MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

485086

Report Date :

09.01.2018

 

IDENTIFICATION DETAILS

 

Name :

PLASTISAVIO S.P.A.

 

 

Registered Office :

Via Della Liberazione, 25, 47025 - Mercato Saraceno (FO)-IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

29.01.1972

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of plastic plates, sheets, tubes and profiles

 

 

No. of Employees :

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 and address

 

Plastisavio S.p.a.

 

Via Della Liberazione, 25

 

47025 - Mercato Saraceno (FO) -IT-

 

 

Summary

 

Fiscal Code

:

00253210405

Legal Form

:

Joint stock company

start of Activities

:

29/01/1972

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 71 to 90

 

 

Activity

 

Manufacture of plastic plates, sheets, tubes and profiles



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00253210405

 

Foreign Trade Reg. no. : FO008158 since 24/03/1992

 

Foreign Trade Reg. no. : 8158 of Forli' since 24/03/1992

 

Chamber of Commerce no. : 189872 of Ferrara

 

Chamber of Commerce no. : 136498 of Forli' since 28/04/1972

 

Chamber of Commerce no. : 140329 of Rovigo

 

V.A.T. Code : 00253210405

 

Tribunal Co. Register : 4961 of

 

Foundation date

: 29/01/1972

Establishment date

: 29/01/1972

Start of Activities

: 29/01/1972

Legal duration

: 31/12/2030

Nominal Capital

: 2.000.000

Subscribed Capital

: 2.000.000

Paid up Capital

: 2.000.000

 

Legal mail :

PLASTISAVIOSPA@CERT.CNA.IT

 

 

Members

 

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

Rossi

Giovanni Carlo

 

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

Born in Wilde

( )

on 15/12/1949

- Fiscal Code : RSSGNN49T15Z600I

 

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

Residence:

Garampa

, 2040

- 47023

Cesena

(FO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

11/05/2017

 

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

Rossi

Giovanni Carlo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Aurora S.r.l.

Cesena (FO) - IT -

03345410405

Director

Active

Registered

Aurora S.r.l.

Cesena (FO) - IT -

03345410405

Board Chairman

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

Plastisavio S.p.a.

Mercato Saraceno - IT -

00253210405

10,00

Rossi Giovanni Carlo

Cesena - IT -

RSSGNN49T15Z600I

Rossi Pier Paolo

RSSPPL74H26C573V

Rossi Fabio

RSSFBA75L10C573W

Fabbri Silvana

FBBSVN52M69F139O

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

Plastisavio S.p.a.

Mercato Saraceno - IT -

00253210405

10,00

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

Della Liberazione

, 25

- 47025

- Mercato Saraceno

(FO)

- IT -

 

PHONE

: 054791231

 

PHONE

: 054731231

 

FAX

: 054791655

 

Legal mail

: PLASTISAVIOSPA@CERT.CNA.IT

 

-

Branch

(Store)

since 01/01/2004

 

Paul Harris

, 2

- 47025

- Mercato Saraceno

(FO)

- IT -

 

-

Branch

(Warehouse)

since 01/07/2006

 

Caduti Del Mare

, 64,66

- 44022

- Comacchio

(FE)

- IT -

 

-

Branch

(Store)

since 03/07/2013

 

Della Liberazione

, 36

- 47025

- Mercato Saraceno

(FO)

- IT -

 

-

Branch

(Warehouse)

since 07/11/2017

 

Ravennate

, 747

- 47023

- Cesena

(FO)

- IT -

 

Employees

: 71

 

Fittings and Equipment for a value of 3.440.000

Eur

 

Stocks for a value of 1.040.000

Eur

 

Furniture and fittings for a value of 31.000

Eur

 

Vehicles for a value of 26.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- its own agents

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Austria

 

 

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.

