MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

488049

Report Date :

30.01.2018

 

IDENTIFICATION DETAILS

 

Name :

REGGIANA RIDUTTORI - S.R.L.

 

 

Registered Office :

Via Martiri Di Marzabotto, 7 42020 - San Polo D'Enza (Re)           

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.206

 

 

Date of Incorporation :

19.09.1979

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Subject is engaged in Manufacture of other parts and accessories for motor vehicles and their engines.

 

 

No. of Employees :

From 150 to 175

 

 

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

 

Reggiana Riduttori - S.r.l.

 

Via Martiri Di Marzabotto, 7

 

42020 - San Polo d'Enza        (RE)         -IT-

 

 

Summary

 

Fiscal Code

:

00634700355

Legal Form

:

Limited liability company

start of Activities

:

19/09/1979

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

from 150 to 175

 

 

Activity

 

Manufacture of other parts and accessories for motor vehicles and their engines

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00634700355

 

Foreign Trade Reg. no. : RE009121 since 06/12/1991

 

Foreign Trade Reg. no. : 9121 of Reggio Emilia since 06/12/1991

 

Foreign Trade Reg. no. : 009121 of Reggio Emilia since 06/12/1991

 

Chamber of Commerce no. : 144340 of Reggio Emilia since 27/11/1979

 

Firms' Register : RE033-9112 of Reggio Emilia since 19/02/1996

 

V.A.T. Code : 00634700355

 

Tribunal Co. Register : 9122 of

 

Foundation date

: 19/09/1979

Establishment date

: 19/09/1979

Start of Activities

: 19/09/1979

Legal duration

: 31/12/2050

Nominal Capital

: 6.000.000

Subscribed Capital

: 6.000.000

Paid up Capital

: 6.000.000

 

Legal mail :

REGGIANARIDUTTORI@LEGALMAIL.IT

 

Members

 

Verde

Albarelli

Giannicola

 

Vuoto

Born in Reggio Emilia

(RE)

on 08/12/1967

- Fiscal Code : LBRGNC67T08H223N

 

Vuoto

Residence:

Brancati

, 4

- 42123

Reggio Emilia

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

05/02/1997

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Reggiana Finanziaria - S.r.l.

 

 

Vuoto

Residence:

Borsellino

, 22

- 42124

Reggio Emilia

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

Vuoto

No Prejudicial events are reported

 

Vuoto

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.

 

Verde

Albarelli

Giannicola

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Iteco - Societa' Per Azioni

Pegognaga (MN) - IT -

00511910358

Director

Withdrawn

Registered

Iteco - Societa' Per Azioni

Pegognaga (MN) - IT -

00511910358

Sole Director

Withdrawn

Registered

Iteco - Societa' Per Azioni

Pegognaga (MN) - IT -

00511910358

Board Chairman

Withdrawn

Registered

Rr Service S.r.l.

Bibbiano (RE) - IT -

02090090966

Sole Director

Withdrawn

Registered

Fidindustria Emilia Romagna Societa' Cooperativa

Bologna (BO) - IT -

92003300370

Director

Withdrawn

Registered

Cofire

Reggio Emilia (RE) - IT -

80003840354

Director

Withdrawn

Registered

Automotive Industrial Project, ConsorzioPer L'internazionalizzaz Ione Delle Imp

Reggio Emilia (RE) - IT -

01460120353

Director

Withdrawn

Registered

Rr Veneto S.r.l.

Pernumia (PD) - IT -

01402040289

Sole Director

Withdrawn

Registered

Reggiana Finanziaria - S.r.l.

Reggio Emilia (RE) - IT -

00259500353

Sole Director

Active

Registered

Reggiana Finanziaria - S.r.l.

Reggio Emilia (RE) - IT -

00259500353

Sole partner

Active

Registered

All Mark - S.r.l.

Reggio Emilia (RE) - IT -

00906070354

Sole Director

Active

Registered

Hpp S.r.l.

