MIRA INFORM REPORT

 

 

Report Date :

20.12.2013

 

IDENTIFICATION DETAILS

 

Name :

RACCORDERIE METALLICHE - S.P.A.

 

 

Registered Office :

Strada Sabbionetana, 59 Campitello,

46010 – Marcaria (MN)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

30.09.1985

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of other taps and valves

 

 

No. of Employees :

from 201 to 250

 

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 – March, 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

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

 

RACCORDERIE METALLICHE - S.P.A.

 

Strada

Sabbionetana,

59 Campitello

 

46010

- Marcaria

(MN)

-IT-

 

 

Summary

 

Fiscal Code

:

01591820202

Legal Form

:

Joint stock company

start of Activities

:

07/01/1986

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

from 201 to 250

 

 

Activity

 

Manufacture of other taps and valves



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01591820202

 

Foreign Trade Reg. no. : 007111 of Mantova since 01/04/1992

 

Chamber of Commerce no. : 169204 of Mantova since 27/11/1990

 

Firms' Register : MN030-15071 of Mantova since 19/02/1996

 

V.A.T. Code : 01591820202

 

Tribunal Co. Register : 15071 of since 22/10/1992

 

Foundation date

: 30/09/1985

Establishment date

: 30/09/1985

Start of Activities

: 07/01/1986

Legal duration

: 31/12/2050

Nominal Capital

: 3.039.000

 

Subscribed Capital

: 3.039.000

 

Paid up Capital

: 3.039.000

 




Members

 

Ceccardi

Pierluigi

 

 

Born in Marcaria

(MN)

on 11/12/1939

- Fiscal Code : CCCPLG39T11E922W

 

 

Residence:

 

Virgilio

, 22/24

- 46010

Curtatone

(MN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/05/2011

 

 

Board Chairman

09/05/2011

 

 

Managing Director

09/05/2011

 

 



Ceccardi

Pierluigi

 

 

Born in Marcaria

(MN)

on 11/12/1939

- Fiscal Code : CCCPLG39T11E922W

 

 

Residence:

 

Virgilio

, 22/24

- 46010

Curtatone

(MN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/05/2011

 

 

Board Chairman

09/05/2011

 

 

Managing Director

09/05/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Ceccardi

Guido

 

 

Born in Mantova

(MN)

on 11/12/1963

- Fiscal Code : CCCGDU63T11E897X

 

 

Residence:

 

Fratelli Bandiera

, 11

- 46100

Mantova

(MN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/05/2011

 

 

Assistant board Chairman

09/05/2011

 

 

Managing Director

09/05/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Ceccardi

Antonella

 

 

Born in Mantova

(MN)

on 19/01/1965

- Fiscal Code : CCCNNL65A59E897W

 

 

Residence:

 

Virglio

, 22/24

- 46010

Curtatone

(MN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

09/05/2011

 

 

Managing Director

09/05/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Caleffi

Alberto

 

 

Born in Curtatone

(MN)

on 17/09/1962

- Fiscal Code : CLFLRT62P17D227C

 

 

Residence:

 

Marzabotto

, 33

- 46010

Curtatone

(MN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

20/09/2013

 

 

 

No Prejudicial events are reported

 

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.

 

Ceccardi

Pierluigi

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Il Sole 24 Ore S.p.a.

Milano (MI) - IT -

00777910159

Director

Withdrawn

Registered

 

Ceccardi

Pierluigi

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Cassa Di Risparmio Di Mirandola S.p.a.

Mirandola (MO) - IT -

02073290369

Director

Active

Merged

RACCORDERIE METALLICHE -S.P.A.

