MIRA INFORM REPORT

 

 

Report No. :

498819

Report Date :

21.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

MEI INTERNATIONAL S.R.L.

 

 

Registered Office :

Via Rovereto, 14

21013 - Gallarate (VA) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

17.10.1988

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

Manufacture of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spare parts and accessories)

 

 

No. of Employees :

From 16 to 25

 

 

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

(30.09.2017)

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 and address

 

Mei International S.r.l.

 

Via Rovereto, 14

 

21013 - Gallarate (VA) -IT-

 

 

Summary

 

Fiscal Code

:

01780030134

Legal Form

:

Limited liability company

start of Activities

:

04/04/1989

Equity

:

Over 2.582.254

Turnover Range

:

12.750.000/15.500.000

Number of Employees

:

From 16 to 25

 

 

Activity

 

Manufacture of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spare parts and accessories)



Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 01780030134

 

Chamber of Commerce no. : 215992 of Como since 30/12/1988 until 12/12/1997

 

Chamber of Commerce no. : 231494 of Varese since 01/06/1993

 

Firms' Register : VA-1998-9824 of Varese since 04/03/1998

 

V.A.T. Code : 02412410124

 

Foundation date

: 17/10/1988

Establishment date

: 17/10/1988

Start of Activities

: 04/04/1989

Legal duration

: 31/12/2050

Nominal Capital

: 156.000

Subscribed Capital

: 156.000

Paid up Capital

: 156.000

 

Legal mail :

MEILABEL@PCERT.IT

 

 

Members

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Verde.gif

Puffi

Franco

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

Born in Lugano

( )

on 19/10/1960

- Fiscal Code : PFFFNC60R19Z133Y

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

Residence:

Rovereto

, 14

- 21013

Gallarate

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/06/2017

Assistant board Chairman

29/06/2017

Managing Director

29/06/2017

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

No Protests registered

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Verde.gif

Saporiti

Giovanni

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

Born in Busto Arsizio

(VA)

on 02/05/1968

- Fiscal Code : SPRGNN68E02B300Q

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

Residence:

Risorgimento

, 4

- 21013

Gallarate

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

29/06/2017

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

No Protests registered

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Verde.gif

Saporiti

Alessandro

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

Born in Busto Arsizio

(VA)

on 11/10/1972

- Fiscal Code : SPRLSN72R11B300E

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

Residence:

San Francesco

, 4

- 21013

Gallarate

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/06/2017

Procurator

29/06/2017

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

No Protests registered

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Verde.gif

Cordola

Vincenzo

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

Born in Barletta

(BA)

on 29/09/1969

- Fiscal Code : CRDVCN69P29A669E

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

Residence:

Porta Vittoria

, 29

- 20122

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/06/2017

Board Chairman

29/06/2017

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

No Protests registered

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Verde.gif

Ebene

Carlo

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

Born in Gallarate

(VA)

on 07/04/1955

- Fiscal Code : BNECRL55D07D869E

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

Residence:

Savonarola Gerolamo

, 15

- 20025

Legnano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

29/06/2017

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

No Protests registered

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Verde.gif

Fasolo

Andrea

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

Born in Novara

(NO)

on 30/10/1979

- Fiscal Code : FSLNDR79R30F952Q

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

Residence:

Stv Fontana

, 10

- 28100

Novara

(NO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

29/06/2017

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

No Protests registered

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Verde.gif

Sekara Holding Ag

 

 

Position

Since

Shares Amount

% Ownership

Partner



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\User\AppData\Local\Temp\Rar$EXa0.866\Verde.gif

Puffi

Franco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Jakob Muller Italiana S.r.l. In Liquidazione

Milano (MI) - IT -

03131180154

Director

Withdrawn

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

Saporiti Giovanni

SPRGNN68E02B300Q

23.400 .Eur

15,00

Saporiti Alessandro

Gallarate - IT -

SPRLSN72R11B300E

23.400 .Eur

15,00

Sekara Holding Ag

109.200 .Eur

70,00



Direct Participations

 

The Company under review has no participations in other Companies.



