MIRA INFORM REPORT

 

 

Report Date :

02.05.2011

 

IDENTIFICATION DETAILS

 

Name :

ARCHIMICA S.R.L.

 

 

Registered Office :

Via  Vittor Pisani, 16 20100 – Milano (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

06.06.2006

 

 

Com. Reg. No.:

MI356838 since 10/07/2006

 

 

Legal Form :

Sole-Member Limited Liability Company

 

 

Line of Business :

Manufacture of pharmaceutical-based products

 

 

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 :

90.000 - Eur

 

 

Status :

Satisfactory

 

 

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 – December 31, 2010

 

Country Name

Previous Rating

(30.09.2010)

Current Rating

(31.12.2010)

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

 

Archimica S.r.l.

 

Via  Vittor Pisani, 16

 

20100 - Milano (MI)

 

 

Summary

 

Fiscal Code

:

05333280963

Legal Form

:

Sole-Member Limited Liability Company

start of Activities

:

01/07/2006

Equity

:

Over 2.582.254 Eur

Turnover Range

:

50.000.000/75.000.000 Eur

Number of Employees

:

from 251 to 500

 

 

Credit Analysis

 

Credit Opinion

:

90.000 - Eur

 

 

Highlights

 

We have to underline that on 30.10.2009 the company under review has handed down

 

part of its activities to ERREDUE S.P.A (F.C. 01736930163).

 

* * * *

 

Subject's shares have been pawn to BANCA IMI S.P.A., BANCA POPOLARE DI MILANO SOC.

 

COOP. a R.L., GE CAPITAL S.P.A. and MEDIOCREVAL S.P.A..

 

Activity

 

Manufacture of pharmaceutical-based products

 

Legal Data

 

Legal Form : Sole-Member Limited Liability Company

Fiscal Code : 05333280963

 

Foreign Trade Reg. no. : MI356838 since 10/07/2006

 

Chamber of Commerce no. : 1813546 of Milano since 13/06/2006

 

Chamber of Commerce no. : 305929 of Varese

 

V.A.T. Code : 05333280963

 

Establishment date

: 06/06/2006

Start of Activities

: 01/07/2006

Legal duration

: 31/12/2050

Nominal Capital

: 1.000.000

Eur

Subscribed Capital

: 1.000.000

Eur

Paid up Capital

: 1.000.000

Eur

 

Members

 

 

Prime European Therapeuticals S.p.a. In

Forma Abbreviata Euticals S.p.a.

 

 

 

 

 

Residence :

Viale

Bianca Maria

, 25

- 20122

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

 

 

 

 

No Protests registered

 

 

Baccalini

Gianmario Aristide

 

 

 

Born in Desenzano del Garda

(BS)

on 30/12/1942

- Fiscal Code : BCCGMR42T30D284Y

 

 

 

Residence :

Via

Abbondio Sangiorgio

, 22

- 20145

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/02/2011

 

 

 

 

No Protests registered

 

 

Rossi

Carlo Luigi

 

 

 

Born in Monza

(MB)

on 13/08/1954

- Fiscal Code : RSSCLL54M13F704Z

 

 

 

Residence :

Via

Cesare Da Sesto

, 20

- 20123

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/02/2011

 

 

 

 

No Protests registered

 

 

Silvestri

Maurizio

 

 

 

Born in Roma

(RM)

on 23/09/1955

- Fiscal Code : SLVMRZ55P23H501Y

 

 

 

Residence :

Via

Landi

, 42

- 00045

Genzano di Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

11/02/2011

 

 

Director

09/02/2011

 

 

Board Chairman

09/02/2011

 

 

 

 

No Protests registered

 

 

Ricotta

Enrico

 

 

 

Born in Roma

(RM)

on 22/01/1956

- Fiscal Code : RCTNRC56A22H501Q

 

 

 

Residence :

Corso

Giuseppe Garibaldi

, 49

- 20121

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/02/2011

 

 

 

 

No Protests registered

 

 

Meloni

Sergio Giuseppe

 

 

 

Born in Milano

(MI)

on 21/08/1972

- Fiscal Code : MLNSGG72M21F205U

 

 

 

Residence :

Via

Al Maggio

, 6

Montagnola

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/02/2011

 

 

 

 

