MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

493793 

Report Date :

27.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

ELETTROLAZIO S.P.A.

 

 

Registered Office :

Via Buttarelli, 6, 00155 – Roma (RM)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

03.12.1999

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Wholesale of lighting equipment; various electrical material for domestic use

 

 

No. of Employees :

From 111 To 130

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

A

 

Credit Rating

 

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

NOTES :

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

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

Italy

A1

A1

 

Risk Category

 

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 


 

ITALY - ECONOMIC OVERVIEW

 

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

 

Italy is the third-largest economy in the euro zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, reaching 131% of GDP in 2017. Investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era 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

 

ELETTROLAZIO S.P.A.

Via Buttarelli, 6

00155 – Roma (RM) -IT-

 

 

Summary

 

Fiscal Code

:

02115460608

Legal Form

:

Joint Stock Company

start of Activities

:

02/10/2002

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

From 111 To 130

 

 

Activity

 

Wholesale of lighting equipment; various electrical material for domestic use



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 02115460608

 

Municipal Licence : 058007 of since 30/12/2013

 

Chamber of Commerce no. : 130835 of Frosinone

 

Chamber of Commerce no. : 177571 of Latina

 

Chamber of Commerce no. : 1017522 of Roma since 27/09/2002

 

Firms' Register : FR-2000-2077 of Frosinone

 

Firms' Register : RM-2002-216508 of Roma

 

V.A.T. Code : 02115460608

 

Establishment date

: 03/12/1999

Start of Activities

: 02/10/2002

Legal duration

: 31/12/2050

Nominal Capital

: 5.000.000

Subscribed Capital

: 5.000.000

Paid up Capital

: 5.000.000

 

Legal mail :

ELETTROLAZIO@PEC-ELEXITALIA.IT

 

Members



Oliva

Giuseppe

 

Born in Napoli

(NA)

on 22/10/1955

- Fiscal Code : LVOGPP55R22F839L

 

Residence:

Colli Aminei

, 36/A

- 80131

Napoli

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/02/2010

 

No Prejudicial events are reported

 

No Protests registered

 

Licciardi

Maria

 

Born in Napoli

(NA)

on 20/02/1947

- Fiscal Code : LCCMRA47B60F839Y

 

Residence:

Puccini

, 1

- 80026

Casoria

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Marigliano

Giovanni

 

Born in Napoli

(NA)

on 08/03/1948

- Fiscal Code : MRGGNN48C08F839W

 

Residence:

Puccini

, 1

- 80026

Casoria

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

30/04/2017

Director

30/04/2017

 

No Prejudicial events are reported

 

No Protests registered

 

Marigliano

Luca

 

Born in Caserta

(CE)

on 22/04/1981

- Fiscal Code : MRGLCU81D22B963Z

 

Residence:

Puccini

, 1

- 80026

Casoria

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2017



Marigliano

Domenico

 

Born in Napoli

(NA)

on 28/10/1972

- Fiscal Code : MRGDNC72R28F839P

 

Residence:

Puccini

, 1

- 80026

Casoria

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2017

 

No Prejudicial events are reported

 

Palombo

Monica

 

Born in Latina

(LT)

on 31/05/1969

- Fiscal Code : PLMMNC69E71E472B

 

Residence:

Adua

, 34

- 04100

Latina

(LT)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/02/2017

 

No Prejudicial events are reported

 

No Protests registered

 

Zinzi

Gennaro

 

Born in Napoli

(NA)

on 31/03/1970

- Fiscal Code : ZNZGNR70C31F839T

 

Residence:

Agugliano

, 73

- 00132

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/02/2017

 

No Prejudicial events are reported

 

No Protests registered

 

Pallotta

Fabio

 

Born in Roma

(RM)

on 15/09/1964

- Fiscal Code : PLLFBA64P15H501B

 

Residence:

Circumval.ne Mare Australe

, 3

- 00040

Ardea

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/02/2017

 

No Prejudicial events are reported

 

No Protests registered

 

Gandolfi

Antonio

 

Born in Porretta Terme

(BO)

on 10/08/1965

- Fiscal Code : GNDNTN65M10A558W

 

Residence:

Don Minzoni

, 79

- 00048

Nettuno

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/02/2017

 

No Prejudicial events are reported

 

No Protests registered

 

Nicotera

Alessandro

 

Born in Napoli

(NA)

on 02/01/1979

- Fiscal Code : NCTLSN79A02F839W

 

Residence:

Suolo S. Gennaro Ii Tratto

, 33

- 80078

Pozzuoli

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/02/2017

 

