MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

488648

Report Date :

31.01.2018

 

IDENTIFICATION DETAILS

 

Name :

SUBBIFIL S.P.A.

 

 

Registered Office :

Via Campo Sportivo, 8, 24020 – Peia (BG)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

27.05.1986

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of Textiles

 

 

No. of Employees :

From 36 To 50

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

A

 

Credit Rating

 

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

NOTES :

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

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.06.2017)

Current Rating

(30.09.2017)

Italy

A1

A1

 

Risk Category

 

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 


 

ITALY - ECONOMIC OVERVIEW

 

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

 

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

 

Source : CIA

 

 


Company name & address

 

SUBBIFIL S.P.A.

 

Via                         Campo Sportivo, 8

24020 – Peia (BG) -IT-

 

 

Summary

 

Fiscal Code

:

01696570165

Legal Form

:

Joint Stock Company

start of Activities

:

27/05/1986

Equity

:

Over 2.582.254

Turnover Range

:

12.750.000/15.500.000

Number of Employees

:

From 36 To 50

 

 

Activity

 

Manufacture of Textiles



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01696570165

 

Foreign Trade Reg. no. : BG007253 since 17/12/1991

 

Foreign Trade Reg. no. : 7253 of Bergamo since 17/12/1991

 

Chamber of Commerce no. : 229469 of Bergamo since 24/06/1986

 

Firms' Register : BG024-29406 of Bergamo since 19/02/1996

 

V.A.T. Code : 01696570165

 

Tribunal Co. Register : 29406 of

 

Foundation date

: 27/05/1986

Establishment date

: 27/05/1986

Start of Activities

: 27/05/1986

Legal duration

: 31/12/2050

Nominal Capital

: 550.000

Subscribed Capital

: 550.000

Paid up Capital

: 550.000

 

Legal mail :

SUBBIFIL@REGISTERPEC.IT

 

Members

 

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

Bosio

Michele

 

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

Born in Leffe

(BG)

on 07/08/1955

- Fiscal Code : BSOMHL55M07E509E

 

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

Residence:

Don L. Alberti

, 29

- 24020

Peia

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/06/2017

Board Chairman

23/06/2017

 

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

Bosio

Romano

 

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

Born in Leffe

(BG)

on 17/11/1945

- Fiscal Code : BSORMN45S17E509D

 

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

Residence:

Don L. Alberti

, 17

- 24020

Peia

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/06/2017



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

Bosio

Luca

 

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

Born in Bergamo

(BG)

on 13/12/1976

- Fiscal Code : BSOLCU76T13A794P

 

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

Residence:

Umberto I

, 7

- 25087

Salo'

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/06/2017



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

Bosio

Andrea

 

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

Born in Gazzaniga

(BG)

on 17/04/1978

- Fiscal Code : BSONDR78D17D952U

 

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

Residence:

D. Luigi Alberti

, 15

- 24020

Peia

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/06/2017

 

 

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

Bosio

Michele

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Bosifil S.p.a.

Gandino (BG) - IT -

00278120167

Director

Active

Registered

Bosifil S.p.a.

Gandino (BG) - IT -

00278120167

Board Chairman

Active

Registered

Immobiliare Tre-bi S.r.l.

Gazzaniga (BG) - IT -

01926520162

Director

Active

Registered

Immobiliare Tre-bi S.r.l.

Gazzaniga (BG) - IT -

01926520162

Board Chairman

Active

Registered

Filtrading S.r.l.

Cazzano Sant'Andrea (BG) - IT -

03230740163

Director

Active

Registered

Filtrading S.r.l.

Cazzano Sant'Andrea (BG) - IT -

03230740163

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

Bosio Michele

Peia - IT -

BSOMHL55M07E509E

137.500 .Eur

25,00

Bosio Romano

Peia - IT -

BSORMN45S17E509D

132.000 .Eur

24,00

Bosio Luca

Salo' - IT -

BSOLCU76T13A794P

77.916 .Eur

14,16

Bosio Loris

Gandino - IT -

BSOLRS85S01A794H

77.916 .Eur

14,16

Bertasa Maria Santa

BRTMSN47L53E509I

124.666 .Eur

22,66



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

Cct Societa' Cooperativa Per Azioni- In Liquidazione

Brescia - IT -

03616250175

1 .Eur

Active




Firm's location and structure

 

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

 

-

Legal and operative seat

 

Campo Sportivo

, 8

- 24020

- Peia

(BG)

- IT -

 

PHONE

: 035732415

 

FAX

: 035727179

 

Legal mail

: SUBBIFIL@REGISTERPEC.IT

 

Employees

: 39

 

Assistants

: 1

 

Fittings and Equipment for a value of 2.310.000

Eur

 

Stocks for a value of 4.330.000

Eur

 

Furniture and fittings for a value of 7.000

Eur

 

Vehicles for a value of 140.000

Eur

 

The firm operates abroad as importer..

