MIRA INFORM REPORT

 

 

Report Date :

17.07.2013

 

IDENTIFICATION DETAILS

 

Name :

TEMA TECNOLOGIES AND MATERIALS S.R.L.

 

 

Registered Office :

Via Dell' Industria, s.n.,

31029 - Vittorio Veneto (TV)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

15.04.1993

 

 

Com. Reg. No.:

TV086-36376 of Treviso since 19/02/1996

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacturer of plastic product for the building industry

 

 

No. of Employees :

51 to 70 employees

 

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

 

Tema Tecnologies And Materials s.r.l.

 

Via Dell' Industria, s.n.

 

31029 - Vittorio Veneto (TV) -IT-

 

 

Summary

 

Fiscal Code

:

02469900266

Legal Form

:

Limited liability company

start of Activities

:

24/12/1993

Equity

:

Over 2.582.254

Turnover Range

:

15.500.000/18.000.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

Manufacture of plastic product for the building industry

Manufacture of bricks, tiles and other construction products, in baked clay



Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 02469900266

 

Foreign Trade Reg. no. : TV028423 since 04/03/1994

 

Foreign Trade Reg. no. : 28423 of Treviso since 04/03/1994

 

Chamber of Commerce no. : 1783366 of Monza e Brianza

 

Chamber of Commerce no. : 212516 of Treviso since 20/08/1993

 

Firms' Register : TV086-36376 of Treviso since 19/02/1996

 

V.A.T. Code : 02469900266

 

Establishment date

: 15/04/1993

Start of Activities

: 24/12/1993

Legal duration

: 31/12/2050

Nominal Capital

: 1.000.000

 

Subscribed Capital

: 1.000.000

 

Paid up Capital

: 1.000.000

 




Members

 

Barbierato

Valentino

 

 

Born in Asiago

(VI)

on 08/09/1940

- Fiscal Code : BRBVNT40P08A465G

 

 

Residence:

 

Fiume

, 33

- 36012

Asiago

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/07/2011

 

 

Assistant board Chairman

15/07/2011

 

 

 

No Protests registered

 

Mazzer

Luciano

 

 

Born in Conegliano

(TV)

on 12/11/1947

- Fiscal Code : MZZLCN47S12C957S

 

 

Residence:

 

Beato Marco Ongaro

, 53

- 31015

Conegliano

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/07/2011

 

 

Board Chairman

15/07/2011

 

 

Managing Director

15/07/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Pavan

Renato

 

 

Born in Tortona

(AL)

on 26/12/1956

- Fiscal Code : PVNRNT56T26L304V

 

 

Residence:

 

Diaz

, 86

- 31029

Vittorio Veneto

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/07/2011

 

 



Tolin

Paola

 

 

Born in Conegliano

(TV)

on 28/03/1963

- Fiscal Code : TLNPLA63C68C957B

 

 

Residence:

 

Anzano

, 50

- 31012

Cappella Maggiore

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/07/2011

 

 

Managing Director

15/07/2011

 

 

 

No Protests registered

 

Busatta

Nicola

 

 

Born in Conegliano

(TV)

on 07/04/1970

- Fiscal Code : BSTNCL70D07C957R

 

 

Residence:

 

G. Carducci

, 15/4

- 31020

San Vendemiano

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/07/2011

 

 

Managing Director

15/07/2011

 

 



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.

 

Barbierato

Valentino

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Tegola Canadese - S.p.a.

Vittorio Veneto (TV) - IT -

00449930262

Director

Active

Registered

Tegola Canadese - S.p.a.

Vittorio Veneto (TV) - IT -

00449930262

Assistant board Chairman

Withdrawn

Registered

Futura S.r.l.

Thiene (VI) - IT -

01905210249

Managing Director

Withdrawn

In liquidation

Alfacos S.r.l.

Vittorio Veneto (TV) - IT -

02192690267

Director

Active

Registered

Alfacos S.r.l.

Vittorio Veneto (TV) - IT -

02192690267

Assistant board Chairman

Active

Registered

Tecno Bau - S.r.l. In Liquidazione

Vittorio Veneto (TV) - IT -

02229470261

Director

Withdrawn

Bankrupt

ARTASIAGO S.R.L.

Asiago (VI) - IT -

00143070241

Sole Director

Withdrawn

Registered

Alpina Immobiliare S.i.co. S.p.a.

