MIRA INFORM REPORT

 

 

Report No. :

512212

Report Date :

29.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

LEGOR GROUP S.P.A.

 

 

Registered Office :

Via Del Lavoro, 1,

36050   - Bressanvido (VI)         

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

12.02.1979

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

·         Production of precious metals

·         Fusion of other non-ferrous metals

·         Manufacture of jewellery in precious metals o plated with precious metals

·         Wholesale of metals and metalliferous minerals

 

 

No. of Employees :

From 71 to 90

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

A+

 

Credit Rating

Explanation

 

Rating Comments

A+

Low Risk

Business dealings permissible with low risk of default

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

NOTES:

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

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

Italy

A1

A1

 

Risk Category

ECGC

Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 

 


 

ITALY - ECONOMIC OVERVIEW

 

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

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

 

Source : CIA

 

 

 


Company name and address

 

LEGOR GROUP S.P.A.

 

Via Del Lavoro, 1

 

36050 - Bressanvido (VI) -IT-

 

 

Summary

 

Fiscal Code

:

00844230284

Legal Form

:

Joint stock company

start of Activities

:

09/04/1979

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

from 71 to 90

 

 

Activity

 

Production of precious metals

Fusion of other non-ferrous metals

Manufacture of jewellery in precious metals o plated with precious metals

Wholesale of metals and metalliferous minerals

 

 

Legal Data

 

Legal Form : Joint stock company

Register of Handcraft firms : 45527 of Vicenza

 

Fiscal Code : 00844230284

 

Foreign Trade Reg. no. : 027761 of Padova since 15/10/1992

 

Chamber of Commerce no. : 231018 of Alessandria

 

Chamber of Commerce no. : 147718 of Arezzo

 

Chamber of Commerce no. : 153107 of Padova since 22/03/1979

 

Chamber of Commerce no. : 147954 of Vicenza since 06/07/1979

 

Firms' Register : PD060-1275 of Padova since 19/02/1996

 

Firms' Register : PD060-1275 of Vicenza since 19/02/1996

 

Firms' Register : VI-2007-1730 of Vicenza since 09/01/2007

 

V.A.T. Code : 00844230284

 

R. E. C. no. : 0051318 of Padova

 

Foundation date

: 21/02/1979

Establishment date

: 21/02/1979

Start of Activities

: 09/04/1979

Legal duration

: 31/12/2050

Nominal Capital

: 3.000.000

Subscribed Capital

: 3.000.000

Paid up Capital

: 3.000.000

 

Legal mail :

LEGOR_AMMINISTRAZIONE@LEGALMAIL.IT

 

 

Members

 

Poliero

Gianni

 

Born in Camposampiero

(PD)

on 26/03/1937

- Fiscal Code : PLRGNN37C26B563U

 

Residence:

Roma

, 37

- 35010

Santa Giustina in Colle

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

28/06/2017

Director

28/06/2017

Managing Director

28/06/2017

 

No Prejudicial events are reported

 

No Protests registered

 

Poliero

Massimo

 

Born in Camposampiero

(PD)

on 04/02/1967

- Fiscal Code : PLRMSM67B04B563M

 

Residence:

Camaldolesi

, 32

- 36100

Vicenza

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/06/2017

Managing Director

28/06/2017

 

No Prejudicial events are reported

 

No Protests registered

 

Poliero

Carmen

 

Born in Camposampiero

(PD)

on 16/07/1971

- Fiscal Code : PLRCMN71L56B563U

 

Residence:

Santo Stefano

, 41/B

- 35010

Santa Giustina in Colle

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/06/2017

Managing Director

28/06/2017

 

No Prejudicial events are reported

 

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.

 

Poliero

Massimo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

F.O.V. S.R.L.

Vicenza (VI) - IT -

02910940242

Sole Director

Withdrawn

Merged

Calcio Padova S.p.a.

Padova (PD) - IT -

04831550282

Director

Withdrawn

Registered

Padova Football Academy - Societa' Sportiva Dilettantistica A Res Ponsabilita' L

Padova (PD) - IT -

04987280288

Sole Director

Withdrawn

Registered

 

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

For more information, in this case, we advise to request further investigations.



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Poliero Massimo

Vicenza - IT -

PLRMSM67B04B563M

1.530.000 .Eur

51,00

Poliero Carmen

Santa Giustina in Colle - IT -

PLRCMN71L56B563U

294.000 .Eur

9,80

Poliero Francesca

PLRFNC83M70B563U

294.000 .Eur

9,80

Poliero Antonio

PLRNTN85R21B563T

294.000 .Eur

9,80

Poliero Alessandra

PLRLSN68H65B563O

294.000 .Eur

9,80

Poliero Pietro

PLRPTR87S26B563U

294.000 .Eur

9,80

 

 

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

F.O.V. S.R.L.

