MIRA INFORM REPORT

 

 

Report Date :

17.12.2013

 

IDENTIFICATION DETAILS

 

Name :

COMPAGNIA ITALIANA FORME ACCIAIO S.P.A. O CIFA S.P.A.

 

 

Registered Office :

Via Stati Uniti D'america, 26,

20030 – Senago (MI)     

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

20.12.2001

 

 

Com. Reg. No.:

MI-2006-141009 of Milano

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

·         Manufacturer of moulds, mould-holders, profiles, shapes for machines

Manufacturer of machinery for mining, quarrying and construction

 

 

No. of Employees :

from 251 to 500

 

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

 

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 – September 30th, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

Italy

A2

A2

 

Risk Category

ECGC Classification

 

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

italy ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is high. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 126% of GDP in 2012, and investor concerns about the broader euro-zone crisis at times have caused borrowing costs on sovereign government debt to rise to euro-era. During the second half of 2011 the government passed three austerity packages to reduce its budget deficit and help bring down borrowing costs. These measures included a hike in the value-added tax, pension reforms, and cuts to public administration. The government also faces pressure from investors and European partners to sustain its recent efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2012 economic growth and labor market conditions deteriorated, with growth at -2.3% and unemployment rising to nearly 11%, with youth unemployment around 35%. The government has undertaken several reform initiatives designed to increase long-term economic growth. Italy's GDP is now 7% below its 2007 pre-crisis level.

 

Source : CIA

Company name & address

 

Compagnia Italiana Forme Acciaio S.p.a. o Cifa S.p.A.

 

Via Stati Uniti D'america, 26

 

20030 - Senago (MI) -IT-

 

 

Summary

 

Fiscal Code

:

02693100121

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

31/12/2006

Equity

:

Over 2.582.254

Turnover Range

:

100.000.000/150.000.000

Number of Employees

:

from 251 to 500

 

 

Activity

 

·         Manufacture of moulds, mould-holders, profiles, shapes for machines

Manufacture of machinery for mining, quarrying and construction



Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 02693100121

 

Foreign Trade Reg. no. : MI360178 since 19/01/2007

 

Chamber of Commerce no. : 530167 of Brescia

 

Chamber of Commerce no. : 1808999 of Milano since 24/05/2006

 

Chamber of Commerce no. : 230928 of Mantova

 

Firms' Register : MI-2006-141009 of Milano

 

V.A.T. Code : 02693100121

 

Establishment date

: 20/12/2001

Start of Activities

: 31/12/2006

Legal duration

: 31/12/2050

Nominal Capital

: 15.080.192

 

Subscribed Capital

: 15.080.192

 

Paid up Capital

: 15.080.192

 




Members

 

Ciaccio

Roberto

 

 

Born in Milano

(MI)

on 02/03/1957

- Fiscal Code : CCCRRT57C02F205F

 

 

Residence:

 

Petrarca

, 20/A

- 26020

Palazzo Pignano

(CR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/09/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Vimercati

Walter

 

 

Born in Novate Milanese

(MI)

on 26/12/1949

- Fiscal Code : VMRWTR49T26F955U

 

 

Residence:

Nolina

, 16

Cureglia

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

08/01/2007

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Villa

Alberto

 

 

Born in Monza

(MB)

on 19/05/1969

- Fiscal Code : VLLLRT69E19F704T

 

 

Residence:

 

F. Confalonieri

, 76

- 20058

Villasanta

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/09/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Corti

Delfino

 

 

Born in Lecco

(CO)

on 19/04/1963

- Fiscal Code : CRTDFN63D19E507Q

 

 

Residence:

 

Trento

, 5

- 37045

Legnago

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

17/12/2007

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Bianchi

Gian Piero

 

 

Born in Torino

(TO)

on 18/10/1959

- Fiscal Code : BNCGPR59R18L219C

 

 

Residence:

 

Stati Uniti D'america

, 26

- 20030

Senago

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/09/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Cipolla

Davide

 

 

Born in Mantova

(MN)

on 01/07/1965

- Fiscal Code : CPLDVD65L01E897J

 

 

Residence:

 

S.adeodato

, 2

- 22063

Cantu'

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2012

 

 

Managing Director

27/04/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Ostini

Carlo

 

 

Born in Milano

(MI)

on 05/02/1971

- Fiscal Code : STNCRL71B05F205W

 

 

Residence:

 

Stati Uniti D'america

, 26

- 20030

Senago

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/09/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Lanticina

Giuseppe

 

 

Born in Magenta

(MI)

on 26/02/1958

- Fiscal Code : LNTGPP58B26E801M

 

 

Residence:

 

Pasteur

, 60

- 20010

Marcallo Con Casone

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

28/04/2008

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Bertino

Eugenio

 

 

Born in Ceva

(CN)

on 30/01/1955

- Fiscal Code : BRTGNE55A30C589Y

 

 

Residence:

 

Stati Uniti D'america

, 26

- 20030

Senago

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

21/10/2013

 

 

Procurator

21/10/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Gandola

Paolo

 

 

Born in Como

(CO)

on 23/05/1975

- Fiscal Code : GNDPLA75E23C933X

 

 