No Protests registered

 

 

Stanca

Lorenzo

 

 

 

Born in Napoli

(NA)

on 24/02/1963

- Fiscal Code : STNLNZ63B24F839C

 

 

 

Residence :

Largo

Riccardo Zandonai

, 6

- 20145

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/02/2011

 

 

 

 

No Protests registered

 

 

Astarita

Luca

 

 

 

Born in Napoli

(NA)

on 28/08/1963

- Fiscal Code : STRLCU63M28F839Y

 

 

 

Residence :

Viale

Europa

, 5

- 21040

Origgio

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

11/02/2011

 

 

 

 

No Protests registered

 

 

Rizzetto

Stefano

 

 

Born in Milano

(MI)

on 18/02/1963

- Fiscal Code : RZZSFN63B18F205F

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

11/02/2011

 

 

 

 

No Protests registered

 

 

Carinelli

Roberto

 

 

 

Born in Milano

(MI)

on 01/12/1956

- Fiscal Code : CRNRRT56T01F205M

 

 

 

Residence :

Via

Appiani Andrea

, 1

- 20121

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/02/2011

 

 

 

 

No Protests registered

 

 

Puricelli

Guido

 

 

 

Born in Milano

(MI)

on 31/03/1971

- Fiscal Code : PRCGDU71C31F205D

 

 

 

Residence :

Via

Corno Di Cavento

, 17

- 20148

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/02/2011

 

 

 

 

No Protests registered

 

 

Anzuini

Riccardo

 

 

 

Born in Roma

(RM)

on 18/01/1973

- Fiscal Code : NZNRCR73A18H501J

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

11/02/2011

 

 

 

 

No Protests registered

 

 

Sessi

Matteo

 

 

 

Born in Milano

(MI)

on 11/04/1977

- Fiscal Code : SSSMTT77D11F205M

 

 

 

Residence :

Via

Garian

, 40

- 20146

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/02/2011

 

 

 

 

No Protests registered

 

 

Coppi

Laura

 

 

 

Born in Arezzo

(AR)

on 29/11/1961

- Fiscal Code : CPPLRA61S69A390K

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

04/08/2010

 

 

General Director

04/08/2010

 

 

 

 

No Protests registered

 

 

Majocchi

Caterina

 

 

 

Born in Lodi

(MI)

on 21/04/1968

- Fiscal Code : MJCCRN68D61E648D

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

11/02/2011

 

 

 

 

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.

 

 

SILVESTRI

MAURIZIO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

BRISTOL- MYERS SQUIBB S.R.L.

Sermoneta (LT) - IT -

00082130592

Managing Director

Withdrawn

Registered

EUTEAM SOCIETA' SEMPLICE

Monza (MB) - IT -

97509350159

Partner

Active

Registered

POLICHIMICA SAP FARMACEUTICI S.P.A. OPPURE POLI INDUSTRIA CHIMICA S.P.A. OPPURE

Milano (MI) - IT -

00746490150

Director

Withdrawn

Registered

POLICHIMICA SAP FARMACEUTICI S.P.A. OPPURE POLI INDUSTRIA CHIMICA S.P.A. OPPURE

Milano (MI) - IT -

00746490150

Board Chairman

Withdrawn

Registered

PRIME EUROPEAN THERAPEUTICALS S.P.A. IN FORMA ABBREVIATA EUTICALS S.P.A.

Milano (MI) - IT -

07254610152

Managing Director

Active

Registered

PRIME EUROPEAN THERAPEUTICALS S.P.A. IN FORMA ABBREVIATA EUTICALS S.P.A.

Milano (MI) - IT -

07254610152

Director

Active

Registered

PRIME EUROPEAN THERAPEUTICALS S.P.A. IN FORMA ABBREVIATA EUTICALS S.P.A.

Milano (MI) - IT -

07254610152

Board Chairman

Active

Registered

PRO.BIO.SINT. S.P.A.

Lodi (LO) - IT -

00336220124

Director

Withdrawn

Registered

 

 

ASTARITA

LUCA

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

BELLARIA S.P.A.

Felizzano (AL) - IT -

01390870069

Director

Withdrawn

Registered

PPG INDUSTRIES ITALIA S.P.A.

