MIRA INFORM REPORT

 

 

Report Date :

24.04.2012

 

IDENTIFICATION DETAILS

 

Name :

CEFLA SOCIETA' COOPERATIVA A R.L.

 

 

Registered Office :

Via, Selice Provinciale 23/A, 40026 - Imola (BO) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

04.05.1932

 

 

Legal Form :

Cooperative society

 

 

Line of Business :

Electrical, plumbing and other construction installation activities

 

 

No. of Employees :

10

 

 

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 :

300.000Eur.

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 – September 30, 2011

 

Country Name

Previous Rating

(31.12.2011)

Current Rating

(31.03.2012)

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

 

Cefla Societa' Cooperativa a r.l.

 

Via

Selice Provinciale,

23/A

 

40026

- Imola

(BO)

-IT-

 

 

Summary

 

Fiscal Code

:

00293150371

Legal Form

:

Cooperative society

start of Activities

:

04/05/1932

Equity

:

Over 2.582.254 Eur

Turnover Range

:

over 129.114.224 Eur

Number of Employees

:

fom 6 to 10

 

 

Credit Analysis

 

Credit Opinion

:

300.000 - Eur

 

 

 

n.b.: The Creditworthness Rate shows, in percentage, the ratio between the suggested credit opinion and the credit amount that the firm could get if the financial situation would be completely positive.

 

Activity

 

Electrical, plumbing and other construction installation activities

Plumbing, heating and air conditioning installation

Other construction and installations activities n.e.c.

 

Legal Data

 

Legal Form : Cooperative society

Fiscal Code : 00293150371

 

Foreign Trade Reg. no. : BO013343 since 24/12/1991

 

Foreign Trade Reg. no. : 13343 of Bologna since 24/12/1991

 

Chamber of Commerce no. : 180842 of Ancona

 

Chamber of Commerce no. : 36186 of Bologna since 13/05/1932

 

Chamber of Commerce no. : 1767675 of Milano

 

Chamber of Commerce no. : 90132 of Pordenone

 

Chamber of Commerce no. : 1309825 of Roma

 

Chamber of Commerce no. : 311893 of Venezia

 

Firms' Register : BO006-5089 since 19/02/1996

 

V.A.T. Code : 00499791200

 

Foundation date

: 04/05/1932

Establishment date

: 04/05/1932

Start of Activities

: 04/05/1932

Legal duration

: 31/12/2050

Subscribed Capital

: 33.000.000

Eur

Paid up Capital

: 33.000.000

Eur

 

Members

 

 

Pasini

Fabio

 

 

 

Born in Imola

(BO)

on 15/02/1957

- Fiscal Code : PSNFBA57B15E289O

 

 

 

Residence :

Via

Respighi

, 17

- 40026

Imola

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/05/2010

 

 

 

 

No Protests registered

 

 

Zaccherini

Luca

 

 

 

Born in Imola

(BO)

on 14/02/1962

- Fiscal Code : ZCCLCU62B14E289B

 

 

 

Residence :

Viale

Rivalta

, 30

- 40026

Imola

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

13/10/2011

 

 

 

 

No Protests registered

 

 

Laffi

Cesare

 

 

 

Born in Bologna

(BO)

on 12/01/1965

- Fiscal Code : LFFCSR65A12A944K

 

 

 

Residence :

Via

Massarenti

, 410/2

- 40100

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Responsible technician

18/02/1999

 

 

Technical Manager

16/06/2003

 

 

 

 

No Protests registered

 

 

Nanni

Eros

 

 

 

Born in Medicina

(BO)

on 02/09/1951

- Fiscal Code : NNNRSE51P02F083Z

 

 

 

Residence :

Via

Caduti Di Cefalonia

, 39

- 40024

Castel San Pietro Terme

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

22/02/2012

 

 

 

 

No Protests registered

 

 

Scala

Roberto

 

 

 

Born in Imola

(BO)

on 27/03/1958

- Fiscal Code : SCLRRT58C27E289P

 

 

 

Residence :

Via

Montanara

, 8/C

- 40026

Imola

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

13/10/2011

 

 

 

 

No Protests registered

 

 

Poggi

Luciano

 

 

 

Born in Castel Bolognese

(RA)

on 06/06/1955

- Fiscal Code : PGGLCN55H06C065V

 

 

 

Residence :

Via

Togliatti

, 195/I

- 48014

Castel Bolognese

(RA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/05/2010

 

 

 

 

No Protests registered

 

 

Golinelli

Luca

 

 

 

Born in Lugo

(RA)

on 23/05/1977

- Fiscal Code : GLNLCU77E23E730T

 

 

 

Residence :

Via

G. Rocca

, 20

- 48022

Lugo

(RA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Responsible technician

 

 

 

Technical Manager

 

 

 

 

 

No Protests registered

 

 

Tagliaferri

Gaetano

 

 

 

Born in Reggio Emilia

(RE)

on 24/09/1951

- Fiscal Code : TGLGTN51P24H223C

 

 

 

Residence :

Viale

Timavo

, 57

- 42100

Reggio Emilia

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

13/10/2011

 

 

Technical Manager

 

 

 

 

 

No Protests registered

 

 

Laghi

Maura

 

 

 

Born in Faenza

(RA)

on 16/01/1962

- Fiscal Code : LGHMRA62A56D458R

 

 

 

Residence :

Via

Silvio Pellico

, 49

- 48018

Faenza

(RA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/05/2010

 

 

 

 

No Protests registered

 

 

Cocchi

Roberto

 

 

 

Born in Bologna

(BO)

on 23/04/1953

- Fiscal Code : CCCRRT53D23A944S

 

 

 

Residence :

Siepe Lunga

, 13

- 40100

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

08/01/2009

 

 

Technical Manager

16/06/2003

 

 

 

 

No Protests registered

 

 

Antonelli

Giovanni

 

 

 

Born in Trapani

(TP)

on 04/05/1957

- Fiscal Code : NTNGNN57E04L331B

 

 

 

Residence :

Via

La Torre

, 73

- 40026

Imola

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/05/2010

 

