MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

489043

Report Date :

31.01.2018

 

IDENTIFICATION DETAILS

 

Name :

SCOUT S.R.L

 

 

Registered Office :

Via Degli Scudai, Funo

40050 - Argelato (BO) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

27.03.1990

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

·         Wholesale of clothing and footwear

·         Wholesale of clothing and accessories

·         Retail sale of clothing in specialised stores

·         Retail sale of footwear and accessories

 

 

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+

Low Risk

Business dealings permissible with low risk of default

 

Status :

Good

 

 

Payment Behaviour :

Regular 

 

 

Litigation :

Clear

 

NOTES :

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

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.06.2017)

Current Rating

(30.09.2017)

Italy

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 


 

ITALY - ECONOMIC OVERVIEW

 

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

Italy is the third-largest economy in the euro zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, reaching 131% of GDP in 2017. Investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's longstanding structural impediments to growth, such as labor market inefficiencies, a sluggish judicial system, and a weak banking sector. Italy’s economy returned to modest growth in late 2014 for the first time since late 2011. In 2015-16, Italy’s economy grew more than 0.8% each year, but picked up in 2017. In 2017, overall unemployment was 11.4%, but youth unemployment remained high at 37.1%.

 

Source : CIA

 


Company name and address

 

Scout S.r.l

 

Via Degli Scudai,           FUNO

 

40050 - Argelato (BO) -IT-

 

 

Summary

 

Fiscal Code

:

03964120376

Legal Form

:

Limited liability company

start of Activities

:

08/11/1990

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

from 150 to 175



Activity

 

Wholesale of clothing and footwear

Wholesale of clothing and accessories

Retail sale of clothing in specialised stores

Retail sale of footwear and accessories



Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 03964120376

 

Chamber of Commerce no. : 329646 of Bologna since 24/07/1990

 

Chamber of Commerce no. : 569176 of Brescia

 

Chamber of Commerce no. : 188615 of Cremona

 

Chamber of Commerce no. : 172170 of Ferrara since 03/04/2000

 

Chamber of Commerce no. : 300679 of Forli'

 

Chamber of Commerce no. : 468978 of Genova

 

Chamber of Commerce no. : 1975153 of Milano

 

Chamber of Commerce no. : 920837 of Napoli

 

Chamber of Commerce no. : 159200 of Pescara

 

Chamber of Commerce no. : 217789 of Parma

 

Chamber of Commerce no. : 197058 of Ravenna

 

Chamber of Commerce no. : 1389669 of Roma

 

Chamber of Commerce no. : 402444 of Rimini

 

Chamber of Commerce no. : 157836 of Sassari

 

Chamber of Commerce no. : 1165389 of Torino

 

Firms' Register : BO006-54713 of Bologna since 19/02/1996

 

Firms' Register : BO006-54713 of Ferrara

 

V.A.T. Code : 00682671201

 

R. E. C. no. : 61662 of Bologna since 17/10/1990

 

Tribunal Co. Register : 54713 of since 07/07/1990

 

Foundation date

: 27/03/1990

Establishment date

: 27/03/1990

Start of Activities

: 08/11/1990

Legal duration

: 31/12/2040

Nominal Capital

: 100.000

Subscribed Capital

: 100.000

Paid up Capital

: 100.000

 

Legal mail :

SCOUT@ARUBAPEC.IT

 

 

Members

 

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

Poluzzi

Stefano

 

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

Born in Bologna

(BO)

on 24/12/1958

- Fiscal Code : PLZSFN58T24A944F

 

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

Residence:

Pradalbino

, 3

- 40050

Monte San Pietro

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

27/10/2008

Director

27/10/2008

 

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

Atti

Susanna

 

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

Born in Bologna

(BO)

on 05/02/1962

- Fiscal Code : TTASNN62B45A944X

 

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

Residence:

Pradalbino

, 3

- 40050

Monte San Pietro

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/10/2008

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

 

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

Poluzzi

Giulia

 

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

Born in Bologna

(BO)

on 14/03/1988

- Fiscal Code : PLZGLI88C54A944F

 

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

Residence:

San Mamolo

, 15

- 40136

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/10/2008



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

Poluzzi

Michela

 

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

Born in Bologna

(BO)

on 22/05/1991

- Fiscal Code : PLZMHL91E62A944X

 

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

Residence:

Delle Tovaglie

, 1

- 40124

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/09/2010



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

Poluzzi

Stefano

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Unic S.r.l.

