MIRA INFORM REPORT

 

 

Report No. :

495937

Report Date :

05.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

OMB SALERI SPA

 

 

Registered Office :

Via Rose Di Sotto, 38/C, 25126  - Brescia (BS)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

13.05.1980

 

 

Legal Form :

Joint Stock Company with Sole Shareholder

 

 

Line of Business :

·         Manufacture of other metal products

·         Manufacture of safes, coffers and steel-clad doors

·         Manufacture of other taps and valves

 

 

No. of Employees :

From 131 To 150

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

A

 

Credit Rating

 

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Good

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

NOTES :

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

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

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’s economy compromises a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, with a legacy of unemployment and underdevelopment. 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 records. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's longstanding structural economic problems, including 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 2011. In 2015-16, Italy’s economy grew at about 1% each year, and in 2017 growth accelerated to 1.5% of GDP. In 2017, overall unemployment was 11.4%, but youth unemployment remained high at 37.1%.

 

Source : CIA

 

 


Company name & address

 

OMB SALERI SPA

 

Via  Rose Di Sotto,  38/C

 

25126  - Brescia  (BS)  -IT-

 

 

Summary

 

Fiscal Code

:

01538780170

Legal Form

:

Joint Stock Company with Sole Shareholder

start of Activities

:

13/05/1980

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

From 131 To 150

 

 

Activity

 

Manufacture of other metal products

Manufacture of safes, coffers and steel-clad doors

Manufacture of other taps and valves

 

Legal Data

 

Legal Form : Joint stock company with sole shareholder

Register of Handcraft firms : 80489 of Brescia since 31/07/1980 until 10/12/1992

 

Fiscal Code : 01538780170

 

Foreign Trade Reg. no. : BS004900 since 09/12/1991

 

Foreign Trade Reg. no. : 004900 of Brescia since 09/12/1991

 

Chamber of Commerce no. : 243222 of Brescia since 17/06/1980

 

Firms' Register : BS029-17913 of Brescia since 19/02/1996

 

V.A.T. Code : 01538780170

 

Tribunal Co. Register : 17913 of

 

Foundation date

: 13/05/1980

Establishment date

: 13/05/1980

Start of Activities

: 13/05/1980

Legal duration

: 31/12/2050

Nominal Capital

: 1.500.000

Subscribed Capital

: 1.500.000

Paid up Capital

: 1.500.000

 

Legal mail :

OMBSALERI@LEGALMAIL.IT

 

 

Members

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Verde.gif

Saleri

Paride

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gif

Born in Lumezzane

(BS)

on 06/01/1950

- Fiscal Code : SLRPRD50A06E738Z

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gif

Residence:

Cave

, 19

- 25100

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

29/04/2016

17.301 -

0,00

Director

29/04/2016

17.301 -

0,00

Managing Director

29/04/2016

17.301 -

0,00

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gif

No Protests registered

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Verde.gif

Pentere S.r.l.

 

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gif

:

Rose Di Sotto

, 38/C

- 25126

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gif

No Protests registered

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Verde.gif

Saleri

Diomira Angela

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gif

Born in Lumezzane

(BS)

on 11/02/1951

- Fiscal Code : SLRDRN51B51E738N

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gif

Residence:

D'azeglio

, 1/H

- 25065

Lumezzane

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2016

Managing Director

29/04/2016

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\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: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Verde.gif

Saleri

Paride

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

O.a.r.a. S.r.l. - In Liquidazione

Calcinato (BS) - IT -

02061560179

Chairman

Withdrawn

Registered

Faro S.r.l.

Brescia (BS) - IT -

03209420177

Chairman

Active

Registered

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Verde.gif

Saleri

Diomira Angela

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Pentere S.r.l.

Brescia (BS) - IT -

02905330987

Director

Active

Registered

Pentere S.r.l.

Brescia (BS) - IT -

02905330987

Managing Director

Active

Registered

 

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

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

 

Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Pentere S.r.l.

Brescia - IT -

02905330987

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

Lumenergia S.p.a.

Lumezzane - IT -

03405300173

900 .Eur

0,30

Active

Faro S.r.l.