 

 

National Real Estates Survey

 

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

 

Town

Cadastre

No. Immovables

Up to Date

MERCATO SARACENO (FO)

Buildings

7

05/01/2018

MERCATO SARACENO (FO)

Land

15

05/01/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

MERCATO SARACENO (FO) VIA DELLA LIBERAZIONE, 25 Piano S1-T - 1-2

72

181

6

cat. D/7

Euro: 36.210,00

B

Proprieta' per 1/1

MERCATO SARACENO (FO) VIA DELLA LIBERAZIONE, SNC Piano

72

181

7

cat. F/1

B

Proprieta' per 1/1

MERCATO SARACENO (FO) VIA DELLA LIBERAZIONE, 25 Piano T

72

657

1

cat. D/1

Euro: 50,00

B

Proprieta' per 1/1

MERCATO SARACENO (FO) VIA DELLA LIBERAZIONE, 25 Piano T

72

657

2

cat. D/1

Euro: 12,00

B

Proprieta' per 1/1

MERCATO SARACENO (FO) VIA DELLA LIBERAZIONE, Piano T

72

663

cat. F/1

B

Proprieta' per 1/1

MERCATO SARACENO (FO) VIA I. NEWTON, SNC Piano T

72

704

cat. F/1

B

Proprieta' per 1/1

MERCATO SARACENO (FO) VIA A. CAPITINI, 2 Piano

72

823

cat. F/1

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1/1

MERCATO SARACENO (FO)

72

1

BOSCO CEDUO

4

2 are 58 ca

R.D.Euro:0,09 R.A. Euro: 0,07

1668

L

Proprieta' per 1/1

MERCATO SARACENO (FO)

72

103

BOSCO CEDUO

4

9 are 7 ca

R.D.Euro:0,33 R.A. Euro: 0,23

2281

L

Proprieta' per 1/1

MERCATO SARACENO (FO)

72

104

BOSCO CEDUO

4

8 are 4 ca

R.D.Euro:0,29 R.A. Euro: 0,21

2280

L

Proprieta' per 1/1

MERCATO SARACENO (FO)

72

105

SEMIN ARBOR

1

1 ha 8 are 9 ca

R.D.Euro:75,36 R.A. Euro: 41,87

5899

L

Proprieta' per 1/1

MERCATO SARACENO (FO)

72

107

SEMIN ARBOR

1

2 are 57 ca

R.D.Euro:1,79 R.A. Euro: 1,00

L

Proprieta' per 1/1

MERCATO SARACENO (FO)

72

2

SEMIN ARBOR

1

41 are 16 ca

R.D.Euro:28,70 R.A. Euro: 15,94

1668

L

Proprieta' per 1/1

MERCATO SARACENO (FO)

72

209

SEMIN ARBOR

1

4 are 17 ca

R.D.Euro:2,91 R.A. Euro: 1,62

5617

L

Proprieta' per 1/1

MERCATO SARACENO (FO)

72

211

BOSCO CEDUO

4

9 are 70 ca

R.D.Euro:0,35 R.A. Euro: 0,25

5617

L

Proprieta' per 1/1

MERCATO SARACENO (FO)

72

212

SEMIN ARBOR

1

12 ca

R.D.Euro:0,08 R.A. Euro: 0,05

2281

L

Proprieta' per 1/1

MERCATO SARACENO (FO)

72

22

SEMIN ARBOR

1

50 are 79 ca

R.D.Euro:35,41 R.A. Euro: 19,67

2281

L

Proprieta' per 1/1

MERCATO SARACENO (FO)

72

3

BOSCO CEDUO

4

13 are 46 ca

R.D.Euro:0,49 R.A. Euro: 0,35

1668

L

Proprieta' per 1/1

MERCATO SARACENO (FO)

72

4

BOSCO CEDUO

4

10 are 67 ca

R.D.Euro:0,39 R.A. Euro: 0,28

7643

L

Proprieta' per 1/1

MERCATO SARACENO (FO)

72

605

SEMIN ARBOR

1

89 are 44 ca

R.D.Euro:62,36 R.A. Euro: 34,64

L

Proprieta' per 1/1

MERCATO SARACENO (FO)

72

607

SEMIN ARBOR

1

22 are 42 ca

R.D.Euro:15,63 R.A. Euro: 8,68

L

Proprieta' per 1/1

MERCATO SARACENO (FO)

72

609

SEMIN ARBOR

1

22 are 36 ca

R.D.Euro:15,59 R.A. Euro: 8,66

 

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

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

In the economic management , good and bad results followed on by turns. anyway in 2016 a positive result was achieved (r.o.e. 5,4%). In the last financial year an increase in the turnover has been registered (+14,46%).