To purchase foreign products the firm uses the following channels :

- national or foreign important buyers

 

- its own agents

 

Import comes generally from the following nations:

- Ireland

 

- Isole Maldive



Protests

 

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



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

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

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.



Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.



National Real Estates Survey

 

The firm under review, by the reported percentages, owns the following real estates:

 

Town

Cadastre

No. Immovables

Up to Date

GANDINO (BG)

Buildings

3

24/01/2018

PEIA (BG)

Buildings

7

24/01/2018

PEIA (BG)

Land

12

24/01/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

GANDINO (BG) VIA CA' VOLPARI, SN Piano T

GA/24

2163

704

cat. D/7

Euro: 5.742,00

B

Proprieta' per 1/1

GANDINO (BG) VIA CA' VOLPARI, SN Piano T

GA/24

2163

705

cat. D/7

Euro: 5.244,00

B

Proprieta' per 1/1

GANDINO (BG) VIA CA' VOLPARI, SN Piano T

GA/24

2163

706

cat. D/7

Euro: 892,00

B

Proprieta' per 1/1

PEIA (BG) VIA CAMPO SPORTIVO, 8 Piano T-1

11

992

701

cat. D/7

Euro: 9.895,31

B

Proprieta' per 1/1

PEIA (BG) VIA CAMPO SPORTIVO, 8 Piano T

11

992

702

cat. C/6

2

20 mq

Euro:32,02

B

Proprieta' per 1/1

PEIA (BG) VIA CAMPO SPORTIVO, 8 Piano 1-S1

11

992

703

cat. A/3

1

6,5 vani

Euro:369,27

B

Proprieta' per 1/1

PEIA (BG) VIA CAMPO SPORTIVO, 8 Piano S1

12

3296

704

cat. D/7

Euro: 10.762,00

B

Proprieta' per 1/1

PEIA (BG) VIA CAMPO SPORTIVO, 8 Piano T

12

3296

705

cat. D/7

Euro: 10.920,00

B

Proprieta' per 1/1

PEIA (BG) VIA CAMPO SPORTIVO, 8 Piano S1-T - 1

12

3296

706

cat. D/7

Euro: 12.420,00

B

Proprieta'

PEIA (BG) VIA CAMPO SPORTIVO, 8 Piano T-1 - S1

4

995

6

cat. D/7

Euro: 16.950,12

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1/1

PEIA (BG)

9

2608

PRATO

1

70 ca

R.D.Euro:0,25 R.A. Euro: 0,27

1537

L

Proprieta' per 1/1

PEIA (BG)

9

2622

SEMINATIVO

1

5 ca

R.D.Euro:0,02 R.A. Euro: 0,03

1537

L

Proprieta' per 1/1

PEIA (BG)

9

2623

SEMINATIVO

1

40 ca

R.D.Euro:0,19 R.A. Euro: 0,21

1537

L

Proprieta' per 1/1

PEIA (BG)

9

2766

SEMINATIVO

1

1 are 60 ca

R.D.Euro:0,74 R.A. Euro: 0,83

1537

L

Proprieta' per 1/1

PEIA (BG)

9

2824

SEMINATIVO

1

38 ca

R.D.Euro:0,18 R.A. Euro: 0,20

1537

L

Proprieta' per 1000/1000

PEIA (BG)

9

2938

SEMINATIVO

1

3 are 90 ca

R.D.Euro:1,81 R.A. Euro: 2,01

2425

L

Proprieta' per 1/1

PEIA (BG)

9

3857

PRATO

1

20 ca

R.D.Euro:0,07 R.A. Euro: 0,08

L

Proprieta' per 1/1

PEIA (BG)

