MIRA INFORM REPORT

 

 

Report Date :

28.09.2007

 

IDENTIFICATION DETAILS

 

Name :

S.i.m.a. Societa' Industrie Meccaniche A ffini - A Responsabilita'limitata

 

 

Registered Office :

Via Chiesaccia,             2,

40056 – Crespellano (BO) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2006

 

 

Date of Incorporation :

09/06/1947

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

General mechanic.

Manufacturing and installation of textile machines and their accessories.

 

 

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 :

301.600 - Eur

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

 


name & address

 

S.i.m.a. Societa' Industrie Meccaniche A ffini - A Responsabilita'limitata

 

Via Chiesaccia,             2

 

40056 - Crespellano (BO) -IT-

 

 

SUMMARY

 

 

Legal Form

:

Limited liability company

Start of Activities

:

09/06/1947

Patrimonial Consistence

:

Over 2.500.000 Eur

Turnover Range

:

15.500.000/18.000.000 Eur

Number of Employees

:

from 71 to 90

 

 

CREDIT ANALYSIS

 

CREDIT OPINION

:

301.600 - Eur

 

 

ACTIVITY

 

General mechanic.

Manufacturing and installation of textile machines and their accessories.

 

 

LEGAL DATA

 

Legal Form : Limited liability company

Fiscal Code : 00283860377

 

Foreign Trade Reg. no. : BO025891 since 21/05/1992

 

Foreign Trade Reg. no. : 025891 of Bologna since 21/05/1992

 

Chamber of Commerce no. : 77061 of Bologna since 27/06/1947

 

Firms' Register : BO006-7920 since 19/02/1996

 

Foundation Date

: 09/06/1947

Establishment Date

: 09/06/1947

Start of Activities

: 09/06/1947

Legal Duration Date

: 31/12/2030

Nominal Capital

: 1.550.000

Eur

Subscribed Capital

: 1.550.000

Eur

Paid up Capital

: 1.550.000

Eur

 

 

MEMBERS

 

Aicardi

Piero

 

Born in Bologna

(BO)

on 21/04/1959

- Fiscal Code : CRDPRI59D21A944V

 

Residence :

Via

Monte Donato

, 15

- 40100

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/05/2007

 

 

Board Chairman

09/05/2007

 

 

 

No Protests registered.

 

Mazzoni

Simonetta

 

Born in Casalecchio di Reno

(BO)

on 20/05/1959

- Fiscal Code : MZZSNT59E60A944N

 

Residence :

Via

Venezia

, 8

- 40033

Casalecchio di Reno

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/05/2007

 

 

 

No Protests registered.

 

Mazzoni

Roberta

 

Born in Bologna

(BO)

on 12/11/1962

- Fiscal Code : MZZRRT62S52A944B

 

Residence :

Via

Panigale

, 9/2

- 40100

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/05/2007

 

 

 

No Protests registered.

 

Sesenna

Sergio

 

Born in Piacenza

(PC)

on 27/04/1947

- Fiscal Code : SSNSRG47D27B812U

 

Residence :

Via

Giovanni Campesio

, 25

- 29100

Piacenza

(PC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/05/2007

 

 

 

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.

 

AICARDI PIERO

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

ACQUARIUS S.A.S. DI ALESSANDRO BERTONI E C.

- -

01914041205

Trustee

-

Ceased

ALLESTIMENTI SABATINI - S.P.A.

Monza (MB) - IT -

08433740159

Supervisory Board Chairman

-

Ceased

ALPATEC S.R.L.

