MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

487722

Report Date :

24.01.2018

 

IDENTIFICATION DETAILS

 

Name :

GENKO S.R.L.

 

 

Registered Office :

Via Manzoni, 2,

63074 - San Benedetto del Tronto (AP)   -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

11.11.1991

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

·         Wholesale of shirts, underwear and similars

·         Retail sale of clothing in specialised stores

 

 

No. of Employees :

16 to 25

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

NOTES :

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

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.06.2017)

Current Rating

(30.09.2017)

Italy

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 


 

ITALY - ECONOMIC OVERVIEW

 

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

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

 

Genko S.r.l.

 

Via Manzoni, 2,

63074 - San Benedetto del Tronto (AP)   -IT-

 

 

Summary

 

Fiscal Code

:

00820790707

Legal Form

:

Limited liability company

start of Activities

:

13/09/2010

Equity

:

2.500.000

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 16 to 25

 

 

Activity

 

Wholesale of shirts, underwear and similars

Retail sale of clothing in specialised stores

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00820790707

 

Foreign Trade Reg. no. : AP018193 since 10/03/2000

 

Chamber of Commerce no. : 137243 of Ascoli Piceno since 01/03/1996

 

Chamber of Commerce no. : 202444 of Ascoli Piceno since 15/02/2016

 

Chamber of Commerce no. : 105172 of Campobasso since 07/07/2015

 

Chamber of Commerce no. : 121711 of Pescara since 22/03/2013

 

Firms' Register : AP019-8399 of Ascoli Piceno since 19/02/1996

 

V.A.T. Code : 01478670449

 

Foundation date

: 11/11/1991

Establishment date

: 11/11/1991

Start of Activities

: 13/09/2010

Legal duration

: 31/12/2050

Nominal Capital

: 80.000

Subscribed Capital

: 80.000

Paid up Capital

: 80.000

 

Legal mail :

GENKO_SRL@PEC.IT

 

 

Members

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

Massullo

Giuseppe

 

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

Born in Campobasso

(CB)

on 24/06/1963

- Fiscal Code : MSSGPP63H24B519Y

 

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

Residence:

Puglia

, 159

- 86100

Campobasso

(CB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

Person in charge

30/06/2015

 

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

H G M S.r.l.

 

 

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

:

Colle Delle Api - Zona Industr

, 92

- 86100

Campobasso

(CB)

- IT -

 

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

Massullo

Giuseppe

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Sogen S.r.l.

Campobasso (CB) - IT -

01521030443

Sole Director

Withdrawn

Registered

Gem S.r.l.

San Benedetto del Tronto (AP) - IT -

00849850706

Director

Active

Registered

Gem S.r.l.

San Benedetto del Tronto (AP) - IT -

00849850706

Sole Director

Withdrawn

Registered

Gem S.r.l.

San Benedetto del Tronto (AP) - IT -

00849850706

Board Chairman

Active

Registered

Societa' Multiservizi Contabili Srl

Campobasso (CB) - IT -

00867550709

Sole Director

Withdrawn

Registered

Societa' Multiservizi Contabili Srl

Campobasso (CB) - IT -

00867550709

Liquidator

Withdrawn

Registered

MASSULLO GIUSEPPE

Campobasso (CB) - IT -

Proprietor

Withdrawn

Registered

H G M S.r.l.

Campobasso (CB) - IT -

01544970708

Sole Director

Active

Registered

Sgm S.r.l.

San Benedetto del Tronto (AP) - IT -

01963180441

Sole Director

Withdrawn

Registered

Sgm S.r.l.

San Benedetto del Tronto (AP) - IT -

01963180441

Sole partner

Withdrawn

Registered

Unigross S.r.l.

San Benedetto del Tronto (AP) - IT -

02203100694

Director

Withdrawn

Registered

Unigross S.r.l.

San Benedetto del Tronto (AP) - IT -

02203100694

Sole Director

Withdrawn

Registered

Unigross S.r.l.

