MIRA INFORM REPORT

 

 

Report Date :           

05.10.2011

 

IDENTIFICATION DETAILS

 

Name :

LIU. JO S.P.A. 

 

 

Registered Office :

Viale John Ambrose Fleming, 17 ,

41012 - Carpi (MO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

11.10.1995

 

 

Com. Reg. No.:

MO023-42600 since 19/02/1996

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of textiles

 

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 :

180.000 Eur

Status :

Good

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 – March 31st, 2011

 

Country Name

Previous Rating

                   (31.12.2010)                  

Current Rating

(31.03.2011)

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 & address   Bottom of Form

 

 

Liu. Jo S.p.A.

 

Viale John Ambrose Fleming, 17

 

41012 - Carpi (MO) -IT-

 

 

Summary

 

Fiscal Code

:

02322360369

Legal Form

:

Joint stock company

start of Activities

:

11/10/1995

Equity

:

Over 2.582.254 Eur

Turnover Range

:

over 129.114.224 Eur

Number of Employees

:

from 251 to 500

 

 

Credit Analysis

 

Credit Opinion

:

180.000 - Eur

 

Activity

 

MANUFACTURE OF TEXTILES

Retail sale of clothing in specialised stores

Retail sale of shirts, underwear and knitwear

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 02322360369

 

Foreign Trade Reg. no. : MO034452 since 14/04/2000

 

Chamber of Commerce no. : 232033 of Alessandria

 

Chamber of Commerce no. : 424751 of Bologna since 04/03/2002

 

Chamber of Commerce no. : 469258 of Brescia

 

Chamber of Commerce no. : 531296 of Firenze

 

Chamber of Commerce no. : 135552 of Livorno

 

Chamber of Commerce no. : 187295 of Lucca

 

Chamber of Commerce no. : 1589996 of Milano

 

Chamber of Commerce no. : 222672 of Mantova

 

Chamber of Commerce no. : 281639 of Modena since 23/11/1995

 

Chamber of Commerce no. : 283445 of Palermo

 

Chamber of Commerce no. : 487853 of Prato

 

Chamber of Commerce no. : 250465 of Parma

 

Chamber of Commerce no. : 155414 of Pesaro

 

Chamber of Commerce no. : 176530 of Ravenna

 

Chamber of Commerce no. : 205511 of Reggio Emilia

 

Chamber of Commerce no. : 1047999 of Roma

 

Chamber of Commerce no. : 283364 of Rimini

 

Chamber of Commerce no. : 302390 of Verona

 

Firms' Register : MO023-42600 since 19/02/1996

 

V.A.T. Code : 02322360369

 

Establishment date

: 11/10/1995

Start of Activities

: 11/10/1995

Legal duration

: 31/12/2050

Nominal Capital

: 5.000.000

Eur

Subscribed Capital

: 5.000.000

Eur

Paid up Capital

: 5.000.000

Eur

 

Members

 

 

Marchi

Vannis

 

 

 

Born in Carpi

(MO)

on 22/10/1947

- Fiscal Code : MRCVNS47R22B819Q

 

 

 

Residence :

Via

Iugoslavia

, 21

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

30/07/2010

 

 

Director

26/07/2010

 

 

Board Chairman

30/07/2010

 

 

 

 

No Protests registered

 

 

Marchi

Marco

 

 

 

Born in Carpi

(MO)

on 05/10/1962

- Fiscal Code : MRCMRC62R05B819M

 

 

 

Residence :

Via

Giovanni Amendola

, 1

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/07/2010

 

 

ssistant board Chairman

30/07/2010

 

 

 

 

No Protests registered

 

 

Sgarbi

Andrea

 

 

 

Born in Reggio Emilia

(RE)

on 23/09/1961

- Fiscal Code : SGRNDR61P23H223I

 

 

 

Residence :

Via

Meloni Di Quartirolo

, 98

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

 

26/07/2010

 

 

 

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.

