MIRA INFORM REPORT

 

 

Report No. :

492609

Report Date :

20.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

BOBST FIRENZE S.R.L.

 

 

Registered Office :

Via Fratelli Cervi, 76 Capalle, 50013 - Campi Bisenzio      (FI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

23.02.2005

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacture of Machinery for Printing and Binding (including Spare Parts and Accessories)

 

 

No. of Employees :

From 91 To 110

 

 

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

(30.09.2017)

Current Rating

(31.12.2017)

Italy

A1

A1

 

Risk Category

 

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 


 

ITALY - ECONOMIC OVERVIEW

 

Italy’s economy compromises a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, with a legacy of unemployment and underdevelopment. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors.

 

Italy is the third-largest economy in the euro zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, reaching 131% of GDP in 2017. Investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era records. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's longstanding structural economic problems, including labor market inefficiencies, a sluggish judicial system, and a weak banking sector. Italy’s economy returned to modest growth in late 2014 for the first time since 2011. In 2015-16, Italy’s economy grew at about 1% each year, and in 2017 growth accelerated to 1.5% of GDP. In 2017, overall unemployment was 11.4%, but youth unemployment remained high at 37.1%.

 

Source : CIA

 

 


Company name & address

 

BOBST FIRENZE S.R.L.

Via Fratelli Cervi, 76 Capalle

50013 - Campi Bisenzio (FI) -IT-

 

 

Summary

 

Fiscal Code

:

05512550483

Legal Form

:

Limited Liability Company

start of Activities

:

23/02/2005

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

From 91 To 110

 

 

Activity

 

Manufacture of machinery for printing and binding (including spare parts and accessories)



Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 05512550483

 

Foreign Trade Reg. no. : FI074067 since 13/04/2006

 

Chamber of Commerce no. : 302072 of Como

 

Chamber of Commerce no. : 552140 of Firenze since 01/03/2005

 

V.A.T. Code : 05512550483

 

Establishment date

: 23/02/2005

Start of Activities

: 23/02/2005

Legal duration

: 31/12/2030

Nominal Capital

: 110.000

Subscribed Capital

: 110.000

Paid up Capital

: 110.000

 

Legal mail :

LEGAL@GIDUEPEC.COM

 


Members

 

D'annunzio

Federico

 

Born in Roma

(RM)

on 18/03/1964

- Fiscal Code : DNNFRC64C18H501P

 

Residence:

T. Minniti

, 182

- 21040

Cislago

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/05/2015

Managing Director

29/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Bothorel

Erik, Henri, Eugene

 

Born in Marsiglia

( )

on 25/09/1962

- Fiscal Code : BTHRHN62P25Z110P

 

Residence:

Campagna

, 9

- 29121

Piacenza

(PC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

29/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Pagani

Corrado

 

Born in Piacenza

(PC)

on 10/11/1964

- Fiscal Code : PGNCRD64S10G535G

 

Residence:

Fr. Capalle Via Fratelli Cervi

, 76

- 50013

Campi Bisenzio

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

24/07/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Ciapponi

Magda

 

Born in Saronno

(VA)

on 03/12/1959

- Fiscal Code : CPPMGD59T43I441R

 

Residence:

Dante

, 243

- 22070

Rovello Porro

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

24/07/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Trecate

Maurizio

 

Born in Vercelli

(VC)

on 04/10/1968

- Fiscal Code : TRCMRZ68R04L750Z

 

Residence:

Fr. Capalle Via Fratelli Cervi

, 76

- 50013

Campi Bisenzio

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

24/07/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Verhoeven

Franciscus Arnoldus Maria

 

Born in Eindhoven

( )

on 10/11/1963

- Fiscal Code : VRHFNC63S10Z126P

 

Residence:

Fr. Capalle Via Fratelli Cervi

, 76

- 50013

Campi Bisenzio

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

24/07/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Tissi

Attilio

 

Born in Neuhausen Am Rheinfall

( )

on 15/11/1968

- Fiscal Code : TSSTTL68S15Z133Q

 

Residence:

Fratelli Cervi

, 76

- 50013

Campi Bisenzio

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/05/2015



Cardinotti

Matteo

 

Born in Viareggio

(LU)

on 22/10/1975

- Fiscal Code : CRDMTT75R22L833V

 

Residence:

Fratelli Cervi

, 76

- 50013

Campi Bisenzio

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

24/07/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Bobst Mex Sa

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

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.

