MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

510128

Report Date :

21.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

SERECO S.R.L.

 

 

Registered Office :

Via Solidarieta' E Volontariat, 10 70015 – Noci

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

11.10.1989

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Subject is Market research and public opinion polling.

 

 

No. of Employees :

From 51 to 70

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

B

 

Credit Rating

Explanation

Rating Comments

B

Medium Risk

Business dealings permissible on a regular monitoring basis

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but Correct

 

 

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

 

Sereco S.r.l.

 

Via Solidarieta' E Volontariat, 10

 

70015 – Noci (BA) -IT-

 

 

Summary

 

Fiscal Code

:

04018100729

Legal Form

:

Limited liability company

start of Activities

:

11/10/1989

Equity

:

Over 2.582.254

Turnover Range

:

6.500.000/7.750.000

Number of Employees

:

from 51 to 70



Activity

 

Market research and public opinion polling



Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 04018100729

 

Foreign Trade Reg. no. : BA035821 since 02/07/1999

 

Foreign Trade Reg. no. : 035821 of Bari since 02/07/1999

 

Chamber of Commerce no. : 288801 of Bari since 25/07/1989

 

Firms' Register : BA006-24821 of Bari since 19/02/1996

 

V.A.T. Code : 04018100729

 

Tribunal Co. Register : 24821 of since 14/07/1989

 

Foundation date

: 26/05/1989

Establishment date

: 26/05/1989

Start of Activities

: 11/10/1989

Legal duration

: 31/12/2050

Nominal Capital

: 2.500.000

Subscribed Capital

: 2.500.000

Paid up Capital

: 2.500.000

 

Legal mail :

SERECO@PEC.IT

 

Members




Verde

Ritella

Donato

 

Vuoto

Born in Noci

(BA)

on 21/12/1951

- Fiscal Code : RTLDNT51T21F915N

 

Vuoto

Residence:

Zona A

, 34/I

- 70015

Noci

(BA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

26/04/2006

Technical Manager

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Bruno

Vincenzo

 

Vuoto

Born in Noci

(BA)

on 30/10/1955

- Fiscal Code : BRNVCN55R30F915Q

 

Vuoto

Residence:

Cappuccini

, 18

- 70015

Noci

(BA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Responsible technician

13/07/1995

Technical Manager

19/02/1999



Verde

Ritella

Tommaso

 

Vuoto

Born in Noci

(BA)

on 10/11/1974

- Fiscal Code : RTLTMS74S10F915F

 

Vuoto

Residence:

A

, 34 /I

- 70015

Noci

(BA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

10/06/2003

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Ritella

Arianna

 

Vuoto

Born in Noci

(BA)

on 04/07/1978

- Fiscal Code : RTLRNN78L44F915H

 

Vuoto

Residence:

B

, 17

- 70015

Noci

(BA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

15/03/2011

 

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

Ritella

Donato

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Fiusis S.p.A.

Noci (BA) - IT -

00739440725

Chairman and Managing Director

Withdrawn

Registered

Asian-italian Multiutilities S.r.l.

Roma (RM) - IT -

06711891009

Director

Withdrawn

Ceased



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

Ritella Donato

Noci - IT -

RTLDNT51T21F915N

1.575.000 .Eur

63,00

Ritella Tommaso

Noci - IT -

RTLTMS74S10F915F

400.000 .Eur

16,00

Ritella Arianna

Noci - IT -

RTLRNN78L44F915H

400.000 .Eur

16,00

LIUZZI FRANCESCO

LZZFNC54M18F915S

125.000 .Eur

5,00



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

( SVILUPPO IMPRESE BARESI - SOCIETA' PER AZIONI ) SVIBA - S.P.A.

Bari - IT -

02613820725

1.032 .Eur

0,50

Active

Norbeco S.r.l.

