MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

496784

Report Date :

09.03.2018

 

           

 

IDENTIFICATION DETAILS

 

Name :

KIMBO S.P.A.

 

 

Registered Office :

Via Bernini, 20, 80129 - Napoli    (NA)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

14.03.1963

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Processing of Coffee

 

 

No. of Employees :

From 201 To 250

 

 

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

(30.09.2017)

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

 

KIMBO S.P.A.

Via Bernini, 20

80129 - Napoli   (NA) -IT-

 

 

Summary

 

Fiscal Code

:

00275560639

Legal Form

:

Joint Stock Company

start of Activities

:

17/12/1981

Equity

:

Over 2.582.254

Turnover Range

:

over 129.114.224

Number of Employees

:

From 201 To 250

 

 

Activity

 

Processing of Coffee

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00275560639

 

Municipal Licence : 3874 of since 09/11/2005

 

Municipal Licence : 3875 of since 09/11/2005

 

Foreign Trade Reg. no. : NA010374 since 17/06/1992

 

Chamber of Commerce no. : 1998928 of Milano

 

Chamber of Commerce no. : 225932 of Napoli since 28/05/1963

 

Firms' Register : NA049-1963-283 of Napoli since 19/02/1996

 

V.A.T. Code : 01238591216

 

Foundation date

: 14/03/1963

Establishment date

: 14/03/1963

Start of Activities

: 17/12/1981

Legal duration

: 31/12/2050

Nominal Capital

: 5.424.000

Subscribed Capital

: 5.424.000

Paid up Capital

: 5.424.000

 

Legal mail :

CAFEDOBRASIL@PEC.CAFEDOBRASIL.INFO

 

Members

 

Fusco

Gennaro

 

Born in Napoli

(NA)

on 23/11/1963

- Fiscal Code : FSCGNR63S23F839K

 

Residence:

Giovanni Bovio

, 22

- 80133

Napoli

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

13/10/2017

 

Rubino

Paola

 

Born in Napoli

(NA)

on 21/08/1964

- Fiscal Code : RBNPLA64M61F839J

 

Residence:

Vincenzo Padula

, 2

- 80100

Napoli

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

29/06/2009

Director

08/03/2017

Board Chairman

22/12/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Rubino

Alessandra

 

Born in Napoli

(NA)

on 04/02/1966

- Fiscal Code : RBNLSN66B44F839R

 

Residence:

Domenico Cimarosa

, 154

- 80127

Napoli

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

08/03/2017

Managing Director

22/12/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Rubino

Mario

 

Born in Napoli

(NA)

on 17/12/1963

- Fiscal Code : RBNMRA63T17F839R

 

Residence:

Domenico Cimarosa

, 37

- 80127

Napoli

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

08/03/2017

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Iasi

Massimo

 

Born in Roma

(RM)

on 30/10/1959

- Fiscal Code : SIAMSM59R30H501H

 

Residence:

Ernesto Pontieri

, 15

- 83100

Avellino

(AV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

29/10/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Baldoni

Johnny Frank

 

Born in Cairns

( )

on 03/10/1957

- Fiscal Code : BLDJNN57R03Z700I

 

Residence:

Fulgione

, 1

- 84025

Eboli

(SA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

27/03/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Evangelista

Gerardo

 

Born in Napoli

(NA)

on 24/03/1978

- Fiscal Code : VNGGRD78C24F839O

 

Residence:

Francesco Petrarca

, 201

- 80123

Napoli

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

08/03/2017


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.

 

Rubino

Alessandra

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Alma Group Srl

Milano (MI) - IT -

09851570151

Sole Director

Withdrawn

Registered

Finko S.r.l.

Milano (MI) - IT -

09781330155

Managing Director

Withdrawn

Registered

Finko S.r.l.

Milano (MI) - IT -

09781330155

Director

Withdrawn

Registered

La Tazza D'oro S.r.l.

