MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

484559

Report Date :

10.01.2018

 

IDENTIFICATION DETAILS

 

Name :

GERARDI S.P.A.

 

 

Registered Office :

Via Papa Giovanni Xxiii, 101

21015 - Lonate Pozzolo (VA) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

25.05.1988

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

Manufacture of metal forming machinery and tool machines

 

 

No. of Employees :

From 51 to 70

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

NOTES :

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

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.06.2017)

Current Rating

(30.09.2017)

Italy

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 


 

ITALY - ECONOMIC OVERVIEW

 

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

Italy is the third-largest economy in the euro zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, reaching 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

 

Gerardi S.p.a.

 

Via Papa Giovanni Xxiii, 101

 

21015 - Lonate Pozzolo (VA) -IT-

 

 

Summary

 

Fiscal Code

:

01773740129

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

01/10/1989

Equity

:

Over 2.582.254

Turnover Range

:

10.000.000/12.750.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

Manufacture of metal forming machinery and tool machines



Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 01773740129

 

Foreign Trade Reg. no. : 15860 of Varese since 08/01/1992

 

Foreign Trade Reg. no. : 015860 of Varese since 08/01/1992

 

Chamber of Commerce no. : 1518514 of Milano

 

Chamber of Commerce no. : 206442 of Varese since 12/07/1988

 

Firms' Register : VA026-21552 of Varese since 19/02/1996

 

V.A.T. Code : 01773740129

 

Tribunal Co. Register : 21552 of since 07/07/1988

 

Foundation date

: 25/05/1988

Establishment date

: 25/05/1988

Start of Activities

: 01/10/1989

Legal duration

: 31/12/2050

Nominal Capital

: 1.000.000

Subscribed Capital

: 1.000.000

Paid up Capital

: 1.000.000

 

Legal mail :

GERARDI@CERTIMPRESE.IT

 

 

Members

 

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

VISE MANUFACTURING S.R.L.

 

 

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

:

FRAZ. S. REPARATA

- 64045

Isola del Gran Sasso d'Italia

(TE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole 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

Gerardi

Ivano

 

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

Born in Nettuno

(RM)

on 20/09/1934

- Fiscal Code : GRRVNI34P20F880J

 

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

Residence:

San Gervaso

, 101

- 21017

Samarate

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

27/06/2017

 

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

No Prejudicial events are reported

 

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

No Protests registered

 

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

Gerardi

Ivano

 

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

Born in Toronto

( )

on 01/11/1968

- Fiscal Code : GRRVNI68S01Z401C

 

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

Residence:

Pisacane

, 22

- 21052

Busto Arsizio

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

14/10/2011

 

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

Gerardi

Ivano

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

"GERARDI S.R.L." -0153660

Samarate (VA) - IT -

00303440127

Sole Director

Withdrawn

Merged

"GERARDI S.R.L." -0153660

Samarate (VA) - IT -

00303440127

Partner

Withdrawn

Merged

Gerardi System S.r.l. - In Liquidazione

Lonate Pozzolo (VA) - IT -

01975470129

Liquidator

-

Bankrupt

Jolly Immobiliare S.r.l.

Lonate Pozzolo (VA) - IT -

01593240128

Sole Director

Active

Registered

Jolly Immobiliare S.r.l.

Lonate Pozzolo (VA) - IT -

01593240128

Partner

Withdrawn

Registered

"IMMOBILIARE ATOLL DI GERARDI IVANO eamp; C.S.N.C."

Olgiate Olona (VA) - IT -

02005150129

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

VISE MANUFACTURING S.R.L.

Isola del Gran Sasso d'Italia - IT -

00758980676

100,00



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

C.i.m.u. S.r.l.