Asiago (VI) - IT -

00170800247

Sole Director

Active

Registered

General Membrane S.p.a.

Ceggia (VE) - IT -

02647430277

Director

Active

Registered

Bpd Property Development - S.r.l.

Vittorio Veneto (TV) - IT -

03342920265

Director

Active

Registered

Bpd Property Development - S.r.l.

Vittorio Veneto (TV) - IT -

03342920265

Board Chairman

Withdrawn

Registered

Oliver-Davey Engineering srl

- -

03260190263

Director

Active

Registered

Immobiliare Rovare' S.r.l.

Vittorio Veneto (TV) - IT -

03270710266

Director

Withdrawn

Registered

Fiuminvest S.r.l.

Asiago (VI) - IT -

02337110247

Sole Director

Active

Registered

Fiuminvest S.r.l.

Asiago (VI) - IT -

02337110247

Partner

Withdrawn

Registered

Promozioni Immobiliari Vicentine S.r.l.

Vicenza (VI) - IT -

00891660243

Director

Active

Registered

John E John S.a.s. Di Barbierato Valentino E C.

Asiago (VI) - IT -

84001850241

Chairman

Withdrawn

Registered

John E John S.a.s. Di Barbierato Valentino E C.

Asiago (VI) - IT -

84001850241

General Partner

Active

Registered

Europa Risorse S.r.l.

Milano (MI) - IT -

03571460264

Director

Withdrawn

Registered

Consorzio Di Comparto Ambito Distilleria

Asiago (VI) - IT -

02882500248

Director

Active

Registered

Consorzio Di Comparto Ambito Distilleria

Asiago (VI) - IT -

02882500248

Board Chairman

Active

Registered

EXCELSIOR DI PESAVENTO SOCIETA' IN ACCOMANDITA SEMPLICE

Asiago (VI) - IT -

80000740243

Limited Partner

Withdrawn

Registered

LAITENCLUB S.N.C.DI PESAVENTO ALBERTO eamp;C.

Asiago (VI) - IT -

00249560244

Partner

Withdrawn

Registered

BARBIERATO VALENTINO

Asiago (VI) - IT -

BRBVNT40P08A465G

Proprietor

Withdrawn

Registered

COLLE GASTAGH S.A.S. DI BARBIERATO VALENTINO eamp; C.

Asiago (VI) - IT -

01516630249

General Partner

Withdrawn

Registered

Gascom S.p.a.

Padova (PD) - IT -

08382071002

Director

Active

Registered

Gascom S.p.a.

Padova (PD) - IT -

08382071002

Board Chairman

Active

Registered

Base Tre Srl In Liquidazione

Padova (PD) - IT -

04287050282

Director

Active

Registered

Due B Power Srl

Padova (PD) - IT -

04279410288

Sole Director

-

Ceased

Montagna Vicentina Societa' Cooperativa

Asiago (VI) - IT -

00946750247

Director

Active

Registered

Immobiliare 2006 S.r.l.

Asiago (VI) - IT -

03322020243

Director

Active

Registered

Primula Immobiliare Srl

Asiago (VI) - IT -

03543880243

Director

Active

Registered

Primula Immobiliare Srl

Asiago (VI) - IT -

03543880243

Board Chairman

Active

Registered

Mimosa S.r.l.

Asiago (VI) - IT -

03566190249

Sole Director

Active

Registered

Iwis Insulation Waterproofing IndustrialSystems S.r.l.

Vittorio Veneto (TV) - IT -

04394020269

Director

Active

Registered

Gascom Renew Spa

Milano (MI) - IT -

07118700967

Director

Active

Registered

Gascom Renew Spa

Milano (MI) - IT -

07118700967

Board Chairman

Active

Registered

 

Mazzer

Luciano

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Tegola Canadese - S.p.a.

Vittorio Veneto (TV) - IT -

00449930262

Managing Director

Active

Registered

Tegola Canadese - S.p.a.

Vittorio Veneto (TV) - IT -

00449930262

Director

Active

Registered

Tegola Canadese - S.p.a.

Vittorio Veneto (TV) - IT -

00449930262

Managing Director

Withdrawn

Registered

Tegola Canadese - S.p.a.

Vittorio Veneto (TV) - IT -

00449930262

Board Chairman

Active

Registered

Isoltema S.p.a

Gambettola (FO) - IT -

01454020403

Chairman

Withdrawn

Registered

Isoltema S.p.a

Gambettola (FO) - IT -

01454020403

Director

Active

Registered

Isoltema S.p.a

Gambettola (FO) - IT -

01454020403

Board Chairman

Withdrawn

Registered

Multimex S.r.l.