Uta (CA) - IT -

03431160922

Managing Director

Active

Registered

La Tazza D'oro S.r.l.

Uta (CA) - IT -

03431160922

Director

Active

Registered

La Tazza D'oro S.r.l.

Uta (CA) - IT -

03431160922

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

Rubino Alessandra

Napoli - IT -

RBNLSN66B44F839R

1.356.000 .Eur

24,99

Rubino Mario

Napoli - IT -

RBNMRA63T17F839R

1.356.000 .Eur

24,99

Evangelista Gerardo

Napoli - IT -

VNGGRD78C24F839O

452.050 .Eur

8,33

Evangelista Luigi

VNGLGU73E30F839J

451.950 .Eur

8,33

Amabile Luca

Napoli - IT -

MBLLCU83E19F839E

452.050 .Eur

8,33

Amabile Roberto

MBLRRT85L23F839W

451.950 .Eur

8,33

Di Sabato Kristian Maria

DSBKST91M27F839R

452.000 .Eur

8,33

Di Sabato Sveva

DSBSVV95E64F839Q

452.000 .Eur

8,33

 

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

Inter-kom S.p.a.

Napoli - IT -

01347530634

36.155 .Eur

33,33

Active

Consorzio Promozione Caffe'

Milano - IT -

08523470584

Active

Consorzio Energia Napoli 2000

Napoli - IT -

07597420632

Active

Consorzio Ecoped

Milano - IT -

05157260968

Active

Tradizione Italiana - Italian Food Tradi tion Societa' Consortile A R.l.

Napoli - IT -

07272621215

5.416 .Eur

8,33

Active

Tradizione Italiana Capodichino S.c. A R .l.

Napoli - IT -

08285071216

461 .Eur

4,61

Active

La Tazza D'oro S.r.l.

Uta - IT -

03431160922

100.000 .Eur

100,00

Active

Tradizione Italiana Trading S.r.l.

Napoli - IT -

08639271215

5.000 .Eur

12,50

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Bernini

, 20

- 80100

- Napoli

(NA)

- IT -

 

PHONE

: 0817011200

 

Legal mail

: CAFEDOBRASIL@PEC.CAFEDOBRASIL.INFO

 

-

Branch

(Factory)

 

Appia Km 22

- 80017

- Melito di Napoli

(NA)

- IT -

 

Trading Style: KIMBO

 

PHONE

: 0817011200

 

Email

: CAFEDOBRASIL@PEC.CAFEDOBRASIL.INFO

 

-

Branch

(Warehouse)

since 03/06/2008

 

Interporto Di Nola Lotto H

- 80035

- Nola

(NA)

- IT -

 

-

Branch

(Warehouse)

since 25/06/2012

 

Circumvallazione Esterna

, 85

- 80017

- Melito di Napoli

(NA)

- IT -

 

-

Branch

(Administrative office)

since 01/11/2012

 

Sant'ambrogio

, 1

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Shop)

since 04/08/2016

 

Ruffo Di Calabria

, SNC

- 80100

- Napoli

(NA)

- IT -

 

Total Surface: 12 Sq.mt.

 

-

Branch

(Warehouse)

since 13/10/2016

 

Interporto Di Nola

, SNC

- 80035

- Nola

(NA)

- IT -

 

Employees

: 201

 

Fittings and Equipment for a value of 15.630.000

Eur

 

Stocks for a value of 18.810.000

Eur

 

Furniture and fittings for a value of 410.000

Eur

 

Vehicles for a value of 72.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- trading companies

 

- its own sales net-work

 

- its own agents

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- importers

 

- its own agents

 

Import comes generally from the following nations:

-

 

Export is mainly towards:

- France

 

- Austria

 

- Belgium

 

- Cyprus

 

The subject firm uses the following own selling brands:

- Kimbo

 

- Kose'

 

Traded Brands / Suppliers

 

- KIMBO

 

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Cafe do Brasil SpA

Kimbo SpA

25/07/2013


Protests

 

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

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

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.