Bibbiano (RE) - IT -

01591120355

Sole Director

Withdrawn

Registered

"s.n.c.-o.m.i.-di Casoli Lidia E C." InLiquidazione

Reggio Emilia (RE) - IT -

00149390353

Partner

Withdrawn

Ceased

Immpeg S.r.l.

Reggio Emilia (RE) - IT -

01889330351

Sole Director

Active

Registered

Alliance Transmission S.r.l.

Modena (MO) - IT -

02681880361

Sole Director

Withdrawn

Registered

General Wrap S.r.l.

Monza (MB) - IT -

03069440968

Sole Director

Withdrawn

Ceased

Finteco S.r.l.

Reggio Emilia (RE) - IT -

01967710359

Sole Director

Active

Registered

Rr International Srl

Reggio Emilia (RE) - IT -

02214670354

Sole Director

Active

Registered

Kbc Holding S.r.l.

Reggio Emilia (RE) - IT -

02731570350

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

Albarelli Giannicola

Reggio Emilia - IT -

LBRGNC67T08H223N

43.680 .Eur

0,72

Reggiana Finanziaria - S.r.l.

Reggio Emilia - IT -

00259500353

5.956.320 .Eur

99,27



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

Matilde Di Canossa Golf - S.p.a.

Reggio Emilia - IT -

01278170350

9.920 .Eur

0,29

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 07/07/1982

 

Martiri Di Marzabotto

, 7

- 42020

- San Polo d'Enza

(RE)

- IT -

 

PHONE

: 0522259111

 

FAX

: 0522874321

 

Legal mail

: REGGIANARIDUTTORI@LEGALMAIL.IT

 

-

Branch

(Factory)

since 02/03/2013

 

M. Di Marzabotto

, 9/A

- 42020

- San Polo d'Enza

(RE)

- IT -

 

-

Branch

(Factory)

since 05/03/2013

 

C. Prampolini

, 11

- 42020

- San Polo d'Enza

(RE)

- IT -

 

Employees

: 162

 

Assistants

: 2

 

Fittings and Equipment for a value of 8.490.000

Eur

 

Stocks for a value of 13.480.000

Eur

 

Furniture and fittings for a value of 52.000

Eur

 

Vehicles: 7.

 

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

RR. OMI Reggiana Riduttori Officina Meccanica Ingranaggi Srl

07/07/1982

 

CEASINGS/INCORPORATIONS/MERGES:

 

Verde

Splitting-up project and setting-up of new co

 

Vuoto

Date

Merging/Splitting-up Project-New Company:

30/10/2000

 

Verde

Splitting-up and setting-up of a new company

 

VuotoFinteco S.r.l.

 

Vuoto

Borsellino

, 22

, 42124

, Reggio Emilia

(RE)

- IT -

 

Vuoto

Fiscal Code: 01967710359

 

Vuoto

Date

Splitting-up:

01/10/2001

 

Verde

Project of merging by taking over of

 

VuotoAlliance Transmission S.r.l.

 

Vuoto

Nicolo' Biondo

, 474/478

, 41100

, Modena

(MO)

- IT -

 

Vuoto

Fiscal Code: 02681880361

 

Vuoto

Date

Merging/splitting-up project:

15/10/2008

 

Verde

The firm absorbed by merging of

 

VuotoAlliance Transmission S.r.l.

 

Vuoto

Nicolo' Biondo

, 474/478

, 41100

, Modena

(MO)

- IT -

 

Vuoto

Fiscal Code: 02681880361

 

Vuoto

Date

:

12/01/2009

 

Verde

Project of merging by taking over of

 

VuotoRr Service S.r.l.

 

Vuoto

F.lli Corradini

, 52/D

, 42021

, Bibbiano

(RE)

- IT -

 

Vuoto

Fiscal Code: 02090090966

 

Vuoto

Date

Merging/splitting-up project:

31/03/2011

 

Verde

The firm absorbed by merging of

 

VuotoRr Service S.r.l.

