MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

5064814

Report Date :

03.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

MANIFATTURE TECNOLEGNO HARTZ -.S.R.L.

 

 

Registered Office :

Via Rivera, 92,

10040 – Almese (TO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

08.10.1991

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacture of Non-Domestic Cooling and Ventilation Equipment.

 

 

No. of Employees :

From 91 to 110

 

 

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. 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

 

MANIFATTURE TECNOLEGNO HARTZ -.S.R.L. SI GLABILE M.T.H. - S.R.L.

 

Via Rivera, 92

 

10040 - Almese (TO) -IT-

 

 

Summary

 

Fiscal Code

:

06196070012

Legal Form

:

Limited liability company

start of Activities

:

22/11/1991

Equity

:

Over 2.582.254

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

from 91 to 110

 

 

Activity

 

Manufacture of non-domestic cooling and ventilation equipment

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 06196070012

 

Foreign Trade Reg. no. : 48453 of Torino since 14/01/1993

 

Chamber of Commerce no. : 768809 of Torino since 28/11/1991

 

Firms' Register : TO272-1991-4187 of Torino

 

V.A.T. Code : 06196070012

 

Tribunal Co. Register : 418791 of since 22/11/1991

 

Foundation date

: 08/10/1991

Establishment date

: 08/10/1991

Start of Activities

: 22/11/1991

Legal duration

: 31/12/2050

Nominal Capital

: 520.000

Subscribed Capital

: 520.000

Paid up Capital

: 520.000

Legal mail :

mth.pec@ipsnet.legalmail.it

 

 

Members

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Verde.gif

In.ca. S.r.l.

 

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

Residence:

G. Galliano

, 15

- 10129

Torino

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

27/10/2014

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Verde.gif

Canova

Luigi Giacomo

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

Born in Candiolo

(TO)

on 07/02/1954

- Fiscal Code : CNVLGC54B07B592O

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

Residence:

Rivera

, 92

- 10040

Almese

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/10/2017

Board Chairman

07/10/2017

Managing Director

07/10/2017

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Verde.gif

Annoni

Franco

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

Born in Candiolo

(TO)

on 19/08/1962

- Fiscal Code : NNNFNC62M19L219T

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

Residence:

Rivera

, 92

- 10040

Almese

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/10/2017

Managing Director

07/10/2017

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Verde.gif

Prinetto

Lucia Virginia

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

Born in Avigliana

(TO)

on 13/07/1975

- Fiscal Code : PRNLVR75L53A518T

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

Residence:

Rivera

, 92

- 10040

Almese

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/10/2017

Managing Director

07/10/2017

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Verde.gif

Canova

Federico

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

Born in Pinerolo

(TO)

on 05/08/1985

- Fiscal Code : CNVFRC85M05G674F

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

Residence:

Rivera

, 92

- 10040

Almese

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/10/2017

 


Companies connected to members *

 

*Checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Verde.gif

In.ca. S.r.l.

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Omnia Components S.r.l. - In Forma Abbreviata Omnico S.r.l.

San Dorligo della Valle (TS) - IT -

01033820323

Partner

Active

Registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Verde.gif

Canova

Luigi Giacomo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Officine Meccaniche Valdostane S.r.l. Siglabile O.m.v. S.r.l.

Pont Saint Martin (AO) - IT -

00088190079

Sole Director

Active

Registered

Societa' Istrumenti Macchine UtensiliS.i.m.u. S.r.l.

Torino (TO) - IT -

06932150011

Director

Withdrawn

Registered

In.ca. S.r.l.

Torino (TO) - IT -

07635830016

Sole Director

Active

Registered

Omnia Components S.r.l. - In Forma Abbreviata Omnico S.r.l.

San Dorligo della Valle (TS) - IT -

01033820323

Managing Director

Active

Registered

Omnia Components S.r.l. - In Forma Abbreviata Omnico S.r.l.

San Dorligo della Valle (TS) - IT -

01033820323

Director

Active

Registered

Omnia Components S.r.l. - In Forma Abbreviata Omnico S.r.l.