Spresiano (TV) - IT -

02228040263

Chairman

Active

Registered

Alfacos S.r.l.

Vittorio Veneto (TV) - IT -

02192690267

Chairman

Withdrawn

Registered

Alfacos S.r.l.

Vittorio Veneto (TV) - IT -

02192690267

Director

Active

Registered

Alfacos S.r.l.

Vittorio Veneto (TV) - IT -

02192690267

Board Chairman

Active

Registered

Tecno Bau - S.r.l. In Liquidazione

Vittorio Veneto (TV) - IT -

02229470261

Director

Withdrawn

Bankrupt

Fibrotermica S.p.a.

Bibbiano (RE) - IT -

01588870350

Director

Active

Registered

Fibrotermica S.p.a.

Bibbiano (RE) - IT -

01588870350

Assistant board Chairman

Active

Registered

Bpd Property Development - S.r.l.

Vittorio Veneto (TV) - IT -

03342920265

Director

Active

Registered

Immobiliare Rovare' S.r.l.

Vittorio Veneto (TV) - IT -

03270710266

Director

Withdrawn

Registered

Itaca S.r.l.

Conegliano (TV) - IT -

02409170269

Sole Director

Active

Registered

Itaca S.r.l.

Conegliano (TV) - IT -

02409170269

Partner

Withdrawn

Registered

Lero Srl

Montebelluna (TV) - IT -

03390550261

Director

Withdrawn

Ceased

Lero Srl

Montebelluna (TV) - IT -

03390550261

Managing Director

Withdrawn

Ceased

Europa Risorse S.r.l.

Milano (MI) - IT -

03571460264

Director

Withdrawn

Registered

Geobitec S.r.l.

Vittorio Veneto (TV) - IT -

03488870266

Director

Withdrawn

Registered

Geobitec S.r.l.

Vittorio Veneto (TV) - IT -

03488870266

Sole Director

Active

Registered

H.t.c. - S.r.l.

Vittorio Veneto (TV) - IT -

03674790260

Managing Director

Active

Registered

H.t.c. - S.r.l.

Vittorio Veneto (TV) - IT -

03674790260

Director

Active

Registered

H.t.c. - S.r.l.

Vittorio Veneto (TV) - IT -

03674790260

Procurator

Withdrawn

Registered

H.t.c. - S.r.l.

Vittorio Veneto (TV) - IT -

03674790260

Board Chairman

Active

Registered

Tegola International S.r.l.

Vittorio Veneto (TV) - IT -

93010480262

Managing Director

Active

Registered

Tegola International S.r.l.

Vittorio Veneto (TV) - IT -

93010480262

Director

Active

Registered

Tegola International S.r.l.

Vittorio Veneto (TV) - IT -

93010480262

Board Chairman

Active

Registered

Venest S.p.a.

Loria (TV) - IT -

04265250268

Managing Director

Active

Registered

Venest S.p.a.

Loria (TV) - IT -

04265250268

Director

Active

Registered

Venest S.p.a.

Loria (TV) - IT -

04265250268

Board Chairman

Active

Registered

Bruma S.r.l.

Vittorio Veneto (TV) - IT -

03677470266

Director

Withdrawn

Registered

Granda Srl

Conegliano (TV) - IT -

03990910261

Sole Director

Active

Registered

Iwis Insulation Waterproofing IndustrialSystems S.r.l.

Vittorio Veneto (TV) - IT -

04394020269

Managing Director

Active

Registered

Iwis Insulation Waterproofing IndustrialSystems S.r.l.

Vittorio Veneto (TV) - IT -

04394020269

Director

Active

Registered

Iwis Insulation Waterproofing IndustrialSystems S.r.l.

Vittorio Veneto (TV) - IT -

04394020269

Board Chairman

Active

Registered

Tekis Insulation Technology Systems S.r.l.

Vittorio Veneto (TV) - IT -

04420400261

Sole Director

Active

Registered

 

Tolin

Paola

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Tegola Canadese - S.p.a.

Vittorio Veneto (TV) - IT -

00449930262

Director

Withdrawn

Registered

Iwis Insulation Waterproofing IndustrialSystems S.r.l.

