MIRA
INFORM REPORT
|
Report Date : |
05.08.2008 |
IDENTIFICATION
DETAILS
|
Name : |
TIESSE ROBOT S.P.A. |
|
|
|
|
Registered Office : |
Via Isorella, 32 25010 - Visano (BS) |
|
|
|
|
Country : |
Italy |
|
|
|
|
Financials (as on) : |
31.12.2006 |
|
|
|
|
Date of Incorporation : |
23.12.1986 |
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
Line of Business : |
Non Ferrous Metal Foundry. Manufacture of Machine Tools for Metal Working and Tools for Machines. |
RATING &
COMMENTS
|
MIRA’s Rating : |
A |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Maximum Credit Limit : |
Eur 755.000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
name & address
Tiesse Robot S.p.a.
Via Isorella, 32
25010 - Visano (BS) -IT-
SUMMARY
|
Fiscal Code |
: |
02830040172 |
|
Legal Form |
: |
Joint stock company |
|
Start of Activities |
: |
23/12/1986 |
|
Patrimonial Consistence |
: |
Over 2.500.000 Eur |
|
Turnover Range |
: |
25.000.000/35.000.000 Eur |
|
Number of Employees |
: |
from 71 to 90 |
CREDIT ANALYSIS
|
CREDIT OPINION |
: |
755.000 - Eur |
|
Score |
: |
Risk normal |
|
Creditworthness Rate |
: |
Good |
|
|
|
Under the financial aspect a certain balance is reported which leads |
|
|
|
to a credit with a very limited risk. |
ACTIVITY
Non ferrous metal foundry.
Manufacture of machine tools for metal working and tools for machines.
LEGAL DATA
Legal Form
: Joint stock company
|
Fiscal Code : 02830040172 |
|
Foreign Trade Reg. no. :
BS035847 since 27/02/1992 |
|
Chamber of Commerce no. : 296871 of Brescia since 11/08/1986 |
|
V.A.T. Code
: 00693440984 |
|
Foundation Date |
: 12/06/1986 |
|
|
Establishment Date |
: 12/06/1986 |
|
|
Start of Activities |
: 23/12/1986 |
|
|
Legal Duration Date |
: 31/12/2050 |
|
|
Nominal Capital |
: 2.200.000 |
Eur |
|
Subscribed Capital |
: 2.200.000 |
Eur |
|
Paid up Capital |
: 2.200.000 |
Eur |
MEMBERS
|
PKF ITALIA S.P.A. |
|
|
- Fiscal Code : 04553780158 |
|
Via |
Conservatorio |
, 15 |
- 20100 |
Milano |
(MI) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Auditing company |
14/12/2004 |
|
|
|
Dapra' |
Luigi |
|
Born in Temu' |
(BS) |
on 01/09/1940 |
- Fiscal Code : DPRLGU40P01L094O |
|
Residence : |
Via |
O. Villa |
, 5 |
- 25010 |
Visano |
(BS) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Director |
29/12/2004 |
|
|
|
Managing Director |
15/11/2005 |
|
|
|
Board Chairman |
29/12/2004 |
|
|
No Protests registered.
|
Gavazzi |
Alfredo |
|
Born in Brescia |
(BS) |
on 24/06/1950 |
- Fiscal Code : GVZLRD50H24B157P |
|
Residence : |
Via |
Colombo |
, 12 |
- 25012 |
Calvisano |
(BS) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Director |
29/12/2004 |
|
|
|
Managing Director |
15/11/2005 |
|
|
No Protests registered.
|
Ravelli |
Maurizio |
|
Born in Palazzolo sull'Oglio |
(BS) |
on 21/02/1953 |
- Fiscal Code : RVLMRZ53B21G264S |
|
Residence : |
Via |
Marinai |
, 14 |
- 24067 |
Sarnico |
(BG) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Director |
29/12/2004 |
|
|
No Protests registered.
