MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

488095

Report Date :

30.01.2018

 

IDENTIFICATION DETAILS

 

Name :

TECNO POULTRY EQUIPMENT S.P.A.

 

 

Registered Office :

Via Salvo D'acquisto,11 Ronchi di Campanile 35010 - Villafranca Padovana (PD) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

23.03.1977

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of other agriculture, silviculture and zootechnics machinery

 

 

No. of Employees :

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++

Minimum Risk

Business dealings permissible with minimum risk of default

 

Status :

Excellent

 

 

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

 

Tecno Poultry Equipment S.p.a.

 

Via Salvo D'acquisto,    11 RONCHI DI CAMPANILE

 

35010 - Villafranca Padovana (PD) -IT-

 

 

Summary

 

Fiscal Code

:

80029860287

Legal Form

:

Joint stock company

start of Activities

:

28/06/1980

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

Manufacture of other agriculture, silviculture and zootechnics machinery

 

 

Legal Data


Legal Form : Joint stock company

Fiscal Code : 80029860287

 

Foreign Trade Reg. no. : PD020675 since 27/02/1992

 

Chamber of Commerce no. : 130884 of Padova since 15/06/1977

 

Firms' Register : PD060-10991 of Padova since 19/02/1996

 

V.A.T. Code : 00890950280

 

Foundation date

: 23/03/1977

Establishment date

: 23/03/1977

Start of Activities

: 28/06/1980

Legal duration

: 31/12/2050

Nominal Capital

: 2.500.000

Subscribed Capital

: 2.500.000

Paid up Capital

: 2.500.000

 

Legal mail :

TECNOPOULTRYEQUIPMENT@LEGALMAIL.IT

 

 

 

Members



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

Del Torso

Alessandro

 

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

Born in Camposampiero

(PD)

on 14/09/1978

- Fiscal Code : DLTLSN78P14B563D

 

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

Residence:

Salvo D'acquisto

, 11

- 35010

Villafranca Padovana

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

03/02/2017

 

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

Zuech

Roberto

 

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

Born in Bourbon Lancy

( )

on 12/10/1965

- Fiscal Code : ZCHRRT65R12Z110R

 

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

Residence:

Salvo D'acquisto

, 11

- 35010

Villafranca Padovana

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

03/02/2017

 

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

Devienne

Frederic Michel

 

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

Born in Lorient

( )

on 04/11/1961

- Fiscal Code : DVNFDR61S04Z110L

 

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

Residence:

Salvo D'acquisto

, 11

- 35010

Villafranca Padovana

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

02/02/2016



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

Batkin

Roger Neil

 

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

Born in Whitchurch

( )

on 23/08/1968

- Fiscal Code : BTKRRN68M23Z114O

 

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

Residence:

Salvo D'acquisto

, 11

- 35010

Villafranca Padovana

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

02/02/2016

Board Chairman

02/02/2016

 

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

No Prejudicial events are reported

 

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

No Protests registered

 

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

Penta

Gianfranco

 

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

Born in Vicenza

(VI)

on 04/09/1968

- Fiscal Code : PNTGFR68P04L840G

 

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

Residence:

Salvo D'acquisto

, 11

- 35010

Villafranca Padovana

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/01/2017



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

Welke

Thomas

 

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

Born in Michigan

( )

on 26/07/1960

- Fiscal Code : WLKTMS60L26Z404N

 

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

Residence:

Salvo D'acquisto

, 11

- 35010

Villafranca Padovana

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

02/02/2016



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

Agco International Holdings Bv

 

 

Position

Since

Shares Amount

% Ownership

Sole partner

02/02/2016

 

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

No Protests registered

 

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

Mechini

Giuliano

 

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

Born in Padova

(PD)

on 29/08/1970

- Fiscal Code : MCHGLN70M29G224K

 

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

Residence:

Salvo D'acquisto

, 11

- 35010

Villafranca Padovana

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

03/02/2017

 

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

Agco International Holdings Bv

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

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

Batkin

Roger Neil

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Farmec S.r.l.