Bologna (BO) - IT -

00864620372

Director

Active

Registered

NORD*AMERICA S.N.C. DI ANTHOINE DIETRICHMARCO eamp; C.

Argelato (BO) - IT -

04013470374

Partner

Withdrawn

Registered

Lindbergh S.r.l.

Vicenza (VI) - IT -

02612050241

Director

Active

Registered

Lindbergh S.r.l.

Vicenza (VI) - IT -

02612050241

Board Chairman

Active

Registered

Scout Bologna S.r.l.

Bologna (BO) - IT -

01864511207

Director

Active

Registered

College S.r.l.

Bologna (BO) - IT -

03532091208

Director

Active

Registered

College S.r.l.

Bologna (BO) - IT -

03532091208

Board Chairman

Active

Registered


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

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



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Poluzzi Stefano

Monte San Pietro - IT -

PLZSFN58T24A944F

57.000 .Eur

57,00

Atti Susanna

Monte San Pietro - IT -

TTASNN62B45A944X

43.000 .Eur

43,00



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

Scout Bologna S.r.l.

Bologna - IT -

01864511207

5.200 .Eur

50,00

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

since 14/10/1991

 

Degli Scudai

, Loc: FUNO

- 40050

- Argelato

(BO)

- IT -

 

Legal mail

: SCOUT@ARUBAPEC.IT

 

-

Branch

(Shop)

since 26/03/2000

until 27/02/1998

 

Mazzini

, 105/107

- 44100

- Ferrara

(FE)

- IT -

 

Total Surface: 196 Sq.mt.

 

PHONE

: 0521281386

 

FAX

: 0521507753

 

-

Branch

(Warehouse)

since 11/10/2004

 

38 Bis Centergross

, Loc: FUNO

- 40050

- Argelato

(BO)

- IT -

 

-

Branch

(Shop)

since 10/05/2004

 

Duomo

, 3

- 47100

- Forli'

(FO)

- IT -

 

Total Surface: 331 Sq.mt.

 

-

Branch

(Shop)

since 01/01/2012

 

Di Porta Ticinese

, 12

- 20100

- Milano

(MI)

- IT -

 

Total Surface: 926 Sq.mt.

 

-

Branch

(Shop)

since 07/09/2001

 

D'azeglio

, 50

- 43100

- Parma

(PR)

- IT -

 

Total Surface: 186 Sq.mt.

 

-

Branch

(Shop)

since 12/10/2010

 

Degli Ariani

, 12

- 48100

- Ravenna

(RA)

- IT -

 

Total Surface: 338 Sq.mt.

 

-

Branch

(Shop)

since 03/01/2011

 

Della Legna

, 1

- 48018

- Faenza

(RA)

- IT -

 

Total Surface: 71 Sq.mt.

 

-

Branch

(Shop)

since 23/06/1999

 

Portisco Strada Panoramica

, KM.0,100

- 07026

- Olbia

(SS)

- IT -

 

Total Surface: 70 Sq.mt.

 

-

Branch

(Shop)

since 01/10/2013

 

Xii Ottobre

, 16R

- 16100

- Genova

(GE)

- IT -

 

Total Surface: 248 Sq.mt.

 

-

Branch

(Shop)

since 25/11/2013

 

Tomacelli

, 136-137

- 00100

- Roma

(RM)

- IT -

 

Total Surface: 218 Sq.mt.

 

-

Branch

(Shop)

since 08/11/2012

 

Viotti

, 8G

- 10100

- Torino

(TO)

- IT -

 

Total Surface: 520 Sq.mt.