|
Galtarossa |
Matteo |
|
Born in Bussolengo |
(VR) |
on 07/11/1972 |
- Fiscal Code : GLTMTT72S07B296H |
|
Residence : |
Via |
Cangrande |
, 5 |
- 37100 |
Verona |
(VR) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Director |
29/12/2004 |
|
|
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.
|
DAPRA' |
LUIGI |
|
Company Style |
Legal Seat |
Fiscal Code |
Position |
Position Status |
Firm Status |
|
C.M.M. - COSTRUZIONI MECCANICHE MONTIRONE S.R.L. |
Montirone (BS) - IT - |
01100930179 |
Director |
Active |
Registered |
|
IMMOBILIARE LA META S.R.L. |
Isorella (BS) - IT - |
02279420984 |
Director |
Active |
Registered |
|
TECNOFINANZIARIA S.R.L. |
Visano (BS) - IT - |
02098840172 |
Director |
Active |
Registered |
|
TECNOFINANZIARIA S.R.L. |
Visano (BS) - IT - |
02098840172 |
Managing Director |
Active |
Registered |
|
GAVAZZI |
ALFREDO |
|
Company Style |
Legal Seat |
Fiscal Code |
Position |
Position Status |
Firm Status |
|
AGENZIA PER LO SVILUPPO DEL TERRITORIO
S.C.R.L. IN SIGLA AGENZIAA.SVI. S.C.R.L. |
Brescia (BS) - IT - |
02197330984 |
Director |
Dismiss |
Registered |
|
ASTER IMPIANTI S.R.L. |
Montichiari (BS) - IT - |
03099840179 |
Director |
Active |
Registered |
|
BANCA DI CREDITO COOPERATIVO AGROBRESCIANO
- SOCIETA' COOPERATIVA |
Ghedi (BS) - IT - |
00284980174 |
Permanent Auditor |
Active |
Registered |
|
C.F.R. DI ROSSETTI G.LUCA E C. S.A.S. |
Visano (BS) - IT - |
02017950987 |
Limited Partner |
Active |
Registered |
|
C.M.M. - COSTRUZIONI MECCANICHE MONTIRONE
S.R.L. |
Montirone (BS) - IT - |
01100930179 |
Managing Director |
Active |
Registered |
|
CALA MORESCA SRL |
Milano (MI) - IT - |
03535030963 |
Director |
Active |
Registered |
|
COOPERATIVA PER LA PRESTAZIONE DI GARANZIA
FIDI ALLE PICCOLE E MEDIE IMPRESE - |
Crema (CR) - IT - |
02197360981 |
Director |
Dismiss |
Registered |
|
DMD PROGETTI S.R.L. |
Visano (BS) - IT - |
02155980176 |
Director |
Active |
Registered |
|
FEDERAZIONE ITALIANA RUGBY |
Roma (RM) - IT - |
97015510585 |
Director |
Active |
Registered |
|
G. E V. GROUP IMMOBILIARE S.R.L. |
Isorella (BS) - IT - |
02347820983 |
Director |
Active |
Registered |
|
G. E V. GROUP IMMOBILIARE S.R.L. |
Isorella (BS) - IT - |
02347820983 |
Managing Director |
Active |
Registered |
|
GENERALE ALLESTIMENTI SRL |
Montichiari (BS) - IT - |
01951200987 |
Managing Director |
Active |
Registered |
|
IMMOBILIARE LA META S.R.L. |
Isorella (BS) - IT - |
02279420984 |
Director |
Active |
Registered |
|
IMMOBILIARE LA META S.R.L. |
Isorella (BS) - IT - |
02279420984 |
Managing Director |
Active |
Registered |
|
IMMOBILIARE LA META S.R.L. |
Isorella (BS) - IT - |
02279420984 |
Board Chairman |
Active |
Registered |
|
MI.RAB MANERBIO IMMOBILIARE S.R.L. |
Manerbio (BS) - IT - |
03117240246 |
Director |
Active |
Registered |
|
MTP S.R.L. |
Luzzara (RE) - IT - |
01233700358 |
Director |
Active |
Registered |
|
SYSTEM ROBOT AUTOMAZIONE S.R.L. |
Montichiari (BS) - IT - |
01686890987 |
Director |
Active |
Registered |
|
SYSTEM ROBOT AUTOMAZIONE S.R.L. |
Montichiari (BS) - IT - |
01686890987 |