Breganze (VI) - IT -

00465190585

Sole Director

Active

Registered

Agco Italia S.p.a.

Breganze (VI) - IT -

02105131201

Managing Director

Active

Registered

Agco Italia S.p.a.

Breganze (VI) - IT -

02105131201

Director

Active

Registered

Agco Italia S.p.a.

Breganze (VI) - IT -

02105131201

Procurator

Active

Registered

Laverda Agco S.p.a. - Ovvero In Forma Abbreviata Laverda S.p.a. - Ovvero In Fo

Breganze (VI) - IT -

01892380351

Director

Active

Registered

C-lines Italia S.r.l. In Liquidazione

Torino (TO) - IT -

11196500018

Liquidator

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

Agco International Holdings Bv

2.500.000 .Eur

100,00

 

 

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

Sapi S.p.a.

Padova - IT -

00667110282

2.550 .Eur

0,08

Active




Firm's location and structure

 

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

 

-

Legal and operative seat

since 02/07/1980

 

Salvo D'acquisto

, 11

- 35010

- Villafranca Padovana

(PD)

- IT -

 

PHONE

: 0499699666

 

FAX

: 0499630044

 

Legal mail

: TECNOPOULTRYEQUIPMENT@LEGALMAIL.IT

 

-

Branch

(Factory)

since 12/03/2010

 

Dell'artigianato

, 59/B

- 35010

- Santa Giustina in Colle

(PD)

- IT -

 

Employees

: 70

 

Fittings and Equipment for a value of 1.290.000

Eur

 

Stocks for a value of 6.640.000

Eur

 

Vehicles for a value of 230.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- its own sales net-work

 

- its own agents

 

Import comes generally from the following nations:

- Belgium

 

Export is mainly towards:

- Greece

 

- France

 

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Facco Impianti Avicoli S.r.l.

Tecno Impianti Avicoli S.r.l.

03/05/1995

 

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 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

 

Subject is active since 1980

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 37,39% in 2016 and during the last financial year an increase in sales volume was registered (+10,66% in 2016).

The operating result was positive in the last financial year (25,84%) and is higher than the sector's average.

The amount of the operating result for the year 2016 is of Eur. 15.129.944 showing an upward trend more then 100% compared to the previous financial year.

A gross operating margine for a value of Eur. 15.731.485 was reached. with a 47,61% increase as opposed to the preceding year.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,27) improved in comparison with the year before (0,93.).

Subject can manage an equity capital funds for an amount of Eur. 28.256.107 , rising by 55,21%.

Total indebtedness totalled Eur. 28.460.351, on the same levels as the year before.

Bank and suppliers credit recourse is limited, 85,07 gg. is payment average period which is also lower than the sector average.

The management determines a good range of liquidity.

As far as the collection of credit goes, the average is high (118,16 days). but in line with the sector.

Eur. 11.166.113 is the value of cash flow during the year 2016

During 2016 financial year labour costs amounted to Eur. 5.275.945, with a 9,28% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 7,18%.

Financial charges have a limited incidence (-0,1%) on sales volume.

 

 

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

73.529.955

Profit (Loss) for the period

10.564.572

 

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

66.445.945

Profit (Loss) for the period

4.053.570

 

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

71.033.403

Profit (Loss) for the period

9.814.265

 

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

60.009.145

Profit (Loss) for the period

2.470.076

 

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

70.264.349

Profit (Loss) for the period

938.046

 


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

25.491

23.530

9.295

. . Concessions,licenses,trademarks,etc.

13.775

18.069

20.858

. . Goodwill

. . Assets in formation and advance paymen.

