MIRA INFORM REPORT

 

 

Report Date :

20th June 2006

 

IDENTIFICATION DETAILS

 

Name :

SAFOSA S.P.A.

 

 

Registered Office :

Via                   Lombardia,        1

 

20083 - Gaggiano (MI)    -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31/12/2004

 

 

Date of Incorporation :

17/10/1983

 

 

Legal Form :

Joint Stock company with sole shareholder

 

 

Line of Business :

Engaged in :-

  • Production of soaps, detergents, parfumes and personal hygienic articles.
  • Production of personal hygienic products and parfumes

 

RATING & COMMENTS

 

MIRA’s Rating :

Aaa

 

RATING

STATUS

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

Unlimited

 

Status :

Good 

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

name & address

 

SAFOSA S.P.A.

 

Via                   Lombardia,        1

 

20083  - Gaggiano  (MI) -IT-

 

 

SUMMARY

 

 

Fiscal Code

:

07155630150

Legal Form

:

Joint Stock company with sole shareholder

Foundation Date

:

17/10/1983

Patrimonial Consistence

:

Over 2.500.000 Eur

Turnover Range

:

75.000.000/100.000.000 Eur

Number of Employees

:

from 251 to 500

 

 

CREDIT ANALYSIS

 

 

 

Financial/patrimonial analysis very good - Credit with very low risk

 

 

 

n.b.: The Creditworthness Rate shows, in percentage, the ratio between the suggested credit opinion and the credit amount that the firm could get if the financial situation would be completely positive.

 

 

ACTIVITY

 

Production of soaps, detergents, parfumes and personal hygienic articles.

Production of personal hygienic products and parfumes.

 

 

LEGAL DATA

 

Legal Form : Joint Stock company with sole shareholder

Fiscal Code : 07155630150

 

Foreign Trade Reg. no. : 156808 of Milano since 07/05/1992

 

Chamber of Commerce no. : 1142950 of Milano since 16/12/1983

 

Firms' Register : MI149-25696 since 19/02/1996

 

Court : 28666 of Milano since 21/11/1983

 

Foundation Date

: 17/10/1983

Establishment Date

: 17/10/1983

Legal Duration Date

: 31/12/2030

Paid up Capital

: 2.800.000

Eur

 

 

MEMBERS

 

Sciorilli Borrelli

Ivo

 

Born in ROMA

on 02/04/1950

- Fiscal Code : SCRVIO50D02H501R

 

Residence :

Via

BREEAZONA

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/12/2004

 

 

 

No Protests registered.

 

Castelli

Alberto Carlo

 

Born in MILANO

on 06/10/1954

- Fiscal Code : CSTLRT54R06F205I

 

Residence :

Via

VIA LAVIZZARI

, 2-A

LUGANO

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/12/2004

 

 

 

No Protests registered.

 

Lo Feudo

Eugenio Paolo

 

Born in MILANO

on 26/09/1962

- Fiscal Code : LFDGPL62P26F205S

 

Residence :

Via

CESARE BATTISTI

, 1

- 20031

Cesano Maderno

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

21/07/2004

 

 

 

No Protests registered.

 

Fanfani Marco

 

 

Born in BUENOS AIRES

on 04/08/1955

- Fiscal Code : FNFMRC55M04Z600R

 

Residence :

Via

STRADA RADI-SIENA

, 1473B

- 53014

Monteroni d'Arbia

(SI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

10/06/2005

 

 

 

No Protests registered.

 

PRESTIGIACOMO

FRANCO

 

Born in GENOVA

on 24/08/1966

- Fiscal Code : PRSFNC66M24D969E

 

Residence :

Via

GIOTTO RES. GOLFO

, 442

- 20089

Basiglio

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

09/12/2004

 

 

 

No Protests registered.

 

BOSCO

RICCARDO

 

Born in ROMA

on 03/08/1952

- Fiscal Code : BSCRCR52M03H501S

 

Residence :

Via

CAPPUCCINI

, 14

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/12/2004

 

 

 

No Protests registered.

 

FRACCARO

ADELMO ALBERTO

 

Born in CALICE AL CORNOVIGLIO

on 05/12/1946

- Fiscal Code : FRCDML46T05B410R

 

Residence :

Via

SESTO CALENDE

, 14

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/12/2004

 

 

 

No Protests registered.

