MIRA INFORM REPORT

 

 

Report Date :

07.12.2007

 

IDENTIFICATION DETAILS

 

Name :

Demont - Societa' A Responsabilita' Limi tata

 

 

Registered Office :

Via Torino, 180 MESTRE,

30172 - Venezia (VE) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2006

 

 

Date of Incorporation :

10/10/1996

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacture and installation of metal and iron structural works.

Building.

Demolition works and other building works.

Textile waste reclamation

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

525.800 – Eur

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear


name & address

 

Demont - Societa' A Responsabilita' Limi tata

 

Via Torino, 180 MESTRE

 

30172 - Venezia (VE) -IT-

 

 

SUMMARY

 

 

Legal Form

:

Limited liability company

Start of Activities

:

10/10/1996

Patrimonial Consistence

:

2.000.000 Eur

Turnover Range

:

50.000.000/75.000.000 Eur

Number of Employees

:

from 16 to 25

 

 

CREDIT ANALYSIS

 

CREDIT OPINION

:

525.800 - Eur

Score

:

Risk normal

 

 

ACTIVITY

 

Manufacture and installation of metal and iron structural works.

Building.

Demolition works and other building works.

Textile waste reclamation

 

 

LEGAL DATA

 

Legal Form : Limited liability company

Fiscal Code : 00604560581

 

Foreign Trade Reg. no. : VE030915 since 29/11/1999

 

Foreign Trade Reg. no. : 030915 of Venezia since 29/11/1999

 

Chamber of Commerce no. : 524418 of Napoli

 

Chamber of Commerce no. : 190308 of Venezia since 06/05/1985

 

Firms' Register : VE-1997-159235 since 07/03/1997

 

V.A.T. Code : 02966970275

 

Foundation Date

: 09/05/1966

Establishment Date

: 09/05/1966

Start of Activities

: 10/10/1996

Legal Duration Date

: 31/12/2040

Nominal Capital

: 861.204

Eur

Subscribed Capital

: 861.204

Eur

Paid up Capital

: 861.204

Eur

 

 

MEMBERS

 

Gerotto

Maria

 

Born in Venezia

(VE)

on 30/10/1946

- Fiscal Code : GRTMRA46R70L736N

 

Residence :

Via

Bettin

, 54

- 31059

Zero Branco

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

12/01/1995

 

 

 

No Protests registered.

 

Trincanato

Paolo

 

Born in Venezia

(VE)

on 22/08/1953

- Fiscal Code : TRNPLA53M22L736B

 

Residence :

Via

Ronzinella

, 85/A

- 31021

Mogliano Veneto

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Technical Manager

03/03/1997

 

 

 

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.

 

GEROTTO

MARIA

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

4 - ITALY ENERGY E ENVIRONMENT S.R.L.

Venezia (VE) - IT -

02690250366

Director

Active

Registered

CRONIMET ITALIA S.R.L.

Venezia (VE) - IT -

03248510277

Director

Active

Registered

DEMONT AMBIENTE S.R.L.

Venezia (VE) - IT -

03323880272

Sole Director

Dismiss

Registered

ECOSITE S.R.L.

Modugno (BA) - IT -

05187780720

Managing Director

Active

Registered

ECOSITE S.R.L.

Modugno (BA) - IT -

05187780720

Director

Active

Registered

ITALRECYCLING S.R.L.

Venezia (VE) - IT -

03555940273

Sole Director

Active

Registered

SLAG S.R.L.

Venezia (VE) - IT -

03000240279

Director

Active

Registered

WEST DOCKS LOGISTIC VENICE S.R.L.

Venezia (VE) - IT -

03758990273

Director

Active

Registered

 

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

 

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

 

CAPITAL SHAREHOLDERS

 

Style / Name

Seat / Address

Fiscal Code

Owned Shares

% of Ownership

Gerotto Alberto

Venezia - IT -

GRTLRT48R16L736P

172.240 .Eur

20,00

Gerotto Franco

Venezia - IT -

GRTFNC53H25L736L

86.120 .Eur

10,00

Gerotto Eugenio

 

GRTGNE54R01L736R

86.120 .Eur

10,00

Gerotto Maria

Zero Branco - IT -

GRTMRA46R70L736N

51.672 .Eur

6,00

GOBBETTO LILIANA

 

