MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

487783

Report Date :

23.01.2018

 

IDENTIFICATION DETAILS

 

Name :

PRESSBOLT SRL

 

 

Registered Office :

Via Dell'artigianato, 12, 22078- Turate(CO)-IT

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

28.12.2009

 

 

Legal Form :

Sole-Member Limited Liability Company

 

 

Line of Business :

Manufacture of nuts and bolts

 

 

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 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

 

Pressbolt Srl

 

Via

Dell'artigianato,

12

 

22078

- Turate

(CO)

-IT-

 

 

Summary

 

Fiscal Code

:

03231770136

Legal Form

:

Sole-Member Limited Liability Company

start of Activities

:

28/12/2009

Equity

:

Over 2.582.254

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

Manufacture of nuts and bolts



Legal Data

 

Legal Form : Sole-Member Limited Liability Company

Fiscal Code : 03231770136

 

Chamber of Commerce no. : 303149 of Como since 29/12/2009

 

V.A.T. Code : 03231770136

 

Establishment date

: 28/12/2009

Start of Activities

: 28/12/2009

Legal duration

: 31/12/2050

Nominal Capital

: 100.000

Subscribed Capital

: 100.000

Paid up Capital

: 100.000

 

Legal mail :

PRESSBOLTSRL_09@LEGALMAIL.IT

 

 


Members

 

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

Fusetti

Paolo

 

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

Born in Saronno

(VA)

on 18/09/1971

- Fiscal Code : FSTPLA71P18I441W

 

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

Residence:

Garibaldi

, 48/B

- 22078

Turate

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/12/2009

Board Chairman

28/12/2009

 

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

Fusetti

Valerio

 

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

Born in Saronno

(VA)

on 27/11/1973

- Fiscal Code : FSTVLR73S27I441D

 

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

Residence:

Roma

, 123

- 22078

Turate

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/12/2009



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

Fusetti

Fabrizio

 

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

Born in Saronno

(VA)

on 27/11/1973

- Fiscal Code : FSTFRZ73S27I441Z

 

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

Residence:

Garibaldi

, 48/A

- 22078

Turate

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/12/2009



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

F.v.p. Holding Srl

 

 

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

:

Varese

, 25 D

- 21047

Saronno

(VA)

- 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



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

Fusetti

Paolo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Press-bolt S.p.a.

Turate (CO) - IT -

01281410124

Director

Withdrawn

Ceased

Finsid S.r.l.

Saronno (VA) - IT -

01577320136

Director

Active

Registered

F.v.p. Holding Srl

Saronno (VA) - IT -

03150690125

Director

Active

Registered

Oet Srl

Caslino d'Erba (CO) - IT -

07691450964

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

F.v.p. Holding Srl

Saronno - IT -

03150690125

100,00



Direct Participations

 

The Company under review has no participations in other Companies.



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Dell'artigianato

, 12

- 22078

- Turate

(CO)

- IT -

 

Legal mail

: PRESSBOLTSRL_09@LEGALMAIL.IT

 

-

Branch

(Warehouse)

since 28/12/2009

 

Carlo Cattaneo

, 37/39

- 22078

- Turate

(CO)

- IT -

 

-

Branch

(Warehouse)

since 28/12/2009

 

Carlo Cattaneo

, 51/55

- 22078

- Turate

(CO)

- IT -

 

Employees

: 60

 

Fittings and Equipment for a value of 750.000

Eur

 

Stocks for a value of 9.440.000

Eur

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

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

Project of merging by taking over of

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gifSTEELPLANET SRL CON UNICO SOCIO

 

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

, Milano

- IT -

 

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

Fiscal Code: 06719270966

 

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

Date

Merging/splitting-up project:

26/09/2012

 

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

The firm absorbed by merging of

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gifSTEELPLANET SRL CON UNICO SOCIO

 

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

, Milano

- IT -

 

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

Fiscal Code: 06719270966

 

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

Date

:

21/12/2012



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

TURATE (CO)

Land

4

19/01/2018

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1/1

TURATE (CO)

9

10527

SEMIN ARBOR

4

27 are 20 ca

R.D.Euro:8,43 R.A. Euro: 12,64

L

Proprieta' per 1/1

TURATE (CO)

9

2354

SEMINATIVO

4

26 are 80 ca

R.D.Euro:8,30 R.A. Euro: 12,46

6491

L

Proprieta' per 1/1

TURATE (CO)

9

2355

SEMINATIVO

4

45 are 90 ca

R.D.Euro:14,22 R.A. Euro: 21,33

6491

L

Proprieta' per 1/1

TURATE (CO)

9

570

SEMINATIVO

4

30 are 60 ca

R.D.Euro:9,48 R.A. Euro: 14,22

6491

 

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 2009

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 10,94% in 2016 with a stable trend in the turnover.