 

Vuoto

F.lli Corradini

, 52/D

, 42021

, Bibbiano

(RE)

- IT -

 

Vuoto

Fiscal Code: 02090090966

 

Vuoto

Date

:

20/07/2011



Protests

 

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



 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Verde

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

SAN POLO D'ENZA (RE)

Buildings

4

22/01/2018

SAN POLO D'ENZA (RE)

Land

2

22/01/2018

 

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1000/1000

SAN POLO D'ENZA (RE) VIA MARTIRI DI MARZABOTTO, 7 Piano S1-T - 1

10

272

5

cat. D/7

Euro: 40.728,54

B

Proprieta' per 1000/1000

SAN POLO D'ENZA (RE) VIA MARTIRI DI MARZABOTTO, 7 Piano 2

10

272

6

cat. D/1

Euro: 76,00

B

Proprieta'

SAN POLO D'ENZA (RE) VIA MARTIRI DI MARZABOTTO, 7 Piano T

10

430

cat. F/1

B

Proprieta' per 1000/1000

SAN POLO D'ENZA (RE) VIA CAMILLO PRAMPOLINI, 11 Piano S1-T - 1-2

7

118

cat. D/7

Euro: 29.871,20

 

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1/1

SAN POLO D'ENZA (RE)

7

63

SEM IRR ARB

2

12 are 33 ca

R.D.Euro:8,28 (*) R.A. Euro: 12,10

4856

L

Proprieta' per 1/1

SAN POLO D'ENZA (RE)

7

64

PRATO IR AR

2

31 are 60 ca

R.D.Euro:26,11 R.A. Euro: 24,48

4856

 

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 1979

The analysis is based on the latest 3 balance sheets.

During the last years, it achieved profits (r.o.e. 16,61% on 2016) but without a significant increase in the turnover.

The operating result was positive in the last financial year (14,34%) falling within the field's average.

The amount of the operating result is equal to Eur. 10.433.481 showing an upward trend 22,51% compared to the previous financial year.

The economic management produced a gross operating margin of Eur. 13.762.531 with no sensible increase as against 2015.

Excellent equity structure since liquidity is higher than short term liabilities.

Subject can manage an equity capital funds for an amount of Eur. 45.028.384 on stable levels.

Total debts recorded amounted to Eur. 24.658.480 (Eur. 6.913.687 of which were m/l term debts) showing a stable trend as opposed to 2015 (Eur. 26.320.070).

The financial exposure is moderate, on the other hand the recourse to commercial credit is high, with a high average payment period even in comparison with the sector's.

Liquidity is however good.

Trade credits are collected slowly, average term is 112,1 days. but in line with the sector.

The financial management generated a cash flow of Eur. 10.808.321.

In the last financial year labour cost was of Eur. 9.151.864, with a 20,33% incidence on total costs of production. , whereas 16,87% is the incidence on sales revenues.

Financial incomes cover financial charges.



Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

54.263.180

Profit (Loss) for the period

7.479.271

 

Verde

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

54.449.955

Profit (Loss) for the period

6.815.984

 

Verde

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

62.350.053

Profit (Loss) for the period

6.499.186

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

55.312.635

Profit (Loss) for the period

5.447.078

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

60.187.437

Profit (Loss) for the period

6.385.030

 

 

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

21.871

27.553

25.147

. . Concessions,licenses,trademarks,etc.