130.000

. . Other intangible fixed assets

254.157

67.265

86.678

. Total Intangible Fixed Assets

423.423

108.864

116.831

. TANGIBLE FIXED ASSETS

. . Real estate

2.700.000

4.721.201

. . Plant and machinery

1.032.820

1.225.255

1.559.450

. . Industrial and commercial equipment

253.413

104.049

100.241

. . Other assets

218.747

374.249

216.506

. . Assets under construction and advances

151.159

151.159

202.192

. Total Tangible fixed assets

1.656.139

4.554.712

6.799.590

. FINANCIAL FIXED ASSETS

. . Equity investments

59.363

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

59.363

. . Financial receivables

122.336

1.164.994

871.637

. . . . Within 12 months

100.536

1.164.994

. . . . Beyond 12 months

21.800

871.637

. . . 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

122.336

1.164.994

871.637

. . . . Within 12 months

100.536

1.164.994

. . . . Beyond 12 months

21.800

871.637

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

122.336

1.164.994

931.000

Total fixed assets

2.201.898

5.828.570

7.847.421

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.496.645

2.130.871

2.340.728

. . Work in progress and semimanufactured

377.753

342.772

167.573

. . Work in progress on order

. . Finished goods

4.761.326

7.658.576

4.770.723

. . Advance payments

. Total Inventories

6.635.724

10.132.219

7.279.024

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

28.304.064

16.479.038

21.557.724

. . Beyond 12 months

4.557.386

146.036

. . Trade receivables

24.059.462

16.720.166

19.739.815

. . . . Within 12 months

24.059.462

12.162.780

19.739.815

. . . . Beyond 12 months

4.557.386

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

74.700

. . . . Within 12 months

74.700

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

1.242.302

3.067.454

1.485.894

. . . . Within 12 months

1.242.302

3.067.454

1.351.701

. . . . Beyond 12 months

134.193

. . Receivables for anticipated taxes

358.249

1.091.238

100.388

. . . . Within 12 months

358.249

1.091.238

100.388

. . . . Beyond 12 months

. . Receivables due from third parties

2.569.351

157.566

377.663

. . . . Within 12 months

2.569.351

157.566

365.820

. . . . Beyond 12 months

11.843

. Total Credits not held as fixed assets

28.304.064

21.036.424

21.703.760

. FINANCIAL ASSETS

. . Equity invest. in subsidiary comp.

. . Equity invest. in associated companies

. . Equity invest. in holding companies

. . Other equity investments

3.190

59.363

. . Own shares

3.190

. . . Total nominale value

. . Other securities

. Total Financial Assets

3.190

62.553

. LIQUID FUNDS

. . Bank and post office deposits

20.888.080

13.366.450

7.079.139

. . Checks

2.411

300

400

. . Banknotes and coins

2.016

3.604

1.637

. Total Liquid funds

20.892.507

13.370.354

7.081.176

Total current assets

55.835.485

44.601.550

36.063.960

ADJUSTMENT ACCOUNTS

. Discount on loans

746.268

1.077.425

. Other adjustment accounts

524.105

Total adjustments accounts

524.105

746.268

1.077.425

TOTAL ASSETS

58.561.488

51.176.388

44.988.806

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

2.500.000

2.500.000

2.500.000

. Additional paid-in capital

. Revaluation reserves

18.849

18.849

18.849

. Legal reserve

500.000

500.000

463.944

. Reserve for Own shares

. Statute reserves

. Other reserves

14.672.686

11.132.626

1.354.418

. Accumulated Profits (Losses)