 

Board Chairman

31/05/2010

 

 

 

 

No Protests registered

 

 

Balducci

Gianmaria

 

 

 

Born in Castel San Pietro Terme

(BO)

on 08/02/1975

- Fiscal Code : BLDGMR75B08C265W

 

 

 

Residence :

Via

Puccini

, 3

- 40026

Imola

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/05/2010

 

 

Assistant board Chairman

31/01/2012

 

 

 

 

No Protests registered

 

 

Fedrigo

Claudio

 

 

 

Born in Castel San Pietro Terme

(BO)

on 19/02/1967

- Fiscal Code : FDRCLD67B19C265Z

 

Position

Since

Shares Amount

% Ownership

Director

28/05/2010

 

 

 

 

No Protests registered

 

 

Lullo

Cenzino

 

 

 

Born in Imola

(BO)

on 24/04/1966

- Fiscal Code : LLLCZN66D24E289E

 

Position

Since

Shares Amount

% Ownership

Director

28/05/2010

 

 

 

 

No Protests registered

 

 

Albertini

Andrea

 

 

 

Born in Parma

(PR)

on 02/03/1970

- Fiscal Code : LBRNDR70C02G337G

 

 

 

Residence :

Via

Colliva

, 3

- 40037

Sasso Marconi

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

13/10/2011

 

 

 

 

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.

 

 

ANTONELLI

GIOVANNI

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

ANTHOS IMPIANTI S.R.L.

Imola (BO) - IT -

05327320585

Director

Withdrawn

Registered

CEFLA CAPITAL SERVICES S.P.A.

Imola (BO) - IT -

02098231208

Director

Active

Registered

CEFLA CAPITAL SERVICES S.P.A.

Imola (BO) - IT -

02098231208

Board Chairman

Active

Registered

CONSORZIO COOPERATIVE COSTRUZIONI - CCC SOCIETA' COOPERATIVA IN F ORMA ABBREVIAT

Bologna (BO) - IT -

00281620377

 

Active

Registered

DELLE VEDOVE LEVIGATRICI S.P.A.

Valvasone (PN) - IT -

00187870936

Director

Withdrawn

Registered

ESTATE S.R.L.

Imola (BO) - IT -

01918231208

Director

Active

Registered

ESTATE S.R.L.

Imola (BO) - IT -

01918231208

Board Chairman

Active

Registered

FINSOE S.P.A. - FINANZIARIA DELL'ECONOMIA SOCIALE S.P.A. IN FORMA ABBREVIATA: FI

Bologna (BO) - IT -

01227950373

Director

Active

Registered

HOLMO S.P.A.

Bologna (BO) - IT -

00913450151

Managing Director

Active

Registered

HOLMO S.P.A.

Bologna (BO) - IT -

00913450151

Director

Active

Registered

HOLMO S.P.A.

Bologna (BO) - IT -

00913450151

Board Chairman

Active

Registered

IMMOBILIARE TRE - BI S.R.L.

Imola (BO) - IT -

02305651206

Director

Active

Registered

IMMOBILIARE TRE - BI S.R.L.

Imola (BO) - IT -

02305651206

Assistant board Chairman

Active

Registered

NECTAR IMAGING S.R.L.

Imola (BO) - IT -

02553421203

Sole Director

Withdrawn

Registered

NUOVO OSPEDALE SOCIETA' CONSORTILE A R.L.

Carpi (MO) - IT -

02961560360

Director

Withdrawn

Registered

OSMO SERVIZI SOCIETA' CONSORTILE A R.L.

Carpi (MO) - IT -

03027840366

Director

Withdrawn

Registered

PRIMAVERA S.R.L.

Imola (BO) - IT -

02317821201

Director

Active

Registered

PRIMAVERA S.R.L.

Imola (BO) - IT -

02317821201

Board Chairman

Active

Registered

 

 

BALDUCCI

GIANMARIA

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

CEFLA CAPITAL SERVICES S.P.A.

Imola (BO) - IT -

02098231208

Director

Active

Registered

CEFLA CAPITAL SERVICES S.P.A.

Imola (BO) - IT -

02098231208

Assistant board Chairman

Active

Registered

CEFLA GEST S.R.L.

Imola (BO) - IT -

00962480703

Director

Active

Registered

ESTATE S.R.L.

Imola (BO) - IT -

01918231208

Director

Active

Registered

ESTATE S.R.L.

Imola (BO) - IT -

01918231208

Assistant board Chairman

Active

Registered

ZENITH SHOP DESIGN SRL

Imola (BO) - IT -

01895871208

Director

Active

Registered

ZENITH SHOP DESIGN SRL

Imola (BO) - IT -

01895871208

Assistant board Chairman

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.

 

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

Cefla Capital Services S.p.a.

Imola - IT -

02098231208

32.999.000 .Eur

99,99

 

 

Active

IMMOBILGEST COMPAGNIA IMMOBILIARE S.P.A.

Ravenna - IT -

00610650392

51.645 .Eur

0,49

 

 

Ceased

Imolascalo S.p.a.

Imola - IT -

01966691204

46.124 .Eur

1,07

 

 

Active

Sesamo S.p.a.

Carpi - IT -

02956980367

87.000 .Eur

3,00

 

 

Active

Cermet - Certificazione E Ricerca Per La Qualita' Soc. Cons. A R.l.

Granarolo dell'Emilia - IT -

03502820370

421 .Eur

0,09

 

 

Active

Os.mo. S.c.r.l.

Carpi - IT -

02172840361

2.040 .Eur

5,00

 

 

Active

Sinapsi S.R.L.

Bologna - IT -

03976620371

144.607 .Eur

2,80

 

 

Ceased

Cib (*consorzio Impianti Bologna) - SociEta' Consortile A Responsabilita'

Bologna - IT -

03977690373

1 .Eur

0,01

 

 

Ceased

Daniela 2004 - Societa' A Responsabilita' Limitata

Bologna - IT -

02424221204

300.000 .Eur

14,63

 

 

Active

Immobiliare Tre - Bi S.r.l.

