MIRA INFORM REPORT

 

 

Report Date :

25.06.2008

 

IDENTIFICATION DETAILS

 

Name :

ORIGONI ZANOLETTI S.P.A.

 

 

Registered Office :

 

Viale Leonardo Da Vinci, 285 20090 - Trezzano sul Naviglio (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2006

 

 

Date of Incorporation :

02.01.1975

 

 

Com. Reg. No.:

MI146-198568

 

 

Legal Form :

Joint Stock Company with Sole Shareholder

 

 

Line of Business :

Production and Basic Transformation of Non Ferrous Metals.

 

 

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 802.000

 

 

Status :

Good

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

 

 

name & address

 

Origoni Zanoletti S.p.a.

 

Viale Leonardo Da Vinci, 285

 

20090 - Trezzano sul Naviglio  (MI) -IT-

 

SUMMARY

 

 

Fiscal Code

:

06000550159

Legal Form

:

Joint Stock company with sole shareholder

Start of Activities

:

02/01/1975

Patrimonial Consistence

:

Over 2.500.000 Eur

Turnover Range

:

75.000.000/100.000.000 Eur

Number of Employees

:

from 51 to 70

 

 

CREDIT ANALYSIS

 

CREDIT OPINION

:

802.000 - 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

 

Production and basic transformation of non ferrous metals.

Wholesale of half-manufactured ferrous metals.

 

 

LEGAL DATA

 

Legal Form                             : Joint Stock company with sole shareholder

Fiscal Code                            : 06000550159

 

Foreign Trade Reg. no.           : MI079091 since 30/12/1991

 

Foreign Trade Reg. no.           : 79091 of Milano since 30/12/1991

 

Foreign Trade Reg. no.           : 079091 of Milano since 30/12/1991

 

Chamber of Commerce no.      : 1057348 of Milano since 29/12/1980

 

Chamber of Commerce no.      : 327194 of Padova

 

Chamber of Commerce no.      : 169496 of Varese since 09/12/1981

 

Chamber of Commerce no.      : 341355 of Verona

 

Firms' Register                         : MI146-198568 since 19/02/1996

 

V.A.T. Code                              : 06000550159

 

Court                                         : 198568 of Milano

 

Foundation Date

: 02/01/1975

Establishment Date

: 03/11/1980

Start of Activities

: 02/01/1975

Legal Duration Date

: 31/12/2051

Nominal Capital

: 2.915.232

Eur

Subscribed Capital

: 2.915.232

Eur

Paid up Capital

: 2.915.232

Eur

 

 

MEMBERS

 

Bianchi

Roberto

 

Born in Carate Brianza

(MB)

on 06/11/1947

- Fiscal Code : BNCRRT47S06B729Q

 

Residence :

Piazzale

Aquileja

, 0006

- 20144

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2005

 

 

 

No Protests registered.

 

Pugno-vanoni

Vittorio

 

Born in Milano

(MI)

on 23/01/1934

- Fiscal Code : PGNVTR34A23F205V

 

Residence :

Viale

Elvezia

, 0018

- 20154

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2005

 

 

 

No Protests registered.

 

Origoni

Giuseppe

 

Born in Milano

(MI)

on 15/02/1919

- Fiscal Code : RGNGPP19B15F205A

 

Residence :

Via

Giacomo Leopardi

, 12

- 20123

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

30/11/1982

 

 

 

No Protests registered.

 

Lazzaroni

Bruno

 

Born in Milano

(MI)

on 14/02/1947

- Fiscal Code : LZZBRN47B14F205T

 

Residence :

Via

Fratelli Gorlini

, 9

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2005

 

 

Procurator

27/05/2002

 

 

Managing Director

27/04/2005

 

 

 

No Protests registered.

 

Origoni E C S.p.a.

 

 

- Fiscal Code : 00744900150

 

Via

Leonardo Da Vinci

, 285

- 20069

Trezzano sul Naviglio

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

 

 

 

No Protests registered.