Curtatone (MN) - IT -

00547660209

Chairman

Active

Registered

BANCA POPOLARE AGRICOLA DI POGGIO RUSCO-SOCIETA'COOPERATIVA A RE-SPONSABILITA'LI

Poggio Rusco (MN) - IT -

00165810201

Director

Active

Registered

Assindustria Energia Mantova

Mantova (MN) - IT -

01933820209

Director

Withdrawn

Registered

CECCARDI PIER LUIGI

Mantova (MN) - IT -

CCCPLG39T11E922W

Proprietor

Active

Registered

Universita' Di Mantova

Mantova (MN) - IT -

01987230206

Director

Active

Registered

 

Ceccardi

Guido

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Consorzio Con Attivita' Esterna Per L'internazionalizzazione E La Promozione All

Mantova (MN) - IT -

00426700209

Director

Active

Registered

Consorzio Mantovano Interaziendale Per La Formazione Professiona- Le

Gazoldo degli Ippoliti (MN) - IT -

01624810204

Director

Withdrawn

Registered

AQUA SERVICE - S.R.L.

Virgilio (MN) - IT -

01710480201

Person in charge

Withdrawn

Registered

RACCORDERIE METALLICHE -S.P.A.

Curtatone (MN) - IT -

00547660209

Director

Withdrawn

Registered

Fondazione Della Comunita' Della Provincia Di Mantova - Onlus In Forma Abbreviat

Mantova (MN) - IT -

93033710208

Director

Active

Registered

Top Team Volley Mantova S.r.l. Societa'Sportiva Dilettantistica

Mantova (MN) - IT -

02076420203

Director

Active

Registered

 

Ceccardi

Antonella

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

RACCORDERIE METALLICHE -S.P.A.

Curtatone (MN) - IT -

00547660209

Director

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

Ceccardi Pierluigi

Curtatone - IT -

CCCPLG39T11E922W

2.556.852 .Eur

84,13

Ceccardi Guido

Mantova - IT -

CCCGDU63T11E897X

59.416 .Eur

1,95

Ceccardi Antonella

Curtatone - IT -

CCCNNL65A59E897W

59.416 .Eur

1,95

Bettale Rosanna

Curtatone - IT -

BTTRNN36B53H612G

59.416 .Eur

1,95

Raccorderie Metalliche - S.p.a.

 

02066990173

303.900 .Eur

10,00



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

IMMOBILINDUSTRIA S.P.A.

 

00492540208

2.500 .Eur

0,15

 

 

Active

AQUA SERVICE - S.R.L.

Virgilio - IT -

01710480201

92.962 .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

 

since 10/07/1990

 

 

 

 

 

 

Sabbionetana Fraz. Campitello

, 59

- 46010

- Marcaria

(MN)

- IT -

 

 

 

 

PHONE

: 037696001

 

-

Branch

(Store)

since 10/07/1990

 

 

 

 

 

 

Lombardi

, C.M.

- 46010

- Curtatone

(MN)

- IT -

 

 

 

 

PHONE

: 03762961

 

-

Branch

(Workshop)

since 10/07/1990

 

 

 

 

 

 

Della Costituzione

, 57

- 46010

- Curtatone

(MN)

- IT -

 

-

Branch

(Factory)

since 01/06/1990

 

 

 

 

 

 

Montanara Sud

, 126

- 46010

- Marcaria

(MN)

- IT -

 

 

 

 

Employees

: 230

 

Fittings and Equipment for a value of 8.380.000

Eur

 

Stocks for a value of 23.080.000

Eur

 

Furniture and fittings for a value of 77.000

Eur

 

Vehicles for a value of 310.000

Eur

 

Trade organization: direct or by agents.

Sales are mainly addressed to Northern Italy

 

 

Import comes generally from the following nations:

- Germany

 

- France

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

10/04/1990

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Fabbrica Italiana Manicotti S.p.A.

 

10/07/1990

 

EX-MEMBERS / EX-POSITIONS:

 

Mercanti

Giuliano

 

 

Born in Mantova

(MN)

on 28/12/1946

- Fiscal Code : MRCGLN46T28E897G

 

 

Residence:

 

Principe Amedeo

, 23

- 46100

Mantova

(MN)

- IT -

 

Ex-Postions

Temporary Auditor

 

Mercanti

Lucio

 

 

Born in Medole

(MN)

on 03/04/1943

- Fiscal Code : MRCLCU43D03F086B

 

 

Residence:

 

Chiavichette

, 10/12

- 46100

Mantova

(MN)

- IT -

 

Ex-Postions

Permanent Auditor

Chairman of the Board of Aud.