Imola - IT -

02305651206

59.500 .Eur

50,00

 

 

Active

Cefla Gest S.r.l.

Imola - IT -

00962480703

9.880 .Eur

95,00

 

 

Active

C.I.ME.S. SOCIETA' CONSORTILE A RESPONSABILITA' LIMITATA (PIU' BREVEMENTE C.I.M

Bologna - IT -

04114370374

5.164 .Eur

50,00

 

 

Ceased

Marchetti E Ronchi S.n.c. di Ronchi Romano, Zanchetta Raffae

Castel Guelfo di Bologna - IT -

00262820376

100.000 .Eur

100,00

 

 

Active

Anthos Impianti S.r.l.

Imola - IT -

05327320585

260.000 .Eur

100,00

 

 

Active

Malaspina Societa' Consortile A Responsabilita' Limitata

Sesto Fiorentino - IT -

04343290484

510 .Eur

5,00

 

 

Active

Mal.Co. S. C. A R.L.

Roma - IT -

05051211000

2.040 .Eur

20,00

 

 

Active

Consorzio Co.Ri.Pi.

Pisa - IT -

01135220505

 

 

 

 

Active

Cagliari Manutenzione Societa' Consortile A Responsabilita' Limitata

Cavriago - IT -

01611140359

5.164 .Eur

50,00

 

 

Ceased

C.I.F. Consorzio Impianti Firenze Societa' Consortile A Responsabilita' Limitata

Forli' - IT -

02345720409

5.112 .Eur

49,50

 

 

Active

GE.CAL. SOCIETA' CONSORTILE A RESPONSABILITA' LIMITATA

Ravenna - IT -

01414120392

10 .Eur

0,09

 

 

Active

Stern Weber - Societa' A Responsabilita'Limitata

Imola - IT -

01849681208

100.000 .Eur

100,00

 

 

Ceased

Estate S.r.l.

Imola - IT -

01918231208

96.900 .Eur

100,00

 

 

Active

Esperia Societa' Consortile A Responsabilita' Limitata Enunciabile Anche Come E

 

02012221202

6.000 .Eur

60,00

 

 

Active

Nuovo Ospedale Societa' Consortile A R.l.

Carpi - IT -

02961560360

6.187 .Eur

6,18

 

 

Active

Il Portale Societa' Consortile A R.l.

Carpi - IT -

03087530360

2.000 .Eur

10,00

 

 

Active

Giunta Societa' Consortile A R.l. In Liquidazione

Bologna - IT -

02777211208

4.000 .Eur

40,00

 

 

Active

Elaion Soc. Cons. A R.l.

Ravenna - IT -

01751460385

800 .Eur

8,00

 

 

Active

Impianti Ospedalieri Societa' Consortile A R.l. In Sigla Impianti Ospedalieri S.

Bologna - IT -

02777221207

4.000 .Eur

40,00

 

 

Active

Cgi Imola Societa' Consortile A Responsabilita' Limitata - In Liq Uidazione

Forli' - IT -

03689220402

6.920 .Eur

69,20

 

 

Active

Quattroc Soc. Cons. A R.l.

Milano - IT -

03595450960

82.450 .Eur

16,49

 

 

Active

Opera Societa' Consortile A ResponsabiliTa' Limitata In Liquidazi One

Bologna - IT -

02227571201

6.000 .Eur

60,00

 

 

Active

Guida Sicura Scarl Societa' Consortile A Responsabilita' Limitata

Bolzano - IT -

02476510215

1.540 .Eur

15,40

 

 

Active

Osmo Servizi Societa' Consortile A R.l.

Carpi - IT -

03027840366

500 .Eur

5,00

 

 

Active

2C SOCIETA' CONSORTILE A RESPONSABILITA' LIMITATA IN SIGLA 2C SOC

BOLOGNA - IT -

02602811206

6.000 .Eur

60,00

 

 

Active

Grandi Uffizi - Societa' Consortile A Responsabilita' Limitata

Massa e Cozzile - IT -

01597170479

7.981 .Eur

15,96

 

 

Active

CONSORZIO COSTRUZIONI IMPIANTI SOC. CONSORTILE A R.L IN SIGLA CCI SOC.

BOLOGNA - IT -

02670041207

5.000 .Eur

50,00

 

 

Active

NUOVA*CLIPEO S.R.L.

Imola - IT -

04055390373

774.685 .Eur

 

 

 

Ceased


Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 01/06/1987

 

 

 

 

 

Via

Selice Provinciale

, 23/A

- 40026

- Imola

(BO)

- IT -

 

 

 

 

PHONE

: 0542/653511

 

 

 

 

FAX

: 0542/603344 - 653344

 

 

 

 

Website

: www.cefla.it

 

-

Branch

(Factory )

since 14/03/1991

 

 

 

 

 

Via

Gambellara

, 43/C

- 40026

- Imola

(BO)

- IT -

 

 

 

 

Trading Style: CEFLA

 

 

 

 

PHONE

: 0542/503111

 

-

Branch

(Factory )

since 01/12/1998

 

 

 

 

 

Via

Bicocca

, 14/C

- 40026

- Imola

(BO)

- IT -

 

 

 

 

PHONE

: 0542/603111

 

 

 

 

FAX

: 0542/640390

 

-

Branch

(Sales office )

since 16/01/2007

 

 

 

 

 

Via

Gargano

, 23

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Warehouse )

since 18/07/2002

 

 

 

 

 

Stiflerstrasse

, 2

- St.polten

(EE)

- AT -

 

-

Branch

(Warehouse )

since 27/07/2010

 

 

 

 

 

Delle Industrie

, 9

- 33098

- Valvasone

(PN)

- IT -

 

-

Branch

(office )

since 01/07/2011

 

 

 

 

 

Via

Alessandria

, 199

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Active partners

: 834

 

Fittings and Equipment for a value of 10.250.000

Eur

 

Stocks for a value of 43.900.000

Eur

 

Furniture and fittings for a value of 2.580.000

Eur

 

Cars for a value of 520.000

Eur

 

Vehicles for a value of 3.620.000

Eur

 

Work in progress for a value of 22.650.000

Eur

 

 

The firm operates abroad as importer / exporter. .