GBBLLN22E51L736H

103.344 .Eur

12,00

GEROTTO GIANCARLO

 

GRTGCR56H14L736K

51.672 .Eur

6,00

GEROTTO ELIANA

 

GRTLNE51S65L736Q

51.672 .Eur

6,00

Gerotto Marco

Venezia - IT -

GRTMRC60B22L736G

51.672 .Eur

6,00

GEROTTO MARTINA

Zero Branco - IT -

GRTMTN65T69L736K

51.672 .Eur

6,00

GEROTTO ANDREA

Zero Branco - IT -

GRTNDR64D13L736H

51.672 .Eur

6,00

GEROTTO ANNA

Zero Branco - IT -

GRTNNA58R60L736F

51.672 .Eur

6,00

GEROTTO PAOLO

Zero Branco - IT -

GRTPLA60B22L736D

51.672 .Eur

6,00

 

 

DIRECT PARTICIPATIONS

 

Company Style

Legal Seat

Fiscal Code

Owned Shares

% of Ownership

Share Status

Europa Utilities S.p.A.

 

05187780720

22.125 .Eur

 

Active

Enteo S.r.l.

Venezia - Mestre - IT -

02448170270

4.160 .Eur

 

Active

Slag S.r.l.

Venezia - IT -

03000240279

1.440 .Eur

 

Active

Ecosite S.r.l.

Modugno - IT -

05187780720

45.864 .Eur

 

Active

Terni Titan S.R.L.

 

01242050555

10.000 .Eur

 

Active

Otregan s.r.l.

 

03483150276

10.000 .Eur

100,00

Active

Ing. Cherido e C. S.r.l.

Venezia - Mestre - IT -

00164960270

15.288 .Eur

 

Active

Demont Ambiente S.r.l.

Venezia - IT -

03323880272

1.098.680 .Eur

99,88

Active

Italrecycling S.r.l.

Venezia - IT -

03555940273

9.900 .Eur

 

Active

RICERCA ED AMBIENTE S.R.L.

Venezia - Mestre - IT -

00601290554

1.032 .Eur

10,00

Active

 

 

STRUCTURE AND COMPANY ACTIVITY

 

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

 

-

Legal and operative seat

 

since 10/10/1996

in :

 

 

 

 

 

Via

Torino

, 180 Loc. MESTRE

- 30172 -

Venezia

(VE)

- IT -

 

 

 

 

PHONE

: 041/5319340

 

-

Secondary office

 

in :

 

 

 

 

 

Corso

Vittorio Emanuele

, 167/3

- 80100 -

Napoli

(NA)

- IT -

 

-

Branch

(Operating branch )

since 16/07/2007

in :

 

 

 

 

 

Via

Ca' Marcello

, 6 Loc. MESTRE

- 30170 -

Venezia

(VE)

- IT -

 

-

Branch

(Operating branch )

since 13/09/2006

in :

 

 

 

 

 

Via

Dell' Elettronica

, Loc. MARGHERA

- 30175 -

Venezia

(VE)

- IT -

 

-

Branch

(Yard )

in :

 

 

 

 

 

Via

Passo

, 28 Loc. CAMPALTO

- 30030 -

Venezia

(VE)

- IT -

 

 

 

 

PHONE

: 041/5319340

 

 

 

 

Employees

: 23

 

 

 

 

Assistants

: 1

 

 

 

 

Fittings and Equipment

for a value of 140.000

Eur

 

 

 

 

Stocks

for a value of 4.540.000

Eur

 

 

 

 

Work in progress

for a value of 1.032.913

Eur

 

 

HISTORICAL INFORMATION AND/OR FIRM'S

STATUS

 

Ex-Members / Ex-Positions

 

Antuzzi

Quintilio

 

Born in Roma

on 04/01/1947

- Fiscal Code : NTZQTL47A04H501T

 

Residence :

Viale

G. Cesare

, 47

- 00100

Roma

(RM)

- IT -

 

Position

Permanent Auditor

 

Mastrelli

Massimo

 

Born in ROMA

on 04/02/1932

- Fiscal Code : MSTMSM32B04H501U

 

Residence :

Viale

GIULIO CESARE

, 47

- 00100

Roma

(RM)

- IT -

 

Position

Temporary Auditor

 

Baldini

Aldo

 