Vittorio Veneto (TV) - IT -

04394020269

Director

Active

Registered



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

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



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Da Lozzo Giuseppe

San Vendemiano - IT -

DLZGPP50S29E484N

55.000 .Eur

5,50

Fiuminvest S.r.l.

Asiago - IT -

02337110247

231.058 .Eur

23,10

Itaca S.r.l.

Conegliano - IT -

02409170269

366.214 .Eur

36,62

Tolfin s.r.l. ex Tolfin s.n.c.

 

02469910265

227.728 .Eur

22,77

Cappelli Fulvio

San Vendemiano - IT -

CPPFLV46S30F478U

30.000 .Eur

3,00

Pavan Renato

Vittorio Veneto - IT -

PVNRNT56T26L304V

30.000 .Eur

3,00

Peterle Graziano

 

PTRGZN58P23D506G

30.000 .Eur

3,00

Busatta Nicola

San Vendemiano - IT -

BSTNCL70D07C957R

30.000 .Eur

3,00



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

Intermodale Vittoriese S.r.l.

Vittorio Veneto - IT -

03073900262

18.883 .Eur

18,88

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

(Factory)

 

 

 

 

 

 

Dell' Industria

, s.n.

- 31029

- Vittorio Veneto

(TV)

- IT -

 

 

 

 

PHONE

: 04385031

 

 

 

 

FAX

: 0438503460

 

 

 

 

Email

: info@temagroup.it

 

-

Branch

(Sales office)

since 01/07/2005

 

 

 

 

 

 

Del Popolo

, 56

- 20038

- Seregno

(MB)

- IT -

 

 

 

 

Email

: info@temaedilizia.it

 

 

 

 

Website

: www.temaedilizia.it

 

-

Branch

(Store)

since 22/11/2010

 

 

 

 

 

 

Delle Foibe

, 22

- 31015

- Conegliano

(TV)

- IT -

 

-

Branch

(Store)

since 01/03/2011

 

 

 

 

 

 

Schiapparelli

, 26

- 31029

- Vittorio Veneto

(TV)

- IT -

 

 

 

 

Employees

: 54

 

Fittings and Equipment for a value of 2.050.000

Eur

 

Stocks for a value of 2.800.000

Eur

 

Trade organization: direct or by agents.

The company sells in Italy and abroad.

The company 's mainly customers are companies.

 

The firm operates abroad as importer / exporter..

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

Financial means used for sale: bank transfers and bank orders.

Main used payment modalities are by cash orders and bank transfers.

 

Import comes generally from the following nations:

- Austria

 

- Germany

 

- France

 

Export is mainly towards:

- Turchia

 

- Spain

 

- Great Britain

 

- Austria

 

- France

 

- Germany

 

- Holland

 

The subject firm uses the following own selling brands:

- TELEFONDeamp;ISOSTUD

 

 

Traded Brands / Suppliers

 

- SCARPIS SRL

 

- TORNINOVA SRL

 


Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Barbierato

Valentino

 

 

Born in Asiago

(VI)

on 08/09/1940

- Fiscal Code : BRBVNT40P08A465G

 

 

Residence:

 

Fiume

, 33

- 36012

Asiago

(VI)

- IT -

 

Ex-Postions

Chairman

 

Da Lozzo

Giuseppe

 

 

Born in Lauriano

(TO)

on 29/11/1950

- Fiscal Code : DLZGPP50S29E484N

 

 

Residence:

 

Pasubio

, 8

- 31020

San Vendemiano

(TV)

- IT -

 

Ex-Postions

Director

 

Tolin

Stefano

 

 

Born in San Fior

(TV)

on 15/12/1928

- Fiscal Code : TLNSFN28T15H843L

 

 

Residence:

 

Roma

, 22

- 31020

San Vendemiano

(TV)

- IT -

 

Ex-Postions

Managing Director

 

Tolin

Stefano

 

 

Born in SAN FIOR

(TV)

on 15/12/1928

- Fiscal Code : TLNSFN28T15H843L

 

 

Residence:

 

ROMA

, 22

- 31020

San Vendemiano

(TV)

- IT -

 

Ex-Postions

Managing Director

 

Mazzer

Luciano

 

 

Born in Conegliano

(TV)

on 12/11/1947

- Fiscal Code : MZZLCN47S12C957S

 

 

Residence:

 

Beato Marco Ongaro

, 53

- 31015

Conegliano

(TV)

- IT -

 

Ex-Postions

Managing Director



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 DELLA MARCA CREDITO COOP. S.C.