 

-

Branch

(Shop)

since 12/12/2015

 

Campi

, 42-44

- 26100

- Cremona

(CR)

- IT -

 

Total Surface: 240 Sq.mt.

 

-

Branch

(Shop)

since 06/12/2014

 

Chiaia

, 212

- 80100

- Napoli

(NA)

- IT -

 

Total Surface: 239 Sq.mt.

 

-

Branch

(Shop)

since 16/09/2014

 

Tomacelli

, 133-134

- 00100

- Roma

(RM)

- IT -

 

Total Surface: 89 Sq.mt.

 

-

Branch

(Shop)

since 08/04/2016

 

Cesare Battisti

, 22

- 47023

- Cesena

(FO)

- IT -

 

Total Surface: 745 Sq.mt.

 

-

Branch

(Shop)

since 23/11/2016

 

Palestro

, 48/B

- 25100

- Brescia

(BS)

- IT -

 

-

Branch

(Shop)

since 30/09/2016

 

Vittorio Emanuele Ii

, 121

- 65100

- Pescara

(PE)

- IT -

 

Total Surface: 177 Sq.mt.

 

-

Branch

(Shop)

since 19/04/2017

 

Filippo Corridoni

, 29

- 47036

- Riccione

(RN)

- IT -

 

Total Surface: 440 Sq.mt.

 

Employees

: 170

 

Fittings and Equipment for a value of 1.740.000

Eur

 

Stocks for a value of 8.740.000

Eur

 

Vehicles for a value of 62.000

Eur

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

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

Project of merging by taking over of

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gifRIALTO DI POLUZZI STEFANO E C. SAS

 

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

, Parma

- IT -

 

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

Fiscal Code: 01677480343

 

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

Date

Merging/splitting-up project:

05/05/2010

 

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

The firm absorbed by merging of

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gifEFFETTI DALL'INIZIO MESE SUCC. A QUELLOULTIMA ISCRIZIONE

 

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

Date

:

13/09/2010

 

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

Project of merging by taking over of

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gifFULGEA S.R.L. UNIPERSONALE

 

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

, 48018

, Faenza

(RA)

- IT -

 

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

Fiscal Code: 02344850397

 

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

Date

Merging/splitting-up project:

30/07/2010

 

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

The firm absorbed by merging of

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gifEFF.CIV. DA INIZIO MESE SUCC. A QUELLO ULTIMA ISCRIZ.

 

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

Date

:

17/11/2010

 

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

Project of merging by taking over of

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gifSCOUT MILANO SRL U.S.

 

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

, Milano

- IT -

 

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

Fiscal Code: 06696570966

 

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

Date

Merging/splitting-up project:

21/09/2011

 

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

The firm absorbed by merging of

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gifEFFETTI DALL'INIZIO DEL MESE SUCC. ALL'ULTIMA ISCRIZ.

 

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

Date

:

30/11/2011

 

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

Splitting-up project and setting-up of new co

 

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

Date

Merging/Splitting-up Project-New Company:

17/11/2015

 

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

Splitting-up and setting-up of a new company

 

Description: https://adcexe.eurocredit.it/ReportHtml/Vuoto.gifCOLLEGE S.R.L.//SCISSIONE PARZIALE

 

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

, Bologna

- IT -

 

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

Date

Splitting-up:

04/03/2016



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

 

Company's starting of activities dates back to 1990.

The analysis is based on the latest 3 balance sheets.

During the last years, it achieved profits (r.o.e. 20,27% on 2016)

The operating result was positive in the last financial year (19,58%) and even better than sector's average.

The operating result is positive and amounts to Eur. 4.975.335 showing a downwards trend equal to -37,16% if compared to the value of the financial year 2015.

The gross operating margin of the latest financial year is of Eur. 5.963.261 , with a -34,45% decrease.

Indebtedness is scanty since debts are lower than liquidity.

