MIRA INFORM REPORT

 

 

Report Date :

26.07.2007

 

IDENTIFICATION DETAILS

 

Name :

ENDEKA CERAMICS SPA

 

 

Registered Office :

Via Selice 301 / E, 48017 Conselic (RA)

 

 

Country :

Italy

 

 

Financials (as on) :

31.03.2006

 

 

Date of Incorporation :

29.11.1990

 

 

Legal Form :

Joint Stock company with sole shareholder.

 

 

Line of Business :

Production of paints, varnish, enamels and similar.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Aa

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit:

1.306.100 - Eur

 

 

Status :

Excellent

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

 

 

 

NAME AND ADDRESS

 

Endeka Ceramics S.p.a.

 

Via

Selice,

301/E

 

48017

- Conselice

(RA)

-IT-

 

 

SUMMARY

 

 

Fiscal Code

:

09730310159

Legal Form

:

Joint Stock company with sole shareholder

Start of Activities

:

29/11/1990

Patrimonial Consistence

:

Over 2.500.000 Eur

Turnover Range

:

50.000.000/75.000.000 Eur

Number of Employees

:

from 251 to 500

Group

:

COOKSON

 

 

CREDIT ANALYSIS

 

CREDIT OPINION

:

1.306.100 - Eur

 

 

ACTIVITY

 

Production of paints, varnish, enamels and similar.

 

 

LEGAL DATA

 

Legal Form                                : Joint Stock company with sole shareholder

Fiscal Code                                 : 09730310159

 

Foreign Trade Reg. no.              : RA003557 since 14/01/1992

 

Foreign Trade Reg. no.              : 3557 of Ravenna since 14/01/1992

 

Chamber of Commerce no.        : 339141 of Genova

 

Chamber of Commerce no.        : 1598026 of Milano

 

Chamber of Commerce no.        : 261009 of Modena

 

Chamber of Commerce no.        : 125356 of Ravenna since 10/05/1991

 

Chamber of Commerce no.        : 87059 of La Spezia

 

Chamber of Commerce no.        : 1049388 of Torino

 

Firms' Register                           : RA014-14889 since 19/02/1996

 

Court                                          : 14889 of Ravenna since 09/04/1991

 

Foundation Date

                    : 01/06/1989

Establishment Date

                    : 01/06/1989

Start of Activities

                    : 29/11/1990

Legal Duration Date

                    : 31/03/2100

Nominal Capital

: 10.400.000

Eur

Subscribed Capital

: 10.400.000

Eur

Paid up Capital

: 10.400.000

Eur

 

 

MEMBERS

 

Ros Blasco

Vicente

 

Born in Burriana

on 04/07/1949

- Fiscal Code : RSBVNT49L04Z131P

 

Residence :

Avenida Mediterraneo

, 26.6.10

Burriana

- ES -

 

Position

Since

Shares Amount

% Ownership

Director

28/02/2007

 

 

Board Chairman

28/02/2007

 

 

 

No Protests registered.

 

Taylor

Paul Anthony

 

Born in Rochford

on 20/02/1966

- Fiscal Code : TYLPNT66B20Z114Z

 

Residence :

Via

S.martini

, 8/3

- 17012

Albissola Marina

(SV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

01/09/2004

 

 

 

No Protests registered.

 

Romagnoli

Loris

 

Born in Finale Emilia

(MO)

on 08/07/1950

- Fiscal Code : RMGLRS50L08D599Y

 

Residence :

Via

Campo Di Pozzo

, 112

- 41038

San Felice sul Panaro

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

17/09/2003

 

 

 

No Protests registered.

 

O'toole

Stephen Joseph

 

Born in Liverpool

on 10/10/1968

- Fiscal Code : TLOSPH68R10Z114C

 

Residence :

Falco'

, 157

Valencia

- ES -

 

Position

Since

Shares Amount

% Ownership

Director

28/02/2007

 

 

 

No Protests registered.

 

Ceroni

Marco

 

Born in Ravenna

(RA)

on 13/08/1956

- Fiscal Code : CRNMRC56M13H199Q

 

Residence :

Via

Baccarini

, 23

- 48100

Ravenna

(RA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/02/2007

 

 

Managing Director

28/02/2007

 

 

 

No Protests registered.