Noci - IT -

04580200725

53.295 .Eur

55,00

Active

Consorzio Stabile Progettisti Costruttor i

Maletto - IT -

05092830875

Active

Intersysthi S.r.l. Start-up Costituita A Norma Dell'art. 4 Comma 10 Bis Del Decr

07930650721

25.000 .Eur

100,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Solidarieta' E Volontariat

, 10

- 70015

- Noci

(BA)

- IT -

 

PHONE

: 0804970799

 

Legal mail

: SERECO@PEC.IT

 

Employees

: 51

 

Fittings and Equipment for a value of 910.000

Eur

 

Stocks for a value of 5.230.000

Eur

 

Furniture and fittings for a value of 5.000

Eur

 

Vehicles for a value of 65.000

Eur

 

Work in progress for a value of 3.930.000

Eur

 

 

Historical Information and/or Firm's Status


--



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

BARI (BA)

Buildings

1

17/05/2018

CONVERSANO (BA)

Land

8

17/05/2018

NOCI (BA)

Buildings

6

17/05/2018

NOCI (BA)

Land

1

17/05/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

BARI (BA) VIA NICOLA DE GIOSA, 29 Piano 2

97

82

86

zona2 cat. A/10

5

3,5 vani

Euro:2.277,57

B

Proprieta' per 1/1

NOCI (BA) VIA DOMENICO ROMANAZZI, NC Piano S1

32

1187

59

cat. C/6

3

38 mq

Euro:88,31

B

Proprieta' per 1/1

NOCI (BA) VIA MASSIMO D' AZEGLIO, 8 Piano T-1 - 2-3

34

1522

19

cat. A/2

3

10 vani

Euro:1.136,21

B

Proprieta' per 1/1

NOCI (BA) VIA CAVOUR, 144 Piano 1

34

652

2

cat. A/3

3

4,5 vani

Euro:244,03

B

Proprieta' per 1/1

NOCI (BA) VIA ZONA INDUSTRIALE, Piano T

44

306

cat. D/8

Euro: 6.217,00

B

Proprieta' per 1/1

NOCI (BA) VIA ZONA INDUSTRIALE, NC Piano T-1 - 2-S1

44

465

1

cat. D/1

Euro: 18.867,50

B

Proprieta' per 1/1

NOCI (BA) VIA ZONA INDUSTRIALE, NC Piano 1

44

465

2

cat. A/2

1

5 vani

Euro:400,25

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1/1

CONVERSANO (BA)

75

197

MANDORLETO

3

15 are 92 ca

R.D.Euro:5,34 R.A. Euro: 2,88

39759

L

Proprieta' per 1/1

CONVERSANO (BA)

75

44

MANDORLETO

3

19 are 95 ca

R.D.Euro:6,70 R.A. Euro: 3,61

27983

L

Proprieta' per 1/1

CONVERSANO (BA)

75

45

ULIVETO

3

21 are 15 ca

R.D.Euro:7,10 R.A. Euro: 5,46

11337

L

Proprieta' per 1/1

CONVERSANO (BA)

75

56

VIGNETO

3

38 are 44 ca

R.D.Euro:32,76 R.A. Euro: 19,85

18216

L

Proprieta' per 1/1

CONVERSANO (BA)

75

58

MODELLO 26

R.A. Euro: R.A. Euro:

L

Proprieta' per 1/1

CONVERSANO (BA)

75

59

MANDORLETO

3

5 are 97 ca

R.D.Euro:2,00 R.A. Euro: 1,08

8797

L

Proprieta' per 1/1

CONVERSANO (BA)

75

61

SEMIN ARBOR

3

48 are 44 ca

R.D.Euro:20,01 R.A. Euro: 17,51

13987

L

Proprieta' per 1/1

CONVERSANO (BA)

75

68

ULIVETO

4

13 are 30 ca

R.D.Euro:3,43 R.A. Euro: 3,09

18216

L

Proprieta' per 1/1

NOCI (BA)

44

567

ULIVETO

2

22 ca

R.D.Euro:0,07 R.A. Euro: 0,06

 

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

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 1989.

The economic-financial analysis has been made on the base of the b/s of the latests three years.

In the economic management , good and bad results followed on by turns. with a negative economic result in the last financial year. Business volume is falling in the last financial year.

A loss is registered as to the operating result (-1,26%).

The amount of the operating loss for 2016 is equal to Eur. -224.444.

A gross operating margine for a value of Eur. 298.933 was reached. , with a -92,08% decrease.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,73 which is yet rising if compared to 2015.

The equity capital is equal to Eur. 8.593.790 on the same levels as the year before.

Total indebtedness was equal to Eur. 8.081.622 (Eur. 1.547.501 was the value of m/l term debts) on the same levels as the year before.

The company does not exceed in bank credits; payments average period is instead slightly high (138,16 gg.) even if it still falls within the sector's average.