Vicenza - IT -

02910940242

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

since 09/04/1979

 

Del Lavoro

, 1

- 36050

- Bressanvido

(VI)

- IT -

 

Total Surface: 50 Sq.mt.

 

Legal mail

: LEGOR_AMMINISTRAZIONE@LEGALMAIL.IT

 

-

Branch

(Wholesale store)

since 01/01/2007

 

San Zeno Strada A

, 5

- 52100

- Arezzo

(AR)

- IT -

 

-

Branch

(Wholesale store)

since 01/01/2007

 

Noce

, 13

- 15048

- Valenza

(AL)

- IT -

 

Employees

: 74

 

Active partners

: 4

 

Fittings and Equipment for a value of 1.550.000

Eur

 

Stocks for a value of 6.860.000

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

19/04/2011

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorved

 

F.O.V. S.R.L.

 

DEL PROGRESSO

, 45

, 36100

, Vicenza

(VI)

- IT -

 

Fiscal Code: 02910940242

 

Date

:

27/12/2006

 

Project of merging by taking over of

 

Ultracast S.R.L.

 

Fiscal Code: 02959590247

 

Date

Merging/splitting-up project:

16/09/2008

 

The firm absorbed by merging of

 

Ultracast S.R.L.

 

Fiscal Code: 02959590247

 

Date

:

17/12/2008

 

Project of merging by taking over of

 

ELSY PLATING SRL - SOCIETA' UNIPERSONALE

 

, Conegliano (tv)

(TV)

- IT -

 

Fiscal Code: 04875150262

 

Date

Merging/splitting-up project:

28/07/2017

 

The firm absorbed by merging of

 

ELSY PLATING SRL - SOCIETA' UNIPERSONALE

 

, Conegliano (tv)

(TV)

- IT -

 

Fiscal Code: 04875150262

 

Date

:

01/01/2018



Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

 

Legal Procedures

 

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

 

 

National Real Estates Survey

 

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

 

Town

Cadastre

No. Immovables

Up to Date

VALENZA (AL)

Buildings

1

26/05/2018

AREZZO (AR)

Buildings

1

26/05/2018

JESOLO (VE)

Buildings

2

26/05/2018

BRESSANVIDO (VI)

Buildings

2

26/05/2018

BRESSANVIDO (VI)

Land

4

26/05/2018

ROMANO D'EZZELINO (VI)

Buildings

2

26/05/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

VALENZA (AL) VIA NOCE, 13 Piano T-S1

VAL/32

1322

3

cat. C/1

7

62 mq

Euro:1.908,41

B

Proprieta' per 1/1

AREZZO (AR) STRADA A DI ZONA INDUSTRIALE SAN ZENO, 35 Piano T

B/54

370

46

zona2 cat. C/2

7

381 mq

Euro:1.082,24

B

Proprieta' per 1/1

JESOLO (VE) PIAZZA LE CORBUSIER, SNC Piano 3

102

191

189

cat. A/10

3

5 vani

Euro:2.866,34

B

Proprieta' per 1/1

JESOLO (VE) VIA LEVANTINA, SNC Piano S1

102

191

84

cat. C/6

7

16 mq

Euro:66,11

B

Proprieta' per 1/1

BRESSANVIDO (VI) VIA DEL LAVORO, 1 Piano T-1

3

431

1

cat. D/1

Euro: 24.080,96

B

Proprieta' per 1/1

BRESSANVIDO (VI) VIA DEL LAVORO, 1 Piano T-1

3

431

2

cat. A/10

U

16 vani

Euro:4.049,02

B

Proprieta' per 1/1

ROMANO D'EZZELINO (VI) VIA BENEDETTO MARCELLO, Piano S - 0001

13

1195

23

cat. C/6

2

13 mq

Euro:31,56

1001579

B

Proprieta' per 1/1

ROMANO D'EZZELINO (VI) VIA BENEDETTO MARCELLO, Piano T - S

13

1195

9

cat. C/1

5

195 mq

Euro:3.021,27

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1/1

BRESSANVIDO (VI)

3

485

SEMIN ARBOR

4

20 are 30 ca

R.D.Euro:10,43 (*) R.A. Euro: 7,86

1955

L

Proprieta' per 1/1

BRESSANVIDO (VI)

3

495

SEMIN ARBOR

3

32 are 25 ca

R.D.Euro:22,37 (*) R.A. Euro: 14,16

1955

L

Proprieta' per 1/1

BRESSANVIDO (VI)

3

646

SEMIN ARBOR

4

8 are 61 ca

R.D.Euro:4,42 (*) R.A. Euro: 3,34

L

Proprieta' per 1/1

BRESSANVIDO (VI)

3

648

SEMIN ARBOR

3

6 are 50 ca

R.D.Euro:4,51 (*) R.A. Euro: 2,85

 

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 1979

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

During the last years, it achieved profits (r.o.e. 20,83% on 2016)

The operating result in 2016 was positive (14,96%) falling within the field's average.