 

Gandolfo

Sergio

 

Born in Chiavari

(GE)

on 02/12/1963

- Fiscal Code : GNDSRG63T02C621T

 

Residence :

Via

Col E.franceschi

, 20/11

- 16043

Chiavari

(GE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

02/07/2003

 

 

 

No Protests registered.

 

Magnani

Davide

 

Born in Ravenna

(RA)

on 18/03/1962

- Fiscal Code : MGNDVD62C18H199J

 

Residence :

Via

Campidano

, 19

- 48100

Ravenna

(RA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

02/07/2003

 

 

 

No Protests registered.

 

Pirola

Angelo

 

Born in Bergamo

(BG)

on 01/10/1958

- Fiscal Code : PRLNGL58R01A794X

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

02/07/2003

 

 

 

No Protests registered.

 

Camurri

Angelo

 

Born in Rolo

(RE)

on 02/06/1954

- Fiscal Code : CMRNGL54H02H500U

 

Residence :

Via

Lucrezio

, 44

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Person authorised to sign

 

 

 

 

No Protests registered.

 

Medri

Cristina

 

Born in Lugo

(RA)

on 21/08/1967

- Fiscal Code : MDRCST67M61E730D

 

Residence :

Parigi

, 6

- 44011

Argenta

(FE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Person authorised to sign

 

 

 

 

No Protests registered.

 

Endeka Ceramics Italia S.r.l.

 

 

- Fiscal Code : 02263160398

 

Via

Selice

, 301/E

- 48017

Conselice

(RA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

 

 

 

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.

 

ROS BLASCO

VICENTE

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

ENDEKA CERAMICS ITALIA S.R.L.

Conselice (RA) - IT -

02263160398

Director

Active

Registered

ENDEKA CERAMICS ITALIA S.R.L.

Conselice (RA) - IT -

02263160398

Board Chairman

Active

Registered

MACINA MINERALI - SOCIETA' PER AZIONI

Inzago (MI) - IT -

01689010153

Director

-

Ceased

MACINA MINERALI - SOCIETA' PER AZIONI

Inzago (MI) - IT -

01689010153

Board Chairman

-

Ceased

OXIMET S.R.L.

Sassuolo (MO) - IT -

08535020153

Director

Active

Registered

 

TAYLOR

PAUL ANTHONY

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

JOHNSON MATTHEY ITALIA S.R.L.

Milano (MI) - IT -

05506320968

Director

Dismiss

Registered

 

CERONI

MARCO

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

ENDEKA CERAMICS ITALIA S.R.L.

Conselice (RA) - IT -

02263160398

Managing Director

Active

Registered

ENDEKA CERAMICS ITALIA S.R.L.

Conselice (RA) - IT -

02263160398

Director

Active

Registered

 

PIROLA

ANGELO

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

PIROLA ANGELO

Suisio (BG) - IT -

PRLNGL58R01A794X

Proprietor

-

Ceased

 

 

CAMURRI

ANGELO

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

MACINA MINERALI - SOCIETA' PER AZIONI

Inzago (MI) - IT -

01689010153

Attorney with special power

-

Ceased

 

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

Endeka Ceramics Italia S.r.l.

Conselice - IT -

02263160398

 

100,00

 

 

DIRECT PARTICIPATIONS

 

Company Style

Legal Seat

Fiscal Code

Owned Shares

% of Ownership

Share Status

Oximet S.r.l.