The return on Investment in the last financial year was positive (3,31%) and reflects the field's average.

The amount of the operating result for the year 2016 is of Eur. 727.300 rising (+more then 100%) in relation to the previous year.

The G.O.M. amounted to Eur. 1.819.156 growing by 22,13% if compared to the year before.

The analysis shows a fair financial position as the indebtedness volume is acceptable (2,04) yet on the increase as against the previous accounting period.

The equity capital is equal to Eur. 6.054.973 , stable in comparison with the value of the previous year.

Total debts recorded amounted to Eur. 15.396.454 (Eur. 2.685.561 of which were m/l term debts) on the same levels as the year before.

The recourse to bank credit is slightly high and also borrowings from suppliers appear to be high, with an average payment period equal to 112,02 gg. however still within the sector's average.

It shows a not very good liquidity level.

Trade credits are collected slowly, average term is 134,05 days. also in relation to the average of the sector.

Eur. 1.401.819 is the value of cash flow during the year 2016

Labour cost amounts to Eur. 2.836.823, with a 11,03% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 10,85%.

Limited financial charges in relation to sales volume.

 

 

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

26.147.680

Profit (Loss) for the period

326.913

 

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

22.842.667

Profit (Loss) for the period

25.220

 

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

19.234.219

Profit (Loss) for the period

-71.171

 

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

18.749.879

Profit (Loss) for the period

-69.528

 

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

18.372.139

Profit (Loss) for the period

75.540

Financials

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

52.406

60.205

3.000

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

183.516

79.365

. Total Intangible Fixed Assets

235.922

139.570

3.000

. TANGIBLE FIXED ASSETS

. . Real estate

6.048.229

6.533.713

6.631.895

. . Plant and machinery

3.287.949

2.714.129

2.272.067

. . Industrial and commercial equipment

150.999

150.369

205.943

. . Other assets

102.972

121.245

61.624

. . Assets under construction and advances

12.480

12.480

12.480

. Total Tangible fixed assets

9.602.629

9.531.936

9.184.009

. FINANCIAL FIXED ASSETS

. . Equity investments

3.526

3.526

19.827

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

3.526

3.526

19.827

. . Financial receivables

15.065

15.103

14.896

. . . . Within 12 months

15.103

14.896

. . . . Beyond 12 months

15.065

. . . 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

15.065

15.103

14.896

. . . . Within 12 months

15.103

14.896

. . . . Beyond 12 months

15.065

. . Other securities

. . Own shares

750.000

750.000

. . . Total nominal value

. Total financial fixed assets

18.591

768.629

784.723

Total fixed assets

9.857.142

10.440.135

9.971.732

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

862.706

1.111.212

1.323.621

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

174.478

523.980

502.071

. . Advance payments

24.840

. Total Inventories

1.037.184

1.635.192

1.850.532

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

10.436.881

8.782.733

7.462.940

. . Beyond 12 months

. . Trade receivables

9.736.574

8.338.504

7.135.313

. . . . Within 12 months

9.736.574

8.338.504

7.135.313

. . . . 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

452.300

142.279

103.837

. . . . Within 12 months

452.300

142.279

103.837

. . . . Beyond 12 months

. . Receivables for anticipated taxes

120.919

93.500

27.502

. . . . Within 12 months

120.919

93.500

27.502

. . . . Beyond 12 months

. . Receivables due from third parties

127.088

208.450

196.288

. . . . Within 12 months

127.088

208.450

196.288

. . . . Beyond 12 months

. Total Credits not held as fixed assets

10.436.881

8.782.733

7.462.940

. 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

359.254

319.846

155.320

. . Checks

. . Banknotes and coins

2.239

1.254

511

. Total Liquid funds

361.493

321.100

155.831

Total current assets

11.835.558

10.739.025

9.469.303

ADJUSTMENT ACCOUNTS

. Discount on loans

125.901

97.155

. Other adjustment accounts

254.402

Total adjustments accounts

254.402

125.901

97.155

TOTAL ASSETS

21.947.102

21.305.061

19.538.190

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

2.000.000

2.000.000

2.000.000

. Additional paid-in capital

. Revaluation reserves

1.782.420

1.782.420

1.782.420

. Legal reserve

150.021

124.801

124.801

. Reserve for Own shares

750.000

750.000

. Statute reserves

. Other reserves

2.550.780

1.800.780

1.871.951

. Accumulated Profits (Losses)