. . Goodwill

151.307

226.960

302.613

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

137.111

172.691

216.949

. Total Intangible Fixed Assets

310.289

427.204

544.709

. TANGIBLE FIXED ASSETS

. . Real estate

8.167.354

8.618.866

9.033.178

. . Plant and machinery

6.799.812

7.090.257

7.597.216

. . Industrial and commercial equipment

1.689.812

1.616.847

1.204.659

. . Other assets

431.961

240.603

201.502

. . Assets under construction and advances

104.147

108.375

238.883

. Total Tangible fixed assets

17.193.086

17.674.948

18.275.438

. FINANCIAL FIXED ASSETS

. . Equity investments

480.562

480.562

480.562

. . . Equity invest. in subsidiary companies

409.074

409.074

409.074

. . . Equity invest. in associated companies

307

307

307

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

71.181

71.181

71.181

. . Financial receivables

132.794

245.607

354.853

. . . . Within 12 months

72.794

112.813

109.246

. . . . Beyond 12 months

60.000

132.794

245.607

. . . Receivab due from subsidiaries

90.000

120.000

150.000

. . . . Within 12 months

30.000

30.000

30.000

. . . . Beyond 12 months

60.000

90.000

120.000

. . . Receivables due from assoc.comp.

42.794

125.607

204.853

. . . . Within 12 months

42.794

82.813

79.246

. . . . Beyond 12 months

42.794

125.607

. . . 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

613.356

726.169

835.415

Total fixed assets

18.116.731

18.828.321

19.655.562

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

3.665.302

3.929.482

3.465.742

. . Work in progress and semimanufactured

1.880.658

1.809.380

2.296.892

. . Work in progress on order

. . Finished goods

7.934.956

9.434.477

7.309.467

. . Advance payments

. Total Inventories

13.480.916

15.173.339

13.072.101

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

19.923.180

18.712.434

22.299.050

. . Beyond 12 months

210.478

37.501

28.951

. . Trade receivables

16.896.408

14.280.866

18.329.128

. . . . Within 12 months

16.722.293

14.280.866

18.329.128

. . . . Beyond 12 months

174.115

. . 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

471.487

1.202.122

692.353

. . . . Within 12 months

471.487

1.202.122

692.353

. . . . Beyond 12 months

. . Receivables for anticipated taxes

2.511.583

2.929.938

2.618.729

. . . . Within 12 months

2.511.583

2.929.938

2.618.729

. . . . Beyond 12 months

. . Receivables due from third parties

254.180

337.009

687.791

. . . . Within 12 months

217.817

299.508

658.840

. . . . Beyond 12 months

36.363

37.501

28.951

. Total Credits not held as fixed assets

20.133.658

18.749.935

22.328.001

. 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

20.538.080

18.093.246

15.576.348

. . Checks

1.404

2.404

1.603

. . Banknotes and coins

1.255

877

3.146

. Total Liquid funds

20.540.739

18.096.527

15.581.097

Total current assets

54.155.313

52.019.801

50.981.199

ADJUSTMENT ACCOUNTS

. Discount on loans

351.570

570.048

. Other adjustment accounts

479.523

Total adjustments accounts

479.523

351.570

570.048

TOTAL ASSETS

72.751.567

71.199.692

71.206.809

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

6.000.000

6.000.000

6.000.000

. Additional paid-in capital

. Revaluation reserves

10.514.656

10.514.656

10.514.656

. Legal reserve

1.200.000

1.200.000

1.200.000

. Reserve for Own shares

. Statute reserves

. Other reserves

19.834.457

15.626.638

11.627.446

. Accumulated Profits (Losses)

. Profit( loss) of the year

7.479.271

6.815.984

6.499.186

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

45.028.384

40.157.278

35.841.288

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

371.878

366.006

366.006

. . Other funds

1.545.608

3.077.455

3.078.269

Total Reserves for Risks and Charges

1.917.486

3.443.461

3.444.275

Employee termination indemnities

870.010

946.532

993.233

ACCOUNTS PAYABLE

. . . . Within 12 months

17.744.793

18.031.270

20.126.704

. . . . Beyond 12 months

6.913.687

8.288.800

10.392.966

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to banks

8.532.848

10.390.877

12.546.815

. . . . Within 12 months

1.619.161

2.102.077

2.153.849

. . . . Beyond 12 months

6.913.687

8.288.800

10.392.966

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

115.075

147.523

234.943

. . . . Within 12 months

115.075

147.523

234.943

. . . . Beyond 12 months

. . Trade payables

9.769.101

9.704.771

11.501.687

. . . . Within 12 months

9.769.101

9.704.771

11.501.687

. . . . 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

4.422.013

2.714.295

3.282.085

. . . . Within 12 months

4.422.013

2.714.295

3.282.085

. . . . Beyond 12 months

. . Due to the tax authorities

399.382

433.904

467.187

. . . . Within 12 months

399.382

433.904

467.187

. . . . Beyond 12 months

. . Due to social security and welfare inst.

