MIRA INFORM REPORT

 

 

 

Report Date :

20.07.2008

 

IDENTIFICATION DETAILS

 

Name :

OLIVOTTO GLASS TECHNOLOGIES S.P.A.

 

 

Registered Office :

Viale Gandhi, 22 10051- Avigliana (TO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2006

 

 

Date of Incorporation :

11.07.1968

 

 

Com. Reg. No.:

TO272-1968-740

 

 

Legal Form :

Joint Stock Company with Sole Shareholder

 

 

Line of Business :

General Mechanic.

Manufacturing and Installation of Machines for Plastics Processing.

Manufacture of Glass-Processing Machinery

 

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 :

Eur 107.000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

name & address

 

Olivotto Glass Technologies S.p.a.

 

Viale Gandhi, 22

 

10051 - Avigliana (TO) -IT-

 

 

SUMMARY

 

 

Fiscal Code

:

00507040012

Legal Form

:

Joint Stock company with sole shareholder

Start of Activities

:

11/07/1968

Patrimonial Consistence

:

Over 2.500.000 Eur

Turnover Range

:

6.500.000/7.750.000 Eur

Number of Employees

:

from 51 to 70

 

 

CREDIT ANALYSIS

 

CREDIT OPINION

:

107.000 - Eur

Score

:

Risk medium

Creditworthness Rate

:

Modest

 

 

The financial situation is not very balanced-Credit is possible but

 

 

following the future developments.

 

 

ACTIVITY

 

General mechanic.

Manufacturing and installation of machines for plastics processing.

Manufacture of glass-processing machinery.

 

 

LEGAL DATA

 

Legal Form                           : Joint Stock company with sole shareholder

Fiscal Code                          : 00507040012

 

Foreign Trade Reg. no.       : TO012475 since 13/12/1991

 

Chamber of Commerce no.  : 407993 of Torino since 08/08/1968

 

Chamber of Commerce no.  : 289004 of Varese

 

Firms' Register                     : TO272-1968-740 since 19/02/1996

 

V.A.T. Code                         : 00507040012

 

Foundation Date

: 11/07/1968

Establishment Date

: 11/07/1968

Start of Activities

: 11/07/1968

Legal Duration Date

: 31/12/2050

Nominal Capital

: 3.333.333

Eur

Subscribed Capital

: 3.333.333

Eur

Paid up Capital

: 3.333.333

Eur

 

 

MEMBERS

 

Napoli

Giulio

 

Born in Fossano

(CN)

on 20/03/1959

- Fiscal Code : NPLGLI59C20D742M

 

Residence :

Borgata

Giachelli

, 8

- 12063

Dogliani

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

16/01/2007

 

 

Director

22/12/2006

 

 

Board Chairman

22/12/2006

 

 

 

No Protests registered.

 

Sarvia

Sergio

 

Born in Fossano

(CN)

on 23/01/1960

- Fiscal Code : SRVSRG60A23D742V

 

Residence :

Viale

Gandhi

, 22

- 10051

Avigliana

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

16/01/2007

 

 

Director

22/12/2006

 

 

 

No Protests registered.

 

Cesaretto

Antonio

 

Born in Francoforte Sul Meno

on 25/08/1964

- Fiscal Code : CSRNTN64M25Z112Y

 

Residence :

Via

Monte Grappa

, 14

- 10045

Piossasco

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

11/05/2007

 

 

 

No Protests registered.

 

Olivotto Industries S.p.a.

 

 

- Fiscal Code : 09219330017

 

Residence :

Viale

Gandhi

, 22

- 10051

Avigliana

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

 

 

 

No Protests registered.

 

 

 

Saba

Monica

 

Born in Torino

(TO)

on 11/03/1969

- Fiscal Code : SBAMNC69C51L219Q

 

Residence :

Strada

Cambiano

, 220

- 10023

Chieri

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

08/04/2008

 

 

 

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.

 

NAPOLI

GIULIO

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

AGENZIA DI POLLENZO S.P.A.

Bra (CN) - IT -

02654340047

Director

Active

Registered

ASSOFARM S.R.L.

Fossano (CN) - IT -

00098620099

Director

Dismiss

Ceased

CASTELLO S.R.L.

Fossano (CN) - IT -

02016060044

Director

Dismiss

Ceased

CENTROVERDE COSTRUZIONI S.R.L.

Fossano (CN) - IT -

02126980040

Sole Director

-

Ceased

CENTROVERDE COSTRUZIONI S.R.L.

Fossano (CN) - IT -

02126980040

General Partner

Dismiss

Ceased

CENTROVERDE COSTRUZIONI S.R.L.

Fossano (CN) - IT -

02356520045

Sole Director

Dismiss

Ceased

CENTROVERDE ENERGIA S.R.L.