The amount of the operating result for the year 2016 is of Eur. 3.624.854 rising (+45,19%) in relation to the previous year.

The gross operating margin of the latest financial year is of Eur. 4.427.549 with a 36,22% growth.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,41) and with an upward trend compared to the previous year.

The management generated equity capital for an amount of Eur. 14.007.325 on stable levels.

During the last financial year debts totalled Eur. 8.888.243 (Eur. 1.944.001 of which were m/l term debts) with a downward trend if compared to the preceding year (-22,65%).

Bank and suppliers credit recourse is limited, 37,23 gg. is payment average period below the sector's average.

The management determines a good range of liquidity.

Accounts receivable average term is 39,73 days. , a value lower than the sector's average.

Eur. 3.720.596 is the value of cash flow during the year 2016

Labour cost amounts to Eur. 3.176.346, with a 7,68% incidence on production costs. , whereas the incidence on sales revenues is of 7,26%.

The financial management is positive as incomes are higher than the charges.

 

 

Financial Data

 

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

43.748.436

Profit (Loss) for the period

2.917.901

 

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

48.337.044

Profit (Loss) for the period

2.250.456

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

45.689.786

Profit (Loss) for the period

2.425.636

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

45.824.268

Profit (Loss) for the period

816.891

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

39.553.257

Profit (Loss) for the period

1.164.212



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

20.037

40.018

. . Concessions,licenses,trademarks,etc.