Residence:

 

Pedotti

, 5

- 22020

San Fermo della Battaglia

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/09/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Scaglioni

Raffaele

 

 

Born in Como

(CO)

on 08/05/1965

- Fiscal Code : SCGRFL65E08C933V

 

 

Residence:

 

Barozzo

, 2/M

- 22075

Lurate Caccivio

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/09/2011

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Zhan

Chunxin

 

 

 

Born in Hansnou - Hunan

( )

on 06/04/1955

- Fiscal Code : ZHNCNX55D06Z210L

 

 

 

Residence:

Yin Pen South Road

, 361

Changsha - Hunan

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2012

 

 



He

Wenjin

 

 

Born in Shanghai

( )

on 10/04/1970

- Fiscal Code : HEXWJN70D10Z210E

 

 

Residence:

Yin Pen South Road

, 361

Changsha - Hunan

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2012

 

 



Bertocchi

Giuseppe

 

 

Born in Manerbio

(BS)

on 06/12/1963

- Fiscal Code : BRTGPP63T06E884M

 

 

Residence:

 

Don Milano

, 47

- 23880

Casatenovo

(LC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

19/11/2008

 

 

Procurator

23/09/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Pirri

Nicola Alberto Vittorio

 

 

Born in Milano

(MI)

on 24/04/1972

- Fiscal Code : PRRNLL72D24F205M

 

 

Residence:

 

Stati Uniti D'america

, 26

- 20030

Senago

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/09/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Zhang

Jianguo

 

 

Born in Changsha - Hunan

( )

on 28/05/1959

- Fiscal Code : ZHNJNG59E28Z210N

 

 

Residence:

Yin Pen South Road

, 361

Changsha - Hunan

- CN -

 

Position

Since

Shares Amount

% Ownership

Director

27/04/2012

 

 

Board Chairman

25/07/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Metivier

Daniel Charles

 

 

Born in Villeneuve Sul Lot

( )

on 06/06/1960

- Fiscal Code : MTVDLC60H06Z110A

 

 

Residence:

 

Napoli

, 25

- 20146

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/09/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Brambati

Marco

 

 

 

Born in Milano

(MI)

on 10/09/1964

- Fiscal Code : BRMMRC64P10F205A

 

 

 

Residence:

 

Bolivia

, 36

- 20037

Paderno Dugnano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/09/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Proni

Enrico

 

 

Born in Salisano

(RI)

on 24/11/1953

- Fiscal Code : PRNNRC53S24H713E

 

 

Residence:

 

Mario Brambilla

, 13

- 20060

Pozzuolo Martesana

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/09/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Biavati

Renato Marino

 

 

Born in Saronno

(VA)

on 03/08/1953

- Fiscal Code : BVTRTM53M03I441K

 

 

Residence:

 

Monte Sabotino

, 45

- 21047

Saronno

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/09/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Pinto

Daniela

 

 

Born in Bollate

(MI)

on 05/05/1977

- Fiscal Code : PNTDNL77E45A940K

 

 

Residence:

 

Stati Uniti D'america

, 26

- 20030

Senago

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

15/06/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Strelbitskaia

Anna Marianovna

 

 

Born in Briansk

( )

on 19/10/1968

- Fiscal Code : STRNMR68R59Z135D

 

 

Residence:

 

25 Aprile

, 4/G

- 20030

Senago

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

19/03/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Pandolfi

Alessandra

 

 

Born in Milano

(MI)

on 19/04/1978

- Fiscal Code : PNDLSN78D59F205K

 

 

Residence:

 

Stati Uniti D'america

, 26

- 20030

Senago

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/07/2012

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Vianello

Andrea

 

 

 

Born in Feltre

(BL)

on 11/12/1964

- Fiscal Code : VNLNDR64T11D530O

 

 

 

Residence:

 

Stati Uniti D'america

, 26

- 20030

Senago

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/07/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Masini

Rosella

 

 

Born in Varese

(VA)

on 02/10/1970

- Fiscal Code : MSNRLL70R42L682F

 

 

Residence:

 

Stati Uniti D'america

, 26

- 20030

Senago

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

29/05/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Chen

Xiaofei

 

 

Born in Jiangsu

( )

on 18/07/1963

 

 

Residence:

Yinpen South Road

, SNC

Changsha - Hunan

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

24/10/2013

 

 



Piccarreta

Giovanni

 

 

Born in Corato

(BA)

on 22/08/1970

- Fiscal Code : PCCGNN70M22C983Z

 

 

Residence:

 

Delle Forze Armate

, 260

- 20152

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

21/10/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Cifa (luxembourg) Holdings S.a.r.l.

 

 

 

 

Position

Since

Shares Amount

% Ownership

Sole partner

29/02/2012

 

 

 

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.

 

Cipolla

Davide

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Cifa Mixers Srl

Castiglione delle Stiviere (MN) - IT -

01565410204

Director

Withdrawn

Registered

Cifa Mixers Srl

Castiglione delle Stiviere (MN) - IT -

01565410204

Managing Director

Withdrawn

Registered

Cifa Mixers Srl

Castiglione delle Stiviere (MN) - IT -

01565410204

Board Chairman

Withdrawn

Registered

Biesse Beton Service S.r.l.