San Dorligo della Valle (TS) - IT -

01033820323

Board Chairman

Active

Registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Verde.gif

Annoni

Franco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Ardesia S.n.c. Di Vincenza Tridente E C.

Torino (TO) - IT -

07857620012

Partner

Active

Registered

Ardesia Consulting S.a.s Di Vincenza Tridente E C.

Torino (TO) - IT -

10517700018

Limited Partner

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

In.ca. S.r.l.

Torino - IT -

07635830016

520.000 .Eur

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

Api Formazione - Societa' Consortile A R esponsabilita' Limitata O In Forma Abbre

Torino - IT -

06398260015

2 .Eur

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 13/04/1992

 

Rivera

, 92

- 10040

- Almese

(TO)

- IT -

 

Legal mail

: MTH.PEC@IPSNET.LEGALMAIL.IT

 

Employees

: 103

 

Assistants

: 1

 

Fittings and Equipment for a value of 320.000

Eur

 

Stocks for a value of 2.290.000

Eur

 

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Partecipazioni Industriali Srl

Manifatture Tecnolegno Hartz Srl

31/08/1992

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Verde.gif

The firm absorbed by merging of

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gifManifatture Tecnolegno Hartz Srl

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

Riviera

, 92

, 10040

, Almese

(TO)

- IT -

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

Date

:

11/09/1992

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Verde.gif

Project of merging by taking over of

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gifFRIGOR AFEN S.R.L.

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

FERRERO

, 65/B

, 10098

, RIVOLI

(TO)

- IT -

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

Fiscal Code: 09451470018

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

Date

Merging/splitting-up project:

26/06/2008

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Verde.gif

The firm absorbed by merging of

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gifFRIGOR AFEN S.R.L.

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

FERRERO

, 65/B

, 10098

, RIVOLI

(TO)

- IT -

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

Fiscal Code: 09451470018

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Vuoto.gif

Date

:

15/12/2008

 

 

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$EXa0.027\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 1991

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 20,28% in 2016 but without a significant increase in the turnover.

The operating result was positive in the last financial year (8,73%) and reflects the field's average.

The amount of the operating result for the year 2016 is of Eur. 895.976 recording a drop as opposed to the year before (-38,93%).

The G.O.M. amounted to Eur. 1.178.233 with a -33,19% fall.

The financial status of the company is fairly balanced with an indebtedness level of 1,2 with an improving trend as on the decrease.

The management generated equity capital for an amount of Eur. 3.633.063 , unchanged as opposed to the preceding year.

Total debts (both short and M/L term) equals Eur. 5.121.357, , a more or less stable value.

The company does not exceed in bank credits; payments average period is instead slightly high (104,5 gg.) even if it still falls within the sector's average.

It shows a good range of liquidity.

Trade credits average terms are 81,77 days. , lower than the sector's average.

During financial year 2016 the cash flow amounted to Eur. 993.887

During 2016 financial year labour costs amounted to Eur. 4.202.869, with a 20,5% incidence on production costs. , whereas the incidence on sales revenues is of 20,07%.

No incidence of financial charges as lower than the incomes.



Financial Data

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Verde.gif

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

20.938.707

Profit (Loss) for the period

736.630

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Verde.gif

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

22.009.884

Profit (Loss) for the period

752.877

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Verde.gif

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

21.470.952

Profit (Loss) for the period

452.841

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

21.207.448

Profit (Loss) for the period

182.746

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

22.059.523

Profit (Loss) for the period

88.100



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.

82.188

40.173

12.558

. . Industrial patent rights

5.347

14.140

6.901

. . Concessions,licenses,trademarks,etc.

