MIRA INFORM REPORT

 

 

 

Report Date :

27.08.2008

 

IDENTIFICATION DETAILS

 

Name :

COLOR SERVICE S.R.L.

 

 

Registered Office :

Via Divisione Julia, 15 36031 - Dueville     (VI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2007

 

 

Date of Incorporation :

14.04.1987

 

 

Com. Reg. No.:

VI116-15828

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacture, Installation and Repairing of Mechanical Machines and Equipment.

 

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 263.000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

name & address

 

Color Service S.r.l.

 

Via

Divisione Julia,

15

 

36031

- Dueville

(VI)

-IT-

 

 

SUMMARY

 

 

Fiscal Code

:

01660830249

Legal Form

:

Limited liability company

Start of Activities

:

14/04/1987

Patrimonial Consistence

:

Over 2.500.000 Eur

Turnover Range

:

7.750.000/9.000.000 Eur

Number of Employees

:

from 26 to 35

 

 

CREDIT ANALYSIS

 

CREDIT OPINION

:

263.000 - 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

 

Manufacture, installation and repairing of mechanical machines and equipment.

Manufacturing of mechanical implements.

Manufacture of electronic components.

Wholesale of various machines,tools and equipment for industry, trade, navigation, handcraft and agriculture.

 

 

LEGAL DATA

 

Legal Form                          : Limited liability company

Fiscal Code                         : 01660830249

 

Foreign Trade Reg. no.       : VI029657 since 24/03/1992

 

Foreign Trade Reg. no.       : 29657 of Vicenza since 24/03/1992

 

Foreign Trade Reg. no.       : 029657 of Vicenza since 24/03/1992

 

Chamber of Commerce no. : 175837 of Vicenza since 23/05/1984

 

Firms' Register                     : VI116-15828 since 19/02/1996

 

V.A.T. Code                         : 01660830249

 

Court                                   : 15828 of Vicenza

 

 

Foundation Date

: 30/03/1984

Establishment Date

: 30/03/1984

Start of Activities

: 14/04/1987

Legal Duration Date

: 31/12/2050

Nominal Capital

: 207.000

Eur

Subscribed Capital

: 207.000

Eur

Paid up Capital

: 207.000

Eur

 

 

MEMBERS

 

Toschi

Stefania

 

Born in Carpi

(MO)

on 04/03/1966

- Fiscal Code : TSCSFN66C44B819G

 

Residence :

Via

Castelletto

, 115

- 36042

Breganze

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2008

 

 

Managing Director

29/04/2008

 

 

 

No Protests registered.

 

Toschi

Fabrizio

 

Born in Carpi

(MO)

on 08/05/1945

- Fiscal Code : TSCFRZ45E08B819D

 

Residence :

Via

G. La Pira

, 33

- 36042

Breganze

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2008

 

 

Board Chairman

29/04/2008

 

 

 

No Protests registered.

 

Fona

Guido

 

Born in Breganze

(VI)

on 31/05/1949

- Fiscal Code : FNOGDU49E31B132F

 

Residence :

Via

Verdi

, 12

- 36030

Fara Vicentino

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2008

 

 

 

No Protests registered.

 

Toschi

Giulia

 

Born in Padova

(PD)

on 27/09/1988

- Fiscal Code : TSCGLI88P67G224A

 

Residence :

Via

Giorgio La Pira

, 33

- 36042

Breganze

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2008

 

 

 

No Protests registered.

 

Toschi

Laura

 

Born in Padova

(PD)

on 27/09/1988

- Fiscal Code : TSCLRA88P67G224B

 

Residence :

Via

Giorgio La Pira

, 33

- 36042

Breganze

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2008

 

 

 

No Protests registered.

 

Turle

Antonello

 

Born in Breganze

(VI)

on 20/03/1966

- Fiscal Code : TRLNNL66C20L157L

 

Residence :

Via

Castelletto

, 115

- 36042

Breganze

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2008

 

 

 

No Protests registered.

 

Prandi

Fabio

 

Born in Modena

(MO)

on 07/05/1963

- Fiscal Code : PRNFBA63E07F257R

 

Residence :

Via

Madonna

, 25

- 41011

Campogalliano

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2008

 

 

 

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.

 

TOSCHI

STEFANIA

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

STAN S.R.L.

