MIRA INFORM REPORT

 

 

 

Report Date :

04.12.2008

 

IDENTIFICATION DETAILS

 

Name :

FORGE MONCHIERI S.P.A.

 

 

Registered Office :

Via  Industriale,  3 25040 - Cividate Camuno (BS)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2007

 

 

Date of Incorporation :

27.12.1973

 

 

Com. Reg. No.:

BS029-9589

 

 

Legal Form :

Joint Stock Company with Sole Shareholder

 

 

Line of Business :

Foundry.

Production of Forged Steel Sheets.

 

 

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 :

Eur 1.062.000

 

 

Status :

Excellent

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

name & address

 

Forge Monchieri S.p.a.

 

Via

Industriale,

3

 

25040

- Cividate Camuno

(BS)

-IT-

 

 

SUMMARY

 

 

Fiscal Code

:

00482430170

Legal Form

:

Joint Stock company with sole shareholder

Start of Activities

:

13/02/1974

Patrimonial Consistence

:

Over 2.500.000 Eur

Turnover Range

:

75.000.000/100.000.000 Eur

Number of Employees

:

from 71 to 90

 

 

CREDIT ANALYSIS

 

CREDIT OPINION

:

1.062.000 - Eur

Score

:

Risk low

Creditworthness Rate

:

Excellent

 

 

Financial/patrimonial analysis very good - Credit with very low risk

 

 

ACTIVITY

 

Foundry.

Production of forged steel sheets.

 

 

LEGAL DATA

 

Legal Form                                : Joint Stock company with sole shareholder

Fiscal Code                                 : 00482430170

 

Foreign Trade Reg. no.               : BS006061 since 10/12/1991

 

Chamber of Commerce no.         : 188688 of Brescia since 27/05/1974

 

Firms' Register                             : BS029-9589 since 19/02/1996

 

V.A.T. Code                                  : 00566270989

 

Foundation Date

: 27/12/1973

Establishment Date

: 27/12/1973

Start of Activities

: 13/02/1974

Legal Duration Date

: 31/12/2050

Nominal Capital

: 1.300.000

Eur

Subscribed Capital

: 1.300.000

Eur

Paid up Capital

: 1.300.000

Eur

 

 

MEMBERS

 

G.m. Multifin S.r.l.

 

 

- Fiscal Code : 02929040174

 

Via

San Marco

, 9

- 25055

Pisogne

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

 

 

 

No Protests registered.

 

Verzeletti

Giuseppina

 

Born in Travagliato

(BS)

on 13/11/1966

- Fiscal Code : VRZGPP66S53L339F

 

Residence :

Via

Tito Speri

, 6/A

- 25039

Travagliato

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

14/05/2004

 

 

 

No Protests registered.

 

Monchieri

Gianfranco

 

Born in Bienno

(BS)

on 29/05/1938

- Fiscal Code : MNCGFR38E29A861O

 

Residence :

Via

E. Fermi

, 5

- 25047

Darfo Boario Terme

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

14/05/2007

 

 

Director

14/05/2007

 

 

Board Chairman

14/05/2007

 

 

 

No Protests registered.

 

Monchieri

Gaia

 

Born in Breno

(BS)

on 23/05/1977

- Fiscal Code : MNCGAI77E63B149T

 

Residence :

Viale

Manifattura Vittorio Olcese

, 31/B

- 25047

Darfo Boario Terme

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

14/05/2007

 

 

Director

14/05/2007

 

 

 

No Protests registered.

 

Crovato

Andrea

 

Born in Brescia

(BS)

on 09/08/1947

- Fiscal Code : CRVNDR47M09B157R

 

Residence :

Via

Del Brolo

, 58

- 25100

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

14/05/2007

 

 

 

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.

 

MONCHIERI

GIANFRANCO

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

CONFIDI LOMBARDIA - SOCIETA' COOPERATIVA DI GARANZIA COLLETTIVA DEI FIDI

Brescia (BS) - IT -

80009890171

Director

Dismiss

Registered

COS.ME.G. COSTRUZIONI MECCANICHE GENERALI DEI F.LLI MONCHIERI

Cividate Camuno (BS) - IT -

00775960172

Partner

Dismiss

Ceased

FRANCIACORTA INDUSTRIALE S.R.L.

Palazzolo sull'Oglio (BS) - IT -

01571490984

Sole Director

Dismiss

Ceased

G.M. MULTIFIN S.R.L.