 

D'annunzio

Federico

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Gidue S.p.a. In Liquidazione

Turate (CO) - IT -

02473490122

Chairman

Withdrawn

In liquidation

Gidue S.p.a. In Liquidazione

Turate (CO) - IT -

02473490122

Managing Director

Withdrawn

In liquidation

Gidue S.p.a. In Liquidazione

Turate (CO) - IT -

02473490122

Board Chairman

Withdrawn

In liquidation

Gidue Re S.r.l. In Liquidazione

Turate (CO) - IT -

02982920130

Sole Director

Withdrawn

Registered

Tec Tecnologie Per L Industria Di D Annunzio Federico

Milano (MI) - IT -

DNNFRC64C18H501P

Proprietor

Withdrawn

Ceased

Aquaflex Italia Sas Di Ferlini Mauro EC.

Pogliano Milanese (MI) - IT -

10534430151

Limited Partner

Withdrawn

Ceased

Fedeto Societa' Semplice

Milano (MI) - IT -

97349730156

Partner

Withdrawn

Registered

Tofede Societa' Semplice

Milano (MI) - IT -

97349720157

Partner

Withdrawn

Registered

Tofecri Societa' Semplice

Milano (MI) - IT -

97349710158

Partner

Withdrawn

Registered

Fedeto Management E Consulting S.a.s. Di Federico D'annunzio E C.

Milano (MI) - IT -

03993450968

Acting partner (in work)

Withdrawn

Ceased

Servizi Amministrativi S.a.s. Di Cristina Toffolo De Piante

Milano (MI) - IT -

05174580968

Limited Partner

Withdrawn

Registered

 

Bothorel

Erik, Henri, Eugene

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Rotomec S.p.a.

San Giorgio Monferrato (AL) - IT -

00161310065

Managing Director

Withdrawn

Ceased

Rotomec S.p.a.

San Giorgio Monferrato (AL) - IT -

00161310065

Director

Withdrawn

Ceased

Bobst Italia S.p.a.

Piacenza (PC) - IT -

06223930154

Managing Director

Withdrawn

Registered

Bobst Italia S.p.a.

Piacenza (PC) - IT -

06223930154

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

D'annunzio Federico

Cislago - IT -

DNNFRC64C18H501P

38.500 .Eur

35,00

Bobst Mex Sa

71.500 .Eur

65,00



Direct Participations

 

The Company under review has no participations in other Companies.



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Fratelli Cervi

, 76

- 50013

- Campi Bisenzio

(FI)

- IT -

 

Legal mail

: LEGAL@GIDUEPEC.COM

 

-

Branch

(Administrative office)

since 01/09/2009

 

Matteotti

, 10

- 22078

- Turate

(CO)

- IT -

 

PHONE

: 029668181

 

FAX

: 0296681842

 

Employees

: 95

 

Fittings and Equipment for a value of 30.000

Eur

 

Stocks for a value of 8.130.000

Eur

 

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

NUOVA CASTAGNOLI S.R.L.

Nuova Gidue Srl

21/01/2009

 

CEASINGS/INCORPORATIONS/MERGES:

 

The subj. took over by rent the activities of

 

Gidue S.p.a. In Liquidazione

 

Matteotti

, 10

, 22078

, Turate

(CO)

- IT -

 

Fiscal Code: 02473490122

 

Date

:

21/01/2009

 

The firm took over the activity of

 

Castagnoli Form Consulta - S.R.L.

 

VIA DEL GIGLIO 6

, 50100

, Firenze

(FI)

- IT -

 

Fiscal Code: 04434790483

 

Date

:

19/07/2007

 

 

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 requested subject is not present c/o the CADASTRE OFFICES.

 

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 2005.