Subject can manage an equity capital funds for an amount of Eur. 17.361.703 showing a -34,26% drop.

Total indebtedness amounts to Eur. 6.365.336, showing a stable trend as opposed to 2015 (Eur. 6.339.971).

Bank and suppliers credit recourse is limited, 49,08 gg. is payment average period which is also lower than the sector average.

Payments are supported by good current assets.

On average trade credits are collected in 1,95 days. , that compared to the sector's average is shorter.

Eur. 4.506.327 is the value of cash flow during the year 2016

Labour cost amounts to Eur. 5.569.363, with a 16,93% incidence on production costs. , with a 14,88% incidence on turnover.

No incidence of financial charges as lower than the incomes.



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

37.438.767

Profit (Loss) for the period

3.518.401

 

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

42.775.733

Profit (Loss) for the period

5.776.025

 

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

40.903.490

Profit (Loss) for the period

6.071.603

 

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

34.082.158

Profit (Loss) for the period

4.634.040

 

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

26.286.655

Profit (Loss) for the period

3.308.784



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

1.342

. . Research,develop. and advert.expens.

. . Industrial patent rights

14.097

12.238

8.308

. . Concessions,licenses,trademarks,etc.

9.310

8.800

1.307

. . Goodwill

215.607

25.656

32.319

. . Assets in formation and advance paymen.

17.000

17.000

6.626

. . Other intangible fixed assets

1.411.820

1.251.313

1.626.090

. Total Intangible Fixed Assets

1.667.834

1.315.007

1.675.992

. TANGIBLE FIXED ASSETS

. . Real estate

5.821.685

5.936.793

. . Plant and machinery

177.866

84.065

82.639

. . Industrial and commercial equipment

1.558.583

1.468.783

1.461.008

. . Other assets

. . Assets under construction and advances

8.360

7.300

11.502

. Total Tangible fixed assets

1.744.809

7.381.833

7.491.942

. FINANCIAL FIXED ASSETS

. . Equity investments

8.722

63.775

63.775

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

7.947

7.947

7.947

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

775

55.828

55.828

. . Financial receivables

7.000

7.000

. . . . Within 12 months

7.000

7.000

. . . . Beyond 12 months

. . . Receivab due from subsidiaries

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

7.000

7.000

. . . . Within 12 months

7.000

7.000

. . . . 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

15.722

70.775

63.775

Total fixed assets

3.428.365

8.767.615

9.231.709

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

8.742.807

6.979.513

6.269.420

. . Advance payments

. Total Inventories

8.742.807

6.979.513

6.269.420

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

1.595.396

4.064.137

5.073.171

. . Beyond 12 months

7.326

6.550

68.655

. . Trade receivables

203.312

2.925.111

2.884.293

. . . . Within 12 months

203.312

2.925.111

2.884.293

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

641.241

300.483

25.130

. . . . Within 12 months

641.241

300.483

25.130

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

758.169

845.093

2.232.403

. . . . Within 12 months

750.843

838.543

2.163.748

. . . . Beyond 12 months

7.326

6.550

68.655

. Total Credits not held as fixed assets

1.602.722

4.070.687

5.141.826

. 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

4.000.378

. Total Financial Assets

4.000.378

. LIQUID FUNDS

. . Bank and post office deposits

7.547.877

14.087.028

8.371.459

. . Checks

. . Banknotes and coins

74.995

55.447

48.755

. Total Liquid funds

7.622.872

14.142.475

8.420.214

Total current assets

21.968.779

25.192.675

19.831.460

ADJUSTMENT ACCOUNTS

. Discount on loans

301.103

345.798

. Other adjustment accounts

17.353

Total adjustments accounts

17.353

301.103

345.798

TOTAL ASSETS

25.414.497

34.261.393

29.408.967

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

100.000

100.000

100.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

22.080

22.080

22.080

. Reserve for Own shares

. Statute reserves

. Other reserves

13.721.222

20.511.588

15.439.986

. Accumulated Profits (Losses)