VITTORIO VENETO

PIAZZA MINUCCIO MINUCCI, 2

31029

Vittorio Veneto

7084

62191



Financial and Economical Analysis

 

Company's starting of activities dates back to 1993.

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 0,77% in 2012

The operating result was positive in the last financial year (1,13%) and in line with the sector's average.

The amount of the operating result for the year 2012 is of Eur. 278.079 with a -40,94% drop.

During the latest financial year the gross operating margin amounted to Eur. 1.192.379 , stable if compared to the year before.

The ratio between debts and total assets is fairly high, as it comes out from the indebtedness (6,89) which is decreasing.

It's shareholders funds amount to Eur. 2.561.136 , unchanged if compared to 2011.

Total debts recorded amounted to Eur. 21.608.099 (Eur. 3.952.460 of which were m/l term debts) , with no sensible variation.

Both financial indebtedness as well as exsposure to suplliers are rated as fairly high besides being higher than sector's average.

The liquidity level is not completely good.

Trade credits average terms are slow, on average 131,22 days. , as it normally happens in the sector.

2012 financial year closed with a cash flow of Eur. 921.035

Labour cost amounts to Eur. 2.637.095, with a 16,16% incidence on production costs. , whereas 16,49% is the incidence on sales revenues.

Financial charges are high: the incidence on sales volume amounts to -3,01%



Financial Data

 

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

15.988.335

Profit (Loss) for the period

19.626

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

19.260.652

Profit (Loss) for the period

38.244

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

17.083.562

Profit (Loss) for the period

795.945

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

14.627.926

Profit (Loss) for the period

1.017.097

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

15.051.479

Profit (Loss) for the period

-424.542



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.

 

44.615

90.681

. . Industrial patent rights

1.000

254.184

383.410

. . Concessions,licenses,trademarks,etc.

37.361

47.018

54.397

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

541.179

243.302

5.892

. . Other intangible fixed assets

425.543

485.570

615.851

. Total Intangible Fixed Assets

1.005.083

1.074.689

1.150.231

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

1.997.661

1.661.896

1.675.692

. . Industrial and commercial equipment

50.463

45.190

61.507

. . Other assets

205.297

193.415

164.907

. . Assets under construction and advances

398.532

966.194

45.000

. Total Tangible fixed assets

2.651.953

2.866.695

1.947.106

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

1.958.841

1.929.520

2.098.752

. . . Equity invest. in subsidiary companies

1.874.859

1.845.538

2.010.361

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

83.982

83.982

88.391

. . Financial receivables

3.545.916

3.568.109

2.145.090

. . . . Within 12 months

3.545.916

3.568.109

2.145.090

. . . . Beyond 12 months

 

 

 

. . . Receivab due from subsidiaries

3.545.916

3.568.109

2.145.090

. . . . Within 12 months

3.545.916

3.568.109

2.145.090

. . . . 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

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

5.504.757

5.497.629

4.243.842

Total fixed assets

9.161.793

9.439.013

7.341.179

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

1.158.987

1.068.836

859.269

. . Work in progress and semimanufactured

 

6.480

6.480

. . Work in progress on order

 

 

 

. . Finished goods

1.641.968

1.443.575

1.765.139

. . Advance payments

 

18.468

50.071

. Total Inventories

2.800.955

2.537.359

2.680.959

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

11.949.017

13.893.089

14.166.223

. . Beyond 12 months

117.945

53.598

43.511

. . Trade receivables

5.827.830

5.673.998

5.748.337

. . . . Within 12 months

5.827.830

5.673.998

5.748.337

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

5.322.658

7.794.719

7.687.928

. . . . Within 12 months

5.322.658

7.794.719

7.687.928

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

656.532

326.390

274.019

. . . . Within 12 months

656.532

326.390

274.019

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

117.945

53.598

43.511

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

117.945

53.598

43.511

. . Receivables due from third parties

141.997

97.982

455.939

. . . . Within 12 months

141.997

97.982

455.939

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

12.066.962

13.946.687

14.209.734

. FINANCIAL ASSETS

 

 

 

. . Equity invest. in subsidiary comp.

