MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

487503

Report Date :

20.01.2018

 

IDENTIFICATION DETAILS

 

Name :

IND.I.A. S.P.A.

 

 

Registered Office :

Via Vicenza, 8/12, 36034 - Malo (VI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

26.11.1971

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of Products Iron, Copper and Other Metals

 

 

No. of Employees :

From 111 To 130 

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

A

 

Credit Rating

 

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

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 131% of GDP in 2017. Investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. 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 more than 0.8% each year, but picked up in 2017. In 2017, overall unemployment was 11.4%, but youth unemployment remained high at 37.1%.

 

Source : CIA

 

 


Company name & address

 

IND.I.A. S.P.A.

Via Vicenza, 8/12

36034   - Malo (VI) -IT-

 

Headquarters

Via Vicenza, 6/14 (SP46)

36034-Malo Vicenza

 

 

Summary

 

Fiscal Code

:

00189160245

Legal Form

:

Joint Stock Company

start of Activities

:

26/12/1971

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

From 111 To 130

 

 

Activity

 

Manufacture of products iron, copper and other metals

 

 

Legal Data

 

Legal Form : Joint stock company

Register of Handcraft firms : 28954

 

Register of Handcraft firms : 28954 of Vicenza

 

Fiscal Code : 00189160245

 

Foreign Trade Reg. no. : VI016951 since 19/12/1991

 

Chamber of Commerce no. : 126410 of Trieste

 

Chamber of Commerce no. : 265430 of Udine

 

Chamber of Commerce no. : 114204 of Vicenza since 10/12/1971

 

Firms' Register : VI116-5623 of Vicenza since 19/02/1996

 

V.A.T. Code : 00189160245

 

Foundation date

: 26/11/1971

Establishment date

: 26/11/1971

Start of Activities

: 26/12/1971

Legal duration

: 31/12/2040

Nominal Capital

: 4.000.000

Subscribed Capital

: 4.000.000

Paid up Capital

: 4.000.000

 

Legal mail :

INDIASPA@LEGALMAIL.IT

Members

 

Gonzato

Bruno

 

Born in Marano Vicentino

(VI)

on 21/09/1947

- Fiscal Code : GNZBRN47P21E912V

 

Residence:

S. Nicolo'

, 3

- 36015

Schio

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

20/06/2017

Director

20/06/2017

Managing Director

20/06/2017

 

No Prejudicial events are reported

 

No Protests registered

 

Gonzato

Francesca

 

Born in Brescia

(BS)

on 28/08/1973

- Fiscal Code : GNZFNC73M68B157I

 

Residence:

San Nicolo'

, 3

- 36015

Schio

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

04/10/2011

 

No Prejudicial events are reported

 

No Protests registered

 

Buccio

Stefania

 

Born in Brescia

(BS)

on 25/06/1949

- Fiscal Code : BCCSFN49H65B157Y

 

Residence:

San Nicolo'

, 3

- 36015

Schio

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/06/2017

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Pontini

Attilio Elia

 

Born in Schio

(VI)

on 09/05/1953

- Fiscal Code : PNTTLL53E09I531E

 

Residence:

Dei Boldu'

, 3

- 36015

Schio

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Responsible technician

14/11/2002



Marchioro

Piersilvio

 

Born in Monte di Malo

(VI)

on 08/09/1966

- Fiscal Code : MRCPSL66P08F486C

 

Residence:

E. Casara

, 14

- 36030

Monte di Malo

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Responsible technician

28/02/2003

 

 

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.

 

Gonzato

Bruno

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Concredit Veneto

Vicenza (VI) - IT -

01254960246

Board Chairman

Withdrawn

Ceased

Fidapi - Consorzio

Vicenza (VI) - IT -

95006610240

Board Chairman

Withdrawn

Ceased

Arteferro Sud S.r.l.

Monteforte Irpino (AV) - IT -

07071070630

Sole Director

Withdrawn

Registered

Consorzio Zona Produttiva Malo Sud S.r.l.

Marano Vicentino (VI) - IT -

02626110247

Director

Active

Registered

Nuova Co.ge.me. S.r.l.

Casalmaggiore (CR) - IT -

02866550243

Sole Director

Withdrawn

Registered

SUMMA DI GONZATO BRUNO E CHIUMENTO GIACINTO S.N.C.

