MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

512385

Report Date :

31.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

EUROPE TRACTOR PARTS S.R.L.

 

 

Registered Office :

Via Trento, 115/117 Fenili Belasi 25020 - Capriano Del Colle (BS)-IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2017

 

 

Date of Incorporation :

28.05.1996

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

·         Manufacture of machinery for mining, quarrying and construction

·         Wholesale of agricultural machinery, equipment and supplies

 

 

No. of Employees :

From 36 to 50

 

RATING & COMMENTS

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

 

MIRA’s Rating :

A

 

Credit Rating

 

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

NOTES :

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

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

Italy

A1

A1

 

Risk Category

 

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 


 

ITALY - ECONOMIC OVERVIEW

 

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

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

 

Source : CIA

 

 


company name and address

 

Europe Tractor Parts S.r.l.

 

Via    Trento,    115/117 FENILI BELASI

 

25020    - Capriano del Colle    (BS)    -IT-

 

 

Summary

 

Fiscal Code

:

01936200177

Legal Form

:

Limited liability company

start of Activities

:

28/05/1996

Equity

:

Over 2.582.254

Turnover Range

:

12.750.000/15.500.000

Number of Employees

:

from 36 to 50



Activity

 

Manufacture of machinery for mining, quarrying and construction

Wholesale of agricultural machinery, equipment and supplies



Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 01936200177

 

Foreign Trade Reg. no. : BS059839 since 31/05/1996

 

Foreign Trade Reg. no. : 059839 of Brescia since 31/05/1996

 

Chamber of Commerce no. : 278978 of Brescia since 29/05/1984

 

Firms' Register : BS029-26709 of Brescia since 19/02/1996

 

V.A.T. Code : 01936200177

 

Tribunal Co. Register : 26709 of

 

Foundation date

: 10/04/1984

Establishment date

: 10/04/1984

Start of Activities

: 28/05/1996

Legal duration

: 31/12/2050

Nominal Capital

: 2.000.000

Subscribed Capital

: 2.000.000

Paid up Capital

: 2.000.000

 

Legal mail :

INFO@PEC.ETPBONOMI.IT

 

 

Members

 

Verde

Chiappini

Domenica

 

Vuoto

Born in Travagliato

(BS)

on 24/01/1952

- Fiscal Code : CHPDNC52A64L339J

 

Vuoto

Residence:

Corsica

, 222

- 25100

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

01/12/2006

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Bonomi

Andrea

 

Vuoto

Born in Brescia

(BS)

on 29/01/1947

- Fiscal Code : BNMNDR47A29B157B

 

Vuoto

Residence:

Corsica

, 222

- 25125

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

04/03/1996

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Bonomi

Mauro

 

Vuoto

Born in Brescia

(BS)

on 29/01/1975

- Fiscal Code : BNMMRA75A29B157Q

 

Vuoto

Residence:

Trento

, 115/117

- 25020

Capriano del Colle

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

01/12/2006

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Bonomi

Alberto

 

Vuoto

Born in Brescia

(BS)

on 30/03/1977

- Fiscal Code : BNMLRT77C30B157V

 

Vuoto

Residence:

Trento

, 115/117

- 25020

Capriano del Colle

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

01/12/2006

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Bonomi Mauro

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Bonomi Alberto

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

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

Bonomi

Andrea

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

BONOMI ANDREA

Castel Mella (BS) - IT -

BNMNDR47A29B157B

Proprietor

Withdrawn

Registered

Industrie Bml S.r.l.

Brescia (BS) - IT -

01485330177

Sole Director

Active

Registered

I.t.o. S.n.c. Di Sgorbati Giovanluigi EC.

Brescia (BS) - IT -

01668900176

Partner

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

Chiappini Domenica

Brescia - IT -

CHPDNC52A64L339J

200.000 .Eur

10,00

Bonomi Andrea

Brescia - IT -

BNMNDR47A29B157B

400.000 .Eur

20,00

Bonomi Mauro

BNMMRA75A29B157Q

700.000 .Eur

35,00

Bonomi Alberto

BNMLRT77C30B157V

700.000 .Eur

35,00



Direct Participations

 

The Company under review has no participations in other Companies.