Quattordio (AL) - IT -

10181240150

Director

Withdrawn

Registered

 

 

RIZZETTO

STEFANO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

EUTEAM SOCIETA' SEMPLICE

Monza (MB) - IT -

97509350159

Partner

Active

Registered

PANINI S.P.A.

Torino (TO) - IT -

09656790012

Attorney with special power

Withdrawn

Registered

POLICHIMICA SAP FARMACEUTICI S.P.A. OPPURE POLI INDUSTRIA CHIMICA S.P.A. OPPURE

Milano (MI) - IT -

00746490150

Procurator

Withdrawn

Registered

PRIME EUROPEAN THERAPEUTICALS S.P.A. IN FORMA ABBREVIATA EUTICALS S.P.A.

Milano (MI) - IT -

07254610152

Procurator

Active

Registered

REGINA DERVIO S.P.A.

Dervio (LC) - IT -

01275230132

Attorney with special power

Withdrawn

Ceased

 

 

ANZUINI

RICCARDO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

EUTEAM SOCIETA' SEMPLICE

Monza (MB) - IT -

97509350159

Partner

Active

Registered

PRIME EUROPEAN THERAPEUTICALS S.P.A. IN FORMA ABBREVIATA EUTICALS S.P.A.

Milano (MI) - IT -

07254610152

Procurator

Active

Registered

 

 

MAJOCCHI

CATERINA

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

EUTEAM SOCIETA' SEMPLICE

Monza (MB) - IT -

97509350159

Partner

Active

Registered

 

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

For more information, in this case, we advise to request further investigations.

Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Prime European Therapeuticals S.p.a. In Forma Abbreviata Euticals S.p.a.

Milano - IT -

07254610152

 

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

Archimica Origgio S.r.l.

Milano - IT -

05956800964

10.000 .Eur

100,00

 

 

Active

Archimica Isso S.r.l.

Milano - IT -

05953050969

10.000 .Eur

100,00

 

 

Active

 

Firm's location and structure

 

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

 

-

Registered office

 

 

 

 

 

Via

Vittor Pisani

, 16

- 20100

- Milano

(MI)

- IT -

 

 

 

 

PHONE

: 02/969531

 

-

Operative seat

since 01/07/2006

 

 

 

 

 

Viale

Europa

, 5

- 21040

- Origgio

(VA)

- IT -

 

 

 

 

Employees

: 228

 

Fittings and Equipment for a value of 9.020.000

Eur

 

Stocks for a value of 9.550.000

Eur

 

 

Historical Information and/or Firm's Status

 

 

EX-MEMBERS / EX-POSITIONS:

 

 

Mancini

Alfredo Lucio

 

 

 

Born in Gadesco Pieve Delmona

on 16/07/1951

- Fiscal Code : MNCLRD51L16D841O

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Procurator

 

 

Cometti

Luigi

 

 

 

Born in Romano di Lombardia

on 08/03/1962

- Fiscal Code : CMTLGU62C08H509D

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Director

Board Chairman

 

 

Oneglia

Fabio

 

 

 

Born in Ancona

on 10/06/1968

- Fiscal Code : NGLFBA68H10A271L

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Neri

Luca

 

 

 

Born in Roma

on 14/04/1977

- Fiscal Code : NRELCU77D14H501N

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Marchio'

Simone Lauro

 

 

 

Born in Milano

on 03/06/1973

- Fiscal Code : MRCSNL73H03F205A

 

 

 

Residence :

Viale

Monte Rosa

, 91

- 20149

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Lavazza

Luca

 

 

 

Born in Busto Arsizio

on 26/03/1971

- Fiscal Code : LVZLCU71C26B300D

 

 

 

Residence :

Via

Monte Rosa

, 91

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Mazza

Pier Luca

 

 

 

Born in Treviglio

on 31/07/1958

- Fiscal Code : MZZPLC58L31L400G

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Barro

Franco

 

 

 

Born in Oderzo

on 17/03/1958

- Fiscal Code : BRRFNC58C17F999W

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

 

Mancini

Alfredo Lucio

 

 

 

Born in Gadesco Pieve Delmona

on 16/07/1951

- Fiscal Code : MNCLRD51L16D841O

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Procurator

 

 

Broggi

Nicola Pietro

 

 

 