Schio (VI) - IT -

00837720242

Partner

Withdrawn

Registered

Le Forge Societa' Agricola S.r.l.

Montecchio Precalcino (VI) - IT -

03110740242

Sole Director

Active

Registered

Co.ge.me. Steel S.r.l.

Casalmaggiore (CR) - IT -

01626580193

Director

Active

Registered

Co.ge.me. Steel S.r.l.

Casalmaggiore (CR) - IT -

01626580193

Board Chairman

Active

Registered

Ind.i.a. H. S.r.l.

Malo (VI) - IT -

04123620249

Sole Director

Active

Registered


The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

For more information, in this case, we advise to request further investigations.

 

 

Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Gonzato Bruno

Schio - IT -

GNZBRN47P21E912V

2.400.000 .Eur

60,00

Buccio Stefania

Schio - IT -

BCCSFN49H65B157Y

1.600.000 .Eur

40,00

 

 

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

Consorzio Zona Produttiva Malo Sud S.r.l .

Marano Vicentino - IT -

02626110247

3.843 .Eur

36,96

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

since 28/06/1989

 

Vicenza

, 8/12

- 36034

- Malo

(VI)

- IT -

 

PHONE

: 0445580580

 

FAX

: 0445580874

 

Legal mail

: INDIASPA@LEGALMAIL.IT

 

-

Branch

(Warehouse)

since 27/03/1996

 

Gamba

, 5

- 36030

- Monte di Malo

(VI)

- IT -

 

PHONE

: 0445580580

 

FAX

: 0445602028

 

-

Branch

(Operating branch)

since 21/12/2007

 

Avtoparkovaya

, 5

- 02121

- Kiev

- IT -

 

-

Branch

(Production engineering department)

since 07/12/2006

 

Padriciano

, 99

- 34100

- Trieste

(TS)

- IT -

 

-

Branch

(office)

since 25/09/2006

 

Nazionale

, 46/11

- 33010

- Tavagnacco

(UD)

- IT -

 

Employees

: 114

 

Assistants

: 1

 

Fittings and Equipment for a value of 1.500.000

Eur

 

Stocks for a value of 15.360.000

Eur

 

Trade organization: direct or by agents.

The company sells in Italy and abroad.

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- distributors

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- importers

 

- its own agents

 

- its own foreign branches

 

- direct orders from foreign companies

 

- joint-ventures with foreign companies

 

Import comes generally from the following nations:

- Poland

 

- Italy

 

- France

 

- Ireland

 

- Austria

 

- Belgium

 

- Greece

 

- Hungary

 

- Bulgaria

 

Export is mainly towards:

- Poland

 

- Italy

 

- France

 

- Ireland

 

- Austria

 

- Belgium

 

- Greece

 

- Hungary

 

- Bulgaria

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Limited liability company

28/06/1989

Limited liability company

Joint stock company

22/10/1996

 

 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

Arteferro Sud S.r.l.

 

Piano Alvanella

, SC

, 83024

, Monteforte Irpino

(AV)

- IT -

 

Fiscal Code: 07071070630

 

Date

Merging/splitting-up project:

12/09/2016

 

Resolution of merging of

 

Arteferro Sud S.r.l.

 

Piano Alvanella

, SC

, 83024

, Monteforte Irpino

(AV)

- IT -

 

Fiscal Code: 07071070630

 

Date

:

07/10/2016

 

The firm absorbed by merging of

 

Arteferro Sud S.r.l.

 

Piano Alvanella

, SC

, 83024

, Monteforte Irpino

(AV)

- IT -

 

Fiscal Code: 07071070630

 

Date

:

16/12/2016

 

Splitting-up project and setting-up of new co

 

Date

Merging/Splitting-up Project-New Company:

21/09/2017

 

Splitting-up and setting-up of a new company

 

Ind.i.a. H. S.r.l.

 

Vicenza

, 8/12

, 36034

, Malo

(VI)

- IT -

 

Fiscal Code: 04123620249

 

Date

Splitting-up:

14/12/2017

 

 

Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.