 

HOLDING SVILUPPO PARTECIPAZIONI S.P.A.

 

 

- Fiscal Code : 04967660962

 

Residence :

Via

SARDEGNA

, 30

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

25/01/2006

 

 

 

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 held positions.

 

PRESTIGIACOMO

FRANCO

 

Company Style

Legal Seat

Fiscal Code

Position

Firm Status

SIME PRESSOFUSIONI S.P.A.

Milano (MI) - IT -

07325760150

Director

Ceased

S.I.M.I. - SOCIETA' ITALO-SVIZZERA METALLI INIETTATI SOCIETA' PERAZIONI

Cormano (MI) - IT -

00737610154

Director

Ceased

FAENZA STILE S.R.L.

Castel Bolognese (RA) - IT -

01001060399

Director

Registered

F.I.M. - FONDERIA INDUSTRIE MECCANICHE S.P.A.

Cormano (MI) - IT -

00195830260

Director

Ceased

S.I.S. SOCIETA' ITALIANA STAMPI S.P.A.

Bovisio-Masciago (MI) - IT -

06214370154

Director

Registered

LUXY ITALIA SRL - UNIPERSONALE

Montecchio Maggiore (VI) - IT -

02424770242

Director

Ceased

MAX PARFUMS E CO. ITALIA SPA

Milano (MI) - IT -

12529930153

Director

Ceased

A.P.V. RATTO S.P.A.

Genova (GE) - IT -

02752880100

Director

Registered

MAX-SPEDIT SRL

Lainate (MI) - IT -

10459100151

Director

Registered

INDUSTRIE APV RATTO S.R.L.

- -

12969820153

Director

Ceased

OTTOBRE 2000 SRL

- -

13236880152

Sole Director

Registered

ELLECI S.R.L. MECCANICA DI PRECISIONE

- -

06365851002

Director

Registered

SVILUPPO ARREDO UFFICIO ITALIA S.R.L.

Milano (MI) - IT -

03354390969

Director

Ceased

INDUSTRIE FIM S.P.A.

Valdobbiadene (TV) - IT -

03738790264

Director

Ceased

PARFUM E CO. S.R.L.

Parabiago (MI) - IT -

03570210967

Director

Ceased

MAX PARFUMS S.P.A.

Parabiago (MI) - IT -

04444700969

Board Chairman

Registered

INDUSTRIE IMES S.R.L.

Milano (MI) - IT -

03726540960

Sole Director

Ceased

SVILUPPO MAGLIERIA S.R.L.

Milano (MI) - IT -

04795570961

Director

Ceased

BLT S.R.L.

Milano (MI) - IT -

05090880963

Board Chairman

Registered

FORM REAL ESTATE S.R.L.

Cormano (MI) - IT -

05247350969

Sole Director

Registered

 

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

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

 

 

CAPITAL SHAREHOLDERS

 

Style / Name

Seat / Address

Fiscal Code

Owned Shares

% of Ownership

HOLDING SVILUPPO PARTECIPAZIONI S.P.A.

Milano - IT -

04967660962

 

100,00

 

 

DIRECT PARTICIPATIONS

 

The Company under review has no participations in other Companies.

 

 

STRUCTURE AND COMPANY ACTIVITY

 

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

 

-

Registered office

in :

 

 

 

 

 

Via

Lombardia

, 1

- 20083 -

Gaggiano

(MI)

- IT -

 

 

 

 

PHONE

no. 02/9184548

 

-

Operative seat

since 01/01/2003

in :

 

 

 

 

 

Via

Lombardia

, 1

- 20083 -

Gaggiano

(MI)

- IT -

 

 

 

 

PHONE

no. 02/908471

 

 

 

 

FAX

no. 02/90847358

 

-

Secondary office

(Factory )

since 01/04/2006

in :

 

 

 

 

 

Via

Castelli Fiorenza

, 33/37

- 20017 -

Rho

(MI)

- IT -

 

 

 

 

Employees

: 388

 

 

 

 

Assistants

: 5

 

 

 

 

Fittings and Equipment

for a value of 7.328.523

Eur

 

 

 

 

Stocks

for a value of 10.990.202

Eur

 

 

 

 

Furniture and fittings

for a value of 36.151

Eur

 

 

 

 

Vehicles

for a value of 30.987

Eur

 

Trade organization: direct or by agents.