San Benedetto del Tronto (AP) - IT -

02203100694

Board Chairman

Withdrawn

Registered

Emmegross Group Srl

Pescara (PE) - IT -

02002790687

Director

Active

Registered

Emmegross Group Srl

Pescara (PE) - IT -

02002790687

Legal representative

Active

Registered

Emmegross Group Srl

Pescara (PE) - IT -

02002790687

Board Chairman

Active

Registered

Albachiara Srl

Benevento (BN) - IT -

01561560622

Director

Withdrawn

Registered

Undergross Srl

San Benedetto del Tronto (AP) - IT -

01943940443

Person in charge

Withdrawn

Registered

 

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

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

 

 

Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

H G M S.r.l.

Campobasso - IT -

01544970708

77.600 .Eur

97,00

Bagnoli Maria

BGNMRA63H46D737K

2.400 .Eur

3,00

 

 

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

Hpl S.r.l. In Liquidazione

Campobasso - IT -

01522730702

49.500 .Eur

50,00

Active

Wear It S.r.l.

01775430703

45.000 .Eur

90,00

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

Manzoni

, 2

- 63074

- San Benedetto del Tronto

(AP)

- IT -

 

Legal mail

: GENKO_SRL@PEC.IT

 

-

Secondary office

since 30/06/2015

 

Vertonica

, SNC

- 65013

- Citta' Sant'Angelo

(PE)

- IT -

 

PHONE

: 085 9152236

 

-

Branch

(Warehouse)

since 27/05/2011

 

Roseto

, 0

- 86019

- Vinchiaturo

(CB)

- IT -

 

-

Branch

(Warehouse)

since 19/05/2015

 

Colle Delle Api

, 92

- 86100

- Campobasso

(CB)

- IT -

 

-

Branch

(Store)

since 31/08/2015

 

C.da Vertonica - C.c. Ibisco

, SNC

- 65013

- Citta' Sant'Angelo

(PE)

- IT -

 

-

Branch

(Warehouse)

since 01/07/2016

 

Corsica

, 137

- 86039

- Termoli

(CB)

- IT -

 

Employees

: 24

 

Fittings and Equipment for a value of 140.000

Eur

 

Stocks for a value of 4.600.000

Eur

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

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

Project of splitting-up and tranfer into

 

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

 

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

Manzoni

, 2

, 63074

, San Benedetto del Tronto

(AP)

- IT -

 

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

Fiscal Code: 01963180441

 

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

Date

Merging/splitting-up project:

28/10/2013

 

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

Splitting-up and transfer of assets to

 

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

 

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

Manzoni

, 2

, 63074

, San Benedetto del Tronto

(AP)

- IT -

 

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

Fiscal Code: 01963180441

 

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

Date

Splitting-up:

30/01/2014

 

 

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

MONTE DEI PASCHI DI SIENA SPA

1030

0

 

 

 

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 2010.

The economic-financial analysis has been made on the base of the b/s of the latests three years.

During the last years, it achieved profits (r.o.e. 69,75% on 2016) keeping the turnover steady during the last two years.

The operating result was positive in the last financial year (11,06%) falling within the field's average.

An operating result of Eur. 2.340.936 has been registered. increasing if compared to the yeart 2015.

The gross operating margin of the latest financial year is of Eur. 2.440.068 with a 34,42% increase as opposed to the preceding year.

The ratio between shareholder's equity and borrowed capital is not well balanced, the indebtedness level is equal to 8,03 but on the decrease if compared to the year before.

The management generated equity capital for an amount of Eur. 2.097.804 , increasing by 35,26% if compared to the year before.

Total indebtedness was equal to Eur. 18.893.583 (Eur. 1.212.079 was the value of m/l term debts) , with no sensible variation.

Both financial indebtedness and suppliers exposure are rather high even if it still falls within the sector's average.

Liquidity is good (1,17)

Accounts receivable average term is 44,37 days. , a value lower than the sector's average.

During financial year 2016 the cash flow amounted to Eur. 1.562.421

Labour cost amounts to Eur. 804.439, with a 2,63% incidence on production costs. and a 2,51% incidence on sales volumes.