4.886

5.525

6.165

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

393.054

367.975

183.361

. Total Intangible Fixed Assets

397.940

393.537

229.544

. TANGIBLE FIXED ASSETS

. . Real estate

2.231.782

2.273.504

1.812.923

. . Plant and machinery

1.416.451

1.542.676

1.605.011

. . Industrial and commercial equipment

132.668

129.940

67.373

. . Other assets

354.786

300.987

269.879

. . Assets under construction and advances

241.671

2.000

3.000

. Total Tangible fixed assets

4.377.358

4.249.107

3.758.186

. FINANCIAL FIXED ASSETS

. . Equity investments

1.211.537

1.225.853

980.305

. . . Equity invest. in subsidiary companies

1.211.537

1.225.853

980.305

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

131.304

327.980

355.517

. . . . Within 12 months

42.664

181.332

160.000

. . . . Beyond 12 months

88.640

146.648

195.517

. . . Receivab due from subsidiaries

128.000

316.038

348.038

. . . . Within 12 months

42.664

181.332

160.000

. . . . Beyond 12 months

85.336

134.706

188.038

. . . 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

3.304

11.942

7.479

. . . . Within 12 months

. . . . Beyond 12 months

3.304

11.942

7.479

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

1.342.841

1.553.833

1.335.822

Total fixed assets

6.118.139

6.196.477

5.323.552

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.736.629

3.595.653

2.646.523

. . Work in progress and semimanufactured

287.375

184.817

354.017

. . Work in progress on order

. . Finished goods

3.838.978

3.820.474

3.709.957

. . Advance payments

. Total Inventories

6.862.982

7.600.944

6.710.497

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

9.886.466

9.597.553

9.089.852

. . Beyond 12 months

28.293

53.579

145.282

. . Trade receivables

4.827.703

4.815.527

5.197.160

. . . . Within 12 months

4.827.703

4.815.527

5.197.160

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

4.497.752

4.258.752

3.603.868

. . . . Within 12 months

4.497.752

4.258.752

3.603.868

. . . . 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

519.193

475.523

353.689

. . . . Within 12 months

490.900

421.944

208.407

. . . . Beyond 12 months

28.293

53.579

145.282

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

70.111

101.330

80.417

. . . . Within 12 months

70.111

101.330

80.417

. . . . Beyond 12 months

. Total Credits not held as fixed assets

9.914.759

9.651.132

9.235.134

. 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

4.037

. LIQUID FUNDS

. . Bank and post office deposits

1.225.231

1.233.387

833.115

. . Checks

37.668

2.566

. . Banknotes and coins

8.341

8.971

8.164

. Total Liquid funds

1.271.240

1.244.924

841.279

Total current assets

18.053.018

18.497.000

16.786.910

ADJUSTMENT ACCOUNTS

. Discount on loans

72.628

86.986

. Other adjustment accounts

63.342

Total adjustments accounts

63.342

72.628

86.986

TOTAL ASSETS

24.234.499

24.766.105

22.197.448

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

3.000.000

3.000.000

3.000.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

469.840

357.318

236.036

. Reserve for Own shares

. Statute reserves

. Other reserves

7.619.584

6.498.793

5.194.438

. Accumulated Profits (Losses)

. Profit( loss) of the year

2.917.901

2.250.456

2.425.636

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

14.007.325

12.106.567

10.856.110

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

215.312

186.583

227.538

. . Taxation fund, also differed

. . Other funds

183.086

69.942

134.942

Total Reserves for Risks and Charges

398.398

256.525

362.480

Employee termination indemnities

915.752

853.458

820.650

ACCOUNTS PAYABLE

. . . . Within 12 months

6.944.242

9.319.800

8.285.100

. . . . Beyond 12 months

1.944.001

2.171.368

1.807.675

. . 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

4.040.594

7.007.065

5.797.359

. . . . Within 12 months

2.096.593

4.835.697

3.989.684

. . . . Beyond 12 months

1.944.001

2.171.368

1.807.675

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

88.245

73.241

14.893

. . . . Within 12 months

88.245

73.241

14.893

. . . . Beyond 12 months

. . Trade payables

3.735.656

3.649.072

2.978.011

. . . . Within 12 months

3.735.656

3.649.072

2.978.011

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

15.366

25.622

25.413

. . . . Within 12 months

15.366

25.622

25.413

. . . . 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

356.819

219.341

720.878

. . . . Within 12 months

356.819

219.341

720.878

. . . . Beyond 12 months

. . Due to social security and welfare inst.

136.194

132.663

119.724

. . . . Within 12 months

136.194

132.663

119.724

. . . . Beyond 12 months

. . Other payables

515.369

384.164

436.497

. . . . Within 12 months

515.369

384.164

436.497

. . . . Beyond 12 months

Total accounts payable

8.888.243

11.491.168

10.092.775

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

24.781

58.387

65.433

Total adjustment accounts

24.781

58.387

65.433

TOTAL LIABILITIES

24.234.499

24.766.105

22.197.448

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

167.400

167.400

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

43.748.436

48.337.044

45.689.786

. Changes in work in progress

255.275

-92.857

-944.967

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

991.642

804.473

860.921

. . Contributions for operating expenses

15.700

9.826

79.730

. . Different income and revenues

975.942

794.647

781.191

Total value of production

44.995.353

49.048.660

45.605.740

PRODUCTION COSTS

. Raw material,other materials and consum.

32.384.299

39.470.013

35.060.332

. Services received

3.680.356

. Leases and rentals

203.050

4.020.809

3.911.870

. Payroll and related costs

3.176.346

3.164.199

2.844.497

. . Wages and salaries

2.350.619

2.330.753

2.060.723

. . Social security contributions

633.314

646.055

622.924

. . Employee termination indemnities

170.042

159.658

139.432

. . Pension and similar

15.500

15.500

15.500

. . Other costs

6.871

12.233

5.918

. Amortization and depreciation

802.695

753.564

604.415

. . Amortization of intangible fixed assets

176.238

152.657

104.639

. . Amortization of tangible fixed assets

580.081

555.850

455.906

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

46.376

45.057

43.870

. Changes in raw materials

993.237

-983.304

-106.444

. Provisions to risk reserves

. Other provisions

. Other operating costs

130.516

126.884

158.735

Total production costs

41.370.499

46.552.165

42.473.405

Diff. between value and cost of product.

3.624.854

2.496.495

3.132.335

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

287.084

370.328

195.230

. . In subsidiary companies

243.893

370.328

195.230

. . In associated companies

. . In other companies

43.191

. Other financial income

99.989

328.737

364.005

. . Financ.income from receivables

10.102

11.522

17.922

. . . Towards subsidiary companies

10.102

11.522

17.922

. . . 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

89.887

317.215

346.083

. . . - Subsidiary companies

73.158

45.853

24.312

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

16.729

271.362

321.771

. Interest and other financial expense

49.960

-87.322

-164.553

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-87.322

-164.553

Total financial income and expense

437.033

611.743

394.682

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-91.964

. . Of equity investments

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

-91.964

Total adjustments to financial assets

-91.964

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

55.108

50.663

. . Gains on disposals

. . Other extraordinary income

55.108

50.663

. Extraordinary expense

-23.621

-17.889

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-23.621

-17.889

Total extraordinary income and expense

31.487

32.774

Results before income taxes

3.969.923

3.139.725

3.559.791

. Taxes on current income

1.052.022

889.269

1.134.155

. . current taxes

1.052.022

889.269

1.134.155

. . differed taxes(anticip.)