The company sells in Italy and abroad.

 

The firm operates abroad as importer / exporter. .

To purchase foreign products the firm uses the following channels :

- distributors

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- importers

 

Import comes generally from the following nations:

- Germania

 

- Francia

 

- Gran Bretagna

 

 

HISTORICAL INFORMATION

 

Ex-Members / Ex-Positions

 

Fossati

Antonio

 

Born in PAVIA

on 13/05/1938

- Fiscal Code : FSSNTN38E13G388Z

 

Residence :

Via

SAVONA

, 0094

- 20100

Milano

(MI)

- IT -

 

Position

Chairman

Director

Board Chairman

 

Salvi

Andrea

 

Born in Milano

on 23/03/1965

- Fiscal Code : SLVNDR65C23F205X

 

Fiscal residence :

Via

Ponte Seveso

, 40

- 20100

Milano

(MI)

- IT -

 

Position

Managing Director

 

NEGRI

ENZO

 

Born in MILANO

on 16/08/1932

- Fiscal Code : NGRNZE32M16F205K

 

Residence :

Via

FALK

, 5

- 20100

Milano

(MI)

- IT -

 

Position

Director

 

VILLA

ROBERTO

 

Born in RHO

on 06/12/1951

- Fiscal Code : VLLRRT51T06H264J

 

Residence :

Via

OSMA CARLO

, 5

- 20100

Milano

(MI)

- IT -

 

Position

Permanent Auditor

 

LARENO FACCINI

VALERIO

 

Born in MILANO

on 20/06/1951

- Fiscal Code : LRNVLR51H20F205K

 

Residence :

Via

CALDARA EMILIO

, 24

- 20100

Milano

(MI)

- IT -

 

Position

Temporary Auditor

 

BERNARDI

PAOLO FERDINANDO

 

Born in VIMODRONE

on 11/07/1957

- Fiscal Code : BRNPFR57L11M053C

 

Residence :

Via

TAGLIAMENTO

, 27

- 20090

Vimodrone

(MI)

- IT -

 

Position

Director

 

SCIORILLI BORRELLI

IVO

 

Born in ROMA

on 02/04/1950

- Fiscal Code : SCRVIO50D02H501R

 

Residence :

BREEAZONA

- CH -

 

Position

Director

 

PRESTIGIACOMO

FRANCO

 

Born in GENOVA

on 24/08/1966

- Fiscal Code : PRSFNC66M24D969E

 

Residence :

Via

GIOTTO RES. GOLFO

, 442

- 20089

Basiglio

(MI)

- IT -

 

Position

Director

 

CASTELLI

ALBERTO CARLO

 

Born in MILANO

on 06/10/1954

- Fiscal Code : CSTLRT54R06F205I

 

Residence :

VIA LAVIZZARI

, 2-A

LUGANO

- CH -

 

Position

Director

 

FRACCARO

ADELMO ALBERTO

 

Born in CALICE AL CORNOVIGLIO

on 05/12/1946

- Fiscal Code : FRCDML46T05B410R

 

Residence :

Via

SESTO CALENDE

, 14

- 20100

Milano

(MI)

- IT -

 

Position

Assistant board Chairman

 

ANTRUS CONSULTADORIA E MARKETING LDA

 

 

 

 

Position

Sole partner



PAYMENTS ANALYSIS

 

The average term of debts to suppliers is shorter than the sector  one.

 

PAYMENTS SCORE :- No insolvency

 

CREDIT REVOLVING

 

During last Year, the subject of inquiry has not been monitored by our company.

 

 

PROTESTS

 

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

 

 

LEGAL PROCEDURES

 

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

 

 

BANKERS

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

BANCA POPOLARE EMILIA ROMAGNA

 

 

 

 

 

 

 

 

IMMOVABLES *

 

*No specific (mortgage/cadastrial registrations) inspections have been requested.

 

None reported in the name of the Firm.