 

 

MARCHI

VANNIS

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

ANDIMAR S.R.L. IN LIQUIDAZIONE

Modena (MO) - IT -

03201480369

Managing Director

Withdrawn

Registered

ANDIMAR S.R.L. IN LIQUIDAZIONE

Modena (MO) - IT -

03201480369

Director

Withdrawn

Registered

ANDIMAR S.R.L. IN LIQUIDAZIONE

Modena (MO) - IT -

03201480369

Sole Director

Withdrawn

Registered

ANDIMAR S.R.L. IN LIQUIDAZIONE

Modena (MO) - IT -

03201480369

Assistant board Chairman

Withdrawn

Registered

ANDIMAR S.R.L. IN LIQUIDAZIONE

Modena (MO) - IT -

03201480369

Liquidator

Active

Registered

CERAMICA PE.DE. S.R.L.

Sassuolo (MO) - IT -

02564810360

Director

Withdrawn

Registered

CONFEZIONI MAGLIERIE *CARPI VIVA S.R.L.

Carpi (MO) - IT -

01781020365

Liquidator

Withdrawn

Ceased

DEPECHE MODE SOCIETA' A RESPONSABILITA' LIMITATA ABBREVIABILE IN DEPECHE MODE

Carpi (MO) - IT -

01704190360

Managing Director

Withdrawn

Ceased

DEPECHE MODE SOCIETA' A RESPONSABILITA' LIMITATA ABBREVIABILE IN DEPECHE MODE

Carpi (MO) - IT -

01704190360

Director

Withdrawn

Ceased

DEPECHE MODE SOCIETA' A RESPONSABILITA' LIMITATA ABBREVIABILE IN DEPECHE MODE

Carpi (MO) - IT -

01704190360

Board Chairman

Withdrawn

Ceased

DEPECHE S.R.L.

Carpi (MO) - IT -

03042600365

Managing Director

Withdrawn

Registered

DEPECHE S.R.L.

Carpi (MO) - IT -

03042600365

Director

Withdrawn

Registered

DEPECHE S.R.L.

Carpi (MO) - IT -

03042600365

Sole Director

Active

Registered

DEPECHE S.R.L.

Carpi (MO) - IT -

03042600365

Board Chairman

Withdrawn

Registered

FANTASIE TRICOT S.R.L.

Carpi (MO) - IT -

02004280364

Chairman

Withdrawn

Registered

FANTASIE TRICOT S.R.L.

Carpi (MO) - IT -

02004280364

Sole Director

Active

Registered

FINVAMAR S.R.L.

Carpi (MO) - IT -

01934450360

Chairman

Active

Registered

MAGLIFICIO *GIORDANO SOCIETA' A RESPONSABILITA' LIMITATA

Carpi (MO) - IT -

01908970369

Director

Withdrawn

Registered

MORLEY - SOCIETA' A RESPONSABILITA' LIMITATA

Roma (RM) - IT -

06668831008

Director

Active

Registered

MORLEY - SOCIETA' A RESPONSABILITA' LIMITATA

Roma (RM) - IT -

06668831008

Assistant board Chairman

Active

Registered

NA.JO S.R.L.

Carpi (MO) - IT -

02804100366

Sole Director

Withdrawn

Ceased

 

 

MARCHI

MARCO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

CAMPUSDELLAMODA S.R.L.

Carpi (MO) - IT -

03246210367

Director

Withdrawn

Registered

CERAMICA PE.DE. S.R.L.

Sassuolo (MO) - IT -

02564810360

Director

Withdrawn

Registered

DEPECHE MODE SOCIETA' A RESPONSABILITA' LIMITATA ABBREVIABILE IN DEPECHE MODE

Carpi (MO) - IT -

01704190360

Chairman

Withdrawn

Ceased

DEPECHE MODE SOCIETA' A RESPONSABILITA' LIMITATA ABBREVIABILE IN DEPECHE MODE

Carpi (MO) - IT -

01704190360

Director

Withdrawn

Ceased

DEPECHE S.R.L.

Carpi (MO) - IT -

03042600365

Director

Withdrawn

Registered

FANTASIE TRICOT S.R.L.

Carpi (MO) - IT -

02004280364

Vice-Chairman

Withdrawn

Registered

FINVAMAR S.R.L.

Carpi (MO) - IT -

01934450360

Director

Active

Registered

KNIT BOX S.R.L.