Bologna (BO) - IT -

02382121206

Supervisory Board Chairman

Active

Registered

ALTA S.R.L IN LIQUIDAZIONE

Crespellano (BO) - IT -

01508000567

Director

Dismiss

Liquidated

ALTA S.R.L IN LIQUIDAZIONE

Crespellano (BO) - IT -

01508000567

Board Chairman

Dismiss

Liquidated

ANTARES IMMOBILIARE ITALIA SPA

Milano (MI) - IT -

09864910154

Supervisory Board Chairman

Active

Registered

B.L. MACCHINE AUTOMATICHE S.P.A. IN LIQUIDAZIONE

Minerbio (BO) - IT -

03070560374

Trustee

Active

Registered

BEVILACQUA SAVERIO

- -

BVLSRM72A25D423P

Trustee

Active

Registered

BFB S.P.A.

Bentivoglio (BO) - IT -

01705771200

Permanent Auditor

-

Ceased

BRIOSCHI TRADING IMMOBILIARE S.P.A.

Assago (MI) - IT -

10365560159

Supervisory Board Chairman

Active

Registered

CANADIAN SYSTEM - S.R.L.

Bologna (BO) - IT -

03298290374

Trustee

Active

Registered

CAROFEDE S.R.L.

Bologna (BO) - IT -

02534191206

Sole Director

Active

Registered

CIBARIUS - S.R.L.

- -

03969530371

Trustee

Active

Registered

CIGIEMME S.P.A.

Bologna (BO) - IT -

02469241208

Permanent Auditor

Active

Registered

COSTRUCTA SPA

Milano (MI) - IT -

08307030158

Supervisory Board Chairman

Dismiss

Ceased

COSTRUCTA SPA

Milano (MI) - IT -

08307030158

Permanent Auditor

-

Ceased

DATCO S.P.A.

Argelato (BO) - IT -

02166690376

Supervisory Board Chairman

-

Ceased

DEISA*EBANO S.P.A.

Bologna (BO) - IT -

03793970371

Permanent Auditor

Active

Registered

DIVEL ITALIA S.P.A.

Calderara di Reno (BO) - IT -

03798720375

Supervisory Board Chairman

Active

Registered

EDITOUR S.R.L.

Bologna (BO) - IT -

04253750378

Trustee

-

Bankrupt

EMIL EUROPE '92 S.R.L. IN LIQUIDAZIONE

Bologna (BO) - IT -

04060640374

Permanent Auditor

Active

Registered

ESPANSIONE - S.R.L.

Prato (PO) - IT -

01645560978

Trustee

Active

Registered

EUROFIDI S.R.L.

Bologna (BO) - IT -

03209640378

Trustee

-

Ceased

FINANZIARIA*AICARDI DI VEZZANI PRATONIERI MARIA AUGUSTA E C. S.A.S.

Bologna (BO) - IT -

03801110374

Limited Partner

-

Ceased

FINSURE S.P.A.

- -

00205660384

Supervisory Board Chairman

-

Ceased

FLEUR - S.P.A.

Calderara di Reno (BO) - IT -

00313120370

Receiver

-

Liquidated

FREEMANTLE S.R.L. IN LIQUIDAZIONE

Trieste (TS) - IT -

03744060371

Supervisory Board Chairman

-

Ceased

GIARDINI DI LAMBRATE S.P.A.

Roma (RM) - IT -

08560811005

Permanent Auditor

Active

Registered

I.FI.S. -*INSURANCE E FINANCIAL SERVICE S.A.S. DI GUILIZZONI GUIDO E ESPOSITO AL

Bologna (BO) - IT -

03780610378

Limited Partner

-

Ceased

I.M.A. INDUSTRIA MACCHINE AUTOMATICHE S.P.A. IN SIGLA IMA S.P.A.

Ozzano dell'Emilia (BO) - IT -

00307140376

Permanent Auditor

Active

Registered

I.M.A. INDUSTRIA MACCHINE AUTOMATICHE S.P.A. IN SIGLA IMA S.P.A.

Ozzano dell'Emilia (BO) - IT -

00307140376

Permanent Auditor

Active

Registered

IL RINNOVAMENTO IMMOBILIARE S.R.L.

Argelato (BO) - IT -

03357160377

Supervisory Board Chairman

-

Ceased

INFO AREA S.R.L.