. Net income for the period

2.917.901

2.250.456

2.425.636

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

2.917.901

2.250.456

2.425.636

 

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

0,25

0,25

0,24

0,19

Elasticity Ratio

Units

0,74

0,75

0,76

0,80

Availability of stock

Units

0,28

0,31

0,30

0,30

Total Liquidity Ratio

Units

0,46

0,44

0,45

0,45

Quick Ratio

Units

0,05

0,05

0,04

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,41

0,67

0,69

2,34

Self Financing Ratio

Units

0,58

0,49

0,49

0,23

Capital protection Ratio

Units

0,58

0,57

0,50

0,67

Liabilities consolidation quotient

Units

0,41

0,32

0,32

0,19

Financing

Units

0,63

0,95

0,93

2,93

Permanent Indebtedness Ratio

Units

0,70

0,61

0,61

0,42

M/L term Debts Ratio

Units

0,12

0,12

0,12

0,12

Net Financial Indebtedness Ratio

Units

0,20

0,48

0,46

0,93

CORRELATION

Fixed assets ratio

Units

2,76

2,44

2,53

2,24

Current ratio

Units

2,60

1,98

2,03

1,39

Acid Test Ratio-Liquidity Ratio

Units

1,61

1,17

1,22

0,82

Structure's primary quotient

Units

2,29

1,95

2,04

1,40

Treasury's primary quotient

Units

0,18

0,13

0,10

0,04

Rate of indebtedness ( Leverage )

%

173,01

204,57

204,47

424,51

Current Capital ( net )

Value

11.108.776

9.177.200

8.501.810

394.433

RETURN

Return on Sales

%

8,50

6,21

6,63

2,17

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

%

20,83

18,59

22,34

0,73

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

%

28,34

25,93

32,79

6,79

Return on Investment ( R.O.I. )

%

14,96

10,08

14,11

3,16

Return/ Sales

%

8,29

5,16

6,86

3,18

Extra Management revenues/charges incid.

%

80,50

90,14

77,44

10,78

Cash Flow

Value

3.720.596

3.004.020

3.030.051

53.639

Operating Profit

Value

3.624.854

2.496.495

3.132.335

72.080

Gross Operating Margin

Value

4.427.549

3.250.059

3.736.750

161.031

MANAGEMENT

Credits to clients average term

Days

39,73

35,86

40,95

99,53

Debts to suppliers average term

Days

37,23

30,42

27,74

104,89

Average stock waiting period

Days

56,47

56,61

52,87

87,12

Rate of capital employed return ( Turnover )

Units

1,81

1,95

2,06

1,10

Rate of stock return

Units

6,37

6,36

6,81

4,08

Labour cost incidence

%

7,26

6,55

6,23

13,32

Net financial revenues/ charges incidence

%

1,00

1,27

0,86

-2,33

Labour cost on purchasing expenses

%

7,68

6,80

6,70

13,08

Short-term financing charges

%

n.c.

0,76

1,63

4,17

Capital on hand

%

55,40

51,24

48,58

90,78

Sales pro employee

Value

441.903

493.235

519.202

252.126

Labour cost pro employee

Value

32.084

32.287

32.323

32.207

 

 

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

:

831.356

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127

 

 

Sector Data

 

The values are calculated on a base of 591 significant companies.

The companies cash their credits on an average of 100 dd.

The average duration of suppliers debts is about 105 dd.

The sector's profitability is on an average of 2,17%.

The labour cost affects the turnover in the measure of 13,32%.

Goods are held in stock in a range of 87 dd.

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

The employees costs represent the 13,08% of the production costs.

 

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 13.782 protested subjects are found; in the province they count to 2.234.

The insolvency index for the region is 0,30, , while for the province it is 0,27.

Total Bankrupt companies in the province : 2.546.

Total Bankrupt companies in the region : 16.714.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 67.44

UK Pound

1

INR 89.89

Euro

1

INR 79.00

EURO

1

INR 78.66

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

NIS

 

 

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.