 

FINANCIAL AND ECONOMICAL ANALYSIS

 

Subject is active since 1983

During the last years, it achieved profits (r.o.e. 23,02% on 2004) keeping the turnover steady during the last two years.

The operating result in 2004 was positive (9,63%) and reflects the field's average.

The analysis shows a fair financial position as the indebtedness volume is acceptable (3,37) and falling as against the previous year (5,52).

The company does not exceed in bank credits; payments average period is instead slightly high (91,8 gg.) but lower than the field average.

The available funds are good.

 

FINANCIAL DATA

 

Complete balance-sheet for the year as at

31/12/2004

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

91.594.912

filed balance sheet

Profit (Loss) for the period

1.562.531

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2003

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

92.199.310

filed balance sheet

Profit (Loss) for the period

1.791.314

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2002

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

22.134.826

filed balance sheet

Profit (Loss) for the period

1.312.316

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2001

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

25.024.402

filed balance sheet

Profit (Loss) for the period

1.665.057

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2000

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

18.299.617

filed balance sheet

Profit (Loss) for the period

1.444.529

filed balance sheet

 

BALANCE SHEETS

 

From our constant monitoring of the Public Administration, actually, no more recent balance sheets result to be filed.

 

Balance Sheet as at 31/12/2004 - Months 12 - Currency Eur - Amounts x 1

Balance Sheet as at 31/12/2003 - Months 12 - Currency Eur - Amounts x 1

 

Years

 

 

2004

2003

 

BALANCE SHEET ACCOUNTS

 

 

 

.

 

 

 

 

ASSETS

 

 

 

 

CREDITS TO SHAREHOLDERS

 

 

 

 

FIXED ASSETS ( NET )

 

 

7.895.241

7.070.342

. Intangible assets

 

 

806.541

803.586

. Tangible fixed assets

 

 

7.078.700

6.266.756

. . Land and buildings

 

 

 

 

. . Plants, Equipm.and Machinery

 

 

6.783.040

5.609.408

. Long-term Investments

 

 

10.000

 

. . Financial loans

 

 

10.000

 

. . Own shares

 

 

 

 

CURRENT ASSETS

 

 

30.630.078

39.257.564

. Stock

 

 

6.696.418

9.677.431

. Credits

 

 

19.202.310

24.789.656

. . Credits to clients

 

 

15.826.158

20.939.461

. . Other credits

 

 

3.376.152

3.850.195

. Short-term financial assets

 

 

 

 

. Liquid assets

 

 

4.731.350

4.790.477

ACCRUED INCOME-DEFERR. ASSETS

 

 

1.001.167

1.332.671

TOTAL ASSETS

 

 

39.526.486

47.660.577

.

 

 

 

 

LIABILITIES

 

 

 

 

NET WORTH

 

 

6.785.448

5.679.879

. Company's capital

 

 

2.800.000

2.800.000

. Reserves

 

 

2.422.917

1.088.565

. Reserves company's own shares

 

 

 

 

. Retained profits (losses)

 

 

 

 

. Profit (loss)

 

 

1.562.531

1.791.314

PROVISION CHARGES ACCOUNTS

 

 

70.000

60.000

STAFF TERM INDEMNITY

 

 

3.953.196

4.228.006

DEBTS

 

 

28.680.904

37.652.953

. Financial M/L terms

 

 

1.061.966

1.460.013

. . Financial M/L term banks

 

 

1.061.966

1.460.013

. . Financial M/L bonds

 

 

 

 

. . Other financial M/L debts

 

 

 

 

. Financial short-term debts

 

 

7.550.531

7.346.403

. . Financial short-term banks

 

 

7.550.531

7.346.403

. . Financial short-term bonds

 

 

 

 

. . Other financial short-term debts

 

 

 

 

. M/L term debts to suppliers

 

 

 

 

. Short-term debts to suppliers

 

 

17.098.119

23.184.947

. Sundry M/L debts

 

 

 

48.520

. Sundry short-term debts

 

 

2.970.288

5.613.070

ACCRUED COSTS DEFERR. LIABILITIES

 

 

36.938

39.739

TOTAL LIABILITIES

 

 

39.526.486

47.660.577

.