The operating result was positive in the last financial year (7,51%) and in line with the sector's average.

The amount of the operating result for the year 2016 is of Eur. 1.728.928 on stable levels if compared to the previous year.

The economic management produced a gross operating margin of Eur. 1.958.182 stable if compared to the financial year 2015.

From a financial aspect the company's status covers total short-term debts; the indebtedness volume in 2016 is in fact 0,97 lower than in 2015.

The management generated equity capital for an amount of Eur. 8.817.117 , increasing by 37,51% if compared to the year before.

Total indebtedness was equal to Eur. 12.624.822 (Eur. 3.232.868 was the value of m/l term debts) showing a stable trend as opposed to 2015 (Eur. 12.014.375).

Moderate recourse to bank credit while the exposure towards suppliers is rather high even if it is lower than the sector's average.

It shows a good range of liquidity.

Due from customers average term is high and equal to 142,61 days. besides being higher than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 1.193.512

During 2016 financial year labour costs amounted to Eur. 3.947.628, with a 20,57% incidence on production costs. and a 18,77% incidence on sales volumes.

If compared to the sales volume (-0,58%), the impact of the financial charges is limited.



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

21.035.831

Profit (Loss) for the period

964.258

 

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

21.372.208

Profit (Loss) for the period

1.189.771

 

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

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

19.426.913

Profit (Loss) for the period

739.194

 

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

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

18.137.971

Profit (Loss) for the period

1.796.008

 

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

20.777.522

Profit (Loss) for the period

526.730




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

2.882

11.548

. . Concessions,licenses,trademarks,etc.