Cinisello Balsamo - IT -

02807920968

6.056 .Eur

6,05

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 01/10/1990

 

Papa Giovanni Xxiii

, 101

- 21015

- Lonate Pozzolo

(VA)

- IT -

 

Legal mail

: GERARDI@CERTIMPRESE.IT

 

-

Branch

(Store)

since 29/11/2001

 

San Gervaso

, 101

- 21017

- Samarate

(VA)

- IT -

 

-

Branch

(Factory)

since 01/03/2011

 

Delle Industrie

, 1

- 21015

- Lonate Pozzolo

(VA)

- IT -

 

Employees

: 56

 

Fittings and Equipment for a value of 650.000

Eur

 

Stocks for a value of 4.970.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- importers

 

Import comes generally from the following nations:

- Poland

 

- Italy

 

- Austria

 

- Belgium

 

- France

 

- Great Britain

 

- Greece

 

- Ireland

 

- Bulgaria

 

Export is mainly towards:

- Poland

 

- Italy

 

- Austria

 

- Belgium

 

- France

 

- Great Britain

 

- Greece

 

- Ireland

 

- Bulgaria

 

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

HI - TECH Sistem SpA

Gerardi SpA

01/10/1990

 

CEASINGS/INCORPORATIONS/MERGES:

 

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

The firm absorbed by merging of

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif"GERARDI S.R.L." -0153660

 

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

S.Gervaso

, 101

, 21017

, Samarate

(VA)

- IT -

 

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

Fiscal Code: 00303440127

 

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

Date

:

01/10/1990

 

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

The firm absorved

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gif"GERARDI S.R.L." -0153660

 

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

S.Gervaso

, 101

, 21017

, Samarate

(VA)

- IT -

 

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

Fiscal Code: 00303440127

 

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

Date

:

01/10/1990



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

SAMARATE (VA)

Buildings

2

04/01/2018

SAMARATE (VA)

Land

2

04/01/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

SAMARATE (VA) VIA SAN GERVASO, 101 Piano T

SA/14

2512

2

cat. D/1

Euro: 4.369,23

B

Proprieta' per 1/1

SAMARATE (VA) VIA SAN GERVASO, 101 Piano T-1 - S1

SA/14

2512

3

cat. A/3

3

7 vani

Euro:397,67

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1/1

SAMARATE (VA)

1

2515

SEMINATIVO

1

31 are 40 ca

R.D.Euro:21,08 R.A. Euro: 19,46

6073

L

Proprieta' per 1/1

SAMARATE (VA)

1

2516

SEMIN ARBOR

1

16 are 80 ca

R.D.Euro:12,15 R.A. Euro: 11,28

 

All responsibilities are declined regarding any possible omissions concerning the given results. Therefore, we advise to request for "Hypothecating Survey Inspection" c/o the locally competent RR.II. Immovables Registry, as this service doesn't fully guarantees the actual title of the Real Estates of the requested Subject.

Financial and Economical Analysis

 

Company's starting of activities dates back to 1989.

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

During the last years, it achieved profits (r.o.e. 11,23% on 2016) but without a significant increase in the turnover.

The return on Investment in the last financial year was positive (5,19%) falling within the field's average.

An operating result of Eur. 633.927 has been registered. increasing if compared to the yeart 2015.

A gross operating margine for a value of Eur. 894.072 was reached. showing a 39,59% growth.

The analysis shows a fair financial position as the indebtedness volume is acceptable (1,41) but with an increase as against the previous accounting period.

With regard to equity capital, an amount of Eur. 3.654.143 is registered. , stable in comparison with the value of the previous year.

During the last financial year debts totalled Eur. 7.550.488 (Eur. 1.163.974 of which were m/l term debts) , rising as opposed to the previous year (+22,81%).

The company does not exceed in bank credits; payments average period is instead slightly high (142,01 gg.) however still within the sector's average.

Liquidity is good (1,26)

On average trade credits are collected in 48,56 days. , a better value than the sector's average.

During financial year 2016 the cash flow amounted to Eur. 670.333

Subordinate employment cost is of Eur. 2.265.734, i.e. 19,91% on total production costs. , whereas 20,8% is the incidence on sales revenues.

