MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

483958

Report Date :

03.01.2018

 

IDENTIFICATION DETAILS

 

Name :

AMIK ITALIA S.P.A.

 

 

Registered Office :

Via Fantoli, 5

20138 – Milano (MI) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

04.02.1972

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

·         Wholesale of chemical products

·         Wholesale of fertilizers and other agricultural chemical products

 

 

No. of Employees :

From 71 to 90

 

 

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

(30.06.2017)

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 133% of GDP in 2016. 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. 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 0.7% each year. In 2016, overall unemployment was 11.7%, but youth unemployment remains high at 37.1%.

 

Source : CIA

 


Company name and address

 

Amik Italia S.p.a.

 

Via Fantoli, 5

 

20138 - Milano (MI) -IT-

 

 

Summary

 

Fiscal Code

:

03212480150

Legal Form

:

Joint stock company

start of Activities

:

04/02/1972

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

from 71 to 90

 

 

Activity

 

Wholesale of chemical products

Wholesale of fertilizers and other agricultural chemical products



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 03212480150

 

Foreign Trade Reg. no. : MI056305 since 19/12/1991

 

Foreign Trade Reg. no. : 56305 of Milano since 19/12/1991

 

Chamber of Commerce no. : 299419 of Como

 

Chamber of Commerce no. : 943975 of Milano since 20/09/1976

 

Chamber of Commerce no. : 184563 of Piacenza

 

Firms' Register : MI146-170899 of Milano since 19/02/1996

 

V.A.T. Code : 03212480150

 

Tribunal Co. Register : 170899 of

 

Foundation date

: 09/09/1976

Establishment date

: 09/09/1976

Start of Activities

: 04/02/1972

Legal duration

: 31/12/2051

Nominal Capital

: 2.800.000

Subscribed Capital

: 2.800.000

Paid up Capital

: 2.800.000

 

Legal mail :

AMIKITALIA@RACCOMANDATA-AR.COM

 

 

Members

 

Description: https://adcexe.eurocredit.it/ReportHtml/Verde.gif

De Agazio

Alberto

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

Born in Vicenza

(VI)

on 20/09/1942

- Fiscal Code : DGZLRT42P20L840W

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

Residence:

Eustachi Bartolomeo

, 48

- 20129

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

10/03/1977

Director

28/07/2016

Board Chairman

28/07/2016

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

No Prejudicial events are reported

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

No Protests registered

 

Description: https://adcexe.eurocredit.it/ReportHtml/Verde.gif

Ferrari

Claudio

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

Born in Milano

(MI)

on 04/12/1951

- Fiscal Code : FRRCLD51T04C800C

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

Residence:

Cesarotti Melchiorre

, 15

- 20127

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

No Prejudicial events are reported

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

No Protests registered

 

Description: https://adcexe.eurocredit.it/ReportHtml/Verde.gif

Serpieri

Luca

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

Born in Viterbo

(VT)

on 25/08/1966

- Fiscal Code : SRPLCU66M25M082S

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

Residence:

Piave

, 28

- 01100

Viterbo

(VT)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

22/05/2014



Description: https://adcexe.eurocredit.it/ReportHtml/Verde.gif

De Agazio

Mario

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

Born in Aachen

( )

on 24/03/1968

- Fiscal Code : DGZMRA68C24Z112W

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

Residence:

Vta Redonna

, 270

San Paolo

- BR -

 

Position

Since

Shares Amount

% Ownership

Director

28/07/2016



Description: https://adcexe.eurocredit.it/ReportHtml/Verde.gif

De Agazio

Arturo Nelson

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

Born in Paderno Dugnano

(MI)

on 24/09/1971

- Fiscal Code : DGZRRN71P24G220Q

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

Residence:

Fantoli Gaudenzio

, 5/7

- 20138

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/07/2016

Managing Director

29/07/2016

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

No Prejudicial events are reported

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

No Protests registered

 

Description: https://adcexe.eurocredit.it/ReportHtml/Verde.gif

Gpa Societa' Semplice

 

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

Residence:

Gaudenzio Fantoli

, 5

- 20138

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

No Prejudicial events are reported

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

No Protests registered



Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

Description: https://adcexe.eurocredit.it/ReportHtml/Verde.gif

De Agazio

Alberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Gpa Societa' Semplice

Milano (MI) - IT -

97583340159

Partner

Active

Registered

 

Description: https://adcexe.eurocredit.it/ReportHtml/Verde.gif

De Agazio

Arturo Nelson

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Gpa Societa' Semplice

Milano (MI) - IT -

97583340159

Partner

Active

Registered

Bromochim Europe S.r.l.