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

 

 

OUTPUT VALUE

 

 

91.368.549

94.776.387

. Revenues from sales/services

 

 

91.594.912

92.199.310

. Change of stock (products)

 

 

-1.198.694

1.871.513

OPERATING EXPENSES

 

 

87.559.488

90.684.600

. Purchasing expenses

 

 

56.500.138

64.406.347

. Change of stock (raw material)

 

 

1.782.320

-3.722.151

. Expenses from services

 

 

8.438.644

9.915.349

. Expenses from leasing

 

 

2.092.097

2.170.535

. General expenses/sundry charges

 

 

2.572.213

2.092.317

. Staff expenses

 

 

14.818.338

13.763.367

. Depreciation/Devaluation costs

 

 

1.355.738

2.058.836

FINANCIAL REVENUES (CHARGES)

 

 

-214.192

-212.573

. Financial charges

 

 

-295.367

-318.239

. Financial revenues

 

 

81.175

105.666

FINANCIAL ASSETS CORRECTION

 

 

 

 

EXTRAORDINARY FINANCIAL REVENUES (CHARGES)

 

 

115.297

115.396

PROFIT (LOSS) FOR THE PERIOD

 

 

3.710.166

3.994.610

TAX

 

 

2.147.635

2.203.296

CORRECT./ALLOCAT. FISCAL RULE

 

 

 

 

NET PROFIT (LOSS)

 

 

1.562.531

1.791.314

 

RATIOS

Item

O.V.

O.V.

as at 31/12/2004

as at 31/12/2003

Sector Average

Fixed assets ratio

Units

=> 1

l

1,49

1,61

1,32

Net Short-term indebtedness

Units

- 1

l

3,37

5,52

2,96

Current ratio

Units

=> 1

l

1,10

1,08

1,09

Acid Test Ratio-Liquidity Ratio

Units

=> 1

l

0,86

0,81

0,83

Return on Sales

%

 

l

3,18

4,17

4,40

Average stock waiting period

dd

 

l

26,31

37,76

50,22

Credits to clients average term

dd

 

l

62,17

81,75

116,56

Debts to suppliers average term

dd

 

l

91,80

109,11

139,08

Net financial revenues/ charges incidence

%

 

l

- 0,23

- 0,23

- 1,16

Labour cost incidence

%

 

l

16,17

14,92

12,62

 

O.V. = Optimal Value. When not present refer to the sector's.

A coloured item indicates the opinion of the rate during the last financial year

(green=good; orange=not optimal; red=insufficient; n.c.=not computable)

 

CREDIT OPINION DETERMINATION

 

The credit opinion determination is divided into two phases :

1) Risk analysis (Score).

2) Reliability score identification.

 

 

RISK ANALYSIS (SCORE)

 

On the base of precise indicators as "Activity sector", "Area", "Firm's foundation", "Payment analysis","Profitability", we analysed the companies included in the same activity sector of subject company, classifying them by their own risk score.

 

RELIABILITY SCORE

 

Considering also subject's structural and behavioural characteristics its credit margin rate (from 0 to 100%) is equal to 100%, in respect of a sector average of 48%.

 

 

CREDIT OPINION

 

On the basis of the above mentioned, and the sales volume obtained, we deem that the maximum exposure for short and medium term transactions ( 90 - 120 days ) could be of:

 

1.237.400 .Eur.

 

 

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.

 

 

 

MARKET / TERRITORY DATA

 

Population living in the province

:

3.839.216

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

 

SECTOR DATA

 

The values are calculated on a base of 85 significant companies.

 

The companies cash their credits on an average of 116 dd.

The average duration of suppliers debts is about 139 dd.

The sector's profitability is on an average of 4,40%.

The labour cost affects the turnover in the measure of 12,62%.

Goods are held in stock in a range of 50 dd.

The difference between the sales volume and the resources used to realize it is about 1,23.

The employees costs represent the 12,63% of the production costs.

 

STATISTICAL DETRIMENTAL DATA

 

Statistically the trade activity shows trifling crises.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 

 

 

 

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

26-40

B

Unfavourable & favourable factors carry similar weight in credit consideration. Capability to overcome financial difficulties seems comparatively below average/normal.

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

Credit not recommended

 

 

 

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