Breganze (VI) - IT -

02609290248

Director

Active

Registered

 

TOSCHI

FABRIZIO

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

B.T.E. BUILDING TECHNOLOGY ENGINEERING S.P.A. IN FORMA ABBREVIATA: B.T.E. S.P.A

Vicenza (VI) - IT -

03216440242

Managing Director

Active

Registered

B.T.E. BUILDING TECHNOLOGY ENGINEERING S.P.A. IN FORMA ABBREVIATA: B.T.E. S.P.A

Vicenza (VI) - IT -

03216440242

Director

Active

Registered

B.T.E. BUILDING TECHNOLOGY ENGINEERING S.P.A. IN FORMA ABBREVIATA: B.T.E. S.P.A

Vicenza (VI) - IT -

03216440242

Board Chairman

Active

Registered

CO.RIS.MA - CONSORZIO DI SMALTIMENTO RIFIUTI SPECIALI DEL MEDIO ASTICO

Vicenza (VI) - IT -

02167260245

Chairman

Dismiss

Ceased

COLOR TECH S.R.L. - UNIPERSONALE

Breganze (VI) - IT -

03264710264

Sole Director

Active

Registered

GELBAR SRL

Vicenza (VI) - IT -

03465920241

Managing Director

Active

Registered

GELBAR SRL

Vicenza (VI) - IT -

03465920241

Director

Active

Registered

STAN S.R.L.

Breganze (VI) - IT -

02609290248

Director

Active

Registered

T.M.T. COSTRUZIONI MECCANICHE S.R.L.

Thiene (VI) - IT -

00835160243

Chairman

Dismiss

Ceased

TIMIS SRL

Thiene (VI) - IT -

03396100244

Sole Director

Active

Registered

TINTORIA ASTICO S.R.L.

Fara Vicentino (VI) - IT -

02627130244

Board Chairman

Dismiss

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

NUOVA M.T. S.R.L.

Campogalliano - IT -

00914300363

49.680 .Eur

24,00

Toschi Stefania

Breganze - IT -

TSCSFN66C44B819G

84.870 .Eur

41,00

Toschi Fabrizio

Breganze - IT -

TSCFRZ45E08B819D

31.050 .Eur

15,00

Color Tech S.r.l. - Unipersonale

Breganze - IT -

03264710264

41.400 .Eur

20,00

 

 

DIRECT PARTICIPATIONS

 

Company Style

Legal Seat

Fiscal Code

Owned Shares

% of Ownership

Share Status

NUOVA M.T. S.R.L.

Campogalliano - IT -

00914300363

9.984 .Eur

32,00

Active

 

 

STRUCTURE AND COMPANY ACTIVITY

 

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

 

-

Legal and operative seat

 

in :

 

 

 

 

 

Via

Divisione Julia

, 15

- 36031 -

Dueville

(VI)

- IT -

 

 

 

 

PHONE

: 0444/592366

 

 

 

 

PHONE

: 0444/366000

 

 

 

 

FAX

: 0444/592469

 

 

 

 

Employees

: 27

 

 

 

 

Fittings and Equipment

for a value of 120.000

Eur

 

 

 

 

Stocks

for a value of 1.630.000

Eur

 

 

The firm operates abroad as exporter. .

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- its own sales net-work

 

- its own agents

 

- direct orders from foreign companies

 

Export is mainly towards:

- Francia

 

- Islanda

 

- Grecia

 

 

HISTORICAL INFORMATION AND/OR FIRM'S STATUS

 

Ex-Members / Ex-Positions

 

Manzon

Dino

 

Born in TREVISO

on 30/05/1946

- Fiscal Code : MNZDNI46E30L407U

 

Residence :

Vicolo

G. DELEDDA

, 12

- 31038

Paese

(TV)

- IT -

 

Position

Director

 

Toschi

Stefania

 

Born in Carpi

on 04/03/1966

- Fiscal Code : TSCSFN66C44B819G

 

Residence :

Via

Castelletto

, 115

- 36042

Breganze

(VI)

- IT -

 

Position

Vice-Chairman

Director

Managing Director

 

Toschi

Fabrizio

 

Born in Carpi

on 08/05/1945

- Fiscal Code : TSCFRZ45E08B819D

 

Residence :

Via

G. La Pira

, 33

- 36042

Breganze

(VI)

- IT -

 

Position

Director

Managing Director

Board Chairman

 

Fona

Guido

 

Born in Breganze

on 31/05/1949

- Fiscal Code : FNOGDU49E31B132F

 

Residence :

Via

Verdi

, 12

- 36030

Fara Vicentino

(VI)

- IT -

 

Position

Director

 

Morelli

Vittorio

 

Born in Conegliano

on 03/11/1953

- Fiscal Code : MRLVTR53S03L424B

 

Residence :

Via

Aliprandi

, 60

- 31015

Conegliano

(TV)

- IT -

 

Position

Director

 

Farina

Roberto

 

Born in Breganze

on 28/09/1946

- Fiscal Code : FRNRRT46P28B132M

 

Residence :