Ozzano dell'Emilia (BO) - IT -

01524881206

Permanent Auditor

Active

Registered

INFRASTRUTTURE A TUTELA DEL TERRITORIO I.T.T. S.R.L.

Delebio (SO) - IT -

00696550144

Permanent Auditor

-

Ceased

IN-TA AUTOTRASPORTI S.N.C. DI INTURRE GIUSEPPE E TADDEI GIANNA

Castel Guelfo di Bologna (BO) - IT -

01581871207

Trustee

-

Ceased

LA FOTOMETALGRAFICA EMILIANA - S.P.A.

San Lazzaro di Savena (BO) - IT -

00285090379

Trustee

-

Bankrupt

LEONARDA S.R.L.

- -

12986140155

Supervisory Board Chairman

-

Ceased

LIMINA S.P.A.

Milano (MI) - IT -

04998190963

Supervisory Board Chairman

Active

Registered

LOCAZIONI FINANZIARIE S.R.L.

Bologna (BO) - IT -

03683540375

Liquidator

Active

Liquidated

MASOTTI DIFFUSION S.R.L.

Argelato (BO) - IT -

00632840211

Trustee

Active

Registered

MEDICALFIN - S.P.A.

Bologna (BO) - IT -

02260570375

Supervisory Board Chairman

-

Ceased

MP S.P.A.

Castenaso (BO) - IT -

02377441205

Supervisory Board Chairman

Active

Registered

NOMISMA - SOCIETA' DI STUDI ECONOMICI - S.P.A.

Bologna (BO) - IT -

02243430374

 

Dismiss

Registered

NOMISMA - SOCIETA' DI STUDI ECONOMICI - S.P.A.

Bologna (BO) - IT -

02243430374

Temporary Auditor

Active

Registered

PALLANZA S.R.L.

Bologna (BO) - IT -

02201770373

Supervisory Board Chairman

-

Ceased

PETRONI S.P.A.

Calderara di Reno (BO) - IT -

03061350371

Receiver

Active

Registered

POGGI TRASMISSIONI MECCANICHE - S.P.A.

Castenaso (BO) - IT -

00314920372

Supervisory Board Chairman

Active

Registered

PROFUMERIA STEFANO DI BEVILACQUA STEFANO

Bologna (BO) - IT -

BVLSFN47D21G273P

Trustee

-

Ceased

PROFUMERIE FRANCESCO BEVILACQUA

- -

BVLFNC73R17G315V

Trustee

-

Ceased

PROGRESSO BASKET CASTELMAGGIORE S.R.L.

- -

01595911205

Temporary Auditor

-

Ceased

PUNTO LINEA ARREDAMENTI - S.R.L.

Bologna (BO) - IT -

03156600375

Trustee

-

Bankrupt

RAMBERTI ARTI GRAFICHE S.R.L.

Rimini (RN) - IT -

00235550407

Supervisory Board Chairman

-

Ceased

S.I.S.ME.R. - S.R.L. SOCIETA' ITALIANA STUDI MEDICINA DELLA RIPRODUZIONE

Bologna (BO) - IT -

04127820373

Supervisory Board Chairman

Active

Registered

SERVICE S.R.L.

Bologna (BO) - IT -

02409970379

Trustee

-

Ceased

SERVIE' S.R.L.

Bologna (BO) - IT -

04158460370

Director

Active

Registered

SEVERI GIULIANO ALIMENTARI DI SEVERI GIULIANO E C. S.N.C.

Imola (BO) - IT -

01938141205

Trustee

Active

Registered

SO.FI.M.A. SOCIETA' FINANZIARIA MACCHINEAUTOMATICHE S.P.A. OD IN FORMA ABB

Bologna (BO) - IT -

02444341206

Supervisory Board Chairman

Active

Registered

SPORTECH S.R.L.

- -

02721810360

Trustee

Active

Registered

STEFANO ACCESSORI DI GRUPPIONI GIOVANNA E LO RE LEONARDO S.N.C.

