4,79

17,61

Return on Investment ( R.O.I. )

%

3,81

3,96

3,74

4,75

Return/ Sales

%

6,57

7,10

6,86

4,25

Extra Management revenues/charges incid.

%

70,30

65,13

44,22

18,91

Cash Flow

Value

753.148

715.921

558.465

138.084

Operating Profit

Value

493.598

507.959

458.280

154.078

Gross Operating Margin

Value

899.736

893.042

814.115

301.188

MANAGEMENT

Credits to clients average term

Days

n.c.

n.c.

n.c.

110,83

Debts to suppliers average term

Days

n.c.

n.c.

n.c.

121,75

Average stock waiting period

Days

93,21

84,18

86,25

60,34

Rate of capital employed return ( Turnover )

Units

0,58

0,56

0,55

1,12

Rate of stock return

Units

3,86

4,28

4,17

5,95

Labour cost incidence

%

35,46

35,66

37,61

21,94

Net financial revenues/ charges incidence

%

-0,63

-0,70

-1,01

-1,47

Labour cost on purchasing expenses

%

35,76

37,66

39,40

22,33

Short-term financing charges

%

1,51

1,59

2,29

2,84

Capital on hand

%

172,52

179,47

183,48

89,18

Sales pro employee

Value

90.541

90.574

85.617

165.709

Labour cost pro employee

Value

32.109

32.298

32.200

32.656

 

 

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

:

487.003

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

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

 

- per food products

:

425

- per non food products

:

2.063

- per energy consume

:

143

 

 


Sector Data

 

The values are calculated on a base of 1.023 significant companies.

The companies cash their credits on an average of 111 dd.

The average duration of suppliers debts is about 122 dd.

The sector's profitability is on an average of 4,32%.

The labour cost affects the turnover in the measure of 21,94%.

Goods are held in stock in a range of 60 dd.

The difference between the sales volume and the resources used to realize it is about 1,12.

The employees costs represent the 22,33% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 18.860 protested subjects are found; in the province they count to 1.775.

The insolvency index for the region is 0,46, , while for the province it is 0,38.

Total Bankrupt companies in the province : 1.365.

Total Bankrupt companies in the region : 14.698.

 

 

 

 

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 64.16

UK Pound

1

INR 89.19

Euro

1

INR 78.75

Euro

1

INR 78.90

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRA

 

 

Report Prepared by :

TPT

 


 

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.