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

Trento

, 115/117

- 25020

- Capriano del Colle

(BS)

- IT -

 

PHONE

: 0309971623

 

FAX

: 0309971627

 

Legal mail

: INFO@PEC.ETPBONOMI.IT

 

Employees

: 47

 

Assistants

: 1

 

Fittings and Equipment for a value of 1.440.000

Eur

 

Stocks for a value of 2.330.000

Eur

 

The firm has a direct commercial organization

Sales area on a regional scale.

Transports are mainly done using own vehicles and third parties ones

Subject generally proposes terms of sale between 30 and 60 days.

Subject usually collects by cash order and drafts.

Purchases are mainly paid with terms of 30/90 days.

Main used payment modalities are by cash orders and bank transfers.

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited partnership

Limited liability company

04/03/1996

Limited partnership

Limited liability company

10/05/1996

 

 

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

CAPRIANO DEL COLLE (BS)

Buildings

11

28/05/2018

CAPRIANO DEL COLLE (BS)

Land

1

28/05/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

CAPRIANO DEL COLLE (BS) VIA TRENTO, 109 Piano T

NCT/1

146

10

cat. C/1

5

140 mq

Euro:1.373,78

B

Proprieta' per 1/1

CAPRIANO DEL COLLE (BS) VIA TRENTO, 109 Piano T

NCT/1

146

11

cat. D/1

Euro: 42,00

B

Proprieta' per 1/1

CAPRIANO DEL COLLE (BS) VIA TRENTO, 93 Piano T

NCT/1

146

13

cat. D/8

Euro: 3.340,00

B

Proprieta' per 1/1

CAPRIANO DEL COLLE (BS) VIA TRENTO, 109 Piano T

NCT/1

146

14

cat. D/8

Euro: 8.892,00

B

Proprieta' per 1/1

CAPRIANO DEL COLLE (BS) VIA TRENTO, 109 Piano T

NCT/1

146

8

cat. F/1

B

Proprieta' per 1/1

CAPRIANO DEL COLLE (BS) VIA TRENTO, 109 Piano T-1

NCT/1

146

9

cat. D/8

Euro: 13.354,00

B

Proprieta' per 1/1

CAPRIANO DEL COLLE (BS) VIA TRENTO, 115 Piano T-S1 - 1-2

NCT/1

568

9

cat. D/7

Euro: 53.658,00

B

Proprieta' per 1/1

CAPRIANO DEL COLLE (BS) VIA TRENTO, 113 Piano T

NCT/1

82

6

cat. F/1

1001315

B

Proprieta' per 1/1

CAPRIANO DEL COLLE (BS) VIA TRENTO, 113 Piano T-1

NCT/1

82

701

cat. D/7

Euro: 8.571,44

B

Proprieta' per 1/1

CAPRIANO DEL COLLE (BS) VIA TRENTO, 113 Piano 1

NCT/1

82

702

cat. A/2

3

5 vani

Euro:253,06

B

Proprieta' per 1/1

CAPRIANO DEL COLLE (BS) VIA TRENTO, 113 Piano 1

NCT/1

82

703

cat. A/2

3

7,5 vani

Euro:379,60

 

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1/1

CAPRIANO DEL COLLE (BS)

1

706

SEMIN IRRIG

1

5 are 68 ca

R.D.Euro:4,51 (*) R.A. Euro: 5,57

2147

 

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 1996

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

During the last years, it achieved profits (r.o.e. 14,39% on 2017) with a stable trend in the turnover.

The operating result in 2017 was positive (13,51%) and in line with the sector's average.

The amount of the operating result for the year 2017 is of Eur. 2.099.500 showing a fall as opposed to the previous year (-21,35%).

The gross operating margin of the latest financial year is of Eur. 2.611.228 on the same levels as the previous financial year.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,21) increasing compared to last year (0,2)

With regard to equity capital, an amount of Eur. 9.487.494 is registered. , unchanged as opposed to the preceding year.

In the year 2017 total debts amounted to Eur. 5.045.840 , decreasing if compared to 2016 (-22,49%).