 

Mantovani

Alberto

 

 

Born in Mirandola

(MO)

on 08/05/1937

 

 

Residence:

 

Per Modena Ovest

, 44

- 41034

Finale Emilia

(MO)

- IT -

 

Ex-Postions

Director

 

Ceccardi

Pierluigi

 

 

Born in Marcaria

(MN)

on 11/12/1939

- Fiscal Code : CCCPLG39T11E922W

 

 

Residence:

 

Virgilio

, 22/24

- 46010

Curtatone

(MN)

- IT -

 

Ex-Postions

Chairman

 

Miozzo

Luigi

 

 

Born in PIOVENE ROCCHETTE

(VI)

on 12/08/1938

- Fiscal Code : MZZLGU38M12G694I

 

 

Residence:

 

MONTEGRAPPA

, 33

- 46030

Virgilio

(MN)

- IT -

 

Ex-Postions

Managing Director

Director

 

Gualdi

Arturo

 

 

Born in Cavezzo

(MO)

on 16/03/1948

- Fiscal Code : GLDRTR48C16C398A

 

 

Residence:

 

Donatori Di Sangue

, 4

- 41037

Mirandola

(MO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Beccari

Maurizio

 

 

Born in Marcaria

(MN)

on 19/09/1959

- Fiscal Code : BCCMRZ59P19E922B

 

 

Residence:

 

Partigiani

, 2

- 46100

Mantova

(MN)

- IT -

 

Ex-Postions

Attorney with special power

Director

Managing Director

 

Azzali Zanola

Giuseppe

 

 

Born in BERGAMO

(BG)

on 11/04/1946

- Fiscal Code : ZZLGPP46D11A794E

 

 

Residence:

 

EUROPA

, 11

- 24044

Dalmine

(BG)

- IT -

 

Ex-Postions

Attorney with special power

 

Pernigo

Gabriele

 

 

Born in VERONA

(VR)

on 24/03/1939

- Fiscal Code : PRNGRL39C24L781D

 

 

Residence:

 

FABRIS

, 10

- 35100

Padova

(PD)

- IT -

 

Ex-Postions

Director

 

Finetti

Marcello

 

 

Born in Mantova

(MN)

on 17/07/1968

- Fiscal Code : FNTMCL68L17E897G

 

 

Residence:

 

Dosso

, 12

- 46047

Porto Mantovano

(MN)

- IT -

 

Ex-Postions

Attorney with special power



CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorbed by merging of

 

 

Date

:

10/07/1990

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.



Financial and Economical Analysis

 

The company is active since 1986

The analysis is based on the latest 3 balance sheets.

During the last years, it achieved profits (r.o.e. 1,12% on 2012) with a stable trend in the turnover.

The return on Investment in the last financial year was positive (1,95%) and in line with the sector's average.

The amount of the operating result for the year 2012 is of Eur. 1.202.907 ,showing stability in respect to the value of 2011.

A gross operating margine for a value of Eur. 5.180.288 was reached. with no sensible increase as against 2011.

The analysis shows a fair financial position as the indebtedness volume is acceptable (2,41) and falling as against the previous year (2,56).

Subject can manage an equity capital funds for an amount of Eur. 13.084.190 , stable in comparison with the value of the previous year.

During the last financial year debts totalled Eur. 47.057.236 (Eur. 13.363.215 of which were m/l term debts) with no important change.

The recourse to bank credit is slightly high and also borrowings from suppliers appear to be high, with an average payment period equal to 122,69 gg. but lined up with the field's average.

The available funds are good.

On average trade credits are collected in 74,62 days. , a value lower than the sector's average.

2012 financial year closed with a cash flow of Eur. 4.124.545

Labour cost amounts to Eur. 11.475.169, with a 17,38% incidence on production costs. and a 16,62% incidence on sales volumes.