To purchase foreign products the firm uses the following channels :

- distributors

 

- direct orders to foreign companies

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- importers

 

- its own sales net-work

 

- its own agents

 

- its own foreign branches

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Austria

 

- Francia

 

- Polonia

 

Export is mainly towards:

- Austria

 

- Grecia

 

- Belgio

 

- Bulgaria

 

- Ungheria

 

- Gran Bretagna

 

- Etiopia

 

- Francia

 

- Polonia

 

 

Traded Brands / Suppliers

 

- CO.MET. SRL

 

- G.C. ILLUMINATION SRL

 

- CERAMICA APPIA NUOVA SPA

 

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

CEFLA E C. S.P.A.

CEFLA CAPITAL SERVICES S.P.A.

06/02/2001

 

EX-MEMBERS / EX-POSITIONS:

 

 

Galanti

Vanes

 

 

 

Born in Imola

on 15/11/1949

- Fiscal Code : GLNVNS49S15E289F

 

 

 

Residence :

Via

Dall'oglio

, 2

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Casini

Claudio

 

 

 

Born in Fontanelice

on 26/04/1946

- Fiscal Code : CSNCLD46D26D668E

 

 

 

Residence :

Via

Emilia

, 65

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Chairman

Vice-Chairman

Director

Board Chairman

 

 

Santandrea

Ernesto

 

 

 

Born in Imola

on 03/03/1947

- Fiscal Code : SNTRST47C03E289X

 

 

 

Fiscal residence :

Via

Vivaldi

, 65

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Vice-Chairman

 

 

Baldazzi

Pietro

 

 

 

Born in Imola

on 03/06/1955

- Fiscal Code : BLDPTR55H03E289O

 

 

 

Residence :

Via

Tasso

, 5

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Procurator

 

 

Scarlini

Giovanni

 

 

 

Born in Bologna

on 12/04/1951

- Fiscal Code : SCRGNN51D12A944S

 

 

 

Residence :

Via

Bruno Buozzi

, 40

- 41100

Modena

(MO)

- IT -

 

Ex-Postions

Attorney with special power

 

 

Domenicali

Alberto

 

 

 

Born in Imola

on 21/08/1938

- Fiscal Code : DMNLRT38M21E289U

 

 

 

Residence :

Via

Respighi

, 36

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Technical Manager

 

 

Costa

Rossella

 

on 24/02/1954

- Fiscal Code : CSTRSL54B64E289R

 

 

 

Residence :

Via

Tampieri

, 12

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Director

 

 

Grassi

Mauro

 

 

 

Born in Imola

on 20/02/1955

- Fiscal Code : GRSMRA55B20E289T

 

 

 

Residence :

Via

Resta

, 36

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Director

 

 

Benghi

Medardo

 

 

 

Born in Mordano

on 04/07/1957

- Fiscal Code : BNGMRD57L04F718W

 

 

 

Residence :

Via

Respighi

, 12

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Director

Technical Manager

 

 

Albertazzi

Alessandro

 

on 24/03/1964

- Fiscal Code : LBRLSN64C24E289S

 

 

 

Residence :

Via

Degli Sminatori

, 11

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Director

 

 

Berti

Piero

 

 

 

Born in Ravenna

on 21/09/1946

- Fiscal Code : BRTPRI46P21H199P

 

 

 

Fiscal residence :

Via

- 48100

Ravenna

(RA)

- IT -

 

Ex-Postions

Attorney with special power

 

 

Campiani

Sergio

 

 

 

Born in Bologna

on 07/07/1942

- Fiscal Code : CMPSRG42L07A944O

 

 

 

Residence :

Viale

Resistenza

, 226

- 40065

Pianoro

(BO)

- IT -

 

Ex-Postions

Attorney with special power

 

 

Gualandi

Nino

 

 

 

Born in Imola

on 13/04/1955

- Fiscal Code : GLNNNI55D03F289B

 

 

 

Residence :

Via

Pio La Torre

, 68

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Attorney with special power

 

 

Parrucci

Valerio

 

 

 

Born in Galeata

on 02/08/1950

- Fiscal Code : PRRVLR50M02D867V

 

 

 

Residence :

Via

Dalla Chiesa

, 65

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Attorney with special power

 

 

Manaresi

Lorenzo

 

 

 

Born in MASSA LOMBARDA

on 04/01/1949

- Fiscal Code : MNRLNZ49A04F029W

 

 

 

Residence :

Via

DEL LAVORO

, 39

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Director

 

 

Dazzani

Loris

 

 

 

Born in Imola

on 23/12/1966

- Fiscal Code : DZZLRS66T23E289S

 

 

 

Residence :

Via

Marconi

, 46/D

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Director

Assistant board Chairman

 

 

Frabboni

Giorgio

 

 

 

Born in Imola

on 24/05/1940

- Fiscal Code : FRBGRG40E24E289N

 

 

 

Residence :

Via

Villa Clelia

, 62/E

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Baroncini

Guido

 

 

 

Born in Lugo

on 13/11/1957

- Fiscal Code : BRNGDU57S13E730F

 

 

 

Residence :

Via

Emilia Levante

, 92

- 40139

Bologna

(BO)

- IT -

 

Ex-Postions

Technical Manager

 

 

Lenzi

Luciano

 

 

 

Born in Sasso Marconi

on 22/12/1948

- Fiscal Code : LNZLCN48T22G972Q

 

 

 

Residence :

Via

Weber

, 10

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Attorney with special power

Technical Manager

 

 

Santi

Sergio

 

 

 

Born in Imola

on 05/01/1943

- Fiscal Code : SNTSRG43A05E289F

 

 

 

Residence :

Via

S.lucia

, 26

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Attorney with special power

Responsible technician

 

 

Fortini

Orianna

 

 

 

Born in Cento

on 28/07/1952

- Fiscal Code : FRTRNN52L68C469U

 