Born in ORTE

on 03/08/1922

- Fiscal Code : BLDLDA22M03G135M

 

Residence :

Via

MARTIRI DELLA RESISTENZA

, 10

- 06049

SPOLETO

(PG)

- IT -

 

Position

Supervisory Board Chairman

 

Galiano

Caterina

 

Born in ROMA

on 18/03/1959

- Fiscal Code : GLNCRN59C58H501K

 

Residence :

Viale

G.CESARE

, 47

- 00100

Roma

(RM)

- IT -

 

Position

Temporary Auditor

 

Former seats

 

-

Secondary office

 

until 10/10/1996

 

 

 

 

 

Via

Ca' Marcello

- 30100

- Venezia

(VE)

- IT -

 

 

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.

 

 

OTHER DETRIMENTAL EVENTS

 

Against the firm the following events are registered:

 

Type

Subject

Expiry Date

Amount

Reason

Result

Closure Date

None registered

 

23/12/2004

0.

 

 

 

 

 

LEGAL PROCEDURES

 

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

 

 

BANKERS

 

The firm operates with the main Banks.

 

 

IMMOVABLES *

 

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

 

Immovable Type

Value

Real estates

8.312.632 .Eur

 

NB.: For Capital Companies the value of the Immovables is the one reported in the last available financial documents.

 

 

FINANCIAL AND ECONOMICAL ANALYSIS

 

Company's starting of activities dates back to 1996.

Under the financial profile unstable results are noted. with a loss in the last financial year. In the last financial year an increase in the turnover has been registered (+66,02%).

The return on Investment in the last financial year was positive (2,74%) and in line with the sector's average.

Short-term debts volume if compared to net worth, as it comes out from the total indebtedness (9,94) and increasing if compared to the previous year.

The recourse to bank credit is high compared to net worth, debts to suppliers are on the other hand limited below field's average.

Liquidity is not at its best.

 

 

FINANCIAL DATA

 

Complete balance-sheet for the year as at

31/12/2006

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

68.735.755

filed balance sheet

Profit (Loss) for the period

-57.227

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2005

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

41.401.813

filed balance sheet

Profit (Loss) for the period

45.506

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2004

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

34.634.382

filed balance sheet

Profit (Loss) for the period

272.516

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2003

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

23.297.225

filed balance sheet

Profit (Loss) for the period

36.433

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2002

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

11.533.574

filed balance sheet

Profit (Loss) for the period

59.527

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 31/12/2006 - Months 12 - Currency Eur - Amounts x 1

Balance Sheet as at 31/12/2005 - Months 12 - Currency Eur - Amounts x 1

 

Years

 

 

2006

2005

 

BALANCE SHEET ACCOUNTS

 

 

 

.

 

 

 

 

ASSETS

 

 

 

 

CREDITS TO SHAREHOLDERS

 

 

 

 

FIXED ASSETS ( NET )

 

 

18.333.496

9.583.741

. Intangible assets

 

 

23.804

6.642

. Tangible fixed assets

 

 

8.525.472

5.560.708

. . Land and buildings

 

 

8.312.632

5.366.187

. . Plants, Equipm.and Machinery

 

 

139.953

153.661

. Long-term Investments

 

 

9.784.220

4.016.391

. . Financial loans

 

 

9.784.220

4.016.391

. . Own shares

 

 

 

 

CURRENT ASSETS

 

 

14.527.058

10.786.216

. Stock

 

 

4.539.792

3.852.205

. Credits

 

 

9.409.710

5.137.614

. . Credits to clients

 

 

7.837.568

4.082.860

. . Other credits

 

 

1.572.142

1.054.754

. Short-term financial assets

 

 

 

 

. Liquid assets

 

 

577.556

1.796.397

ACCRUED INCOME-DEFERR. ASSETS

 

 

42.919

24.040

TOTAL ASSETS

 

 

32.903.473

20.393.997

.