Bank and suppliers credit recourse is limited, 63,74 gg. is payment average period below the sector's average.

The liquidity level is positive (2,27).

On average trade credits are collected in 48,95 days. , lower than the sector's average.

Eur. 1.876.855 is the value of cash flow during the year 2017

Subordinate employment cost is of Eur. 2.514.642, i.e. 19,7% on total production costs. , whereas the incidence of such costs on sales revenues is equal to 18,36%.

The financial management is marked by a high incidence of financial charges in relation to sales revenues (-1,53%).

 

 

Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2017

(in Eur

x 1)

 

Item Type

Value

Sales

13.699.754

Profit (Loss) for the period

1.365.127

 

Verde

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

14.222.521

Profit (Loss) for the period

1.877.648

 

Verde

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

14.803.781

Profit (Loss) for the period

1.186.526

 

Verde

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

12.691.268

Profit (Loss) for the period

995.711

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

12.797.924

Profit (Loss) for the period

603.673

 

 

 

 

 

 

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 31/12/2017 - 12 Mesi - Currency: - Amounts x 1

 

- 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

 

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

1.537

3.175

. . Research,develop. and advert.expens.

. . Industrial patent rights

38.573

49.469

62.062

. . Concessions,licenses,trademarks,etc.

2.030

5.157

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

46.865

47.015

47.166

. Total Intangible Fixed Assets

85.438

100.051

117.560

. TANGIBLE FIXED ASSETS

. . Real estate

4.520.869

3.809.647

3.679.134

. . Plant and machinery

932.031

1.042.588

1.196.475

. . Industrial and commercial equipment

509.928

571.294

510.773

. . Other assets

228.733

253.729

222.328

. . Assets under construction and advances

135.000

80.000

140.767

. Total Tangible fixed assets

6.326.561

5.757.258

5.749.477

. FINANCIAL FIXED ASSETS

. . Equity investments

335.948

326.486

188.325

. . . Equity invest. in subsidiary companies

330.765

321.303

183.142

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

5.183

5.183

5.183

. . 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

335.948

326.486

188.325

Total fixed assets

6.747.947

6.183.795

6.055.362

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.327.142

1.929.885

2.147.220

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

. . Advance payments

. Total Inventories

2.327.142

1.929.885

2.147.220

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

3.135.772

2.752.320

2.585.471

. . Beyond 12 months

22.667

44.942

392

. . Trade receivables

1.862.647

1.722.302

1.786.008

. . . . Within 12 months

1.862.647

1.722.302

1.786.008

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

877.915

783.178

763.103

. . . . Within 12 months

855.640

738.628

763.103

. . . . Beyond 12 months

22.275

44.550

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

417.877

291.782

36.752

. . . . Within 12 months

417.485

291.390

36.360

. . . . Beyond 12 months

392

392

392

. Total Credits not held as fixed assets

3.158.439

2.797.262

2.585.863

. 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

1.354.723

1.957.442

1.600.000

. Total Financial Assets

1.354.723

1.957.442

1.600.000

. LIQUID FUNDS

. . Bank and post office deposits

1.783.872

2.551.319

1.403.629

. . Checks

. . Banknotes and coins

2.910

1.289

88

. Total Liquid funds

1.786.782

2.552.608

1.403.717

Total current assets

8.627.086

9.237.197

7.736.800

ADJUSTMENT ACCOUNTS

. Discount on loans

94.866

. Other adjustment accounts

163.159

124.588

Total adjustments accounts

163.159

124.588

94.866

TOTAL ASSETS

15.538.192

15.545.580

13.887.028

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

2.000.000

2.000.000

2.000.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

312.358

218.475

159.149

. Reserve for Own shares

. Statute reserves

. Other reserves

5.810.009

4.026.242

2.899.048

. Accumulated Profits (Losses)

