MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

510339

Report Date :

21.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

ISOLA S.P.A.

 

 

Registered Office :

Viale Europa, 1/F Lammari 55013 – Capannori

 

 

Country :

Italy

 

 

Financials (as on) :

30.06.2017

 

 

Date of Incorporation :

01.02.1990

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Wholesale of wrecks and scrap

·         Wholesale of other non-metalic salvaged materials (glass, paper, car dboard)

 

 

No. of Employees :

From 11 to 15

 

 

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 :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

NOTES :

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

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

Italy

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 


 

ITALY - ECONOMIC OVERVIEW

 

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

 

Italy is the third-largest economy in the euro zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, reaching 131% of GDP in 2017. Investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era records. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's longstanding structural economic problems, including labor market inefficiencies, a sluggish judicial system, and a weak banking sector. Italy’s economy returned to modest growth in late 2014 for the first time since 2011. In 2015-16, Italy’s economy grew at about 1% each year, and in 2017 growth accelerated to 1.5% of GDP. In 2017, overall unemployment was 11.4%, but youth unemployment remained high at 37.1%.

 

Source : CIA

 


Company name and address

 

Isola S.p.a.

 

Viale Europa, 1/F LAMMARI

 

55013 – Capannori (LU)  -IT-

 

 

Summary

 

Fiscal Code

:

01361460460

Legal Form

:

Joint stock company

start of Activities

:

01/02/1990

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

from 11 to 15

 

 

Activity

 

Wholesale of wrecks and scrap

Wholesale of other non-metalic salvaged materials (glass, paper, car

dboard etc.)



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01361460460

 

Foreign Trade Reg. no. : 14408 of Lucca since 23/06/1993

 

Chamber of Commerce no. : 136141 of Lucca since 05/02/1990

 

Chamber of Commerce no. : 155582 of Pistoia

 

Firms' Register : LU017-18679 of Lucca since 19/02/1996

 

V.A.T. Code : 01361460460

 

R. E. C. no. : 27019 of Lucca since 18/04/1990

 

Tribunal Co. Register : 18679 of since 01/02/1990

 

Foundation date

: 28/12/1989

Establishment date

: 28/12/1989

Start of Activities

: 01/02/1990

Legal duration

: 31/12/2050

Nominal Capital

: 5.000.000

Subscribed Capital

: 5.000.000

Paid up Capital

: 5.000.000

 

Legal mail :

AMMINISTRAZIONE@PEC.ISOLASPA.IT

 

 

Members

 

Verde

Puccetti

Mario

 

Vuoto

Born in Lucca

(LU)

on 14/06/1956

- Fiscal Code : PCCMRA56H14E715H

 

Vuoto

Residence:

Per Camaiore

, 3170

- 55100

Lucca

(LU)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

11/01/2000

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Torre

Paolo

 

Vuoto

Born in Lucca

(LU)

on 07/04/1960

- Fiscal Code : TRRPLA60D07E715C

 

Vuoto

Residence:

Giusti

, 133

- 55100

Lucca

(LU)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

11/01/2018



Verde

Isola

Luigi

 

Vuoto

Born in Capannori

(LU)

on 11/11/1955

- Fiscal Code : SLILGU55S11B648C

 

Vuoto

Residence:

Di Molina

, 45

- 55012

Capannori

(LU)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

25/11/2015

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered



Companies connected to members *

 

*checkings have been performed on a national scale.

 

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

 

Verde

Isola

Luigi

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

So.ge.ma S.r.l.

Milano (MI) - IT -

12764050154

Director

Active

Registered

Isola Luigi

Capannori (LU) - IT -

SLILGU55S11B648C

Proprietor

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

Isola S.p.a.

Capannori - IT -

01361460460

425.000 .Eur

8,50

Bertocchini Massimo

Montecarlo - IT -

BRTMSM56T01E715F

100.000 .Eur

2,00

Puccetti Mario

Lucca - IT -

PCCMRA56H14E715H

800.000 .Eur

16,00

Cardella Modesto

Capannori - IT -

CRDMST70P12E715D

275.000 .Eur

5,50

Isola Luigi

Capannori - IT -

SLILGU55S11B648C

3.250.000 .Eur

65,00

Giovannetti Renata

GVNRNT56A66E715G

100.000 .Eur

2,00

Meschi Angelo

MSCNGL65E08B648L

50.000 .Eur

1,00



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

Isola S.p.a.

Capannori - IT -

01361460460

425.000 .Eur

8,50

Active

Gv Macero S.p.a.

Pedrengo - IT -

02514270160

400.000 .Eur

40,00

Active

So.ge.ma S.r.l.