Brescia - IT -

03209420177

15.200 .Eur

95,00

Active

Istituto Superiore Di Formazione E Ricer ca 2000 Societa' Consortile Per Azioni,

Brescia - IT -

03063890176

8 .Eur

Ceased

Misal S.r.l.

03402150985

8.500 .Eur

68,00

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

since 22/07/1992

 

Rose Di Sotto

, 38/C

- 25100

- Brescia

(BS)

- IT -

 

PHONE

: 030251543

 

PHONE

: 0303195801

 

FAX

: 0303732872

 

Legal mail

: OMBSALERI@LEGALMAIL.IT

 

-

Branch

(Store)

since 14/03/2017

 

Dell'industria

, 14

- 25020

- Azzano Mella

(BS)

- IT -

 

Employees

: 143

 

Fittings and Equipment for a value of 4.450.000

Eur

 

Stocks for a value of 6.610.000

Eur

 

Vehiclesfor a good value.

 

The firm operates abroad as exporter..

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- direct orders from foreign companies

 

Export is mainly towards:

- Austria

 

- Italy

 

- Belgium

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Limited liability company

22/07/1992

Limited liability company

Joint stock company

05/06/1998

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Officina Meccanica Bresciani dei F.lli P.eamp; B. Saleri Snc

22/07/1992

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Verde.gif

Project of splitting-up and tranfer into

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gifPentere S.r.l.

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gif

Rose Di Sotto

, 38/C

, 25126

, Brescia

(BS)

- IT -

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gif

Fiscal Code: 02905330987

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gif

Date

Merging/splitting-up project:

26/07/2007

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Verde.gif

Splitting-up and transfer of assets to

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gifPentere S.r.l.

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gif

Rose Di Sotto

, 38/C

, 25126

, Brescia

(BS)

- IT -

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gif

Fiscal Code: 02905330987

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Vuoto.gif

Date

Splitting-up:

30/11/2007

 

Protests

 

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

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\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

 

The company is active since 1980

The eonomic-financial analysis is based on the latest 3 b/s.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 6,5% in 2016 keeping the turnover steady during the last two years.

The operating result in 2016 was positive (2,49%) falling within the field's average.

The amount of the operating result is equal to Eur. 571.664 with no increase in relation to the financial year 2015.

A gross operating margine for a value of Eur. 2.421.031 was reached. with no sensible increase as against 2015.

The financial status of the company is fairly balanced with an indebtedness level of 2,65 but with an increase as against the previous accounting period.

Subject can manage an equity capital funds for an amount of Eur. 4.874.725 , unchanged if compared to 2015.

In the year 2016 total debts amounted to Eur. 16.436.053 on the same levels as the year before.

Both financial indebtedness and suppliers exposure are rather high however still within the sector's average.

The available funds are good.

Credits are collected in 79,85 days on the average. , shorter than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 2.166.280

During 2016 financial year labour costs amounted to Eur. 7.071.492, with a 22,9% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 22,82%.

If compared to the sales volume (-0,17%), the impact of the financial charges is limited.

 

Financial Data

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Verde.gif

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

30.989.075

Profit (Loss) for the period

316.913

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Verde.gif

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

32.823.827

Profit (Loss) for the period

235.579

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Verde.gif

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

31.769.954

Profit (Loss) for the period

17.389

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

28.854.735

Profit (Loss) for the period

88.097

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

33.309.118

Profit (Loss) for the period

121.451

 

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

153.094

31.331

36.067

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

43.458

5.600

. . Other intangible fixed assets

513.877

591.714

524.739

. Total Intangible Fixed Assets

710.429

623.045

566.406

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

3.734.969

4.364.411

4.149.119

. . Industrial and commercial equipment

711.313

635.756

621.097

. . Other assets

477.989

597.409

704.474

. . Assets under construction and advances

26.000

29.476

575.543

. Total Tangible fixed assets

4.950.271

5.627.052

6.050.233

. FINANCIAL FIXED ASSETS

. . Equity investments

531.807

370.487

291.987

. . . Equity invest. in subsidiary companies

521.773

360.453

276.753

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

10.034

10.034

15.234

. . Financial receivables

558.805

560.037

560.037

. . . . Within 12 months

7.800

. . . . Beyond 12 months

551.005

560.037

560.037

. . . Receivab due from subsidiaries

35.000

35.000

35.000

. . . . Within 12 months

. . . . Beyond 12 months

35.000

35.000

35.000

. . . Receivables due from assoc.comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from holding comp.

