MIRA INFORM REPORT

 

 

Report Date :

21.12.2011

 

IDENTIFICATION DETAILS

 

Name :

FOMAS S.P.A.

 

 

Registered Office :

 

Via   Vincenzo Gioberti,  1  

20100 Milano     (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

01.08.1997

 

 

Com. Reg. No.:

MI-1997-226263 since 07/08/1997

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

Forging, drawing, stamping and roll-forming of metal; powder metallurgy

 

 

No. of Employees :

From 251 to 500

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

100.000 - Eur

Status :

Moderate

Payment Behaviour :

No Complaints

Litigation :

Clear

 

NOTES :

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – September 30, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


Company name and address

 

Fomas S.p.A.

 

Via   Vincenzo Gioberti,  1

 

20100 - Milano (MI) -IT-

 

 

Summary

 

Fiscal Code

:

05993760155

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

01/08/1997

Equity

:

Over 2.582.254 Eur

Turnover Range

:

100.000.000/150.000.000 Eur

Number of Employees

:

from 251 to 500

 

 

Credit Analysis

 

Credit Opinion

:

100.000 - Eur

 

 

Activity

 

Forging, drawing, stamping and roll-forming of metal; powder metallurgy

General mechanics

 

Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 05993760155

 

Foreign Trade Reg. no. : LC001852 since 18/12/1991

 

Foreign Trade Reg. no. : 1852 of Lecco since 18/12/1991

 

Chamber of Commerce no. : 318471 of Bergamo

 

Chamber of Commerce no. : 178823 of Lecco since 05/01/1982

 

Chamber of Commerce no. : 1537006 of Milano since 06/08/1997

 

Firms' Register : LC042-6301 since 19/02/1996

 

Firms' Register : MI-1997-226263 since 07/08/1997

 

V.A.T. Code : 12216260153

 

Foundation date

: 01/12/1980

Establishment date

: 01/12/1980

Start of Activities

: 01/08/1997

Legal duration

: 31/12/2050

Nominal Capital

: 12.000.000

Eur

Subscribed Capital

: 12.000.000

Eur

Paid up Capital

: 12.000.000

Eur

 

Members

 

 

Fomas Hop S.p.a.

 

 

 

 

 

 

Residence :

Via

San Martino

, 1

- 20900

Monza

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

 

 

 

 

No Protests registered

 

 

Guzzoni

Massimo

 

 

 

Born in Roma

(RM)

on 12/01/1939

- Fiscal Code : GZZMSM39A12H501M

 

 

 

Residence :

Via

Telesio

, 23

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

04/05/2011

 

 

Board Chairman

04/05/2011

 

 

 

 

No Protests registered

 

 

Guzzoni

Jacopo

 

 

 

Born in Merate

(CO)

on 03/10/1962

- Fiscal Code : GZZJCP62R03F133J

 

 

 

Residence :

Via

Cantoni Giovanni

, 3

- 20144

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

04/05/2011

 

 

Assistant board Chairman

09/05/2011

 

 

 

 

No Protests registered

 

 

Zanfrini

Arnaldo

 

 

 

Born in Como

(CO)

on 30/04/1946

- Fiscal Code : ZNFRLD46D30C933C

 

 

 

Residence :

Via

Mirabello

, 31

- 22100

Como

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

04/05/2011

 

 

 

 

No Protests registered

 

 

Vaccari

Vincenzo

 

 

 

Born in Lodi

(MI)

on 31/07/1967

- Fiscal Code : VCCVCN67L31E648X

 

 

 

Residence :

Piazza

Ospedale

, 2

- 26900

Lodi

(LO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

04/05/2011

 

 

Attorney with special power

16/01/2007

 

 

 

 

No Protests registered

 

 

Gelfi

Marco

 

 

 

Born in Bergamo

(BG)

on 30/11/1966

- Fiscal Code : GLFMRC66S30A794D

 

 

 

Residence :

Via

Don Aldo Morandi

, 83

- 24020

Gorle

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

04/05/2011

 

 

Attorney with special power

16/07/2007

 

 

 

 

No Protests registered

 

 

Villa

Gianni Antonio

 

 

 

Born in Vimercate

(MB)

on 22/03/1961

- Fiscal Code : VLLGNN61C22M052L

 

 

 

Residence :

Via

De Gasperi

, 17

- 23888

Rovagnate

(LC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

16/02/2009

 

 

 

 

No Protests registered

 

 

Rocca

Carlo Emilio

 