Milano - IT -

12764050154

20.000 .Eur

20,00

Active

Belloni Giuseppe eamp; C. - S.N.C.

00901940338

82.633 .Eur

39,99

Active

Imbalcarta S.R.L.

01892260173

36.000 .Eur

36,00

Active

C.b.r.c. S.r.l.

Bologna - IT -

02223751203

19.710 .Eur

20,96

Active

Gallo S.r.l.

Rubano - IT -

00020190286

17.500 .Eur

35,00

Active

Isola Futura S.r.l.

Arcugnano - IT -

04089510244

204.000 .Eur

30,00

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

Europa

, 1/F

- 55012

- Capannori

(LU)

- IT -

 

PHONE

: 0583936929

 

FAX

: 0583933348

 

Legal mail

: AMMINISTRAZIONE@PEC.ISOLASPA.IT

 

Employees

: 11

 

Fittings and Equipment for a value of 500.000

Eur

 

Stocks for a value of 440.000

Eur

 

Furniture and fittings for a value of 5.000

Eur

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

15/01/1999



Protests

 

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



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Verde

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.



Legal Procedures

 

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



National Real Estates Survey

 

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

 

Town

Cadastre

No. Immovables

Up to Date

MONFALCONE (GO)

Buildings

4

19/05/2018

CAPANNORI (LU)

Buildings

5

19/05/2018

SAN BONIFACIO (VR)

Buildings

4

19/05/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

MONFALCONE (GO) PIAZZALE SALVO D'ACQUISTO, 3 Piano S1

A/27

.1018/5

25

cat. C/6

4

19 mq

Euro:101,07

B

Proprieta' per 1/1

MONFALCONE (GO) PIAZZALE SALVO D'ACQUISTO, 11 Piano 1

A/27

.1018/7

10

cat. A/10

1

2,5 vani

Euro:929,62

B

Proprieta' per 1/1

MONFALCONE (GO) PIAZZALE SALVO D'ACQUISTO, 11 Piano 3-4

A/27

.1018/7

24

cat. A/2

3

4,5 vani

Euro:557,77

B

Proprieta' per 1/1

MONFALCONE (GO) PIAZZALE SALVO D'ACQUISTO, 11 Piano 1

A/27

.1018/7

9

cat. A/10

1

3 vani

Euro:1.115,55

B

Proprieta' per 1/1

CAPANNORI (LU) VIALE EUROPA, Piano S1

55

980

10

cat. C/2

5

43 mq

Euro:126,58

1009831

B

Proprieta' per 1000/1000

CAPANNORI (LU) VIALE EUROPA, Piano T

55

980

18

cat. A/10

2

5,5 vani

Euro:1.533,88

1010496

B

Proprieta' per 1/1

CAPANNORI (LU) Piano 1

55

980

22

cat. A/10

2

5,5 vani

Euro:1.533,88

14400

B

Proprieta' per 1000/1000

CAPANNORI (LU) VIALE EUROPA, Piano S1

55

980

7

cat. C/2

6

19 mq

Euro:65,74

1010496

B

Proprieta' per 1/1

CAPANNORI (LU) VIALE EUROPA, Piano S1

55

980

8

cat. C/2

6

16 mq

Euro:55,36

14400

B

Proprieta' per 1/1

SAN BONIFACIO (VR) VIA DELL' AGRICOLTURA, SNC Piano T

19

982

1

cat. D/1

Euro: 8.635,16

B

Proprieta' per 1/1

SAN BONIFACIO (VR) VIA DELL' AGRICOLTURA, SNC Piano T

19

982

2

cat. D/1

Euro: 14.057,96

B

Proprieta' per 1/1

SAN BONIFACIO (VR) VIA DELL' AGRICOLTURA, SNC Piano 1

19

982

3

cat. A/2

2

5,5 vani

Euro:340,86

B

Proprieta' per 1/1

SAN BONIFACIO (VR) VIA DELL' AGRICOLTURA, SNC Piano 2

19

982

4

cat. A/2

2

5,5 vani

Euro:340,86

 

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 1990

Balance sheets for the years 2015, 2016 and 2017 were analyzed.

During the last years, it achieved profits (r.o.e. 1,21% on 2017) with a good increase in turnover (+31,93% in 2017 compared to 2016 and +8,53% in 2016 compared to 2015).

The return on Investment in the last financial year was positive (8,39%) falling within the field's average.

The amount of the operating result for the year 2017 is of Eur. 1.873.429 rising (+23,19%) in relation to the previous year.

The G.O.M. amounted to Eur. 2.041.966 stable if compared to the financial year 2016.