9

3859

PRATO

1

5 ca

R.D.Euro:0,02 R.A. Euro: 0,02

L

Proprieta' per 1/1

PEIA (BG)

9

3861

PRATO

1

5 ca

R.D.Euro:0,02 R.A. Euro: 0,02

L

Proprieta' per 1/1

PEIA (BG)

9

3862

PRATO

1

15 ca

R.D.Euro:0,05 R.A. Euro: 0,06

L

Proprieta' per 1/1

PEIA (BG)

9

748

SEMINATIVO

1

1 are 10 ca

R.D.Euro:0,51 R.A. Euro: 0,57

1537

L

Proprieta' per 1000/1000

PEIA (BG)

9

995

SEMINATIVO

1

7 are 10 ca

R.D.Euro:3,30 R.A. Euro: 3,67

2425

 

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 1986.

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 13,33% in 2016 and with an upward trend in turnover trend during the last financial year (+9,74% in 2016).

The operating result was positive in the last financial year (7,54%) falling within the field's average.

The amount of the operating result for the year 2016 is of Eur. 1.280.186 with a 99,73% growth.

The gross operating margin of the latest financial year is of Eur. 1.718.576 with a 65,15% growth.

The financial status of the company is fairly balanced with an indebtedness level of 1,32 and decreasing as against 2015.

It's shareholders funds amount to Eur. 6.302.529 , unchanged if compared to 2015.

During the last financial year total debts volume reached Eur. 9.789.810 (Eur. 1.458.436 were m/l term ones) showing a stable trend as opposed to 2015 (Eur. 9.542.348).

Bank borrowings' volume is slightly high but the recourse to suppliers' credit is modest below field's average.

Payments are supported by good current assets.

As far as the collection of credit goes, the average is high (156,39 days). and higher than the average of the sector.

The financial management generated a cash flow of Eur. 1.278.701.

During 2016 financial year labour costs amounted to Eur. 1.276.216, with a 8,77% incidence on production costs. , whereas 8,26% is the incidence on sales revenues.

The incidence of the financial charges is of -0,42% on the sales amount.



Financial Data

 

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

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

15.446.955

Profit (Loss) for the period

840.311

 

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

14.074.865

Profit (Loss) for the period

372.560

 

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

14.131.543

Profit (Loss) for the period

325.163

 

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

14.010.637

Profit (Loss) for the period

319.564

 

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

13.462.855

Profit (Loss) for the period

110.954

 

 

Balance Sheets

 

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

 

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

 

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

 

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

 

Years

2016

2015

2014

BALANCE SHEET ACCOUNTS

 

ASSETS

CREDITS VS PARTNERS

. Deposits not yet withdrawn

. Deposits already withdrawn

Total credits vs partners

FIXED ASSETS

. INTANGIBLE FIXED ASSETS

. . Start-up and expansion expenses

. . Research,develop. and advert.expens.