 

 

Born in Torino

(TO)

on 01/03/1960

- Fiscal Code : RCCCLM60C01L219N

 

 

 

Residence :

Via

Alfieri Vittorio

, 18

- 20154

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

09/05/2011

 

 

Director

04/05/2011

 

 

 

 

No Protests registered

 

 

Benedetti

Edoardo

 

 

 

Born in Torre De' Busi

(CO)

on 19/02/1953

- Fiscal Code : BNDDRD53B19L257G

 

 

 

Residence :

Strada

Cons. Del Bruggione

, 18

- 23887

Olgiate Molgora

(LC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

18/01/2002

 

 

 

 

No Protests registered

 

 

Proietti

Sonia

 

 

 

Born in Monza

(MB)

on 21/06/1965

- Fiscal Code : PRTSNO65H61F704E

 

 

 

Residence :

Viale

Rimembranze

, 45/4

- 20020

Lainate

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

13/01/2011

 

 

 

 

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 have holded positions.

 

 

GUZZONI

MASSIMO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

APISERVIZI S.R.L.

Lecco (LC) - IT -

01575380132

Director

Withdrawn

Registered

ASFO FINANZIARIA S.R.L.

Chiuppano (VI) - IT -

00170140248

Director

Withdrawn

Ceased

ASFO S.P.A.

Chiuppano (VI) - IT -

00771360245

Director

Active

Registered

ASFO S.P.A.

Chiuppano (VI) - IT -

00771360245

Board Chairman

Active

Registered

FF2 S.P.A.

Monza (MB) - IT -

03635270964

Sole Director

Withdrawn

Registered

FOMAS HOP S.P.A.

Monza (MB) - IT -

00208270132

Director

Active

Registered

FOMAS HOP S.P.A.

Monza (MB) - IT -

00208270132

Board Chairman

Active

Registered

HOT ROLL SRL

Milano (MI) - IT -

05735250010

Director

Active

Registered

HOT ROLL SRL

Milano (MI) - IT -

05735250010

Board Chairman

Active

Registered

IMMOBILIARE REF. S.R.L.

Milano (MI) - IT -

12273190152

Director

Withdrawn

Ceased

MOLGORA UNO - SOCIETA' SEMPLICE

Milano (MI) - IT -

08497700156

Partner

Active

Registered

ODV- OFFICINE DI VILLAMARZANA S.P.A.

Milano (MI) - IT -

02645500360

Director

Withdrawn

Registered

ODV- OFFICINE DI VILLAMARZANA S.P.A.

Milano (MI) - IT -

02645500360

Board Chairman

Withdrawn

Registered

SICI SRL

MERATE (LC) - IT -

09463600156

Director

Withdrawn

Registered

SPRIG 2 S.A.S. DI MASSIMO GUZZONI E C.

Monza (MB) - IT -

03626280964

General Partner

Active

Registered

SPRIG S.R.L.

Monza (MB) - IT -

09682830154

Director

Active

Registered

SPRIG S.R.L.

Monza (MB) - IT -

09682830154

General Partner

Withdrawn

Registered

 

 

GUZZONI

JACOPO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

ASFO FINANZIARIA S.R.L.

Chiuppano (VI) - IT -

00170140248

Director

Withdrawn

Ceased

ASFO S.P.A.

Chiuppano (VI) - IT -

00771360245

Vice-Chairman

Withdrawn

Registered

ASFO S.P.A.

Chiuppano (VI) - IT -

00771360245

Director

Active

Registered

ASFO S.P.A.

Chiuppano (VI) - IT -

00771360245

Assistant board Chairman

Active

Registered

FOMAS HOP S.P.A.

Monza (MB) - IT -

00208270132

Director

Active

Registered

FOMAS HOP S.P.A.

Monza (MB) - IT -

00208270132

Assistant board Chairman

Active

Registered

HOT ROLL SRL

Milano (MI) - IT -

05735250010

Director

Active

Registered

HOT ROLL SRL

Milano (MI) - IT -

05735250010

Assistant board Chairman

Active

Registered

IMMOBILIARE REF. S.R.L.

Milano (MI) - IT -

12273190152

Director

Withdrawn

Ceased

O.M.M. S.R.L.

Cernusco Lombardone (LC) - IT -

01232150134

Board Chairman

Withdrawn

Ceased

ODV- OFFICINE DI VILLAMARZANA S.P.A.