. Profit( loss) of the year

10.564.572

4.053.570

9.814.265

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

28.256.107

18.205.045

14.151.476

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

15.762

10.416

5.272

. . Taxation fund, also differed

96.143

6.863

8.223

. . Other funds

249.221

Total Reserves for Risks and Charges

361.126

17.279

13.495

Employee termination indemnities

1.155.501

1.092.692

1.056.993

ACCOUNTS PAYABLE

. . . . Within 12 months

28.460.351

30.287.168

27.377.472

. . . . Beyond 12 months

1.004.556

1.380.551

. . 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

5.284.979

1.647.371

2.427.239

. . . . Within 12 months

5.284.979

642.815

1.046.688

. . . . Beyond 12 months

1.004.556

1.380.551

. . Due to other providers of finance

12.114

7.156

2.609

. . . . Within 12 months

12.114

7.156

2.609

. . . . Beyond 12 months

. . Advances from customers

8.911.915

10.681.138

4.777.195

. . . . Within 12 months

8.911.915

10.681.138

4.777.195

. . . . Beyond 12 months

. . Trade payables

11.803.478

13.613.356

14.431.669

. . . . Within 12 months

11.803.478

13.613.356

14.431.669

. . . . 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

107.000

. . . . Within 12 months

107.000

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

485.233

331.935

3.865.692

. . . . Within 12 months

485.233

331.935

3.865.692

. . . . Beyond 12 months

. . Due to social security and welfare inst.

280.983

193.733

172.905

. . . . Within 12 months

280.983

193.733

172.905

. . . . Beyond 12 months

. . Other payables

1.574.649

4.817.035

3.080.714

. . . . Within 12 months

1.574.649

4.817.035

3.080.714

. . . . Beyond 12 months

Total accounts payable

28.460.351

31.291.724

28.758.023

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

328.403

569.648

1.008.819

Total adjustment accounts

328.403

569.648

1.008.819

TOTAL LIABILITIES

58.561.488

51.176.388

44.988.806

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

8.206.925

11.610.800

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

73.529.955

66.445.945

71.033.403

. Changes in work in progress

-2.727.534

2.996.797

136.796

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

1.202.871

1.284.839

1.051.226

. . Contributions for operating expenses

175.753

136.157

121.368

. . Different income and revenues

1.027.118

1.148.682

929.858

Total value of production

72.005.292

70.727.581

72.221.425

PRODUCTION COSTS

. Raw material,other materials and consum.

37.410.340

40.469.000

41.770.365

. Services received

12.107.483

12.827.987

12.985.818

. Leases and rentals

886.742

961.362

1.040.448

. Payroll and related costs

5.275.945

5.488.920

3.844.974

. . Wages and salaries

3.587.995

3.857.332

2.585.420

. . Social security contributions

1.479.404

1.438.204

1.087.899

. . Employee termination indemnities

155.858

142.922

163.456

. . Pension and similar

50.462

8.199

. . Other costs

52.688

. Amortization and depreciation

601.541

3.282.455

1.135.357

. . Amortization of intangible fixed assets

109.600

37.330

32.513

. . Amortization of tangible fixed assets

450.918

485.400

449.516

. . Depreciation of tangible fixed assets

2.053.518

. . Writedown of current receiv.and of liquid

41.023

706.207

653.328

. Changes in raw materials

444.860

143.601

-4.307.805

. Provisions to risk reserves

. Other provisions

. Other operating costs

148.437

179.549

927.520

Total production costs

56.875.348

63.352.874

57.396.677

Diff. between value and cost of product.

15.129.944

7.374.707

14.824.748

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

447.078

710.073

996.451

. . 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

447.078

710.073

996.451

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

447.078

710.073

996.451

. Interest and other financial expense

-518.405

883.375

-1.066.282

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

-71.327

1.593.448

-69.831

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

22.708

55.670

. . Gains on disposals

. . Other extraordinary income

22.708

55.670

. Extraordinary expense

-2.160.026

-64.635

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-2.160.026

-64.635

Total extraordinary income and expense

-2.137.318

-8.965

Results before income taxes

15.058.617

6.830.837

14.745.952

. Taxes on current income

4.494.045

2.777.267

4.931.687

. . current taxes

3.769.477

5.005.405

. . differed taxes(anticip.)