Managing Director |
Active |
Registered |
|
SYSTEM ROBOT AUTOMAZIONE S.R.L. |
Montichiari (BS) - IT - |
01686890987 |
Board Chairman |
Active |
Registered |
|
TECNOFINANZIARIA S.R.L. |
Visano (BS) - IT - |
02098840172 |
Director |
Active |
Registered |
|
TECNOFINANZIARIA S.R.L. |
Visano (BS) - IT - |
02098840172 |
Managing Director |
Active |
Registered |
|
TECNOFINANZIARIA S.R.L. |
Visano (BS) - IT - |
02098840172 |
Board Chairman |
Active |
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 |
|
Tecnofinanziaria S.r.l. |
Visano - IT - |
02098840172 |
1.652.200 .Eur |
75,10 |
|
Kawasaki Heavy Industries Ltd Tokio |
|
|
547.800 .Eur |
24,90 |
DIRECT PARTICIPATIONS
|
Company Style |
Legal Seat |
Fiscal Code |
Owned Shares |
% of Ownership |
Share Status |
|
Consorzio Per L'esecuzione Di Urbanizzazioni Della Lottizzazione Ro'
In Montichi |
Montichiari - IT - |
02795380985 |
|
|
Active |
STRUCTURE AND COMPANY ACTIVITY
In order to carry out its activities the firm uses the following
locations:
|
- |
Legal and operative seat |
|
since 12/06/1986 |
in : |
|
|
|
|
|
Via |
Isorella |
, 32 |
- 25010 - |
Visano |
(BS) |
- IT - |
|
|
|
|
TELEX |
: 304023 |
|
|
|
|
PHONE |
: 030958621 |
|
|
|
|
Employees |
: 78 |
|
|
|
|
Fittings and Equipment |
for a value of
750.000 |
Eur |
|
|
|
|
Stocks |
for a value of
10.540.000 |
Eur |
The firm operates abroad as importer / exporter. .
To purchase foreign products the firm uses the following channels :
|
- direct orders to foreign companies |
Export represents up to 20% of the global turnover.
Products abroad are placed by :
|
- direct orders from foreign companies |
Import comes generally from the following nations:
|
- Ungheria |
Export is mainly towards:
|
- 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 |
15/01/1987 |
|
Company Style
modifications |
|
Former Style |
New Style |
Changement Date |
|
Tecnomecc S.p.A. |
Tiesse Robot S.p.A. |
24/07/1992 |
|
The firm absorbed by merging of |
|
Sirobot S.r.l. |
|
Date |
: |
23/07/1992 |
PAYMENTS ANALYSIS
The average term of debts to suplliers is normal compared with that
of the sector.
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.
IMMOVABLES *
*No specific (mortgage/cadastrial registrations) inspections have been
requested.
|
Immovable Type |
Value |
|
Real estates |
8.376.249 .Eur |
NB.: For Capital Companies the value of the Immovables is the one reported
in the last available financial documents.
FINANCIAL AND ECONOMICAL ANALYSIS
Subject is active since 1986
Under an economic point of view, profits were registered during the last
years with a r.o.e. of 2% in 2006 but without a significant increase in the
turnover.
The return on Investment in the last financial year was positive (4,33%)
and reflects the field's average.
The analysis shows a fair financial position as the indebtedness volume
is acceptable (3,15) and decreasing as against 2005.
Companys' indebtedness is fairly high in relation to its net worth;
payments average period is slow even if it still falls within the sector's
average.
Liquid assets are good.