Milano (MI) - IT -

05458410965

Sole Director

Active

Registered

Amik Plastificanti S.r.l.

Milano (MI) - IT -

09173220964

Director

Active

Registered

Amik Plastificanti S.r.l.

Milano (MI) - IT -

09173220964

Board Chairman

Active

Registered

Gpa Immobiliare Societa' A Responsabilita' Limitata Semplificata

Milano (MI) - IT -

09913080967

Sole Director

Active

Registered

Gpa Immobiliare Societa' A Responsabilita' Limitata Semplificata

Milano (MI) - IT -

09913080967

Sole partner

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

Ferrari Claudio

Milano - IT -

FRRCLD51T04C800C

700.000 .Eur

25,00

Gpa Societa' Semplice

Milano - IT -

97583340159

2.100.000 .Eur

75,00



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

Trend Italia.com Srl

Milano - IT -

12945010150

67.058 .Eur

19,95

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 09/09/1976

 

Fantoli

, 5

- 20100

- Milano

(MI)

- IT -

 

PHONE

: 025072921

 

FAX

: 025063361

 

Legal mail

: AMIKITALIA@RACCOMANDATA-AR.COM

 

-

Branch

(Warehouse)

since 01/09/2015

 

Londra

, 7/9

- 20090

- Segrate

(MI)

- IT -

 

-

Branch

(Warehouse)

since 01/09/2015

 

Rossini

, 4

- 20067

- Tribiano

(MI)

- IT -

 

-

Branch

(Warehouse)

since 01/09/2015

 

Arda

, 18/12

- 29100

- Piacenza

(PC)

- IT -

 

Employees

: 90

 

Fittings and Equipment for a value of 21.000

Eur

 

Stocks for a value of 7.200.000

Eur

 

Furniture and fittings for a value of 46.000

Eur

 

Vehicles for a value of 83.000

Eur

 

Trade organization: direct or by agents.

The company sells in Italy and abroad.

Transports are mainly done using own vehicles and third parties ones

The company 's mainly customers are companies.

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- trading companies

Usually the terms of sale are within 90-120 days.

Financial means used for sale: bank transfers and bank orders.

Mainly purchase terms: cash or within 30 days.

Main used payment modalities are by cash orders and bank transfers.

 

Import comes generally from the following nations:

- Germany

 

- Spain

 

- France

 

- Austria

 

- Great Britain

 

 

Traded Brands / Suppliers

 

- BAYER

 

- CROMPTON

 

- DEGUSSA

 

- FACI

 

- GRACE

 

- NOVACKE

 

- REAGENS

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

30/06/1995

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Amik Italia Societa' Chimica S.r.l.

Amik Italia S.p.A.

30/06/1995

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: https://adcexe.eurocredit.it/ReportHtml/Verde.gif

Project of merging by taking over of

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gifKovalox s.r.l.

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

, Milano

- IT -

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

Fiscal Code: 07179270967

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

Date

Merging/splitting-up project:

18/10/2010

 

Description: https://adcexe.eurocredit.it/ReportHtml/Verde.gif

The firm absorbed by merging of

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gifKovalox s.r.l.

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

, Milano

- IT -

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

Fiscal Code: 07179270967

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif

Date

:

31/12/2010



Protests

 

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



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: https://adcexe.eurocredit.it/ReportHtml/Verde.gif

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

Legal Procedures

 

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



Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

BANCA POPOLARE DI CREMA SPA

Milano

5228

INTESA SANPAOLO SPA

MILANO 04

VIALE PICENO, 2

20100

Milano (MI)

3069

1604

BANCA POP. MILANO

MILANO AG. 32

VIA MAROCCHETTI,27

20100

Milano (MI)

5584

1632

UNICREDIT BANCA D'IMPRESA S.P.A.

MILANO MECENATE

VIA MECENATE 103

20100

Milano (MI)

3226

1605

BANCA POP. MILANO

MILANO AG. 32

VIA MAROCCHETTI,27

20100

Milano (MI)

5584

1632

B.C.C. CARATE BRIANZA SOC.COOP.