Carpi (MO) - IT -

02308790365

Director

Withdrawn

Registered

MAGLIFICIO *GIORDANO SOCIETA' A RESPONSABILITA' LIMITATA

Carpi (MO) - IT -

01908970369

Director

Withdrawn

Registered

QUERELLE DI MARCHI MARCO

Carpi (MO) - IT -

MRCMRC62R05B819M

Proprietor

Withdrawn

Ceased

 

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

Marchi Vannis

Carpi - IT -

MRCVNS47R22B819Q

2.250.000 .Eur

45,00

Marchi Marco

Carpi - IT -

MRCMRC62R05B819M

2.750.000 .Eur

55,00

 

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

Morley - Societa' A Responsabilita' Limitata

Roma - IT -

06668831008

15.300 .Eur

51,00

 

 

Active

Depeche S.r.l.

Carpi - IT -

03042600365

100.000 .Eur

100,00

 

 

Active

Na.jo S.r.l.

Carpi - IT -

02804100366

25.500 .Eur

51,00

 

 

Ceased

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

Viale

John Ambrose Fleming

, 17

- 41012

- Carpi

(MO)

- IT -

 

-

Branch

(Shop )

since 01/03/2000

 

 

 

 

 

Via

Mazzini

, 32

- 37100

- Verona

(VR)

- IT -

 

 

 

 

Total Surface: 72 Sq.mt.

 

-

Branch

(Shop )

since 03/01/2006

 

 

 

 

 

Via

Del Corso 137 E 137/a

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Total Surface: 150 Sq.mt.

 

-

Branch

(Store )

since 01/04/2006

 

 

 

 

 

Via

Belsiana

, 35

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Total Surface: 45 Sq.mt.

 

-

Branch

(Shop )

since 14/03/2007

 

 

 

 

 

Via

Ponte Di Piscina Cupa

, 64 Loc. CASTEL ROMANO

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Total Surface: 118 Sq.mt.

 

-

Branch

(Shop )

since 07/06/2001

 

 

 

 

 

Via

I. Nievo

, 8/10/12

- 47036

- Riccione

(RN)

- IT -

 

 

 

 

Total Surface: 110 Sq.mt.

 

-

Branch

(office )

since 21/04/2006

 

 

 

 

 

Via

Einstein

, 11

- 41012

- Carpi

(MO)

- IT -

 

-

Branch

(Shop )

since 07/02/2002

 

 

 

 

 

Piazza

Maggiore

, 2G/H

- 40100

- Bologna

(BO)

- IT -

 

 

 

 

Total Surface: 186 Sq.mt.

 

-

Branch

(Shop )

since 30/07/2002

 

 

 

 

 

Via

Calimala

, 14/R

- 50100

- Firenze

(FI)

- IT -

 

 

 

 

Total Surface: 40 Sq.mt.

 

-

Branch

(office )

since 19/09/2002

 

 

 

 

 

Via

Xxiii Gennaio

, 99

- 61049

- Urbania

(PS)

- IT -

 

-

Branch

(Shop )

since 01/08/2003

 

 

 

 

 

Via

Cola Di Rienzo

, 188

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Trading Style: 3

 

 

 

 

Total Surface: 96 Sq.mt.

 

-

Branch

(Shop )

since 02/07/2004

 

 

 

 

 

Piazza

Marconi

, 3

- 46100

- Mantova

(MN)

- IT -

 

 

 

 

Total Surface: 40 Sq.mt.

 

-

Branch

(Shop )

since 31/07/2005

 

 

 

 

 

Corso

Palestro

, 16

- 25100

- Brescia

(BS)

- IT -

 

 

 

 

Total Surface: 170 Sq.mt.

 

-

Branch

(Shop )

since 30/08/2005

 

 

 

 

 

Corso

Vittorio Emanuele Ii

, 30

- 20100

- Milano

(MI)

- IT -

 

 

 

 

Total Surface: 270 Sq.mt.

 

-

Branch

(Shop )

since 24/03/2007

 

 

 

 

 

Viale

Regina Margherita

, 112

- 55049

- Viareggio

(LU)

- IT -

 

 

 

 

Total Surface: 80 Sq.mt.