20.485

. . Goodwill

695.912

759.226

822.540

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

289.942

314.186

338.430

. Total Intangible Fixed Assets

988.736

1.084.960

1.181.455

. TANGIBLE FIXED ASSETS

. . Real estate

660.000

660.000

1.855.515

. . Plant and machinery

688.018

674.031

625.452

. . Industrial and commercial equipment

59.653

84.721

55.788

. . Other assets

56.759

63.883

52.799

. . Assets under construction and advances

. Total Tangible fixed assets

1.464.430

1.482.635

2.589.554

. FINANCIAL FIXED ASSETS

. . Equity investments

26.130

26.130

26.130

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

26.130

26.130

26.130

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

470.055

470.055

470.055

. . . . Within 12 months

. . . . Beyond 12 months

470.055

470.055

470.055

. . . Receivab due from subsidiaries

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

470.055

470.055

470.055

. . . . Within 12 months

. . . . Beyond 12 months

470.055

470.055

470.055

. . . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from third parties

. . . . Within 12 months

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

496.185

496.185

496.185

Total fixed assets

2.949.351

3.063.780

4.267.194

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

4.459.446

2.890.320

2.776.280

. . Work in progress and semimanufactured

95.538

92.320

96.000

. . Work in progress on order

. . Finished goods

4.884.314

4.208.538

3.923.898

. . Advance payments

. Total Inventories

9.439.298

7.191.178

6.796.178

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

9.443.034

9.253.579

7.828.430

. . Beyond 12 months

46.798

65.219

45.932

. . Trade receivables

8.332.889

8.510.226

7.247.316

. . . . Within 12 months

8.332.889

8.510.226

7.247.316

. . . . 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

1.028.036

770.348

603.975

. . . . Within 12 months

1.004.904

735.646

558.043

. . . . Beyond 12 months

23.132

34.702

45.932

. . Receivables for anticipated taxes

4.053

5.176

131

. . . . Within 12 months

4.053

1.123

131

. . . . Beyond 12 months

4.053

. . Receivables due from third parties

124.854

33.048

22.940

. . . . Within 12 months

101.188

6.584

22.940

. . . . Beyond 12 months

23.666

26.464

. Total Credits not held as fixed assets

9.489.832

9.318.798

7.874.362

. 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

475

475

475

. Total Financial Assets

475

475

475

. LIQUID FUNDS

. . Bank and post office deposits

852.973

142.547

373.555

. . Checks

. . Banknotes and coins

4.426

2.293

1.952

. Total Liquid funds

857.399

144.840

375.507

Total current assets

19.787.004

16.655.291

15.046.522

ADJUSTMENT ACCOUNTS

. Discount on loans

318.385

494.301

. Other adjustment accounts

297.392

Total adjustments accounts

297.392

318.385

494.301

TOTAL ASSETS

23.033.747

20.037.456

19.808.017

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

100.000

100.000

100.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

20.000

20.000

20.000

. Reserve for Own shares

. Statute reserves

. Other reserves

1.801.112

1.833.979

1.833.979

. Accumulated Profits (Losses)

5.931.747

3.267.975

2.528.781

. Profit( loss) of the year

964.258

1.189.771

739.194

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

8.817.117

6.411.725

5.221.954

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

391.006

624.204

650.000

. . Other funds

32.869

Total Reserves for Risks and Charges

423.875

624.204

650.000

Employee termination indemnities

750.825

643.961

607.286

ACCOUNTS PAYABLE

. . . . Within 12 months

9.391.954

9.193.269

8.629.924

. . . . Beyond 12 months

3.232.868

2.821.106

4.396.297

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

1.930.000

1.930.000

1.830.000

. . . . Within 12 months

. . . . Beyond 12 months

1.930.000

1.930.000

1.830.000

. . Due to banks

5.046.323

4.238.943

5.221.219

. . . . Within 12 months

3.743.455

3.347.837

3.659.922

. . . . Beyond 12 months

1.302.868

891.106

1.561.297

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

15.701

74.109

18.547

. . . . Within 12 months

15.701

74.109

18.547

. . . . Beyond 12 months

. . Trade payables

3.836.750

4.659.451

3.672.256

. . . . Within 12 months

3.836.750

4.659.451

3.672.256

. . . . 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

1.328.534

246.312

649.986

. . . . Within 12 months

1.328.534

246.312

649.986

. . . . Beyond 12 months

. . Due to social security and welfare inst.

154.450

157.227

164.356

. . . . Within 12 months

154.450

157.227

164.356

. . . . Beyond 12 months

. . Other payables

313.064

708.333

1.469.857

. . . . Within 12 months

313.064

708.333

464.857

. . . . Beyond 12 months

1.005.000

Total accounts payable

12.624.822

12.014.375

13.026.221

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

417.108

343.191

302.556

Total adjustment accounts

417.108

343.191

302.556

TOTAL LIABILITIES

23.033.747

20.037.456

19.808.017

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

-373.000

-373.000

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

21.035.831

21.372.208

19.426.913

. Changes in work in progress

-428.264

280.960

906.818

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

310.521

469.408

171.731

. . Contributions for operating expenses

. . Different income and revenues

310.521

469.408

171.731

Total value of production

20.918.088

22.122.576

20.505.462

PRODUCTION COSTS

. Raw material,other materials and consum.

9.539.410

10.070.131

8.665.073

. Services received

4.630.795

4.885.820

4.945.041

. Leases and rentals

939.853

867.046

943.031

. Payroll and related costs

3.947.628

3.910.504

3.369.329

. . Wages and salaries

3.107.253

3.087.070

2.549.832

. . Social security contributions

689.585

692.555

690.472

. . Employee termination indemnities

150.790

130.879

128.557

. . Pension and similar

. . Other costs

468

. Amortization and depreciation

229.254

241.112

215.255

. . Amortization of intangible fixed assets

97.484

97.940

99.983

. . Amortization of tangible fixed assets

131.770

100.272

80.272

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

42.900

35.000

. Changes in raw materials

-515.261

-114.040

-96.277

. Provisions to risk reserves

. Other provisions

. Other operating costs

417.481

121.719

135.145

Total production costs

19.189.160

19.982.292

18.176.597

Diff. between value and cost of product.