Villorba (TV) - IT -

00778140129

Director

Withdrawn

Registered

Cifa Pumps Srl

Senago (MI) - IT -

10388910159

Director

Withdrawn

Registered

Cifa Pumps Srl

Senago (MI) - IT -

10388910159

Managing Director

Withdrawn

Registered

Cifa Pumps Srl

Senago (MI) - IT -

10388910159

Board Chairman

Withdrawn

Registered

Valme S.r.l.

Rogolo (SO) - IT -

00526890140

Director

Active

Registered

Valme S.r.l.

Rogolo (SO) - IT -

00526890140

Board Chairman

Active

Registered

Carpenteria S. Antonio Spa

Senago (MI) - IT -

02500420167

Director

Withdrawn

Registered

Compagnia Italiana Forme Acciaio S.p.a Od In Forma Abbreviata Cifa S.p.a.

Senago (MI) - IT -

01795920204

Attorney with special power

Withdrawn

Ceased

Stai S.r.l.

Senago (MI) - IT -

13195100154

Director

Withdrawn

Registered

Stai S.r.l.

Senago (MI) - IT -

13195100154

Managing Director

Withdrawn

Registered

Stai S.r.l.

Senago (MI) - IT -

13195100154

Board Chairman

Withdrawn

Registered

Cifa Worldwide S.p.a.

Senago (MI) - IT -

06298540961

Managing Director

Withdrawn

Registered

Cifa Worldwide S.p.a.

Senago (MI) - IT -

06298540961

Director

Withdrawn

Registered

Top Carbon S.r.l.

Faenza (RA) - IT -

02448880399

Director

Active

Registered

Top Carbon S.r.l.

Faenza (RA) - IT -

02448880399

Assistant board Chairman

Active

Registered

 

Zhang

Jianguo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Cifa Worldwide S.p.a.

Senago (MI) - IT -

06298540961

Director

Withdrawn

Registered

Cifa Worldwide S.p.a.

Senago (MI) - IT -

06298540961

Board Chairman

Withdrawn

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

Cifa (luxembourg) Holdings S.a.r.l.

 

 

 

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

Cifacentro S.p.a.

Umbertide - IT -

02434050544

46.800 .Eur

45,00

 

 

Active

Cifa Garda S.p.a.

Montichiari - IT -

02168950984

36.800 .Eur

28,30

 

 

Active

Biesse Beton Service S.r.l.

Villorba - IT -

00778140129

65.520 .Eur

70,00

 

 

Active

Cifa Pumps Srl

Senago - IT -

10388910159

10.400 .Eur

100,00

 

 

Active

Effe 2 Service - S.r.l.

Azzano Decimo - IT -

01197750936

6.240 .Eur

60,00

 

 

Active

Cifa Ticino Srl In Liquidazione

Senago - IT -

08506630014

24.500 .Eur

49,00

 

 

Active

Cifa Mixers Srl

Castiglione delle Stiviere - IT -

01565410204

 

100,00

 

 

Active

Cifa Tunnelling Srl

Senago - IT -

01365160207

51.480 .Eur

100,00

 

 

Active

Valme S.r.l.

Rogolo - IT -

00526890140

 

100,00

 

 

Active

Carpenteria S. Antonio Spa

Senago - IT -

02500420167

900.000 .Eur

100,00

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Stati Uniti D'america

, 26

- 20030

- Senago

(MI)

- IT -

 

 

 

 

PHONE

: 02990131

 

 

 

 

FAX

: 029981157

 

 

 

 

Email

: cifa@cifa.com

 

-

Branch

(Store)

since 31/12/2006

 

 

 

 

 

 

Stati Uniti D'america

, 30

- 20030

- Senago

(MI)

- IT -

 

 

 

 

Email

: CIFA_DG@PEC.IT

 

-

Branch

(Store)

since 31/12/2006

 

 

 

 

 

 

Stati Uniti D'america

, 22

- 20030

- Senago

(MI)

- IT -

 

-

Branch

(Warehouse)

since 31/12/2006

 

 

 

 

 

 

Cavour

, 91/93

- 20030

- Senago

(MI)

- IT -

 

-

Branch

(Warehouse)

since 31/12/2006

 

 

 

 

 

 

De Gasperi

, 11/13

- 20030

- Senago

(MI)

- IT -

 

-

Branch

(office)

since 16/01/2012

 

 

 

 

 

 

Italo Calvino

, 6

- 25018

- Montichiari

(BS)

- IT -

 

 

 

 

Trading Style: CIFA SERVICE E ACADEMY

 

-

Branch

(office)

since 31/12/2006

 

 

 

 

 

 

Per Solferino

, 36

- 46043

- Castiglione delle Stiviere

(MN)

- IT -

 

 

 

 

Employees

: 402

 

Fittings and Equipment for a value of 4.520.000

Eur

 

Stocks for a value of 32.230.000

Eur

 

 

 

Traded Brands / Suppliers

 

- BIESSE BETON SERVICE SRL

 

- EFFE 2 SERVICE SRL

 

- CARPENTERIA S. ANTONIO SPA

 