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

DEUTSCHE BANK S.P.A

3104

0

BANCA CREDITO SARDO SPA

DC SO BACK OFFICE DI RETE UFFICIO DI

VIA MARCONI 15

80100

Napoli (NA)

3059

3589

INTESA SANPAOLO SPA

3069

0

 

National Real Estates Survey

 

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

 

Town

Cadastre

No. Immovables

Up to Date

MELITO DI NAPOLI (NA)

Buildings

1

06/03/2018

NOLA (NA)

Buildings

2

06/03/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

MELITO DI NAPOLI (NA) VIA CIRCUMVALLAZIONE ESTERNA, SNC Piano S1-T - 1-2

4

9

4

cat. D/1

Euro: 91.286,52

B

Proprieta' superficiaria per 1000/1000

NOLA (NA) VIA BOSCO FANGONE, SNC Piano T-1 int. 5/6

6

1

71

cat. D/1

Euro: 73.424,00

B

Proprieta' superficiaria per 1000/1000

NOLA (NA) VIA BOSCO FANGONE, SNC Piano T-1 int. 4

6

1

73

cat. D/1

Euro: 26.172,00

 

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 1981.

Balance sheets for the years 2014, 2015 and 2016 were analyzed.

During the last years, it recorded positive net results (r.o.e. 2,39% in 2016) keeping the turnover steady during the last two years.

The operating result in 2016 was positive (3,18%) falling within the field's average.

The amount of the operating result for the year 2016 is of Eur. 4.697.164 ,showing stability in respect to the value of 2015.

The gross operating margin of the latest financial year is of Eur. 10.272.495 with no sensible increase as against 2015.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,11 improved in comparison with the year before (0,17.).

With regard to equity capital, an amount of Eur. 88.284.343 is registered. on the same levels as the year before.

During the last financial year total debts volume reached Eur. 52.546.416 (Eur. 14.441.449 were m/l term ones) , with no sensible variation.

Bank and suppliers credit recourse is limited, 74,23 gg. is payment average period below the sector's average.

Payments are supported by good current assets.

As to due from customers, the average terms are 71,68 days. , shorter than the sector's average.

2016 financial year closed with a cash flow of Eur. 7.632.629

Labour cost amounts to Eur. 11.361.847, with a 6,92% incidence on production costs. , whereas 6,89% is the incidence on sales revenues.

The incidence of the financial charges is of -0,11% on the sales amount.

 

Financial Data

 

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

165.005.502

Profit (Loss) for the period

2.107.298

 

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

160.591.724

Profit (Loss) for the period

2.077.047

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

156.787.367

Profit (Loss) for the period

6.269.492

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

161.984.691

Profit (Loss) for the period

11.385.937

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

158.311.879

Profit (Loss) for the period

5.268.184


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

18.580

37.160

55.740

. . Research,develop. and advert.expens.

20.000

1.600.000

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

150.382

174.660

248.937

. . Goodwill

. . Assets in formation and advance paymen.