Financial charges have a limited incidence (-0,31%) on 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

10.894.400

Profit (Loss) for the period

410.188

 

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

10.183.612

Profit (Loss) for the period

295.231

 

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

8.409.459

Profit (Loss) for the period

178.441

 

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

6.981.057

Profit (Loss) for the period

57.198

 

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

6.393.944

Profit (Loss) for the period

74.019



Balance Sheets

 

From our constant monitoring of the relevant Public Administration offices, no more recent balance sheets result to have been filed.

 

- Balance Sheet as at 31/12/2016 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2015 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2014 - 12 Mesi - Currency: - Amounts x 1

 

Years

2016

2015

2014

BALANCE SHEET ACCOUNTS

 

ASSETS

CREDITS VS PARTNERS

. Deposits not yet withdrawn

. Deposits already withdrawn

Total credits vs partners

FIXED ASSETS

. INTANGIBLE FIXED ASSETS

. . Start-up and expansion expenses

. . Research,develop. and advert.expens.

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

12.000

12.000

. . Other intangible fixed assets

146.865

117.817

115.357

. Total Intangible Fixed Assets

158.865

129.817

115.357

. TANGIBLE FIXED ASSETS

. . Real estate

1.104.419

1.117.367

1.110.315

. . Plant and machinery

589.075

444.317

250.168

. . Industrial and commercial equipment

56.235

44.554

51.677

. . Other assets

74.742

76.791

54.358

. . Assets under construction and advances

. Total Tangible fixed assets

1.824.471

1.683.029

1.466.518

. FINANCIAL FIXED ASSETS

. . Equity investments

1.522.773

1.522.773

1.522.773

. . . Equity invest. in subsidiary companies

161.918

161.918

161.918

. . . Equity invest. in associated companies

1.242.040

1.242.040

1.242.040

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

118.815

118.815

118.815

. . Financial receivables

407.045

407.045

386.418

. . . . Within 12 months

. . . . Beyond 12 months

407.045

407.045

386.418

. . . Receivab due from subsidiaries

407.045

407.045

386.418

. . . . Within 12 months

. . . . Beyond 12 months

407.045

407.045

386.418

. . . 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

200.000

200.000

. . Own shares

. . . Total nominal value

. Total financial fixed assets

2.129.818

2.129.818

1.909.191

Total fixed assets

4.113.154

3.942.664

3.491.066

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

106.963

77.706

59.831

. . Work in progress and semimanufactured

207.911

144.809

43.398

. . Work in progress on order

. . Finished goods

4.655.382

3.776.836

3.682.082

. . Advance payments

. Total Inventories

4.970.256

3.999.351

3.785.311

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

1.726.467

1.587.836

1.555.653

. . Beyond 12 months

150.206

118.478

123.491

. . Trade receivables

1.469.539

1.470.975

1.502.263

. . . . Within 12 months

1.419.539

1.417.600

1.437.639

. . . . Beyond 12 months

50.000

53.375

64.624

. . 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

298.822

110.606

29.418

. . . . Within 12 months

250.397

110.606

29.418

. . . . Beyond 12 months

48.425

. . Receivables for anticipated taxes

20.399

17.938

20.260

. . . . Within 12 months

20.399

6.586

8.908

. . . . Beyond 12 months

11.352

11.352

. . Receivables due from third parties

87.913

106.795

127.203

. . . . Within 12 months

36.132

53.044

79.688

. . . . Beyond 12 months

51.781

53.751

47.515

. Total Credits not held as fixed assets

1.876.673

1.706.314

1.679.144

. 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

1.215.760

676.789

658.952

. . Checks

. . Banknotes and coins

1.433

1.124

1.475

. Total Liquid funds

1.217.193

677.913

660.427

Total current assets

8.064.122

6.383.578

6.124.882

ADJUSTMENT ACCOUNTS

. Discount on loans

33.524

54.619

. Other adjustment accounts

46.025

Total adjustments accounts

46.025

33.524

54.619

TOTAL ASSETS

12.223.301

10.359.766

9.670.567

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.000.000

1.000.000

1.000.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

133.690

118.690

108.690

. Reserve for Own shares

. Statute reserves

. Other reserves

982.565

982.566

982.566

. Accumulated Profits (Losses)