- RECOIL SRL

 


Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Cerini

Giovanni

 

 

Born in Solferino

(MN)

on 06/03/1936

- Fiscal Code : CRNGNN36C06I801L

 

 

Residence:

 

Rosmini

, 4

- 20030

Senago

(MI)

- IT -

 

Ex-Postions

Director

 

Raimondi

Battista

 

 

Born in Solferino

(MN)

on 05/12/1937

- Fiscal Code : RMNBTS37T05I801L

 

 

Residence:

 

San Martino

, 12/3

- 46040

Solferino

(MN)

- IT -

 

Ex-Postions

Director

 

Marcon

Stefano

 

 

Born in Castelfranco Veneto

(TV)

on 29/01/1969

- Fiscal Code : MRCSFN69A29C111F

 

 

Residence:

 

Castellari

, 6-6

- 31023

Resana

(TV)

- IT -

 

Ex-Postions

Procurator

Director

 

Romagnoli

Carlo

 

 

Born in Empoli

(FI)

on 19/09/1964

- Fiscal Code : RMGCRL64P19D403P

 

 

Residence:

 

Vercelli

, 25

- 20144

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

Emdin

Simone Rafael

 

 

Born in Milano

(MI)

on 07/09/1961

- Fiscal Code : MDNSNR61P07F205Z

 

 

Residence:

 

Carlo Poma

, 18

- 20129

Milano

(MI)

- IT -

 

Ex-Postions

Procurator

 

Varoli

Rossana

 

 

Born in Saronno

(VA)

on 24/09/1965

- Fiscal Code : VRLRSN65P64I441C

 

 

Residence:

 

Gianbattista Rota

, 22

- 24100

Bergamo

(BG)

- IT -

 

Ex-Postions

Procurator

 

Gambuto

Matteo

 

 

Born in Monte Sant'Angelo

(FG)

on 21/08/1952

- Fiscal Code : GMBMTT52M21F631A

 

 

Residence:

 

Grandi

, 8

- 20026

Novate Milanese

(MI)

- IT -

 

Ex-Postions

Procurator

 

Peroni

Marco

 

 

Born in Saronno

(VA)

on 28/01/1966

- Fiscal Code : PRNMRC66A28I441W

 

 

Residence:

 

Della Repubblica

, 32

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Procurator

 

Fontana

Ivano

 

 

Born in Senago

(MI)

on 29/06/1956

- Fiscal Code : FNTVNI56H29I602U

 

 

Residence:

 

Don Rocca

, 9/A

- 20030

Senago

(MI)

- IT -

 

Ex-Postions

Procurator

 

Tombesi

Ulisse

 

 

Born in Rimini

(FO)

on 09/01/1964

- Fiscal Code : TMBLSS64A09H294I

 

 

Residence:

 

Acerbi

, 48

- 20022

Castano Primo

(MI)

- IT -

 

Ex-Postions

Procurator

 

Cifa Worldwide S.p.a.

 

 

- Fiscal Code : 06298540961

 

 

Residence:

 

Stati Uniti D'america

, 26

- 20030

Senago

(MI)

- IT -

 

Ex-Postions

Sole partner

 

Bastianon

Stefano

 

 

Born in Travagliato

(BS)

on 22/01/1943

- Fiscal Code : BSTSFN43A22L339I

 

 

Residence:

 

Marche

, 25

- 25100

Brescia

(BS)

- IT -

 

Ex-Postions

Permanent Auditor

 

Salom

Maurizio

 

 

Born in Milano

(MI)

on 09/04/1954

- Fiscal Code : SLMMRZ54D09F205Y

 

 

Residence:

 

Bianca Maria

, 25

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Tedeschi

Giovanni

 

 

Born in Milano

(MI)

on 07/06/1954

- Fiscal Code : TDSGNN54H07F205M

 

 

Residence:

 

Manin

, 3

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Canzani

Piero

 

 

Born in Milano

(MI)

on 09/09/1951

- Fiscal Code : CNZPRI51P09F205D

 

 

Residence:

 

Risorgimento

, 4

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Sole Director

 

Cipolla

Davide

 

 

Born in Mantova

(MN)

on 01/07/1965

- Fiscal Code : CPLDVD65L01E897J

 

 

Residence:

 

S.adeodato

, 2

- 22063

Cantu'

(CO)

- IT -

 

Ex-Postions

Procurator

 

Borsani

Roberto

 

 

Born in Tradate

(VA)

on 04/12/1963

- Fiscal Code : BRSRRT63T04L319Y

 

 

Residence:

 

Monte Bianco

, 29

- 22070

Locate Varesino

(CO)

- IT -

 

Ex-Postions

Procurator

 

Gatti

Giovanna

 

 

Born in Milano

(MI)

on 06/09/1963

- Fiscal Code : GTTGNN63P46F205U

 

 

Residence:

 

Carlo Alberto Dalla Chiesa

, 11

- 26866

Sant'Angelo Lodigiano

(LO)

- IT -

 

Ex-Postions

Procurator

 

Abravanel

Roger

 

 

Born in Tripoli

( )

on 27/07/1946

- Fiscal Code : BRVRGR46L27Z326H

 