Sassuolo - IT -

08535020153

 

100,00

Active

 

 

STRUCTURE AND COMPANY ACTIVITY

 

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

 

-

Legal and operative seat

 

since 29/11/1990

in :

 

 

 

 

 

Via

Selice

, 301/E

- 48017 -

Conselice

(RA)

- IT -

 

 

 

 

PHONE

: 0536/864511

 

 

 

 

PHONE

: 0185/350561

 

-

Branch

(Factory )

since 25/01/1993

in :

 

 

 

 

 

Via

Pian Di Rocco

, 30

- 16042 -

Carasco

(GE)

- IT -

 

 

 

 

PHONE

: 0185/350561

 

-

Branch

(Warehouse )

since 25/01/1993

in :

 

 

 

 

 

Via

Dell'industria

, 8/10/12

- 41030 -

San Felice sul Panaro

(MO)

- IT -

 

 

 

 

PHONE

: 0534/83002

 

-

Branch

(Factory )

since 29/11/1990

in :

 

 

 

 

 

Via

Statale

, 242 Loc. SPEZZANO

- 41040 -

Fiorano Modenese

(MO)

- IT -

 

 

 

 

 

Trading Style: JOHNSON MATTHEY

 

 

 

 

PHONE

: 0545/980377

 

-

Branch

(Store )

since 01/06/1998

in :

 

 

 

 

 

Via

Bologna

, 6 Loc. MAZZONI

- 19020 -

Follo

(SP)

- IT -

 

-

Branch

(Factory )

since 29/03/1999

in :

 

 

 

 

 

Via

Inzago.bettola

- 20065 -

Inzago

(MI)

- IT -

 

-

Branch

(Warehouse )

since 22/07/2003

in :

 

 

 

 

 

Regina Pacis

, 322

- 41049 -

Sassuolo

(MO)

- IT -

 

-

Branch

(Sales office )

since 13/06/2006

in :

 

 

 

 

 

Via

Monti Vincenzo

, 8

- 20123 -

Milano

(MI)

- IT -

 

-

Branch

(Sales office )

since 13/06/2006

in :

 

 

 

 

 

Perego

, 48

- 20069 -

Vaprio d'Adda

(MI)

- IT -

 

 

 

 

Employees

: 269

 

 

 

 

Fittings and Equipment

for a value of 5.890.190

Eur

 

 

 

 

Stocks

for a value of 11.044.430

Eur

 

 

 

 

Furniture and fittings

for a value of 539.697

Eur

 

 

 

 

Vehicles

for a value of 291.798

Eur

 

 

The firm operates abroad as importer / exporter. .

To purchase foreign products the firm uses the following channels:

- trading companies

 

- direct orders to foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- its own sales net-work

 

- its own agents

 

Import comes generally from the following nations:

- Francia

 

- Isole Bermuda

 

Export is mainly towards:

- Gabon

 

- Irlanda

 

- Islanda

 

 

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

13/01/0199

Joint stock company

Limited liability company

01/09/1992

 

Company Style modifications

 

Former Style

New Style

Changement Date

Cookson Ceramics S.p.A.

 

01/09/1992

Cookson Ceramics S.r.l.

 

25/01/1993

Cookson Matthey Italia SpA

Johnson Matthey Italia SpA

18/06/1998

Johnson Matthey Italia SpA

Johnson Matthey Ceramics SpA

27/09/2005

 

Ex-Members / Ex-Positions

 

Targa

Giorgio

 

Born in Milano

on 07/03/1940

- Fiscal Code : TRGGRG40C07F100Z

 

Residence :

Via

Delle Camelie

, 8

- 20100

Milano

(MI)

- IT -

 

Position

Temporary Auditor

Temporary Auditor

 

Ruggeri

Sergio

 

Born in Milano

on 17/10/1938

- Fiscal Code : RGGSRG38R17F205V

 

Residence :

Via

Canalgrande

, 19/1

- 48018

Faenza

(RA)

- IT -

 

Position

General Manager

Chairman and Managing Director

 

Fletcher James Frederick

 

 

Born in St.Helens

on 16/01/1938

 

Position

Director

 

Napolitano Roberto

 

 

Born in Tunisi

on 11/08/1938

 

Fiscal residence :

Via

Buenos Aires

, 59/I

- 16033

Lavagna

(GE)

- IT -

 

Position

Managing Director

 

Hancock Cecil

 

 

on 30/01/1946

 

Position

Chairman

 

Marmugi

Sandro

 

Born in EMPOLI

on 11/01/1942

- Fiscal Code : MRMSDR42A11D403X

 

Residence :

Via

MAREMMANA

, 187

- 50056

Montelupo Fiorentino

(FI)