23.800

34.000

. . Other intangible fixed assets

. Total Intangible Fixed Assets

168.962

255.620

1.938.677

. TANGIBLE FIXED ASSETS

. . Real estate

27.586.321

27.998.873

23.777.254

. . Plant and machinery

15.459.542

20.940.802

12.134.522

. . Industrial and commercial equipment

172.651

430.540

268.837

. . Other assets

1.131.243

1.655.140

2.343.158

. . Assets under construction and advances

1.612.713

1.985.425

12.941.892

. Total Tangible fixed assets

45.962.470

53.010.780

51.465.663

. FINANCIAL FIXED ASSETS

. . Equity investments

6.936.110

7.437.031

7.582.893

. . . Equity invest. in subsidiary companies

4.487.112

4.983.033

5.128.895

. . . Equity invest. in associated companies

2.445.401

2.445.401

2.445.401

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

3.597

8.597

8.597

. . Financial receivables

102.453

72.453

27.953

. . . . Within 12 months

22.453

72.453

27.953

. . . . Beyond 12 months

80.000

. . . 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

102.453

72.453

27.953

. . . . Within 12 months

22.453

72.453

27.953

. . . . Beyond 12 months

80.000

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

7.038.563

7.509.484

7.610.846

Total fixed assets

53.169.995

60.775.884

61.015.186

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

10.015.765

10.990.924

11.555.910

. . Work in progress and semimanufactured

141.720

213.144

212.141

. . Work in progress on order

. . Finished goods

8.649.970

6.629.142

8.906.556

. . Advance payments

. Total Inventories

18.807.455

17.833.210

20.674.607

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

42.955.932

41.979.945

38.738.115

. . Beyond 12 months

877.222

. . Trade receivables

32.853.600

33.066.256

29.033.545

. . . . Within 12 months

32.853.600

33.066.256

29.033.545

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

893.133

780.996

740.771

. . . . Within 12 months

893.133

780.996

740.771

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

72.556

30.187

113

. . . . Within 12 months

72.556

30.187

113

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

2.692.064

3.866.382

4.013.325

. . . . Within 12 months

2.692.064

3.866.382

4.013.325

. . . . Beyond 12 months

. . Receivables for anticipated taxes

1.304.127

1.826.516

1.810.561

. . . . Within 12 months

1.304.127

1.826.516

1.419.010

. . . . Beyond 12 months

391.551

. . Receivables due from third parties

5.140.452

2.409.608

4.017.022

. . . . Within 12 months

5.140.452

2.409.608

3.531.351

. . . . Beyond 12 months

485.671

. Total Credits not held as fixed assets

42.955.932

41.979.945

39.615.337

. 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

1.971.848

865.683

. LIQUID FUNDS

. . Bank and post office deposits

28.461.015

20.196.877

6.864.180

. . Checks

32.930

19.975

. . Banknotes and coins

44.410

21.398

9.077

. Total Liquid funds

28.538.355

20.218.275

6.893.232

Total current assets

92.273.590

80.897.113

67.183.176

ADJUSTMENT ACCOUNTS

. Discount on loans

1.290.366

. Other adjustment accounts

2.328.571

1.678.714

Total adjustments accounts

2.328.571

1.678.714

1.290.366

TOTAL ASSETS

147.772.156

143.351.711

129.488.728

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

5.424.000

5.424.000

5.424.000

. Additional paid-in capital

. Revaluation reserves

22.088.690

22.088.690

22.088.690

. Legal reserve

1.332.697

1.332.697

1.332.697

. Reserve for Own shares

. Statute reserves

. Other reserves

57.331.658

61.440.840

55.723.612

. Accumulated Profits (Losses)

. Profit( loss) of the year

2.107.298

2.077.047

6.269.492

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

88.284.343

92.363.274

90.838.491

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

1.959.800

2.063.112

2.302.789

. . Taxation fund, also differed

2.712.884

2.564.453

1.314.588

. . Other funds

1.142.217

685.359

494.599

Total Reserves for Risks and Charges

5.814.901

5.312.924

4.111.976

Employee termination indemnities

1.000.016

1.135.101

1.229.879

ACCOUNTS PAYABLE

. . . . Within 12 months

38.104.967

35.505.306

33.203.263

. . . . Beyond 12 months

14.441.449

9.020.106

76.860

. . 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

16.809.111

10.000.000

. . . . Within 12 months

2.367.662

979.894

. . . . Beyond 12 months

14.441.449

9.020.106

. . Due to other providers of finance

1.319.330

2.332.700

230.580

. . . . Within 12 months

1.319.330

2.332.700

153.720

. . . . Beyond 12 months

76.860

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

29.707.310

28.521.042

30.025.397

. . . . Within 12 months

29.707.310

28.521.042

30.025.397

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

183.612

134.808

16.927

. . . . Within 12 months

183.612

134.808

16.927

. . . . Beyond 12 months

. . Due to associated companies

117.012

118.675

179.039

. . . . Within 12 months

117.012

118.675

179.039

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

1.082.176

742.534

236.488

. . . . Within 12 months

1.082.176

742.534

236.488

. . . . Beyond 12 months

. . Due to social security and welfare inst.