500.000

500.000

500.000

. . . . Within 12 months

. . . . Beyond 12 months

500.000

500.000

500.000

. . . Receivables due from third parties

23.805

25.037

25.037

. . . . Within 12 months

7.800

. . . . Beyond 12 months

16.005

25.037

25.037

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

1.090.612

930.524

852.024

Total fixed assets

6.751.312

7.180.621

7.468.663

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.321.115

2.201.558

2.035.487

. . Work in progress and semimanufactured

2.653.376

2.620.308

2.347.695

. . Work in progress on order

. . Finished goods

1.629.691

1.804.826

2.003.051

. . Advance payments

8.049

18.380

27.462

. Total Inventories

6.612.231

6.645.072

6.413.695

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

8.025.326

8.343.252

7.766.187

. . Beyond 12 months

138.787

166.781

198.960

. . Trade receivables

6.873.192

7.610.439

7.120.547

. . . . Within 12 months

6.873.192

7.610.439

7.120.547

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

540.886

491.685

418.295

. . . . Within 12 months

540.886

491.685

418.295

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

37.152

14.000

14.000

. . . . Within 12 months

37.152

14.000

14.000

. . . . Beyond 12 months

. . Fiscal Receivables

635.952

296.949

293.672

. . . . Within 12 months

497.165

130.168

94.712

. . . . Beyond 12 months

138.787

166.781

198.960

. . Receivables for anticipated taxes

55.800

55.800

62.800

. . . . Within 12 months

55.800

55.800

62.800

. . . . Beyond 12 months

. . Receivables due from third parties

21.131

41.160

55.833

. . . . Within 12 months

21.131

41.160

55.833

. . . . Beyond 12 months

. Total Credits not held as fixed assets

8.164.113

8.510.033

7.965.147

. FINANCIAL ASSETS

. . Equity invest. in subsidiary comp.

. . Equity invest. in associated companies

112.500

. . Equity invest. in holding companies

. . Other equity investments

. . Own shares

. . . Total nominale value

. . Other securities

. Total Financial Assets

112.500

. LIQUID FUNDS

. . Bank and post office deposits

616.848

507.708

888.184

. . Checks

. . Banknotes and coins

3.367

1.197

2.769

. Total Liquid funds

620.215

508.905

890.953

Total current assets

15.396.559

15.664.010

15.382.295

ADJUSTMENT ACCOUNTS

. Discount on loans

358.234

265.930

. Other adjustment accounts

814.848

Total adjustments accounts

814.848

358.234

265.930

TOTAL ASSETS

22.962.719

23.202.865

23.116.888

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.500.000

1.500.000

1.500.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

300.000

300.000

300.000

. Reserve for Own shares

. Statute reserves

. Other reserves

2.757.812

2.522.235

2.504.844

. Accumulated Profits (Losses)