Legal Procedures

 

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



National Real Estates Survey

 

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

 

Town

Cadastre

No. Immovables

Up to Date

MONTEFORTE IRPINO (AV)

Buildings

1

17/01/2018

MONTEFORTE IRPINO (AV)

Land

2

17/01/2018

MALO (VI)

Buildings

6

17/01/2018

MALO (VI)

Land

2

17/01/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

MONTEFORTE IRPINO (AV) VIA PIANO ALVANELLA, SNC Piano T-1

23

985

cat. D/1

Euro: 11.832,00

B

Proprieta'

MALO (VI) VIA VICENZA, SNC Piano T-1 - 2

18

177

13

cat. D/1

Euro: 21.412,00

B

Proprieta'

MALO (VI) VIA VICENZA, SNC Piano S1-T - 1

18

177

16

cat. D/1

Euro: 27.545,60

B

Proprieta'

MALO (VI) VIA VICENZA, 29 Piano 1

18

97

3

cat. A/3

4

5 vani

Euro:387,34

B

Proprieta' per 1/1

MALO (VI) VIA VICENZA, 29 Piano T-1 - 2

18

97

5

cat. D/7

Euro: 40.918,00

B

Proprieta'

MALO (VI) VIA VICENZA, 29 Piano S1-T - 1-2

18

97

7

cat. D/1

Euro: 25.520,00

B

Proprieta' per 1/1

MALO (VI) VIA VICENZA, SNC Piano T

27

546

cat. F/1

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1/2

MONTEFORTE IRPINO (AV)

23

849

SEMIN ARBOR

1

3 are 84 ca

R.D.Euro:3,87 R.A. Euro: 2,48

L

Proprieta' per 1/3

MONTEFORTE IRPINO (AV)

23

850

SEMIN ARBOR

1

4 are

R.D.Euro:4,03 R.A. Euro: 2,58

L

Proprieta' per 1/1

MALO (VI)

18

182

BOSCO CEDUO

1

1 are 87 ca

R.D.Euro:0,19 R.A. Euro: 0,05

5322

L

Proprieta' per 1/1

MALO (VI)

18

60

BOSCO CEDUO

1

11 are

R.D.Euro:1,14 R.A. Euro: 0,28

5847

 

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 1971

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 2,81% in 2016 keeping the turnover steady during the last two years.

The operating result was positive in the last financial year (2,26%) and reflects the field's average.

The amount of the operating result for the year 2016 is of Eur. 1.633.138 rising (+more then 100%) in relation to the previous year.

The economic management produced a gross operating margin of Eur. 2.368.755 showing an upward trend if compared to 2015.

From a financial aspect the company's status covers total short-term debts; the indebtedness volume in 2016 is in fact 0,61 improved in comparison with the year before (0,78.).

Subject can manage an equity capital funds for an amount of Eur. 37.272.941 , unchanged if compared to 2015.

During the last financial year total debts volume reached Eur. 31.425.567 (Eur. 8.657.937 were m/l term ones) showing a stable trend as opposed to 2015 (Eur. 35.327.488).

The company does not exceed in bank credits; payments average period is instead slightly high (99,2 gg.) but lined up with the field's average.

The available funds are good.

Credits are collected in 64,74 days on the average. , lower than the sector's average.

The financial management generated a cash flow of Eur. 1.781.613.

Subordinate employment cost is of Eur. 5.429.370, i.e. 14,68% on total production costs. , whereas the incidence of such costs on sales revenues is equal to 14,51%.

Limited financial charges in relation to sales volume.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

37.425.289

Profit (Loss) for the period

946.046

 

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

39.017.993

Profit (Loss) for the period

814.314

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

37.307.695

Profit (Loss) for the period

349.077

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

37.292.272

Profit (Loss) for the period

368.648

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

38.600.488

Profit (Loss) for the period

406.589




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.

116.152

232.292

. . Industrial patent rights

17.903

17.617

34.590

. . Concessions,licenses,trademarks,etc.

39.715

47.548

57.896

. . Goodwill

. . Assets in formation and advance paymen.