Via

G. La Pira

, 21

- 36042

Breganze

(VI)

- IT -

 

Position

Supervisory Board Chairman

 

Maglio

Antonio

 

Born in Salerno

on 11/05/1945

- Fiscal Code : MGLNTN45E11I422M

 

Residence :

Via

Binotto

, 39

- 36016

Thiene

(VI)

- IT -

 

Position

Temporary Auditor

 

Farina

Gianbattista

 

Born in Dueville

on 22/10/1941

- Fiscal Code : FRNGBT41R22D379I

 

Residence :

Via

Ungaretti

, 16

- 36050

Quinto Vicentino

(VI)

- IT -

 

Position

Permanent Auditor

 

Boccaletti

Armando

 

Born in CARPI

on 18/08/1944

- Fiscal Code : BCCRND44M18B819K

 

Residence :

Via

DIVISIONE JULIA

, N. 21

- 36043

Camisano Vicentino

(VI)

- IT -

 

Position

Chairman

 

GRESELIN

CRISTINA

 

Born in THIENE

on 15/10/1965

- Fiscal Code : GRSCST65R55L157A

 

Residence :

Via

CAPOVILLA

, 74

- 36030

Villaverla

(VI)

- IT -

 

Position

Temporary Auditor

Temporary Auditor

 

Turle

Antonello

 

Born in Breganze

on 20/03/1966

- Fiscal Code : TRLNNL66C20L157L

 

Residence :

Via

Castelletto

, 115

- 36042

Breganze

(VI)

- IT -

 

Position

Director

 

Prandi

Fabio

 

Born in Modena

on 07/05/1963

- Fiscal Code : PRNFBA63E07F257R

 

Residence :

Via

Madonna

, 25

- 41011

Campogalliano

(MO)

- IT -

 

Position

Director

 

Fabris

Fabio

 

Born in Thiene

on 17/04/1967

- Fiscal Code : FBRFBA67D17L157D

 

Residence :

Via

San Vincenzo

, 32

- 36035

Marano Vicentino

(VI)

- IT -

 

Position

Permanent Auditor

 

ZANELLA

ALFREDO

 

Born in SCHIO

on 10/07/1948

- Fiscal Code : ZNLLRD48L10L394R

 

Residence :

Via

DONIZETTI

, 10

- 36031

Dueville

(VI)

- IT -

 

Position

Director

Director

 

Former seats

 

-

Branch

(Factory )

since 27/05/1993

until 22/04/1996

 

 

 

 

 

Via

IV NOVEMBRE

- 36030

- ZUGLIANO

(VI)

- 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.

 

 

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

115.515 .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 1987

In the economic management , good and bad results followed on by turns. with a negative economic result in the last financial year. Upward trend as to the turnover in the last financial year (+29,97%).

The return on investment in the last financial year was negative (-3,24%).

The financial status of the company is fairly balanced with an indebtedness level of 1,26 but with an increase as against the previous accounting period.

Moderate recourse to bank credit while the exposure towards suppliers is rather high but lower than the field average.

The available funds are good.

 

FINANCIAL DATA

 

Complete balance-sheet for the year as at

31/12/2007

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

8.367.885

filed balance sheet

Profit (Loss) for the period

-185.263

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2006

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

6.438.071

filed balance sheet

Profit (Loss) for the period

116

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2005

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

3.918.681

filed balance sheet

Profit (Loss) for the period

-88.444

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2004

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

8.634.746

filed balance sheet

Profit (Loss) for the period

353.068

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 31/12/2007 - Months 12 - Currency Eur - Amounts x 1

Balance Sheet as at 31/12/2006 - Months 12 - Currency Eur - Amounts x 1

 

Years

 

 

2007

2006

 

BALANCE SHEET ACCOUNTS

 

 

 

.

 

 

 

 

ASSETS

 

 

 

 

CREDITS TO SHAREHOLDERS

 

 

 

 

FIXED ASSETS ( NET )

 

 

1.322.025

1.110.804

. Intangible assets

 

 

93.142

80.614

. Tangible fixed assets

 

 

335.810

370.829

. . Land and buildings

 

 

115.515

65.229

. . Plants, Equipm.and Machinery

 

 

116.044

157.977

. Long-term Investments

 

 

893.073

659.361

. . Financial loans

 

 

893.073

659.361

. . Own shares

 

 

 

 

CURRENT ASSETS

 

 

5.971.316

6.111.391

. Stock

 

 

1.625.487

1.019.597

. Credits

 

 

4.227.951

3.411.259

. . Credits to clients

 

 

3.583.914

2.670.101

. . Other credits

 

 

644.037

741.158

. Short-term financial assets

 

 

 

 

. Liquid assets

 

 

117.878

1.680.535

ACCRUED INCOME-DEFERR. ASSETS

 

 

41.901

8.505

TOTAL ASSETS

 

 

7.335.242

7.230.700

.