The economic-financial analysis has been made on the base of the b/s of the latests three years.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 27,04% in 2016 with a remarkable upward trend (+31,51% on 2016 compared to 2015 and +8,1% on 2015 compared to 2014).

The operating result was positive in the last financial year (10,64%) and in line with the sector's average.

The operating result is positive and amounts to Eur. 2.818.725 on stable levels if compared to the previous year.

The gross operating margin of the latest financial year is of Eur. 4.499.630 on the same levels as the previous financial year.

The financial status of the company is fairly balanced with an indebtedness level of 1,24 and decreasing as against 2015.

With regard to equity capital, an amount of Eur. 6.093.915 is registered. , rising by 37,06%.

Eur. 18.656.849 is the amount of total debts, both commercial and of different nature, showing a stable trend as opposed to 2015 (Eur. 16.882.352).

Financial debts exposure is under control while the recourse to commercial credit is rather frequent however still within the sector's average.

Liquidity is good (1,37)

Credits are collected in 33,61 days on the average. , a value lower than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 2.282.531

Labour cost amounts to Eur. 5.056.394, with a 11,51% incidence on production costs. , whereas the incidence on sales revenues is of 11,48%.

The incidence of the financial charges is of -0,06% on the sales amount.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

44.061.948

Profit (Loss) for the period

1.647.933

 

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

33.503.946

Profit (Loss) for the period

1.561.142

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

30.991.840

Profit (Loss) for the period

1.126.371

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

25.838.606

Profit (Loss) for the period

259.686

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

22.436.029

Profit (Loss) for the period

877.894

 

 

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

7.758

10.873

11.856

. . Research,develop. and advert.expens.

15.011

22.517

30.023

. . Industrial patent rights

9.998

. . Concessions,licenses,trademarks,etc.

42.003

37.974

21.306

. . Goodwill

70.748

109.573

148.399

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

430.148

219.086

257.290

. Total Intangible Fixed Assets

565.668

400.023

478.872

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

2.494

5.135

7.940

. . Industrial and commercial equipment

27.947

30.104

19.328

. . Other assets

194.227

115.355

52.964

. . Assets under construction and advances

. Total Tangible fixed assets

224.668

150.594

80.232

. FINANCIAL FIXED ASSETS

. . Equity investments

5.344

5.344

5.344

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

5.344

5.344

5.344

. . Financial receivables

11.927

11.927

47.068

. . . . Within 12 months

11.927

47.068

. . . . Beyond 12 months

11.927

. . . 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

11.927

11.927

47.068

. . . . Within 12 months

11.927

47.068

. . . . Beyond 12 months

11.927

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

17.271

17.271

52.412

Total fixed assets

807.607

567.888

611.516

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.794.028

. . Work in progress and semimanufactured

6.338.353

5.751.500

4.281.072

. . Work in progress on order

. . Finished goods

. . Advance payments

. Total Inventories

8.132.381

5.751.500

4.281.072

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

6.324.832

5.316.243

4.271.399

. . Beyond 12 months

56.472

101.458

115.379

. . Trade receivables

4.113.238

4.454.198

4.013.329

. . . . Within 12 months

4.113.238

4.454.198

4.013.329

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

94.138

. . . . Within 12 months

94.138

. . . . Beyond 12 months

. . Receivables due from holding comp.