No Prejudicial events are reported

 

No Protests registered

 

Iovane

Dario

 

Born in Napoli

(NA)

on 06/07/1956

- Fiscal Code : VNIDRA56L06F839J

 

Residence:

Umberto I

, 432

- 80034

Marigliano

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/02/2017

 

No Prejudicial events are reported

 

No Protests registered

 

Dinarelli

Emanuele

 

Born in Latera

(VT)

on 20/01/1969

- Fiscal Code : DNRMNL69A20E467F

 

Residence:

Fulda

, 123/C

- 00148

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/02/2017

 

No Prejudicial events are reported

 

No Protests registered

 

Iuliano

Agostino

 

Born in Roma

(RM)

on 07/07/1971

- Fiscal Code : LNIGTN71L07H501Y

 

Residence:

Silvio Pellico

, 23

- 00040

Pomezia

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/02/2017

 

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.

 

Marigliano

Giovanni

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Immobiliare Mega S.r.l. In Liquidazione

Casoria (NA) - IT -

03246210631

Sole Director

Withdrawn

Ceased

Immobiliare Mega S.r.l. In Liquidazione

Casoria (NA) - IT -

03246210631

Liquidator

Withdrawn

Ceased

L.d.a. Costruzioni S.p.a.

Napoli (NA) - IT -

06921270630

Director

Active

Registered

L.d.a. Costruzioni S.p.a.

Napoli (NA) - IT -

06921270630

Partner

Withdrawn

Registered

Elettrocampania S.p.a.

Marcianise (CE) - IT -

02348300613

Director

Active

Registered

Elettrocampania S.p.a.

Marcianise (CE) - IT -

02348300613

Board Chairman

Active

Registered

Electra - Spa

Salerno (SA) - IT -

03380570659

Partner

Withdrawn

Registered

Megawatt Spa

Casoria (NA) - IT -

05907491210

Director

Active

Registered

Megawatt Spa

Casoria (NA) - IT -

05907491210

Board Chairman

Active

Registered

Elex Italia Societa' Consortile Per Azioni

Assago (MI) - IT -

03356860969

Director

Withdrawn

Registered

Mar Power S.p.a.

Napoli (NA) - IT -

07169051211

Director

Active

Registered

Mar Power S.p.a.

Napoli (NA) - IT -

07169051211

Partner

Withdrawn

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

Licciardi Maria

Casoria - IT -

LCCMRA47B60F839Y

2.500.000 .Eur

50,00

Marigliano Giovanni

Casoria - IT -

MRGGNN48C08F839W

2.500.000 .Eur

50,00



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

 

Buttarelli

, 6

- 00100

- Roma

(RM)

- IT -

 

Trading Style: ELETTROLAZIO SRL

 

Legal mail

: ELETTROLAZIO@PEC-ELEXITALIA.IT

 

-

Branch

(Wholesale store)

since 12/09/2002

 

Armando Vona

, 73

- 03100

- Frosinone

(FR)

- IT -

 

-

Branch

(Shop)

since 17/09/2009

 

S.s. 148 Pontina Km. 76

- 04100

- Latina

(LT)

- IT -

 

-

Branch

(Shop)

since 01/07/2012

 

Pontina Km 31,200

, SNC

- 00071

- Pomezia

(RM)

- IT -

 

-

Branch

(Shop)

since 30/12/2013

 

S.s. Nettunense Km. 30,900

, SNC

- 00042

- Anzio

(RM)

- IT -

 

-

Branch

(Shop)

since 30/03/2015

 

Della Magliana

, 400-420

- 00100

- Roma

(RM)

- IT -

 

-

Branch

(Shop)

since 08/10/2015

 

Chiesina Uzzanese

, 16/22

- 00100

- Roma

(RM)

- IT -

 

Employees

: 119

 

Fittings and Equipment for a value of 2.520.000

Eur

 

Stocks for a value of 4.870.000

Eur

 

 

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

PADULI (BN)

Buildings

3

14/02/2018

PADULI (BN)

Land

5

14/02/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' superficiaria per 1000/1000

PADULI (BN) CONTRADA PIANA FERRARA, SNC Piano T

8

678

1

cat. D/1

Euro: 1.510,00

B

Proprieta' superficiaria per 1000/1000

PADULI (BN) CONTRADA PIANA FERRARA, SNC Piano T

8

681

1

cat. D/1

Euro: 990,00

B

Proprieta' superficiaria per 1000/1000

PADULI (BN) CONTRADA PIANA FERRARA, SNC Piano T

8

684

1

cat. D/1

Euro: 755,00

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' superficiaria per 1000/1000