The incidence of the financial charges is of -0,39% on the sales amount.

 

 

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

32.043.258

Profit (Loss) for the period

1.463.289

 

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

31.514.098

Profit (Loss) for the period

951.298

 

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

25.745.143

Profit (Loss) for the period

1.256.521

 

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

23.617.680

Profit (Loss) for the period

571.885

 

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

24.166.658

Profit (Loss) for the period

503.112

 

 

Financials

 

Balance Sheets

 

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

 

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

 

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

 

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

 

Years

2016

2015

2014

BALANCE SHEET ACCOUNTS

 

ASSETS

CREDITS VS PARTNERS

. Deposits not yet withdrawn

. Deposits already withdrawn

Total credits vs partners

FIXED ASSETS

. INTANGIBLE FIXED ASSETS

. . Start-up and expansion expenses

. . Research,develop. and advert.expens.

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

6.425

3.288

8.018

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

1.949

2.752

6.790

. Total Intangible Fixed Assets

8.374

6.040

14.808

. TANGIBLE FIXED ASSETS

. . Real estate

752

3.232

. . Plant and machinery

125.150

144.794

163.801

. . Industrial and commercial equipment

12.761

18.365

18.453

. . Other assets

147.012

155.029

190.478

. . Assets under construction and advances

38.038

38.038

23.128

. Total Tangible fixed assets

322.961

356.978

399.092

. FINANCIAL FIXED ASSETS

. . Equity investments

9.668

1.670

1.670

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

9.668

1.670

1.670

. . Financial receivables

. . . . Within 12 months

. . . . Beyond 12 months

. . . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

9.668

1.670

1.670

Total fixed assets

341.003

364.688

415.570

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

4.254.639

4.869.463

5.447.165

. . Advance payments

347.812

. Total Inventories

4.602.451

4.869.463

5.447.165

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

8.957.814

13.453.168

7.269.170

. . Beyond 12 months

207.072

. . Trade receivables

3.949.039

7.998.866

219.011

. . . . Within 12 months

3.949.039

7.791.794

219.011

. . . . Beyond 12 months

207.072

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

4.574.703

. . . . Within 12 months

4.574.703

. . . . Beyond 12 months

. . Receivables due from holding comp.

5.326.484

6.785.751

. . . . Within 12 months

5.326.484

6.785.751

. . . . Beyond 12 months

. . Fiscal Receivables

275.293

243.153

202.811

. . . . Within 12 months

275.293

243.153

202.811

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

158.779

91.737

61.597

. . . . Within 12 months

158.779

91.737

61.597

. . . . Beyond 12 months

. Total Credits not held as fixed assets

8.957.814

13.660.240

7.269.170

. 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

6.363.073

. LIQUID FUNDS

. . Bank and post office deposits

821.815

362.425

414.011

. . Checks

12.200

. . Banknotes and coins

6.742

7.055

1.975

. Total Liquid funds

828.557

381.680

415.986

Total current assets

20.751.895

18.911.383

13.132.321

ADJUSTMENT ACCOUNTS

. Discount on loans

74.295

59.534

. Other adjustment accounts

64.970

Total adjustments accounts

64.970

74.295

59.534

TOTAL ASSETS

21.157.868

19.350.366

13.607.425

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

80.000

80.000

80.000

. Additional paid-in capital

152.000

152.000

152.000

. Revaluation reserves

. Legal reserve

22.232

22.232

22.232

. Reserve for Own shares

. Statute reserves

. Other reserves

380.283

345.298

815.007

. Accumulated Profits (Losses)