Firm's location and structure

 

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

 

-

Legal and operative seat

since 12/12/1997

 

Rovereto

, 14

- 21013

- Gallarate

(VA)

- IT -

 

PHONE

: 0331285211

 

Legal mail

: MEILABEL@PCERT.IT

 

-

Branch

(Store)

since 01/01/1996

 

Andrea Costa

, 13

- 21013

- Gallarate

(VA)

- IT -

 

Employees

: 15

 

Assistants

: 1

 

Fittings and Equipment for a value of 120.000

Eur

 

Stocks for a value of 3.390.000

Eur

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Verde.gif

Project of splitting-up and tranfer into

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif"Arthes Srl"

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

, 21013

, Gallarate

(VA)

- IT -

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

Fiscal Code: 02448160123

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

Date

Merging/splitting-up project:

11/11/2014

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Verde.gif

Splitting-up and transfer of assets to

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif"Arthes Srl"

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

, 21013

, Gallarate

(VA)

- IT -

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

Fiscal Code: 02448160123

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Vuoto.gif

Date

Splitting-up:

28/01/2015



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\User\AppData\Local\Temp\Rar$EXa0.866\Verde.gif

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.



Legal Procedures

 

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



National Real Estates Survey

 

The requested subject is not present c/o the CADASTRE OFFICES.

 

All responsibilities are declined regarding any possible omissions concerning the given results. Therefore, we advise to request for "Hypothecating Survey Inspection" c/o the locally competent RR.II. Immovables Registry, as this service doesn't fully guarantees the actual title of the Real Estates of the requested Subject.

 

Financial and Economical Analysis

 

Subject is active since 1989

An eco-fin analysis has been made on the base od the b/s fo the years 2014, 2015 and 2016.

During the last years, it achieved profits (r.o.e. 25,08% on 2016) but without a significant increase in the turnover.

The return on Investment in the last financial year was positive (15,77%) falling within the field's average.

An operating result of Eur. 1.385.921 has been registered. rising (+57,59%) in relation to the previous year.

The G.O.M. amounted to Eur. 1.456.350 with a 55,08% increase as opposed to the preceding year.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,81) which is yet rising if compared to 2015.

Subject can manage an equity capital funds for an amount of Eur. 3.776.114 , stable in comparison with the value of the previous year.

During the last financial year debts totalled Eur. 4.601.486 (Eur. 258.421 of which were m/l term debts) , a more or less stable value.

Moderate recourse to bank credit while the exposure towards suppliers is rather high anyway better than the field's average.

Liquidity is good (1,94)

Trade credits average terms are 81 days. , lower than the sector's average.

Eur. 1.000.288 is the value of cash flow during the year 2016

Labour cost expenses amount to Eur. 581.202 , representing 4,69% on the total of production costs. , whereas 4,27% is the incidence on sales revenues.

Financial incomes cover financial charges.



Financial Data

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Verde.gif

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

13.626.399

Profit (Loss) for the period

946.903

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Verde.gif

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

13.425.646

Profit (Loss) for the period

612.662

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Verde.gif

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

6.980.859

Profit (Loss) for the period

140.449

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

5.890.081

Profit (Loss) for the period

59.336

 

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

6.616.449

Profit (Loss) for the period

79.320



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

5.507

. . Research,develop. and advert.expens.

