MIRA
INFORM REPORT
|
Report Date : |
09.08.2008 |
IDENTIFICATION
DETAILS
|
Name : |
FOR.EL. S.P.A. |
|
|
|
|
Registered Office : |
Via Per Monastier, 4 31056 – Roncade (TV) |
|
|
|
|
Country : |
Italy |
|
|
|
|
Financials (as on) : |
31.12.2006 |
|
|
|
|
Date of Incorporation : |
15.06.1988 |
|
|
|
|
Com. Reg. No.: |
TV086-26810 |
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
Line of Business : |
General Mechanic. Manufacture and Installation of Metal Structural Work. |
RATING &
COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Unfavourable & favourable factors carry similar weight in credit
consideration. Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
name & address
For.el. S.p.a.
Via Per Monastier, 4
31056 - Roncade (TV) -IT-
SUMMARY
|
Fiscal Code |
: |
02093600266 |
|
Legal Form |
: |
Joint stock company |
|
Start of Activities |
: |
15/06/1988 |
|
Patrimonial Consistence |
: |
2.000.000 Eur |
|
Turnover Range |
: |
15.500.000/18.000.000 Eur |
|
Number of Employees |
: |
from 91 to 110 |
CREDIT ANALYSIS
|
Score |
: |
Risk medium |
|
Creditworthness Rate |
: |
Modest |
|
|
|
The financial situation is not very balanced-Credit is possible but |
|
|
|
following the future developments. |
ACTIVITY
General mechanic.
Manufacture and installation of metal structural work.
LEGAL DATA
Legal Form
: Joint stock company
|
Fiscal Code
: 02093600266 |
|
Foreign Trade Reg. no. :
TV011957 since 18/12/1991 |
|
Foreign Trade Reg. no. :
11957 of Treviso since 18/12/1991 |
|
Chamber of Commerce no. : 188760 of Treviso since 17/11/1988 |
|
Chamber of Commerce no. : 235531 of Venezia |
|
Firms' Register
: TV086-26810 |
|
V.A.T. Code : 02093600266 |
|
Court : 26810 of Treviso since 06/10/1988 |
|
Foundation Date |
: 14/06/1988 |
|
|
Establishment Date |
: 14/06/1988 |
|
|
Start of Activities |
: 15/06/1988 |
|
|
Legal Duration Date |
: 31/12/2030 |
|
|
Nominal Capital |
: 400.000 |
Eur |
|
Subscribed Capital |
: 400.000 |
Eur |
|
Paid up Capital |
: 400.000 |
Eur |
MEMBERS
|
Vianello |
Fortunato Guido |
|
Born in Roncade |
(TV) |
on 11/09/1946 |
- Fiscal Code : VNLFTN46P11H523D |
|
Residence : |
Via |
Ca' Pesaro |
, 8 |
- 31056 |
Roncade |
(TV) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Sole Director |
10/06/2008 |
|
|
No Protests registered.
|
Gazzola |
Francesco |
|
Born in Treviso |
(TV) |
on 06/01/1971 |
- Fiscal Code : GZZFNC71A06L407F |
|
Residence : |
Piazza |
S. Maria Dei Battuti |
, 19 |
- 31100 |
Treviso |
(TV) |
- IT - |
|
Position |
Since |
Shares Amount |
% Ownership |
|
Attorney with special power |
01/05/2003 |
|
|
No Protests registered.
COMPANIES CONNECTED TO MEMBERS *
*checkings have been performed on a national scale.
The Members of the subject firm are not reported to be Members in other
companies.
CAPITAL SHAREHOLDERS
|
Style / Name |
Seat / Address |
Fiscal Code |
Owned Shares |
% of Ownership |
|
Vianello Fortunato Guido |
Roncade - IT - |
VNLFTN46P11H523D |
396.000 .Eur |
99,00 |
|
Davanzo Nadia |
|
DVNNDA52M63H523N |
4.000 .Eur |
1,00 |
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:
|
- |
Legal and operative seat |
|
since 15/06/1988 |
in : |
|
|
|
|
|
Via |
Per Monastier |
, 4 |
- 31056 - |
Roncade |
(TV) |
- IT - |
|
|
|
|
PHONE |
: 0422/840507 |
|
- |
Branch |
(Workshop ) |
since 01/08/1993 |
in : |
|
|
|
|
|
Via |
Delle Industrie |
- 30020 - |
Meolo |
(VE) |
- IT - |
|
|
|
|
PHONE |
: 0421/618724 |
|
|
|
|
PHONE |
: 0422/840507 |
|
- |
Branch |
(Industrial workshop ) |
since 01/12/2007 |
in : |
|
|
|
|
|
Via |
Delle Industrie Ii |
, 56 |
- 30020 - |
Meolo |
(VE) |
- IT - |
|
|
|
|
Employees |
: 98 |
|
|
|
|
Fittings and Equipment |
for a value of
790.000 |
Eur |
|
|
|
|
Stocks |
for a value of
5.380.000 |
Eur |
|
|
|
|
Cars |
for a value of
52.000 |
Eur |
HISTORICAL INFORMATION AND/OR
FIRM'S STATUS
|
Company's
Capital Changes |
|
Former Type |
Former Amount |
New Type |
New Amount |
Changement Date |
|
|
51.129Eur |
|
258.228Eur |
12/02/1993 |
|
Ex-Members /
Ex-Positions |
|
Vianello |
Fortunato Guido |
|
Born in Roncade |
on 11/09/1946 |
- Fiscal Code : VNLFTN46P11H523D |
|
Residence : |
Via |
Ca' Pesaro |
, 8 |
- 31056 |
Roncade |
(TV) |
- IT - |
|
Position |
|
Chairman |
|
Dal Lago |
Pierantonio |
|
Born in Thiene |
on 06/05/1963 |
- Fiscal Code : DLLPNT63E06L157V |
|
Residence : |
Via |
Martiri Belfiore |
, 22 |
- 36100 |
Vicenza |
(VI) |
- IT - |
|
Position |
|
Temporary Auditor |
|
Former seats |
|
- |
Administrative seat |
|
|
|
|
|
|
Via |
Monastier |
- 31056 |
- Roncade |
(TV) |
- IT - |
PAYMENTS ANALYSIS
The average term of debts to suppliers is higher 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.