. Profit( loss) of the year

1.365.127

1.877.648

1.186.526

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

9.487.494

8.122.365

6.244.723

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

63.000

58.800

54.600

. . Taxation fund, also differed

42.119

42.119

50.034

. . Other funds

Total Reserves for Risks and Charges

105.119

100.919

104.634

Employee termination indemnities

812.371

691.572

651.930

ACCOUNTS PAYABLE

. . . . Within 12 months

3.806.203

4.193.356

4.338.436

. . . . Beyond 12 months

1.239.637

2.317.329

2.484.900

. . 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

2.341.598

3.408.772

4.264.543

. . . . Within 12 months

1.101.961

1.091.443

1.779.643

. . . . Beyond 12 months

1.239.637

2.317.329

2.484.900

. . Due to other providers of finance

97.550

149.191

96.019

. . . . Within 12 months

97.550

149.191

96.019

. . . . Beyond 12 months

. . Advances from customers

24.492

136.824

158.718

. . . . Within 12 months

24.492

136.824

158.718

. . . . Beyond 12 months

. . Trade payables

1.710.340

1.663.129

1.461.551

. . . . Within 12 months

1.710.340

1.663.129

1.461.551

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

657.249

995.038

680.831

. . . . Within 12 months

657.249

995.038

680.831

. . . . Beyond 12 months

. . Due to social security and welfare inst.

103.021

99.843

97.051

. . . . Within 12 months

103.021

99.843

97.051

. . . . Beyond 12 months

. . Other payables

111.590

57.888

64.623

. . . . Within 12 months

111.590

57.888

64.623

. . . . Beyond 12 months

Total accounts payable

5.045.840

6.510.685

6.823.336

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

87.368

120.039

62.405

Total adjustment accounts

87.368

120.039

62.405

TOTAL LIABILITIES

15.538.192

15.545.580

13.887.028

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

13.699.754

14.222.521

14.803.781

. Changes in work in progress

397.257

-217.335

194.471

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

769.286

470.932

392.583

. . Contributions for operating expenses

6.214

5.614

. . Different income and revenues

769.286

464.718

386.969

Total value of production

14.866.297

14.476.118

15.390.835

PRODUCTION COSTS

. Raw material,other materials and consum.

7.418.420

6.904.578

8.849.357

. Services received

1.608.640

1.416.829

1.326.572

. Leases and rentals

632.362

449.682

407.970

. Payroll and related costs

2.514.642

2.387.149

2.402.314

. . Wages and salaries

1.828.922

1.726.051

1.690.395

. . Social security contributions

529.985

518.179

539.582

. . Employee termination indemnities

142.282

133.692

125.633

. . Pension and similar

4.200

4.200

4.200

. . Other costs

9.253

5.027

42.504

. Amortization and depreciation

511.728

550.566

581.791

. . Amortization of intangible fixed assets

19.399

24.281

24.375

. . Amortization of tangible fixed assets

482.379

516.966

547.772

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

9.950

9.319

9.644

. Changes in raw materials

. Provisions to risk reserves

. Other provisions

. Other operating costs

81.005

97.674

69.760

Total production costs

12.766.797

11.806.478

13.637.764

Diff. between value and cost of product.

2.099.500

2.669.640

1.753.071

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

21.847

34.716

37.160

. . 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

8.097

29.790

36.839

. . Financ.income other than the above

13.750

4.926

321

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

13.750

4.926

321

. Interest and other financial expense

-231.220

22.592

-41.149

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

-209.373

57.308

-3.989

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

. . Of equity investments

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

26.241

. . Gains on disposals

23.637

. . Other extraordinary income

2.604

. Extraordinary expense

-3.797

. . Losses on disposals

-467

. . Taxes relating to prior years

. . Other extraordinary expense

-3.330

Total extraordinary income and expense

22.444

Results before income taxes

1.890.127

2.726.948

1.771.526

. Taxes on current income

525.000

849.300

585.000

. . current taxes

525.000

849.300

585.000

. . differed taxes(anticip.)