. Profit( loss) of the year

1.463.289

951.298

1.256.521

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

2.097.804

1.550.828

2.325.760

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

Employee termination indemnities

124.724

103.790

119.651

ACCOUNTS PAYABLE

. . . . Within 12 months

17.681.504

15.675.832

10.139.401

. . . . Beyond 12 months

1.212.079

1.988.131

1.011.198

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

190.000

190.000

190.000

. . . . Within 12 months

190.000

190.000

190.000

. . . . Beyond 12 months

. . Due to banks

7.000.190

7.306.962

5.390.600

. . . . Within 12 months

5.788.111

5.318.831

4.379.402

. . . . Beyond 12 months

1.212.079

1.988.131

1.011.198

. . Due to other providers of finance

4.632

6.815

6.341

. . . . Within 12 months

4.632

6.815

6.341

. . . . Beyond 12 months

. . Advances from customers

9.760

12.200

. . . . Within 12 months

9.760

12.200

. . . . Beyond 12 months

. . Trade payables

7.205.578

7.779.616

4.839.955

. . . . Within 12 months

7.205.578

7.779.616

4.839.955

. . . . Beyond 12 months

. . Securities issued

65.165

65.165

65.165

. . . . Within 12 months

65.165

65.165

65.165

. . . . 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

3.958.318

. . . . Within 12 months

3.958.318

. . . . Beyond 12 months

. . Due to the tax authorities

295.481

496.421

391.912

. . . . Within 12 months

295.481

496.421

391.912

. . . . Beyond 12 months

. . Due to social security and welfare inst.

25.310

10.820

24.958

. . . . Within 12 months

25.310

10.820

24.958

. . . . Beyond 12 months

. . Other payables

139.149

1.795.964

241.668

. . . . Within 12 months

139.149

1.795.964

241.668

. . . . Beyond 12 months

Total accounts payable

18.893.583

17.663.963

11.150.599

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

41.757

31.785

11.415

Total adjustment accounts

41.757

31.785

11.415

TOTAL LIABILITIES

21.157.868

19.350.366

13.607.425

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

1.074.878

Risk accounts

9.818.094

12.711.231

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

32.035.458

31.514.098

25.745.143

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

1.427

. Other income and revenues

889.174

952.579

225.746

. . Contributions for operating expenses

77.477

84.682

316

. . Different income and revenues

811.697

867.897

225.430

Total value of production

32.926.059

32.466.677

25.970.889

PRODUCTION COSTS

. Raw material,other materials and consum.

25.995.783

26.652.015

21.925.887

. Services received

2.212.758

. Leases and rentals

520.422

2.417.504

1.857.931

. Payroll and related costs

804.439

734.434

768.944

. . Wages and salaries

625.116

570.895

604.983

. . Social security contributions

142.907

126.446

126.808

. . Employee termination indemnities

36.416

37.093

37.153

. . Pension and similar

. . Other costs

. Amortization and depreciation

99.132

126.345

140.641

. . Amortization of intangible fixed assets

2.794

10.578

10.578

. . Amortization of tangible fixed assets

96.338

115.767

130.063

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

. Changes in raw materials

614.824

577.702

-969.476

. Provisions to risk reserves

. Other provisions

. Other operating costs

337.765

269.805

40.274

Total production costs

30.585.123

30.777.805

23.764.201

Diff. between value and cost of product.

2.340.936

1.688.872

2.206.688

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

181.114

116.373

55.007

. . Financ.income from receivables

54.322

. . . Towards subsidiary companies

54.322

. . . 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

181.114

116.373

685

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

181.038

115.966

. . . - Other companies

76

407

685

. Interest and other financial expense

-306.056

-335.250

-331.497

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

-7.800

-10.351

. . Towards other companies

-306.056

-327.450

-321.146

Total financial income and expense

-124.942

-218.877

-276.490

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

. . Gains on disposals

. . Other extraordinary income

. Extraordinary expense

-20.930

-26.458

. . Losses on disposals

. . Taxes relating to prior years

-203

. . Other extraordinary expense

-20.930

-26.255

Total extraordinary income and expense

-20.930

-26.458

Results before income taxes

2.215.994

1.449.065

1.903.740

. Taxes on current income

752.705

497.767

647.219

. . current taxes

751.716

497.767

647.219

. . differed taxes(anticip.)