Born in Milano

on 06/07/1965

- Fiscal Code : BRGNLP65L06F205W

 

 

 

Residence :

Via

Monte Rosa

, 91

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

 

Ragazzini

Federico

 

 

 

Born in Milano

on 22/05/1974

- Fiscal Code : RGZFRC74E22F205I

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Zama

Maurizio

 

 

 

Born in Milano

on 30/09/1970

- Fiscal Code : ZMAMRZ70P30F205Y

 

 

 

Residence :

Viale

Monte Rosa

, 91

- 20149

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Maschio

Enrico

 

 

 

Born in Roma

on 16/02/1967

- Fiscal Code : MSCNRC67B16H501S

 

x

 

Residence :

Piazza

Armando Diaz

, 1

- 20052

Monza

(MB)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Baiardi

Raffaella

 

x

 

Born in Busto Arsizio

on 31/05/1962

- Fiscal Code : BRDRFL62E71B300D

 

x

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Procurator

 

 

Battaglia

Franco

 

 

 

Born in Garessio

on 23/05/1952

- Fiscal Code : BTTFNC52E23D920Q

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Procurator

 

 

Bertolini

Giorgio

 

 

 

Born in Sesto San Giovanni

on 30/09/1961

- Fiscal Code : BRTGRG61P30I690D

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Procurator

 

 

Lanzi

Sante

 

x

 

Born in Castelnovo Ne' Monti

on 17/06/1962

- Fiscal Code : LNZSNT62H17C219W

 

x

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Procurator

 

 

Canavese

Oscar

 

x

 

Born in Cuneo

on 22/03/1956

- Fiscal Code : CNVSCR56C22D205Q

 

x

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Attorney with special power

 

x

Fracchia

Sergio

 

x

 

Born in Castellanza

on 03/04/1966

- Fiscal Code : FRCSRG66D03C139Y

 

x

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Attorney with special power

 

x

Altermatt

Markus

 

x

 

Born in Basel

on 09/09/1959

- Fiscal Code : LTRMKS59P09Z133O

 

x

 

Residence :

Munstererweg

, 9

- 65835

Frankfurt Liederbach

- DE -

 

Ex-Postions

Director

 

x

Schleicher

Andreas

 

x

 

Born in Stuttgart

on 04/02/1960

- Fiscal Code : SCHNRS60B04Z112V

 

x

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

 

Mainini

Stefano

 

 

 

Born in Novara

on 03/10/1960

- Fiscal Code : MNNSFN60R03F952F

 

 

 

Residence :

Via

Turbigo Pernate

, 115

- 28100

Novara

(NO)

- IT -

 

Ex-Postions

Procurator

 

 

Rusconi

Maurizio

 

 

 

Born in Rho

on 16/06/1972

- Fiscal Code : RSCMRZ72H16H264Z

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Procurator

 

 

Harrison

James Alexander

 

 

 

Born in Portsmouth

on 15/02/1974

- Fiscal Code : HRRJSL74B15Z114O

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

 

Scherer

Stefan

 

 

 

Born in Darmstadt

on 04/05/1967

- Fiscal Code : SCHSFN67E04Z112Q

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Managing Director

Director

Procurator

 

 

Archimica Group Holdings B.v.

 

 

 

 

Ex-Postions

Sole partner

 

 

Benedetti

Antonio

 

 

 

Born in Pisa

on 12/10/1969

- Fiscal Code : BNDNTN69R12G702W

 

Ex-Postions

Director

 

 

Franguelli

Gianluca

 

 

 

Born in Gallarate

on 17/03/1970

- Fiscal Code : FRNGLC70C17D869V

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Procurator

 

 

Talami

Stefano

 

 

 

Born in Sassuolo

on 17/07/1967

- Fiscal Code : TLMSFN67L17I462D

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Procurator

 

 

Castiglioni

Lorenzo

 

 

 

Born in Busto Arsizio

on 29/08/1971

- Fiscal Code : CSTLNZ71M29B300F

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Procurator

 

 

Attucci

Paola Maria

 

 

 

Born in Busto Arsizio

on 08/11/1969

- Fiscal Code : TTCPMR69S48B300A

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Procurator

 

 

Archimica Group Holdings B.v.