214.972

. . Other intangible fixed assets

60.016

74.346

100.733

. Total Intangible Fixed Assets

448.758

371.803

193.219

. TANGIBLE FIXED ASSETS

. . Real estate

10.441.157

10.309.964

10.518.321

. . Plant and machinery

1.470.037

1.600.595

1.745.988

. . Industrial and commercial equipment

31.524

55.106

33.146

. . Other assets

409.062

381.108

399.612

. . Assets under construction and advances

190.344

428.427

366.112

. Total Tangible fixed assets

12.542.124

12.775.200

13.063.179

. FINANCIAL FIXED ASSETS

. . Equity investments

22.728.556

22.963.988

20.886.660

. . . Equity invest. in subsidiary companies

20.724.865

21.568.747

20.515.919

. . . Equity invest. in associated companies

1.998.855

1.390.412

365.912

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

4.836

4.829

4.829

. . Financial receivables

4.207.062

2.664.435

2.860.815

. . . . Within 12 months

3.505.590

1.879.797

2.076.177

. . . . Beyond 12 months

701.472

784.638

784.638

. . . Receivab due from subsidiaries

3.505.590

1.879.797

2.076.177

. . . . Within 12 months

3.505.590

1.879.797

2.076.177

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

701.472

784.638

784.638

. . . . Within 12 months

. . . . Beyond 12 months

701.472

784.638

784.638

. . . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from third parties

. . . . Within 12 months

. . . . Beyond 12 months

. . Other securities

266.294

. . Own shares

. . . Total nominal value

. Total financial fixed assets

26.935.618

25.628.423

24.013.769

Total fixed assets

39.926.500

38.775.426

37.270.167

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.023.516

979.816

1.417.440

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

14.334.504

14.256.818

15.050.706

. . Advance payments

. Total Inventories

15.358.020

15.236.634

16.468.146

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

16.416.864

18.675.412

18.168.813

. . Beyond 12 months

232.914

227.959

421.380

. . Trade receivables

6.730.159

4.998.998

4.620.857

. . . . Within 12 months

6.730.159

4.998.998

4.620.857

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

6.826.169

12.027.260

11.565.949

. . . . Within 12 months

6.826.169

12.027.260

11.565.949

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

1.073.705

560.270

539.696

. . . . Within 12 months

1.073.705

560.270

539.696

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

257.538

187.046

764.259

. . . . Within 12 months

159.394

90.569

471.154

. . . . Beyond 12 months

98.144

96.477

293.105

. . Receivables for anticipated taxes

502.307

457.388

288.191

. . . . Within 12 months

502.307

457.388

288.191

. . . . Beyond 12 months

. . Receivables due from third parties

1.259.900

672.409

811.241

. . . . Within 12 months

1.125.130

540.927

682.966

. . . . Beyond 12 months

134.770

131.482

128.275

. Total Credits not held as fixed assets

16.649.778

18.903.371

18.590.193

. FINANCIAL ASSETS

. . Equity invest. in subsidiary comp.

. . Equity invest. in associated companies

. . Equity invest. in holding companies

. . Other equity investments

452

7.300

100.000

. . Own shares

. . . Total nominale value

. . Other securities

104.449

1.129.742

840.922

. Total Financial Assets

104.901

1.137.042

940.922

. LIQUID FUNDS

. . Bank and post office deposits

62.843

1.026.028

656.580

. . Checks

. . Banknotes and coins

11.679

7.651

7.133

. Total Liquid funds

74.522

1.033.679

663.713

Total current assets

32.187.221

36.310.726

36.662.974

ADJUSTMENT ACCOUNTS

. Discount on loans

293.481

400.174

. Other adjustment accounts

186.882

Total adjustments accounts

186.882

293.481

400.174

TOTAL ASSETS

72.300.603

75.379.633

74.333.315

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

4.000.000

4.000.000

4.000.000

. Additional paid-in capital

. Revaluation reserves

3.636.985

3.636.985

3.636.985

. Legal reserve

800.000

800.000

800.000

. Reserve for Own shares

. Statute reserves

. Other reserves

27.889.910

27.067.160

24.878.087

. Accumulated Profits (Losses)