 

-

Branch

(Shop )

since 19/03/2007

 

 

 

 

 

Viale

Della Moda

, 1/L 12

- 15069

- Serravalle Scrivia

(AL)

- IT -

 

 

 

 

Total Surface: 158 Sq.mt.

 

-

Branch

(Operating branch )

since 20/04/2007

 

 

 

 

 

Via

Santa Radegonda

, 3

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Store )

since 16/03/2009

 

 

 

 

 

Via

Porta Rossa - Piano Primo

, 4

- 50100

- Firenze

(FI)

- IT -

 

-

Branch

(Showroom )

since 26/10/2009

 

 

 

 

 

Via

Tortona

, 37

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Store )

since 18/10/2010

 

 

 

 

 

Via

Watt

, 1/11

- 41012

- Carpi

(MO)

- IT -

 

 

 

 

Total Surface: 30 Sq.mt.

 

-

Branch

(Shop )

since 16/10/2010

 

 

 

 

 

Via

Calimala

, 2-8/R-12

- 50100

- Firenze

(FI)

- IT -

 

 

 

 

Total Surface: 245 Sq.mt.

 

-

Branch

(Shop )

since 02/06/2007

 

 

 

 

 

Via

G.carducci

, 55

- 55042

- Forte dei Marmi

(LU)

- IT -

 

 

 

 

Total Surface: 65 Sq.mt.

 

-

Branch

(Shop )

 

 

 

 

 

Corso

Venezia

, 21

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Shop )

since 03/07/2010

 

 

 

 

 

Via

Marco Biagi

, SNC

- 46031

- Bagnolo San Vito

(MN)

- IT -

 

 

 

 

Total Surface: 253 Sq.mt.

 

-

Branch

(Shop )

since 31/03/2010

 

 

 

 

 

Via

Della Liberta'

, 20/D-E-F

- 90100

- Palermo

(PA)

- IT -

 

 

 

 

Total Surface: 125 Sq.mt.

 

-

Branch

(Shop )

since 01/09/2010

 

 

 

 

 

Strada

Della Repubblica

, 21/E

- 43100

- Parma

(PR)

- IT -

 

 

 

 

Trading Style: LIU.JO

 

 

 

 

Total Surface: 44 Sq.mt.

 

-

Branch

(Shop )

since 07/08/2003

 

 

 

 

 

Via

Emilia S.stefano

, 9/G-F

- 42100

- Reggio Emilia

(RE)

- IT -

 

 

 

 

Total Surface: 45 Sq.mt.

 

-

Branch

(office )

since 01/12/2008

 

 

 

 

 

Via

Emilia S.stefano

, 14

- 42100

- Reggio Emilia

(RE)

- IT -

 

-

Branch

(Shop )

since 16/05/2006

 

 

 

 

 

V.dell'aereoporto Di Fiumicino

, 320

- 00054

- Fiumicino

(RM)

- IT -

 

 

 

 

Total Surface: 75 Sq.mt.

 

-

Branch

(office )

since 01/01/2011

 

 

 

 

 

Via

Al Mare

, 679

- 47048

- San Giovanni in Marignano

(RN)

- IT -

 

 

 

 

Employees

: 368

 

 

 

 

Assistants

: 32

 

Fittings and Equipment for a value of 200.000

Eur

 

Stocks for a value of 32.800.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

 

Marchi

Vannis

 

 

 

Born in Carpi

on 22/10/1947

- Fiscal Code : MRCVNS47R22B819Q

 

 

 

Residence :

Via

Iugoslavia

, 21

- 41012

Carpi

(MO)

- IT -

 

Ex-Postions

Sole Director

 

 

Volpi

Sergio

 

 

 

Born in Maranello

on 08/10/1941

- Fiscal Code : VLPSRG41R08E904X

 

 

 

Residence :

Via

Pascoli

, 11

- 41053

Maranello

(MO)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Marchi

Marco

 

 

 

Born in Carpi

on 05/10/1962

- Fiscal Code : MRCMRC62R05B819M

 

 

 

Residence :

Via

Giovanni Amendola

, 1

- 41012

Carpi

(MO)

- IT -

 

Ex-Postions

Managing Director

 

 

Tonegutti

Diego

 

 

 