 

 

 

 

Ex-Postions

Sole partner

 

 

Coppi

Laura

 

 

 

Born in Arezzo

on 29/11/1961

- Fiscal Code : CPPLRA61S69A390K

 

 

 

Residence :

Via

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Managing Director

Director


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.

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

INTESA SANPAOLO SPA

 

 

 

 

3069

0

Financial and Economical Analysis

 

The company has been active for some years.

An eco-fin analysis has been made on the base od the b/s fo the years 2007, 2008 and 2009.

During the last years, net losses were registered; in 2009 r.o.e. is -37,95%.

The operating result is negative.

The operating loss is equal to Eur. -5.934.316.

The GOM is negative and amounts to Eur. -2.578.274.

The financial status of the company is fairly balanced with an indebtedness level of 3,51 but with an increase as against the previous accounting period.

The management generated equity capital for an amount of Eur. 9.951.628 with a -27,5% fall.

Total debts recorded amounted to Eur. 39.650.057 (Eur. 4.337.357 of which were m/l term debts) , a more or less stable value.

Financial indebdtedness is under control whereas debts to suppliers are frequent and higher than sector's average.

Liquid assets are good.

Accounts receivable average term is 85 days. , a value lower than the sector's average.

Managerial cash flow has a minus sign and is equal to Eur. -421.389.

During 2009 financial year labour costs amounted to Eur. 15.569.475, with a 24,93% incidence on production costs. , with a 28,04% incidence on turnover.

Finacial chareges are high: the incidence on sales volume amounts to -2,37%

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

55.524.027

Profit (Loss) for the period

-3.776.457

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

50.662.813

Profit (Loss) for the period

-3.827.703

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

51.021.201

Profit (Loss) for the period

-6.646.251

 

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

27.399.754

Profit (Loss) for the period

-10.931.097



 

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 31/12/2009 - 12 Mesi - Currency: Eur - Amounts x 1

 

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

 

- Balance Sheet as at 31/12/2007 - 12 Mesi - Currency: Eur - Amounts x 1

 

Years

2009

2008

2007

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

241.198

399.578

545.866

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

1.172.629

1.740.503

2.143.545

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

70.161

14.800

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

1.483.988

2.154.881

2.689.411

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

2.998.326

5.177.690

5.203.477

. . Plant and machinery

8.621.216

11.124.515

9.078.573

. . Industrial and commercial equipment

395.788

640.560

629.492

. . Other assets

403.649

208.303

208.528

. . Assets under construction and advances

1.559.864

1.258.397

3.849.243

. Total Tangible fixed assets

13.978.843

18.409.465

18.969.313

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

27.650

27.650

27.650

. . . Equity invest. in subsidiary companies

20.000

20.000

20.000

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

7.650

7.650

7.650

. . Financial receivables

34.322

21.827

16.456

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

34.322

21.827

16.456

. . . Receivab due from subsidiaries

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from assoc.comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from third parties

34.322

21.827

16.456

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

34.322

21.827

16.456

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

61.972

49.477

44.106

Total fixed assets

15.524.803

20.613.823

21.702.830

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

1.519.377

3.851.277

2.821.939

. . Work in progress and semimanufactured

5.875.280

2.956.633

4.720.870

. . Work in progress on order

 

 

 

. . Finished goods

2.154.736

4.905.421

4.066.482

. . Advance payments

 

 

 

. Total Inventories

9.549.393

11.713.331

11.609.291

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

26.282.274

24.938.159

16.681.735

. . Beyond 12 months

 

 

 

. . Trade receivables

13.110.408

15.578.384

7.767.259

. . . . Within 12 months

13.110.408

15.578.384

7.767.259

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

 

 

5.123

. . . . Within 12 months

 

 

5.123

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

1.443.031

1.530.481

1.506.616

. . . . Within 12 months

1.443.031

1.530.481

1.506.616

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

1.294.630

808.206

660.212

. . . . Within 12 months

1.294.630

808.206

660.212

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

2.762.007

1.931.610

1.273.113

. . . . Within 12 months

2.762.007

1.931.610

1.273.113

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

7.672.198

5.089.478

5.469.412

. . . . Within 12 months

7.672.198

5.089.478

5.469.412

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

26.282.274

24.938.159

16.681.735

. 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

 

