MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

487664

Report Date :

23.01.2018

 

IDENTIFICATION DETAILS

 

Name :

FA-MA JERSEY - S.P.A.

 

 

Registered Office :

Via Bruno Buozzi, 13

59100 – Prato (PO) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

26.03.1963

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

·         Manufacture Of Textiles Weaving Of Textiles

·         Manufacture of other knitted and crocheted apparel

 

 

No. of Employees :

26 to 35

 

 

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 :

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 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 and address

 

Fa-ma Jersey - S.p.a.

 

Via Bruno Buozzi, 13

59100 – Prato (PO) -IT-

 

 

Summary

 

Fiscal Code

:

00434460481

Legal Form

:

Joint stock company

start of Activities

:

26/03/1963

Equity

:

Over 2.582.254

Turnover Range

:

9.000.000/10.000.000

Number of Employees

:

from 26 to 35

 

 

Activity

 

MANUFACTURE OF TEXTILES Weaving of textiles

Manufacture of other knitted and crocheted apparel

 

 

Legal Data


Legal Form : Joint stock company

Fiscal Code : 00434460481

 

Foreign Trade Reg. no. : PO006481 since 28/12/1991

 

Chamber of Commerce no. : 230612 of Prato since 23/04/1971

 

Chamber of Commerce no. : 64862 of Pistoia

 

Firms' Register : PO005-2506 of Prato since 19/02/1996

 

V.A.T. Code : 00234520971

 

Foundation date

: 26/03/1963

Establishment date

: 26/03/1963

Start of Activities

: 26/03/1963

Legal duration

: 31/12/2040

Nominal Capital

: 1.144.000

Subscribed Capital

: 1.144.000

Paid up Capital

: 1.144.000

 

Legal mail :

FAMAJERSEY@PEC.IT

 

Members

 

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

Guarducci

Foresto

 

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

Born in Prato

(FI)

on 19/05/1944

- Fiscal Code : GRDFST44E19G999U

 

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

Residence:

Guido Bisori

, 44

- 59100

Prato

(PO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/12/2016



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

Maranghi

Marco

 

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

Born in Prato

(FI)

on 14/05/1959

- Fiscal Code : MRNMRC59E14G999T

 

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

Residence:

Buozzi

, 13

- 59100

Prato

(PO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

15/12/2016

 

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

No Prejudicial events are reported

 

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

No Protests registered

 

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

Maranghi

Roberta

 

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

Born in Firenze

(FI)

on 22/04/1964

- Fiscal Code : MRNRRT64D62D612E

 

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

Residence:

Lombarda

, 81

- 59015

Carmignano

(PO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

15/12/2016

 

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

No Prejudicial events are reported

 

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

No Protests registered

 

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

Maranghi Enrico

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

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

No Prejudicial events are reported

 

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

No Protests registered

 

 

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

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

 

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

Maranghi

Marco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Immobiliare Tiepolo Di Marco, Roberta EdEnrico Maranghi S.n.c.

Prato (PO) - IT -

84000670483

Partner

Active

Registered

Fjwd Srl In Liquidazione

Prato (PO) - IT -

01904580972

Sole Director

Withdrawn

Registered

Fjwd Srl In Liquidazione

Prato (PO) - IT -

01904580972

Sole partner

Active

Registered

Finfama S.r.l.

Prato (PO) - IT -

01479910471

Managing Director

Active

Registered

Finfama S.r.l.

Prato (PO) - IT -

01479910471

Director

Withdrawn

Registered

 

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

Maranghi

Roberta

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Immobiliare Tiepolo Di Marco, Roberta EdEnrico Maranghi S.n.c.

Prato (PO) - IT -

84000670483

Partner

Active

Registered

Finfama S.r.l.

Prato (PO) - IT -

01479910471

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

Maranghi Marco

Prato - IT -

MRNMRC59E14G999T

381.334 .Eur

33,33

Maranghi Roberta

Carmignano - IT -

MRNRRT64D62D612E

381.334 .Eur

33,33

Maranghi Enrico

MRNNRC70C16G999R

381.332 .Eur

33,33



 

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 Pistoiese Per L'energia

Pistoia - IT -

01402450470

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 05/01/1979

 

Bruno Buozzi

, 13

- 50047

- Prato

(PO)

- IT -

 

PHONE

: 0573934291

 

FAX

: 0573534440

 

Legal mail

: FAMAJERSEY@PEC.IT

 

-

Branch

(Factory)

 

Settola

, 22

- 51100

- Pistoia

(PT)

- IT -

 

Employees

: 32

 

Assistants

: 1

 

Fittings and Equipment for a value of 1.910.000

Eur

 

Stocks for a value of 2.840.000

Eur

 

Furniture and fittings for a value of 52.000

Eur

 

Vehicles for a value of 52.000

Eur

 

Sales are on an international scale.