-755.161

. Profit( loss) of the year

326.913

25.220

-142.342

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

6.054.973

6.483.221

6.386.830

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

100.221

89.800

79.043

. . Taxation fund, also differed

. . Other funds

22.835

Total Reserves for Risks and Charges

123.056

89.800

79.043

Employee termination indemnities

251.954

252.468

281.265

ACCOUNTS PAYABLE

. . . . Within 12 months

12.710.893

11.271.864

12.661.867

. . . . Beyond 12 months

2.685.561

3.037.870

. . 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

7.812.634

8.006.577

7.419.681

. . . . Within 12 months

5.127.073

4.968.707

7.419.681

. . . . Beyond 12 months

2.685.561

3.037.870

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

4.260

. . . . Within 12 months

4.260

. . . . Beyond 12 months

. . Trade payables

6.534.808

5.582.055

4.581.941

. . . . Within 12 months

6.534.808

5.582.055

4.581.941

. . . . 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

204.361

172.762

121.709

. . . . Within 12 months

204.361

172.762

121.709

. . . . Beyond 12 months

. . Due to social security and welfare inst.

208.524

165.685

136.187

. . . . Within 12 months

208.524

165.685

136.187

. . . . Beyond 12 months

. . Other payables

631.867

382.655

402.349

. . . . Within 12 months

631.867

382.655

402.349

. . . . Beyond 12 months

Total accounts payable

15.396.454

14.309.734

12.661.867

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

120.665

169.838

58.014

Total adjustment accounts

120.665

169.838

58.014

TOTAL LIABILITIES

21.947.102

21.305.061

19.467.019

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

193.500

193.500

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

26.147.680

22.842.667

19.234.219

. Changes in work in progress

-349.503

21.909

53.197

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

659.532

592.941

493.230

. . Contributions for operating expenses

. . Different income and revenues

659.532

592.941

493.230

Total value of production

26.457.709

23.457.517

19.780.646

PRODUCTION COSTS

. Raw material,other materials and consum.

15.796.698

14.607.763

11.769.252

. Services received

4.609.862

4.154.179

. Leases and rentals

593.558

441.982

4.139.694

. Payroll and related costs

2.836.823

2.387.013

2.356.608

. . Wages and salaries

2.079.875

1.708.578

1.677.831

. . Social security contributions

616.383

553.048

551.271

. . Employee termination indemnities

139.746

124.038

124.879

. . Pension and similar

. . Other costs

819

1.349

2.627

. Amortization and depreciation

1.074.906

1.147.362

838.985

. . Amortization of intangible fixed assets

41.629

12.736

700

. . Amortization of tangible fixed assets

822.570

753.020

704.075

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

210.707

381.606

134.210

. Changes in raw materials

248.506

212.409

-30.304

. Provisions to risk reserves

16.950

. Other provisions

. Other operating costs

553.106

164.750

263.706

Total production costs

25.730.409

23.115.458

19.337.941

Diff. between value and cost of product.

727.300

342.059

442.705

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

24

31

. . In subsidiary companies

. . In associated companies

. . In other companies

24

31

. Other financial income

691

1.297

1.402

. . 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

691

1.297

1.402

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

691

1.297

1.402

. Interest and other financial expense

-214.812

-233.315

-270.327

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

270.327

Total financial income and expense

-214.121

-231.994

-268.894

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

1.097

. . Of equity investments

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

. . Of securities incl.among current assets

1.097

. Devaluation

-1.821

. . Of equity investments

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

-1.821

Total adjustments to financial assets

-724

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

9.322

4.418

. . Gains on disposals

. . Other extraordinary income

9.322

4.418

. Extraordinary expense

-33.007

-80.243

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-33.007

-80.243

Total extraordinary income and expense

-23.685

-75.825

Results before income taxes

512.455

86.380

97.986

. Taxes on current income

185.542

61.160

169.157

. . current taxes

266.549

127.158

88.582

. . differed taxes(anticip.)