. Profit( loss) of the year

946.046

814.314

349.077

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

37.272.941

36.318.459

33.664.149

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

913.648

908.660

928.968

. . Taxation fund, also differed

1.421.119

1.664.743

1.664.743

. . Other funds

71.803

Total Reserves for Risks and Charges

2.406.570

2.573.403

2.593.711

Employee termination indemnities

989.162

1.000.961

1.045.853

ACCOUNTS PAYABLE

. . . . Within 12 months

22.767.630

29.527.876

28.211.841

. . . . Beyond 12 months

8.657.937

5.799.612

8.733.118

. . 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

20.751.339

26.930.603

27.481.266

. . . . Within 12 months

12.093.402

21.130.991

18.748.148

. . . . Beyond 12 months

8.657.937

5.799.612

8.733.118

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

695.080

401.269

482.269

. . . . Within 12 months

695.080

401.269

482.269

. . . . Beyond 12 months

. . Trade payables

6.085.172

5.622.532

6.274.734

. . . . Within 12 months

6.085.172

5.622.532

6.274.734

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

1.623.528

948.339

1.719.572

. . . . Within 12 months

1.623.528

948.339

1.719.572

. . . . Beyond 12 months

. . Due to associated companies

607.742

307.174

43.707

. . . . Within 12 months

607.742

307.174

43.707

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

598.932

392.394

255.252

. . . . Within 12 months

598.932

392.394

255.252

. . . . Beyond 12 months

. . Due to social security and welfare inst.

288.409

264.543

269.811

. . . . Within 12 months

288.409

264.543

269.811

. . . . Beyond 12 months

. . Other payables

775.365

460.634

418.348

. . . . Within 12 months

775.365

460.634

418.348

. . . . Beyond 12 months

Total accounts payable

31.425.567

35.327.488

36.944.959

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

206.363

159.322

84.643

Total adjustment accounts

206.363

159.322

84.643

TOTAL LIABILITIES

72.300.603

75.379.633

74.333.315

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

7.829.338

8.994.230

Civil and fiscal norms relation

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

37.425.289

39.017.993

37.307.695

. Changes in work in progress

-553.093

-793.888

431.942

. Changes in semi-manufact. products

. Capitalization of internal work

36.313

520.008

239.237

. Other income and revenues

1.698.544

1.477.684

1.636.766

. . Contributions for operating expenses

35.001

. . Different income and revenues

1.663.543

1.477.684

1.636.766

Total value of production

38.607.053

40.221.797

39.615.640

PRODUCTION COSTS

. Raw material,other materials and consum.

24.815.046

27.360.080

27.843.590

. Services received

5.162.202

. Leases and rentals

204.473

5.472.347

5.414.173

. Payroll and related costs

5.429.370

5.342.618

5.302.316

. . Wages and salaries

3.931.311

3.832.163

3.771.255

. . Social security contributions

1.238.042

1.238.615

1.251.673

. . Employee termination indemnities

15.897

. . Pension and similar

260.017

271.840

263.491

. . Other costs

. Amortization and depreciation

735.617

756.409

833.602

. . Amortization of intangible fixed assets

153.947

194.037

83.649

. . Amortization of tangible fixed assets

558.234

541.598

734.468

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

23.436

20.774

15.485

. Changes in raw materials

-43.700

437.624

-88.805

. Provisions to risk reserves

. Other provisions

. Other operating costs

670.907

293.685

226.266

Total production costs

36.973.915

39.662.763

39.531.142

Diff. between value and cost of product.

1.633.138

559.034

84.498

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

698.396

810.242

1.050.634

. . In subsidiary companies

609.272

810.242

1.050.634

. . In associated companies

. . In other companies

89.124

. Other financial income

68.418

51.484

73.550

. . Financ.income from receivables

57.361

9.858

9.176

. . . Towards subsidiary companies

57.361

9.858

9.176

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

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

12.185

20.350

. . Financ.income from secur. cur.assets

6.192

19.635

40.175

. . Financ.income other than the above

4.865

9.806

3.849

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

4.865

9.806

3.849

. Interest and other financial expense

-1.233.575

-914.543

-808.963

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-914.543

-808.963

Total financial income and expense

-466.761

-52.817

315.221

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-132.200

. . Of equity investments

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

-132.200

Total adjustments to financial assets

-132.200

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

544.103

37.011

. . Gains on disposals

500.000

. . Other extraordinary income

44.103

37.011

. Extraordinary expense

-5.718

-68.899

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-5.718

-68.899

Total extraordinary income and expense

538.385

-31.888

Results before income taxes

1.166.377

912.402

367.831

. Taxes on current income

120.381

98.088

18.754

. . current taxes

399.685

261.287

161.330

. . differed taxes(anticip.)