Born in Vittorio Veneto

on 21/08/1953

- Fiscal Code : TNGDGI53M21M089Q

 

 

 

Residence :

Via

Martel

, 14

- 31029

Vittorio Veneto

(TV)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Zacchia

Anna Maria

 

 

 

Born in Rimini

on 04/07/1952

- Fiscal Code : ZCCNMR52L44H294K

 

 

 

Residence :

Via

Erice

, 34

- 41100

Modena

(MO)

- IT -

 

Ex-Postions

Permanent Auditor

Temporary Auditor

 

 

Vaccari

Susanna

 

 

 

Born in Modena

on 11/03/1961

- Fiscal Code : VCCSNN61C51F257W

 

 

 

Residence :

Corso

Canalgrande

, 27

- 41100

Modena

(MO)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Mantovani

Tiziana

 

 

 

Born in Modena

on 14/11/1942

- Fiscal Code : MNTTZN42S54F257N

 

 

 

Residence :

Via

Baraldi

, 20

- 41100

Modena

(MO)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Cisamolo

Gianni

 

 

 

Born in Marmirolo

on 09/04/1946

 

 

 

Residence :

Via

Massalombarda

, 28

- 46045

Marmirolo

(MN)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Zannantonio Martin

Anna

 

 

 

Born in Modena

on 07/01/1960

- Fiscal Code : ZNNNNA60A47F257C

 

 

 

Residence :

Via

Ciro Menotti

, 43

- 41100

Modena

(MO)

- IT -

 

Ex-Postions

Permanent Auditor

 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

 

 

Na.jo S.r.l.

 

 

Via

Dell'agricoltura

, 47/49

, 41012

, Carpi

(MO)

- IT -

 

 

Fiscal Code: 02804100366

 

 

Date

Merging/splitting-up project :

19/11/2004

 

The firm absorbed by merging of

 

 

 

Na.jo S.r.l.

 

 

Via

Dell'agricoltura

, 47/49

, 41012

, Carpi

(MO)

- IT -

 

 

Fiscal Code: 02804100366

 

 

Date

:

11/04/2005

 

The firm absorved

 

 

 

Na.jo S.r.l.

 

 

Via

Dell'agricoltura

, 47/49

, 41012

, Carpi

(MO)

- IT -

 

 

Fiscal Code: 02804100366

 

 

Date

:

11/04/2005

 

Project of merging by taking over of

 

 

 

Depeche Mode Societa' A Responsabilita' Limitata Abbreviabile In Depeche Mode

 

 

Via

Watt

, 1/11

, 41012

, Carpi

(MO)

- IT -

 

 

Fiscal Code: 01704190360

 

 

Date

Merging/splitting-up project :

29/06/2006

 

The firm absorbed by merging of

 

 

 

Depeche Mode Societa' A Responsabilita' Limitata Abbreviabile In Depeche Mode

 

 

Via

Watt

, 1/11

, 41012

, Carpi

(MO)

- IT -

 

 

Fiscal Code: 01704190360

 

 

Date

:

29/11/2006

 

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

 

Subject is active since 1995

The analysis is based on the latest 3 balance sheets.

During the last years, it achieved profits (r.o.e. 21,97% on 2009) with a stable trend in the turnover.

The operating result was positive in the last financial year (19,03%) and in line with the sector's average.

An operating result of Eur. 36.996.447 has been registered. , on more or less the same values as in the year before.

The economic management produced a gross operating margin of Eur. 43.490.873 stable if compared to the financial year 2008.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,03) and with an upward trend compared to the previous year.

The equity capital is equal to Eur. 111.920.914 , with an upward trend.

Total debts recorded amounted to Eur. 77.631.007 (Eur. 17.256.021 of which were m/l term debts) on the same levels as the year before.

The company does not exceed in bank credits; payments average period is instead slightly high (110,35 gg.) anyway better than the field's average.

It shows a good range of liquidity.

Trade credits average terms are slow, on average 107,21 days. besides being higher than the sector's average.

Eur. 31.060.384 is the value of cash flow during the year 2009

Labour cost expenses amount to Eur. 14.775.170 , representing 9,06% on the total of production costs. , whereas the incidence of such costs on sales revenues is equal to 7,29%.