IMMOVABLES *
*No specific (mortgage/cadastrial registrations) inspections have been
requested.
|
Immovable Type |
Value |
|
Real estates |
458.525 .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 1988
Under an economic point of view, profits were registered during the last
years with a r.o.e. of 29,98% in 2006 and with an upward trend in turnover
trend during the last financial year (+13,3% in 2006).
The operating result in 2006 was positive (7,37%) and reflects the
field's average.
The financial position is not well balanced as the volume of debts is
fairly remarkable if compared to shareholder's equity, in fact total debts are
7,47 increasing as against 2005.
Financial indebtedness is considered fair whereas the recourse to
commercial borrowings is high and higher than sector's average.
Liquidity is however good.
FINANCIAL DATA
|
Complete balance-sheet for the year as at |
31/12/2006 |
(in Eur |
x 1 ) |
|
Item Type |
Amount |
Source |
|
Sales |
16.848.109 |
filed balance sheet |
|
Profit (Loss) for the period |
470.182 |
filed balance sheet |
|
Complete balance-sheet for the year as at |
31/12/2005 |
(in Eur |
x 1 ) |
|
Item Type |
Amount |
Source |
|
Sales |
14.869.536 |
filed balance sheet |
|
Profit (Loss) for the period |
462.379 |
filed balance sheet |
|
Complete balance-sheet for the year as at |
31/12/2004 |
(in Eur |
x 1 ) |
|
Item Type |
Amount |
Source |
|
Sales |
15.474.880 |
filed balance sheet |
|
Profit (Loss) for the period |
357.900 |
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 ) |
|
|
1.711.212 |
754.383 |
|
. Intangible assets |
|
|
243.855 |
3.000 |
|
. Tangible fixed assets |
|
|
1.467.357 |
750.022 |
|
. . Land and buildings |
|
|
458.525 |
354.025 |
|
. . Plants, Equipm.and Machinery |
|
|
786.039 |
371.378 |
|
. Long-term Investments |
|
|
|
1.361 |
|
. . Financial loans |
|
|
|
1.361 |
|
. . Own shares |
|
|
|
|
|
CURRENT ASSETS |
|
|
13.978.741 |
10.980.031 |
|
. Stock |
|
|
5.378.367 |
4.310.456 |
|
. Credits |
|
|
5.115.048 |
4.560.571 |
|
. . Credits to clients |
|
|
3.927.738 |
4.075.653 |
|
. . Other credits |
|
|
1.187.310 |
484.918 |
|
. Short-term financial assets |
|
|
2.489.901 |
815.062 |
|
. Liquid assets |
|
|
995.425 |
1.293.942 |
|
ACCRUED INCOME-DEFERR. ASSETS |
|
|
92.802 |
49.374 |
|
TOTAL ASSETS |
|
|
15.782.755 |
11.783.788 |
|
. |
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
NET WORTH |
|
|
1.568.221 |
1.098.039 |
|
. Company's capital |
|
|
400.000 |
400.000 |
|
. Reserves |
|
|
698.039 |
235.660 |
|
. Reserves company's own shares |
|
|
|
|
|
. Retained profits (losses) |
|
|
|
|
|
. Profit (loss) |
|
|
470.182 |
462.379 |
|
PROVISION FOR RISKS AND LOSSES |
|
|
191.932 |
191.932 |
|
SEVERANCE INDEMNITY FUND |
|
|
912.188 |
834.036 |
|
DEBTS |
|
|
13.024.261 |
9.601.322 |
|
. Financial M/L terms |
|
|
310.879 |
410.449 |
|
. . Financial M/L term banks |
|
|
|
|
|
. . Financial M/L bonds |
|
|
|
|
|
. . Other financial M/L debts |
|
|
310.879 |
410.449 |
|
. Financial short-term debts |
|
|
3.338.600 |
3.519.719 |
|
. . Financial short-term banks |
|
|
3.338.000 |
3.519.119 |
|
. . Financial short-term bonds |
|
|
|
|
|
. . Other financial short-term debts |
|
|
600 |
600 |
|
. M/L term debts to suppliers |
|
|
|
|
|
. Short-term debts to suppliers |