 

 

 

 

LIABILITIES

 

 

 

 

NET WORTH

 

 

2.775.315

2.960.578

. Company's capital

 

 

207.000

207.000

. Reserves

 

 

2.841.906

2.841.906

. Reserves company's own shares

 

 

 

 

. Retained profits (losses)

 

 

-88.328

-88.444

. Profit (loss)

 

 

-185.263

116

PROVISION FOR RISKS AND LOSSES

 

 

159.191

345.590

SEVERANCE INDEMNITY FUND

 

 

358.269

316.539

DEBTS

 

 

4.040.533

3.606.293

. Financial M/L terms

 

 

407.529

627.758

. . Financial M/L term banks

 

 

25.000

125.000

. . Financial M/L bonds

 

 

 

 

. . Other financial M/L debts

 

 

382.529

502.758

. Financial short-term debts

 

 

906.848

115.015

. . Financial short-term banks

 

 

788.350

 

. . Financial short-term bonds

 

 

 

 

. . Other financial short-term debts

 

 

118.498

115.015

. M/L term debts to suppliers

 

 

 

 

. Short-term debts to suppliers

 

 

2.205.995

2.311.877

. Sundry M/L debts

 

 

 

 

. Sundry short-term debts

 

 

520.161

551.643

ACCRUED EXPENSE

 

 

1.934

1.700

TOTAL LIABILITIES

 

 

7.335.242

7.230.700

.

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

 

 

OUTPUT VALUE

 

 

8.781.243

6.593.257

. Revenues from sales/services

 

 

8.367.885

6.438.071

. Change of stock (products)

 

 

289.633

-40.158

OPERATING EXPENSES

 

 

9.019.512

6.362.289

. Purchasing expenses

 

 

5.528.880

3.420.699

. Change of stock (raw material)

 

 

-204.256

-122.825

. Expenses from services

 

 

1.918.496

1.363.391

. Expenses from leasing

 

 

37.050

13.414

. General expenses/sundry charges

 

 

183.758

250.626

. Staff expenses

 

 

1.471.715

1.251.630

. Depreciation/Devaluation costs

 

 

83.869

185.354

FINANCIAL REVENUES (CHARGES)

 

 

-28.722

-46.334

. Financial charges

 

 

-124.206

-83.066

. Financial revenues

 

 

95.484

36.732

FINANCIAL ASSETS CORRECTION

 

 

 

 

EXTRAORDINARY FINANCIAL REVENUES (CHARGES)

 

 

254.047

-25.144

PROFIT (LOSS) FOR THE PERIOD

 

 

-12.944

159.490

TAX

 

 

172.319

159.374

CORRECT./ALLOCAT. FISCAL RULE

 

 

 

 

NET PROFIT (LOSS)

 

 

-185.263

116

 

RATIOS

Item

O.V.

O.V.

as at 31/12/2007

as at 31/12/2006

Sector Average

Fixed assets ratio

Units

=> 1

l

2,67

3,51

2,01

Net Short-term indebtedness

Units

- 1

l

1,26

0,43

2,79

Current ratio

Units

=> 1

l

1,64

2,05

1,28

Acid Test Ratio-Liquidity Ratio

Units

=> 1

l

1,19

1,70

0,95

Return on Sales

%

 

l

- 1,21

2,88

3,84

Average stock waiting period

dd

 

l

69,91

56,98

57,45

Credits to clients average term

dd

 

l

154,15

149,29

130,24

Debts to suppliers average term

dd

 

l

106,09

173,44

147,96

Net financial revenues/ charges incidence

%

 

l

- 0,34

- 0,71

- 0,90

Labour cost incidence

%

 

l

17,58

19,44

19,09

 

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:

 

263.000 .Eur.

 


 

MARKET / TERRITORY DATA

 

Population living in the province

:

831.356

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 2.083 significant companies.

 

The companies cash their credits on an average of 130 dd.

The average duration of suppliers debts is about 147 dd.

The sector's profitability is on an average of 3,84%.

The labour cost affects the turnover in the measure of 19,09%.

Goods are held in stock in a range of 57 dd.

The difference between the sales volume and the resources used to realize it is about 1,20.

The employees costs represent the 19,65% 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 2.234.

The insolvency index for the region is 0,30, while for the province it is 0,27.

Total Bankrupt companies in the province : 2.546.

Total Bankrupt companies in the region : 16.714.

 

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.43.73

UK Pound

1

Rs.80.31

Euro

1

Rs.64.61

 

 

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