Fossano (CN) - IT -

02352480046

Sole Director

Dismiss

Ceased

CENTROVERDE ENERGIA S.R.L.

Torino (TO) - IT -

05466950010

Chairman

Dismiss

Ceased

CENTROVERDE S.P.A.

Fossano (CN) - IT -

02123100048

Director

Dismiss

Ceased

CENTROVERDE S.P.A.

Fossano (CN) - IT -

02123100048

General Manager

Dismiss

Ceased

EBLA S.P.A.

Torino (TO) - IT -

00461110017

Director

Dismiss

Ceased

EBLA S.P.A.

Torino (TO) - IT -

00461110017

Board Chairman

Dismiss

Ceased

FINFARMA S.P.A.

Torino (TO) - IT -

04946130012

Director

Dismiss

Ceased

FLEA IMMOBILIARE S.P.A.

Torino (TO) - IT -

01664210042

Director

Active

Registered

GESTIN - S.R.L.

Torino (TO) - IT -

05390660016

Director

Dismiss

Ceased

GIULIO NAPOLI E C. S.A.S.

Torino (TO) - IT -

05064350019

General Partner

Dismiss

Ceased

GIULIO NAPOLI E C. S.A.S.

Torino (TO) - IT -

05064350019

Liquidator

Dismiss

Ceased

I.C.S. - COMMERCIALE - S.R.L.

Sant'Albano Stura (CN) - IT -

01015560046

Chairman

Dismiss

Ceased

I.C.S. - COMMERCIALE - S.R.L.

Sant'Albano Stura (CN) - IT -

01015560046

Managing Director

Dismiss

Ceased

I.C.S. -*INDUSTRIA CHIMICA STURA - S.P.A.

Sant'Albano Stura (CN) - IT -

00279850044

Managing Director

Dismiss

Ceased

I.C.S. -*INDUSTRIA CHIMICA STURA - S.P.A.

Sant'Albano Stura (CN) - IT -

00279850044

Attorney with special power

Dismiss

Ceased

I.C.S. -*INDUSTRIA CHIMICA STURA - S.P.A.

Sant'Albano Stura (CN) - IT -

00279850044

General Manager

Dismiss

Ceased

ICS RESINE SINTETICHE S.P.A.

Torino (TO) - IT -

05389570010

Managing Director

Dismiss

Ceased

LA *FOSSANESE *PRODOTTI CHIMICI PER L'AGRICOLTURA - SOCIETA' PER AZIONI

Torino (TO) - IT -

00180880049

Director

Dismiss

Ceased

NOVARESINE SPA

Milano (MI) - IT -

00207180225

Managing Director

Dismiss

Ceased

NOVARESINE SPA

Milano (MI) - IT -

00207180225

Director

Dismiss

Ceased

OLIVOTTO FERRE' S.P.A.

Avigliana (TO) - IT -

02586820983

Managing Director

-

Ceased

OLIVOTTO FERRE' S.P.A.

Avigliana (TO) - IT -

02586820983

Director

-

Ceased

OLIVOTTO FERRE' S.P.A.

Avigliana (TO) - IT -

02586820983

Board Chairman

-

Ceased

OLIVOTTO INDUSTRIES S.P.A.

Avigliana (TO) - IT -

09219330017

Managing Director

Active

Registered

OLIVOTTO INDUSTRIES S.P.A.

Avigliana (TO) - IT -

09219330017

Director

Active

Registered

OLIVOTTO INDUSTRIES S.P.A.

Avigliana (TO) - IT -

09219330017

Board Chairman

Active

Registered

OLIVOTTO LYNCH S.R.L.

Avigliana (TO) - IT -

09619110019

Director

Active

Registered

OLIVOTTO LYNCH S.R.L.

Avigliana (TO) - IT -

09619110019

Board Chairman

Active

Registered

SAN ROMANO SOCIETA' AGRICOLA A RESPONSABILITA' LIMITATA

Dogliani (CN) - IT -

03017390042

Managing Director

Dismiss

Registered

SAN ROMANO SOCIETA' AGRICOLA A RESPONSABILITA' LIMITATA

Dogliani (CN) - IT -

03017390042

Director

Dismiss

Registered

SAN ROMANO SOCIETA' AGRICOLA A RESPONSABILITA' LIMITATA

Dogliani (CN) - IT -

03017390042

Director

Active

Registered

SAN ROMANO SOCIETA' AGRICOLA A RESPONSABILITA' LIMITATA

Dogliani (CN) - IT -

03017390042

Board Chairman

Dismiss

Registered

STARTUP S.A.S. DI GIULIO NAPOLI E C.

- -

08003160010

General Partner

Dismiss

Registered

 

 

 

 

 

 

SARVIA

SERGIO

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

EMMEDUE DI MOCCA DARIO, MONDINI PIERINA E C. SNC

Fossano (CN) - IT -

02231350048

Silent Partner

Active

Registered

G.P.F. GOMMA PLASTICA FOSSANO S.R.L.