|
|
6.805.453 |
4.306.179 |
|
. Sundry M/L debts |
|
|
|
|
|
. Sundry short-term debts |
|
|
2.569.329 |
1.364.975 |
|
ACCRUED EXPENSE |
|
|
86.153 |
58.459 |
|
TOTAL LIABILITIES |
|
|
15.782.755 |
11.783.788 |
|
. |
|
|
|
|
|
|
PROFIT AND LOSS
ACCOUNTS |
|
|
|
|
OUTPUT VALUE |
|
|
17.864.348 |
15.708.047 |
|
. Revenues from sales/services |
|
|
16.848.109 |
14.869.536 |
|
. Change of stock (products) |
|
|
827.701 |
824.085 |
|
OPERATING EXPENSES |
|
|
16.699.656 |
14.704.571 |
|
. Purchasing expenses |
|
|
7.690.814 |
6.511.264 |
|
. Change of stock (raw material) |
|
|
-238.443 |
162.489 |
|
. Expenses from services |
|
|
4.415.421 |
3.947.911 |
|
. Expenses from leasing |
|
|
193.630 |
145.248 |
|
. General expenses/sundry charges |
|
|
115.868 |
70.433 |
|
. Staff expenses |
|
|
4.042.530 |
3.531.782 |
|
. Depreciation/Devaluation costs |
|
|
479.836 |
335.444 |
|
FINANCIAL REVENUES (CHARGES) |
|
|
-59.026 |
-112.338 |
|
. Financial charges |
|
|
-135.232 |
-172.709 |
|
. Financial revenues |
|
|
76.206 |
60.371 |
|
FINANCIAL ASSETS CORRECTION |
|
|
|
|
|
EXTRAORDINARY FINANCIAL REVENUES (CHARGES) |
|
|
-56.953 |
125.154 |
|
PROFIT (LOSS) FOR THE PERIOD |
|
|
1.048.713 |
1.016.292 |
|
TAX |
|
|
578.531 |
553.913 |
|
CORRECT./ALLOCAT. FISCAL RULE |
|
|
|
|
|
NET PROFIT (LOSS) |
|
|
470.182 |
462.379 |
|
RATIOS |
Item |
O.V. |
O.V. |
as at 31/12/2006 |
as at 31/12/2005 |
Sector Average |
|
Fixed assets ratio |
Units |
=> 1 |
l |
1,63 |
3,10 |
1,55 |
|
Net Short-term indebtedness |
Units |
- 1 |
l |
7,47 |
7,19 |
2,87 |
|
Current ratio |
Units |
=> 1 |
l |
1,09 |
1,19 |
1,24 |
|
Acid Test Ratio-Liquidity Ratio |
Units' |
=> 1 |
l |
0,67 |
0,72 |
0,96 |
|
Return on Sales |
% |
|
l |
5,63 |
5,36 |
4,70 |
|
Average stock waiting period |
dd |
|
l |
114,91 |
104,32 |
42,26 |
|
Credits to clients average term |
dd |
|
l |
83,91 |
98,64 |
132,98 |
|
Debts to suppliers average term |
dd |
|
l |
199,15 |
146,16 |
155,70 |
|
Net financial revenues/ charges incidence |
% |
|
l |
- 0,35 |
- 0,75 |
- 0,97 |
|
Labour cost incidence |
% |
|
l |
23,99 |
23,75 |
24,31 |
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 |
: |
838.732 |
|
Population living in the region |
: |
4.699.950 |
|
Number of families in the region |
: |
1.813.210 |
Monthly family expences 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 3.623 significant companies.
The companies cash their credits on an average of 132 dd.
The average duration of suppliers debts is about 155 dd.
The sector's profitability is on an average of 4,70%.
The labour cost affects the turnover in the measure of 24,31%.
Goods are held in stock in a range of 42 dd.
The difference between the sales volume and the resources used to
realize it is about 1,15.
The employees costs represent the 25,20% of the production costs.
STATISTICAL DETRIMENTAL DATA
Statistcally 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 2.280.
The insolvency index for the region is 0,30, while for the province it
is 0,28.
Total Bankrupt companies in the province : 3.317.
Total Bankrupt companies in the region : 16.714.
FOREIGN EXCHANGE
RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.42.20 |
|
UK Pound |
1 |
Rs.81.48 |
|
Euro |
1 |
Rs.64.27 |
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%)