Pisogne (BS) - IT -

02929040174

Director

Active

Registered

G.M. MULTIFIN S.R.L.

Pisogne (BS) - IT -

02929040174

Managing Director

Active

Registered

G.M. MULTIFIN S.R.L.

Pisogne (BS) - IT -

02929040174

Board Chairman

Active

Registered

ITALMECCANICA S.R.L.

Pisogne (BS) - IT -

03441680174

Board Chairman

Dismiss

Registered

 

MONCHIERI

GAIA

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

G.M. MULTIFIN S.R.L.

Pisogne (BS) - IT -

02929040174

Director

Active

Registered

G.M. MULTIFIN S.R.L.

Pisogne (BS) - IT -

02929040174

Managing Director

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

G.m. Multifin S.r.l.

Pisogne - IT -

02929040174

 

100,00

 

DIRECT PARTICIPATIONS

 

Company Style

Legal Seat

Fiscal Code

Owned Shares

% of Ownership

Share Status

ASSOENERGIA SOCIETA' CONSORTILE PER AZIONI

Brescia - IT -

03445950177

2.839.200 .Eur

600,00

Active

 

 

STRUCTURE AND COMPANY ACTIVITY

 

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

 

-

Legal and operative seat

 

since 03/11/1987

in :

 

 

 

 

 

Via

Industriale

, 3

- 25040 -

Cividate Camuno

(BS)

- IT -

 

 

 

 

PHONE

: 0364/340950

 

-

Branch

(Factory )

since 02/09/2004

in :

 

 

 

 

 

Via

4 Piccoli Martiri

, 2

- 25040 -

Cividate Camuno

(BS)

- IT -

 

-

Branch

(Factory )

since 01/07/2008

in :

 

 

 

 

 

Via

Alberto Tarsia

- 25040 -

Ceto

(BS)

- IT -

 

 

 

 

Employees

: 77

 

 

 

 

Assistants

: 1

 

 

 

 

Fittings and Equipment

for a value of 12.640.000

Eur

 

 

 

 

Stocks

for a value of 13.540.000

Eur

 

 

 

 

Furniture and fittings

for a value of 62.000

Eur

 

 

 

 

Vehicles

for a value of 77.000

Eur

 

Trade organization: direct or by agents.

Business are addressed to Northern Italy.

Transports are mainly done using own vehicles and third parties ones

The company sells mainly to converting industries.

 

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- direct orders from foreign companies

Purchase terms: 60-90-120 days.

Payments are settled by cash order and drafts.

 

Import comes generally from the following nations:

- Belgio

 

- Francia

 

- Grecia

 

- Ungheria

 

- Isole Bermuda

 

- Germania

 

Export is mainly towards:

- Belgio

 

- Francia

 

- Grecia

 

- Ungheria

 

- Isole Bermuda

 

 

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

22/12/2000

 

Ex-Members / Ex-Positions

 

Della Noce Elisabetta

 

 

Born in Esine

on 16/10/1941

- Fiscal Code : DLLLBT41R56D434K

 

Position

Sole Director

 

Bagliani

Giorgio

 

Born in Milano

on 24/06/1936

- Fiscal Code : BGLGRG36H24F205Q

 

Residence :

Via

Verdi

, 18

- 22050

Lomagna

(LC)

- IT -

 

Position

Sole Director

 

Felter

Fabrizio

 

Born in Vimercate

on 14/07/1963

- Fiscal Code : FLTFRZ63L14M052B

 

Residence :

Piazza

Vittoria

, 9

- 25100

Brescia

(BS)

- IT -

 

Position

Permanent Auditor

 

Gaioni

Benedetto

 

Born in Pisogne

on 24/05/1925

- Fiscal Code : GNABDT25E24G710H

 

Residence :

Via

Madonnina

, 53

- 25055

Pisogne

(BS)

- IT -

 

Position

Supervisory Board Chairman

Supervisory Board Chairman

 

 

Gabelli

Patrizia

 

Born in Brescia

on 22/09/1967

- Fiscal Code : GBLPRZ67P62B157X

 

Residence :

Piazza

Vittoria

, 9

- 25100

Brescia

(BS)

- IT -

 

Position

Permanent Auditor

Permanent Auditor

 

Gabelli

Silvana

 