Fossano (CN) - IT -

01950180040

Sole Director

Dismiss

Registered

 

SABA

MONICA

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

OLIVOTTO FERRE' S.P.A.

Avigliana (TO) - IT -

02586820983

Procurator

-

Ceased

OLIVOTTO INDUSTRIES S.P.A.

Avigliana (TO) - IT -

09219330017

Procurator

Active

Registered

OLIVOTTO LYNCH S.R.L.

Avigliana (TO) - IT -

09619110019

Procurator

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

Olivotto Industries S.p.a.

Avigliana - IT -

09219330017

 

100,00

 

 

DIRECT PARTICIPATIONS

 

Company Style

Legal Seat

Fiscal Code

Owned Shares

% of Ownership

Share Status

Olivotto Lynch S.r.l.

Avigliana - IT -

09619110019

50.000 .Eur

100,00

Active

Olivotto Ferre' S.p.a.

Avigliana - IT -

02586820983

24.000 .Eur

19,51

Ceased

 

 

STRUCTURE AND COMPANY ACTIVITY

 

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

 

-

Legal and operative seat

 

in :

 

 

 

 

 

Viale

Gandhi

, 22

- 10051 -

Avigliana

(TO)

- IT -

 

 

 

 

TELEX

: 221131

 

 

 

 

PHONE

: 011/9683711

 

 

 

 

PHONE

: 011/9678888

 

 

 

 

FAX

: 011/9679377

 

-

Branch

(Factory )

since 03/11/2003

in :

 

 

 

 

 

Via

G. Ferrari

, 13

- 21047 -

Saronno

(VA)

- IT -

 

 

 

 

Employees

: 63

 

 

 

 

Fittings and Equipment

for a value of 690.000

Eur

 

 

 

 

Stocks

for a value of 1.390.000

Eur

 

 

 

 

Furniture and fittings

for a value of 52.000

Eur

 

 

 

 

Vehicles

for a value of 100.000

Eur

 

The firm has a direct commercial organization

Sales are on an international scale.

 

The firm operates abroad as exporter. .

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- national or foreign important buyers

 

- trading companies

 

- its own sales net-work

 

- its own agents

 

- direct orders from foreign companies

 

- joint-ventures with foreign companies

 

Import comes generally from the following nations:

- Belgio

 

- Germania

 

- Francia

 

Export is mainly towards:

- Austria

 

- Islanda

 

- Belgio

 

- Gabon

 

 

 

- Cipro

 

- Grecia

 

- Francia

 

 

HISTORICAL INFORMATION AND/OR FIRM'S STATUS

 

Changes to the legal form

 

Former legal form

New legal form

Changement Date

Limited partnership

Joint stock company

18/04/1980

Joint stock company

Limited partnership

25/07/1995

Limited partnership

Joint stock company

29/04/1997

Joint stock company

Limited partnership

05/11/1997

 

 

PAYMENTS ANALYSIS

 

The average term of debts to suplliers 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.

 

IMMOVABLES *

 

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

 

Immovable Type

Value

Real estates

315.555 .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 1968

During the last years the subject suffered net losses and in 2006 r.o.e. is -15,84%. 2006 loss was also due to a turnover decrease.

The return on investment in the last financial year was negative (-3,69%).

Company's financial status is balanced since indebtedness is not high (2,17) even though on the increase if compared to 2005.

The recourse to financial credit is within the limits; on the other hand the recourse to suppliers' credit is rated as fairly high however still within the sector's average.

Neverthless available funds are good.

 

FINANCIAL DATA

 

Complete balance-sheet for the year as at

31/12/2006

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

6.956.041

filed balance sheet

Profit (Loss) for the period

-838.259

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2005

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

12.008.308

filed balance sheet

Profit (Loss) for the period

-566.506

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2004

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

11.891.808

filed balance sheet

Profit (Loss) for the period

-468.542

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2003

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

7.434.514

filed balance sheet

Profit (Loss) for the period

22.204

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 )

 

 

3.477.763

5.012.707

. Intangible assets

 

 

2.907.827

2.586.256

. Tangible fixed assets

 

 

569.678

984.193

. . Land and buildings

 

 

 

 

. . Plants, Equipm.and Machinery

 

 

268.297

604.321

. Long-term Investments

 

 

258

1.442.258

. . Financial loans

 

 

258

1.442.258

. . Own shares

 

 

 

 

CURRENT ASSETS

 

 

19.373.883

13.704.533

. Stock

 

 

11.413.646

7.633.208

. Credits

 

 

4.988.046

4.210.855

. . Credits to clients

 

 

3.661.978

2.041.899

. . Other credits

 

 

1.326.068

2.168.956

. Short-term financial assets

 

 

 

 

. Liquid assets

 

 

2.972.191

1.860.470

ACCRUED INCOME-DEFERR. ASSETS

 

 

432.261

446.816

TOTAL ASSETS

 

 

23.283.907

19.164.056

.