469.962

456.830

458.986

. . . . Within 12 months

469.962

456.830

458.986

. . . . Beyond 12 months

. . Other payables

950.099

2.471.870

2.027.967

. . . . Within 12 months

950.099

2.471.870

2.027.967

. . . . Beyond 12 months

Total accounts payable

24.658.480

26.320.070

30.519.670

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

277.207

332.351

408.343

Total adjustment accounts

277.207

332.351

408.343

TOTAL LIABILITIES

72.751.567

71.199.692

71.206.809

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

-90.000

-117.697

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

54.263.180

54.449.955

62.350.053

. Changes in work in progress

-1.428.243

1.637.498

-88.958

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

2.621.921

615.496

703.686

. . Contributions for operating expenses

14.863

. . Different income and revenues

2.607.058

615.496

703.686

Total value of production

55.456.858

56.702.949

62.964.781

PRODUCTION COSTS

. Raw material,other materials and consum.

22.120.666

24.066.024

27.614.769

. Services received

9.656.136

11.196.769

11.439.071

. Leases and rentals

215.298

515.162

761.196

. Payroll and related costs

9.151.864

9.196.029

9.396.178

. . Wages and salaries

6.587.110

6.636.787

6.773.412

. . Social security contributions

2.039.063

2.014.704

2.068.001

. . Employee termination indemnities

496.382

491.449

479.945

. . Pension and similar

9.451

8.979

8.735

. . Other costs

19.858

44.110

66.085

. Amortization and depreciation

3.329.050

3.400.241

2.995.535

. . Amortization of intangible fixed assets

142.614

147.796

159.039

. . Amortization of tangible fixed assets

3.053.524

2.713.906

2.457.933

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

132.912

538.539

378.563

. Changes in raw materials

264.180

-463.740

-290.390

. Provisions to risk reserves

2.633.711

. Other provisions

. Other operating costs

286.183

276.566

424.969

Total production costs

45.023.377

48.187.051

54.975.039

Diff. between value and cost of product.

10.433.481

8.515.898

7.989.742

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

288.131

104

. . In subsidiary companies

. . In associated companies

. . In other companies

288.131

104

. Other financial income

120.641

182.299

214.297

. . Financ.income from receivables

15.889

19.256

22.799

. . . Towards subsidiary companies

. . . Towards associated companies

15.889

19.256

22.799

. . . 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

104.752

163.043

191.498

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

104.752

163.043

191.498

. Interest and other financial expense

-48.625

671.536

1.325.068

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

72.016

1.141.966

1.539.469

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

160.001

. . Gains on disposals

160.000

. . Other extraordinary income

1

. Extraordinary expense

-2.684

-251

. . Losses on disposals

. . Taxes relating to prior years

-2.681

-251

. . Other extraordinary expense

-3

Total extraordinary income and expense

-2.684

159.750

Results before income taxes

10.505.497

9.655.180

9.688.961

. Taxes on current income

3.026.226

2.839.196

3.189.775

. . current taxes

2.601.999

3.150.406

3.981.895

. . differed taxes(anticip.)

-311.210

-792.120

. Net income for the period

7.479.271

6.815.984

6.499.186

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

7.479.271

6.815.984

6.499.186

 

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

0,25

0,26

0,28

0,25

Elasticity Ratio

Units

0,74

0,73

0,72

0,74

Availability of stock

Units

0,19

0,21

0,18

0,21

Total Liquidity Ratio

Units

0,56

0,52

0,53

0,47

Quick Ratio

Units

0,28

0,25

0,22

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

n.c.

n.c.