. . Industrial patent rights

1.420

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

103.025

. Total Intangible Fixed Assets

109.952

11.084

20.240

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

62.017

. . Industrial and commercial equipment

54.677

. . Other assets

29.887

. . Assets under construction and advances

. Total Tangible fixed assets

146.581

154.169

551.850

. FINANCIAL FIXED ASSETS

. . Equity investments

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

1.042

. . . . Within 12 months

. . . . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

1.042

Total fixed assets

256.533

165.253

573.132

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

3.390.599

2.725.871

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

. . Advance payments

. Total Inventories

3.390.599

2.778.561

2.725.871

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

3.201.043

2.866.981

1.739.364

. . Beyond 12 months

146.894

104.149

. . Trade receivables

3.065.865

1.628.057

. . . . Within 12 months

2.922.683

1.628.057

. . . . Beyond 12 months

143.182

. . 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

276.933

103.364

. . . . Within 12 months

276.933

103.364

. . . . Beyond 12 months

. . Receivables for anticipated taxes

1.273

1.273

. . . . Within 12 months

1.273

1.273

. . . . Beyond 12 months

. . Receivables due from third parties

3.866

6.670

. . . . Within 12 months

154

6.670

. . . . Beyond 12 months

3.712

. Total Credits not held as fixed assets

3.347.937

2.971.130

1.739.364

. 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

404.974

625.645

. Total Financial Assets

404.974

742.488

625.645

. LIQUID FUNDS

. . Bank and post office deposits

1.289.155

2.190.516

. . Checks

. . Banknotes and coins

1.604

788

. Total Liquid funds

1.290.759

1.289.817

2.191.304

Total current assets

8.434.269

7.781.996

7.282.184

ADJUSTMENT ACCOUNTS

. Discount on loans

. Other adjustment accounts

97.573

92.843

80.213

Total adjustments accounts

97.573

92.843

80.213

TOTAL ASSETS

8.788.375

8.040.092

7.935.529

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

156.000

156.000

156.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

115.706

115.706

115.706

. Reserve for Own shares

. Statute reserves

. Other reserves

2.557.505

2.544.843

2.940.916

. Accumulated Profits (Losses)

. Profit( loss) of the year

946.903

612.662

140.449

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

3.776.114

3.429.211

3.353.071

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

80.000

. . Taxation fund, also differed

8.503

. . Other funds

Total Reserves for Risks and Charges

88.503

80.503

72.503

Employee termination indemnities

249.407

228.016

237.702

ACCOUNTS PAYABLE

. . . . Within 12 months

4.343.065

3.481.131

4.186.316

. . . . Beyond 12 months

258.421

718.062

. . 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

668.049

1.168.806

. . . . Within 12 months

409.628

1.168.806

. . . . Beyond 12 months

258.421

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

3.305.995

2.826.308

. . . . Within 12 months

3.305.995

2.826.308

. . . . 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

540.063

140.326

. . . . Within 12 months

540.063

140.326

. . . . Beyond 12 months

. . Due to social security and welfare inst.

31.106

30.831

. . . . Within 12 months

31.106

30.831

. . . . Beyond 12 months

. . Other payables

56.273

20.045

. . . . Within 12 months

56.273

20.045

. . . . Beyond 12 months

Total accounts payable

4.601.486

4.199.193

4.186.316

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

72.865

103.169

85.937

Total adjustment accounts

72.865

103.169

85.937

TOTAL LIABILITIES

8.788.375

8.040.092

7.935.529

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

Civil and fiscal norms relation

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

13.626.399

13.425.646

6.980.858

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

152.139

60.030

72.710

. . Contributions for operating expenses

. . Different income and revenues

152.139

60.030

72.710

Total value of production

13.778.538

13.485.676

7.053.568

PRODUCTION COSTS

. Raw material,other materials and consum.

10.641.274

10.171.694

6.569.975

. Services received

1.509.887

1.669.510

. Leases and rentals

83.129

73.856

845.258

. Payroll and related costs

581.202

498.486

473.919

. . Wages and salaries

416.010

336.410

323.082

. . Social security contributions

111.854

120.940

125.265

. . Employee termination indemnities

22.145

25.975

25.572

. . Pension and similar

. . Other costs

31.193

15.161

. Amortization and depreciation

53.385

41.870

35.575

. . Amortization of intangible fixed assets

26.988

9.156

9.156

. . Amortization of tangible fixed assets

26.397

32.714

26.419

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

. Changes in raw materials

-612.038

-52.690

-1.296.719

. Provisions to risk reserves

. Other provisions

17.044

17.781

12.102

. Other operating costs

118.734

185.774

156.217

Total production costs

12.392.617

12.606.281

6.796.327

Diff. between value and cost of product.

1.385.921

879.395

257.241

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

123.613

97.890

83.971

. . 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

20.250

26.776

20.250

. . Financ.income other than the above

103.363

71.114

63.721

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

103.363

71.114

63.721

. Interest and other financial expense

-111.153

-48.108

-83.320

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-48.108

-83.320

Total financial income and expense

12.460

49.782

651

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-51.188

. . Of equity investments

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

-51.188

Total adjustments to financial assets

-51.188

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

. . Gains on disposals

. . Other extraordinary income

. Extraordinary expense

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

Total extraordinary income and expense

Results before income taxes

1.398.381

877.989

257.892

. Taxes on current income

451.478

265.327

117.443

. . current taxes

451.478

265.327

117.443

. . differed taxes(anticip.)