 

 

. Total Financial Assets

 

 

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

336.697

581.168

 

. . Checks

 

 

 

. . Banknotes and coins

5.300

7.885

9.745

. Total Liquid funds

341.997

589.053

9.745

Total current assets

36.173.664

37.240.543

28.300.771

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

21.632

90.960

395.044

Total adjustments accounts

21.632

90.960

395.044

TOTAL ASSETS

51.720.099

57.945.326

50.398.645

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

1.000.000

1.000.000

1.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

 

 

 

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

12.728.085

16.555.785

19.067.835

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

-3.776.457

-3.827.703

-6.646.251

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

9.951.628

13.728.082

13.421.584

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

81.763

 

 

. . Other funds

97.366

 

3.771.979

Total Reserves for Risks and Charges

179.129

 

3.771.979

Employee termination indemnities

1.910.364

2.593.712

3.207.973

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

35.312.700

33.521.617

28.998.626

. . . . Beyond 12 months

4.337.357

7.695.281

7.872

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

4.337.357

7.987.368

834.392

. . . . Within 12 months

 

292.087

834.392

. . . . Beyond 12 months

4.337.357

7.695.281

 

. . Due to banks

5.531.648

4.616.115

1.244.640

. . . . Within 12 months

5.531.648

4.616.115

1.244.640

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

2.053.536

. . . . Within 12 months

 

 

2.053.536

. . . . Beyond 12 months

 

 

 

. . Trade payables

12.993.563

14.926.897

13.129.398

. . . . Within 12 months

12.993.563

14.926.897

13.129.398

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

10.491.082

8.398.891

5.401.690

. . . . Within 12 months

10.491.082

8.398.891

5.401.690

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

312.407

344.021

2.214.780

. . . . Within 12 months

312.407

344.021

2.214.780

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

1.147.520

1.042.402

1.231.324

. . . . Within 12 months

1.147.520

1.042.402

1.231.324

. . . . Beyond 12 months

 

 

 

. . Other payables

4.836.480

3.901.204

2.896.738

. . . . Within 12 months

4.836.480

3.901.204

2.888.866

. . . . Beyond 12 months

 

 

7.872

Total accounts payable

39.650.057

41.216.898

29.006.498

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

28.921

406.634

990.611

Total adjustment accounts

28.921

406.634

990.611

TOTAL LIABILITIES

51.720.099

57.945.326

50.398.645

 

 

 

 

 

 

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

55.524.027

50.662.813

51.021.201

. Changes in work in progress

409.299

-480.514

-1.997.180

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

3.485

. Other income and revenues

582.395

580.283

1.327.182

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

582.395

580.283

1.327.182

Total value of production

56.515.721

50.762.582

50.354.688

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

21.398.948

19.792.751

19.281.910

. Services received

18.361.096

16.568.038

14.938.150

. Leases and rentals

592.761

502.991

337.362

. Payroll and related costs

15.569.475

14.614.730

16.779.339

. . Wages and salaries

11.020.518

9.836.342

10.805.174

. . Social security contributions

3.703.149

3.400.142

3.543.376

. . Employee termination indemnities

685.569

641.745

823.232

. . Pension and similar

 

 

 

. . Other costs

160.239

736.501

1.607.557

. Amortization and depreciation

3.355.068

3.191.846

2.962.458

. . Amortization of intangible fixed assets

730.465

729.795

969.376

. . Amortization of tangible fixed assets

2.624.603

2.462.051

1.993.082

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

 

. Changes in raw materials

2.573.237

-584.554

2.077.218

. Provisions to risk reserves

97.366

 

 

. Other provisions

 

 

 

. Other operating costs

502.086

309.059

413.248

Total production costs

62.450.037

54.394.861

56.789.685

Diff. between value and cost of product.

-5.934.316

-3.632.279

-6.434.997

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

7.595

5.350

54.244

. . 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

7.595

5.350

54.244

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-1.322.969

-431.645

-174.963

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

91.923

 

Total financial income and expense

-1.315.374

-426.295

-120.719

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

 

 

 

. . Of equity investments

 

 

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

 

 

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

3.377.464

770.502

351.922

. . Gains on disposals

 

 

 

. . Other extraordinary income

3.377.464

770.502

351.922

. Extraordinary expense

-281.998

 

-1

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-281.998

 

-1

Total extraordinary income and expense

3.095.466

770.502

351.921

Results before income taxes

-4.154.224

-3.288.072

-6.203.795

. Taxes on current income

-377.767

539.631

442.456

. . current taxes

370.867

1.198.128

1.715.569

. . differed taxes(anticip.)