 

Residence:

 

Luigi Majno

, 7

- 20122

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

Vitulo

Raoul Francesco

 

 

Born in Milano

(MI)

on 03/07/1953

- Fiscal Code : VTLRFR53L03F205A

 

 

Residence:

 

Bixio Nino

, 15

- 20129

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Bonalumi

Francesca Luisa Vittoria

 

 

Born in Milano

(MI)

on 05/02/1967

- Fiscal Code : BNLFNC67B45F205C

 

 

Residence:

 

Vasto

, 4

- 20121

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Lanzani

Mauro

 

 

Born in Bollate

(MI)

on 02/08/1962

- Fiscal Code : LNZMRA62M02A940W

 

 

Residence:

 

Cadorna

, 11

- 20026

Novate Milanese

(MI)

- IT -

 

Ex-Postions

Procurator

 

Bertino

Eugenio

 

 

Born in Ceva

(CN)

on 30/01/1955

- Fiscal Code : BRTGNE55A30C589Y

 

 

Residence:

 

Stati Uniti D'america

, 26

- 20030

Senago

(MI)

- IT -

 

Ex-Postions

Procurator

Attorney with special power

 

Ciriello

Angelo Paolo

 

 

Born in Bollate

(MI)

on 21/02/1973

- Fiscal Code : CRLNLP73B21A940C

 

 

Residence:

 

Dei Gelsi

, 3/B

- 20020

Arese

(MI)

- IT -

 

Ex-Postions

Procurator

 

Sgro'

Mario

 

 

Born in Padova

(PD)

on 09/09/1959

- Fiscal Code : SGRMRA59P09G224K

 

 

Residence:

 

G.b. Tiepolo

, 57

- 35100

Padova

(PD)

- IT -

 

Ex-Postions

Procurator

 

Zhao

John Huan

 

 

Born in Yinchaun

( )

on 25/01/1963

- Fiscal Code : ZHAJNH63A25Z210D

 

 

Residence:

6 F South Tower C

Beijing - Pechino

- CN -

 

Ex-Postions

Director

 

Bacchetta

Carlo

 

 

Born in Venezia

(VE)

on 04/01/1966

- Fiscal Code : BCCCRL66A04L736B

 

 

Residence:

 

Piazza D'armi

, 34

- 28100

Novara

(NO)

- IT -

 

Ex-Postions

Procurator

 

Banaudi

Paolo

 

 

 

Born in San Remo

(IM)

on 15/01/1974

- Fiscal Code : BNDPLA74A15I138B

 

 

Residence:

 

Strada Colla

, 50

- 18100

Imperia

(IM)

- IT -

 

Ex-Postions

Procurator

 

Portello

Nereo

 

 

Born in Sernaglia della Battaglia

(TV)

on 26/04/1953

- Fiscal Code : PRTNRE53D26I635I

 

 

Residence:

 

Marco Polo

, 30

- 20013

Magenta

(MI)

- IT -

 

Ex-Postions

Procurator

 

Sala

Luigi

 

 

Born in Milano

(MI)

on 29/05/1957

- Fiscal Code : SLALGU57E29F205P

 

 

Residence:

 

Chiossetto

, 7

- 20122

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

Mutti

Guerrino

 

 

Born in Asola

(MN)

on 02/08/1939

- Fiscal Code : MTTGRN39M02A470E

 

 

Residence:

 

Fattori

, 6

- 46040

Solferino

(MN)

- IT -

 

Ex-Postions

Director

 

Salom

Maurizio

 

 

Born in Milano

(MI)

on 09/04/1954

- Fiscal Code : SLMMRZ54D09F205Y

 

 

Residence:

 

Bianca Maria

, 25

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Cele'

Maurizio

 

 

Born in Pavia

(PV)

on 11/10/1956

- Fiscal Code : CLEMRZ56R11G388I

 

 

Residence:

 

Di Vittorio

, 14

- 27010

San Genesio Ed Uniti

(PV)

- IT -

 

Ex-Postions

Procurator

 

Pansera

Mario

 

 

Born in Bergamo

(BG)

on 18/06/1954

- Fiscal Code : PNSMRA54H18A794H

 

 

Residence:

 

Casalino

, 13

- 24100

Bergamo

(BG)

- IT -

 

Ex-Postions

Procurator

 

Cerini

Luigi

 

 

Born in Paderno Dugnano

(MI)

on 14/04/1964

- Fiscal Code : CRNLGU64D14G220I

 

 

Residence:

 

Gondrand

, 1

- 46040

Solferino

(MN)

- IT -

 

Ex-Postions

Procurator

 

Ferrari

Maurizio

 

 

Born in Milano

(MI)

on 04/12/1948

- Fiscal Code : FRRMRZ48T04F205Q

 

 

Residence:

 

Udine

, 105

- 33170

Pordenone

(PN)

- IT -

 

Ex-Postions

Managing Director

Board Chairman

Director

 

Lanzavecchia

Edoardo

 

 

Born in Milano

(MI)

on 21/01/1959

- Fiscal Code : LNZDRD59A21F205Y

 

 

 

Residence:

 

Giuseppe Verdi

, 6

- 20121

Milano

(MI)

- IT -

 

Ex-Postions

Director



CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

 

 

Compagnia Italiana Forme Acciaio S.p.a Od In Forma Abbreviata Cifa S.p.a.