 

 

 

. . Equity invest. in associated companies

 

 

 

. . Equity invest. in holding companies

 

 

 

. . Other equity investments

5.633

5.633

5.633

. . Own shares

 

 

 

. . . Total nominale value

 

 

 

. . Other securities

 

 

 

. Total Financial Assets

5.633

5.633

5.633

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

15.129

8.944

1.011.589

. . Checks

 

 

 

. . Banknotes and coins

1.140

2.937

900

. Total Liquid funds

16.269

11.881

1.012.489

Total current assets

14.889.819

16.501.560

17.908.815

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

576.992

152.965

153.797

Total adjustments accounts

576.992

152.965

153.797

TOTAL ASSETS

24.628.604

26.093.538

25.403.791

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

1.000.000

1.000.000

1.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

746.155

 

. Legal reserve

102.964

101.052

61.255

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

1.818.370

1.504.507

1.646.022

. Accumulated Profits (Losses)

-379.824

-641.400

-641.400

. Profit( loss) of the year

19.626

38.244

795.945

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

2.561.136

2.748.558

2.861.822

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

32.816

34.522

26.156

. . Taxation fund, also differed

 

 

 

. . Other funds

12.891

2.993

951

Total Reserves for Risks and Charges

45.707

37.515

27.107

Employee termination indemnities

392.704

346.810

280.163

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

17.655.639

19.272.942

17.819.820

. . . . Beyond 12 months

3.952.460

3.425.000

4.275.000

. . 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

8.108.865

11.161.264

10.216.527

. . . . Within 12 months

7.471.365

10.736.264

8.941.527

. . . . Beyond 12 months

637.500

425.000

1.275.000

. . Due to other providers of finance

3.314.960

3.000.000

3.000.000

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

3.314.960

3.000.000

3.000.000

. . Advances from customers

43.132

24.977

288.408

. . . . Within 12 months

43.132

24.977

288.408

. . . . Beyond 12 months

 

 

 

. . Trade payables

8.833.822

7.683.900

7.624.606

. . . . Within 12 months

8.833.822

7.683.900

7.624.606

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

639.712

28.749

 

. . . . Within 12 months

639.712

28.749

 

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

104.125

110.586

195.741

. . . . Within 12 months

104.125

110.586

195.741

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

159.887

184.261

181.643

. . . . Within 12 months

159.887

184.261

181.643

. . . . Beyond 12 months

 

 

 

. . Other payables

403.596

504.205

587.895

. . . . Within 12 months

403.596

504.205

587.895

. . . . Beyond 12 months

 

 

 

Total accounts payable

21.608.099

22.697.942

22.094.820

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

20.958

262.713

139.879

Total adjustment accounts

20.958

262.713

139.879

TOTAL LIABILITIES

24.628.604

26.093.538

25.403.791

 

 

 

 

 

 

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

15.988.335

19.260.652

17.083.562

. Changes in work in progress

302.182

-164.177

169.773

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

155.521

162.355

108.805

. Other income and revenues

147.822

57.483

270.476

. . Contributions for operating expenses

33.581

1.881

900

. . Different income and revenues

114.241

55.602

269.576

Total value of production

16.593.860

19.316.313

17.632.616

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

8.212.771

10.377.089

9.850.965

. Services received

3.951.195

4.265.006

3.505.127

. Leases and rentals

498.694

671.536

412.668

. Payroll and related costs

2.637.095

2.699.580

2.314.886

. . Wages and salaries

1.897.116

1.971.206

1.680.741

. . Social security contributions

602.901

601.610

530.047

. . Employee termination indemnities

137.078

126.764

104.098

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

901.409

813.421

858.164

. . Amortization of intangible fixed assets

446.707

490.403

548.725

. . Amortization of tangible fixed assets

237.828

226.645

212.230

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

216.874

96.373

97.209

. Changes in raw materials

20.117

-52.179

-456.206

. Provisions to risk reserves

9.606

 

 

. Other provisions

3.285

2.993

951

. Other operating costs

81.609

67.978

62.704

Total production costs

16.315.781

18.845.424

16.549.259

Diff. between value and cost of product.