MILANO SEMPIONE

CORSO SEMPIONE, 60

20100

Milano (MI)

8440

1600

BANCA REGIONALE EUROPEA SPA

AG. 5

VIA FABIO FILZI 23

20100

Milano (MI)

6906

1605

BANCA POPOLARE DI VICENZA SCPA

MILANO AG. DEL LIRI

VIA DEL LIRI, 1-3

20100

Milano (MI)

5728

1789

CREDITO EMILIANO SPA

MILANO AG. 2

VIALE CORSICA, 36

20100

Milano (MI)

3032

1601



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

 

Subject is active since 1972

An eco-fin analysis has been made on the base od the b/s fo the years 2014, 2015 and 2016.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 6,06% in 2016 but without a significant increase in the turnover.

The operating result in 2016 was positive (2,13%) and in line with the sector's average.

The amount of the operating result is equal to Eur. 564.243 recording a drop as opposed to the year before (-34,75%).

A gross operating margine for a value of Eur. 843.003 was reached. showing a downward trend as opposed to the previous year.

The financial position is not well balanced as the volume of debts is fairly remarkable if compared to shareholder's equity, in fact total debts are 4,06 falling if compared to 2015.

It's shareholders funds amount to Eur. 4.831.971 , unchanged if compared to 2015.

Total indebtedness was equal to Eur. 20.646.244 (Eur. 453.166 was the value of m/l term debts) showing a stable trend as opposed to 2015 (Eur. 22.294.871).

Bank borrowings' volume is slightly high but it modestly dips into suppliers credit, 0,53 gg. is the payments' average time below field's average.

The management determines a good range of liquidity.

Accounts receivable average term is 84,88 days. , lower than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 571.502

Subordinate employment cost is of Eur. 2.903.219, i.e. 5,56% on total production costs. and a 5,52% incidence on sales volumes.

The incidence of the financial charges is of -0,71% on the sales amount.



Financial Data

 

Description: https://adcexe.eurocredit.it/ReportHtml/Verde.gif

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

52.611.779

Profit (Loss) for the period

292.742

 

Description: https://adcexe.eurocredit.it/ReportHtml/Verde.gif

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

52.196.934

Profit (Loss) for the period

133.177

 

Description: https://adcexe.eurocredit.it/ReportHtml/Verde.gif

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

55.695.252

Profit (Loss) for the period

275.676

 

Description: https://adcexe.eurocredit.it/ReportHtml/Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

53.211.225

Profit (Loss) for the period

170.691

 

Description: https://adcexe.eurocredit.it/ReportHtml/Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

44.375.434

Profit (Loss) for the period

-41.474

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

2.978

. . Research,develop. and advert.expens.