 

Export is mainly towards:

- France

 

- Germany

 

- Great Britain

 

- Sweden

 

- Stati Uniti

 

- Australia

 

 

Traded Brands / Suppliers

 

- S.I.M.P. SRL

 

- Platza

 

- BioCotton

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited partnership

Joint stock company

02/01/1981

 

CEASINGS/INCORPORATIONS/MERGES:

 

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

Splitting-up project and setting-up of new co

 

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

Date

Merging/Splitting-up Project-New Company:

12/06/2002

 

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

Splitting-up and setting-up of a new company

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gifFinfama S.r.l.

 

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

Bruno Buozzi

, 13

, 59100

, Prato

(PO)

- IT -

 

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

Fiscal Code: 01479910471

 

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

Date

Splitting-up:

09/12/2002

 

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

Project of merging by taking over of

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gifPratocommerz - S.R.L.

 

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

, 50047

, Prato

(PO)

- IT -

 

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

Fiscal Code: 01454220482

 

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

Date

Merging/splitting-up project:

23/06/2005

 

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

The firm absorbed by merging of

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gifPratocommerz - S.R.L.

 

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

, 50047

, Prato

(PO)

- IT -

 

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

Fiscal Code: 01454220482

 

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

Date

:

27/12/2005




Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

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

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

 

Legal Procedures

 

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



Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

BANCA TOSCANA

PIAZZA IV NOVEMBRE 54

AGLIANA

 

 

National Real Estates Survey

 

The requested subject is not present c/o the CADASTRE OFFICES.

 

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

 

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 1963.

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 11,23% in 2016 but without a significant increase in the turnover.

The return on Investment in the last financial year was positive (4,53%) falling within the field's average.

The amount of the operating result is equal to Eur. 346.059 with an increase of 61,68% if the compared to the previous financial year.

The G.O.M. amounted to Eur. 744.678 with no sensible increase as against 2015.

The financial status of the company is fairly balanced with an indebtedness level of 1,16 with an improving trend as on the decrease.

The management generated equity capital for an amount of Eur. 2.512.976 on the same levels as the year before.

During the last financial year total debts volume reached Eur. 4.245.027 (Eur. 622.695 were m/l term ones) , a more or less stable value.

Financial debts exposure is under control while the recourse to commercial credit is rather frequent but lined up with the field's average.

It shows a good range of liquidity.

Accounts receivable average term is 52,24 days. , a value lower than the sector's average.

The financial management generated a cash flow of Eur. 604.632.

In the last financial year labour cost was of Eur. 1.545.325, with a 16,87% incidence on total costs of production. , with a 16,97% incidence on turnover.

The financial management has a limited economic impact, equal to -0,05% on the sales.

 

 

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

9.104.967

Profit (Loss) for the period

282.201

 

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

8.698.527

Profit (Loss) for the period

195.640

 

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

9.162.352

Profit (Loss) for the period

45.316

 

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

8.965.039

Profit (Loss) for the period

-119.662

 

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

8.924.472

Profit (Loss) for the period

-521.474

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.

921

. . Industrial patent rights

9.882

15.006

21.892

. . Concessions,licenses,trademarks,etc.