. Profit( loss) of the year

3.518.401

5.776.025

6.071.603

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

17.361.703

26.409.693

21.633.669

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

690.904

622.904

554.904

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

690.904

622.904

554.904

Employee termination indemnities

949.905

830.290

662.733

ACCOUNTS PAYABLE

. . . . Within 12 months

6.365.336

5.352.409

5.464.742

. . . . Beyond 12 months

987.562

1.091.891

. . 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

12

1.091.890

1.225.599

. . . . Within 12 months

12

104.328

133.708

. . . . Beyond 12 months

987.562

1.091.891

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

3.782.414

2.604.951

2.808.858

. . . . Within 12 months

3.782.414

2.604.951

2.808.858

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

248.630

541.792

880.489

. . . . Within 12 months

248.630

541.792

880.489

. . . . Beyond 12 months

. . Due to social security and welfare inst.

367.840

344.135

339.331

. . . . Within 12 months

367.840

344.135

339.331

. . . . Beyond 12 months

. . Other payables

1.966.440

1.757.203

1.302.356

. . . . Within 12 months

1.966.440

1.757.203

1.302.356

. . . . Beyond 12 months

Total accounts payable

6.365.336

6.339.971

6.556.633

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

46.649

58.535

1.028

Total adjustment accounts

46.649

58.535

1.028

TOTAL LIABILITIES

25.414.497

34.261.393

29.408.967

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

2.395.802

3.009.613

Risk accounts

Civil and fiscal norms relation

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

37.438.767

42.775.733

40.903.490

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

8.608

. Other income and revenues

424.889

569.585

354.786

. . Contributions for operating expenses

6.015

. . Different income and revenues

418.874

569.585

354.786

Total value of production

37.863.656

43.345.318

41.266.884

PRODUCTION COSTS

. Raw material,other materials and consum.

23.211.623

25.553.695

25.232.880

. Services received

2.719.233

. Leases and rentals

1.813.078

4.118.388

3.831.748

. Payroll and related costs

5.569.363

5.030.773

4.394.224

. . Wages and salaries

4.183.891

3.718.031

3.193.812

. . Social security contributions

1.076.814

1.020.414

950.350

. . Employee termination indemnities

279.489

262.614

225.348

. . Pension and similar

. . Other costs

29.169

29.714

24.714

. Amortization and depreciation

987.926

1.180.222

1.151.051

. . Amortization of intangible fixed assets

459.350

606.021

663.208

. . Amortization of tangible fixed assets

510.479

549.587

458.088

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

18.097

24.614

29.755

. Changes in raw materials

-1.763.295

-710.092

-2.456.100

. Provisions to risk reserves

. Other provisions

. Other operating costs

350.393

253.937

210.075

Total production costs

32.888.321

35.426.923

32.363.878

Diff. between value and cost of product.

4.975.335

7.918.395

8.903.006

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

1

3

. . In subsidiary companies

. . In associated companies

. . In other companies

1

3

. Other financial income

11.783

493.818

131.615

. . 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

11.783

493.818

131.615

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

11.783

493.818

131.615

. Interest and other financial expense

110.694

-62.575

-120.028

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-62.575

-120.028

Total financial income and expense

122.478

431.246

11.587

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

84.022

48.829

. . Gains on disposals

. . Other extraordinary income

84.022

48.829

. Extraordinary expense

-103.331

-27.216

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-103.331

-27.216

Total extraordinary income and expense

-19.309

21.613

Results before income taxes

5.097.813

8.330.332

8.936.206

. Taxes on current income

1.579.412

2.554.307

2.864.603

. . current taxes

1.579.412

2.554.307

2.864.603

. . differed taxes(anticip.)