No incidence of financial charges as lower than the incomes.

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

202.789.275

Profit (Loss) for the period

24.589.958

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

194.345.774

Profit (Loss) for the period

22.968.161

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

180.783.506

Profit (Loss) for the period

20.283.344

 

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

142.786.656

Profit (Loss) for the period

19.281.887

 

 

 

Complete balance-sheet for the year

31/12/2005

(in Eur

x 1 )

 

Item Type

Value

Sales

91.300.969

Profit (Loss) for the period

12.223.046

 

 

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

 

13.160

26.488

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

739.038

448.024

492.205

. . Concessions,licenses,trademarks,etc.

67.150

247.155

389.373

. . Goodwill

168.000

1.448.000

2.760.569

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

5.004.880

6.113.995

6.047.147

. Total Intangible Fixed Assets

5.979.068

8.270.334

9.715.782

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

1.900.377

2.830.827

3.406.163

. . Plant and machinery

121.751

254.880

411.212

. . Industrial and commercial equipment

78.463

68.282

91.984

. . Other assets

709.009

1.176.049

1.446.304

. . Assets under construction and advances

5.380.754

3.397.402

 

. Total Tangible fixed assets

8.190.354

7.727.440

5.355.663

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

4.667.396

4.472.396

4.355.305

. . . Equity invest. in subsidiary companies

4.667.391

4.472.391

4.355.300

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

5

5

5

. . Financial receivables

8.185.542

4.400.000

500.000

. . . . Within 12 months

27.321

 

 

. . . . Beyond 12 months

8.158.221

4.400.000

500.000

. . . Receivab due from subsidiaries

8.151.197

4.400.000

500.000

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

8.151.197

4.400.000

500.000

. . . 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

34.345

 

 

. . . . Within 12 months

27.321

 

 

. . . . Beyond 12 months

7.024

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

12.852.938

8.872.396

4.855.305

Total fixed assets

27.022.360

24.870.170

19.926.750

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

1.197.487

927.798

3.513.895

. . Work in progress and semimanufactured

4.646.442

10.094.566

8.208.990

. . Work in progress on order

 

 

 

. . Finished goods

26.937.463

28.856.519

25.719.604

. . Advance payments

19.587

667.674

 

. Total Inventories

32.800.979

40.546.557

37.442.489

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

67.624.459

61.818.033

60.410.000

. . Beyond 12 months

4.650.819

3.401.725

1.973.613

. . Trade receivables

60.389.706

55.560.140

54.210.330

. . . . Within 12 months

60.389.706

55.560.140

54.210.330

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

2.116.076

1.193.750

401.106

. . . . Within 12 months

2.116.076

1.193.750

401.106

. . . . 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

 

 

 

. . Fiscal Receivables

1.488.351

2.139.183

737.411

. . . . Within 12 months

1.487.545

2.130.395

727.009

. . . . Beyond 12 months

806

8.788

10.402

. . Receivables for anticipated taxes

4.420.414

3.146.098

1.707.496

. . . . Within 12 months

10.624

39.208

66.786

. . . . Beyond 12 months

4.409.790

3.106.890

1.640.710

. . Receivables due from third parties

3.860.731

3.180.587

5.327.270

. . . . Within 12 months

3.620.508

2.894.540

5.004.769

. . . . Beyond 12 months

240.223

286.047

322.501

. Total Credits not held as fixed assets

72.275.278

65.219.758

62.383.613

. 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

56.773.506

47.220.377

43.617.809

. . Checks

5.319

5.564

29.863

. . Banknotes and coins

46.266

59.726

102.988

. Total Liquid funds

56.825.091

47.285.667

43.750.660

Total current assets

161.901.348

153.051.982

143.576.762

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

5.522.721

544.542

499.419

Total adjustments accounts

5.522.721

544.542

499.419

TOTAL ASSETS

194.446.429

178.466.694

164.002.931

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

5.000.000

5.000.000

5.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

1.000.000

1.000.000

1.000.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

81.330.956

61.362.796

41.079.455

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

24.589.958

22.968.161

20.283.344

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

111.920.914

90.330.957

67.362.799

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

1.590.522

 

 