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

31.400

94.341

. Total Intangible Fixed Assets

31.400

94.341

. TANGIBLE FIXED ASSETS

. . Real estate

3.180.817

3.960.954

4.059.821

. . Plant and machinery

2.305.906

1.367.889

871.826

. . Industrial and commercial equipment

4.862

6.619

4.166

. . Other assets

44.061

37.460

29.167

. . Assets under construction and advances

216.000

122.000

. Total Tangible fixed assets

5.535.646

5.588.922

5.086.980

. FINANCIAL FIXED ASSETS

. . Equity investments

6

6

6

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

6

6

6

. . Financial receivables

407

407

407

. . . . Within 12 months

407

407

407

. . . . Beyond 12 months

. . . Receivab due from subsidiaries

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from third parties

407

407

407

. . . . Within 12 months

407

407

407

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

413

413

413

Total fixed assets

5.536.059

5.620.735

5.181.734

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

4.157.269

3.770.156

3.021.614

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

73.621

85.415

53.453

. . Advance payments

98.155

. Total Inventories

4.329.045

3.855.571

3.075.067

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

6.901.499

6.375.248

5.444.913

. . Beyond 12 months

83.793

139.439

. . Trade receivables

6.710.514

6.180.787

5.278.492

. . . . Within 12 months

6.710.514

6.180.787

5.278.492

. . . . 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

139.439

200.631

101.368

. . . . Within 12 months

55.646

61.192

101.368

. . . . Beyond 12 months

83.793

139.439

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

135.339

133.269

65.053

. . . . Within 12 months

135.339

133.269

65.053

. . . . Beyond 12 months

. Total Credits not held as fixed assets

6.985.292

6.514.687

5.444.913

. 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

716

2.076

328.640

. . Checks

. . Banknotes and coins

285

11

364

. Total Liquid funds

1.001

2.087

329.004

Total current assets

11.315.338

10.372.345

8.848.984

ADJUSTMENT ACCOUNTS

. Discount on loans

132.953

203.930

. Other adjustment accounts

134.304

Total adjustments accounts

134.304

132.953

203.930

TOTAL ASSETS

16.985.701

16.126.033

14.234.648

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

550.000

550.000

550.000

. Additional paid-in capital

. Revaluation reserves

2.750.115

2.750.115

2.750.115

. Legal reserve

110.000

110.000

110.000

. Reserve for Own shares

. Statute reserves

. Other reserves

-1

6.192

. Accumulated Profits (Losses)

2.052.103

1.899.543

1.678.188

. Profit( loss) of the year

840.311

372.560

325.163

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

6.302.529

5.682.217

5.419.658

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

Employee termination indemnities

687.371

709.878

652.063

ACCOUNTS PAYABLE

. . . . Within 12 months

8.331.374

8.397.399

6.537.117

. . . . Beyond 12 months

1.458.436

1.144.949

1.538.462

. . Bonds

1.000.000

1.000.000

1.000.000

. . . . Within 12 months

1.000.000

1.000.000

. . . . Beyond 12 months

1.000.000

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to banks

6.310.517

6.210.431

4.437.483

. . . . Within 12 months

4.852.081

5.065.482

3.899.021

. . . . Beyond 12 months

1.458.436

1.144.949

538.462

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

70.000

. . . . Within 12 months

70.000

. . . . Beyond 12 months

. . Trade payables

1.571.428

1.727.418

2.327.555

. . . . Within 12 months

1.571.428

1.727.418

2.327.555

. . . . 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

565.782

278.140

48.517

. . . . Within 12 months

565.782

278.140

48.517

. . . . Beyond 12 months

. . Due to social security and welfare inst.

54.184

47.239

49.574

. . . . Within 12 months

54.184

47.239

49.574

. . . . Beyond 12 months

. . Other payables

287.899

209.120

212.450

. . . . Within 12 months

287.899

209.120

212.450

. . . . Beyond 12 months

Total accounts payable

9.789.810

9.542.348

8.075.579

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

205.991

191.590

87.348

Total adjustment accounts

205.991

191.590

87.348

TOTAL LIABILITIES

16.985.701

16.126.033

14.234.648

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

583.484

1.005.422

Risk accounts

Civil and fiscal norms relation

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

15.446.955

14.074.865

14.131.543

. Changes in work in progress

-11.795

31.963

-53.409

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

389.516

263.646

258.039

. . Contributions for operating expenses

234.799

140.772

167.142

. . Different income and revenues

154.717

122.874

90.897

Total value of production

15.824.676

14.370.474

14.336.173

PRODUCTION COSTS

. Raw material,other materials and consum.

11.500.800

11.253.013

10.077.332

. Services received

1.233.874

. Leases and rentals

263.835

1.558.069

1.385.969

. Payroll and related costs

1.276.216

1.181.545

1.157.360

. . Wages and salaries

893.344

823.254

802.665

. . Social security contributions

316.453

296.838

296.959

. . Employee termination indemnities

64.351

59.478

55.977

. . Pension and similar

. . Other costs

2.068

1.975

1.759

. Amortization and depreciation

438.390

399.602

385.287

. . Amortization of intangible fixed assets

31.400

62.941

62.941

. . Amortization of tangible fixed assets

373.201

305.537

295.806

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

33.789

31.124

26.540

. Changes in raw materials

-387.112

-748.542

440.313

. Provisions to risk reserves

. Other provisions

. Other operating costs

218.487

85.835

86.142

Total production costs

14.544.490

13.729.522

13.532.403

Diff. between value and cost of product.