Bologna (BO) - IT -

02114590371

Trustee

Active

Registered

TECNOSTRADA S.R.L.

- -

02135111207

Trustee

Active

Registered

TIPOGRAFIA LEONELLI S.R.L.

- -

01753571205

Liquidator

-

Ceased

TOS E PARTNERS SAS DI ROBERTO TOSSANI E C.

- -

02197141209

Trustee

Active

Registered

ULIVI S.P.A.

Reggio Emilia (RE) - IT -

02106500354

Permanent Auditor

Active

Registered

WONDERFUL S.R.L.

Bologna (BO) - IT -

04096190378

Liquidator

Active

Liquidated

 

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

Mazzoni Simonetta

Casalecchio di Reno - IT -

MZZSNT59E60A944N

24.800 .Eur

1,60

Mazzoni Alberto

Bologna - IT -

MZZLRT22S19A944X

334.800 .Eur

21,60

Mazzoni Roberta

Bologna - IT -

MZZRRT62S52A944B

24.800 .Eur

1,60

DRAGHETTI TERESA

 

DRGTRS25T55B880Z

105.400 .Eur

6,80

 

 

DIRECT PARTICIPATIONS

 

Company Style

Legal Seat

Fiscal Code

Owned Shares

% of Ownership

Share Status

S.T.I.E.M. - SOCIETA' TECNICA INDUSTRIALE ELETTRO MECCANI- CA.- S.R.L.

Crespellano - IT -

00283910370

4.992 .Eur

48,00

Active

Cermet - Certificazione E Ricerca Per LaQualita' Soc. Cons. A R.

Granarolo dell'Emilia - IT -

03502820370

419 .Eur

0,10

Active

PROGETTO ZOLA S.R.L.

Chieti - IT -

01518190697

102.500 .Eur

100,00

Ceased

W M - Costruzioni Meccaniche - S.R.L.

Imola - IT -

03341420374

64.260 .Eur

84,00

Active

Alta S.r.l In Liquidazione

Crespellano - IT -

01508000567

 

100,00

Ceased

Plastex S.r.l.

Crespellano - IT -

01511220699

 

100,00

Active

 

 

STRUCTURE AND COMPANY ACTIVITY

 

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

 

-

Legal and operative seat

 

in :

 

 

 

 

 

Via

Chiesaccia

, 2

- 40056 -

Crespellano

(BO)

- IT -

 

 

 

 

 

Total Surface: 40.000 (Sq.Mt.)

 

 

 

 

 

Covered Surface: 23.000 (Sq.Mt.)

 

 

 

 

PHONE

: 051/605511

 

 

 

 

FAX

: 051/7395888

 

-

Branch

(Factory )

since 04/01/1993

in :

 

 

 

 

 

Via

Chiesaccia

, 27/2

- 40056 -

Crespellano

(BO)

- IT -

 

 

 

 

PHONE

: 051/605511

 

-

Branch

(Store )

since 20/12/1996

in :

 

 

 

 

 

Via

Caduti Di Amola

, 30

- 40132 -

Bologna

(BO)

- IT -

 

 

 

 

PHONE

: 051/402134

 

 

 

 

Employees

: 76

 

 

 

 

Assistants

: 2

 

 

 

 

Fittings and Equipment

for a value of 563.500

Eur

 

 

 

 

Stocks

for a value of 6.862.500

Eur

 

 

 

 

Furniture and fittings

for a value of 284.051

Eur

 

 

 

 

Vehicles

for a value of 154.937

Eur

 

 

HISTORICAL INFORMATION AND/OR FIRM'S

STATUS

 

Ex-Members / Ex-Positions

 

Romani

Alberto

 

Born in Bologna

on 29/07/1941

- Fiscal Code : RMNLRT41L29A944T

 

Residence :

Via

Tambroni

, 8

- 40100

Bologna

(BO)

- IT -

 