481.415

. . . . Within 12 months

481.415

. . . . Beyond 12 months

. . Fiscal Receivables

729.321

76.192

224

. . . . Within 12 months

729.321

76.192

224

. . . . Beyond 12 months

. . Receivables for anticipated taxes

748.329

665.546

105.626

. . . . Within 12 months

748.329

610.145

50.719

. . . . Beyond 12 months

55.401

54.907

. . Receivables due from third parties

214.863

221.765

267.599

. . . . Within 12 months

158.391

175.708

207.127

. . . . Beyond 12 months

56.472

46.057

60.472

. Total Credits not held as fixed assets

6.381.304

5.417.701

4.386.778

. 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

65.083

71.030

197.309

. Total Financial Assets

65.083

71.030

197.309

. LIQUID FUNDS

. . Bank and post office deposits

11.070.391

10.954.542

6.622.833

. . Checks

100.000

. . Banknotes and coins

1.128

5.547

5.994

. Total Liquid funds

11.071.519

11.060.089

6.628.827

Total current assets

25.650.287

22.300.320

15.493.986

ADJUSTMENT ACCOUNTS

. Discount on loans

25.781

. Other adjustment accounts

29.421

22.876

Total adjustments accounts

29.421

22.876

25.781

TOTAL ASSETS

26.487.315

22.891.084

16.131.283

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

110.000

110.000

110.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

22.000

22.000

22.000

. Reserve for Own shares

. Statute reserves

. Other reserves

4.313.982

2.752.840

1.626.469

. Accumulated Profits (Losses)

. Profit( loss) of the year

1.647.933

1.561.142

1.126.371

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

6.093.915

4.445.982

2.884.840

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

1.184.035

1.098.380

398.470

Total Reserves for Risks and Charges

1.184.035

1.098.380

398.470

Employee termination indemnities

529.822

443.297

431.556

ACCOUNTS PAYABLE

. . . . Within 12 months

18.656.849

16.805.597

12.171.704

. . . . Beyond 12 months

76.755

230.264

. . 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

2.463.498

2.593.130

2.824.090

. . . . Within 12 months

2.463.498

2.593.130

2.824.090

. . . . Beyond 12 months

. . Trade payables

9.359.570

9.012.609

6.600.675

. . . . Within 12 months

9.359.570

9.012.609

6.600.675

. . . . 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

647.854

. . . . Within 12 months

647.854

. . . . Beyond 12 months

. . Due to holding companies

1.539.059

3.322

. . . . Within 12 months

1.539.059

3.322

. . . . Beyond 12 months

. . Due to the tax authorities

207.724

495.897

1.622.642

. . . . Within 12 months

207.724

419.142

1.392.378

. . . . Beyond 12 months

76.755

230.264

. . Due to social security and welfare inst.

295.443

216.107

199.874

. . . . Within 12 months

295.443

216.107

199.874

. . . . Beyond 12 months

. . Other payables

4.143.701

4.561.287

1.154.687

. . . . Within 12 months

4.143.701

4.561.287

1.154.687

. . . . Beyond 12 months

Total accounts payable

18.656.849

16.882.352

12.401.968

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

22.694

21.073

14.449

Total adjustment accounts

22.694

21.073

14.449

TOTAL LIABILITIES

26.487.315

22.891.084

16.131.283

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

261.305

Risk accounts

Civil and fiscal norms relation

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

44.061.948

33.503.946

30.991.840

. Changes in work in progress

1.854.429

1.470.428

645.014

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

834.877

163.061

132.176

. . Contributions for operating expenses

. . Different income and revenues

834.877

163.061

132.176

Total value of production

46.751.254

35.137.435

31.769.030

PRODUCTION COSTS

. Raw material,other materials and consum.

28.443.846

21.672.402

19.438.626

. Services received

8.505.482

4.954.593

. Leases and rentals

492.835

391.866

4.889.454

. Payroll and related costs

5.056.394

3.968.153

3.623.614

. . Wages and salaries

3.842.330

2.988.779

2.737.316

. . Social security contributions

967.161

800.715

746.037

. . Employee termination indemnities

161.939

159.543

127.791

. . Pension and similar

. . Other costs

84.964

19.116

12.470

. Amortization and depreciation

634.598

237.725

467.977

. . Amortization of intangible fixed assets

242.422

151.304

148.344

. . Amortization of tangible fixed assets

89.563

41.899

41.760

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

302.613

44.522

277.873

. Changes in raw materials

-526.453

. Provisions to risk reserves

1.046.307

1.129.012

398.470

. Other provisions

. Other operating costs

279.520

272.928

216.830

Total production costs

43.932.529

32.626.679

29.034.971

Diff. between value and cost of product.