 

 

Residence :

Via

Santa Lucia

, 26

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Procurator

Technical Manager

 

 

Campagnoni

Giuseppe

 

 

 

Born in Imola

on 23/09/1965

- Fiscal Code : CMPGPP65P23E289K

 

 

 

Residence :

Via

Respighi

, 44

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Director

Director

 

 

Rontini

Claudio

 

 

 

Born in Imola

on 18/01/1967

- Fiscal Code : RNTCLD67A18E289V

 

 

 

Residence :

Via

Curie

, 23/A

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Director

 

 

Cricca

Franco

 

 

 

Born in Modena

on 24/11/1949

- Fiscal Code : CRCFNC49S24F257X

 

 

 

Residence :

Via

Cavina

, 4

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Responsible technician

 

 

Minelli

Claudio

 

 

 

Born in BOLOGNA

on 22/08/1953

- Fiscal Code : MNLCLD53M22A944P

 

 

 

Residence :

Via

DEL FAGGIOLO

, 5

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Responsible technician

 

 

Falchetti

Massimo

 

 

 

Born in Firenze

on 05/11/1952

- Fiscal Code : FLCMSM52S05D612Z

 

 

 

Residence :

Viale

F.Lli Cervi

, 16

- 50030

Vaglia

(FI)

- IT -

 

Ex-Postions

Responsible technician

 

 

Scipione

Claudio

 

 

 

Born in Bologna

on 26/12/1949

- Fiscal Code : SCPCLD49T26A944F

 

 

 

Residence :

Via

Casaglia

, 48

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Procurator

Technical Manager

 

 

Nanni

Eros

 

 

 

Born in Medicina

on 02/09/1951

- Fiscal Code : NNNRSE51P02F083Z

 

 

 

Residence :

Via

Caduti Di Cefalonia

, 39

- 40024

Castel San Pietro Terme

(BO)

- IT -

 

Ex-Postions

Attorney with special power

Procurator

 

 

Pricewaterhousecoopers S.p.a. In Breve

Pwc

 

- Fiscal Code : 12979880155

 

 

 

Residence :

Viale

Monte Rosa

, 91

- 20149

Milano

(MI)

- IT -

 

Ex-Postions

 

 

 

Zatti

Marco

 

 

 

Born in La Spezia

on 12/08/1964

- Fiscal Code : ZTTMRC64M12E463R

 

 

 

Residence :

Via

Garavini

, 47

- 48100

Ravenna

(RA)

- IT -

 

Ex-Postions

Procurator

 

 

Galanti

Armando

 

 

 

Born in Imola

on 08/07/1943

- Fiscal Code : GLNRND43L08E289D

 

 

 

Residence :

Via

Bianconcini

, 2

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Zanellato

Flavio

 

 

 

Born in Villa del Conte

on 24/09/1959

- Fiscal Code : ZNLFLV59P24L934U

 

 

 

Residence :

Via

Della Gabella

, 9

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Attorney with special power

 

 

Cimatti

Michele

 

 

 

Born in Faenza

on 15/10/1958

- Fiscal Code : CMTMHL58R15D458U

 

 

 

Residence :

Via

Oriola

, 3

- 48018

Faenza

(RA)

- IT -

 

Ex-Postions

Technical Manager

 

 

Scarlini

Giovanni

 

 

 

Born in Bologna

on 12/04/1951

- Fiscal Code : SCRGNN51D12A944S

 

 

 

Residence :

Via

Bruno Buozzi

, 40

- 41100

Modena

(MO)

- IT -

 

Ex-Postions

Attorney with special power

 

 

Laghi

Maura

 

 

 

Born in Faenza

on 16/01/1962

- Fiscal Code : LGHMRA62A56D458R

 

 

 

Residence :

Via

Silvio Pellico

, 49

- 48018

Faenza

(RA)

- IT -

 

Ex-Postions

Assistant board Chairman

 

 

Antonelli

Giovanni

 

 

 

Born in Trapani

on 04/05/1957

- Fiscal Code : NTNGNN57E04L331B

 

 

 

Residence :

Via

La Torre

, 73

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Assistant board Chairman

 

 

Garra

Giuseppe

 

 

 

Born in Mantova

on 10/09/1961

- Fiscal Code : GRRGPP61P10E897E

 

 

 

Residence :

Via

Cavour

, 5

- 40026

Imola

(BO)

- IT -

 

Ex-Postions

Attorney with special power

 

CEASINGS/INCORPORATIONS/MERGES:

 

 

The firm absorved

 

 

 

Nuova Clipeo S.R.L.

 

 

 

, IMOLA

- IT -

 

 

 

Date

:

15/12/1995

 

 

The firm absorved

 

 

 

Nuova Clipeo S.R.L.

 

 

 

, IMOLA

- IT -

 

 

 

Date

:

15/12/1995

 

 

The firm absorbed by merging of

 

 

 

NUOVA CLIPEO S.R.L.

 

 

 

, Imola

- IT -

 

 

 

Date

:

15/12/1995

 

 

The firm absorved

 

 

 

NUOVA CLIPEO S.R.L.

 

 

 

, IMOLA

- IT -

 

 

 

Date

:

15/12/1995

 

 

Project of merging by taking over of

 

 

 

C.I.R. COOPERATIVA INDUSTRIALE ROMAGNOLA - SOC. COOP. A R.L.

 

 

 

Via

Bicocca

, 14/C

, 40026

, Imola

(BO)

- IT -

 

 

 

Fiscal Code: 00286960372

 

 

 

Date

Merging/splitting-up project :

28/04/1998

 

 

The firm absorbed by merging of

 

 

 

C.I.R. COOPERATIVA INDUSTRIALE ROMAGNOLA - SOC. COOP. A R.L.

 

 

 

Via

Bicocca

, 14/C

, 40026

, Imola

(BO)

- IT -

 

 

 

Fiscal Code: 00286960372

 

 

 

Date

:

16/11/1998

 

 

The firm absorved

 

 

 

C.I.R. COOPERATIVA INDUSTRIALE ROMAGNOLA - SOC. COOP. A R.L.