Position

Temporary Auditor

 

Romani

Stefano

 

Born in BOLOGNA

on 30/05/1938

- Fiscal Code : RMNSFN38E30A944Q

 

Residence :

Via

FONTANELLE

, 11

- 40069

Zola Predosa

(BO)

- IT -

 

Position

Supervisory Board Chairman

 

Gambini

Massimo

 

Born in Bologna

on 03/11/1957

- Fiscal Code : GMBMSM57S03A944G

 

Residence :

Via

Paolo Costa

, 9

- 40100

Bologna

(BO)

- IT -

 

Position

Permanent Auditor

 

Romani

Daniela

 

Born in Bologna

on 30/07/1948

- Fiscal Code : RMNDNL48L70A944H

 

Residence :

Via

Paolo Costa

, 9

- 40100

Bologna

(BO)

- IT -

 

Position

Temporary Auditor

 

Ventura

Marco

 

Born in BOLOGNA

on 06/07/1960

- Fiscal Code : VNTMRC60L06A944X

 

Residence :

Via

ROCCA CORNETO

, 1

- 40042

Lizzano in Belvedere

(BO)

- IT -

 

Position

Director

 

Mazzoni

Alberto

 

Born in BOLOGNA

on 19/11/1922

- Fiscal Code : MZZLRT22S19A944X

 

Residence :

Via

CADUTI DI AMOLA,

, 30

- 40100

Bologna

(BO)

- IT -

 

Position

Chairman

Managing Director

 

Mazzoni

Alberto

 

Born in Bologna

on 19/11/1922

- Fiscal Code : MZZLRT22S19A944X

 

Fiscal residence :

Via

Caduti di Amola

, 30

- 40100

Bologna

(BO)

- IT -

 

Position

Chairman

 

Serra

Graziano

 

Born in Bologna

on 22/03/1960

- Fiscal Code : SRRGZN60C22A944K

 

Position

Managing Director

 

Grossi

Carlo

 

Born in Bologna

on 16/01/1956

- Fiscal Code : GRSCRL56A16E507F

 

Residence :

Via

Barberia

, 11

- 40100

Bologna

(BO)

- IT -

 

Position

Managing Director

 

Raimondi

Loris

 

Born in Bologna

on 08/09/1946

- Fiscal Code : RMNLRS46P08A944S

 

Residence :

Via

Tamagno

, 2

- 40137

Bologna

(BO)

- IT -

 

Position

Temporary Auditor

 

Giosue'

Mario

 

Born in Bologna

on 31/08/1932

- Fiscal Code : GSIMRA32M31F522X

 

Residence :

Via

Dei Lamponi

, 21/2

- 40137

Bologna

(BO)

- IT -

 

Position

Permanent Auditor

 

Giosue'

Maria Cristina

 

Born in Bologna

on 29/04/1943

- Fiscal Code : GSIMCR43D69F522B

 

Residence :

Via

G.dagnini

, 26

- 40100

Bologna

(BO)

- IT -

 

Position

Temporary Auditor

 

FORESTI

ANDREA

 

Born in BOLOGNA

on 24/05/1970

- Fiscal Code : FRSNDR70E24A944U

 

Residence :

Strada

MAGGIORE

, 77

- 40100

Bologna

(BO)

- IT -

 

Position

Temporary Auditor

 

Bolognese

Giovanna

 

Born in Vasto

on 09/10/1960

- Fiscal Code : BLGGNN60R49E372G

 

Residence :

Corso

Mazzini

, 2/1

- 66054

Vasto

(CH)

- IT -

 

Position

Permanent Auditor

 

Martelli

Marco

 

Born in Bologna

on 14/03/1972

- Fiscal Code : MRTMRC72C14A944J

 

Residence :

Via

Abruzzo

, 10

- 40100

Bologna

(BO)

- IT -

 

Position

Temporary Auditor

 

Sesenna

Sergio

 