1.728.928

2.140.284

2.328.865

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

2.926

358

535

. . Financ.income from receivables

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

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

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

2.926

358

535

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

2.926

358

535

. Interest and other financial expense

-125.629

-134.095

-128.232

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

-122.703

-133.737

-127.697

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

1.046

. . Of equity investments

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

. . Of securities incl.among current assets

1.046

. Devaluation

. . Of equity investments

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

1.046

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

2

. . Gains on disposals

. . Other extraordinary income

2

. Extraordinary expense

-100.997

-650.000

. . Losses on disposals

. . Taxes relating to prior years

-100.997

-650.000

. . Other extraordinary expense

Total extraordinary income and expense

-100.995

-650.000

Results before income taxes

1.607.271

1.905.552

1.551.168

. Taxes on current income

643.013

715.781

811.974

. . current taxes

641.890

720.826

811.048

. . differed taxes(anticip.)

-5.045

926

. Net income for the period

964.258

1.189.771

739.194

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

964.258

1.189.771

739.194

 

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

0,13

0,15

0,22

0,28

Elasticity Ratio

Units

0,86

0,83

0,76

0,69

Availability of stock

Units

0,41

0,36

0,34

0,18

Total Liquidity Ratio

Units

0,45

0,47

0,42

0,47

Quick Ratio

Units

0,04

0,01

0,02

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,97

1,41

1,58

2,32

Self Financing Ratio

Units

0,38

0,32

0,26

0,23

Capital protection Ratio

Units

0,88

0,80

0,84

0,74

Liabilities consolidation quotient

Units

0,42

0,38

0,58

0,24

Financing

Units

1,43

1,87

2,49

2,86

Permanent Indebtedness Ratio

Units

0,56

0,49

0,52

0,42

M/L term Debts Ratio

Units

0,17

0,17

0,25

0,13

Net Financial Indebtedness Ratio

Units

0,69

0,94

1,28

0,91

CORRELATION

Fixed assets ratio

Units

4,34

3,22

2,40

1,37

Current ratio

Units

2,11

1,81

1,74

1,21

Acid Test Ratio-Liquidity Ratio

Units

1,10

1,03

0,96

0,84

Structure's primary quotient

Units

2,99

2,09

1,22

0,86

Treasury's primary quotient

Units

0,09

0,02

0,04

0,04

Rate of indebtedness ( Leverage )

%

261,24

312,51

379,32

422,49

Current Capital ( net )

Value

10.395.050

7.462.022

6.416.598

281.462

RETURN

Return on Sales

%

5,67

6,70

4,91

3,68

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

%

10,94

18,56

14,16

3,84

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

%

18,23

29,72

29,70

12,87

Return on Investment ( R.O.I. )

%

7,51

10,68

11,76

4,59

Return/ Sales

%

8,22

10,01

11,99

4,38

Extra Management revenues/charges incid.

%

55,77

55,59

31,74

22,35

Cash Flow

Value

1.193.512

1.430.883

954.449

131.799

Operating Profit

Value

1.728.928

2.140.284

2.328.865

134.410

Gross Operating Margin

Value

1.958.182

2.381.396

2.544.120

257.621

MANAGEMENT

Credits to clients average term

Days

142,61

143,35

134,30

106,38

Debts to suppliers average term

Days

91,41

106,01

90,84

123,44

Average stock waiting period

Days

161,54

121,13

125,94

62,20

Rate of capital employed return ( Turnover )

Units

0,91

1,07

0,98

1,07

Rate of stock return

Units

2,23

2,97

2,86

5,77

Labour cost incidence

%

18,77

18,30

17,34

17,51

Net financial revenues/ charges incidence

%

-0,58

-0,63

-0,66

-1,55

Labour cost on purchasing expenses

%

20,57

19,57

18,54

17,84

Short-term financing charges

%

1,00

1,12

0,98

3,12

Capital on hand

%

109,50

93,75

101,96

93,68

Sales pro employee

Value

171.023

175.182

185.018

193.450

Labour cost pro employee

Value

32.094

32.053

32.088

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

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif560.941

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 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

 

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 3.842.

The insolvency index for the region is 0,55, , while for the province it is 0,70.

Total Bankrupt companies in the province : 2.010.

Total Bankrupt companies in the region : 39.612.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.89

UK Pound

1

INR 88.60

Euro

1

INR 78.12

Euro

1

INR 78.20

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRI

 

 

Report Prepared by :

SYL

                                                


 

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.