Liquidity is good (1,34)

Trade credits average terms are slow, on average 126,14 days. but in line with the sector.

The financial management generated a cash flow of Eur. 278.022.

Labour cost amounts to Eur. 2.247.576, with a 28,7% incidence on production costs. , whereas 33,84% is the incidence on sales revenues.

The financial management has a limited economic impact, equal to -0,35% on the sales.



Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

6.642.418

Profit (Loss) for the period

-245.355

 

Verde

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

14.995.913

Profit (Loss) for the period

2.132.988

 

Verde

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

17.072.584

Profit (Loss) for the period

2.989.252

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

12.283.370

Profit (Loss) for the period

1.546.457

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

8.605.976

Profit (Loss) for the period

566.373



Balance Sheets

 

From our constant monitoring of the relevant Public Administration offices, no more recent balance sheets result to have been filed.

 

- Balance Sheet as at 31/12/2016 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2015 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2014 - 12 Mesi - Currency: - Amounts x 1

 

Years

2016

2015

2014

BALANCE SHEET ACCOUNTS

 

ASSETS

CREDITS VS PARTNERS

. Deposits not yet withdrawn

. Deposits already withdrawn

Total credits vs partners

FIXED ASSETS

. INTANGIBLE FIXED ASSETS

. . Start-up and expansion expenses

. . Research,develop. and advert.expens.

. . Industrial patent rights

617

1.233

374

. . Concessions,licenses,trademarks,etc.

8.387

11.657

15.076

. . Goodwill

. . Assets in formation and advance paymen.

251.080

81.662

1.767

. . Other intangible fixed assets

. Total Intangible Fixed Assets

260.084

94.552

17.217

. TANGIBLE FIXED ASSETS

. . Real estate

7.067.751

7.237.722

5.924.521

. . Plant and machinery

897.005

1.109.857

152.076

. . Industrial and commercial equipment

15.035

25.570

11.339

. . Other assets

116.323

156.765

105.012

. . Assets under construction and advances

367.632

144.172

465.018

. Total Tangible fixed assets

8.463.746

8.674.086

6.657.966

. FINANCIAL FIXED ASSETS

. . Equity investments

28.038

3.538

3.538

. . . Equity invest. in subsidiary companies

25.000

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

3.038

3.538

3.538

. . Financial receivables

. . . . 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

28.038

3.538

3.538

Total fixed assets

8.751.868

8.772.176

6.678.721

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.228.900

1.370.830

1.375.362

. . Work in progress and semimanufactured

35.320

26.593

14.447

. . Work in progress on order

3.928.374

3.733.530

4.261.818

. . Finished goods

8.458

8.458

8.458

. . Advance payments

28.358

199.016

45.389

. Total Inventories

5.229.410

5.338.427

5.705.474

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

3.125.215

3.798.319

5.821.832

. . Beyond 12 months

2.239

64.202

81.920

. . Trade receivables

2.327.433

2.939.816

5.346.975

. . . . Within 12 months

2.325.194

2.939.816

5.342.000

. . . . Beyond 12 months

2.239

4.975

. . Receivables due from subsid. comp.

4.020

. . . . Within 12 months

4.020

. . . . 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

396.144

724.147

197.929

. . . . Within 12 months

396.144

724.147

197.929

. . . . Beyond 12 months

. . Receivables for anticipated taxes

100.642

97.402

298.172

. . . . Within 12 months

100.642

33.200

221.227

. . . . Beyond 12 months

64.202

76.945

. . Receivables due from third parties

299.215

101.156

60.676

. . . . Within 12 months

299.215

101.156

60.676

. . . . Beyond 12 months

. Total Credits not held as fixed assets

3.127.454

3.862.521

5.903.752

. 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

107.000

107.000

. Total Financial Assets

107.000

107.000

. LIQUID FUNDS

. . Bank and post office deposits

301.082

106.531

1.775.368

. . Checks

. . Banknotes and coins

212

541

33

. Total Liquid funds

301.294

107.072

1.775.401

Total current assets

8.765.158

9.415.020

13.384.627

ADJUSTMENT ACCOUNTS

. Discount on loans

154.022

178.077

. Other adjustment accounts

339.490

Total adjustments accounts

339.490

154.022

178.077

TOTAL ASSETS

17.856.516

18.341.218

20.241.425

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

2.500.000

2.500.000

2.500.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

551.086

444.436

294.974

. Reserve for Own shares

. Statute reserves

. Other reserves

40.237

15.258

2.444

. Accumulated Profits (Losses)