PADULI (BN)

8

677

SEMINATIVO

2

3 are

R.D.Euro:1,70 R.A. Euro: 1,16

L

Proprieta' superficiaria per 1000/1000

PADULI (BN)

8

679

SEMINATIVO

2

1 are 70 ca

R.D.Euro:0,97 R.A. Euro: 0,66

L

Proprieta' superficiaria per 1000/1000

PADULI (BN)

8

680

SEMINATIVO

2

3 are 50 ca

R.D.Euro:1,99 R.A. Euro: 1,36

L

Proprieta' superficiaria per 1000/1000

PADULI (BN)

8

682

SEMINATIVO

2

20 ca

R.D.Euro:0,11 R.A. Euro: 0,08

L

Proprieta' superficiaria per 1000/1000

PADULI (BN)

8

683

SEMINATIVO

2

1 ha 44 are 20 ca

R.D.Euro:81,92 R.A. Euro: 55,85

 

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 2002

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

During the last years, it achieved profits (r.o.e. 13,48% on 2016) with a good increase in turnover (+9,85% in 2016 compared to 2015 and +8,66% in 2015 compared to 2014).

The operating result in 2016 was positive (3,74%) and in line with the sector's average.

The operating result is positive and amounts to Eur. 1.741.581 showing an upward trend more then 100% compared to the previous financial year.

A gross operating margine for a value of Eur. 2.008.154 was reached. with a more then 100% growth.

The financial status of the company is fairly balanced with an indebtedness level of 2,75 with an improving trend as on the decrease.

Subject can manage an equity capital funds for an amount of Eur. 7.986.014 , stable in comparison with the value of the previous year.

Total debts recorded amounted to Eur. 33.821.037 (Eur. 2.792.658 of which were m/l term debts) , a more or less stable value.

The recourse to financial credit is within the limits; on the other hand the recourse to suppliers' credit is rated as fairly high even in comparison with the sector's.

Liquidity is however good.

Due from customers average term is high and equal to 195,37 days. also in relation to the average of the sector.

2016 financial year closed with a cash flow of Eur. 1.343.102

In the last financial year labour cost was of Eur. 4.495.544, with a 9,04% incidence on total costs of production. , whereas the incidence of such costs on sales revenues is equal to 8,64%.

The incidence of the financial charges is of -0,31% on the sales amount.


Financial Data

 

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

52.054.003

Profit (Loss) for the period

1.076.529

 

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

47.385.112

Profit (Loss) for the period

881.125

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

43.604.885

Profit (Loss) for the period

583.750

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

42.298.463

Profit (Loss) for the period

888.347

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

45.612.531

Profit (Loss) for the period

979.608

 

 

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

2.850

2.587

2.416

. . Concessions,licenses,trademarks,etc.