 

 

 

 

LIABILITIES

 

 

 

 

NET WORTH

 

 

5.290.888

6.129.148

. Company's capital

 

 

3.333.333

3.333.333

. Reserves

 

 

2.795.814

3.362.321

. Reserves company's own shares

 

 

 

 

. Retained profits (losses)

 

 

 

 

. Profit (loss)

 

 

-838.259

-566.506

PROVISION FOR RISKS AND LOSSES

 

 

264.487

674.776

SEVERANCE INDEMNITY FUND

 

 

847.232

840.737

DEBTS

 

 

16.874.634

11.487.787

. Financial M/L terms

 

 

2.400.704

3.174.607

. . Financial M/L term banks

 

 

2.400.704

3.174.607

. . Financial M/L bonds

 

 

 

 

. . Other financial M/L debts

 

 

 

 

. Financial short-term debts

 

 

1.478.469

390.504

. . Financial short-term banks

 

 

1.478.469

390.504

. . Financial short-term bonds

 

 

 

 

. . Other financial short-term debts

 

 

 

 

. M/L term debts to suppliers

 

 

 

 

. Short-term debts to suppliers

 

 

3.735.502

2.500.515

. Sundry M/L debts

 

 

 

 

. Sundry short-term debts

 

 

9.259.959

5.422.161

ACCRUED EXPENSE

 

 

6.666

31.608

TOTAL LIABILITIES

 

 

23.283.907

19.164.056

.

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

 

 

OUTPUT VALUE

 

 

13.172.322

12.670.066

. Revenues from sales/services

 

 

6.956.041

12.008.308

. Change of stock (products)

 

 

3.637.267

-251.266

OPERATING EXPENSES

 

 

14.033.151

12.811.758

. Purchasing expenses

 

 

6.181.742

4.769.041

. Change of stock (raw material)

 

 

-148.609

519.418

. Expenses from services

 

 

2.212.337

2.199.829

. Expenses from leasing

 

 

528.762

530.495

. General expenses/sundry charges

 

 

212.134

208.057

. Staff expenses

 

 

3.935.354

3.619.454

. Depreciation/Devaluation costs

 

 

1.111.431

965.464

FINANCIAL REVENUES (CHARGES)

 

 

-202.005

-245.990

. Financial charges

 

 

-217.754

-316.111

. Financial revenues

 

 

15.749

70.121

FINANCIAL ASSETS CORRECTION

 

 

 

 

EXTRAORDINARY FINANCIAL REVENUES (CHARGES)

 

 

283.841

-444.919

PROFIT (LOSS) FOR THE PERIOD

 

 

-778.993

-832.601

TAX

 

 

59.266

-266.095

CORRECT./ALLOCAT. FISCAL RULE

 

 

 

 

NET PROFIT (LOSS)

 

 

-838.259

-566.506

 

RATIOS

Item

O.V.

O.V.

as at 31/12/2006

as at 31/12/2005

Sector Average

Fixed assets ratio

Units

=> 1

l

2,45

2,02

1,55

Net Short-term indebtedness

Units

- 1

l

2,17

1,05

2,87

Current ratio

Units

=> 1

l

1,33

1,64

1,24

Acid Test Ratio-Liquidity Ratio

Units'

=> 1

l

0,54

0,73

0,96

Return on Sales

%

 

l

3,92

3,32

4,70

Average stock waiting period

dd

 

l

590,68

228,81

42,26

Credits to clients average term

dd

 

l

189,50

61,20

132,98

Debts to suppliers average term

dd

 

l

150,69

120,02

155,70

Net financial revenues/ charges incidence

%

 

l

- 2,90

- 2,04

- 0,97

Labour cost incidence

%

 

l

56,57

30,14

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)

 

 

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:

 

107.000 .Eur.

 

 

 

 

 

MARKET / TERRITORY DATA

 

Population living in the province

:

2.236.941

Population living in the region

:

4.330.172

Number of families in the region

:

1.889.207

 

Monthly family expences average in the region (in Eur.) :

 

- per food products

:

429

- per non food products

:

1.789

- per energy consume

:

135

 

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 moderately risky.

In the region 27.019 protested subjects are found; in the province they count to 16.723.

The insolvency index for the region is 0,63, while for the province it is 0,76.

Total Bankrupt companies in the province : 7.726.

Total Bankrupt companies in the region : 14.165.

 

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.42.71

UK Pound

1

Rs.85.11

Euro

1

Rs.67.73

 

 

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