. . Goodwill

44.295

101.797

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

187.629

92.235

308.001

. Total Intangible Fixed Assets

197.511

151.536

432.611

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

1.886.410

1.926.632

2.042.007

. . Industrial and commercial equipment

23.449

14.893

7.080

. . Other assets

106.755

96.173

92.880

. . Assets under construction and advances

. Total Tangible fixed assets

2.016.614

2.037.698

2.141.967

. FINANCIAL FIXED ASSETS

. . Equity investments

3.059

3.059

3.059

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

3.059

3.059

3.059

. . Financial receivables

3.290

3.290

2.947

. . . . Within 12 months

. . . . Beyond 12 months

3.290

3.290

2.947

. . . 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

3.290

3.290

2.947

. . . . Within 12 months

. . . . Beyond 12 months

3.290

3.290

2.947

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

6.349

6.349

6.006

Total fixed assets

2.220.474

2.195.583

2.580.584

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.147.604

1.243.919

1.089.876

. . Work in progress and semimanufactured

866.598

916.712

864.219

. . Work in progress on order

. . Finished goods

828.372

692.562

683.824

. . Advance payments

. Total Inventories

2.842.574

2.853.193

2.637.919

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

1.849.958

1.889.081

1.644.050

. . Beyond 12 months

5.738

5.738

5.738

. . Trade receivables

1.321.178

1.622.468

1.119.764

. . . . Within 12 months

1.321.178

1.622.468

1.119.764

. . . . 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

332.200

142.013

380.858

. . . . Within 12 months

332.200

142.013

380.858

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

202.318

130.338

149.166

. . . . Within 12 months

196.580

124.600

143.428

. . . . Beyond 12 months

5.738

5.738

5.738

. Total Credits not held as fixed assets

1.855.696

1.894.819

1.649.788

. 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

706.486

927.232

550.397

. . Checks

. . Banknotes and coins

237

383

226

. Total Liquid funds

706.723

927.615

550.623

Total current assets

5.404.993

5.675.627

4.838.330

ADJUSTMENT ACCOUNTS

. Discount on loans

6.672

6.454

. Other adjustment accounts

17.902

Total adjustments accounts

17.902

6.672

6.454

TOTAL ASSETS

7.643.369

7.877.882

7.425.368

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.144.000

1.144.000

1.144.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

228.800

228.800

228.800

. Reserve for Own shares

. Statute reserves

. Other reserves

494.186

494.183

494.183

. Accumulated Profits (Losses)

363.789

168.149

122.833

. Profit( loss) of the year

282.201

195.640

45.316

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

2.512.976

2.230.772

2.035.132

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

116.044

99.088

80.411

. . Taxation fund, also differed

. . Other funds

126.400

113.653

127.677

Total Reserves for Risks and Charges

242.444

212.741

208.088

Employee termination indemnities

569.996

541.827

517.623

ACCOUNTS PAYABLE

. . . . Within 12 months

3.622.332

4.268.289

2.338.996

. . . . Beyond 12 months

622.695

622.695

2.325.000

. . Bonds

1.004.000

1.425.000

1.425.000

. . . . Within 12 months

1.004.000

1.425.000

. . . . Beyond 12 months

1.425.000

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to banks

1.116

2.192

2.222

. . . . Within 12 months

1.116

2.192

2.222

. . . . Beyond 12 months

. . Due to other providers of finance

622.695

622.695

900.000

. . . . Within 12 months

. . . . Beyond 12 months

622.695

622.695

900.000

. . Advances from customers

26.290

14.309

18.710

. . . . Within 12 months

26.290

14.309

18.710

. . . . Beyond 12 months

. . Trade payables

2.049.025

2.332.435

1.852.065

. . . . Within 12 months

2.049.025

2.332.435

1.852.065

. . . . 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

136.570

108.238

110.577

. . . . Within 12 months

136.570

108.238

110.577

. . . . Beyond 12 months

. . Due to social security and welfare inst.

144.270

131.648

114.892

. . . . Within 12 months

144.270

131.648

114.892

. . . . Beyond 12 months

. . Other payables

261.061

254.467

240.530

. . . . Within 12 months

261.061

254.467

240.530

. . . . Beyond 12 months

Total accounts payable

4.245.027

4.890.984

4.663.996

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

72.926

1.558

529

Total adjustment accounts

72.926

1.558

529

TOTAL LIABILITIES

7.643.369

7.877.882

7.425.368

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

400.000

445.378

Risk accounts

12.033.009

12.033.009

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

9.104.967

8.698.527

9.162.352

. Changes in work in progress

85.696

61.230

-151.287

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

318.011

173.832

252.224

. . Contributions for operating expenses

127.210

78.447

114.854

. . Different income and revenues

190.801

95.385

137.370

Total value of production

9.508.674

8.933.589

9.263.289

PRODUCTION COSTS

. Raw material,other materials and consum.

4.342.818

4.265.849

4.527.080

. Services received

2.352.952

2.175.250

. Leases and rentals

381.176

374.920

2.578.566

. Payroll and related costs

1.545.325

1.540.061

1.589.680

. . Wages and salaries

1.089.387

1.072.002

1.134.765

. . Social security contributions

369.318

385.047

366.963

. . Employee termination indemnities

84.306

82.112

86.162

. . Pension and similar

. . Other costs

2.314

900

1.790

. Amortization and depreciation

322.431

392.262

355.905

. . Amortization of intangible fixed assets

129.708

141.107

112.284

. . Amortization of tangible fixed assets

192.723

251.155

243.621

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

. Changes in raw materials

57.813

-154.044

116.722

. Provisions to risk reserves

20.289

74.396

96.798

. Other provisions

55.899

17.396

9.500

. Other operating costs

83.912

33.468

59.877

Total production costs

9.162.615

8.719.558

9.334.128

Diff. between value and cost of product.