-65.998

80.575

. Net income for the period

326.913

25.220

-71.171

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

326.913

25.220

-71.171

 

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

0,45

0,49

0,51

0,33

Elasticity Ratio

Units

0,54

0,50

0,48

0,65

Availability of stock

Units

0,05

0,08

0,09

0,14

Total Liquidity Ratio

Units

0,49

0,43

0,39

0,47

Quick Ratio

Units

0,02

0,02

0,01

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

2,04

1,69

1,96

2,54

Self Financing Ratio

Units

0,28

0,30

0,33

0,22

Capital protection Ratio

Units

0,62

0,69

0,71

0,74

Liabilities consolidation quotient

Units

0,23

0,29

0,02

0,24

Financing

Units

2,54

2,21

1,98

3,21

Permanent Indebtedness Ratio

Units

0,41

0,46

0,34

0,41

M/L term Debts Ratio

Units

0,13

0,15

0,01

0,13

Net Financial Indebtedness Ratio

Units

1,23

1,19

1,14

1,12

CORRELATION

Fixed assets ratio

Units

0,91

0,94

0,67

1,17

Current ratio

Units

0,93

0,95

0,75

1,10

Acid Test Ratio-Liquidity Ratio

Units

0,85

0,81

0,60

0,82

Structure's primary quotient

Units

0,61

0,62

0,64

0,68

Treasury's primary quotient

Units

0,03

0,03

0,01

0,03

Rate of indebtedness ( Leverage )

%

362,46

328,62

305,91

455,17

Current Capital ( net )

Value

-875.335

-532.839

-3.192.564

135.108

RETURN

Return on Sales

%

5,36

5,13

3,99

3,71

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

%

5,40

0,39

-1,11

2,32

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

%

8,46

1,33

1,53

8,76

Return on Investment ( R.O.I. )

%

3,31

1,61

2,27

3,87

Return/ Sales

%

2,78

1,50

2,30

3,60

Extra Management revenues/charges incid.

%

44,95

7,37

-16,08

16,69

Cash Flow

Value

1.401.819

1.172.582

767.814

147.669

Operating Profit

Value

727.300

342.059

442.705

140.969

Gross Operating Margin

Value

1.819.156

1.489.421

1.281.690

283.954

MANAGEMENT

Credits to clients average term

Days

134,05

131,41

133,55

110,91

Debts to suppliers average term

Days

112,02

104,64

103,68

113,90

Average stock waiting period

Days

14,28

25,77

34,64

47,23

Rate of capital employed return ( Turnover )

Units

1,19

1,07

0,98

1,09

Rate of stock return

Units

25,21

13,97

10,39

7,61

Labour cost incidence

%

10,85

10,45

12,25

15,52

Net financial revenues/ charges incidence

%

-0,82

-1,02

-1,40

-1,76

Labour cost on purchasing expenses

%

11,03

10,33

12,19

15,56

Short-term financing charges

%

1,40

1,63

2,13

3,19

Capital on hand

%

83,94

93,27

101,58

91,39

Sales pro employee

Value

297.132

308.684

263.482

214.336

Labour cost pro employee

Value

32.236

32.256

32.282

32.630

 

 

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.gif371.318

Population living in the region

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif4.151.369

Number of families in the region

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif1.748.359

 

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

 

- per food products

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif425

- per non food products

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif2.063

- per energy consume

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif143

 


Sector Data

 

The values are calculated on a base of 2.727 significant companies.

 

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

The average duration of suppliers debts is about 114 dd.

The sector's profitability is on an average of 3,71%.

The labour cost affects the turnover in the measure of 15,52%.

Goods are held in stock in a range of 47 dd.

The difference between the sales volume and the resources used to realize it is about 1,09.

The employees costs represent the 15,56% 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 18.860 protested subjects are found; in the province they count to 1.674.

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

Total Bankrupt companies in the province : 607.

Total Bankrupt companies in the region : 14.698.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.34

UK Pound

1

INR 85.89

Euro

1

INR 76.15

Euro

1

INR 75.99

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

NIS

 

 

Report Prepared by :

KET

                                                


 

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.