 

 

 

Stati Uniti D'america

, 26

, 20030

, Senago

(MI)

- IT -

 

 

Fiscal Code: 01795920204

 

 

Date

Merging/splitting-up project:

22/09/2006

 

The firm absorbed by merging of

 

 

 

Compagnia Italiana Forme Acciaio S.p.a Od In Forma Abbreviata Cifa S.p.a.

 

 

 

Stati Uniti D'america

, 26

, 20030

, Senago

(MI)

- IT -

 

 

Fiscal Code: 01795920204

 

 

Date

:

15/12/2006

 

Project of merging by taking over of

 

 

 

Cifa Pumps Srl

 

 

 

Stati Uniti D'america

, 26

, 20030

, Senago

(MI)

- IT -

 

 

Fiscal Code: 10388910159

 

 

Date

Merging/splitting-up project:

25/10/2011

 

Resolution of merging of

 

 

 

Cifa Pumps Srl

 

 

 

Stati Uniti D'america

, 26

, 20030

, Senago

(MI)

- IT -

 

 

Fiscal Code: 10388910159

 

 

Date

:

01/12/2011




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

INTESA SANPAOLO SPA

 

 

 

 

3069

0

BANK OF COMMUNICATION COMPANY LTD

 

 

 

FRANCOFORTE

 

 

BANK OF CHINA LTD

 

 

 

 

 

 



Financial and Economical Analysis

 

The company is active since 2006

An eco-fin analysis has been made on the base on the b/s for the years 2010, 2011 and 2012.

Under the financial profile unstable results are noted. with a loss in the last financial year.

The operating result is negative.

The operating result is negative (Eur. -17.523.369).

The G.O.M. amounted to Eur. 11.328.212 with a -28,35% fall.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,41) lower than in 2011.

Subject can manage an equity capital funds for an amount of Eur. 154.865.364 , rising by 1248,22%.

In the year 2012 total debts amounted to Eur. 364.976.748 , showing an upward trend if compared to 2011.

Both financial indebtedness as well as exposure to suppliers are rated as fairly high even in comparison with the sector's.

Liquidity is however good.

Accounts receivable average term is 82,25 days. , shorter than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 27.672.766

During 2012 financial year labour costs amounted to Eur. 20.963.337, with a 11,09% incidence on production costs. , whereas 14,73% is the incidence on sales revenues.

Financial incomes cover financial charges.


Financial Data

 

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

142.363.183

Profit (Loss) for the period

-468.488

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

139.517.379

Profit (Loss) for the period

1.192.485

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

126.781.884

Profit (Loss) for the period

-21.830.599

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

167.675.817

Profit (Loss) for the period

-10.697.009



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 31/12/2012 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2011 - 12 Mesi - Currency: - Amounts x 1

 

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

 

Years

2012

2011

2010

 

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

200.520

195.400

5.278

. . Research,develop. and advert.expens.

3.358.834

2.587.262

2.642.612

. . Industrial patent rights

395.110

391.001

440.134

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

67.885.092

18.521.950

20.421.667

. . Assets in formation and advance paymen.

202.264.979

 

 

. . Other intangible fixed assets

1.544.630

1.097.346

837.320

. Total Intangible Fixed Assets

275.649.165

22.792.959

24.347.011

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

141.907

10.044

11.226

. . Plant and machinery

3.295.216

951.183

1.154.726

. . Industrial and commercial equipment

1.229.168

224.577

261.139

. . Other assets

2.316.874

1.089.279

907.656

. . Assets under construction and advances

131.299

 

 

. Total Tangible fixed assets

7.114.464

2.275.083

2.334.747

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

71.281.404

97.700.686

98.175.187

. . . Equity invest. in subsidiary companies

71.276.504

97.700.686

98.175.087

. . . Equity invest. in associated companies

4.900

 

100

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

17.564

23.059

31.427

. . . . Within 12 months

17.564

23.059

31.427

. . . . Beyond 12 months

 

 

 

. . . 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

17.564

23.059

31.427

. . . . Within 12 months

17.564

23.059

31.427

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

71.298.968

97.723.745

98.206.614

Total fixed assets

354.062.597

122.791.787

124.888.372

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

17.223.101

6.036.166

5.296.844

. . Work in progress and semimanufactured

13.897.149

7.630.228

9.027.065

. . Work in progress on order

 

 

 

. . Finished goods

 

 

 

. . Advance payments

1.110.753

1.604.123

1.867.825

. Total Inventories

32.231.003

15.270.517

16.191.734

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

128.277.143

108.293.796

84.512.650

. . Beyond 12 months

15.900.492

6.824.631

11.211.474

. . Trade receivables

32.527.737

37.288.058

35.890.520

. . . . Within 12 months

31.265.029

34.282.085

31.459.877

. . . . Beyond 12 months

1.262.708

3.005.973

4.430.643

. . Receivables due from subsid. comp.