3.291

3.949

4.607

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

90.826

58.262

24.066

. TANGIBLE FIXED ASSETS

. . Real estate

43.704

52.067

47.338

. . Plant and machinery

47.679

117.606

228.915

. . Industrial and commercial equipment

273.406

213.276

247.264

. . Other assets

97.008

90.031

50.131

. . Assets under construction and advances

. Total Tangible fixed assets

461.797

472.980

573.648

. FINANCIAL FIXED ASSETS

. . Equity investments

47.498

742.498

40.998

. . . Equity invest. in subsidiary companies

19.157

714.157

12.657

. . . Equity invest. in associated companies

28.341

28.341

28.341

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

25.718

243.750

. . . . Within 12 months

25.718

25.000

. . . . Beyond 12 months

218.750

. . . Receivab due from subsidiaries

25.718

243.750

. . . . Within 12 months

25.718

25.000

. . . . Beyond 12 months

218.750

. . . 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

47.498

768.216

284.748

Total fixed assets

600.121

1.299.458

882.462

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.057.180

2.096.829

1.745.698

. . Work in progress and semimanufactured

57.618

47.991

57.319

. . Work in progress on order

. . Finished goods

177.655

231.499

248.765

. . Advance payments

. Total Inventories

2.292.453

2.376.319

2.051.782

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

6.528.083

6.518.717

6.534.103

. . Beyond 12 months

55.683

167.673

302.758

. . Trade receivables

4.756.218

5.175.929

5.589.969

. . . . Within 12 months

4.756.218

5.175.929

5.589.969

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

479.864

700.512

488.861

. . . . Within 12 months

479.864

700.512

488.861

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

706.489

265.320

220.925

. . . . Within 12 months

706.489

265.320

220.925

. . . . Beyond 12 months

. . Receivables due from holding comp.

55.035

134.820

109.585

. . . . Within 12 months

35

4.820

585

. . . . Beyond 12 months

55.000

130.000

109.000

. . Fiscal Receivables

406.318

185.361

250.408

. . . . Within 12 months

406.318

148.371

57.333

. . . . Beyond 12 months

36.990

193.075

. . Receivables for anticipated taxes

150.018

153.824

122.017

. . . . Within 12 months

150.018

153.824

122.017

. . . . Beyond 12 months

. . Receivables due from third parties

29.824

70.624

55.096

. . . . Within 12 months

29.141

69.941

54.413

. . . . Beyond 12 months

683

683

683

. Total Credits not held as fixed assets

6.583.766

6.686.390

6.836.861

. FINANCIAL ASSETS

. . Equity invest. in subsidiary comp.

. . Equity invest. in associated companies

. . Equity invest. in holding companies

. . Other equity investments

. . Own shares

. . . Total nominale value

. . Other securities

. Total Financial Assets

. LIQUID FUNDS

. . Bank and post office deposits

776.521

571.512

290.733

. . Checks

. . Banknotes and coins

610

120

728

. Total Liquid funds

777.131

571.632

291.461

Total current assets

9.653.350

9.634.341

9.180.104

ADJUSTMENT ACCOUNTS

. Discount on loans

7.329

4.278

. Other adjustment accounts

9.535

Total adjustments accounts

9.535

7.329

4.278

TOTAL ASSETS

10.263.006

10.941.128

10.066.844

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

520.000

520.000

520.000

. Additional paid-in capital

. Revaluation reserves

19.159

19.159

19.159

. Legal reserve

104.000

104.000

104.000

. Reserve for Own shares

. Statute reserves

. Other reserves

2.105.644

2.252.765

1.799.932

. Accumulated Profits (Losses)