Milano (MI) - IT -

02645500360

Director

Withdrawn

Registered

ODV- OFFICINE DI VILLAMARZANA S.P.A.

Milano (MI) - IT -

02645500360

Assistant board Chairman

Withdrawn

Registered

SICI SRL

MERATE (LC) - IT -

09463600156

Chairman

Withdrawn

Registered

SICI SRL

MERATE (LC) - IT -

09463600156

Director

Withdrawn

Registered

SICI SRL

MERATE (LC) - IT -

09463600156

Board Chairman

Withdrawn

Registered

SPRIG 2 S.A.S. DI MASSIMO GUZZONI E C.

Monza (MB) - IT -

03626280964

General Partner

Active

Registered

SPRIG S.R.L.

Monza (MB) - IT -

09682830154

Director

Active

Registered

SPRIG S.R.L.

Monza (MB) - IT -

09682830154

General Partner

Withdrawn

Registered

 

 

VACCARI

VINCENZO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

ASFO S.P.A.

Chiuppano (VI) - IT -

00771360245

Director

Active

Registered

ASFO S.P.A.

Chiuppano (VI) - IT -

00771360245

Attorney with special power

Active

Registered

GAVI PROGETTI SNC DI PERUCCHINI GABRIELE E C.

Milano (MI) - IT -

10710020156

Partner

Withdrawn

Ceased

HOT ROLL SRL

Milano (MI) - IT -

05735250010

Managing Director

Active

Registered

HOT ROLL SRL

Milano (MI) - IT -

05735250010

Director

Active

Registered

HOT ROLL SRL

Milano (MI) - IT -

05735250010

Attorney with special power

Active

Registered

ODV- OFFICINE DI VILLAMARZANA S.P.A.

Milano (MI) - IT -

02645500360

Director

Withdrawn

Registered

ODV- OFFICINE DI VILLAMARZANA S.P.A.

Milano (MI) - IT -

02645500360

Attorney with special power

Withdrawn

Registered

 

 

GELFI

MARCO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

ASFO S.P.A.

Chiuppano (VI) - IT -

00771360245

Director

Active

Registered

ASFO S.P.A.

Chiuppano (VI) - IT -

00771360245

Attorney with special power

Active

Registered

HOT ROLL SRL

Milano (MI) - IT -

05735250010

Director

Active

Registered

HOT ROLL SRL

Milano (MI) - IT -

05735250010

Attorney with special power

Active

Registered

ODV- OFFICINE DI VILLAMARZANA S.P.A.

Milano (MI) - IT -

02645500360

Director

Withdrawn

Registered

ODV- OFFICINE DI VILLAMARZANA S.P.A.

Milano (MI) - IT -

02645500360

Attorney with special power

Withdrawn

Registered

 

 

VILLA

GIANNI ANTONIO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

ASFO S.P.A.

Chiuppano (VI) - IT -

00771360245

Attorney with special power

Active

Registered

HOT ROLL SRL

Milano (MI) - IT -

05735250010

Attorney with special power

Active

Registered

 

 

ROCCA

CARLO EMILIO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

ASFO S.P.A.

Chiuppano (VI) - IT -

00771360245

Managing Director

Active

Registered

ASFO S.P.A.

Chiuppano (VI) - IT -

00771360245

Director

Active

Registered

HOT ROLL SRL

Milano (MI) - IT -

05735250010

Managing Director

Withdrawn

Registered

HOT ROLL SRL

Milano (MI) - IT -

05735250010

Director

Active

Registered

ODV- OFFICINE DI VILLAMARZANA S.P.A.

Milano (MI) - IT -

02645500360

Director

Withdrawn

Registered

ODV- OFFICINE DI VILLAMARZANA S.P.A.

Milano (MI) - IT -

02645500360

Procurator

Withdrawn

Registered

ZF-LEMFORDER ITALIA S.P.A.

Brescia (BS) - IT -

01813270012

Institor

Withdrawn

Registered

 

Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Fomas Hop S.p.a.

Monza - IT -

00208270132

 

100,00

 

Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

Asfo S.p.a.

Chiuppano - IT -

00771360245

2.044.420 .Eur

60,13

 

 

Active

Fomas Hop S.p.a.

Monza - IT -

00208270132

12.000 .Eur

1,00

 

 

Active

Immobiliare Colonna Antonina S.r.l.