The incidence of the financial charges is of -1,18% on the sales amount.





Financial Data

 

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

69.064.314

Profit (Loss) for the period

147.164

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

73.551.543

Profit (Loss) for the period

112.396

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

66.675.940

Profit (Loss) for the period

219.439



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

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

 

CREDITS VS PARTNERS

 

 

 

. Deposits not yet withdrawn

 

 

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

 

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

 

 

 

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

489.519

158.952

75.300

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

124.000

124.000

 

. . Other intangible fixed assets

652.573

856.878

944.875

. Total Intangible Fixed Assets

1.266.092

1.139.830

1.020.175

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

6.467.506

6.601.272

6.437.127

. . Plant and machinery

7.277.085

7.834.179

8.238.341

. . Industrial and commercial equipment

1.098.486

1.292.390

866.180

. . Other assets

470.463

519.300

431.138

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

15.313.540

16.247.141

15.972.786

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

237.427

237.427

237.427

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

231.855

231.855

231.855

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

5.572

5.572

5.572

. . Financial receivables

 

 

 

. . . . Within 12 months

 

 

 

. . . . 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

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

945.658

945.658

945.658

. . . Total nominal value

309.900

309.900

309.900

. Total financial fixed assets

1.183.085

1.183.085

1.183.085

Total fixed assets

17.762.717

18.570.056

18.176.046

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

4.654.671

5.250.528

4.894.291

. . Work in progress and semimanufactured

2.787.310

3.977.699

3.633.835

. . Work in progress on order

 

 

 

. . Finished goods

15.637.522

16.630.433

14.490.562

. . Advance payments

 

 

 

. Total Inventories

23.079.503

25.858.660

23.018.688

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

18.390.928

19.011.658

20.249.750

. . Beyond 12 months

32.439

54.681

8.235

. . Trade receivables

14.314.955

15.775.979

16.730.501

. . . . Within 12 months

14.314.955

15.775.979

16.730.501

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

446.951

461.810

657.072

. . . . Within 12 months

446.951

461.810

657.072

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

3.078.179

2.118.022

1.457.811

. . . . Within 12 months

3.078.179

2.118.022

1.457.811

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

70.632

50.851

8.869

. . . . Within 12 months

46.356

4.333

8.797

. . . . Beyond 12 months

24.276

46.518

72

. . Receivables due from third parties

512.650

659.677

1.403.732

. . . . Within 12 months

504.487

651.514

1.395.569

. . . . Beyond 12 months

8.163

8.163

8.163

. Total Credits not held as fixed assets

18.423.367

19.066.339

20.257.985

. FINANCIAL ASSETS

 

 

 

. . Equity invest. in subsidiary comp.

 

 

 

. . Equity invest. in associated companies

 

 

 

. . Equity invest. in holding companies

 

 

 

. . Other equity investments

 

 

 

. . Own shares

 

 

 

. . . Total nominale value

 

 

 

. . Other securities

 

 

 

. Total Financial Assets

 

 

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

2.164.024

1.872.911

1.123.624

. . Checks

 

20.923

 

. . Banknotes and coins

2.526

2.751

2.030

. Total Liquid funds

2.166.550

1.896.585

1.125.654

Total current assets

43.669.420

46.821.584

44.402.327

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

385.578

489.490

509.439

Total adjustments accounts

385.578

489.490

509.439

TOTAL ASSETS

61.817.715

65.881.130

63.087.812

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

3.039.000

3.039.000

3.039.000

. Additional paid-in capital

232.072

232.072

232.072

. Revaluation reserves

 

 

 

. Legal reserve

559.076

553.456

542.484

. Reserve for Own shares

 

 

 

. Statute reserves

945.658

945.658

945.658

. Other reserves

7.200.398

7.104.301

6.916.681

. Accumulated Profits (Losses)

960.822

960.822

960.822

. Profit( loss) of the year

147.164

112.396

219.439

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

13.084.190

12.947.705

12.856.156

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

131.086

87.811

30.321

. . Taxation fund, also differed

9.921

10.022

8.810

. . Other funds

 