 

 

 

Via

Bicocca

, 14/C

, 40026

, Imola

(BO)

- IT -

 

 

 

Fiscal Code: 00286960372

 

 

 

Date

:

16/11/1998

 

 

The firm absorved

 

 

 

C.I.R. COOPERATIVA INDUSTRIALE ROMAGNOLA - SOC. COOP. A R.L.

 

 

 

Via

Bicocca

, 14/C

, 40026

, Imola

(BO)

- IT -

 

 

 

Fiscal Code: 00286960372

 

 

 

Date

:

16/11/1998

 

 

Project of merging by taking over of

 

 

 

Stern Weber - Societa' A Responsabilita'Limitata

 

 

 

Via

Bicocca

, 14/C

, 40026

, Imola

(BO)

- IT -

 

 

 

Fiscal Code: 01849681208

 

 

 

Date

Merging/splitting-up project :

20/06/2003

 

 

The firm absorbed by merging of

 

 

 

Stern Weber - Societa' A Responsabilita'Limitata

 

 

 

Via

Bicocca

, 14/C

, 40026

, Imola

(BO)

- IT -

 

 

 

Fiscal Code: 01849681208

 

 

 

Date

:

21/11/2003

 

 

The firm absorved

 

 

 

Stern Weber - Societa' A Responsabilita'Limitata

 

 

 

Via

Bicocca

, 14/C

, 40026

, Imola

(BO)

- IT -

 

 

 

Fiscal Code: 01849681208

 

 

 

Date

:

21/11/2003

 

 

Project of merging by taking over of

 

 

 

Marchetti E Ronchi S.n.c. di Ronchi Romano, Zanchetta Raffae

 

 

 

Via

San Carlo

, 24

, 40023

, Castel Guelfo di Bologna

- IT -

 

 

 

Fiscal Code: 00262820376

 

 

 

Date

Merging/splitting-up project :

20/12/2004

 

 

The firm absorbed by merging of

 

 

 

Marchetti E Ronchi S.n.c. di Ronchi Romano, Zanchetta Raffae

 

 

 

Via

San Carlo

, 24

, 40023

, Castel Guelfo di Bologna

- IT -

 

 

 

Fiscal Code: 00262820376

 

 

 

Date

:

26/04/2005

 

 

Project of merging by taking over of

 

 

 

Delle Vedove Levigatrici S.p.a.

 

 

 

Via

Delle Industrie

, 9

, 33098

, Valvasone

(PN)

- IT -

 

 

 

Fiscal Code: 00187870936

 

 

 

Date

Merging/splitting-up project :

02/09/2011

 

 

The firm absorbed by merging of

 

 

 

EFFETTI DAL 26 DICEMBRE 2011

 

 

 

Date

:

12/12/2011



Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

 

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

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

BANCA DI IMOLA SPA

IMOLA

VIA APPIA,21

40026

Imola

5080

21000

 

 

Financial and Economical Analysis

 

Subject is active since 1932

The economic-financial analysis has been made on the base of the b/s of the latests three years.

During the last years, it achieved profits (r.o.e. 1,78% on 2010) but without a significant increase in the turnover.

The operating result in 2010 was positive (0,43%) and reflects the field's average.

The operating result is positive and amounts to Eur. 1.558.953 showing a fall as opposed to the previous year (-79,97%).

A gross operating margine for a value of Eur. 5.016.882 was reached. showing a drop (-55,09%).

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,65 increasing compared to last year (0,6)

The equity capital is equal to Eur. 202.888.821 , unchanged as opposed to the preceding year.

During the last financial year total debts volume reached Eur. 140.327.268 (Eur. 7.635.765 were m/l term ones) on the same levels as the year before.

The financial exposure is moderate, on the other hand the recourse to commercial credit is high, with a high average payment period but lined up with the field's average.

Liquidity is however good.

Due from customers average term is high and equal to 140,77 days. , as it normally happens in the sector.

During financial year 2010 the cash flow amounted to Eur. 7.038.520

Labour cost amounts to Eur. 44.334.888, with a 18,82% incidence on production costs. , whereas the incidence on sales revenues is of 18,88%.

The financial charges do not negatively affect the management, as they are covered by the incomes.

 

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1 )

 

Item Type

Value

Sales

234.876.750

Profit (Loss) for the period

3.604.328

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

221.616.928

Profit (Loss) for the period

6.140.486

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Sales

257.412.321

Profit (Loss) for the period

20.066.514

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Sales

263.761.439

Profit (Loss) for the period

14.117.922

 

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1 )

 

Item Type

Value

Sales

247.438.813

Profit (Loss) for the period

13.071.869




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

922.750

925.975

783.325

. Deposits already withdrawn

 

 

 

Total credits vs partners

922.750

925.975

783.325

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

 

 

 

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

437.463

384.110

262.583

. . Concessions,licenses,trademarks,etc.

15.000

15.000

 

. . Goodwill

 

 