Roma - IT -

07379870582

52 .Eur

0,08

 

 

Active

EASIL S.R.L. IN LIQUIDAZIONE

Lecco - IT -

00220600134

147 .Eur

0,05

 

 

Ceased

Hot Roll Srl

Milano - IT -

05735250010

2.720.000 .Eur

85,00

 

 

Active

O.M.C. S.R.L.

Monza - IT -

09802990151

258.228 .Eur

100,00

 

 

Ceased

ASFO FINANZIARIA S.R.L.

Chiuppano - IT -

00170140248

206.837 .Eur

54,12

 

 

Ceased

O.M.M. S.R.L.

Cernusco Lombardone - IT -

01232150134

387.342 .Eur

100,00

 

 

Ceased

 


Firm's location and structure

 

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

 

-

Registered office

 

 

 

 

 

Via

Vincenzo Gioberti

, 1

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Factory )

since 01/08/1997

 

 

 

 

 

Via

Martiri Della Liberazione

, 17

- 22058

- Osnago

(LC)

- IT -

 

 

 

 

PHONE

: 039/99811

 

-

Branch

(Factory )

since 08/10/1999

 

 

 

 

 

Via

Provinciale

, 34

- 24040

- Lallio

(BG)

- IT -

 

-

Branch

(Factory )

since 06/06/2001

 

 

 

 

 

Via

Cavalieri Di V. Veneto

- 22052

- Cernusco Lombardone

(LC)

- IT -

 

 

 

 

Employees

: 367

 

Fittings and Equipment for a value of 31.420.000

Eur

 

Stocks for a value of 36.220.000

Eur

 

Furniture and fittings for a value of 210.000

Eur

 

Vehicles for a value of 150.000

Eur

 

Work in progress for a value of 20.050.000

Eur

 

Sales are on an international scale.

 

The firm operates abroad as importer / exporter. .

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- its own agents

 

- direct orders from foreign companies

 

Export is mainly towards:

- Austria

 

- Francia

 

- Belgio

 

 

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

07/08/1981

Joint stock company

Limited liability company

14/10/1988

Limited liability company

Joint stock company

08/08/1996

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Fomas S.p.A.

 

14/10/1988

Fomas S.r.l.

Fomas S.p.A.

08/08/1996

 

EX-MEMBERS / EX-POSITIONS:

 

 

Ruo

Michele

 

 

 

Born in Vico del Gargano

on 11/10/1959

- Fiscal Code : RUOMHL59R11L842T

 

 

 

Residence :

Via

Rimini

, 47

- 29100

Piacenza

(PC)

- IT -

 

Ex-Postions

Procurator

 

 

Guzzoni

Jacopo

 

 

 

Born in Merate

on 03/10/1962

- Fiscal Code : GZZJCP62R03F133J

 

 

 

Residence :

Via

Cantoni Giovanni

, 3

- 20144

Milano

(MI)

- IT -

 

Ex-Postions

Managing Director

 

 

D'aste

Franco

 

 

 

Born in Camogli

on 18/08/1943

- Fiscal Code : DSTFNC43M18B490G

 

 

 

Residence :

Via

Monte Robbio

, 7

- 23899

Robbiate

(LC)

- IT -

 

Ex-Postions

Director

 

 

Boselli

Ambrogio

 

 

 

Born in LODI

on 14/02/1949

- Fiscal Code : BSLMRG49B14E648O

 

 

 

Residence :

Corso

MAZZINI

, 76/B

- 26900

Lodi

(LO)

- IT -

 

Ex-Postions

Managing Director

Director

 

 

Zanfrini

Arnaldo

 

 

 

Born in Como

on 30/04/1946

- Fiscal Code : ZNFRLD46D30C933C

 

 

 

Residence :

Via

Mirabello

, 31

- 22100

Como

(CO)

- IT -

 

Ex-Postions

Procurator

Managing Director

 

 

Colombo

Giorgio

 

 

 

Born in Brembate

on 12/10/1966

- Fiscal Code : CLMGRG66R12B137G

 

 

 

Residence :

Via

Marco Polo

, 4

- 20031

Cesano Maderno

(MB)

- IT -

 

Ex-Postions

Attorney with special power

 

 

Erbacci

Gian Luca

 

 

 

Born in Bagnacavallo

on 27/07/1961

- Fiscal Code : RBCGLC61L27A547V

 

 

 

Residence :

Corso

Trieste

, 43

- 00198

Roma

(RM)

- IT -

 

Ex-Postions

Managing Director

Director

 

 

SALA

SERGIO

 

 

 