 

Zanoletti

Giovanni Alberto

 

Born in Luino

(VA)

on 06/03/1943

- Fiscal Code : ZNLGNN43C06E734O

 

Residence :

Via

Mozart Wolfango

, 9

- 20122

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2005

 

 

 

No Protests registered.

 

Cimmino

Augusto

 

Born in Gragnano

(NA)

on 29/08/1945

- Fiscal Code : CMMGST45M29E131E

 

Residence :

Via

Bertini Giovanni Battista

, 0029

- 20154

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

27/04/2005

 

 

Director

27/04/2005

 

 

Board Chairman

27/04/2005

 

 

 

No Protests registered.

 

Tozzi

Ettore

 

Born in Siziano

(PV)

on 20/05/1943

- Fiscal Code : TZZTTR43E20E265I

 

Residence :

Via

Bari

, 24

- 20143

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2005

 

 

Procurator

22/03/2002

 

 

Managing Director

27/04/2005

 

 

 

No Protests registered.

 

Visentin

Adele Vally

 

Born in Paderno Dugnano

(MI)

on 25/09/1952

- Fiscal Code : VSNDVL52P65G220T

 

Residence :

Via

S. Francesco

, 0030

- 20020

Ceriano Laghetto

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

03/02/1986

 

 

 

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.

 

ORIGONI

GIUSEPPE

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

ORIGONI E C S.P.A.

Trezzano sul Naviglio (MI) - IT -

00744900150

Board Chairman

Active

Registered

ZANOLETTI METALLI S.P.A.

Trezzano sul Naviglio (MI) - IT -

12103950155

Director

-

Ceased

ZANOLETTI METALLI S.P.A.

Trezzano sul Naviglio (MI) - IT -

12103950155

Board Chairman

-

Ceased

 

LAZZARONI

BRUNO

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

LAVEZZARI - METCOM S.P.A.

Corsico (MI) - IT -

00804180156

Procurator

Dismiss

Liquidated

PUBLICENTER SNC DI LAZZARONI BRUNO E C.

Corsico (MI) - IT -

08505500150

Partner

-

Ceased

 

CIMMINO

AUGUSTO

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

ORIGONI E C S.P.A.

Trezzano sul Naviglio (MI) - IT -

00744900150

Director

Active

Registered

ORIGONI E C S.P.A.

Trezzano sul Naviglio (MI) - IT -

00744900150

Assistant board Chairman

Active

Registered

ZANOLETTI METALLI S.P.A.

Trezzano sul Naviglio (MI) - IT -

12103950155

Managing Director

-

Ceased

ZANOLETTI METALLI S.P.A.

Trezzano sul Naviglio (MI) - IT -

12103950155

Director

-

Ceased

ZINCHERIA ORIGONI SPA

Trezzano sul Naviglio (MI) - IT -

06000530151

Managing Director

Active

Registered

ZINCHERIA ORIGONI SPA

Trezzano sul Naviglio (MI) - IT -

06000530151

Director

Active

Registered

ZINCHERIA ORIGONI SPA

Trezzano sul Naviglio (MI) - IT -

06000530151

Procurator

Active

Registered

 

TOZZI

ETTORE

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

ZANOLETTI METALLI S.P.A.

Trezzano sul Naviglio (MI) - IT -

12103950155

Director

-

Ceased

 

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

Origoni E C S.p.a.

Trezzano sul Naviglio - IT -

00744900150

 

100,00

 

 

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

 

in :

 

 

 

 

 

Viale

Leonardo Da Vinci

, 285

- 20090 -

Trezzano sul Naviglio

(MI)

- IT -

 

 

 

 

PHONE

: 02/484221

 

-

Branch

(Office with warehouse )

since 26/04/2005

in :

 

 

 

 

 

Via

Delle Nazioni

, 12/14

- 37012 -

Bussolengo

(VR)

- IT -

 

 

 

 

Employees

: 51

 

 

 

 

Fittings and Equipment

for a value of 14.490.000

Eur

 

 

 

 

Stocks

for a value of 13.580.000

Eur

 

 

 

 

Vehicles

for a value of 180.000

Eur

 

Trade organization: direct or by agents.

Sales area on a national scale.