278.079

470.889

1.083.357

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

156

211

182

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

357.033

263.321

300.196

. . 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

-838.415

-504.479

-288.888

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-481.226

-240.947

11.490

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

236.368

3.010

528.156

. . Of equity investments

236.368

3.010

528.156

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

 

-20.733

-484.745

. . Of equity investments

 

-20.733

-484.745

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

236.368

-17.723

43.411

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

83.610

5.952

32.502

. . Gains on disposals

 

 

3

. . Other extraordinary income

83.610

5.952

32.499

. Extraordinary expense

-53.552

-22.014

-28.172

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

-3.835

 

 

. . Other extraordinary expense

-49.717

-22.014

-28.172

Total extraordinary income and expense

30.058

-16.062

4.330

Results before income taxes

63.279

196.157

1.142.588

. Taxes on current income

43.653

157.913

346.643

. . current taxes

108.000

168.000

322.500

. . differed taxes(anticip.)

-64.347

-10.087

24.143

. Net income for the period

19.626

38.244

795.945

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

19.626

38.244

795.945

 

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

0,37

0,36

0,29

0,33

Elasticity Ratio

Units

0,60

0,63

0,70

0,65

Availability of stock

Units

0,11

0,10

0,11

0,14

Total Liquidity Ratio

Units

0,49

0,54

0,60

0,47

Quick Ratio

Units

0,00

0,00

0,04

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

6,89

7,01

5,87

2,54

Self Financing Ratio

Units

0,10

0,11

0,11

0,22

Capital protection Ratio

Units

0,60

0,62

0,37

0,74

Liabilities consolidation quotient

Units

0,25

0,20

0,26

0,24

Financing

Units

8,44

8,26

7,72

3,21

Permanent Indebtedness Ratio

Units

0,28

0,25

0,29

0,41

M/L term Debts Ratio

Units

0,18

0,14

0,18

0,13

Net Financial Indebtedness Ratio

Units

4,45

5,15

4,26

1,12

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,75

0,69

1,01

1,17

Current ratio

Units

0,84

0,86

1,00

1,10

Acid Test Ratio-Liquidity Ratio

Units

0,68

0,72

0,85

0,82

Structure's primary quotient

Units

0,28

0,29

0,39

0,68

Treasury's primary quotient

Units

0,00

0,00

0,06

0,03

Rate of indebtedness ( Leverage )

%

961,63

949,35

887,68

455,17

Current Capital ( net )

Value

-2.765.820

-2.771.382

88.995

135.108

RETURN

 

 

 

 

 

Return on Sales

%

5,76

4,42

9,68

3,71

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

%

0,77

1,39

27,81

2,32

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

%

2,47

7,14

39,93

8,76

Return on Investment ( R.O.I. )

%

1,13

1,80

4,26

3,87

Return/ Sales

%

1,74

2,44

6,34

3,60

Extra Management revenues/charges incid.

%

7,06

8,12

73,47

16,69

Cash Flow

Value

921.035

851.665

1.654.109

147.669

Operating Profit

Value

278.079

470.889

1.083.357

140.969

Gross Operating Margin

Value

1.192.379

1.287.303

1.942.472

283.954

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

131,22

106,05

121,13

110,91

Debts to suppliers average term

Days

269,33

181,31

199,35

113,90

Average stock waiting period

Days

63,07

47,43

56,50

47,23

Rate of capital employed return ( Turnover )

Units

0,65

0,74

0,67

1,09

Rate of stock return

Units

5,71

7,59

6,37

7,61

Labour cost incidence

%

16,49

14,02

13,55

15,52

Net financial revenues/ charges incidence

%

-3,01

-1,25

0,07

-1,76

Labour cost on purchasing expenses

%

16,16

14,32

13,99

15,56

Short-term financing charges

%

3,88

2,22

1,31

3,19

Capital on hand

%

154,04

135,48

148,70

91,39

Sales pro employee

Value

296.080

377.659

406.751

214.336

Labour cost pro employee

Value

48.835

52.932

55.116

32.630

 

 

Market / Territory Data

 

Population living in the province

:

838.732

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127



Sector Data

 

The values are calculated on a base of 2.727 significant companies.

 

The companies cash their credits on an average of 111 dd.

The average duration of suppliers debts is about 114 dd.

The sector's profitability is on an average of 3,71%.

The labour cost affects the turnover in the measure of 15,52%.

Goods are held in stock in a range of 47 dd.

The difference between the sales volume and the resources used to realize it is about 1,09.

The employees costs represent the 15,56% 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 13.782 protested subjects are found; in the province they count to 2.280.

The insolvency index for the region is 0,30, , while for the province it is 0,28.

Total Bankrupt companies in the province : 3.317.

Total Bankrupt companies in the region : 16.714.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.39

UK Pound

1

Rs.89.90

Euro

1

Rs.77.23

 

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.