305.316

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

475.593

248.655

242.458

. Total Intangible Fixed Assets

928.056

647.765

810.357

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

6.163.569

3.278.477

2.115.723

. . Industrial and commercial equipment

4.089.762

3.222.559

3.080.991

. . Other assets

1.514.845

1.100.906

1.428.248

. . Assets under construction and advances

60.000

165.343

901.957

. Total Tangible fixed assets

11.828.176

7.767.285

7.526.919

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

53.806.290

54.097.716

54.260.311

. . . Equity invest. in subsidiary companies

52.523.870

52.570.029

52.761.220

. . . Equity invest. in associated companies

166.500

166.500

156.500

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

1.115.920

1.361.187

1.342.591

. . Financial receivables

2.909.331

3.551.525

7.327.608

. . . . Within 12 months

1.000.000

1.000.000

3.476.198

. . . . Beyond 12 months

1.909.331

2.551.525

3.851.410

. . . 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

2.909.331

3.551.525

7.327.608

. . . . Within 12 months

1.000.000

1.000.000

3.476.198

. . . . Beyond 12 months

1.909.331

2.551.525

3.851.410

. . Other securities

77.756

82.973

86.907

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

56.793.377

57.732.214

61.674.826

Total fixed assets

69.549.609

66.147.264

70.012.102

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

13.687.778

10.235.330

10.830.949

. . Work in progress and semimanufactured

4.685.444

3.747.285

4.491.751

. . Work in progress on order

22.645.621

26.718.128

32.565.459

. . Finished goods

2.520.463

2.321.661

3.011.847

. . Advance payments

361.689

497.046

650.579

. Total Inventories

43.900.995

43.519.450

51.550.585

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

200.257.997

203.650.279

209.058.908

. . Beyond 12 months

11.506.497

11.022.507

1.370.086

. . Trade receivables

91.842.814

86.532.424

96.325.483

. . . . Within 12 months

85.862.115

80.429.111

96.325.483

. . . . Beyond 12 months

5.980.699

6.103.313

 

. . Receivables due from subsid. comp.

107.126.238

115.078.169

102.383.598

. . . . Within 12 months

107.126.238

115.078.169

101.013.512

. . . . Beyond 12 months

 

 

1.370.086

. . Receivables due from assoc. comp.

798.968

86.680

299.205

. . . . Within 12 months

798.968

86.680

299.205

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

2.288.475

4.594.863

3.185.264

. . . . Within 12 months

2.288.475

4.594.863

3.185.264

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

5.525.798

4.919.194

5.380.080

. . . . Within 12 months

 

 

5.380.080

. . . . Beyond 12 months

5.525.798

4.919.194

 

. . Receivables due from third parties

4.182.201

3.461.456

2.855.364

. . . . Within 12 months

4.182.201

3.461.456

2.855.364

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

211.764.494

214.672.786

210.428.994

. 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

36.747.323

26.460.290

5.440.050

. Total Financial Assets

36.747.323

26.460.290

5.440.050

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

115.948

767.534

19.594.544

. . Checks

 

 

 

. . Banknotes and coins

4.328

4.729

3.334

. Total Liquid funds

120.276

772.263

19.597.878

Total current assets

292.533.088

285.424.789

287.017.507

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

699.248

 

217.674

Total adjustments accounts

699.248

246.918

217.674

TOTAL ASSETS

363.704.695

352.744.946

358.030.608

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

25.043.725

25.558.775

25.511.075

. Additional paid-in capital

 

 

 

. Revaluation reserves

2.692.564

2.692.564

2.692.564

. Legal reserve

58.671.814

56.829.668

50.809.714

. Reserve for Own shares

 

 

 

. Statute reserves

112.404.504

111.176.407

101.323.414

. Other reserves

471.886

471.886

471.886

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

3.604.328

6.140.486

20.066.514

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

202.888.821

202.869.786

200.875.167

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

585.347

585.347

585.347

. . Taxation fund, also differed

957.515

501.151

352.595

. . Other funds

11.729.448

9.158.768

9.164.762

Total Reserves for Risks and Charges

13.272.310

10.245.266

10.102.704

Employee termination indemnities

6.669.522

7.304.287

7.638.074

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

132.691.503

121.726.680

138.427.245

. . . . Beyond 12 months

7.635.765

10.300.285

476.172

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

3.389.608

3.287.517

4.200.209

. . . . Within 12 months

3.389.608

3.287.517

4.200.209

. . . . Beyond 12 months

 

 

 

. . Due to banks

22.194.368

22.010.306

12.261.001

. . . . Within 12 months

15.944.368

13.260.306

12.261.001

. . . . Beyond 12 months

6.250.000

8.750.000

 

. . Due to other providers of finance

1.550.285

1.782.354

773.790

. . . . Within 12 months

164.520

232.069

297.618

. . . . Beyond 12 months

1.385.765

1.550.285

476.172

. . Advances from customers

19.387.388

17.280.178

30.340.934

. . . . Within 12 months

19.387.388

17.280.178

30.340.934

. . . . Beyond 12 months

 

 

 

. . Trade payables

69.937.263

66.540.016

70.494.410

. . . . Within 12 months

69.937.263

66.540.016

70.494.410

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

13.347.297

9.318.462

11.089.052

. . . . Within 12 months

13.347.297

9.318.462

11.089.052

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

1.128.017

1.175.947

630.000

. . . . Within 12 months

1.128.017

1.175.947

630.000

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

2.048.280

1.710.483

1.748.748

. . . . Within 12 months

2.048.280

1.710.483

1.748.748

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

2.292.196

2.378.608

2.084.073

. . . . Within 12 months

2.292.196

2.378.608

2.084.073

. . . . Beyond 12 months

 

 

 

. . Other payables

5.052.566

6.543.094

5.281.200

. . . . Within 12 months

5.052.566

6.543.094

5.281.200

. . . . Beyond 12 months

 

 

 

Total accounts payable

140.327.268

132.026.965

138.903.417

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

546.774

 

511.246

Total adjustment accounts

546.774

298.642

511.246

TOTAL LIABILITIES

363.704.695

352.744.946

358.030.608

 

 

 

 

 

 

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

234.876.750

221.616.928

257.412.321

. Changes in work in progress

1.136.960

-1.434.652

-443.660

. Changes in semi-manufact. products

-4.072.507

-5.847.331

11.611.083

. Capitalization of internal work

173.673

 

 

. Other income and revenues

4.992.196

5.080.728

3.002.777

. . Contributions for operating expenses

197.844

 

10.920

. . Different income and revenues

4.794.352

5.080.728

2.991.857

Total value of production

237.107.072

219.415.673

271.582.521

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

103.737.819

85.895.174

117.235.309

. Services received

78.122.620

71.995.454

83.703.899

. Leases and rentals

5.779.100

5.455.269

5.248.007

. Payroll and related costs

44.334.888

40.977.881

44.638.691

. . Wages and salaries

32.447.875

29.948.093

33.261.364

. . Social security contributions

9.292.854

8.626.422

8.903.761

. . Employee termination indemnities

2.462.272

2.278.641

2.330.910

. . Pension and similar

 

 

 

. . Other costs

131.887

124.725

142.656

. Amortization and depreciation

3.434.192

3.367.215

4.378.867

. . Amortization of intangible fixed assets

385.274

634.957

639.797

. . Amortization of tangible fixed assets

3.048.918

2.537.258

3.223.070

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

195.000

516.000

. Changes in raw materials

-3.452.448

595.619

579.176

. Provisions to risk reserves

947.000

336.000

1.195.000

. Other provisions

1.426.704

1.741.327

649.762

. Other operating costs

1.218.244

1.267.957

1.288.033

Total production costs

235.548.119

211.631.896

258.916.744

Diff. between value and cost of product.