Born in Brescia

on 22/09/1967

- Fiscal Code : GBLSVN67P62B157Q

 

Residence :

Piazza

Vittoria

, 9

- 25100

Brescia

(BS)

- IT -

 

Position

Temporary Auditor

 

Bonetti

Piera

 

Born in Brescia

on 14/05/1948

- Fiscal Code : BNTPRI48E54B157R

 

Residence :

Via

Paolo Vi

, 5

- 25100

Brescia

(BS)

- IT -

 

Position

Temporary Auditor

 

Monchieri

Gianfranco

 

Born in Bienno

on 29/05/1938

- Fiscal Code : MNCGFR38E29A861O

 

Residence :

Via

E. Fermi

, 5

- 25047

Darfo Boario Terme

(BS)

- IT -

 

Position

Director

Managing Director

Managing Director

Board Chairman

 

Monchieri

Gaia

 

Born in Breno

on 23/05/1977

- Fiscal Code : MNCGAI77E63B149T

 

Residence :

Viale

Manifattura Vittorio Olcese

, 31/B

- 25047

Darfo Boario Terme

(BS)

- IT -

 

Position

Director

 

Monchieri

Giovanni Battista

 

Born in Ancona

on 19/12/1966

- Fiscal Code : MNCGNN66T19B149C

 

Residence :

Via

Valar

, 15

- 25040

Esine

(BS)

- IT -

 

Position

Director

Director

Assistant board Chairman

Assistant board Chairman

Managing Director

Managing Director

 

Crovato

Andrea

 

Born in Brescia

on 09/08/1947

- Fiscal Code : CRVNDR47M09B157R

 

Residence :

Via

Del Brolo

, 58

- 25100

Brescia

(BS)

- IT -

 

Position

Director

 

Calvetti

Vaifro

 

Born in Paisco Loveno

on 04/11/1966

- Fiscal Code : CLVVFR66S04G247V

 

Residence :

Via

Lorenzetti

, 15

- 25047

Darfo Boario Terme

(BS)

- IT -

 

Position

Temporary Auditor

Temporary Auditor

 

Monchieri

Ilenia

 

Born in Breno

on 12/04/1971

- Fiscal Code : MNCLNI71D52B149G

 

Residence :

Via

Davine

, 7

- 25052

Piancogno

(BS)

- IT -

 

Position

Director

Director

 

Former seats

 

-

Branch

(Sales office )

until 28/11/1994

 

 

 

 

 

Via

TONALE

- MILANO

(MI)

- IT -

 

The firm absorbed by merging of

 

CIVITAS SRL SOCIETA' UNIPERSONALE

 

, 25040

, Cividate Camuno

(BS)

- IT -

 

Fiscal Code: 00916350176

 

Date

:

22/12/2006

 

Project of merging by taking over of

 

CIVITAS SRL SOCIETA' UNIPERSONALE

 

, 25040

, Cividate Camuno

(BS)

- IT -

 

Fiscal Code: 00916350176

 

Date

Merging/Splitting-up Project :

27/09/2006

 


 

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

8.183.129 .Eur

 

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

 


 

FINANCIAL AND ECONOMICAL ANALYSIS

 

Under an economic point of view, profits were registered during the last years with a r.o.e. of 52,01% in 2007

The operating result in 2007 was positive (37,43%) and higler than the field average.

From a financial aspect the company's status covers total short-term debts; the indebtedness volume in 2007 is in fact 0,98 and with an upward trend compared to the previous year.

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

90.244.437

filed balance sheet

Profit (Loss) for the period

14.440.369

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2006

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

61.151.945

filed balance sheet

Profit (Loss) for the period

6.343.629

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2005

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

43.181.411

filed balance sheet

Profit (Loss) for the period

2.864.950

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2004

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

30.265.471

filed balance sheet

Profit (Loss) for the period

1.482.749

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 )

 

 

12.518.159

11.263.744

. Intangible assets

 

 

59.778

108.778

. Tangible fixed assets

 

 

12.457.247

9.636.776

. . Land and buildings

 

 

8.183.129

5.431.814

. . Plants, Equipm.and Machinery

 

 

3.523.895

3.534.723

. Long-term Investments

 

 

1.134

1.518.190

. . Financial loans

 

 

1.134

1.518.190

. . Own shares

 

 

 

 

CURRENT ASSETS

 

 

51.802.871

38.065.696

. Stock

 

 

21.574.331

17.481.586

. Credits

 

 

26.443.726

16.648.263

. . Credits to clients

 

 

21.638.005

12.661.511

. . Other credits

 

 

4.805.721

3.986.752

. Short-term financial assets

 

 

 

 

. Liquid assets

 

 

3.784.814

3.935.847

ACCRUED INCOME-DEFERR. ASSETS

 

 

92.800

102.293

TOTAL ASSETS

 

 

64.413.830

49.431.733

.