- IT -

 

Position

Permanent Auditor

 

 

 

 

Montanari

Gabriele

 

Born in Sassuolo

on 24/07/1950

- Fiscal Code : MNTGRL50L24I462W

 

Residence :

Via

S.Lorenzo

, 12

- 41049

Sassuolo

(MO)

- IT -

 

Position

Institor

 

Bellei

Mircho

 

Born in RAVARINO

on 10/04/1942

- Fiscal Code : BLLMCH42D10H195K

 

Residence :

Via

ZOCCOLO

, 8

- 41030

Bomporto

(MO)

- IT -

 

Position

Managing Director

Director

 

Ros Blasco

Vicente

 

Born in Burriana

on 04/07/1949

- Fiscal Code : RSBVNT49L04Z131P

 

Residence :

Avenida Mediterraneo

, 26.6.10

Burriana

- ES -

 

Position

Vice-Chairman

Managing Director

 

Fishler

Mark Kenneth

 

on 24/01/1949

- Fiscal Code : FSHMKK49A24Z404P

 

Position

Director

 

Roller

Michael Roy David

 

on 09/06/1965

- Fiscal Code : RLLMHL65H09Z116G

 

Position

Director

 

Dalmonte

Fabio

 

Born in Brisighella

on 16/03/1954

- Fiscal Code : DLMFBA54C16B188D

 

Residence :

Via

Amendola

, 10

- 41043

Formigine

(MO)

- IT -

 

Position

Procurator

Procurator

Sales director

Sales director

 

Cani

Ermanno

 

Born in Mordano

on 01/06/1953

- Fiscal Code : CNARNN53H01F718O

 

Residence :

Via

Dalla Chiesa

, 15

- 40026

Imola

(BO)

- IT -

 

Position

Attorney with special power

 

Taylor

Paul Anthony

 

Born in Rochford

on 20/02/1966

- Fiscal Code : TYLPNT66B20Z114Z

 

Residence :

Via

S.martini

, 8/3

- 17012

Albissola Marina

(SV)

- IT -

 

Position

Attorney with special power

 

Clark

Christopher Richard Nigel

 

on 29/01/1942

- Fiscal Code : CLRCRS42A29Z114S

 

Position

Director

Board Chairman

 

Biffi

Susanna

 

Born in Faenza

on 12/05/1956

- Fiscal Code : BFFSNN56E52D458N

 

Residence :

Via

Raffaello

, 13/1

- 48018

Faenza

(RA)

- IT -

 

Position

Temporary Auditor

 

Benfatti

Giovanni

 

Born in Bologna

on 22/12/1964

- Fiscal Code : BNFGNN64T22A944J

 

Residence :

Via

Medaglie D'Oro

, 11

- 41049

Sassuolo

(MO)

- IT -

 

Position

Director

Director

Attorney with special power

Attorney with special power

 

Shears

John Micheal

 

on 05/04/1945

- Fiscal Code : SHRJNM45D05Z114H

 

Position

Director

 

Garner

Nicholas

 

on 18/08/1963

- Fiscal Code : GRNNHL63M18Z114C

 

Residence :

Via

Matteotti

, 5

- 40050

Dozza

(BO)

- IT -

 

Position

Director

Managing Director

 

Romani

Gino

 

Born in Sassuolo

on 28/05/1955

- Fiscal Code : RMNGNI55E28B893C

 

Residence :

Via

Caula

, 20

- 41049

Sassuolo

(MO)

- IT -

 

Position

Director

Attorney with special power

Managing Director

 

Pastremoli

Francesco

 

Born in Bologna

on 22/03/1966

- Fiscal Code : PSTFNC66C22A944Z

 

Residence :

Via

Selice

, 15

- 40026

Imola

(BO)

- IT -

 

Position

Attorney with special power

 

Romagnoli

Loris

 

Born in Finale Emilia

on 08/07/1950

- Fiscal Code : RMGLRS50L08D599Y

 

Residence :

Via

Campo Di Pozzo

, 112

- 41038

San Felice sul Panaro

(MO)

- IT -

 

Position

Attorney with special power

 

Piancastelli

Franco

 