Born in Piacenza

on 27/04/1947

- Fiscal Code : SSNSRG47D27B812U

 

Residence :

Via

Giovanni Campesio

, 25

- 29100

Piacenza

(PC)

- IT -

 

Position

Managing Director

 

TOSI ERCOLE

 

 

Born in BOLOGNA

on 02/07/1944

- Fiscal Code : TSORCL44L02A944C

 

Residence :

Via

MARCELLO ORETTI

, 6

- 40100

Bologna

(BO)

- IT -

 

Position

Attorney General

 

Former seats

 

-

Branch

 

since 03/10/1977

until 20/12/1996

 

 

 

 

 

Via

Chiesaccia

- 40056

- Crespellano

(BO)

- IT -

 

-

Branch

 

until 17/10/1990

 

 

 

 

 

Via

Caduti Di Amola

- 40100

- Bologna

(BO)

- IT -

 

 

 

 

 

PAYMENTS ANALYSIS

 

The average term of debts to suppliers is normal 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 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

UNICREDIT BANCA SPA

 

 

 

 

2008

0

 

 

IMMOVABLES *

 

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

 

Immovable Type

Value

Real estates

1.856.892 .Eur

 

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

 

 

FINANCIAL AND ECONOMICAL ANALYSIS

 

The company is active since 1947

During the last years, it recorded positive net results (r.o.e. 13,79% in 2006) with a stable trend in the turnover.

The return on Investment in the last financial year was positive (4,76%) and reflects the field's average.

The ratio between shareholder's equity and borrowed capital is not well balanced, the indebtedness level is equal to 4,24 which is decreasing.

Financial debts as well as debts to suppliers are rather high even if it still falls within the sector's average.

It shows a good range of liquidity.

 

 

FINANCIAL DATA

 

Complete balance-sheet for the year as at

31/12/2006

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

15.750.960

filed balance sheet

Profit (Loss) for the period

389.415

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2005

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

15.641.921

filed balance sheet

Profit (Loss) for the period

882.889

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2004

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

7.678.104

filed balance sheet

Profit (Loss) for the period

-1.882.514

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2003

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

9.547.493

filed balance sheet

Profit (Loss) for the period

-4.993.793

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 )

 

 

7.306.725

5.175.639

. Intangible assets

 

 

290.422

201.020

. Tangible fixed assets

 

 

2.438.331

3.075.852

. . Land and buildings

 

 

1.856.892

2.473.776

. . Plants, Equipm.and Machinery

 

 

563.516

598.909

. Long-term Investments

 

 

4.577.972

1.898.767

. . Financial loans

 

 

4.577.972

1.898.767

. . Own shares

 

 

 

 

CURRENT ASSETS

 

 

12.970.857

16.398.807

. Stock

 

 

6.862.535

9.132.082

. Credits

 

 

5.480.857

5.686.527

. . Credits to clients

 

 

4.116.413

2.873.095

. . Other credits

 

 

1.364.444

2.813.432

. Short-term financial assets

 

 

141.637

502.991

. Liquid assets

 

 

485.828

1.077.207

ACCRUED INCOME-DEFERR. ASSETS

 

 

79.107

70.690

TOTAL ASSETS

 

 

20.356.689

21.645.136

.

 

 

 

 

LIABILITIES

 

 

 

 

NET WORTH

 

 

2.822.307

2.432.889

. Company's capital

 

 

1.550.000

1.550.000

. Reserves

 

 

882.892

 

. Reserves company's own shares

 

 

 

 

. Retained profits (losses)

 

 

 

 

. Profit (loss)

 

 

389.415

882.889

PROVISION CHARGES ACCOUNTS

 

 

 

 

STAFF TERM INDEMNITY

 

 

1.027.024

952.589

DEBTS

 

 

16.343.251

18.092.419

. Financial M/L terms

 

 

3.865.402

5.345.711

. . Financial M/L term banks

 

 

3.865.402

5.345.711

. . Financial M/L bonds

 