346.059

214.031

-70.839

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

3.126

6.738

14.981

. . Financ.income from receivables

150

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

150

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

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

3.126

6.738

14.831

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

3.126

6.738

14.831

. Interest and other financial expense

-7.740

-9.811

-12.473

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

12.473

Total financial income and expense

-4.614

-3.073

2.508

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

49.697

286.683

. . Gains on disposals

. . Other extraordinary income

49.697

286.683

. Extraordinary expense

-17.540

-118.677

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-17.540

-118.677

Total extraordinary income and expense

32.157

168.006

Results before income taxes

341.445

243.115

99.675

. Taxes on current income

59.244

47.475

54.359

. . current taxes

59.244

47.475

54.359

. . differed taxes(anticip.)

. Net income for the period

282.201

195.640

45.316

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

282.201

195.640

45.316

 

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

0,29

0,28

0,35

0,29

Elasticity Ratio

Units

0,71

0,72

0,65

0,70

Availability of stock

Units

0,37

0,36

0,36

0,26

Total Liquidity Ratio

Units

0,34

0,36

0,30

0,39

Quick Ratio

Units

0,09

0,12

0,07

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,16

1,50

0,88

1,69

Self Financing Ratio

Units

0,33

0,28

0,27

0,29

Capital protection Ratio

Units

0,43

0,40

0,42

0,71

Liabilities consolidation quotient

Units

0,33

0,27

1,22

0,26

Financing

Units

1,69

2,19

2,29

2,12

Permanent Indebtedness Ratio

Units

0,48

0,43

0,66

0,45

M/L term Debts Ratio

Units

0,16

0,15

0,38

0,13

Net Financial Indebtedness Ratio

Units

0,37

0,50

0,87

0,96

CORRELATION

Fixed assets ratio

Units

1,67

1,55

1,89

1,38

Current ratio

Units

1,49

1,33

2,07

1,25

Acid Test Ratio-Liquidity Ratio

Units

0,71

0,66

0,94

0,75

Structure's primary quotient

Units

1,13

1,02

0,79

0,90

Treasury's primary quotient

Units

0,20

0,22

0,24

0,03

Rate of indebtedness ( Leverage )

%

304,16

353,15

364,86

339,62

Current Capital ( net )

Value

1.782.661

1.407.338

2.499.334

1.615.606

RETURN

Return on Sales

%

6,64

6,76

4,38

1,74

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

%

11,23

8,77

2,23

0,25

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

%

13,59

10,90

4,90

2,94

Return on Investment ( R.O.I. )

%

4,53

2,72

-0,95

2,31

Return/ Sales

%

3,80

2,46

-0,77

2,50

Extra Management revenues/charges incid.

%

81,55

91,41

n.c.

8,02

Cash Flow

Value

604.632

587.902

401.221

210.372

Operating Profit

Value

346.059

214.031

-70.839

359.192

Gross Operating Margin

Value

744.678

698.085

391.364

692.382

MANAGEMENT

Credits to clients average term

Days

52,24

67,15

44,00

111,18

Debts to suppliers average term

Days

104,23

123,19

93,83

104,44

Average stock waiting period

Days

112,39

118,08

103,65

86,89

Rate of capital employed return ( Turnover )

Units

1,19

1,10

1,23

1,04

Rate of stock return

Units

3,20

3,05

3,47

4,12

Labour cost incidence

%

16,97

17,70

17,35

15,12

Net financial revenues/ charges incidence

%

-0,05

-0,04

0,03

-2,07

Labour cost on purchasing expenses

%

16,87

17,66

17,03

14,82

Short-term financing charges

%

0,18

0,20

0,27

3,48

Capital on hand

%

83,95

90,57

81,04

95,83

Sales pro employee

Value

189.686

181.219

186.986

237.592

Labour cost pro employee

Value

32.194

32.084

32.442

33.432

 

 

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.gif238.826

Population living in the region

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif3.598.269

Number of families in the region

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif1.474.681

 

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

 

- per food products

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif444

- per non food products

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif2.009

- per energy consume

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif122



Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered moderately risky.

In the region 24.960 protested subjects are found; in the province they count to 2.055.

The insolvency index for the region is 0,70, , while for the province it is 0,88.

Total Bankrupt companies in the province : 3.109.

Total Bankrupt companies in the region : 20.423.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.89

UK Pound

1

INR 88.59

Euro

1

INR 78.12

Euro

1

INR 78.21

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VAR

 

 

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.