Born in Faenza

on 24/08/1955

- Fiscal Code : PNCFNC55M24D458B

 

Residence :

Via

Baliatico

, 4

- 48018

Faenza

(RA)

- IT -

 

Position

Attorney with special power

 

Woolrych

Toby Richard

 

Born in Portsmouth

on 08/09/1966

- Fiscal Code : WLRTYR66P08Z114X

 

Position

Director

 

Morgan

David William

 

Born in Durham

on 17/10/1957

- Fiscal Code : MRGDDW57R17Z114H

 

The Old Personage, Rolvenden

, TN 174LS

Cranbrook

- GB -

 

Position

Director

 

 

 

Former seats

 

-

Branch

(Factory )

since 25/01/1993

 

 

 

 

 

Via

Pian Di Rocco

- 16042

- Carasco

(GE)

- IT -

 

-

Branch

(Warehouse )

since 25/01/1993

 

 

 

 

 

Via

Dell'industria

- 41038

- San Felice sul Panaro

(MO)

- IT -

 

-

Branch

(Factory )

since 29/11/1990

 

 

 

 

Trading Style : JOHNSON MATTHEY

 

 

 

 

 

Via

Statale

- 41042

- Fiorano Modenese

(MO)

- IT -

 

-

Branch

(Store )

since 01/06/1998

 

 

 

 

 

Via

Bologna

- 19020

- Follo

(SP)

- IT -

 

-

Branch

(Factory )

since 29/03/1999

 

 

 

 

 

Via

Marconi

- 20090

- Segrate

(MI)

- IT -

 

-

Branch

(Factory )

since 29/03/1999

 

 

 

 

 

Via

Inzago.bettola

- 20065

- Inzago

(MI)

- IT -

 

-

Branch

(Warehouse )

since 22/07/2003

until 31/10/1997

 

 

 

 

 

Regina Pacis

- 41049

- Sassuolo

(MO)

- IT -

 

-

Branch

(office )

since 13/06/2006

until 03/04/1998

 

 

 

 

 

Via

G. Talucchi

- 50056

- Montelupo Fiorentino

(FI)

- IT -

 

-

Branch

(Store )

since 25/01/1993

until 31/10/1997

 

 

 

 

 

Viale

San Biagio

- 41049

- Sassuolo

(MO)

- IT -

 

-

Branch

(Warehouse )

until 31/10/1997

 

 

 

 

 

Via

T. Traetta

- 80100

- Napoli

(NA)

- IT -

 

-

Branch

(Store )

since 29/11/1990

until 31/10/1997

 

 

 

 

 

Via

Matteotti

- 06053

- Deruta

(PG)

- IT -

 

-

Branch

(Store )

since 25/01/1993

until 31/10/1997

 

 

 

 

 

Via

Strada Provinciale

- 19020

- Follo

(SP)

- IT -

 

-

Branch

(Store )

since 29/11/1990

until 31/10/1997

 

 

 

 

 

Via A. Parini

- 36055

- Nove

(VI)

- IT -

 

-

Branch

(Store )

since 29/11/1990

 

 

 

 

 

Via

Terni

- 01033

- Civita Castellana

(VT)

- IT -

 

-

Branch

(Administrative office )

since 05/08/1996

until 19/05/1999

 

 

 

 

Trading Style : COOKSON MATTHEY ITALIA SPA

 

 

 

 

 

Via

Carlo Zucchi

- 41100

- Modena

(MO)

- IT -

 

-

Branch

(Factory )

since 29/03/1999

 

 

 

 

 

Via

Marconi

- 20090

- Segrate

(MI)

- IT -

 

 

The firm absorved

 

Cookson Minerali Spa

 

, 20090

, Segrate

(MI)

- IT -

 

Fiscal Code: 00276390101

 

Date

:

29/03/1999

 

The firm absorved

 

Macina Minerali - Societa' Per Azioni

 

Strada Comunale

Inzago Bettola

, 20065

, Inzago

(MI)

- IT -

 

Fiscal Code: 01689010153

 

Date

:

29/03/1999

 

The firm absorbed by merging of

 

Macina Minerali - Societa' Per Azioni

 

Strada Comunale

Inzago Bettola

, 20065

, Inzago

(MI)

- IT -

 

Fiscal Code: 01689010153

 

Date

:

29/03/1999

 

Project of merging by taking over of

 

Macina Minerali - Societa' Per Azioni

 

Strada Comunale

Inzago Bettola

, 20065

, Inzago

(MI)

- IT -

 

Fiscal Code: 01689010153

 

Date

Merging/Splitting-up Project :

30/10/1998

 

PAYMENTS ANALYSIS

 

The average term of debts to suppliers is high compared with that of the sector.