 

The firm operates abroad as importer. .

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

 

Import comes generally from the following nations:

- Germania

 

- Gran Bretagna

 

- Belgio

 

- Francia

 

- Austria

 

Export is mainly towards:

- Austria

 

- Francia

 

 

 

 

 

 

 

 

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

10/01/1981

 

Ex-Members / Ex-Positions

 

Origoni

Carlo

 

 

 

Position

Chairman

 

Cimmino

Augusto

 

on 29/08/1945

 

Fiscal residence :

Via

Correggio

, 8

- 20063

Cernusco sul Naviglio

(MI)

- IT -

 

Position

Managing Director

 

Origoni

Giuseppe

 

Born in Milano

on 15/02/1919

- Fiscal Code : RGNGPP19B15F205A

 

Residence :

Via

Giacomo Leopardi

, 12

- 20123

Milano

(MI)

- IT -

 

Position

Chairman

 

Former seats

 

-

Branch

(Branch )

 

 

 

 

 

Via

Lura

- 21042

- Caronno Pertusella

(VA)

- IT -

 

-

Branch

(office )

since 14/12/2000

 

 

 

 

 

Via

Della Croce Rossa

- 35129

- Padova

(PD)

- IT -

 

 

The firm absorved

 

Zanoletti Metalli S.p.a.

 

Via

Leonardo Da Vinci

, 285

, 20090

, Trezzano sul Naviglio

(MI)

- IT -

 

Fiscal Code: 12103950155

 

Date

:

20/09/2000

 

The firm absorbed by merging of

 

Zanoletti Metalli S.p.a.

 

Via

Leonardo Da Vinci

, 285

, 20090

, Trezzano sul Naviglio

(MI)

- IT -

 

Fiscal Code: 12103950155

 

Date

:

20/09/2000

 

Project of merging by taking over of

 

Zanoletti Metalli S.p.a.

 

Via

Leonardo Da Vinci

, 285

, 20090

, Trezzano sul Naviglio

(MI)

- IT -

 

Fiscal Code: 12103950155

 

Date

Merging/Splitting-up Project :

21/03/2000

 

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

5.902.577 .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 1975

In the economic management , good and bad results followed on by turns. yet with a positive result in the 2006 (r.o.e. 2,95%). Upward trend as to the turnover in the last financial year (+30,34%).

The operating result in 2006 was positive (1,53%) falling within the field's average.

The analysis shows a fair financial position as the indebtedness volume is acceptable (2,82) but with an increase as against the previous accounting period.

Financial indebdtedness is under control whereas debts to suppliers are frequent 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

90.547.256

filed balance sheet

Profit (Loss) for the period

397.544

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2005

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

69.465.605

filed balance sheet

Profit (Loss) for the period

-51.054

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2004

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

67.883.884

filed balance sheet

Profit (Loss) for the period

882.931

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2003

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

56.546.202

filed balance sheet

Profit (Loss) for the period

445.557

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 )

 

 

7.007.763

7.580.014

. Intangible assets

 

 

37.207

92.239

. Tangible fixed assets

 

 

6.953.303

7.469.701

. . Land and buildings

 

 

5.902.577

6.094.733

. . Plants, Equipm.and Machinery

 

 

878.877

1.170.546

. Long-term Investments

 

 

17.253

18.074

. . Financial loans

 

 

17.253

18.074

. . Own shares

 

 

 

 

CURRENT ASSETS

 

 

48.028.734

34.375.900

. Stock

 

 

8.403.456

6.156.081

. Credits

 

 

37.289.357

27.528.167

. . Credits to clients

 

 

30.513.988

22.751.848

. . Other credits

 

 

6.775.369

4.776.319

. Short-term financial assets

 

 

 

 

. Liquid assets

 

 

2.335.921

691.652

ACCRUED INCOME-DEFERR. ASSETS

 

 

9.286

8.574

TOTAL ASSETS

 

 

55.045.783

41.964.488

.