5.747.822

4.756.199

3.348.106

. Profit( loss) of the year

-245.355

2.132.988

2.989.252

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

8.593.790

9.848.881

9.134.776

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

216

432

. . Other funds

107.000

107.000

665.631

Total Reserves for Risks and Charges

107.000

107.216

666.063

Employee termination indemnities

467.471

502.295

509.229

ACCOUNTS PAYABLE

. . . . Within 12 months

6.534.121

5.524.108

9.328.894

. . . . Beyond 12 months

1.547.501

1.765.308

180.851

. . 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

3.498.799

1.380.851

240.281

. . . . Within 12 months

2.406.411

171.793

59.430

. . . . Beyond 12 months

1.092.388

1.209.058

180.851

. . Due to other providers of finance

559.889

659.815

4.472

. . . . Within 12 months

104.776

103.565

4.472

. . . . Beyond 12 months

455.113

556.250

. . Advances from customers

1.552.037

2.288.799

3.778.174

. . . . Within 12 months

1.552.037

2.288.799

3.778.174

. . . . Beyond 12 months

. . Trade payables

1.835.788

2.294.597

3.773.285

. . . . Within 12 months

1.835.788

2.294.597

3.773.285

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

14.867

. . . . Within 12 months

14.867

. . . . 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

56.511

115.423

979.770

. . . . Within 12 months

56.511

115.423

979.770

. . . . Beyond 12 months

. . Due to social security and welfare inst.

152.039

171.786

240.266

. . . . Within 12 months

152.039

171.786

240.266

. . . . Beyond 12 months

. . Other payables

411.692

378.145

493.497

. . . . Within 12 months

411.692

378.145

493.497

. . . . Beyond 12 months

Total accounts payable

8.081.622

7.289.416

9.509.745

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

606.633

593.410

421.612

Total adjustment accounts

606.633

593.410

421.612

TOTAL LIABILITIES

17.856.516

18.341.218

20.241.425

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

1.504.633

684.893

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

6.642.418

14.995.913

17.072.584

. Changes in work in progress

8.728

12.146

-36.442

. Changes in semi-manufact. products

194.843

-528.288

1.386.393

. Capitalization of internal work

415.372

211.368

18.829

. Other income and revenues

346.279

575.182

120.238

. . Contributions for operating expenses

162.248

81.131

100.999

. . Different income and revenues

184.031

494.051

19.239

Total value of production

7.607.640

15.266.321

18.561.602

PRODUCTION COSTS

. Raw material,other materials and consum.

2.998.385

6.358.068

7.613.898

. Services received

1.790.159

1.981.594

2.487.154

. Leases and rentals

33.749

37.458

50.400

. Payroll and related costs

2.247.576

2.982.068

3.209.776

. . Wages and salaries

1.471.207

2.130.236

2.312.625

. . Social security contributions

539.159

677.695

723.918

. . Employee termination indemnities

155.568

161.998

157.097

. . Pension and similar

. . Other costs

81.642

12.139

16.136

. Amortization and depreciation

523.377

506.538

300.449

. . Amortization of intangible fixed assets

6.023

6.264

8.185

. . Amortization of tangible fixed assets

505.525

485.359

265.518

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

11.829

14.915

26.746

. Changes in raw materials

138.764

937

-227.945

. Provisions to risk reserves

107.000

665.631

. Other provisions

. Other operating costs

100.074

128.948

68.712

Total production costs

7.832.084

12.102.611

14.168.075

Diff. between value and cost of product.

-224.444

3.163.710

4.393.527

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

22.148

154

15.936

. . 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

22.148

154

15.936

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

22.148

154

15.936

. Interest and other financial expense

-45.084

-35.551

-31.213

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

-22.936

-35.397

-15.277

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-500

. . Of equity investments

-500

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-500

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

8.544

91.662

. . Gains on disposals

. . Other extraordinary income

8.544

91.662

. Extraordinary expense

-6.060

-6.272

. . Losses on disposals

. . Taxes relating to prior years

-4.615

-461

. . Other extraordinary expense

-1.445

-5.811

Total extraordinary income and expense

2.484

85.390

Results before income taxes

-247.880

3.130.797

4.463.640

. Taxes on current income

-2.525

997.809

1.474.388

. . current taxes

932

1.022.880

1.695.460

. . differed taxes(anticip.)