297.706

517.913

538.727

. . Goodwill

886.417

1.030.611

1.075.056

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

114.288

119.264

90.664

. Total Intangible Fixed Assets

1.301.261

1.670.375

1.706.863

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

1.852.312

3.347.925

3.115.896

. . Industrial and commercial equipment

664.580

760.205

443.331

. . Other assets

58.081

88.205

74.588

. . Assets under construction and advances

. Total Tangible fixed assets

2.574.973

4.196.335

3.633.815

. 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

9.989

4.324

256.059

. . . . Within 12 months

9.989

4.324

175.932

. . . . Beyond 12 months

80.127

. . . 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

9.989

4.324

256.059

. . . . Within 12 months

9.989

4.324

175.932

. . . . Beyond 12 months

80.127

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

9.989

4.324

256.059

Total fixed assets

3.886.223

5.871.034

5.596.737

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

4.868.582

5.977.800

7.076.878

. . Advance payments

11.675

. Total Inventories

4.868.582

5.977.800

7.088.553

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

28.528.346

27.318.037

21.287.109

. . Beyond 12 months

200.818

196.035

1.243

. . Trade receivables

28.249.486

27.213.401

20.681.646

. . . . Within 12 months

28.249.486

27.213.401

20.681.646

. . . . 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

440.408

254.578

599.037

. . . . Within 12 months

440.408

254.578

597.794

. . . . Beyond 12 months

1.243

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

39.270

46.093

7.669

. . . . Within 12 months

-161.548

-149.942

7.669

. . . . Beyond 12 months

200.818

196.035

. Total Credits not held as fixed assets

28.729.164

27.514.072

21.288.352

. 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

8.998.242

1.470.489

1.361.116

. . Checks

. . Banknotes and coins

49.098

61.676

48.623

. Total Liquid funds

9.047.340

1.532.165

1.409.739

Total current assets

42.645.086

35.024.037

29.786.644

ADJUSTMENT ACCOUNTS

. Discount on loans

10.462

132.061

. Other adjustment accounts

10.642

Total adjustments accounts

10.642

10.462

132.061

TOTAL ASSETS

46.541.951

40.905.533

35.515.442

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

5.000.000

5.000.000

2.000.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

244.796

200.740

171.553

. Reserve for Own shares

. Statute reserves

. Other reserves

1.664.689

827.618

3.288.067

. Accumulated Profits (Losses)

. Profit( loss) of the year

1.076.529

881.125

583.750

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

7.986.014

6.909.483

6.043.370

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

158.945

158.512

112.143

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

158.945

158.512

112.143

Employee termination indemnities

4.575.955

3.775.608

2.897.492

ACCOUNTS PAYABLE

. . . . Within 12 months

31.028.379

25.931.559

22.587.116

. . . . Beyond 12 months

2.792.658

4.130.371

3.875.321

. . Bonds

1.500.000

1.500.000

1.500.000

. . . . Within 12 months

. . . . Beyond 12 months

1.500.000

1.500.000

1.500.000

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to banks

9.964.609

7.450.709

4.326.635

. . . . Within 12 months

9.964.609

6.787.924

3.655.106

. . . . Beyond 12 months

662.785

671.529

. . Due to other providers of finance

262.979

. . . . Within 12 months

. . . . Beyond 12 months

262.979

. . Advances from customers

25.317

23.301

92.667

. . . . Within 12 months

25.317

23.301

92.667

. . . . Beyond 12 months

. . Trade payables

20.996.053

20.223.158

18.772.443

. . . . Within 12 months

19.707.161

18.518.551

18.336.940

. . . . Beyond 12 months

1.288.892

1.704.607

435.503

. . 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

643.319

217.962

137.718

. . . . Within 12 months

643.319

217.962

137.718

. . . . Beyond 12 months

. . Due to social security and welfare inst.

223.767

205.956

165.043

. . . . Within 12 months

220.001

205.956

165.043

. . . . Beyond 12 months

3.766

3.766

. . Other payables

467.972

177.865

1.467.931

. . . . Within 12 months

467.972

177.865

199.642

. . . . Beyond 12 months

1.268.289

Total accounts payable

33.821.037

30.061.930

26.462.437

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

Total adjustment accounts

TOTAL LIABILITIES

46.541.951

40.905.533

35.515.442

 

 

 

 

 

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

52.054.003

47.385.112

43.604.885

. Changes in work in progress

-1.109.218

-1.099.078

3.349.985

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

528.625

1.071.242

280.637

. . Contributions for operating expenses

80.243

. . Different income and revenues

528.625

1.071.242

200.394

Total value of production

51.473.410

47.357.276

47.235.507

PRODUCTION COSTS

. Raw material,other materials and consum.

38.274.452

35.868.368

37.359.215

. Services received

3.784.466

. Leases and rentals

1.500.694

5.108.236

4.178.211

. Payroll and related costs

4.495.544

4.283.555

4.705.376

. . Wages and salaries

3.402.838

3.188.044

3.592.303

. . Social security contributions

848.652

792.084

877.116

. . Employee termination indemnities

221.840

276.282

194.207

. . Pension and similar

. . Other costs

22.214

27.145

41.750

. Amortization and depreciation

266.573

210.794

159.560

. . Amortization of intangible fixed assets

50.009

46.279

46.354

. . Amortization of tangible fixed assets

216.564

164.515

113.206

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

. Changes in raw materials

. Provisions to risk reserves

. Other provisions

. Other operating costs

1.410.100

1.535.356

728.007

Total production costs

49.731.829

47.006.309

47.130.369

Diff. between value and cost of product.

1.741.581

350.967

105.138

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

125.382

122.583

200.805

. . 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

125.382

122.583

200.805

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

125.382

122.583

200.805

. Interest and other financial expense

-288.247

-294.265

-231.080

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-294.265

-231.080

Total financial income and expense

-162.865

-171.682

-30.275

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

1.156.894

1.029.084

. . Gains on disposals

. . Other extraordinary income

1.156.894

1.029.084

. Extraordinary expense

-2.746

-122.835

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-2.746

-122.835

Total extraordinary income and expense

1.154.148

906.249

Results before income taxes

1.578.716

1.333.433

981.112

. Taxes on current income

502.187

452.308

397.362

. . current taxes

502.187

452.308

397.362

. . differed taxes(anticip.)