64.367.420

45.327.889

37.425.293

. . . . Within 12 months

64.367.420

45.327.889

37.425.293

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

 

257.146

. . . . Within 12 months

 

 

257.146

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

11.113.322

17.862.062

9.051.748

. . . . Within 12 months

11.113.322

17.862.062

9.051.748

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

17.622.382

7.552.450

6.121.731

. . . . Within 12 months

17.622.382

7.552.450

6.121.731

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

14.637.784

3.818.658

6.780.831

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

14.637.784

3.818.658

6.780.831

. . Receivables due from third parties

3.908.990

3.269.310

196.855

. . . . Within 12 months

3.908.990

3.269.310

196.855

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

144.177.635

115.118.427

95.724.124

. 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

244.264

1.728.858

7.090.826

. Total Financial Assets

244.264

1.728.858

7.090.826

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

21.192.934

12.407.672

14.127.123

. . Checks

 

 

 

. . Banknotes and coins

330

620

1.251

. Total Liquid funds

21.193.264

12.408.292

14.128.374

Total current assets

197.846.166

144.526.094

133.135.058

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

632.988

 

. Other adjustment accounts

1.156.610

 

492.346

Total adjustments accounts

1.156.610

632.988

492.346

TOTAL ASSETS

553.065.373

267.950.869

258.515.776

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

15.080.192

15.080.192

15.080.192

. Additional paid-in capital

255.900.000

15.754.172

15.754.172

. Revaluation reserves

 

 

 

. Legal reserve

 

1.290.384

1.290.384

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

-103.580.595

2

 

. Accumulated Profits (Losses)

-12.065.745

-21.830.599

 

. Profit( loss) of the year

-468.488

1.192.485

-21.830.599

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

154.865.364

11.486.636

10.294.149

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

22.858.253

146.553

1.084.170

. . Other funds

7.887.881

11.716.915

17.983.799

Total Reserves for Risks and Charges

30.746.134

11.863.468

19.067.969

Employee termination indemnities

2.140.837

1.427.794

1.512.122

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

84.976.748

62.074.425

47.259.721

. . . . Beyond 12 months

280.000.000

180.913.401

180.000.000

. . 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

282.556.950

180.309.777

180.276.271

. . . . Within 12 months

2.556.950

309.777

276.271

. . . . Beyond 12 months

280.000.000

180.000.000

180.000.000

. . Due to other providers of finance

914.320

1.360.000

 

. . . . Within 12 months

914.320

446.599

 

. . . . Beyond 12 months

 

913.401

 

. . Advances from customers

1.669.724

1.205.592

1.730.656

. . . . Within 12 months

1.669.724

1.205.592

1.730.656

. . . . Beyond 12 months

 

 

 

. . Trade payables

29.106.388

19.862.876

19.019.119

. . . . Within 12 months

29.106.388

19.862.876

19.019.119

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

40.979.395

28.010.494

18.995.854

. . . . Within 12 months

40.979.395

28.010.494

18.995.854

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

1.911.486

5.818.586

5.500.000

. . . . Within 12 months

1.911.486

5.818.586

5.500.000

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

818.960

721.331

293.133

. . . . Within 12 months

818.960

721.331

293.133

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

1.996.614

1.074.904

630.148

. . . . Within 12 months

1.996.614

1.074.904

630.148

. . . . Beyond 12 months

 

 

 

. . Other payables

5.022.911

4.624.266

814.540

. . . . Within 12 months

5.022.911

4.624.266

814.540

. . . . Beyond 12 months

 

 

 

Total accounts payable

364.976.748

242.987.826

227.259.721

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

336.290

185.145

381.815

Total adjustment accounts

336.290

185.145

381.815

TOTAL LIABILITIES

553.065.373

267.950.869

258.515.776

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

1.256.290

 

Risk accounts

 

18.733.190

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

142.363.183

139.517.381

126.781.884

. Changes in work in progress

4.058.063

-1.396.837

-3.419.489

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

1.786.837

797.547

626.978

. Other income and revenues

23.382.437

17.415.301

4.079.692

. . Contributions for operating expenses

 

 

128.656

. . Different income and revenues

23.382.437

17.415.301

3.951.036

Total value of production

171.590.520

156.333.392

128.069.065

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

122.440.717

112.016.692

98.325.929

. Services received

18.195.073

16.798.635

23.849.221

. Leases and rentals

1.655.002

1.057.860

1.077.230

. Payroll and related costs

20.963.337

11.203.699

9.298.415

. . Wages and salaries

14.634.525

8.010.370

6.630.463

. . Social security contributions

4.845.922

2.626.214

2.119.564

. . Employee termination indemnities

1.043.520

560.229

546.211

. . Pension and similar

 

 

 

. . Other costs

439.370

6.886

2.177

. Amortization and depreciation

28.141.254

6.001.762

14.136.408

. . Amortization of intangible fixed assets

26.690.106

4.013.884

9.718.878

. . Amortization of tangible fixed assets

912.037

828.193

806.874

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

539.111

1.159.685

3.610.656

. Changes in raw materials

-3.476.703

-739.322

744.844

. Provisions to risk reserves

710.327

988.070

2.886.114

. Other provisions

 

 

 

. Other operating costs

484.882

184.418

167.785

Total production costs

189.113.889

147.511.814

150.485.946

Diff. between value and cost of product.