1.280.186

640.952

803.770

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

36.289

12.533

3.965

. . 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

36.289

12.533

3.965

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

36.289

12.533

3.965

. Interest and other financial expense

-100.555

-142.547

-290.080

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-142.547

-290.080

Total financial income and expense

-64.266

-130.014

-286.115

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

25.846

37.436

. . Gains on disposals

. . Other extraordinary income

25.846

37.436

. Extraordinary expense

-3.353

-35.309

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-3.353

-35.309

Total extraordinary income and expense

22.493

2.127

Results before income taxes

1.215.920

533.431

519.782

. Taxes on current income

375.609

160.871

194.619

. . current taxes

371.740

160.871

194.619

. . differed taxes(anticip.)

. Net income for the period

840.311

372.560

325.163

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

840.311

372.560

325.163

 

 

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

0,33

0,35

0,36

0,29

Elasticity Ratio

Units

0,67

0,64

0,62

0,70

Availability of stock

Units

0,25

0,24

0,22

0,26

Total Liquidity Ratio

Units

0,41

0,40

0,41

0,39

Quick Ratio

Units

0,00

0,00

0,02

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,32

1,48

1,15

1,69

Self Financing Ratio

Units

0,37

0,35

0,38

0,29

Capital protection Ratio

Units

0,78

0,84

0,84

0,71

Liabilities consolidation quotient

Units

0,26

0,22

0,34

0,26

Financing

Units

1,55

1,68

1,49

2,12

Permanent Indebtedness Ratio

Units

0,50

0,47

0,53

0,45

M/L term Debts Ratio

Units

0,13

0,12

0,15

0,13

Net Financial Indebtedness Ratio

Units

1,16

1,27

0,94

0,96

CORRELATION

Fixed assets ratio

Units

1,53

1,34

1,47

1,38

Current ratio

Units

1,36

1,24

1,35

1,25

Acid Test Ratio-Liquidity Ratio

Units

0,84

0,78

0,88

0,75

Structure's primary quotient

Units

1,14

1,01

1,05

0,90

Treasury's primary quotient

Units

0,00

0,00

0,05

0,03

Rate of indebtedness ( Leverage )

%

269,51

283,80

262,65

339,62

Current Capital ( net )

Value

2.983.964

1.974.946

2.311.867

1.615.606

RETURN

Return on Sales

%

8,28

5,49

5,03

1,74

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

%

13,33

6,56

6,00

0,25

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

%

19,29

9,39

9,59

2,94

Return on Investment ( R.O.I. )

%

7,54

3,97

5,65

2,31

Return/ Sales

%

8,29

4,55

5,69

2,50

Extra Management revenues/charges incid.

%

65,64

58,13

40,45

8,02

Cash Flow

Value

1.278.701

772.162

710.450

210.372

Operating Profit

Value

1.280.186

640.952

803.770

359.192

Gross Operating Margin

Value

1.718.576

1.040.554

1.189.057

692.382

MANAGEMENT

Credits to clients average term

Days

156,39

158,09

134,47

111,18

Debts to suppliers average term

Days

43,52

48,54

73,10

104,44

Average stock waiting period

Days

100,89

98,62

78,34

86,89

Rate of capital employed return ( Turnover )

Units

0,91

0,87

0,99

1,04

Rate of stock return

Units

3,57

3,65

4,60

4,12

Labour cost incidence

%

8,26

8,39

8,19

15,12

Net financial revenues/ charges incidence

%

-0,42

-0,92

-2,02

-2,07

Labour cost on purchasing expenses

%

8,77

8,61

8,55

14,82

Short-term financing charges

%

1,03

1,49

3,59

3,48

Capital on hand

%

109,96

114,57

100,73

95,83

Sales pro employee

Value

396.075

390.968

392.542

237.592

Labour cost pro employee

Value

32.723

32.820

32.148

33.432

 

 

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.gif1.022.428

Population living in the region

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif9.393.092

Number of families in the region

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif3.858.736

 

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

 

- per food products

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif460

- per non food products

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif2.090

- per energy consume

:

Description: https://adcexe.eurocredit.it/ReportHtml/Spazio.gif114



Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 4.150.

The insolvency index for the region is 0,55, , while for the province it is 0,41.

Total Bankrupt companies in the province : 4.376.

Total Bankrupt companies in the region : 39.612.

 

 

 

 

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.75

UK Pound

1

INR 89.39

Euro

1

INR 78.75

Euro

1

INR 79.24

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

NIS

 

 

Report Prepared by :

TPT

 


 

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.