806.457

698.942

677.569

. . . . Within 12 months

806.457

698.942

677.569

. . . . Beyond 12 months

. . Other payables

2.521.408

1.976.711

1.914.123

. . . . Within 12 months

2.521.408

1.976.711

1.914.123

. . . . Beyond 12 months

Total accounts payable

52.546.416

44.525.412

33.280.123

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

126.480

15.000

28.259

Total adjustment accounts

126.480

15.000

28.259

TOTAL LIABILITIES

147.772.156

143.351.711

129.488.728

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

21.111.658

Risk accounts

2.000.000

Civil and fiscal norms relation

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

165.005.502

160.591.724

156.787.367

. Changes in work in progress

2.168.462

-2.783.852

-237.500

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

1.702.492

2.112.273

1.999.365

. . Contributions for operating expenses

. . Different income and revenues

1.702.492

2.112.273

1.999.365

Total value of production

168.876.456

159.920.145

158.549.232

PRODUCTION COSTS

. Raw material,other materials and consum.

78.091.167

74.977.892

71.521.949

. Services received

65.674.632

60.391.227

. Leases and rentals

1.765.438

1.573.631

61.047.454

. Payroll and related costs

11.361.847

11.252.843

10.993.350

. . Wages and salaries

8.445.133

8.542.875

8.389.184

. . Social security contributions

2.423.840

2.273.099

2.188.169

. . Employee termination indemnities

492.874

436.869

415.997

. . Pension and similar

. . Other costs

. Amortization and depreciation

5.525.331

5.455.847

6.212.283

. . Amortization of intangible fixed assets

101.552

121.900

1.573.190

. . Amortization of tangible fixed assets

5.256.336

5.170.242

4.478.772

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

167.443

163.705

160.321

. Changes in raw materials

1.194.219

57.543

-2.209.067

. Provisions to risk reserves

50.000

. Other provisions

. Other operating costs

516.658

486.437

398.032

Total production costs

164.179.292

154.195.420

147.964.001

Diff. between value and cost of product.

4.697.164

5.724.725

10.585.231

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

36.155

36.155

. . In subsidiary companies

. . In associated companies

36.155

36.155

. . In other companies

. Other financial income

6.024

65.129

1.008.489

. . Financ.income from receivables

61.818

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

61.818

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

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

6.024

65.129

946.671

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

6.024

65.129

946.671

. Interest and other financial expense

-220.405

-235.180

-184.377

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-184.377

Total financial income and expense

-178.226

-133.896

824.112

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

47.654

250.574

59.207

. . Of equity investments

47.654

250.574

59.207

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

. . Of securities incl.among current assets

. Devaluation

-502.688

-592.020

-542.375

. . Of equity investments

-502.688

-592.020

-542.375

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-455.034

-341.446

-483.168

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

1.066.742

. . Gains on disposals

. . Other extraordinary income

1.066.742

. Extraordinary expense

-1.094.861

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-1.094.861

Total extraordinary income and expense

-28.119

Results before income taxes

4.063.904

5.249.383

10.898.056

. Taxes on current income

1.956.606

3.172.336

4.628.564

. . current taxes

1.517.593

1.617.497

4.524.981

. . differed taxes(anticip.)