1.127.700

967.469

919.027

. Profit( loss) of the year

410.188

295.231

178.441

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

3.654.143

3.363.956

3.188.724

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

Employee termination indemnities

682.657

611.537

527.694

ACCOUNTS PAYABLE

. . . . Within 12 months

6.386.514

4.855.889

4.799.011

. . . . Beyond 12 months

1.163.974

1.292.197

963.038

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

502.437

337.271

239.404

. . . . Within 12 months

122.437

36.090

19.404

. . . . Beyond 12 months

380.000

301.181

220.000

. . Due to banks

3.026.638

2.748.893

2.795.491

. . . . Within 12 months

2.242.664

1.757.877

2.052.453

. . . . Beyond 12 months

783.974

991.016

743.038

. . Due to other providers of finance

3.746

. . . . Within 12 months

3.746

. . . . Beyond 12 months

. . Advances from customers

11.368

7.689

59.988

. . . . Within 12 months

11.368

7.689

59.988

. . . . Beyond 12 months

. . Trade payables

3.470.738

2.713.201

2.303.186

. . . . Within 12 months

3.470.738

2.713.201

2.303.186

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

120

120

120

. . . . Within 12 months

120

120

120

. . . . 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

244.340

94.141

122.376

. . . . Within 12 months

244.340

94.141

122.376

. . . . Beyond 12 months

. . Due to social security and welfare inst.

100.431

89.399

79.975

. . . . Within 12 months

100.431

89.399

79.975

. . . . Beyond 12 months

. . Other payables

194.416

157.372

157.763

. . . . Within 12 months

194.416

157.372

157.763

. . . . Beyond 12 months

Total accounts payable

7.550.488

6.148.086

5.762.049

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

336.013

236.187

192.100

Total adjustment accounts

336.013

236.187

192.100

TOTAL LIABILITIES

12.223.301

10.359.766

9.670.567

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

-2.403.626

-2.260.964

Risk accounts

Civil and fiscal norms relation

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

10.894.400

10.183.612

8.409.459

. Changes in work in progress

941.647

196.165

-30.342

. Changes in semi-manufact. products

. Capitalization of internal work

2.972

. Other income and revenues

178.875

146.554

170.171

. . Contributions for operating expenses

54.873

5.413

6.392

. . Different income and revenues

124.002

141.141

163.779

Total value of production

12.014.922

10.529.303

8.549.288

PRODUCTION COSTS

. Raw material,other materials and consum.

6.861.208

6.079.912

4.418.696

. Services received

1.456.093

1.245.419

1.114.779

. Leases and rentals

481.321

436.702

417.120

. Payroll and related costs

2.265.734

2.067.803

1.784.922

. . Wages and salaries

1.694.545

1.519.383

1.298.780

. . Social security contributions

439.011

428.039

387.971

. . Employee termination indemnities

117.700

103.326

89.343

. . Pension and similar

. . Other costs

14.478

17.055

8.828

. Amortization and depreciation

260.145

227.946

234.948

. . Amortization of intangible fixed assets

58.720

60.092

47.548

. . Amortization of tangible fixed assets

194.034

160.730

179.851

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

7.391

7.124

7.549

. Changes in raw materials

-29.257

-17.875

-9.687

. Provisions to risk reserves

. Other provisions

. Other operating costs

85.751

76.874

76.868

Total production costs

11.380.995

10.116.781

8.037.646

Diff. between value and cost of product.

633.927

412.522

511.642

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

5.304

4.388

13.234

. . Financ.income from receivables

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

. . Financ.income from secur. t.f.assets

5.248

3.836

12.656

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

56

552

578

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

56

552

578

. Interest and other financial expense

-38.652

51.708

-190.512

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

-33.348

56.096

-177.278

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

2

. . Gains on disposals

. . Other extraordinary income

2

. Extraordinary expense

-5.007

-70

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-5.007

-70

Total extraordinary income and expense

-5.005

-70

Results before income taxes

600.579

463.613

334.294

. Taxes on current income

190.391

168.382

155.853

. . current taxes

192.852

166.060

164.761

. . differed taxes(anticip.)