. . Taxation fund, also differed

21.672

236.374

40.858

. . Other funds

2.400.000

1.338.878

1.081.610

Total Reserves for Risks and Charges

4.012.194

1.575.252

1.122.468

Employee termination indemnities

689.396

726.572

814.602

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

60.374.986

59.466.630

59.913.341

. . . . Beyond 12 months

17.256.021

26.322.060

34.747.485

. . 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

30.846.094

41.271.592

48.686.625

. . . . Within 12 months

13.629.073

14.988.532

13.978.140

. . . . Beyond 12 months

17.217.021

26.283.060

34.708.485

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

37.841

164.981

97.079

. . . . Within 12 months

37.841

164.981

97.079

. . . . Beyond 12 months

 

 

 

. . Trade payables

40.982.821

40.303.280

39.936.516

. . . . Within 12 months

40.982.821

40.303.280

39.936.516

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

688.553

722.619

1.314.592

. . . . Within 12 months

649.553

683.619

1.275.592

. . . . Beyond 12 months

39.000

39.000

39.000

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

2.039.534

655.146

1.483.071

. . . . Within 12 months

2.039.534

655.146

1.483.071

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

1.184.303

1.039.913

895.967

. . . . Within 12 months

1.184.303

1.039.913

895.967

. . . . Beyond 12 months

 

 

 

. . Other payables

1.851.861

1.631.159

2.246.976

. . . . Within 12 months

1.851.861

1.631.159

2.246.976

. . . . Beyond 12 months

 

 

 

Total accounts payable

77.631.007

85.788.690

94.660.826

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

192.918

45.223

42.236

Total adjustment accounts

192.918

45.223

42.236

TOTAL LIABILITIES

194.446.429

178.466.694

164.002.931

 

 

 

 

 

 

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

202.789.275

194.345.774

180.783.506

. Changes in work in progress

-7.367.180

5.022.491

9.570.837

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

4.679.902

4.212.142

3.242.072

. . Contributions for operating expenses

 

 

12.433

. . Different income and revenues

4.679.902

4.212.142

3.229.639

Total value of production

200.101.997

203.580.407

193.596.415

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

75.787.800

86.303.176

90.087.233

. Services received

53.926.879

51.851.633

45.458.705

. Leases and rentals

6.227.652

6.463.377

6.421.240

. Payroll and related costs

14.775.170

12.837.359

10.633.484

. . Wages and salaries

10.861.992

9.409.359

7.751.211

. . Social security contributions

3.163.160

2.768.340

2.342.407

. . Employee termination indemnities

719.447

628.502

539.866

. . Pension and similar

 

 

 

. . Other costs

30.571

31.158

 

. Amortization and depreciation

6.470.426

5.795.376

4.423.280

. . Amortization of intangible fixed assets

4.253.104

3.557.682

3.189.592

. . Amortization of tangible fixed assets

1.020.406

1.210.181

1.085.101

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

1.196.916

1.027.513

148.587

. Changes in raw materials

-269.689

2.586.097

82.907

. Provisions to risk reserves

2.400.000

200.000

 

. Other provisions

 

 

 

. Other operating costs

3.787.312

2.872.603

2.445.300

Total production costs

163.105.550

168.909.621

159.552.149

Diff. between value and cost of product.

36.996.447

34.670.786

34.044.266

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

3.000.000

 

61.200

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

709.735

2.646.570

1.639.151

. . Financ.income from receivables

199.432

 

 

. . . 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

510.303

2.646.570

1.639.151

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-2.417.167

-2.978.544

-2.280.470

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

-196.516

Total financial income and expense

1.292.568

-331.974

-580.119

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

101.309

104.138

419.143

. . Gains on disposals

 

 

339.130

. . Other extraordinary income

101.309

104.138

80.013

. Extraordinary expense

-1.508.550

-77.563

-100.768

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-1.508.550

-77.563

-100.768

Total extraordinary income and expense

-1.407.241

26.575

318.375

Results before income taxes

36.881.774

34.365.387

33.782.522

. Taxes on current income

12.291.816

11.397.226

13.499.178

. . current taxes

13.580.835

12.840.312

13.595.082

. . differed taxes(anticip.)