0,13

1,91

Self Financing Ratio

Units

0,62

0,56

0,50

0,25

Capital protection Ratio

Units

0,70

0,68

0,65

0,72

Liabilities consolidation quotient

Units

0,44

0,51

0,57

0,20

Financing

Units

0,55

0,66

0,85

2,52

Permanent Indebtedness Ratio

Units

0,73

0,69

0,66

0,40

M/L term Debts Ratio

Units

0,11

0,13

0,16

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,37

CORRELATION

Fixed assets ratio

Units

2,92

2,62

2,40

1,40

Current ratio

Units

3,05

2,88

2,53

1,20

Acid Test Ratio-Liquidity Ratio

Units

2,29

2,04

1,88

0,81

Structure's primary quotient

Units

2,49

2,13

1,82

0,88

Treasury's primary quotient

Units

1,16

1,00

0,77

0,03

Rate of indebtedness ( Leverage )

%

161,57

177,30

198,67

396,60

Current Capital ( net )

Value

36.410.520

33.988.531

30.854.495

739.298

RETURN

Return on Sales

%

19,92

18,76

15,23

3,87

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

%

16,61

16,97

18,13

2,90

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

%

23,33

24,04

27,03

10,01

Return on Investment ( R.O.I. )

%

14,34

11,96

11,22

3,63

Return/ Sales

%

19,23

15,64

12,81

3,64

Extra Management revenues/charges incid.

%

71,69

80,04

81,34

27,87

Cash Flow

Value

10.808.321

10.216.225

9.494.721

218.595

Operating Profit

Value

10.433.481

8.515.898

7.989.742

183.990

Gross Operating Margin

Value

13.762.531

11.916.139

13.618.988

453.866

MANAGEMENT

Credits to clients average term

Days

112,10

94,42

105,83

94,73

Debts to suppliers average term

Days

159,69

124,96

133,67

115,71

Average stock waiting period

Days

89,44

100,32

75,48

57,59

Rate of capital employed return ( Turnover )

Units

0,75

0,76

0,88

1,07

Rate of stock return

Units

4,03

3,59

4,77

6,09

Labour cost incidence

%

16,87

16,89

15,07

18,09

Net financial revenues/ charges incidence

%

0,13

2,10

2,47

-1,09

Labour cost on purchasing expenses

%

20,33

19,08

17,09

17,83

Short-term financing charges

%

0,20

n.c.

n.c.

2,64

Capital on hand

%

134,07

130,76

114,20

93,64

Sales pro employee

Value

190.397

189.721

212.798

185.995

Labour cost pro employee

Value

32.111

32.041

32.068

32.632

 

 

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

:

Spazio487.003

Population living in the region

:

Spazio4.151.369

Number of families in the region

:

Spazio1.748.359

 

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

 

- per food products

:

Spazio425

- per non food products

:

Spazio2.063

- per energy consume

:

Spazio143



Sector Data

 

The values are calculated on a base of 258 significant companies.

 

The companies cash their credits on an average of 95 dd.

The average duration of suppliers debts is about 116 dd.

The sector's profitability is on an average of 3,87%.

The labour cost affects the turnover in the measure of 18,09%.

Goods are held in stock in a range of 58 dd.

The difference between the sales volume and the resources used to realize it is about 1,07.

The employees costs represent the 17,83% of the production costs.



Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 18.860 protested subjects are found; in the province they count to 1.775.

The insolvency index for the region is 0,46, , while for the province it is 0,38.

Total Bankrupt companies in the province : 1.365.

Total Bankrupt companies in the region : 14.698.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.54

UK Pound

1

INR 89.82

Euro

1

INR 78.86

EURO

1

INR 78.80

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VAR

 

 

Report Prepared by :

DNS

 


 

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.