The financial status of the company is fairly balanced with an indebtedness level of 1,85 even though on the increase if compared to 2016.

The equity capital is equal to Eur. 7.345.058 , unchanged if compared to 2016.

Total indebtedness was equal to Eur. 14.235.967 (Eur. 362.413 was the value of m/l term debts) increasing if compared to the previous year, during which they were equal to Eur. 11.372.953 (25,17%).

The company does not exceed in bank borrowings; the recourse to suppliers' credit is also limited below field's average.

The liquidity level is positive (1,32).

Trade credits average terms are slow, on average 112,23 days. but on the same levels as the average of the sector.

During financial year 2017 the cash flow amounted to Eur. 257.492

In the last financial year labour cost was of Eur. 655.520, with a 1,53% incidence on total costs of production. , whereas the incidence on sales revenues is of 1,5%.

No incidence of financial charges as lower than the incomes.



Financial Data

 

Verde

Complete balance-sheet for the year

al 30/06/2017

(in Eur

x 1)

 

Item Type

Value

Sales

43.779.496

Profit (Loss) for the period

88.955

 

Verde

Complete balance-sheet for the year

al 30/06/2016

(in Eur

x 1)

 

Item Type

Value

Sales

33.183.404

Profit (Loss) for the period

60.741

 

Verde

Complete balance-sheet for the year

al 30/06/2015

(in Eur

x 1)

 

Item Type

Value

Sales

30.573.204

Profit (Loss) for the period

511.145

 

Verde

Complete balance-sheet for the year

al 30/06/2014

(in Eur

x 1)

 

Item Type

Value

Sales

44.786.505

Profit (Loss) for the period

586.624



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 30/06/2017 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 30/06/2016 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 30/06/2015 - 12 Mesi - Currency: - Amounts x 1

 

Years

2017

2016

2015

BALANCE SHEET ACCOUNTS

 

ASSETS

CREDITS VS PARTNERS

. Deposits not yet withdrawn

. Deposits already withdrawn

Total credits vs partners

FIXED ASSETS

. INTANGIBLE FIXED ASSETS

. . Start-up and expansion expenses

. . Research,develop. and advert.expens.

. . Industrial patent rights

2.104

2.218

7.465

. . Concessions,licenses,trademarks,etc.