-748.634

-658.497

-1.273.113

. Net income for the period

-3.776.457

-3.827.703

-6.646.251

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-3.776.457

-3.827.703

-6.646.251

 

RATIOS

Value Type

as at 31/12/2009

as at 31/12/2008

as at 31/12/2007

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,30

0,35

0,43

0,25

Elasticity Ratio

Units

0,70

0,64

0,56

0,83

Availability of stock

Units

0,18

0,20

0,23

0,13

Total Liquidity Ratio

Units

0,51

0,44

0,33

0,59

Quick Ratio

Units

0,01

0,01

0,00

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

3,51

2,39

2,15

2,56

Self Financing Ratio

Units

0,19

0,23

0,26

0,20

Capital protection Ratio

Units

1,28

1,20

1,42

0,57

Liabilities consolidation quotient

Units

0,18

0,30

0,11

0,21

Financing

Units

3,98

3,00

2,16

3,30

Permanent Indebtedness Ratio

Units

0,31

0,41

0,33

0,33

M/L term Debts Ratio

Units

0,12

0,17

0,06

0,09

Net Financial Indebtedness Ratio

Units

0,96

0,87

0,15

0,65

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,04

1,16

0,76

1,22

Current ratio

Units

1,02

1,11

0,97

1,03

Acid Test Ratio-Liquidity Ratio

Units

0,75

0,76

0,57

0,90

Structure's primary quotient

Units

0,64

0,66

0,61

1,01

Treasury's primary quotient

Units

0,01

0,01

0,00

0,04

Rate of indebtedness ( Leverage )

%

519,71

422,09

375,50

505,46

Current Capital ( net )

Value

860.964

3.718.926

-697.855

469.074

RETURN

 

 

 

 

 

Return on Sales

%

- 0,76

- 1,25

- 7,22

3,96

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

%

- 37,95

- 27,88

- 49,51

6,87

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

%

- 41,74

- 23,95

- 46,22

16,46

Return on Investment ( R.O.I. )

%

- 11,47

- 6,26

- 12,76

5,67

Return/ Sales

%

- 10,69

- 7,16

- 12,61

4,02

Extra Management revenues/charges incid.

%

n.c.

n.c.

n.c.

29,90

Cash Flow

Value

-421.389

-635.857

-3.683.793

202.952

Operating Profit

Value

-5.934.316

-3.632.279

-6.434.997

230.860

Gross Operating Margin

Value

-2.578.274

-440.433

-3.472.539

431.991

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

85,00

110,66

65,44

131,81

Debts to suppliers average term

Days

209,51

227,77

193,03

154,70

Average stock waiting period

Days

61,92

83,23

81,90

43,64

Rate of capital employed return ( Turnover )

Units

1,07

0,87

1,01

1,43

Rate of stock return

Units

5,81

4,32

4,39

8,40

Labour cost incidence

%

28,04

28,84

32,88

17,11

Net financial revenues/ charges incidence

%

- 2,37

- 0,84

- 0,23

- 1,09

Labour cost on purchasing expenses

%

24,93

26,86

29,54

17,98

Short-term financing charges

%

3,34

1,04

0,60

3,07

Capital on hand

%

93,15

114,37

98,77

83,34

Sales pro employee

Value

263.147

214.672

174.730

221.437

Labour cost pro employee

Value

73.788

61.926

57.463

28.781

 

 

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 788 significant companies.

 

The companies cash their credits on an average of 131 dd.

The average duration of suppliers debts is about 154 dd.

The sector's profitability is on an average of 3,96%.

The labour cost affects the turnover in the measure of 17,11%.

Goods are held in stock in a range of 43 dd.

The difference between the sales volume and the resources used to realize it is about 1,43.

The employees costs represent the 17,98% 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.44.38

UK Pound

1

Rs.73.88

Euro

1

Rs.65.83

 

 

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.