170.000

 

Total Reserves for Risks and Charges

141.007

267.833

39.131

Employee termination indemnities

1.513.407

1.568.018

1.637.281

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

33.694.021

35.000.991

36.351.940

. . . . Beyond 12 months

13.363.215

16.042.167

12.162.862

. . 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

25.968.624

31.506.044

26.558.342

. . . . Within 12 months

12.605.409

15.463.877

14.395.480

. . . . Beyond 12 months

13.363.215

16.042.167

12.162.862

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

16.596.377

14.478.690

16.837.086

. . . . Within 12 months

16.596.377

14.478.690

16.837.086

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

16.156

115.173

99.279

. . . . Within 12 months

16.156

115.173

99.279

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

441.018

434.129

366.465

. . . . Within 12 months

441.018

434.129

366.465

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

332.399

401.124

386.451

. . . . Within 12 months

332.399

401.124

386.451

. . . . Beyond 12 months

 

 

 

. . Other payables

3.702.662

4.107.998

4.267.179

. . . . Within 12 months

3.702.662

4.107.998

4.267.179

. . . . Beyond 12 months

 

 

 

Total accounts payable

47.057.236

51.043.158

48.514.802

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

21.875

54.416

40.442

Total adjustment accounts

21.875

54.416

40.442

TOTAL LIABILITIES

61.817.715

65.881.130

63.087.812

 

 

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

69.064.314

73.551.543

66.675.940

. Changes in work in progress

-2.183.300

2.483.735

2.129.822

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

350.511

187.995

186.532

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

350.511

187.995

186.532

Total value of production

67.231.525

76.223.273

68.992.294

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

36.414.684

43.778.223

38.600.697

. Services received

9.770.071

10.804.731

11.051.836

. Leases and rentals

2.561.460

2.594.059

2.595.160

. Payroll and related costs

11.475.169

12.257.700

11.122.970

. . Wages and salaries

8.542.479

9.258.127

8.266.753

. . Social security contributions

2.344.566

2.414.931

2.311.857

. . Employee termination indemnities

557.690

561.915

520.652

. . Pension and similar

 

 

 

. . Other costs

30.434

22.727

23.708

. Amortization and depreciation

3.977.381

3.998.029

4.051.748

. . Amortization of intangible fixed assets

470.719

527.168

948.699

. . Amortization of tangible fixed assets

3.446.662

3.352.861

3.083.049

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

60.000

118.000

20.000

. Changes in raw materials

595.857

-356.237

-930.966

. Provisions to risk reserves

 

170.000

 

. Other provisions

 

 

 

. Other operating costs

1.233.996

1.803.837

879.302

Total production costs

66.028.618

75.050.342

67.370.747

Diff. between value and cost of product.

1.202.907

1.172.931

1.621.547

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

671.533

154.011

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

3.422

3.161

10.100

. . 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

 

 

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-820.921

-1.070.210

-531.688

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-817.499

-395.516

-367.577

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

 

 

 

. . Of equity investments

 

 

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

 

 

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

439.488

 

3

. . Gains on disposals

 

 

 

. . Other extraordinary income

439.488

 

3

. Extraordinary expense

-186.998

-36.116

-583.528

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-186.998

-36.116

-583.528

Total extraordinary income and expense

252.490

-36.116

-583.525

Results before income taxes

637.898

741.299

670.445

. Taxes on current income

490.734

628.903

451.006

. . current taxes

510.616

669.673

476.227

. . differed taxes(anticip.)