128

145

162

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

3.264

4.888

7.457

. Total Intangible Fixed Assets

5.496

7.251

15.084

. TANGIBLE FIXED ASSETS

. . Real estate

526.189

545.204

564.807

. . Plant and machinery

491.590

220.203

189.304

. . Industrial and commercial equipment

13.108

16.607

5.919

. . Other assets

36.877

53.124

45.236

. . Assets under construction and advances

. Total Tangible fixed assets

1.067.764

835.138

805.266

. FINANCIAL FIXED ASSETS

. . Equity investments

2.917.792

4.195.760

4.703.912

. . . Equity invest. in subsidiary companies

218.770

218.770

218.770

. . . Equity invest. in associated companies

2.699.021

1.790.687

1.355.687

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

1

2.186.303

3.129.455

. . Financial receivables

2.786

1.000

1.000

. . . . Within 12 months

. . . . Beyond 12 months

2.786

1.000

1.000

. . . 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

2.786

1.000

1.000

. . . . Within 12 months

. . . . Beyond 12 months

2.786

1.000

1.000

. . Other securities

. . Own shares

767.305

. . . Total nominal value

. Total financial fixed assets

2.920.578

4.196.760

5.472.217

Total fixed assets

3.993.838

5.039.149

6.292.567

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

440.687

177.103

582.899

. . Advance payments

. Total Inventories

440.687

177.103

582.899

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

16.398.906

11.564.019

11.072.111

. . Beyond 12 months

622.988

842.630

663.722

. . Trade receivables

13.647.900

10.375.784

9.947.589

. . . . Within 12 months

13.647.900

10.375.784

9.947.589

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

941

4.134

. . . . Within 12 months

941

4.134

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

15.526

35.281

82.646

. . . . Within 12 months

15.526

35.281

82.646

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

1.765.925

1.564.808

1.099.140

. . . . Within 12 months

1.142.937

722.178

436.912

. . . . Beyond 12 months

622.988

842.630

662.228

. . Receivables for anticipated taxes

13.917

2.855

270.915

. . . . Within 12 months

13.917

2.855

269.421

. . . . Beyond 12 months

1.494

. . Receivables due from third parties

1.578.626

426.980

331.409

. . . . Within 12 months

1.578.626

426.980

331.409

. . . . Beyond 12 months

. Total Credits not held as fixed assets

17.021.894

12.406.649

11.735.833

. 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

514.814

492.202

466.301

. Total Financial Assets

514.814

492.202

466.301

. LIQUID FUNDS

. . Bank and post office deposits

284.539

1.169.665

545.673

. . Checks

. . Banknotes and coins

427

696

1.409

. Total Liquid funds

284.966

1.170.361

547.082

Total current assets

18.262.361

14.246.315

13.332.115

ADJUSTMENT ACCOUNTS

. Discount on loans

64.839

. Other adjustment accounts

81.344

57.713

Total adjustments accounts

81.344

57.713

64.839

TOTAL ASSETS

22.337.543

19.343.177

19.689.521

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

5.000.000

5.000.000

5.000.000

. Additional paid-in capital

. Revaluation reserves

30.725

30.725

30.725

. Legal reserve

518.171

515.134

489.574

. Reserve for Own shares

767.305

. Statute reserves

. Other reserves

2.474.512

2.416.809

1.163.919

. Accumulated Profits (Losses)

-767.305

-767.305

. Profit( loss) of the year

88.955

60.741

511.145

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

7.345.058

7.256.104

7.962.668

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

530.306

533.612

2.671

. . Other funds

380.000

Total Reserves for Risks and Charges

530.306

533.612

382.671

Employee termination indemnities

139.217

133.896

122.622

ACCOUNTS PAYABLE

. . . . Within 12 months

13.873.554

10.276.065

10.433.807

. . . . Beyond 12 months

362.413

1.096.888

740.168

. . 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

5.925.880

6.304.125

6.023.141

. . . . Within 12 months

5.581.551

5.228.721

5.302.133

. . . . Beyond 12 months

344.329

1.075.404

721.008

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

6.151.120

4.231.125

4.319.415

. . . . Within 12 months

6.151.120

4.231.125

4.319.415

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

22.944

38.701

7.022

. . . . Within 12 months

22.944

38.701

7.022

. . . . Beyond 12 months

. . Due to associated companies

1.016.286

405.453

619.057

. . . . Within 12 months

1.016.286

405.453

619.057

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

494.188

143.741

35.899

. . . . Within 12 months

494.188

143.741

35.899

. . . . Beyond 12 months

. . Due to social security and welfare inst.

71.537

44.534

39.916

. . . . Within 12 months

71.537

44.534

39.916

. . . . Beyond 12 months

. . Other payables

554.012

205.274

129.525

. . . . Within 12 months

535.928

183.790

110.365

. . . . Beyond 12 months

18.084

21.484

19.160

Total accounts payable

14.235.967

11.372.953

11.173.975

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

86.995

46.612

47.585

Total adjustment accounts

86.995

46.612

47.585

TOTAL LIABILITIES

22.337.543

19.343.177

19.689.521

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

358.176

Risk accounts

385.000

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

43.762.120

33.209.305

30.573.204

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

910.810

975.981

359.027

. . Contributions for operating expenses

. . Different income and revenues

910.810

975.981

359.027

Total value of production

44.672.930

34.185.286

30.932.231

PRODUCTION COSTS

. Raw material,other materials and consum.

34.376.342

25.234.805

23.107.622

. Services received

7.382.690

5.821.125

6.105.364

. Leases and rentals

118.970

79.454

60.669

. Payroll and related costs

655.520

615.269

586.847

. . Wages and salaries

490.174

463.630

439.356

. . Social security contributions

131.474

122.079

120.750

. . Employee termination indemnities

33.472

28.875

26.741

. . Pension and similar

. . Other costs

400

685

. Amortization and depreciation

168.537

129.069

125.086

. . Amortization of intangible fixed assets

8.444

19.198

24.183

. . Amortization of tangible fixed assets

106.331

82.776

65.036

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

53.762

27.095

35.867

. Changes in raw materials

-263.584

405.795

-469.974

. Provisions to risk reserves

150.000

180.000

. Other provisions

. Other operating costs

361.026

229.013

301.992

Total production costs

42.799.501

32.664.530

29.997.606

Diff. between value and cost of product.

1.873.429

1.520.756

934.625

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

1.100.000

. . In subsidiary companies

. . In associated companies

1.100.000

. . In other companies

. Other financial income

182.979

143.963

184.876

. . 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

46.964

. . Financ.income other than the above

182.979

143.963

137.912

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

182.979

143.963

137.912

. Interest and other financial expense

-280.884

-163.705

190.323

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

1.002.095

-19.742

375.199

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-2.186.302

-943.152

-224.577

. . Of equity investments

-2.186.302

-943.152

-150.000

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

-74.577

Total adjustments to financial assets

-2.186.302

-943.152

-224.577

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

. . Gains on disposals

. . Other extraordinary income

. Extraordinary expense

-1

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-1

Total extraordinary income and expense

-1

Results before income taxes

689.222

557.862

1.085.246

. Taxes on current income

600.267

497.121

574.101

. . current taxes

614.635

228.120

148.318

. . differed taxes(anticip.)