. Net income for the period

3.518.401

5.776.025

6.071.603

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

3.518.401

5.776.025

6.071.603

RATIOS

 

RATIOS

Value Type

as at 31/12/2016

as at 31/12/2015

as at 31/12/2014

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,13

0,26

0,31

0,13

Elasticity Ratio

Units

0,86

0,74

0,67

0,85

Availability of stock

Units

0,34

0,20

0,21

0,54

Total Liquidity Ratio

Units

0,52

0,53

0,46

0,22

Quick Ratio

Units

0,46

0,41

0,29

0,04

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

n.c.

n.c.

n.c.

4,36

Self Financing Ratio

Units

0,68

0,77

0,74

0,14

Capital protection Ratio

Units

0,79

0,78

0,71

0,56

Liabilities consolidation quotient

Units

0,15

0,34

0,32

0,15

Financing

Units

0,37

0,24

0,30

5,86

Permanent Indebtedness Ratio

Units

0,72

0,82

0,80

0,31

M/L term Debts Ratio

Units

0,04

0,05

0,06

0,10

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,98

CORRELATION

Fixed assets ratio

Units

5,34

3,22

2,53

2,02

Current ratio

Units

3,45

4,71

3,63

1,15

Acid Test Ratio-Liquidity Ratio

Units

2,08

3,40

2,48

0,36

Structure's primary quotient

Units

5,06

3,01

2,34

1,06

Treasury's primary quotient

Units

1,83

2,64

1,54

0,07

Rate of indebtedness ( Leverage )

%

146,38

129,73

135,94

707,22

Current Capital ( net )

Value

15.603.443

19.840.266

14.366.718

61.776

RETURN

Return on Sales

%

12,04

16,26

17,66

2,62

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

%

20,27

21,87

28,07

6,19

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

%

29,36

31,54

41,31

15,72

Return on Investment ( R.O.I. )

%

19,58

23,11

30,27

3,25

Return/ Sales

%

13,29

18,51

21,77

2,94

Extra Management revenues/charges incid.

%

70,72

72,94

68,20

31,16

Cash Flow

Value

4.506.327

6.956.247

7.222.654

20.178

Operating Profit

Value

4.975.335

7.918.395

8.903.006

23.558

Gross Operating Margin

Value

5.963.261

9.098.617

10.054.057

40.605

MANAGEMENT

Credits to clients average term

Days

1,95

24,62

25,39

26,46

Debts to suppliers average term

Days

49,08

31,60

34,79

152,76

Average stock waiting period

Days

84,07

58,74

55,18

158,60

Rate of capital employed return ( Turnover )

Units

1,47

1,25

1,39

1,10

Rate of stock return

Units

4,28

6,13

6,52

2,21

Labour cost incidence

%

14,88

11,76

10,74

10,29

Net financial revenues/ charges incidence

%

0,33

1,01

0,03

-1,31

Labour cost on purchasing expenses

%

16,93

14,20

13,58

10,25

Short-term financing charges

%

n.c.

0,99

1,83

2,10

Capital on hand

%

67,88

80,10

71,90

90,76

Sales pro employee

Value

215.165

272.456

298.565

267.102

Labour cost pro employee

Value

32.007

32.043

32.074

30.754



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.gif944.297

Population living in the region

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif4.151.369

Number of families in the region

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif1.748.359

 

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

 

- per food products

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif425

- per non food products

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif2.063

- per energy consume

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif143



Sector Data

 

The values are calculated on a base of 2.211 significant companies.

 

The companies cash their credits on an average of 26 dd.

The average duration of suppliers debts is about 153 dd.

The sector's profitability is on an average of 2,62%.

The labour cost affects the turnover in the measure of 10,29%.

Goods are held in stock in a range of 159 dd.

The difference between the sales volume and the resources used to realize it is about 1,10.

The employees costs represent the 10,25% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered lowly risky.

In the region 18.860 protested subjects are found; in the province they count to 3.720.

The insolvency index for the region is 0,46, , while for the province it is 0,40.

Total Bankrupt companies in the province : 4.335.

Total Bankrupt companies in the region : 14.698.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.75

UK Pound

1

INR 89.39

Euro

1

INR 78.54

Euro

1

INR 79.26

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

TRU

 


 

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.