 

 

 

 

LIABILITIES

 

 

 

 

NET WORTH

 

 

13.459.737

13.398.562

. Company's capital

 

 

2.915.232

2.915.232

. Reserves

 

 

6.222.853

6.222.849

. Reserves company's own shares

 

 

 

 

. Retained profits (losses)

 

 

3.924.108

4.311.535

. Profit (loss)

 

 

397.544

-51.054

PROVISION FOR RISKS AND LOSSES

 

 

359.395

363.364

SEVERANCE INDEMNITY FUND

 

 

835.850

848.370

DEBTS

 

 

40.325.465

27.292.401

. Financial M/L terms

 

 

 

 

. . Financial M/L term banks

 

 

 

 

. . Financial M/L bonds

 

 

 

 

. . Other financial M/L debts

 

 

 

 

. Financial short-term debts

 

 

464.595

212.729

. . Financial short-term banks

 

 

464.595

212.729

. . Financial short-term bonds

 

 

 

 

. . Other financial short-term debts

 

 

 

 

. M/L term debts to suppliers

 

 

 

 

. Short-term debts to suppliers

 

 

39.384.053

26.579.381

. Sundry M/L debts

 

 

 

 

. Sundry short-term debts

 

 

476.817

500.291

ACCRUED EXPENSE

 

 

65.336

61.791

TOTAL LIABILITIES

 

 

55.045.783

41.964.488

.

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

 

 

OUTPUT VALUE

 

 

90.672.189

69.597.917

. Revenues from sales/services

 

 

90.547.256

69.465.605

. Change of stock (products)

 

 

 

 

OPERATING EXPENSES

 

 

89.824.971

69.383.825

. Purchasing expenses

 

 

85.878.659

60.734.724

. Change of stock (raw material)

 

 

-2.247.375

2.495.491

. Expenses from services

 

 

2.884.792

2.822.131

. Expenses from leasing

 

 

117.028

109.668

. General expenses/sundry charges

 

 

139.187

131.645

. Staff expenses

 

 

2.252.010

2.259.888

. Depreciation/Devaluation costs

 

 

800.670

830.278

FINANCIAL REVENUES (CHARGES)

 

 

-37.102

-38.394

. Financial charges

 

 

-302.741

-335.508

. Financial revenues

 

 

265.639

297.114

FINANCIAL ASSETS CORRECTION

 

 

 

 

EXTRAORDINARY FINANCIAL REVENUES (CHARGES)

 

 

-3.934

2.105

PROFIT (LOSS) FOR THE PERIOD

 

 

806.182

177.803

TAX

 

 

408.638

228.857

CORRECT./ALLOCAT. FISCAL RULE

 

 

 

 

NET PROFIT (LOSS)

 

 

397.544

-51.054

 

RATIOS

Item

O.V.

O.V.

as at 31/12/2006

as at 31/12/2005

Sector Average

Fixed assets ratio

Units

=> 1

l

2,03

1,87

1,55

Net Short-term indebtedness

Units

- 1

l

2,82

1,98

2,58

Current ratio

Units

=> 1

l

1,19

1,25

1,20

Acid Test Ratio-Liquidity Ratio

Units

=> 1

l

0,98

1,03

0,90

Return on Sales

%

 

l

1,32

1,12

3,79

Average stock waiting period

dd

 

l

33,40

31,89

46,81

Credits to clients average term

dd

 

l

121,28

117,90

125,74

Debts to suppliers average term

dd

 

l

159,51

150,26

130,42

Net financial revenues/ charges incidence

%

 

l

- 0,04

- 0,05

- 0,92

Labour cost incidence

%

 

l

2,48

3,25

14,54

 

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:

 

802.000 .Eur.

 

 

 

 

 

 

MARKET / TERRITORY DATA

 

Population living in the province

:

3.839.216

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 386 significant companies.

 

The companies cash their credits on an average of 125 dd.

The average duration of suppliers debts is about 130 dd.

The sector's profitability is on an average of 3,79%.

The labour cost affects the turnover in the measure of 14,54%.

Goods are held in stock in a range of 46 dd.

The difference between the sales volume and the resources used to realize it is about 1,24.

The employees costs represent the 14,92% 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 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 

 

 

 


 

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