-25.071

-221.072

. Net income for the period

-245.355

2.132.988

2.989.252

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

-245.355

2.132.988

2.989.252

 

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

0,49

0,48

0,33

0,16

Elasticity Ratio

Units

0,49

0,51

0,66

0,77

Availability of stock

Units

0,29

0,29

0,28

0,08

Total Liquidity Ratio

Units

0,20

0,22

0,38

0,74

Quick Ratio

Units

0,02

0,01

0,09

0,06

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,73

0,55

0,83

4,99

Self Financing Ratio

Units

0,48

0,54

0,45

0,13

Capital protection Ratio

Units

0,74

0,53

0,40

0,56

Liabilities consolidation quotient

Units

0,31

0,41

0,07

0,13

Financing

Units

0,94

0,74

1,04

5,59

Permanent Indebtedness Ratio

Units

0,59

0,66

0,49

0,28

M/L term Debts Ratio

Units

0,11

0,12

0,03

0,07

Net Financial Indebtedness Ratio

Units

0,44

0,20

0,00

1,35

CORRELATION

Fixed assets ratio

Units

1,21

1,38

1,47

1,60

Current ratio

Units

1,34

1,70

1,43

1,07

Acid Test Ratio-Liquidity Ratio

Units

0,54

0,74

0,82

1,03

Structure's primary quotient

Units

0,98

1,12

1,37

0,93

Treasury's primary quotient

Units

0,06

0,04

0,19

0,10

Rate of indebtedness ( Leverage )

%

207,78

186,23

221,59

737,71

Current Capital ( net )

Value

2.231.037

3.890.912

4.055.733

32.651

RETURN

Return on Sales

%

4,19

17,60

19,27

2,53

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

%

-2,86

21,66

32,72

6,36

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

%

-2,88

31,79

48,86

27,35

Return on Investment ( R.O.I. )

%

-1,26

17,25

21,71

4,79

Return/ Sales

%

-3,38

21,10

25,73

3,77

Extra Management revenues/charges incid.

%

n.c.

67,42

68,04

20,52

Cash Flow

Value

278.022

2.639.526

3.289.701

28.016

Operating Profit

Value

-224.444

3.163.710

4.393.527

35.957

Gross Operating Margin

Value

298.933

3.777.248

5.359.607

60.696

MANAGEMENT

Credits to clients average term

Days

126,14

70,57

112,75

151,19

Debts to suppliers average term

Days

138,16

98,61

133,81

140,10

Average stock waiting period

Days

283,42

128,16

120,31

14,21

Rate of capital employed return ( Turnover )

Units

0,37

0,82

0,84

1,38

Rate of stock return

Units

1,27

2,81

2,99

27,66

Labour cost incidence

%

33,84

19,89

18,80

16,90

Net financial revenues/ charges incidence

%

-0,35

-0,24

-0,09

-0,75

Labour cost on purchasing expenses

%

28,70

24,64

22,65

16,32

Short-term financing charges

%

0,56

0,49

0,33

1,85

Capital on hand

%

268,83

122,31

118,56

71,96

Sales pro employee

Value

94.891

161.246

170.725

199.603

Labour cost pro employee

Value

32.108

32.065

32.097

34.073

 

 

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

:

Spazio1.594.109

Population living in the region

:

Spazio4.068.167

Number of families in the region

:

Spazio1.407.246

 

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

 

- per food products

:

Spazio476

- per non food products

:

Spazio1.433

- per energy consume

:

Spazio85



Sector Data

 

The values are calculated on a base of 590 significant companies.

 

The companies cash their credits on an average of 151 dd.

The average duration of suppliers debts is about 140 dd.

The sector's profitability is on an average of 2,53%.

The labour cost affects the turnover in the measure of 16,90%.

Goods are held in stock in a range of 14 dd.

The difference between the sales volume and the resources used to realize it is about 1,38.

The employees costs represent the 16,32% of the production costs.



Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered remarkably risky.

In the region 41.341 protested subjects are found; in the province they count to 14.510.

The insolvency index for the region is 1,02, , while for the province it is 0,92.

Total Bankrupt companies in the province : 8.292.

Total Bankrupt companies in the region : 15.496.


 

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 80.01

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VAR

 

 

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.