. . Industrial patent rights

201.969

251.323

191.023

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

1.802

842

3.502

. Total Intangible Fixed Assets

203.771

252.165

197.503

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

4.888

6.692

7.860

. . Industrial and commercial equipment

16.234

20.300

25.780

. . Other assets

259.077

308.271

259.379

. . Assets under construction and advances

150.000

150.000

150.000

. Total Tangible fixed assets

430.199

485.263

443.019

. FINANCIAL FIXED ASSETS

. . Equity investments

939.640

789.886

636.212

. . . Equity invest. in subsidiary companies

939.640

789.886

636.212

. . . 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

939.640

789.886

636.212

Total fixed assets

1.573.610

1.527.314

1.276.734

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

6.971.359

7.872.066

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

7.198.123

. . Advance payments

. Total Inventories

7.198.123

6.971.359

7.872.066

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

16.779.937

18.948.401

20.929.574

. . Beyond 12 months

32.508

28.850

58.772

. . Trade receivables

12.404.526

14.557.539

16.730.054

. . . . Within 12 months

12.404.526

14.557.539

16.730.054

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

1.670.579

1.408.241

364.241

. . . . Within 12 months

1.670.579

1.408.241

364.241

. . . . 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

1.918.564

2.262.516

2.896.423

. . . . Within 12 months

1.918.564

2.262.516

2.896.423

. . . . Beyond 12 months

. . Receivables for anticipated taxes

325.553

219.115

201.344

. . . . Within 12 months

325.553

219.115

201.344

. . . . Beyond 12 months

. . Receivables due from third parties

493.223

529.840

796.284

. . . . Within 12 months

460.715

500.990

737.512

. . . . Beyond 12 months

32.508

28.850

58.772

. Total Credits not held as fixed assets

16.812.445

18.977.251

20.988.346

. 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

205.916

. LIQUID FUNDS

. . Bank and post office deposits

569.180

163.524

. . Checks

. . Banknotes and coins

5.296

2.092

2.613

. Total Liquid funds

574.476

165.616

2.613

Total current assets

24.790.960

26.114.226

28.863.025

ADJUSTMENT ACCOUNTS

. Discount on loans

80.222

79.019

. Other adjustment accounts

115.835

Total adjustments accounts

115.835

80.222

79.019

TOTAL ASSETS

26.480.405

27.721.762

30.218.778

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

2.800.000

2.800.000

2.800.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

196.873

190.173

176.373

. Reserve for Own shares

. Statute reserves

. Other reserves

1.070.964

804.679

804.680

. Accumulated Profits (Losses)

471.392

611.200

349.324

. Profit( loss) of the year

292.742

133.177

275.676

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

4.831.971

4.539.229

4.406.053

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

4.975

1.022

10.556

. . Other funds

Total Reserves for Risks and Charges

4.975

1.022

10.556

Employee termination indemnities

964.052

866.053

812.228

ACCOUNTS PAYABLE

. . . . Within 12 months

20.193.078

21.482.347

24.508.359

. . . . Beyond 12 months

453.166

812.524

423.290

. . 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

18.921.578

20.070.398

22.835.319

. . . . Within 12 months

18.468.412

19.257.874

22.412.029

. . . . Beyond 12 months

453.166

812.524

423.290

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

72.122

601.305

1.279.196

. . . . Within 12 months

72.122

601.305

1.279.196

. . . . 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

397.286

174.209

164.539

. . . . Within 12 months

397.286

174.209

164.539

. . . . Beyond 12 months

. . Due to social security and welfare inst.

176.160

161.603

156.308

. . . . Within 12 months

176.160

161.603

156.308

. . . . Beyond 12 months

. . Other payables

1.079.098

1.287.356

496.287

. . . . Within 12 months

1.079.098

1.287.356

496.287

. . . . Beyond 12 months

Total accounts payable

20.646.244

22.294.871

24.931.649

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

33.163

20.587

58.292

Total adjustment accounts

33.163

20.587

58.292

TOTAL LIABILITIES

26.480.405

27.721.762

30.218.778

 

 

 

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

52.611.779

52.196.934

55.695.252

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

215.372

99.957

62.461

. . Contributions for operating expenses

. . Different income and revenues

215.372

99.957

62.461

Total value of production

52.827.151

52.296.891

55.757.713

PRODUCTION COSTS

. Raw material,other materials and consum.

42.741.336

43.166.642

46.495.675

. Services received

5.883.323

. Leases and rentals

183.839

5.604.614

7.020.594

. Payroll and related costs

2.903.219

2.531.760

2.477.077

. . Wages and salaries

2.143.894

1.854.344

1.810.092

. . Social security contributions

611.145

555.198

557.216

. . Employee termination indemnities

148.180

120.613

108.221

. . Pension and similar

. . Other costs

1.605

1.548

. Amortization and depreciation

278.760

289.797

275.993

. . Amortization of intangible fixed assets

98.583

96.292

81.595

. . Amortization of tangible fixed assets

117.887

119.897

110.269

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

62.290

73.608

84.129

. Changes in raw materials

-226.764

-216.087

-1.473.360

. Provisions to risk reserves

. Other provisions

. Other operating costs

499.195

55.357

84.108

Total production costs

52.262.908

51.432.083

54.880.087

Diff. between value and cost of product.

564.243

864.808

877.626

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

127.910

36.465

26.410

. . 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

127.910

36.465

26.410

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

127.910

36.465

26.410

. Interest and other financial expense

-503.636

-368.124

-111.082

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-368.124

-111.082

Total financial income and expense

-375.726

-331.659

-84.672

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

355.670

143.474

78.353

. . Of equity investments

149.754

143.474

78.353

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

. . Of securities incl.among current assets

205.916

. Devaluation

. . Of equity investments

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

355.670

143.474

78.353

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

729.616

88.962

. . Gains on disposals

. . Other extraordinary income

729.616

88.962

. Extraordinary expense

-1.184.184

-437.872

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-1.184.184

-437.872

Total extraordinary income and expense

-454.568

-348.910

Results before income taxes

544.187

222.055

522.397

. Taxes on current income

251.445

88.878

246.721

. . current taxes

353.929

116.183

305.534

. . differed taxes(anticip.)