. Profit( loss) of the year

316.913

235.579

17.389

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

4.874.725

4.557.814

4.322.233

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

740.162

693.001

644.216

. . Taxation fund, also differed

8.202

6.252

14.130

. . Other funds

299.669

200.000

202.696

Total Reserves for Risks and Charges

1.048.033

899.253

861.042

Employee termination indemnities

529.101

550.921

590.230

ACCOUNTS PAYABLE

. . . . Within 12 months

13.557.480

12.139.662

12.999.866

. . . . Beyond 12 months

2.878.573

4.962.118

4.326.875

. . Bonds

1.032.914

1.032.914

1.032.914

. . . . Within 12 months

1.032.914

. . . . Beyond 12 months

1.032.914

1.032.914

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to banks

7.832.225

7.996.230

7.789.915

. . . . Within 12 months

5.020.246

4.069.588

4.495.954

. . . . Beyond 12 months

2.811.979

3.926.642

3.293.961

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

40.284

206.649

107.648

. . . . Within 12 months

40.284

206.649

107.648

. . . . Beyond 12 months

. . Trade payables

5.923.412

6.793.262

7.152.857

. . . . Within 12 months

5.923.412

6.790.700

7.152.857

. . . . Beyond 12 months

2.562

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

22.217

20.340

31.993

. . . . Within 12 months

22.217

20.340

31.993

. . . . Beyond 12 months

. . Due to associated companies

112.500

. . . . Within 12 months

112.500

. . . . Beyond 12 months

. . Due to holding companies

433.673

71.635

183.016

. . . . Within 12 months

433.673

71.635

183.016

. . . . Beyond 12 months

. . Due to the tax authorities

191.912

189.427

202.671

. . . . Within 12 months

191.912

189.427

202.671

. . . . Beyond 12 months

. . Due to social security and welfare inst.

388.190

387.812

357.113

. . . . Within 12 months

388.190

387.812

357.113

. . . . Beyond 12 months

. . Other payables

571.226

403.511

356.114

. . . . Within 12 months

504.632

403.511

356.114

. . . . Beyond 12 months

66.594

Total accounts payable

16.436.053

17.101.780

17.326.741

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

74.807

93.097

16.642

Total adjustment accounts

74.807

93.097

16.642

TOTAL LIABILITIES

22.962.719

23.202.865

23.116.888

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

1.104.290

1.640.716

Risk accounts

35.686

35.686

Civil and fiscal norms relation

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

30.989.075

32.823.827

31.769.954

. Changes in work in progress

-142.068

74.388

27.992

. Changes in semi-manufact. products

. Capitalization of internal work

14.762

9.164

. Other income and revenues

591.238

676.110

871.817

. . Contributions for operating expenses

140.954

134.097

336.112

. . Different income and revenues

450.284

542.013

535.705

Total value of production

31.453.007

33.583.489

32.669.763

PRODUCTION COSTS

. Raw material,other materials and consum.

12.744.499

14.795.576

13.939.784

. Services received

8.403.172

8.724.400

8.514.706

. Leases and rentals

807.772

794.337

730.049

. Payroll and related costs

7.071.492

6.893.263

6.544.641

. . Wages and salaries

5.129.582

5.006.115

4.725.308

. . Social security contributions

1.561.333

1.540.518

1.446.944

. . Employee termination indemnities

345.666

338.145

326.820

. . Pension and similar

. . Other costs

34.911

8.485

45.569

. Amortization and depreciation

1.849.367

1.821.021

1.984.001

. . Amortization of intangible fixed assets

196.129

170.927

132.384

. . Amortization of tangible fixed assets

1.615.750

1.618.193

1.851.617

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

37.488

31.901

. Changes in raw materials

-119.557

-166.070

94.167

. Provisions to risk reserves

. Other provisions

. Other operating costs

124.598

136.906

116.732

Total production costs

30.881.343

32.999.433

31.924.080

Diff. between value and cost of product.

571.664

584.056

745.683

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

15.414

12.363

12.363

. . In subsidiary companies

15.385

12.308

. . In associated companies

. . In other companies

29

55

12.363

. Other financial income

14.682

14.133

17.737

. . Financ.income from receivables

14.000

14.000

14.000

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

14.000

14.000

14.000

. . . Towards other companies

. . Financ.income from secur. t.f.assets

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

682

133

3.737

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

682

133

3.737

. Interest and other financial expense

-84.017

-271.684

-89.316

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

-53.921

-245.188

-59.216

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

. . Of financ.fixed assets not repres.E.I.

. . Of securities incl.among current assets

. Devaluation

-99.184

-5.200

-351.103

. . Of equity investments

-5.200

-351.103

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

-99.184

Total adjustments to financial assets

-99.184

-5.200

-351.103

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

21.713

10.155

. . Gains on disposals

. . Other extraordinary income

21.713

10.155

. Extraordinary expense

-416

-1.021

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-416

-1.021

Total extraordinary income and expense

21.297

9.134

Results before income taxes

418.559

354.965

344.498

. Taxes on current income

101.646

119.386

327.109

. . current taxes

39.277

120.264

317.893

. . differed taxes(anticip.)