 

 

 

. . Other financial M/L debts

 

 

 

 

. Financial short-term debts

 

 

6.323.298

4.141.650

. . Financial short-term banks

 

 

6.239.534

4.057.886

. . Financial short-term bonds

 

 

 

 

. . Other financial short-term debts

 

 

83.764

83.764

. M/L term debts to suppliers

 

 

 

30.363

. Short-term debts to suppliers

 

 

3.336.401

5.228.845

. Sundry M/L debts

 

 

 

591.326

. Sundry short-term debts

 

 

2.818.150

2.754.524

ACCRUED COSTS DEFERR. LIABILITIES

 

 

164.107

167.239

TOTAL LIABILITIES

 

 

20.356.689

21.645.136

.

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

 

 

OUTPUT VALUE

 

 

18.648.566

17.577.578

. Revenues from sales/services

 

 

15.750.960

15.641.921

. Change of stock (products)

 

 

502.478

1.617.917

OPERATING EXPENSES

 

 

17.679.577

17.112.975

. Purchasing expenses

 

 

7.695.201

11.034.520

. Change of stock (raw material)

 

 

2.772.025

-1.040.008

. Expenses from services

 

 

2.526.780

2.428.233

. Expenses from leasing

 

 

38.175

146.317

. General expenses/sundry charges

 

 

264.892

403.325

. Staff expenses

 

 

3.923.110

3.566.181

. Depreciation/Devaluation costs

 

 

459.394

574.407

FINANCIAL REVENUES (CHARGES)

 

 

-553.164

-149.667

. Financial charges

 

 

-622.385

-212.313

. Financial revenues

 

 

69.221

62.646

FINANCIAL ASSETS CORRECTION

 

 

-1.212.039

-982.617

EXTRAORDINARY FINANCIAL REVENUES (CHARGES)

 

 

2.260.216

88.523

PROFIT (LOSS) FOR THE PERIOD

 

 

1.464.002

-579.158

TAX

 

 

1.074.587

-1.462.047

CORRECT./ALLOCAT. FISCAL RULE

 

 

 

 

NET PROFIT (LOSS)

 

 

389.415

882.889

 

RATIOS

Item

O.V.

O.V.

as at 31/12/2006

as at 31/12/2005

Sector Average

Fixed assets ratio

Units

=> 1

1,05

1,80

2,08

Net Short-term indebtedness

Units

- 1

4,24

4,54

2,53

Current ratio

Units

=> 1

1,03

1,35

1,34

Acid Test Ratio-Liquidity Ratio

Units'

=> 1

0,48

0,59

0,91

Return on Sales

%

 

5,38

9,31

2,28

Average stock waiting period

dd

 

156,81

210,16

81,97

Credits to clients average term

dd

 

94,06

66,09

129,24

Debts to suppliers average term

dd

 

117,03

139,10

140,98

Net financial revenues/ charges incidence

%

 

- 3,51

- 0,95

- 1,01

Labour cost incidence

%

 

24,90

22,79

24,74

 

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)

 

 

FURTHER INFORMATION

 

The company under review seems to have overcome the financial problems which marked 2004.

Now subject's trend is regular.

We consider as possible business transactions on credit basis.

 

 

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:

 

301.600 .Eur.

 

 

MARKET / TERRITORY DATA

 

Population living in the province

:

944.297

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 202 significant companies.

The companies cash their credits on an average of 129 dd.

The average duration of suppliers debts is about 140 dd.

The sector's profitability is on an average of 2,28%.

The labour cost affects the turnover in the measure of 24,74%.

Goods are held in stock in a range of 81 dd.

The difference between the sales volume and the resources used to realize it is about 1,04.

The employees costs represent the 24,70% 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 18.860 protested subjects are found; in the province they count to 3.720.

The insolvency index for the region is 0,46, while for the province it is 0,40.

Total Bankrupt companies in the province : 4.335.

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.

 

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