425.783

. Net income for the period

88.955

60.741

511.145

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

88.955

60.741

511.145

 

RATIOS

Value Type

as at 30/06/2017

as at 30/06/2016

as at 30/06/2015

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,18

0,26

0,32

0,11

Elasticity Ratio

Units

0,82

0,74

0,68

0,87

Availability of stock

Units

0,02

0,01

0,03

0,22

Total Liquidity Ratio

Units

0,80

0,73

0,65

0,56

Quick Ratio

Units

0,04

0,09

0,05

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,85

1,25

1,24

3,81

Self Financing Ratio

Units

0,33

0,38

0,40

0,17

Capital protection Ratio

Units

0,31

0,30

0,31

0,65

Liabilities consolidation quotient

Units

0,04

0,12

0,08

0,12

Financing

Units

1,94

1,57

1,40

4,72

Permanent Indebtedness Ratio

Units

0,35

0,44

0,45

0,30

M/L term Debts Ratio

Units

0,02

0,06

0,04

0,07

Net Financial Indebtedness Ratio

Units

0,77

0,71

0,69

1,28

CORRELATION

Fixed assets ratio

Units

1,96

1,68

1,40

2,06

Current ratio

Units

1,32

1,39

1,28

1,16

Acid Test Ratio-Liquidity Ratio

Units

1,28

1,37

1,22

0,84

Structure's primary quotient

Units

1,84

1,44

1,27

1,28

Treasury's primary quotient

Units

0,06

0,16

0,10

0,03

Rate of indebtedness ( Leverage )

%

304,12

266,58

247,27

591,61

Current Capital ( net )

Value

4.388.807

3.970.250

2.898.308

219.071

RETURN

Return on Sales

%

0,59

0,57

2,08

2,22

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

%

1,21

0,84

6,42

6,27

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

%

9,38

7,69

13,63

15,95

Return on Investment ( R.O.I. )

%

8,39

7,86

4,75

4,19

Return/ Sales

%

4,28

4,58

3,06

3,42

Extra Management revenues/charges incid.

%

4,75

3,99

54,69

29,26

Cash Flow

Value

257.492

189.810

636.231

61.669

Operating Profit

Value

1.873.429

1.520.756

934.625

95.558

Gross Operating Margin

Value

2.041.966

1.799.825

1.239.711

144.934

MANAGEMENT

Credits to clients average term

Days

112,23

112,56

117,13

120,94

Debts to suppliers average term

Days

61,81

54,06

60,82

120,04

Average stock waiting period

Days

3,62

1,92

6,86

61,92

Rate of capital employed return ( Turnover )

Units

1,96

1,72

1,55

1,27

Rate of stock return

Units

99,34

187,37

52,45

5,74

Labour cost incidence

%

1,50

1,85

1,92

7,77

Net financial revenues/ charges incidence

%

2,29

-0,06

1,23

-1,26

Labour cost on purchasing expenses

%

1,53

1,88

1,96

7,90

Short-term financing charges

%

1,97

1,44

n.c.

2,67

Capital on hand

%

51,02

58,29

64,40

78,39

Sales pro employee

Value

2.188.974

1.746.494

1.698.511

437.713

Labour cost pro employee

Value

32.776

32.382

32.602

33.928

 

 

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

:

Spazio379.117

Population living in the region

:

Spazio3.598.269

Number of families in the region

:

Spazio1.474.681

 

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

 

- per food products

:

Spazio444

- per non food products

:

Spazio2.009

- per energy consume

:

Spazio122



Sector Data

 

The values are calculated on a base of 6.137 significant companies.

 

The companies cash their credits on an average of 121 dd.

The average duration of suppliers debts is about 120 dd.

The sector's profitability is on an average of 2,22%.

The labour cost affects the turnover in the measure of 7,77%.

Goods are held in stock in a range of 62 dd.

The difference between the sales volume and the resources used to realize it is about 1,27.

The employees costs represent the 7,90% 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 24.960 protested subjects are found; in the province they count to 2.537.

The insolvency index for the region is 0,70, , while for the province it is 0,67.

Total Bankrupt companies in the province : 2.402.

Total Bankrupt companies in the region : 20.423.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 67.95

UK Pound

1

INR 91.87

Euro

1

INR 80.27

Euro

1

INR 80.17

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

DNS

 


 

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.