-878

9.216

. Net income for the period

316.913

235.579

17.389

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

316.913

235.579

17.389

 

 

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

0,29

0,31

0,32

0,26

Elasticity Ratio

Units

0,67

0,68

0,67

0,73

Availability of stock

Units

0,29

0,29

0,28

0,23

Total Liquidity Ratio

Units

0,38

0,39

0,39

0,44

Quick Ratio

Units

0,03

0,02

0,04

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

2,65

2,55

2,80

1,74

Self Financing Ratio

Units

0,21

0,20

0,19

0,29

Capital protection Ratio

Units

0,63

0,62

0,65

0,64

Liabilities consolidation quotient

Units

0,25

0,45

0,38

0,22

Financing

Units

3,37

3,75

4,01

2,30

Permanent Indebtedness Ratio

Units

0,36

0,43

0,40

0,46

M/L term Debts Ratio

Units

0,15

0,24

0,21

0,11

Net Financial Indebtedness Ratio

Units

1,69

1,87

1,84

0,49

CORRELATION

Fixed assets ratio

Units

1,23

1,40

1,24

1,63

Current ratio

Units

1,14

1,29

1,18

1,32

Acid Test Ratio-Liquidity Ratio

Units

0,65

0,74

0,69

0,86

Structure's primary quotient

Units

0,72

0,63

0,58

1,05

Treasury's primary quotient

Units

0,05

0,04

0,08

0,04

Rate of indebtedness ( Leverage )

%

471,06

509,08

534,84

349,01

Current Capital ( net )

Value

1.839.079

3.524.348

2.382.429

753.266

RETURN

Return on Sales

%

6,99

6,27

6,30

5,13

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

%

6,50

5,17

0,40

7,27

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

%

8,59

7,79

7,97

15,95

Return on Investment ( R.O.I. )

%

2,49

2,52

3,23

5,36

Return/ Sales

%

1,84

1,78

2,35

5,57

Extra Management revenues/charges incid.

%

55,44

40,34

2,33

42,11

Cash Flow

Value

2.166.280

2.056.600

2.001.390

344.143

Operating Profit

Value

571.664

584.056

745.683

359.008

Gross Operating Margin

Value

2.421.031

2.405.077

2.729.684

705.726

MANAGEMENT

Credits to clients average term

Days

79,85

83,47

80,69

101,37

Debts to suppliers average term

Days

104,60

101,94

116,15

115,52

Average stock waiting period

Days

76,81

72,88

72,68

80,62

Rate of capital employed return ( Turnover )

Units

1,35

1,41

1,37

1,07

Rate of stock return

Units

4,69

4,94

4,95

4,40

Labour cost incidence

%

22,82

21,00

20,60

16,91

Net financial revenues/ charges incidence

%

-0,17

-0,75

-0,19

-1,19

Labour cost on purchasing expenses

%

22,90

20,89

20,50

17,25

Short-term financing charges

%

0,51

1,59

0,52

2,71

Capital on hand

%

74,10

70,69

72,76

93,00

Sales pro employee

Value

140.859

152.668

155.735

223.920

Labour cost pro employee

Value

32.143

32.061

32.081

35.625

 

 

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: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Spazio.gif1.169.259

Population living in the region

:

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Spazio.gif9.393.092

Number of families in the region

:

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Spazio.gif3.858.736

 

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

 

- per food products

:

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Spazio.gif460

- per non food products

:

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Spazio.gif2.090

- per energy consume

:

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.640\Spazio.gif114

 

Sector Data

 

The values are calculated on a base of 918 significant companies.

The companies cash their credits on an average of 101 dd.

The average duration of suppliers debts is about 116 dd.

The sector's profitability is on an average of 5,13%.

The labour cost affects the turnover in the measure of 16,91%.

Goods are held in stock in a range of 81 dd.

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

The employees costs represent the 17,25% of the production costs.

 

Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 5.551.

The insolvency index for the region is 0,55, , while for the province it is 0,48.

Total Bankrupt companies in the province : 3.452.

Total Bankrupt companies in the region : 39.612.

 

 

 

 

 

 


 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 65.22

UK Pound

1

INR 89.71

Euro

1

INR 79.50

Euro

1

INR 80.15

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VAR

 

 

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.