-1.289.019

-1.443.086

-95.904

. Net income for the period

24.589.958

22.968.161

20.283.344

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

24.589.958

22.968.161

20.283.344

 

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

0,14

0,13

0,12

0,12

Elasticity Ratio

Units

0,83

0,85

0,87

0,85

Availability of stock

Units

0,17

0,22

0,22

0,48

Total Liquidity Ratio

Units

0,66

0,63

0,64

0,26

Quick Ratio

Units

0,29

0,26

0,26

0,05

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,03

0,13

0,23

3,86

Self Financing Ratio

Units

0,58

0,50

0,41

0,15

Capital protection Ratio

Units

0,74

0,69

0,62

0,58

Liabilities consolidation quotient

Units

0,30

0,45

0,59

0,15

Financing

Units

0,69

0,94

1,40

5,35

Permanent Indebtedness Ratio

Units

0,67

0,65

0,62

0,31

M/L term Debts Ratio

Units

0,09

0,15

0,21

0,09

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,07

0,57

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

4,81

4,71

5,16

2,11

Current ratio

Units

2,68

2,57

2,39

1,19

Acid Test Ratio-Liquidity Ratio

Units

2,14

1,89

1,77

0,44

Structure's primary quotient

Units

4,14

3,63

3,38

1,19

Treasury's primary quotient

Units

0,94

0,79

0,73

0,09

Rate of indebtedness ( Leverage )

%

173,74

197,56

243,46

665,11

Current Capital ( net )

Value

101.526.362

93.585.352

83.663.421

123.388

RETURN

 

 

 

 

 

Return on Sales

%

15,32

14,80

13,66

2,87

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

%

21,97

25,42

30,11

7,69

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

%

32,95

38,04

50,15

24,31

Return on Investment ( R.O.I. )

%

19,03

19,42

20,75

4,69

Return/ Sales

%

18,24

17,83

18,83

3,78

Extra Management revenues/charges incid.

%

66,47

66,24

59,57

29,69

Cash Flow

Value

31.060.384

28.763.537

24.706.624

41.697

Operating Profit

Value

36.996.447

34.670.786

34.044.266

55.640

Gross Operating Margin

Value

43.490.873

40.468.162

38.467.546

87.260

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

107,21

102,88

107,92

30,31

Debts to suppliers average term

Days

110,35

102,09

104,58

160,73

Average stock waiting period

Days

58,23

75,09

74,55

119,66

Rate of capital employed return ( Turnover )

Units

1,04

1,08

1,10

1,28

Rate of stock return

Units

6,18

4,79

4,82

2,97

Labour cost incidence

%

7,29

6,60

5,88

10,86

Net financial revenues/ charges incidence

%

0,64

- 0,17

- 0,32

- 1,00

Labour cost on purchasing expenses

%

9,06

7,60

6,66

10,79

Short-term financing charges

%

3,11

3,47

2,40

2,12

Capital on hand

%

95,89

91,82

90,71

78,08

Sales pro employee

Value

551.057

576.693

586.959

285.501

Labour cost pro employee

Value

40.149

38.093

34.524

31.571

 

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:

 

180.000Eur.

 

 

Market / Territory Data

 

Population living in the province

:

659.925

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

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

 

- per food products

:

425

- per non food products

:

2.063

- per energy consume

:

143

 

Sector Data

 

The values are calculated on a base of 2.211 significant companies.

The companies cash their credits on an average of 30 dd.

The average duration of suppliers debts is about 160 dd.

The sector's profitability is on an average of 2,87%.

The labour cost affects the turnover in the measure of 10,86%.

Goods are held in stock in a range of 119 dd.

The difference between the sales volume and the resources used to realize it is about 1,28.

The employees costs represent the 10,79% of the production costs.

 

Statistical Detrimental Data

 

The area is statistically considered lowly risky.

In the region 18.860 protested subjects are found; in the province they count to 3.557.

The insolvency index for the region is 0,46, , while for the province it is 0,55.

Total Bankrupt companies in the province : 2.526.

Total Bankrupt companies in the region : 14.698.

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.49.23

UK Pound

1

Rs.76.07

Euro

1

Rs.65.06

 

 

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.