. Net income for the period

946.903

612.662

140.449

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

946.903

612.662

140.449

 

 

RATIOS

 

RATIOS

Value Type

as at 31/12/2016

as at 31/12/2015

as at 31/12/2014

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,03

0,02

0,07

0,18

Elasticity Ratio

Units

0,96

0,97

0,92

0,80

Availability of stock

Units

0,39

0,35

0,34

0,24

Total Liquidity Ratio

Units

0,57

0,62

0,57

0,48

Quick Ratio

Units

0,19

0,25

0,35

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,81

0,64

0,59

3,25

Self Financing Ratio

Units

0,43

0,43

0,42

0,19

Capital protection Ratio

Units

0,71

0,78

0,91

0,63

Liabilities consolidation quotient

Units

0,12

0,27

0,06

0,19

Financing

Units

1,22

1,22

1,25

3,80

Permanent Indebtedness Ratio

Units

0,49

0,54

0,45

0,36

M/L term Debts Ratio

Units

0,06

0,12

0,03

0,11

Net Financial Indebtedness Ratio

Units

0,00

n.c.

0,00

0,63

CORRELATION

Fixed assets ratio

Units

16,70

26,48

6,27

1,75

Current ratio

Units

1,94

2,24

1,74

1,21

Acid Test Ratio-Liquidity Ratio

Units

1,16

1,44

1,09

0,81

Structure's primary quotient

Units

14,72

20,75

5,85

1,03

Treasury's primary quotient

Units

0,39

0,58

0,67

0,06

Rate of indebtedness ( Leverage )

%

232,74

234,46

236,66

516,42

Current Capital ( net )

Value

4.091.204

4.300.865

3.095.868

422.465

RETURN

Return on Sales

%

7,34

4,88

2,52

3,35

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

%

25,08

17,87

4,19

5,13

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

%

37,03

25,60

7,69

14,77

Return on Investment ( R.O.I. )

%

15,77

10,94

3,24

4,16

Return/ Sales

%

10,17

6,55

3,68

4,11

Extra Management revenues/charges incid.

%

68,32

69,67

54,60

28,57

Cash Flow

Value

1.000.288

654.532

176.024

122.482

Operating Profit

Value

1.385.921

879.395

257.241

144.752

Gross Operating Margin

Value

1.456.350

939.046

304.918

241.990

MANAGEMENT

Credits to clients average term

Days

81,00

n.c.

83,96

111,85

Debts to suppliers average term

Days

97,28

n.c.

137,21

128,30

Average stock waiting period

Days

89,58

74,51

140,57

80,43

Rate of capital employed return ( Turnover )

Units

1,55

1,67

0,88

1,08

Rate of stock return

Units

4,02

4,83

2,56

4,45

Labour cost incidence

%

4,27

3,71

6,79

19,12

Net financial revenues/ charges incidence

%

0,09

0,37

0,01

-1,08

Labour cost on purchasing expenses

%

4,69

3,95

6,97

19,02

Short-term financing charges

%

2,42

1,15

1,99

2,68

Capital on hand

%

64,50

59,89

113,68

91,91

Sales pro employee

Value

757.022

895.043

498.632

198.432

Labour cost pro employee

Value

32.289

33.232

33.851

35.779



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\User\AppData\Local\Temp\Rar$EXa0.866\Spazio.gif843.250

Population living in the region

:

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Spazio.gif9.393.092

Number of families in the region

:

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Spazio.gif3.858.736

 

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

 

- per food products

:

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Spazio.gif460

- per non food products

:

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Spazio.gif2.090

- per energy consume

:

Description: C:\Users\User\AppData\Local\Temp\Rar$EXa0.866\Spazio.gif114



Sector Data

 

The values are calculated on a base of 1.206 significant companies.

 

The companies cash their credits on an average of 112 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,35%.

The labour cost affects the turnover in the measure of 19,12%.

Goods are held in stock in a range of 80 dd.

The difference between the sales volume and the resources used to realize it is about 1,08.

The employees costs represent the 19,02% of the production costs.



Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 4.597.

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

Total Bankrupt companies in the province : 3.052.

Total Bankrupt companies in the region : 39.612.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 65.20

UK Pound

1

INR 91.49

Euro

1

INR 80.46

Euro

1

INR 80.03

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRA

 

 

Report Prepared by :

TRU

                                                


 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.