 

 

 

 

LIABILITIES

 

 

 

 

NET WORTH

 

 

1.766.669

1.823.896

. Company's capital

 

 

861.204

861.204

. Reserves

 

 

962.692

917.186

. Reserves company's own shares

 

 

 

 

. Retained profits (losses)

 

 

 

 

. Profit (loss)

 

 

-57.227

45.506

PROVISION CHARGES ACCOUNTS

 

 

 

56.910

STAFF TERM INDEMNITY

 

 

352.666

311.840

DEBTS

 

 

30.761.461

18.192.832

. Financial M/L terms

 

 

12.620.225

8.144.713

. . Financial M/L term banks

 

 

11.802.616

7.267.615

. . Financial M/L bonds

 

 

 

 

. . Other financial M/L debts

 

 

817.609

877.098

. Financial short-term debts

 

 

5.405.580

1.603.624

. . Financial short-term banks

 

 

5.225.756

1.559.822

. . Financial short-term bonds

 

 

 

 

. . Other financial short-term debts

 

 

179.824

43.802

. M/L term debts to suppliers

 

 

 

 

. Short-term debts to suppliers

 

 

12.228.635

8.148.505

. Sundry M/L debts

 

 

 

 

. Sundry short-term debts

 

 

507.021

295.990

ACCRUED COSTS DEFERR. LIABILITIES

 

 

22.677

8.519

TOTAL LIABILITIES

 

 

32.903.473

20.393.997

.

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

 

 

OUTPUT VALUE

 

 

68.825.440

41.411.345

. Revenues from sales/services

 

 

68.735.755

41.401.813

. Change of stock (products)

 

 

 

 

OPERATING EXPENSES

 

 

67.921.668

40.906.335

. Purchasing expenses

 

 

64.557.819

38.515.816

. Change of stock (raw material)

 

 

-550.806

-1.482.738

. Expenses from services

 

 

2.074.186

2.207.270

. Expenses from leasing

 

 

474.581

573.751

. General expenses/sundry charges

 

 

132.636

93.810

. Staff expenses

 

 

1.162.542

945.048

. Depreciation/Devaluation costs

 

 

70.710

53.378

FINANCIAL REVENUES (CHARGES)

 

 

-512.508

-304.902

. Financial charges

 

 

-658.697

-383.560

. Financial revenues

 

 

146.189

78.658

FINANCIAL ASSETS CORRECTION

 

 

-1.175

-7.500

EXTRAORDINARY FINANCIAL REVENUES (CHARGES)

 

 

-137.587

-2.024

PROFIT (LOSS) FOR THE PERIOD

 

 

252.502

190.584

TAX

 

 

309.729

145.078

CORRECT./ALLOCAT. FISCAL RULE

 

 

 

 

NET PROFIT (LOSS)

 

 

-57.227

45.506

 

RATIOS

Item

O.V.

O.V.

as at 31/12/2006

as at 31/12/2005

Sector Average

Fixed assets ratio

Units

=> 1

l

0,80

1,07

1,61

Net Short-term indebtedness

Units

- 1

l

9,94

4,52

3,59

Current ratio

Units

=> 1

l

0,80

1,07

1,18

Acid Test Ratio-Liquidity Ratio

Units'

=> 1

l

0,55

0,69

0,90

Return on Sales

%

 

l

0,01

0,23

3,63

Average stock waiting period

dd

 

l

23,76

33,48

47,13

Credits to clients average term

dd

 

l

41,04

35,49

139,86

Debts to suppliers average term

dd

 

l

65,59

71,02

170,44

Net financial revenues/ charges incidence

%

 

l

- 0,74

- 0,73

- 1,13

Labour cost incidence

%

 

l

1,69

2,28

20,77

 

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

 

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:

 

525.800 .Eur.

 

 

MARKET / TERRITORY DATA

 

Population living in the province

:

829.418

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

Monthly family expenses 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 2.419 significant companies.

The companies cash their credits on an average of 139 dd.

The average duration of suppliers debts is about 170 dd.

The sector's profitability is on an average of 3,63%.

The labour cost affects the turnover in the measure of 20,77%.

Goods are held in stock in a range of 47 dd.

The difference between the sales volume and the resources used to realize it is about 1,17.

The employees costs represent the 21,30% of the production costs.

 

 

STATISTICAL DETRIMENTAL DATA

 

Statistically 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 2.633.

The insolvency index for the region is 0,30, while for the province it is 0,32.

Total Bankrupt companies in the province : 2.924.

Total Bankrupt companies in the region : 16.714.

 

 


 

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.

 

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

NR

In view of the lack of information, we have no basis upon which to recommend credit dealings

No Rating

 

 

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 and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

 

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