1.558.953

7.783.777

12.665.777

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

2.677.491

 

322.713

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

2.134.882

2.164.160

6.063.298

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

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

6.051

 

4.967

. . Financ.income from secur. cur.assets

821.461

 

1.062.929

. . Financ.income other than the above

1.307.370

2.164.160

4.995.402

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

2.164.160

 

. Interest and other financial expense

-498.423

 

-560.732

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

4.313.950

2.164.160

5.825.279

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

51.217

1.033.600

 

. . Of equity investments

41.300

 

 

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

 

 

 

. . Of securities incl.among current assets

9.917

1.033.600

 

. Devaluation

-54.610

-1.909.491

-1.803.900

. . Of equity investments

 

-1.909.491

-482.000

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

-54.610

 

-1.321.900

Total adjustments to financial assets

-3.393

-875.891

-1.803.900

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

1.013.390

686.169

12.837.544

. . Gains on disposals

 

 

 

. . Other extraordinary income

1.013.390

686.169

12.837.544

. Extraordinary expense

-1.555.183

-732.194

-5.992.982

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-1.555.183

-732.194

-5.992.982

Total extraordinary income and expense

-541.793

-46.025

6.844.562

Results before income taxes

5.327.717

9.026.021

23.531.718

. Taxes on current income

1.723.389

2.885.535

3.465.204

. . current taxes

1.869.333

2.885.535

 

. . differed taxes(anticip.)

-145.944

 

 

. Net income for the period

3.604.328

6.140.486

20.066.514

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

3.604.328

6.140.486

20.066.514

 

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

0,19

0,19

0,19

0,12

Elasticity Ratio

Units

0,80

0,81

0,80

0,85

Availability of stock

Units

0,12

0,12

0,14

0,13

Total Liquidity Ratio

Units

0,68

0,69

0,65

0,67

Quick Ratio

Units

0,10

0,08

0,06

0,04

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,65

0,60

0,59

5,09

Self Financing Ratio

Units

0,56

0,58

0,56

0,13

Capital protection Ratio

Units

0,86

0,84

0,77

0,49

Liabilities consolidation quotient

Units

0,11

0,14

0,05

0,11

Financing

Units

0,69

0,65

0,69

6,19

Permanent Indebtedness Ratio

Units

0,60

0,63

0,58

0,25

M/L term Debts Ratio

Units

0,04

0,05

0,02

0,08

Net Financial Indebtedness Ratio

Units

0,13

0,13

0,00

0,89

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

3,12

3,33

2,98

1,81

Current ratio

Units

2,20

2,34

2,07

1,12

Acid Test Ratio-Liquidity Ratio

Units

1,87

1,99

1,70

0,95

Structure's primary quotient

Units

2,92

3,07

2,86

1,04

Treasury's primary quotient

Units

0,28

0,22

0,18

0,06

Rate of indebtedness ( Leverage )

%

179,26

173,88

178,23

769,78

Current Capital ( net )

Value

159.841.585

163.698.109

148.590.262

76.802

RETURN

 

 

 

 

 

Return on Sales

%

3,00

4,29

9,49

2,96

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

%

1,78

3,03

9,98

8,95

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

%

2,63

4,45

11,71

29,42

Return on Investment ( R.O.I. )

%

0,43

2,21

3,53

5,23

Return/ Sales

%

0,66

3,51

4,92

4,98

Extra Management revenues/charges incid.

%

231,20

78,89

158,43

24,55

Cash Flow

Value

7.038.520

9.507.701

24.445.381

43.211

Operating Profit

Value

1.558.953

7.783.777

12.665.777

70.778

Gross Operating Margin

Value

5.016.882

11.171.765

17.063.091

101.164

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

140,77

327,64

134,71

151,02

Debts to suppliers average term

Days

161,95

169,78

143,53

170,53

Average stock waiting period

Days

67,29

70,69

72,07

37,36

Rate of capital employed return ( Turnover )

Units

0,65

0,63

0,71

1,16

Rate of stock return

Units

5,35

5,09

4,99

9,15

Labour cost incidence

%

18,88

18,49

17,34

21,18

Net financial revenues/ charges incidence

%

1,84

0,98

2,26

- 1,34

Labour cost on purchasing expenses

%

18,82

19,36

17,24

21,47

Short-term financing charges

%

0,36

n.c.

0,40

2,18

Capital on hand

%

154,85

159,17

139,08

86,08

Sales pro employee

Value

277.632

173.138

284.119

145.714

Labour cost pro employee

Value

52.405

32.013

49.270

32.556

 

 

Credit Opinion

 

300.000Eur.

 

 

Market / Territory Data

 

Population living in the province

:

944.297

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

Monthly family expences 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 4.211 significant companies.

 

The companies cash their credits on an average of 151 dd.

The average duration of suppliers debts is about 170 dd.

The sector's profitability is on an average of 2,96%.

The labour cost affects the turnover in the measure of 21,18%.

Goods are held in stock in a range of 37 dd.

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

The employees costs represent the 21,47% 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 3.720.

The insolvency index for the region is 0,46, , while for the province it is 0,40.

Total Bankrupt companies in the province : 4.335.

Total Bankrupt companies in the region : 14.698.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.52.79

UK Pound

1

Rs.85.17

Euro

1

Rs.69.53

 

 

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.