-163.199

-142.576

. Net income for the period

946.046

814.314

349.077

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

946.046

814.314

349.077

 

 

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

0,55

0,51

0,50

0,28

Elasticity Ratio

Units

0,45

0,48

0,49

0,69

Availability of stock

Units

0,21

0,20

0,22

0,18

Total Liquidity Ratio

Units

0,23

0,28

0,27

0,47

Quick Ratio

Units

0,00

0,03

0,02

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,61

0,78

0,82

2,32

Self Financing Ratio

Units

0,52

0,48

0,45

0,23

Capital protection Ratio

Units

0,87

0,87

0,87

0,74

Liabilities consolidation quotient

Units

0,42

0,23

0,35

0,24

Financing

Units

0,84

0,97

1,10

2,86

Permanent Indebtedness Ratio

Units

0,65

0,57

0,58

0,42

M/L term Debts Ratio

Units

0,13

0,09

0,13

0,13

Net Financial Indebtedness Ratio

Units

0,55

0,71

0,80

0,91

CORRELATION

Fixed assets ratio

Units

1,18

1,11

1,17

1,37

Current ratio

Units

1,41

1,23

1,30

1,21

Acid Test Ratio-Liquidity Ratio

Units

0,74

0,71

0,72

0,84

Structure's primary quotient

Units

0,93

0,94

0,90

0,86

Treasury's primary quotient

Units

0,01

0,07

0,06

0,04

Rate of indebtedness ( Leverage )

%

193,98

207,55

220,81

422,49

Current Capital ( net )

Value

9.419.591

6.782.850

8.451.133

281.462

RETURN

Return on Sales

%

4,76

4,03

3,17

3,68

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

%

2,81

2,24

1,04

3,84

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

%

3,13

2,51

1,09

12,87

Return on Investment ( R.O.I. )

%

2,26

0,74

0,11

4,59

Return/ Sales

%

4,36

1,43

0,23

4,38

Extra Management revenues/charges incid.

%

64,05

145,66

413,12

22,35

Cash Flow

Value

1.781.613

1.570.723

1.182.679

131.799

Operating Profit

Value

1.633.138

559.034

84.498

134.410

Gross Operating Margin

Value

2.368.755

1.315.443

918.100

257.621

MANAGEMENT

Credits to clients average term

Days

64,74

46,12

44,59

106,38

Debts to suppliers average term

Days

99,20

75,42

87,01

123,44

Average stock waiting period

Days

147,73

140,58

158,91

62,20

Rate of capital employed return ( Turnover )

Units

0,52

0,52

0,50

1,07

Rate of stock return

Units

2,44

2,56

2,27

5,77

Labour cost incidence

%

14,51

13,69

14,21

17,51

Net financial revenues/ charges incidence

%

-1,25

-0,14

0,84

-1,55

Labour cost on purchasing expenses

%

14,68

13,47

13,41

17,84

Short-term financing charges

%

3,93

2,59

2,19

3,12

Capital on hand

%

193,19

193,19

199,24

93,68

Sales pro employee

Value

221.451

235.048

226.107

193.450

Labour cost pro employee

Value

32.126

32.184

32.135

33.229

 

 

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

:

831.356

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127



Sector Data

 

The values are calculated on a base of 1.399 significant companies.

The companies cash their credits on an average of 106 dd.

The average duration of suppliers debts is about 123 dd.

The sector's profitability is on an average of 3,68%.

The labour cost affects the turnover in the measure of 17,51%.

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 1,07.

The employees costs represent the 17,84% of the production costs.




Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 13.782 protested subjects are found; in the province they count to 2.234.

The insolvency index for the region is 0,30, , while for the province it is 0,27.

Total Bankrupt companies in the province : 2.546.

Total Bankrupt companies in the region : 16.714.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.72

UK Pound

1

INR 88.64

Euro

1

INR 78.14

Euro

1

INR 78.03

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

NIY

 

 

Report Prepared by :

TPT

 


 

RATING EXPLANATIONS

 

Credit Rating

 

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

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

 

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

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

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

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