Born in MERATE

on 23/09/1969

- Fiscal Code : SLASRG69P23F133D

 

 

 

Residence :

Viale

VERDI

, 67

- 23807

Merate

(LC)

- IT -

 

Ex-Postions

Attorney with special power

 

 

Sprenger

Giancarlo

 

 

 

Born in Seriate

on 05/05/1965

- Fiscal Code : SPRGCR65E05I628T

 

 

 

Residence :

Via

De Marchi Emilio

, 1

- 20125

Milano

(MI)

- IT -

 

Ex-Postions

Attorney with special power

 

 

AIROLDI

CARLO

 

 

 

Born in CERNUSCO MONTEVECCHIA

on 26/03/1947

- Fiscal Code : RLDCRL47C26C522D

 

 

 

Residence :

Viale

VERDI

, 65/C

MERATE

(LC)

- IT -

 

Ex-Postions

Works Manager

 

CEASINGS/INCORPORATIONS/MERGES

 

 

Splitting-up and setting-up of a new company

 

 

 

IMMOBILIARE REF. S.R.L.

 

 

 

Via

DURINI

, 2

, 20100

, Milano

(MI)

- IT -

 

 

 

Fiscal Code: 12273190152

 

 

 

Date

Splitting-up :

24/10/1997

 

 

Project of merging by taking over of

 

 

 

O.M.C. S.R.L.

 

 

 

Via

SAN MARTINO

, 3

, 20052

, Monza

(MB)

- IT -

 

 

 

Fiscal Code: 09802990151

 

 

 

Date

Merging/splitting-up project :

02/12/1998

 

 

The firm absorbed by merging of

 

 

 

O.M.C. S.R.L.

 

 

 

Via

SAN MARTINO

, 3

, 20052

, Monza

(MB)

- IT -

 

 

 

Fiscal Code: 09802990151

 

 

 

Date

:

01/11/1999

 

 

The firm absorved

 

 

 

O.M.C. S.R.L.

 

 

 

Via

SAN MARTINO

, 3

, 20052

, Monza

(MB)

- IT -

 

 

 

Fiscal Code: 09802990151

 

 

 

Date

:

01/11/1999

 

 

Project of merging by taking over of

 

 

 

O.M.M. S.R.L.

 

 

 

Via

ZONA P.L. INDUSTRIALE

, 23870

, Cernusco Lombardone

(LC)

- IT -

 

 

 

Fiscal Code: 01232150134

 

 

 

Date

Merging/splitting-up project :

15/02/2001

 

 

The firm absorbed by merging of

 

 

 

O.M.M. S.R.L.

 

 

 

Via

ZONA P.L. INDUSTRIALE

, 23870

, Cernusco Lombardone

(LC)

- IT -

 

 

 

Fiscal Code: 01232150134

 

 

 

Date

:

01/03/2001

 

 

The firm absorved

 

 

 

O.M.M. S.R.L.

 

 

 

Via

ZONA P.L. INDUSTRIALE

, 23870

, Cernusco Lombardone

(LC)

- IT -

 

 

 

Fiscal Code: 01232150134

 

 

 

Date

:

01/03/2001

 

Protests

 

Protests checking on the subject firm has given a negative result.

 


Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.

 


Financial and Economical Analysis

 

The company is active since 1997

An eco-fin analysis has been made on the base od the b/s fo the years 2008, 2009 and 2010.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 9,96% in 2010

The operating result was positive in the last financial year (10,54%) falling within the field's average.

An operating result of Eur. 40.578.863 has been registered. recording a drop as opposed to the year before (-78,49%).

During the latest financial year the gross operating margin amounted to Eur. 49.676.532 with a -74,57% fall.

Indebtedness is scanty since debts are lower than liquidity.

The management generated equity capital for an amount of Eur. 342.864.863 on the same levels as the year before.

Total indebtedness totalled Eur. 35.835.372, whereas in the year before they amounted to Eur. 56.232.377, with a -36,27% drop.

The financial exposure is moderate, on the other hand the recourse to commercial credit is high, with a high average payment period besides being higher than sector's average.

Liquidity is however good.

Credits are collected in 72,28 days on the average. , that compared to the sector's average is shorter.

Eur. 42.579.610 is the value of cash flow during the year 2010

In the last financial year labour cost was of Eur. 20.774.424, with a 23,94% incidence on total costs of production. , whereas the incidence of such costs on sales revenues is equal to 18,53%.

Financial incomes cover financial charges.