 

PAYMENTS SCORE: No insolvency

 

CREDIT REVOLVING

 

The subject of inquiry has been monitored by our company:

 

During the last 12 Months: n. 1 times

 

 

PROTESTS

 

Protests checking on the subject firm have 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

CREDITO ROMAGNOLO

 

 

0

 

3556

0

CASSA DI RISPARMIO DI RAVENNA S.P.A.

 

 

0

 

6270

0

 

 

IMMOVABLES

 

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

 

Immovable Type

Value

Real estates

4.977.780 .Eur

 

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

 

 

FINANCIAL AND ECONOMICAL ANALYSIS

 

Subject is active since 1990

During the last years, it achieved profits (r.o.e. 6,01% on 2006) but without a significant increase in the turnover.

The operating result was positive in the last financial year (6,24%) and reflects the field's average.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,28) lower than in 2005.

The company does not exceed in bank credits; payments average period is instead slightly high (101,52 gg.) however still within the sector's average.

Liquidity is good (2, 75)

 

FINANCIAL DATA

 

Complete balance-sheet for the year as at

31/03/2006

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

73.639.913

filed balance sheet

Profit (Loss) for the period

2.384.320

filed balance sheet

 

Complete balance-sheet for the year as at

31/03/2005

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

70.101.839

filed balance sheet

Profit (Loss) for the period

927.035

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 31/03/2006 - Months 12 - Currency Eur - Amounts x 1

Balance Sheet as at 31/03/2005 - Months 12 - Currency Eur - Amounts x 1

 

 

 

Years

 

 

2006

2005

 

BALANCE SHEET ACCOUNTS

 

 

 

.

 

 

 

 

ASSETS

 

 

 

 

CREDITS TO SHAREHOLDERS

 

 

 

 

FIXED ASSETS ( NET )

 

 

13.549.540

14.447.352

. Intangible assets

 

 

243.221

335.389

. Tangible fixed assets

 

 

12.704.673

14.060.317

. . Land and buildings

 

 

4.977.780

5.219.140

. . Plants, Equipm.and Machinery

 

 

7.586.369

8.580.155

. Long-term Investments

 

 

601.646

51.646

. . Financial loans

 

 

601.646

51.646

. . Own shares

 

 

 

 

CURRENT ASSETS

 

 

49.377.242

43.126.540

. Stock

 

 

16.332.265

15.928.376

. Credits

 

 

26.421.087

24.155.205

. . Credits to clients

 

 

24.474.539

22.857.292

. . Other credits

 

 

1.946.548

1.297.913

. Short-term financial assets

 

 

 

 

. Liquid assets

 

 

6.623.890

3.042.959

ACCRUED INCOME-DEFERR. ASSETS

 

 

1.709.380

155.747

TOTAL ASSETS

 

 

64.636.162

57.729.639

.

 

 

 

 

LIABILITIES

 

 

 

 

NET WORTH

 

 

39.610.340

37.226.020

. Company's capital

 

 

10.400.000

10.400.000

. Reserves

 

 

26.826.020

28.005.183

. Reserves company's own shares

 

 

 

 

. Retained profits (losses)

 

 

 

-2.106.198

. Profit (loss)

 

 

2.384.320

927.035

PROVISION CHARGES ACCOUNTS

 

 

3.009.050

2.524.629

STAFF TERM INDEMNITY

 

 

2.639.240

2.590.280

DEBTS

 

 

17.923.291

14.196.149

. Financial M/L terms

 

 

 

 

. . Financial M/L term banks

 