147.630

150.130

150.130

. Profit( loss) of the year

736.630

752.877

452.841

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

3.633.063

3.798.931

3.046.062

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

275.000

250.000

225.000

. . Taxation fund, also differed

. . Other funds

50.000

Total Reserves for Risks and Charges

275.000

300.000

225.000

Employee termination indemnities

731.911

807.261

810.710

ACCOUNTS PAYABLE

. . . . Within 12 months

5.121.357

5.529.967

5.550.747

. . . . Beyond 12 months

. . 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

16.480

8.502

179.958

. . . . Within 12 months

16.480

8.502

179.958

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

75.544

143.511

130.408

. . . . Within 12 months

75.544

143.511

130.408

. . . . Beyond 12 months

. . Trade payables

3.906.089

4.744.088

4.599.790

. . . . Within 12 months

3.906.089

4.744.088

4.599.790

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

20.690

43.708

19.671

. . . . Within 12 months

20.690

43.708

19.671

. . . . Beyond 12 months

. . Due to associated companies

696.688

. . . . Within 12 months

696.688

. . . . Beyond 12 months

. . Due to holding companies

40.725

. . . . Within 12 months

40.725

. . . . Beyond 12 months

. . Due to the tax authorities

104.391

187.617

330.938

. . . . Within 12 months

104.391

187.617

330.938

. . . . Beyond 12 months

. . Due to social security and welfare inst.

242.242

275.803

218.214

. . . . Within 12 months

242.242

275.803

218.214

. . . . Beyond 12 months

. . Other payables

59.233

86.013

71.768

. . . . Within 12 months

59.233

86.013

71.768

. . . . Beyond 12 months

Total accounts payable

5.121.357

5.529.967

5.550.747

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

501.675

504.969

434.325

Total adjustment accounts

501.675

504.969

434.325

TOTAL LIABILITIES

10.263.006

10.941.128

10.066.844

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

2.729.558

2.887.344

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

20.938.707

22.009.884

21.470.952

. Changes in work in progress

-44.217

-26.594

-77.214

. Changes in semi-manufact. products

. Capitalization of internal work

24.252

22.511

. Other income and revenues

476.861

400.077

409.478

. . Contributions for operating expenses

8.500

16.270

. . Different income and revenues

476.861

391.577

393.208

Total value of production

21.395.603

22.405.878

21.803.216

PRODUCTION COSTS

. Raw material,other materials and consum.

11.991.499

12.786.632

11.958.344

. Services received

3.260.659

3.290.232

. Leases and rentals

675.153

676.029

4.254.365

. Payroll and related costs

4.202.869

4.214.083

4.159.927

. . Wages and salaries

3.036.779

3.028.232

3.009.898

. . Social security contributions

958.648

975.321

936.871

. . Employee termination indemnities

207.442

210.530

213.158

. . Pension and similar

. . Other costs

. Amortization and depreciation

257.257

271.264

456.201

. . Amortization of intangible fixed assets

32.353

31.427

172.420

. . Amortization of tangible fixed assets

204.571

217.210

209.971

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

20.333

22.627

73.810

. Changes in raw materials

39.649

-351.132

-86.700

. Provisions to risk reserves

. Other provisions

25.000

25.000

25.000

. Other operating costs

47.541

26.427

31.703

Total production costs

20.499.627

20.938.535

20.798.840

Diff. between value and cost of product.

895.976

1.467.343

1.004.376

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

100.000

50.000

. . In subsidiary companies

100.000

50.000

. . In associated companies

. . In other companies

. Other financial income

468

10.565

2.996

. . Financ.income from receivables

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

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

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

468

10.565

2.996

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

468

10.565

2.996

. Interest and other financial expense

-2.819

-3.016

-6.211

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-3.016

-6.211

Total financial income and expense

97.649

57.549

-3.215

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-200.000

-200.000

. . Of equity investments

. . Of financial fixed assets (no equity inv)

-200.000

-200.000

. . Of securities included among current ass

Total adjustments to financial assets

-200.000

-200.000

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

37.672

8.046

. . Gains on disposals

. . Other extraordinary income

37.672

8.046

. Extraordinary expense

-218.053

-27.193

. . Losses on disposals

. . Taxes relating to prior years

-54.581

-175

. . Other extraordinary expense

-163.472

-27.018

Total extraordinary income and expense

-180.381

-19.147

Results before income taxes

993.625

1.144.511

782.014

. Taxes on current income

256.995

391.634

329.173

. . current taxes

253.189

423.441

385.321

. . differed taxes(anticip.)