-19.882

-40.770

-25.221

. Net income for the period

147.164

112.396

219.439

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

147.164

112.396

219.439

 

 

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

0,29

0,28

0,29

0,26

Elasticity Ratio

Units

0,71

0,71

0,70

0,73

Availability of stock

Units

0,37

0,39

0,36

0,23

Total Liquidity Ratio

Units

0,33

0,32

0,34

0,44

Quick Ratio

Units

0,04

0,03

0,02

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

2,41

2,56

2,74

1,74

Self Financing Ratio

Units

0,21

0,20

0,20

0,29

Capital protection Ratio

Units

0,76

0,76

0,75

0,64

Liabilities consolidation quotient

Units

0,44

0,50

0,38

0,22

Financing

Units

3,60

3,94

3,77

2,30

Permanent Indebtedness Ratio

Units

0,45

0,46

0,42

0,46

M/L term Debts Ratio

Units

0,24

0,27

0,22

0,11

Net Financial Indebtedness Ratio

Units

1,82

2,29

1,98

0,49

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,57

1,65

1,47

1,63

Current ratio

Units

1,30

1,34

1,22

1,32

Acid Test Ratio-Liquidity Ratio

Units

0,61

0,60

0,59

0,86

Structure's primary quotient

Units

0,74

0,70

0,71

1,05

Treasury's primary quotient

Units

0,06

0,05

0,03

0,04

Rate of indebtedness ( Leverage )

%

472,46

508,82

490,72

349,01

Current Capital ( net )

Value

9.975.399

11.820.593

8.050.387

753.266

RETURN

 

 

 

 

 

Return on Sales

%

5,97

5,59

6,41

5,13

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

%

1,12

0,87

1,71

7,27

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

%

4,88

5,73

5,21

15,95

Return on Investment ( R.O.I. )

%

1,95

1,78

2,57

5,36

Return/ Sales

%

1,74

1,59

2,43

5,57

Extra Management revenues/charges incid.

%

12,23

9,58

13,53

42,11

Cash Flow

Value

4.124.545

4.110.425

4.271.187

344.143

Operating Profit

Value

1.202.907

1.172.931

1.621.547

359.008

Gross Operating Margin

Value

5.180.288

5.340.960

5.673.295

705.726

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

74,62

77,22

90,33

101,37

Debts to suppliers average term

Days

122,69

91,89

116,70

115,52

Average stock waiting period

Days

120,30

126,57

124,28

80,62

Rate of capital employed return ( Turnover )

Units

1,12

1,12

1,06

1,07

Rate of stock return

Units

2,99

2,84

2,90

4,40

Labour cost incidence

%

16,62

16,67

16,68

16,91

Net financial revenues/ charges incidence

%

-1,18

-0,54

-0,55

-1,19

Labour cost on purchasing expenses

%

17,38

16,33

16,51

17,25

Short-term financing charges

%

1,74

2,10

1,10

2,71

Capital on hand

%

89,51

89,57

94,62

93,00

Sales pro employee

Value

296.413

314.322

267.774

223.920

Labour cost pro employee

Value

49.249

52.383

44.670

35.625

 

 



Remarks

 

1) Protests checking (relative to the last five years) performed by crossing and matching the members names and the Firm's Style with the reported addresses, is supplied by the Informatic Registry managed by the Italian Chamber of Commerce. If the fiscal code is not indicated, the eventual homonymous cases are submitted to expert staff evaluation in order to limit wrong matching risks.

 

2) The Legal Data, supplied and retrived from the Firm's Registry of the Italian Chamber of Commerce, are in line with the last registered modifications.

 

 

Market / Territory Data

 

Population living in the province

:

390.957

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114



Sector Data

 

The values are calculated on a base of 918 significant companies.

 

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

The average duration of suppliers debts is about 116 dd.

The sector's profitability is on an average of 5,13%.

The labour cost affects the turnover in the measure of 16,91%.

Goods are held in stock in a range of 81 dd.

The difference between the sales volume and the resources used to realize it is about 1,07.

The employees costs represent the 17,25% of the production costs.



Statistical Detrimental Data

 

Statistcally 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 1.630.

The insolvency index for the region is 0,55, , while for the province it is 0,42.

Total Bankrupt companies in the province : 954.

Total Bankrupt companies in the region : 39.612.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.38

UK Pound

1

Rs.102.15

Euro

1

Rs.85.29

 

 

INFORMATION DETAILS

 

Report Prepared by :

NNA

 

 

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.