2.818.725

2.510.756

2.734.059

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

40.794

59.462

45.422

. . 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

40.794

45.422

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

40.794

45.422

. Interest and other financial expense

-65.913

-46.568

-28.682

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-65.913

-28.682

Total financial income and expense

-25.119

12.894

16.740

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

4.186

63.890

. . Gains on disposals

. . Other extraordinary income

4.186

63.890

. Extraordinary expense

-325.695

-471.790

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-325.695

-471.790

Total extraordinary income and expense

-321.509

-407.900

Results before income taxes

2.793.606

2.202.141

2.342.899

. Taxes on current income

1.145.673

640.999

1.216.528

. . current taxes

1.145.673

640.999

1.216.528

. . differed taxes(anticip.)

. Net income for the period

1.647.933

1.561.142

1.126.371

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.647.933

1.561.142

1.126.371

 

 

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

0,03

0,02

0,04

0,18

Elasticity Ratio

Units

0,97

0,97

0,96

0,80

Availability of stock

Units

0,31

0,25

0,27

0,24

Total Liquidity Ratio

Units

0,66

0,72

0,70

0,48

Quick Ratio

Units

0,42

0,49

0,42

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,24

1,29

1,92

3,25

Self Financing Ratio

Units

0,23

0,19

0,18

0,19

Capital protection Ratio

Units

0,71

0,62

0,57

0,63

Liabilities consolidation quotient

Units

0,03

0,03

0,05

0,19

Financing

Units

3,06

3,80

4,30

3,80

Permanent Indebtedness Ratio

Units

0,25

0,22

0,22

0,36

M/L term Debts Ratio

Units

0,02

0,02

0,04

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,63

CORRELATION

Fixed assets ratio

Units

8,20

8,74

5,80

1,75

Current ratio

Units

1,37

1,33

1,27

1,21

Acid Test Ratio-Liquidity Ratio

Units

0,94

0,98

0,92

0,81

Structure's primary quotient

Units

7,55

7,83

4,72

1,03

Treasury's primary quotient

Units

0,60

0,66

0,56

0,06

Rate of indebtedness ( Leverage )

%

434,65

514,87

559,17

516,42

Current Capital ( net )

Value

6.993.438

5.494.723

3.322.282

422.465

RETURN

Return on Sales

%

5,18

5,37

5,14

3,35

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

%

27,04

35,11

39,04

5,13

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

%

45,84

49,53

81,21

14,77

Return on Investment ( R.O.I. )

%

10,64

10,97

16,95

4,16

Return/ Sales

%

6,40

7,49

8,82

4,11

Extra Management revenues/charges incid.

%

58,46

62,18

41,20

28,57

Cash Flow

Value

2.282.531

1.798.867

1.594.348

122.482

Operating Profit

Value

2.818.725

2.510.756

2.734.059

144.752

Gross Operating Margin

Value

4.499.630

3.877.493

3.600.506

241.990

MANAGEMENT

Credits to clients average term

Days

33,61

47,86

46,62

111,85

Debts to suppliers average term

Days

111,02

120,13

97,67

128,30

Average stock waiting period

Days

66,44

61,80

49,73

80,43

Rate of capital employed return ( Turnover )

Units

1,66

1,46

1,92

1,08

Rate of stock return

Units

5,42

5,83

7,24

4,45

Labour cost incidence

%

11,48

11,84

11,69

19,12

Net financial revenues/ charges incidence

%

-0,06

0,04

0,05

-1,08

Labour cost on purchasing expenses

%

11,51

12,16

12,48

19,02

Short-term financing charges

%

0,35

0,28

0,23

2,68

Capital on hand

%

60,11

68,32

52,05

91,91

Sales pro employee

Value

278.873

587.788

274.264

198.432

Labour cost pro employee

Value

32.002

69.616

32.067

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

:

965.388

Population living in the region

:

3.598.269

Number of families in the region

:

1.474.681

 

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

 

- per food products

:

444

- per non food products

:

2.009

- per energy consume

:

122



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

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 24.960 protested subjects are found; in the province they count to 5.242.

The insolvency index for the region is 0,70, , while for the province it is 0,55.

Total Bankrupt companies in the province : 6.520.

Total Bankrupt companies in the region : 20.423.

 

 

 

 

 

 

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.90

UK Pound

1

INR 90.31

Euro

1

INR 80.17

Euro

1

INR 79.88

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

NIY

 

 

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.