. Net income for the period

1.365.127

1.877.648

1.186.526

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.365.127

1.877.648

1.186.526

 

RATIOS

Value Type

as at 31/12/2017

as at 31/12/2016

as at 31/12/2015

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,43

0,40

0,44

0,18

Elasticity Ratio

Units

0,56

0,59

0,56

0,80

Availability of stock

Units

0,15

0,12

0,15

0,24

Total Liquidity Ratio

Units

0,41

0,47

0,40

0,48

Quick Ratio

Units

0,20

0,29

0,22

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,21

0,20

0,47

3,25

Self Financing Ratio

Units

0,61

0,52

0,45

0,19

Capital protection Ratio

Units

0,65

0,52

0,49

0,63

Liabilities consolidation quotient

Units

0,54

0,72

0,72

0,19

Financing

Units

0,53

0,80

1,09

3,80

Permanent Indebtedness Ratio

Units

0,74

0,72

0,68

0,36

M/L term Debts Ratio

Units

0,13

0,19

0,23

0,11

Net Financial Indebtedness Ratio

Units

0,07

0,12

0,47

0,63

CORRELATION

Fixed assets ratio

Units

1,71

1,80

1,55

1,75

Current ratio

Units

2,27

2,20

1,78

1,21

Acid Test Ratio-Liquidity Ratio

Units

1,66

1,74

1,29

0,81

Structure's primary quotient

Units

1,41

1,31

1,03

1,03

Treasury's primary quotient

Units

0,83

1,08

0,69

0,06

Rate of indebtedness ( Leverage )

%

163,78

191,39

222,38

516,42

Current Capital ( net )

Value

4.820.883

5.043.841

3.398.364

422.465

RETURN

Return on Sales

%

13,70

17,07

11,95

3,35

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

%

14,39

23,12

19,00

5,13

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

%

19,92

33,57

28,37

14,77

Return on Investment ( R.O.I. )

%

13,51

17,17

12,62

4,16

Return/ Sales

%

15,33

18,77

11,84

4,11

Extra Management revenues/charges incid.

%

65,02

70,33

67,68

28,57

Cash Flow

Value

1.876.855

2.428.214

1.768.317

122.482

Operating Profit

Value

2.099.500

2.669.640

1.753.071

144.752

Gross Operating Margin

Value

2.611.228

3.220.206

2.334.862

241.990

MANAGEMENT

Credits to clients average term

Days

48,95

43,59

43,43

111,85

Debts to suppliers average term

Days

63,74

68,26

49,71

128,30

Average stock waiting period

Days

61,15

48,85

52,22

80,43

Rate of capital employed return ( Turnover )

Units

0,88

0,91

1,07

1,08

Rate of stock return

Units

5,89

7,37

6,89

4,45

Labour cost incidence

%

18,36

16,78

16,23

19,12

Net financial revenues/ charges incidence

%

-1,53

0,40

-0,03

-1,08

Labour cost on purchasing expenses

%

19,70

20,22

17,62

19,02

Short-term financing charges

%

4,58

n.c.

0,60

2,68

Capital on hand

%

113,42

109,30

93,81

91,91

Sales pro employee

Value

175.637

192.196

197.383

198.432

Labour cost pro employee

Value

32.239

32.258

32.030

35.779



Remarks

 

1) Protests checking (relative to the last five years) performed by crossing and matching the members names and the Firm's Style with the reported addresses, is supplied by the Informatic Registry managed by the Italian Chamber of Commerce. If the fiscal code is not indicated, the eventual homonymous cases are submitted to expert staff evaluation in order to limit wrong matching risks.

 

2) The Legal Data, supplied and retrived from the Firm's Registry of the Italian Chamber of Commerce, are in line with the last registered modifications.

 

3) Risk evaluation and Credit Opinion have been performed on the base of the actual data at the moment of their availability.

 

 

Market / Territory Data

 

Population living in the province

:

Spazio1.169.259

Population living in the region

:

Spazio9.393.092

Number of families in the region

:

Spazio3.858.736

 

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

 

- per food products

:

Spazio460

- per non food products

:

Spazio2.090

- per energy consume

:

Spazio114



Sector Data

 

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

 

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

The average duration of suppliers debts is about 128 dd.

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

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

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

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

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



Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 5.551.

The insolvency index for the region is 0,55, , while for the province it is 0,48.

Total Bankrupt companies in the province : 3.452.

Total Bankrupt companies in the region : 39.612.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 67.63

UK Pound

1

INR 89.70

Euro

1

INR 78.20

EURO

1

INR 78.78

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRA

 

 

Report Prepared by :

POJ

 


 

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.