103.583

. Net income for the period

2.107.298

2.077.047

6.269.492

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

2.107.298

2.077.047

6.269.492

 

 

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

0,36

0,42

0,47

0,36

Elasticity Ratio

Units

0,62

0,56

0,52

0,58

Availability of stock

Units

0,13

0,12

0,16

0,12

Total Liquidity Ratio

Units

0,50

0,44

0,36

0,42

Quick Ratio

Units

0,21

0,15

0,05

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,11

0,17

0,29

2,08

Self Financing Ratio

Units

0,60

0,64

0,70

0,22

Capital protection Ratio

Units

0,91

0,92

0,87

0,66

Liabilities consolidation quotient

Units

0,41

0,29

0,04

0,27

Financing

Units

0,60

0,48

0,37

3,08

Permanent Indebtedness Ratio

Units

0,70

0,72

0,71

0,46

M/L term Debts Ratio

Units

0,10

0,07

0,01

0,12

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,69

CORRELATION

Fixed assets ratio

Units

1,95

1,69

1,51

1,16

Current ratio

Units

2,42

2,28

2,02

1,14

Acid Test Ratio-Liquidity Ratio

Units

1,93

1,78

1,40

0,86

Structure's primary quotient

Units

1,66

1,52

1,49

0,68

Treasury's primary quotient

Units

0,80

0,59

0,21

0,02

Rate of indebtedness ( Leverage )

%

167,38

155,20

142,55

438,55

Current Capital ( net )

Value

54.168.623

45.391.807

33.979.913

177.800

RETURN

Return on Sales

%

4,63

4,69

7,96

4,57

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

%

2,39

2,25

6,90

4,28

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

%

4,60

5,68

12,00

11,42

Return on Investment ( R.O.I. )

%

3,18

3,99

8,17

3,74

Return/ Sales

%

2,85

3,56

6,75

3,72

Extra Management revenues/charges incid.

%

44,86

36,28

59,23

25,24

Cash Flow

Value

7.632.629

7.532.894

12.481.775

140.498

Operating Profit

Value

4.697.164

5.724.725

10.585.231

117.422

Gross Operating Margin

Value

10.272.495

11.180.572

16.797.514

261.449

MANAGEMENT

Credits to clients average term

Days

71,68

74,12

66,66

110,74

Debts to suppliers average term

Days

74,23

75,64

82,07

117,18

Average stock waiting period

Days

41,03

39,98

47,47

43,75

Rate of capital employed return ( Turnover )

Units

1,12

1,12

1,21

0,99

Rate of stock return

Units

8,77

9,01

7,58

8,23

Labour cost incidence

%

6,89

7,01

7,01

15,09

Net financial revenues/ charges incidence

%

-0,11

-0,08

0,53

-1,50

Labour cost on purchasing expenses

%

6,92

7,30

7,43

14,79

Short-term financing charges

%

0,42

0,53

0,55

2,72

Capital on hand

%

89,56

89,26

82,59

100,97

Sales pro employee

Value

464.804

457.526

457.106

231.895

Labour cost pro employee

Value

32.005

32.059

32.050

32.825

 

 

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

:

3.092.859

Population living in the region

:

5.788.986

Number of families in the region

:

1.966.064

 

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

 

- per food products

:

475

- per non food products

:

1.304

- per energy consume

:

79

 

Sector Data

 

The values are calculated on a base of 335 significant companies.

The companies cash their credits on an average of 111 dd.

The average duration of suppliers debts is about 117 dd.

The sector's profitability is on an average of 4,57%.

The labour cost affects the turnover in the measure of 15,09%.

Goods are held in stock in a range of 44 dd.

The difference between the sales volume and the resources used to realize it is about 0,99.

The employees costs represent the 14,79% of the production costs.

 

Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered remarkably risky.

In the region 80.616 protested subjects are found; in the province they count to 41.815.

The insolvency index for the region is 1,40, , while for the province it is 1,36.

Total Bankrupt companies in the province : 18.217.

Total Bankrupt companies in the region : 28.514.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 64.92

UK Pound

1

INR 90.23

Euro

1

INR 80.54

Euro

1

INR 80.19

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

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.