 


Financial Data

 

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1 )

 

Item Type

Value

Sales

112.097.556

Profit (Loss) for the period

34.155.730

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

344.378.990

Profit (Loss) for the period

131.336.031

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

328.169.046

Profit (Loss) for the period

104.705.753

 


Balance Sheets

 

From our constant monitoring of the relevant Public Administration offices, no more recent balance sheets result to have been filed.

 

- Balance Sheet as at 31/12/2010 - 12 Mesi - Currency: Eur - Amounts x 1

 

- Balance Sheet as at 31/12/2009 - 12 Mesi - Currency: Eur - Amounts x 1

 

- Balance Sheet as at 31/12/2008 - 12 Mesi - Currency: Eur - Amounts x 1

 

 

 

 

Years

2010

2009

2008

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

 

CREDITS VS PARTNERS

 

 

 

. Deposits not yet withdrawn

 

 

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

 

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

 

 

 

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

430.892

555.633

633.998

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

2.046.147

2.011.096

563.165

. Total Intangible Fixed Assets

2.477.039

2.566.729

1.197.163

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

758.661

538.867

403.749

. . Plant and machinery

30.070.837

23.117.494

15.478.467

. . Industrial and commercial equipment

1.348.675

1.248.733

818.540

. . Other assets

957.905

1.027.485

870.113

. . Assets under construction and advances

67.693.927

28.287.423

12.052.317

. Total Tangible fixed assets

100.830.005

54.220.002

29.623.186

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

49.145.614

49.424.628

43.025.411

. . . Equity invest. in subsidiary companies

48.784.094

48.784.094

42.384.877

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

361.520

361.520

361.520

. . . Equity invest. in other companies

 

279.014

279.014

. . Financial receivables

14.571.325

16.418.188

20.675.510

. . . . Within 12 months

3.250.000

3.750.000

 

. . . . Beyond 12 months

11.321.325

12.668.188

20.675.510

. . . Receivab due from subsidiaries

14.250.000

16.250.000

20.500.000

. . . . Within 12 months

3.250.000

3.750.000

 

. . . . Beyond 12 months

11.000.000

12.500.000

20.500.000

. . . Receivables due from assoc.comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from holding comp.

309.874

154.937

154.937

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

309.874

154.937

154.937

. . . Receivables due from third parties

11.451

13.251

20.573

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

11.451

13.251

20.573

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

63.716.939

65.842.816

63.700.921

Total fixed assets

167.023.983

122.629.547

94.521.270

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

16.172.540

19.195.592

23.181.725

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

20.046.586

15.015.049

55.770.348

. . Finished goods

 

 

 

. . Advance payments

 

 

 

. Total Inventories

36.219.126

34.210.641

78.952.073

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

39.818.577

63.587.271

82.554.831

. . Beyond 12 months

1.762.441

2.324.389

2.304.680

. . Trade receivables

22.508.221

55.957.740

76.008.557

. . . . Within 12 months

22.508.221

55.957.740

76.008.557

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

3.978.993

3.955.719

3.553.840

. . . . Within 12 months

3.978.993

3.955.719

3.553.840

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

29.160

34.380

122.369

. . . . Within 12 months

29.160

34.380

122.369

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

11.670.357

1.429.235

1.194.304

. . . . Within 12 months

11.670.357

1.429.235

1.194.304

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

2.944.544

4.388.653

3.797.189

. . . . Within 12 months

1.182.103

2.064.264

1.492.509

. . . . Beyond 12 months

1.762.441

2.324.389

2.304.680

. . Receivables due from third parties

449.743

145.933

183.252

. . . . Within 12 months

449.743

145.933

183.252

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

41.581.018

65.911.660

84.859.511

. FINANCIAL ASSETS

 

 

 

. . Equity invest. in subsidiary comp.

 

 

 

. . Equity invest. in associated companies

 

 

 

. . Equity invest. in holding companies

 

 

 

. . Other equity investments

 

 

 

. . Own shares

 

 

 

. . . Total nominale value

 

 

 

. . Other securities

84.701.326

54.703.876

19.769.892

. Total Financial Assets

84.701.326

54.703.876

19.769.892

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

54.779.341

99.028.297

60.283.186

. . Checks

 

 

 

. . Banknotes and coins

4.836

2.563

2.488

. Total Liquid funds

54.784.177

99.030.860

60.285.674

Total current assets

217.285.647

253.857.037

243.867.150

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

545.927

 