 

 

 

 

LIABILITIES

 

 

 

 

NET WORTH

 

 

27.760.687

14.070.316

. Company's capital

 

 

1.300.000

1.300.000

. Reserves

 

 

12.020.318

6.426.687

. Reserves company's own shares

 

 

 

 

. Retained profits (losses)

 

 

 

 

. Profit (loss)

 

 

14.440.369

6.343.629

PROVISION FOR RISKS AND LOSSES

 

 

516.865

370.530

SEVERANCE INDEMNITY FUND

 

 

882.480

1.004.538

DEBTS

 

 

35.253.117

33.973.341

. Financial M/L terms

 

 

4.059.774

4.821.019

. . Financial M/L term banks

 

 

4.059.774

4.821.019

. . Financial M/L bonds

 

 

 

 

. . Other financial M/L debts

 

 

 

 

. Financial short-term debts

 

 

788.255

3.081.448

. . Financial short-term banks

 

 

788.255

1.651.136

. . Financial short-term bonds

 

 

 

 

. . Other financial short-term debts

 

 

 

1.430.312

. M/L term debts to suppliers

 

 

 

 

. Short-term debts to suppliers

 

 

21.767.920

19.841.786

. Sundry M/L debts

 

 

 

 

. Sundry short-term debts

 

 

8.637.168

6.229.088

ACCRUED EXPENSE

 

 

681

13.008

TOTAL LIABILITIES

 

 

64.413.830

49.431.733

.

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

 

 

OUTPUT VALUE

 

 

95.576.268

66.114.558

. Revenues from sales/services

 

 

90.244.437

61.151.945

. Change of stock (products)

 

 

4.486.801

4.386.360

OPERATING EXPENSES

 

 

71.460.114

55.088.005

. Purchasing expenses

 

 

48.110.743

40.883.990

. Change of stock (raw material)

 

 

394.055

-3.445.833

. Expenses from services

 

 

16.311.113

12.127.330

. Expenses from leasing

 

 

223.428

62.775

. General expenses/sundry charges

 

 

330.237

153.785

. Staff expenses

 

 

4.472.211

3.954.014

. Depreciation/Devaluation costs

 

 

1.618.327

1.351.944

FINANCIAL REVENUES (CHARGES)

 

 

-579.165

-407.805

. Financial charges

 

 

-630.133

-523.935

. Financial revenues

 

 

50.968

116.130

FINANCIAL ASSETS CORRECTION

 

 

 

 

EXTRAORDINARY FINANCIAL REVENUES (CHARGES)

 

 

483

-7.234

PROFIT (LOSS) FOR THE PERIOD

 

 

23.537.472

10.611.514

TAX

 

 

9.097.103

4.267.885

CORRECT./ALLOCAT. FISCAL RULE

 

 

 

 

NET PROFIT (LOSS)

 

 

14.440.369

6.343.629

 

RATIOS

Item

O.V.

O.V.

as at 31/12/2007

as at 31/12/2006

Sector Average

Fixed assets ratio

Units

=> 1

l

2,61

1,76

1,34

Net Short-term indebtedness

Units

- 1

l

0,98

1,79

2,38

Current ratio

Units

=> 1

l

1,66

1,30

1,21

Acid Test Ratio-Liquidity Ratio

Units

=> 1

l

0,96

0,70

0,87

Return on Sales

%

 

l

17,79

12,58

4,85

Average stock waiting period

dd

 

l

86,04

102,88

45,39

Credits to clients average term

dd

 

l

86,29

74,52

123,51

Debts to suppliers average term

dd

 

l

121,21

134,56

134,40

Net financial revenues/ charges incidence

%

 

l

- 0,64

- 0,66

- 1,01

Labour cost incidence

%

 

l

4,95

6,46

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:

 

1.062.000 .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.49.69

UK Pound

1

Rs.72.96

Euro

1

Rs.63.46

 

 

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