-27.305

-58.813

. Net income for the period

292.742

133.177

275.676

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

292.742

133.177

275.676

 

 

RATIOS

 

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

0,06

0,06

0,04

0,11

Elasticity Ratio

Units

0,94

0,94

0,96

0,87

Availability of stock

Units

0,27

0,25

0,26

0,22

Total Liquidity Ratio

Units

0,66

0,69

0,69

0,56

Quick Ratio

Units

0,03

0,01

0,00

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

4,06

4,70

5,56

3,81

Self Financing Ratio

Units

0,18

0,16

0,15

0,17

Capital protection Ratio

Units

0,36

0,35

0,30

0,65

Liabilities consolidation quotient

Units

0,07

0,08

0,05

0,12

Financing

Units

4,27

4,91

5,66

4,72

Permanent Indebtedness Ratio

Units

0,24

0,22

0,19

0,30

M/L term Debts Ratio

Units

0,05

0,06

0,04

0,07

Net Financial Indebtedness Ratio

Units

3,80

4,39

5,18

1,28

CORRELATION

Fixed assets ratio

Units

3,97

4,07

4,42

2,06

Current ratio

Units

1,23

1,22

1,18

1,16

Acid Test Ratio-Liquidity Ratio

Units

0,87

0,89

0,86

0,84

Structure's primary quotient

Units

3,07

2,97

3,45

1,28

Treasury's primary quotient

Units

0,04

0,01

0,00

0,03

Rate of indebtedness ( Leverage )

%

548,02

610,72

685,85

591,61

Current Capital ( net )

Value

4.597.882

4.631.879

4.354.666

219.071

RETURN

Return on Sales

%

1,09

0,81

0,99

2,22

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

%

6,06

2,93

6,26

6,27

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

%

11,26

4,89

11,86

15,95

Return on Investment ( R.O.I. )

%

2,13

3,12

2,90

4,19

Return/ Sales

%

1,07

1,66

1,58

3,42

Extra Management revenues/charges incid.

%

51,88

15,40

31,41

29,26

Cash Flow

Value

571.502

422.974

551.669

61.669

Operating Profit

Value

564.243

864.808

877.626

95.558

Gross Operating Margin

Value

843.003

1.154.605

1.153.619

144.934

MANAGEMENT

Credits to clients average term

Days

84,88

100,40

108,14

120,94

Debts to suppliers average term

Days

0,53

4,44

8,61

120,04

Average stock waiting period

Days

49,25

48,08

50,88

61,92

Rate of capital employed return ( Turnover )

Units

1,99

1,88

1,84

1,27

Rate of stock return

Units

7,31

7,49

7,08

5,74

Labour cost incidence

%

5,52

4,85

4,45

7,77

Net financial revenues/ charges incidence

%

-0,71

-0,64

-0,15

-1,26

Labour cost on purchasing expenses

%

5,56

4,92

4,51

7,90

Short-term financing charges

%

2,44

1,65

0,45

2,67

Capital on hand

%

50,33

53,11

54,26

78,39

Sales pro employee

Value

584.575

660.720

723.314

437.713

Labour cost pro employee

Value

32.257

32.047

32.169

33.928

 

 

Remarks

 

1) Protests checking (relative to the last five years) performed by crossing and matching the members names and the Firm's Style with the reported addresses, is supplied by the Informatic Registry managed by the Italian Chamber of Commerce. If the fiscal code is not indicated, the eventual homonymous cases are submitted to expert staff evaluation in order to limit wrong matching risks.

 

2) The Legal Data, supplied and retrived from the Firm's Registry of the Italian Chamber of Commerce, are in line with the last registered modifications.

 

3) Risk evaluation and Credit Opinion have been performed on the base of the actual data at the moment of their availability.

 

 

Market / Territory Data

 

Population living in the province

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif3.839.216

Population living in the region

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif9.393.092

Number of families in the region

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif3.858.736

 

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

 

- per food products

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif460

- per non food products

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif2.090

- per energy consume

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif114



Sector Data

 

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

 

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

The average duration of suppliers debts is about 120 dd.

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

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

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

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

The employees costs represent the 7,90% of the production costs.



Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.67

UK Pound

1

INR 86.11

Euro

1

INR 76.59

Euro

1

INR 76.50

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VIV

 

 

Report Prepared by :

TRU

 


 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.