. Other adjustment accounts

663.110

166.914

373.094

Total adjustments accounts

663.110

712.841

373.094

TOTAL ASSETS

384.972.740

377.199.425

338.761.514

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

12.000.000

12.000.000

12.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

2.400.000

2.400.000

2.400.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

294.309.133

167.973.104

103.267.348

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

34.155.730

131.336.031

104.705.753

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

342.864.863

313.709.135

222.373.101

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

1.091.872

1.701.919

1.404.708

. . Taxation fund, also differed

287.737

297.884

327.351

. . Other funds

 

 

 

Total Reserves for Risks and Charges

1.379.609

1.999.803

1.732.059

Employee termination indemnities

4.800.224

4.959.349

5.064.455

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

35.835.372

56.232.377

109.119.185

. . . . Beyond 12 months

 

 

113.668

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to banks

 

 

1.750.000

. . . . Within 12 months

 

 

1.750.000

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

113.668

222.849

. . . . Within 12 months

 

113.668

109.181

. . . . Beyond 12 months

 

 

113.668

. . Advances from customers

2.127.700

1.079.000

8.909.620

. . . . Within 12 months

2.127.700

1.079.000

8.909.620

. . . . Beyond 12 months

 

 

 

. . Trade payables

26.758.216

31.926.457

64.282.291

. . . . Within 12 months

26.758.216

31.926.457

64.282.291

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

48.409

544.114

1.414.355

. . . . Within 12 months

48.409

544.114

1.414.355

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

775.497

25.240

123.445

. . . . Within 12 months

775.497

25.240

123.445

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

850.222

11.575.263

19.017.020

. . . . Within 12 months

850.222

11.575.263

19.017.020

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

1.660.649

2.439.346

2.882.352

. . . . Within 12 months

1.660.649

2.439.346

2.882.352

. . . . Beyond 12 months

 

 

 

. . Other payables

3.614.679

8.529.289

10.630.921

. . . . Within 12 months

3.614.679

8.529.289

10.630.921

. . . . Beyond 12 months

 

 

 

Total accounts payable

35.835.372

56.232.377

109.232.853

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

92.672

298.761

359.046

Total adjustment accounts

92.672

298.761

359.046

TOTAL LIABILITIES

384.972.740

377.199.425

338.761.514

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

 

 

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

112.097.556

344.378.990

328.169.046

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

5.031.537

-40.755.300

10.199.435

. Capitalization of internal work

2.438.196

6.347.493

1.130.382

. Other income and revenues

7.804.328

7.419.715

3.715.270

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

7.804.328

7.419.715

3.715.270

Total value of production

127.371.617

317.390.898

343.214.133

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

29.266.516

46.854.199

103.573.288

. Services received

21.793.281

43.211.197

56.013.371

. Leases and rentals

2.045.127

1.397.611

1.238.008

. Payroll and related costs

20.774.424

25.892.732

27.811.368

. . Wages and salaries

14.368.582

18.697.222

20.253.223

. . Social security contributions

5.344.715

6.542.246

6.840.151

. . Employee termination indemnities

950.615

646.838

630.659

. . Pension and similar

 

 

 

. . Other costs

110.512

6.426

87.335

. Amortization and depreciation

8.423.880

6.386.043

5.422.314

. . Amortization of intangible fixed assets

1.182.767

1.116.776

806.294

. . Amortization of tangible fixed assets

7.210.815

5.187.037

4.518.793

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

30.298

82.230

97.227

. Changes in raw materials

3.023.052

3.986.132

-740.174

. Provisions to risk reserves

673.789

294.535

297.877

. Other provisions

 

 

 

. Other operating costs

792.685

645.655

738.158

Total production costs

86.792.754

128.668.104

194.354.210

Diff. between value and cost of product.

40.578.863

188.722.794

148.859.923

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

442.595

119.889

317.944

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

3.145.577

2.704.938

3.323.081

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

. . Financ.income from secur. t.f.assets

 

 

 

. . Financ.income from secur. cur.assets

 

 

 

. . Financ.income other than the above

3.145.577

2.704.938

3.323.081

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-919.373

-421.575

-445.787

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

2.668.799

2.403.252

3.195.238

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

97.221

 

. . Of equity investments

 

97.221

 

. . Of financ.fixed assets not repres.E.I.