-17.523.369

8.821.578

-22.416.881

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

27.783.609

 

5.000.000

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

185.962

335.983

590.025

. . 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

 

335.983

590.025

. . . - Subsidiary companies

 

71.433

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

264.550

 

. Interest and other financial expense

-9.625.304

-6.405.160

-3.981.721

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

6.405.160

 

Total financial income and expense

18.344.267

-6.069.177

1.608.304

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

-290.568

-5.740.407

-2.812.555

. . Of equity investments

-290.568

-5.740.407

-2.812.555

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

-290.568

-5.740.407

-2.812.555

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

4.628.556

10.166.785

1.233.245

. . Gains on disposals

 

 

 

. . Other extraordinary income

4.628.556

10.166.785

1.233.245

. Extraordinary expense

-1.837.298

-1.571.177

-820.460

. . Losses on disposals

-361.870

 

 

. . Taxes relating to prior years

 

-186

 

. . Other extraordinary expense

-1.475.428

-1.570.991

-820.460

Total extraordinary income and expense

2.791.258

8.595.608

412.785

Results before income taxes

3.321.588

5.607.602

-23.208.347

. Taxes on current income

3.790.076

4.415.117

-1.377.748

. . current taxes

4.216.903

2.390.561

 

. . differed taxes(anticip.)

-426.827

2.024.556

-1.377.748

. Net income for the period

-468.488

1.192.485

-21.830.599

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-468.488

1.192.485

-21.830.599[a1] 

 

RATIOS

Value Type

as at 31/12/2012

as at 31/12/2011

as at 31/12/2010

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,64

0,46

0,48

0,18

Elasticity Ratio

Units

0,36

0,54

0,51

0,80

Availability of stock

Units

0,06

0,06

0,06

0,24

Total Liquidity Ratio

Units

0,30

0,48

0,45

0,48

Quick Ratio

Units

0,04

0,05

0,08

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,41

4,32

3,22

3,25

Self Financing Ratio

Units

0,28

0,04

0,04

0,19

Capital protection Ratio

Units

0,91

-0,42

1,66

0,63

Liabilities consolidation quotient

Units

3,32

2,94

3,84

0,19

Financing

Units

2,36

21,15

22,08

3,80

Permanent Indebtedness Ratio

Units

0,79

0,72

0,74

0,36

M/L term Debts Ratio

Units

0,51

0,68

0,70

0,11

Net Financial Indebtedness Ratio

Units

1,69

14,74

16,14

0,63

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,23

1,58

1,54

1,75

Current ratio

Units

2,33

2,33

2,82

1,21

Acid Test Ratio-Liquidity Ratio

Units

1,95

2,08

2,47

0,81

Structure's primary quotient

Units

0,44

0,09

0,08

1,03

Treasury's primary quotient

Units

0,25

0,23

0,45

0,06

Rate of indebtedness ( Leverage )

%

357,13

2332,72

2511,29

516,42

Current Capital ( net )

Value

112.869.418

82.451.669

85.875.337

422.465

RETURN

 

 

 

 

 

Return on Sales

%

19,44

5,16

-6,07

3,35

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

%

-0,30

10,38

-212,07

5,13

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

%

2,14

48,82

-225,45

14,77

Return on Investment ( R.O.I. )

%

-3,17

3,29

-8,67

4,16

Return/ Sales

%

-12,31

6,32

-17,68

4,11

Extra Management revenues/charges incid.

%

n.c.

13,52

n.c.

28,57

Cash Flow

Value

27.672.766

7.194.247

-7.694.191

122.482

Operating Profit

Value

-17.523.369

8.821.578

-22.416.881

144.752

Gross Operating Margin

Value

11.328.212

15.811.410

-5.394.359

241.990

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

82,25

96,22

101,91

111,85

Debts to suppliers average term

Days

182,16

148,83

127,10

128,30

Average stock waiting period

Days

81,50

39,40

45,98

80,43

Rate of capital employed return ( Turnover )

Units

0,26

0,52

0,49

1,08

Rate of stock return

Units

4,42

9,14

7,83

4,45

Labour cost incidence

%

14,73

8,03

7,33

19,12

Net financial revenues/ charges incidence

%

12,89

-4,35

1,27

-1,08

Labour cost on purchasing expenses

%

11,09

7,60

6,18

19,02

Short-term financing charges

%

2,64

2,64

1,75

2,68

Capital on hand

%

388,49

192,06

203,91

91,91

Sales pro employee

Value

387.910

398.621

834.091

198.432

Labour cost pro employee

Value

57.120

32.010

61.173

35.779

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 expenses 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 1.206 significant companies.

The companies cash their credits on an average of 112 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,35%.

The labour cost affects the turnover in the measure of 19,12%.

Goods are held in stock in a range of 80 dd.

The difference between the sales volume and the resources used to realize it is about 1,08.

The employees costs represent the 19,02% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 24.765.

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

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 


 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.10

UK Pound

1

Rs.101.27

Euro

1

Rs.85.43

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

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.

 
 

 


·          [a1]