FINANCIAL DATA
|
Complete balance-sheet for the year as at |
31/12/2006 |
(in Eur |
x 1 ) |
|
Item Type |
Amount |
Source |
|
Sales |
25.763.138 |
filed balance sheet |
|
Profit (Loss) for the period |
124.229 |
filed balance sheet |
|
Complete balance-sheet for the year as at |
31/12/2005 |
(in Eur |
x 1 ) |
|
Item Type |
Amount |
Source |
|
Sales |
26.093.705 |
filed balance sheet |
|
Profit (Loss) for the period |
238.758 |
filed balance sheet |
|
Complete balance-sheet for the year as at |
31/12/2004 |
(in Eur |
x 1 ) |
|
Item Type |
Amount |
Source |
|
Sales |
23.241.836 |
filed balance sheet |
|
Profit (Loss) for the period |
129.730 |
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 ) |
|
|
13.401.519 |
12.141.169 |
|
. Intangible assets |
|
|
862.396 |
30.373 |
|
. Tangible fixed assets |
|
|
9.122.918 |
9.105.514 |
|
. . Land and buildings |
|
|
8.376.249 |
8.331.283 |
|
. . Plants, Equipm.and Machinery |
|
|
746.669 |
774.231 |
|
. Long-term Investments |
|
|
3.416.205 |
3.005.282 |
|
. . Financial loans |
|
|
3.416.205 |
3.005.282 |
|
. . Own shares |
|
|
|
|
|
CURRENT ASSETS |
|
|
23.052.195 |
22.478.653 |
|
. Stock |
|
|
10.543.856 |
9.527.329 |
|
. Credits |
|
|
11.105.740 |
12.482.558 |
|
. . Credits to clients |
|
|
10.622.034 |
11.760.909 |
|
. . Other credits |
|
|
483.706 |
721.649 |
|
. Short-term financial assets |
|
|
200.998 |
199.254 |
|
. Liquid assets |
|
|
1.201.601 |
269.512 |
|
ACCRUED INCOME-DEFERR. ASSETS |
|
|
|
|
|
TOTAL ASSETS |
|
|
36.453.714 |
34.619.822 |
|
. |
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
NET WORTH |
|
|
6.208.771 |
5.868.667 |
|
. Company's capital |
|
|
2.200.000 |
2.200.000 |
|
. Reserves |
|
|
3.884.542 |
3.429.909 |
|
. Reserves company's own shares |
|
|
|
|
|
. Retained profits (losses) |
|
|
|
|
|
. Profit (loss) |
|
|
124.229 |
238.758 |
|
PROVISION FOR RISKS AND LOSSES |
|
|
1.478.756 |
1.358.435 |
|
SEVERANCE INDEMNITY FUND |
|
|
1.253.431 |
1.220.396 |
|
DEBTS |
|
|
27.512.756 |
26.172.324 |
|
. Financial M/L terms |
|
|
6.729.936 |
5.816.885 |
|
. . Financial M/L term banks |
|
|
6.729.936 |
5.816.885 |
|
. . Financial M/L bonds |
|
|
|
|
|
. . Other financial M/L debts |
|
|
|
|
|
. Financial short-term debts |
|
|
11.071.000 |
9.405.026 |
|
. . Financial short-term banks |
|
|
11.071.000 |
9.405.026 |
|
. . Financial short-term bonds |
|
|
|
|
|
. . Other financial short-term debts |
|
|
|
|
|
. M/L term debts to suppliers |
|
|
|
|
|
. Short-term debts to suppliers |
|
|
8.966.336 |
10.221.161 |
|
. Sundry M/L debts |
|
|
|
|
|
. Sundry short-term debts |
|
|
745.484 |
729.252 |
|
ACCRUED EXPENSE |
|
|
|
|
|
TOTAL LIABILITIES |
|
|
36.453.714 |
34.619.822 |
|
. |
|
|
|
|
|
|
PROFIT AND LOSS
ACCOUNTS |
|
|
|
|
OUTPUT VALUE |
|
|
26.102.764 |
26.154.336 |
|
. Revenues from sales/services |
|
|
25.763.138 |
26.093.705 |
|
. Change of stock (products) |
|
|
|
|
|