2.322

-8.908

. Net income for the period

410.188

295.231

178.441

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

410.188

295.231

178.441

 

 

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

0,34

0,38

0,36

0,17

Elasticity Ratio

Units

0,66

0,62

0,63

0,80

Availability of stock

Units

0,41

0,39

0,39

0,27

Total Liquidity Ratio

Units

0,25

0,23

0,24

0,50

Quick Ratio

Units

0,10

0,07

0,07

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,41

1,24

1,30

3,14

Self Financing Ratio

Units

0,30

0,32

0,33

0,19

Capital protection Ratio

Units

0,61

0,61

0,63

0,68

Liabilities consolidation quotient

Units

0,29

0,39

0,31

0,18

Financing

Units

2,07

1,83

1,81

3,79

Permanent Indebtedness Ratio

Units

0,45

0,51

0,48

0,34

M/L term Debts Ratio

Units

0,15

0,18

0,15

0,09

Net Financial Indebtedness Ratio

Units

0,63

0,72

0,75

0,77

CORRELATION

Fixed assets ratio

Units

1,34

1,34

1,34

1,75

Current ratio

Units

1,26

1,31

1,28

1,23

Acid Test Ratio-Liquidity Ratio

Units

0,48

0,49

0,49

0,78

Structure's primary quotient

Units

0,89

0,85

0,91

1,04

Treasury's primary quotient

Units

0,19

0,14

0,14

0,05

Rate of indebtedness ( Leverage )

%

334,51

307,96

303,27

518,96

Current Capital ( net )

Value

1.677.608

1.527.689

1.325.871

406.983

RETURN

Return on Sales

%

6,15

5,14

4,92

3,69

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

%

11,23

8,78

5,60

5,16

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

%

16,44

13,78

10,48

17,72

Return on Investment ( R.O.I. )

%

5,19

3,98

5,29

3,94

Return/ Sales

%

5,82

4,05

6,08

4,48

Extra Management revenues/charges incid.

%

64,71

71,57

34,88

26,52

Cash Flow

Value

670.333

523.177

413.389

142.024

Operating Profit

Value

633.927

412.522

511.642

126.602

Gross Operating Margin

Value

894.072

640.468

746.590

241.461

MANAGEMENT

Credits to clients average term

Days

48,56

52,00

64,31

116,01

Debts to suppliers average term

Days

142,01

125,84

139,35

127,79

Average stock waiting period

Days

164,24

141,38

162,05

96,89

Rate of capital employed return ( Turnover )

Units

0,89

0,98

0,87

1,03

Rate of stock return

Units

2,19

2,55

2,22

3,58

Labour cost incidence

%

20,80

20,31

21,23

21,20

Net financial revenues/ charges incidence

%

-0,31

0,55

-2,11

-1,00

Labour cost on purchasing expenses

%

19,91

20,44

22,21

20,95

Short-term financing charges

%

0,51

n.c.

3,31

2,70

Capital on hand

%

112,20

101,73

115,00

96,90

Sales pro employee

Value

155.634

159.118

152.899

191.520

Labour cost pro employee

Value

32.367

32.309

32.453

39.641



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.gif843.250

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 45 significant companies.

 

The companies cash their credits on an average of 116 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,69%.

The labour cost affects the turnover in the measure of 21,20%.

Goods are held in stock in a range of 97 dd.

The difference between the sales volume and the resources used to realize it is about 1,03.

The employees costs represent the 20,95% of the production costs.



Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 4.597.

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

Total Bankrupt companies in the province : 3.052.

Total Bankrupt companies in the region : 39.612.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.47

UK Pound

1

INR 86.15

Euro

1

INR 75.92

Euro

1

INR 76.02

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRA

 

 

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.