. Net income for the period

1.076.529

881.125

583.750

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.076.529

881.125

583.750

 

 

RATIOS

Value Type

as at 31/12/2016

as at 31/12/2015

as at 31/12/2014

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,08

0,14

0,16

0,09

Elasticity Ratio

Units

0,92

0,86

0,84

0,89

Availability of stock

Units

0,10

0,15

0,20

0,26

Total Liquidity Ratio

Units

0,81

0,71

0,64

0,54

Quick Ratio

Units

0,19

0,04

0,04

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

2,75

3,53

3,50

3,95

Self Financing Ratio

Units

0,17

0,17

0,17

0,17

Capital protection Ratio

Units

0,24

0,15

0,57

0,62

Liabilities consolidation quotient

Units

0,24

0,30

0,30

0,10

Financing

Units

4,24

4,35

4,38

4,85

Permanent Indebtedness Ratio

Units

0,33

0,36

0,36

0,29

M/L term Debts Ratio

Units

0,16

0,19

0,19

0,07

Net Financial Indebtedness Ratio

Units

0,30

1,11

0,73

1,04

CORRELATION

Fixed assets ratio

Units

3,95

2,52

2,29

2,37

Current ratio

Units

1,37

1,35

1,32

1,18

Acid Test Ratio-Liquidity Ratio

Units

1,22

1,12

1,00

0,80

Structure's primary quotient

Units

2,05

1,18

1,08

1,48

Treasury's primary quotient

Units

0,29

0,06

0,06

0,04

Rate of indebtedness ( Leverage )

%

582,79

592,02

587,68

602,26

Current Capital ( net )

Value

11.616.707

9.092.478

7.199.528

191.984

RETURN

Return on Sales

%

2,58

2,30

1,70

2,03

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

%

13,48

12,75

9,66

6,31

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

%

19,77

19,30

16,23

17,00

Return on Investment ( R.O.I. )

%

3,74

0,86

0,30

4,18

Return/ Sales

%

3,35

0,74

0,24

3,46

Extra Management revenues/charges incid.

%

61,81

251,06

555,22

27,96

Cash Flow

Value

1.343.102

1.091.919

743.310

44.823

Operating Profit

Value

1.741.581

350.967

105.138

74.603

Gross Operating Margin

Value

2.008.154

561.761

264.698

111.383

MANAGEMENT

Credits to clients average term

Days

195,37

206,75

170,75

113,70

Debts to suppliers average term

Days

173,52

177,67

162,70

118,14

Average stock waiting period

Days

33,67

45,42

58,52

72,90

Rate of capital employed return ( Turnover )

Units

1,12

1,16

1,23

1,25

Rate of stock return

Units

10,69

7,93

6,15

4,88

Labour cost incidence

%

8,64

9,04

10,79

8,14

Net financial revenues/ charges incidence

%

-0,31

-0,36

-0,07

-1,38

Labour cost on purchasing expenses

%

9,04

9,11

9,98

8,25

Short-term financing charges

%

0,85

0,98

0,87

2,76

Capital on hand

%

89,41

86,33

81,45

79,85

Sales pro employee

Value

371.814

356.279

296.631

397.742

Labour cost pro employee

Value

32.111

32.207

32.009

33.267

 

 


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

:

3.807.992

Population living in the region

:

5.269.972

Number of families in the region

:

2.091.220

 

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

 

- per food products

:

472

- per non food products

:

1.832

- per energy consume

:

102



Sector Data

 

The values are calculated on a base of 9.175 significant companies.

The companies cash their credits on an average of 114 dd.

The average duration of suppliers debts is about 118 dd.

The sector's profitability is on an average of 2,03%.

The labour cost affects the turnover in the measure of 8,14%.

Goods are held in stock in a range of 73 dd.

The difference between the sales volume and the resources used to realize it is about 1,25.

The employees costs represent the 8,25% 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 53.924 protested subjects are found; in the province they count to 34.465.

The insolvency index for the region is 1,04, , while for the province it is 0,92.

Total Bankrupt companies in the province : 31.914.

Total Bankrupt companies in the region : 37.442.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 64.66

UK Pound

1

INR 90.65

Euro

1

INR 79.70

Euro

1

INR 79.68

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VIV

 

 

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.