 

 

 

. . Financial M/L bonds

 

 

 

 

. . Other financial M/L debts

 

 

 

 

. Financial short-term debts

 

 

 

1.058.067

. . Financial short-term banks

 

 

 

1.058.067

. . Financial short-term bonds

 

 

 

 

. . Other financial short-term debts

 

 

 

 

. M/L term debts to suppliers

 

 

 

 

. Short-term debts to suppliers

 

 

16.927.697

11.947.994

. Sundry M/L debts

 

 

 

 

. Sundry short-term debts

 

 

995.594

1.190.088

ACCRUED COSTS DEFERR. LIABILITIES

 

 

1.454.241

1.192.561

TOTAL LIABILITIES

 

 

64.636.162

57.729.639

.

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

 

 

OUTPUT VALUE

 

 

76.508.846

74.160.762

. Revenues from sales/services

 

 

73.639.913

70.101.839

. Change of stock (products)

 

 

-362.338

1.552.086

OPERATING EXPENSES

 

 

72.470.125

71.652.623

. Purchasing expenses

 

 

48.870.675

48.920.763

. Change of stock (raw material)

 

 

-766.226

-538.494

. Expenses from services

 

 

10.775.488

9.764.962

. Expenses from leasing

 

 

365.573

433.224

. General expenses/sundry charges

 

 

1.358.534

1.067.903

. Staff expenses

 

 

8.629.866

9.146.002

. Depreciation/Devaluation costs

 

 

3.236.215

2.858.263

FINANCIAL REVENUES (CHARGES)

 

 

107.656

-8.352

. Financial charges

 

 

 

-48.826

. Financial revenues

 

 

107.656

40.474

FINANCIAL ASSETS CORRECTION

 

 

 

 

EXTRAORDINARY FINANCIAL REVENUES (CHARGES)

 

 

202.988

157.898

PROFIT (LOSS) FOR THE PERIOD

 

 

4.349.365

2.657.685

TAX

 

 

1.965.045

1.730.650

CORRECT./ALLOCAT. FISCAL RULE

 

 

 

 

NET PROFIT (LOSS)

 

 

2.384.320

927.035

 

 

 

 

 

 

 

 

 

 

 

 

RATIOS

Item

O.V.

O.V.

as at 31/03/2006

as at 31/03/2005

Sector Average

Fixed assets ratio

Units

=> 1

3,11

2,75

1,66

Net Short-term indebtedness

Units

- 1

0,28

0,29

2,00

Current ratio

Units

=> 1

2,75

3,03

1,26

Acid Test Ratio-Liquidity Ratio

Units

=> 1

1,84

1,91

0,95

Return on Sales

%

 

7,63

5,39

4,28

Average stock waiting period

dd

 

79,81

81,79

55,67

Credits to clients average term

dd

 

119,62

117,36

141,91

Debts to suppliers average term

dd

 

101,52

72,75

142,46

Net financial revenues/ charges incidence

%

 

0,14

- 0,01

- 1,21

Labour cost incidence

%

 

11,71

13,04

14,77

 

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)

 

 

MARKET / TERRITORY DATA

 

Population living in the province

:

365.369

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

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

 

- per food products

:

425

- per non food products

:

2.063

- per energy consume

:

143

 

SECTOR DATA

 

The values are calculated on a base of 329 significant companies.

 

The companies cash their credits on an average of 141 dd.

The average duration of supplier’s debts is about 142 dd.

The sector's profitability is on an average of 4, 28%.

The labour cost affects the turnover in the measure of 14, 77%.

Goods are held in stock in a range of 55 dd.

The difference between the sales volume and the resources used to realize it is about 1, 14.

The employees costs represent the 15, 34% of the production costs.

 

 

 

 

 

STATISTICAL DETRIMENTAL DATA

 

Statistically the trade activity shows trifling crises.

The area is statistically considered moderately risky.

In the region 18.860 protested subjects are found; in the province they count to 2.146.

The insolvency index for the region is 0, 46, while for the province it is 0, 60.

Total Bankrupt companies in the province: 1.073.

Total Bankrupt companies in the region: 14.698.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

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