-992.210

-73.718

. Net income for the period

10.564.572

4.053.570

9.814.265

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

10.564.572

4.053.570

9.814.265

 

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

0,04

0,11

0,17

0,24

Elasticity Ratio

Units

0,95

0,87

0,80

0,75

Availability of stock

Units

0,11

0,20

0,16

0,26

Total Liquidity Ratio

Units

0,84

0,67

0,64

0,44

Quick Ratio

Units

0,36

0,26

0,16

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,27

0,93

1,43

2,16

Self Financing Ratio

Units

0,48

0,36

0,31

0,24

Capital protection Ratio

Units

0,54

0,64

0,13

0,73

Liabilities consolidation quotient

Units

0,04

0,07

0,09

0,24

Financing

Units

1,01

1,72

2,03

2,80

Permanent Indebtedness Ratio

Units

0,50

0,40

0,37

0,41

M/L term Debts Ratio

Units

0,02

0,04

0,05

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

1,27

CORRELATION

Fixed assets ratio

Units

13,36

3,48

2,11

1,70

Current ratio

Units

1,96

1,47

1,32

1,26

Acid Test Ratio-Liquidity Ratio

Units

1,73

1,14

1,05

0,83

Structure's primary quotient

Units

12,83

3,12

1,80

1,05

Treasury's primary quotient

Units

0,73

0,44

0,26

0,02

Rate of indebtedness ( Leverage )

%

207,25

281,11

317,91

409,15

Current Capital ( net )

Value

27.375.134

14.314.382

8.686.488

585.650

RETURN

Return on Sales

%

15,19

11,04

15,41

3,38

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

%

37,39

22,27

69,35

4,44

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

%

53,29

37,52

104,20

13,50

Return on Investment ( R.O.I. )

%

25,84

14,41

32,95

4,84

Return/ Sales

%

20,58

11,10

20,87

4,43

Extra Management revenues/charges incid.

%

69,83

54,97

66,20

34,26

Cash Flow

Value

11.166.113

7.336.025

10.949.622

187.403

Operating Profit

Value

15.129.944

7.374.707

14.824.748

213.008

Gross Operating Margin

Value

15.731.485

10.657.162

15.960.105

336.914

MANAGEMENT

Credits to clients average term

Days

118,16

90,59

100,04

104,44

Debts to suppliers average term

Days

85,07

90,32

93,11

122,62

Average stock waiting period

Days

32,49

54,90

36,89

90,71

Rate of capital employed return ( Turnover )

Units

1,26

1,30

1,58

1,05

Rate of stock return

Units

11,08

6,56

9,76

3,92

Labour cost incidence

%

7,18

8,26

5,41

17,51

Net financial revenues/ charges incidence

%

-0,10

2,40

-0,10

-1,60

Labour cost on purchasing expenses

%

9,28

8,66

6,70

17,77

Short-term financing charges

%

1,82

n.c.

3,71

2,97

Capital on hand

%

79,64

77,02

63,33

94,78

Sales pro employee

Value

448.353

388.572

591.945

202.615

Labour cost pro employee

Value

32.170

32.098

32.041

33.583

 

 

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.gif882.779

Population living in the region

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif4.699.950

Number of families in the region

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif1.813.210

 

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

 

- per food products

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif456

- per non food products

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif2.052

- per energy consume

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif127

 

 

Sector Data

 

The values are calculated on a base of 448 significant companies.

 

The companies cash their credits on an average of 104 dd.

The average duration of suppliers debts is about 123 dd.

The sector's profitability is on an average of 3,38%.

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

Goods are held in stock in a range of 91 dd.

The difference between the sales volume and the resources used to realize it is about 1,05.

The employees costs represent the 17,77% 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 13.782 protested subjects are found; in the province they count to 2.646.

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

Total Bankrupt companies in the province : 3.821.

Total Bankrupt companies in the region : 16.714.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.54

UK Pound

1

INR 89.82

Euro

1

INR 78.87

Euro

1

INR 78.78

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

NIY

 

 

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.