-31.807

-56.148

. Net income for the period

736.630

752.877

452.841

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

736.630

752.877

452.841

 

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

0,06

0,12

0,09

0,18

Elasticity Ratio

Units

0,94

0,88

0,91

0,79

Availability of stock

Units

0,22

0,22

0,20

0,21

Total Liquidity Ratio

Units

0,72

0,66

0,71

0,52

Quick Ratio

Units

0,08

0,05

0,03

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,20

1,31

1,73

3,01

Self Financing Ratio

Units

0,35

0,35

0,30

0,19

Capital protection Ratio

Units

0,65

0,66

0,68

0,66

Liabilities consolidation quotient

Units

0,14

0,15

0,15

0,16

Financing

Units

1,41

1,46

1,82

3,56

Permanent Indebtedness Ratio

Units

0,43

0,42

0,38

0,34

M/L term Debts Ratio

Units

0,07

0,07

0,08

0,10

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,69

CORRELATION

Fixed assets ratio

Units

7,27

3,54

4,37

1,65

Current ratio

Units

1,88

1,74

1,65

1,18

Acid Test Ratio-Liquidity Ratio

Units

1,44

1,31

1,28

0,86

Structure's primary quotient

Units

6,05

2,92

3,45

1,02

Treasury's primary quotient

Units

0,15

0,10

0,05

0,06

Rate of indebtedness ( Leverage )

%

282,49

288,01

330,49

509,92

Current Capital ( net )

Value

4.531.993

4.104.374

3.629.357

330.495

RETURN

Return on Sales

%

4,75

4,65

4,23

3,79

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

%

20,28

19,82

14,87

6,70

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

%

27,35

30,13

25,67

18,82

Return on Investment ( R.O.I. )

%

8,73

13,41

9,98

4,89

Return/ Sales

%

4,28

6,67

4,68

4,78

Extra Management revenues/charges incid.

%

82,22

51,31

45,09

29,96

Cash Flow

Value

993.887

1.024.141

909.042

165.166

Operating Profit

Value

895.976

1.467.343

1.004.376

225.594

Gross Operating Margin

Value

1.178.233

1.763.607

1.485.577

376.080

MANAGEMENT

Credits to clients average term

Days

81,77

84,66

93,73

111,07

Debts to suppliers average term

Days

104,50

103,76

102,57

127,44

Average stock waiting period

Days

39,41

38,87

34,40

62,88

Rate of capital employed return ( Turnover )

Units

2,04

2,01

2,13

1,10

Rate of stock return

Units

9,13

9,26

10,46

5,58

Labour cost incidence

%

20,07

19,15

19,37

18,94

Net financial revenues/ charges incidence

%

0,47

0,26

-0,01

-1,15

Labour cost on purchasing expenses

%

20,50

20,13

20,00

18,99

Short-term financing charges

%

0,06

0,05

0,11

2,55

Capital on hand

%

49,01

49,71

46,89

90,89

Sales pro employee

Value

159.837

168.014

166.441

199.007

Labour cost pro employee

Value

32.082

32.168

32.247

34.820

 

 

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$EXa0.027\Spazio.gif2.236.941

Population living in the region

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Spazio.gif4.330.172

Number of families in the region

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Spazio.gif1.889.207

 

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

 

- per food products

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Spazio.gif429

- per non food products

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Spazio.gif1.789

- per energy consume

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.027\Spazio.gif135

 

 

Sector Data

 

The values are calculated on a base of 1.964 significant companies.

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

The average duration of suppliers debts is about 127 dd.

The sector's profitability is on an average of 3,79%.

The labour cost affects the turnover in the measure of 18,94%.

Goods are held in stock in a range of 63 dd.

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

The employees costs represent the 18,99% 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 27.019 protested subjects are found; in the province they count to 16.723.

The insolvency index for the region is 0,63, , while for the province it is 0,76.

Total Bankrupt companies in the province : 7.726.

Total Bankrupt companies in the region : 14.165.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 66.66

UK Pound

1

INR 90.66

Euro

1

INR 80.01

EURO

1

INR 79.84

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VAR

 

 

Report Prepared by :

NIT

 

 


 

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.