. Net income for the period

1.463.289

951.298

1.256.521

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.463.289

951.298

1.256.521

 

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

0,02

0,02

0,03

0,09

Elasticity Ratio

Units

0,98

0,98

0,97

0,89

Availability of stock

Units

0,22

0,25

0,40

0,26

Total Liquidity Ratio

Units

0,76

0,73

0,56

0,54

Quick Ratio

Units

0,34

0,02

0,03

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

8,03

9,86

4,18

3,95

Self Financing Ratio

Units

0,10

0,08

0,17

0,17

Capital protection Ratio

Units

0,26

0,34

0,43

0,62

Liabilities consolidation quotient

Units

0,08

0,13

0,11

0,10

Financing

Units

9,01

11,39

4,79

4,85

Permanent Indebtedness Ratio

Units

0,16

0,19

0,25

0,29

M/L term Debts Ratio

Units

0,06

0,11

0,08

0,07

Net Financial Indebtedness Ratio

Units

3,03

4,59

2,22

1,04

CORRELATION

Fixed assets ratio

Units

10,07

9,99

8,32

2,37

Current ratio

Units

1,17

1,21

1,30

1,18

Acid Test Ratio-Liquidity Ratio

Units

0,91

0,90

0,76

0,80

Structure's primary quotient

Units

6,15

4,25

5,60

1,48

Treasury's primary quotient

Units

0,41

0,02

0,04

0,04

Rate of indebtedness ( Leverage )

%

1008,57

1247,74

585,07

602,26

Current Capital ( net )

Value

3.070.391

3.235.551

2.992.920

191.984

RETURN

Return on Sales

%

4,88

3,42

5,43

2,03

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

%

69,75

61,34

54,03

6,31

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

%

105,63

93,44

81,85

17,00

Return on Investment ( R.O.I. )

%

11,06

8,73

16,22

4,18

Return/ Sales

%

7,31

5,36

8,57

3,46

Extra Management revenues/charges incid.

%

62,51

56,33

56,94

27,96

Cash Flow

Value

1.562.421

1.077.643

1.397.162

44.823

Operating Profit

Value

2.340.936

1.688.872

2.206.688

74.603

Gross Operating Margin

Value

2.440.068

1.815.217

2.347.329

111.383

MANAGEMENT

Credits to clients average term

Days

44,37

91,37

3,06

113,70

Debts to suppliers average term

Days

140,71

97,15

74,25

118,14

Average stock waiting period

Days

51,71

55,63

76,17

72,90

Rate of capital employed return ( Turnover )

Units

1,51

1,63

1,89

1,25

Rate of stock return

Units

6,96

6,47

4,73

4,88

Labour cost incidence

%

2,51

2,33

2,99

8,14

Net financial revenues/ charges incidence

%

-0,39

-0,69

-1,07

-1,38

Labour cost on purchasing expenses

%

2,63

2,39

3,24

8,25

Short-term financing charges

%

1,62

1,90

2,97

2,76

Capital on hand

%

66,03

61,40

52,85

79,85

Sales pro employee

Value

1.281.730

1.432.459

1.072.714

397.742

Labour cost pro employee

Value

32.177

33.383

32.039

33.267

 

 

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.gif378.961

Population living in the region

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif1.518.780

Number of families in the region

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif577.034

 

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

 

- per food products

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif496

- per non food products

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif1.837

- per energy consume

:

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



Sector Data

 

The values are calculated on a base of 9.175 significant companies.

 

The companies cash their credits on an average of 114 dd.

The average duration of suppliers debts is about 118 dd.

The sector's profitability is on an average of 2,03%.

The labour cost affects the turnover in the measure of 8,14%.

Goods are held in stock in a range of 73 dd.

The difference between the sales volume and the resources used to realize it is about 1,25.

The employees costs represent the 8,25% of the production costs.

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered moderately risky.

In the region 9.333 protested subjects are found; in the province they count to 2.654.

The insolvency index for the region is 0,62, , while for the province it is 0,71.

Total Bankrupt companies in the province : 2.089.

Total Bankrupt companies in the region : 6.005.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.77

UK Pound

1

INR 89.20

Euro

1

INR 78.22

Euro

1

INR 78.43

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRI

 

 

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.