OPERATING EXPENSES |
|
|
24.522.762 |
24.621.896 |
|
. Purchasing expenses |
|
|
15.193.755 |
16.503.856 |
|
. Change of stock (raw material) |
|
|
-1.016.527 |
-1.158.897 |
|
. Expenses from services |
|
|
5.496.887 |
4.627.487 |
|
. Expenses from leasing |
|
|
|
|
|
. General expenses/sundry charges |
|
|
258.373 |
213.313 |
|
. Staff expenses |
|
|
4.139.215 |
3.900.588 |
|
. Depreciation/Devaluation costs |
|
|
451.059 |
535.549 |
|
FINANCIAL REVENUES (CHARGES) |
|
|
105.882 |
-821.526 |
|
. Financial charges |
|
|
|
-922.673 |
|
. Financial revenues |
|
|
105.882 |
101.147 |
|
FINANCIAL ASSETS CORRECTION |
|
|
|
|
|
EXTRAORDINARY FINANCIAL REVENUES (CHARGES) |
|
|
-1.002.759 |
25.830 |
|
PROFIT (LOSS) FOR THE PERIOD |
|
|
683.125 |
736.744 |
|
TAX |
|
|
558.896 |
497.986 |
|
CORRECT./ALLOCAT. FISCAL RULE |
|
|
|
|
|
NET PROFIT (LOSS) |
|
|
124.229 |
238.758 |
|
RATIOS |
Item |
O.V. |
O.V. |
as at 31/12/2006 |
as at 31/12/2005 |
Sector Average |
|
Fixed assets ratio |
Units |
=> 1 |
l |
1,05 |
1,06 |
1,34 |
|
Net Short-term indebtedness |
Units |
- 1 |
l |
3,15 |
3,42 |
2,38 |
|
Current ratio |
Units |
=> 1 |
l |
1,10 |
1,10 |
1,21 |
|
Acid Test Ratio-Liquidity Ratio |
Units' |
=> 1 |
l |
0,60 |
0,63 |
0,87 |
|
Return on Sales |
% |
|
l |
2,23 |
2,96 |
4,85 |
|
Average stock waiting period |
dd |
|
l |
147,31 |
131,43 |
45,39 |
|
Credits to clients average term |
dd |
|
l |
148,39 |
162,25 |
123,51 |
|
Debts to suppliers average term |
dd |
|
l |
155,98 |
174,09 |
134,40 |
|
Net financial revenues/ charges incidence |
% |
|
l |
0,41 |
- 3,14 |
- 1,01 |
|
Labour cost incidence |
% |
|
l |
16,06 |
14,94 |
20,84 |
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:
755.000 .Eur.
MARKET / TERRITORY DATA
|
Population living in the province |
: |
1.169.259 |
|
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 435 significant companies.
The companies cash their credits on an average of 123 dd.
The average duration of suppliers debts is about 134 dd.
The sector's profitability is on an average of 4,85%.
The labour cost affects the turnover in the measure of 20,84%.
Goods are held in stock in a range of 45 dd.
The difference between the sales volume and the resources used to
realize it is about 1,13.
The employees costs represent the 21,01% of the production costs.
STATISTICAL DETRIMENTAL DATA
Statistcally the trade activity shows periods of crisis.
The area is statistically considered moderately risky.
In the region 50.886 protested subjects are found; in the province they
count to 5.551.
The insolvency index for the region is 0,55, while for the province it
is 0,48.
Total Bankrupt companies in the province : 3.452.
Total Bankrupt companies in the region : 39.612.
FOREIGN EXCHANGE
RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.42.28 |
|
UK Pound |
1 |
Rs.82.79 |
|
Euro |
1 |
Rs.65.69 |
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%)