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

-729.481

-122.283

 

. . Of equity investments

-279.014

 

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

-450.467

-122.283

 

Total adjustments to financial assets

-729.481

-25.062

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

78.120

48.047

51.415

. . Gains on disposals

 

 

 

. . Other extraordinary income

78.120

48.047

51.415

. Extraordinary expense

-15.690

-35.908

-13.195

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-15.690

-35.908

-13.195

Total extraordinary income and expense

62.430

12.139

38.220

Results before income taxes

42.580.611

191.113.123

152.093.381

. Taxes on current income

8.424.881

59.777.092

47.387.628

. . current taxes

6.990.919

60.398.023

50.537.524

. . differed taxes(anticip.)

1.433.962

-620.931

-3.149.896

. Net income for the period

34.155.730

131.336.031

104.705.753

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

34.155.730

131.336.031

104.705.753

 

RATIOS

Value Type

as at 31/12/2010

as at 31/12/2009

as at 31/12/2008

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,43

0,33

0,28

0,29

Elasticity Ratio

Units

0,56

0,67

0,72

0,68

Availability of stock

Units

0,09

0,09

0,23

0,17

Total Liquidity Ratio

Units

0,47

0,58

0,49

0,46

Quick Ratio

Units

0,36

0,41

0,24

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

n.c.

n.c.

0,22

2,76

Self Financing Ratio

Units

0,89

0,83

0,66

0,19

Capital protection Ratio

Units

0,87

0,54

0,48

0,73

Liabilities consolidation quotient

Units

0,13

0,09

0,05

0,26

Financing

Units

0,10

0,18

0,49

3,72

Permanent Indebtedness Ratio

Units

0,90

0,84

0,67

0,40

M/L term Debts Ratio

Units

0,01

0,01

0,02

0,14

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

1,43

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

2,08

2,60

2,41

1,26

Current ratio

Units

6,06

4,51

2,23

1,17

Acid Test Ratio-Liquidity Ratio

Units

5,05

3,91

1,51

0,82

Structure's primary quotient

Units

2,05

2,56

2,35

0,66

Treasury's primary quotient

Units

3,89

2,73

0,73

0,03

Rate of indebtedness ( Leverage )

%

112,28

120,24

152,34

525,76

Current Capital ( net )

Value

181.450.275

197.624.660

134.747.965

298.138

RETURN

 

 

 

 

 

Return on Sales

%

37,98

39,99

33,56

4,68

Return on Equity - Net- ( R.O.E. )

%

9,96

41,87

47,09

3,71

Return on Equity - Gross - ( R.O.E. )

%

12,42

60,92

68,40

13,44

Return on Investment ( R.O.I. )

%

10,54

50,03

43,94

4,74

Return/ Sales

%

36,20

54,80

45,36

4,15

Extra Management revenues/charges incid.

%

84,17

69,59

70,34

21,51

Cash Flow

Value

42.579.610

137.722.074

110.128.067

185.471

Operating Profit

Value

40.578.863

188.722.794

148.859.923

194.639

Gross Operating Margin

Value

49.676.532

195.403.372

154.580.114

390.334

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

72,28

58,50

83,38

101,01

Debts to suppliers average term

Days

186,98

127,90

147,34

120,12

Average stock waiting period

Days

116,32

35,76

86,61

52,84

Rate of capital employed return ( Turnover )

Units

0,29

0,91

0,97

1,16

Rate of stock return

Units

3,09

10,07

4,16

6,79

Labour cost incidence

%

18,53

7,52

8,47

15,66

Net financial revenues/ charges incidence

%

2,38

0,70

0,97

- 1,77

Labour cost on purchasing expenses

%

23,94

20,12

14,31

16,92

Short-term financing charges

%

2,57

0,75

0,41

3,19

Capital on hand

%

343,43

109,53

103,23

85,76

Sales pro employee

Value

302.149

911.055

932.298

226.946

Labour cost pro employee

Value

55.995

68.499

79.009

33.957

 

 

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:

 

100.000  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 680 significant companies.

 

The companies cash their credits on an average of 101 dd.

The average duration of suppliers debts is about 120 dd.

The sector's profitability is on an average of 4,68%.

The labour cost affects the turnover in the measure of 15,66%.

Goods are held in stock in a range of 52 dd.

The difference between the sales volume and the resources used to realize it is about 1,16.

The employees costs represent the 16,92% of the production costs.

 

Statistical Detrimental Data

 

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.

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.53.03

UK Pound

1

Rs.82.34

Euro

1

Rs.68.99

 

 

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

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

--

NB

                                       New Business

 

--

 

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

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.