MIRA INFORM REPORT

 

 

Report Date :

16.03.2013

 

IDENTIFICATION DETAILS

 

Name :

LORIS BELLINI S.P.A.

 

 

Registered Office :

Via Undici Febbraio,      26 ,20021- Bollate          (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

01.01.1949

 

 

Com. Reg. No.:

MI146-69032

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of machinery for textile, apparel and leather industries (including spare parts and accessories)

 

 

No. of Employees :

from 16 to 25

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

Payment Behaviour :

Usually correct

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 – June 30th, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

 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, welfare-dependent, agricultural south, with high unemployment. 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 exceptionally high public debt burdens and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, reaching 120% of GDP in 2011, and borrowing costs on sovereign government debt have risen to record levels. During the second half of 2011 the government passed a series of three austerity packages to balance its budget by 2013 and decrease its public debt burden. 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 address Italy's long-standing structural impediments to growth, such as an inflexible labor market and widespread tax evasion. The international financial crisis worsened conditions in Italy''s labor market, with unemployment rising from 6.2% in 2007 to 8.4% in 2011, but in the longer-term Italy''s low fertility rate and quota-driven immigration policies will increasingly strain its economy. The euro-zone crisis along with Italian austerity measures have reduced exports and domestic demand, slowing Italy''s recovery. Italy''s GDP is still 5% below its 2007 pre-crisis level.

Source : CIA

 

 

Company name & address

 

LORIS BELLINI S.P.A.

 

Via Undici Febbraio,      26

 

20021 - Bollate (MI) -IT-

 

Summary

 

Fiscal Code

:

00695610154

Legal Form

:

Joint stock company

Foundation Date

:

01/01/1949

Equity

:

Over 2.582.254

Turnover Range

:

7.750.000/9.000.000

Number of Employees

:

from 16 to 25

Firm's Status

:

Merged

 

Activity

 

Manufacture of machinery for textile, apparel and leather industries

(including spare parts and accessories)

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00695610154

 

Foreign Trade Reg. no. : MI089512 since 08/01/1992

 

Foreign Trade Reg. no. : 89512 of since 08/01/1992

 

Chamber of Commerce no. : 390505 of since 12/12/1949

 

Chamber of Commerce no. : 158881 of

 

Firms' Register : MI146-69032 of since 19/02/1996

 

V.A.T. Code : 00695610154

 

Tribunal Co. Register : 69032 of

 

Foundation date

: 01/01/1949

Establishment date

: 17/11/1949

Legal duration

: 31/12/2050

Nominal Capital

: 1.868.400

 

Subscribed Capital

: 1.868.400

 

Paid up Capital

: 1.868.400

 

 

Members

 

 

Bellini

Roberto

 

 

 

Born in Bollate

(MI)

on 19/10/1952

- Fiscal Code : BLLRRT52R19A940A

 

 

 

Residence:

 

Leopardi

, 30

- 20021

Bollate

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

26/05/2010

 

 

Director

07/06/2007

 

 

Managing Director

07/06/2010

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Formentini

Luca

 

 

 

Born in Bollate

(MI)

on 30/07/1979

- Fiscal Code : FRMLCU79L30A940O

 

 

 

Residence:

 

Leopardi

, 18

- 20021

Bollate

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/05/2010

 

 

Managing Director

07/06/2010

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Vecchia

Gianmarco

 

 

 

Born in Asola

(MN)

on 20/01/1968

- Fiscal Code : VCCGMR68A20A470Y

 

 

 

Residence:

 

Pasubio

, 14

- 46041

Asola

(MN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

10/12/2004

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Bellini

Davide Maria

 

 

 

Born in Milano

(MI)

on 12/11/1972

- Fiscal Code : BLLDDM72S12F205T

 

 

 

Residence:

 

Prealpi

, 44

- 21047

Saronno

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/05/2010

 

 

 

 

No Protests registered

 

 

Vitale

Lorenzo Benedetto

 

 

 

Born in Genova

(GE)

on 20/04/1939

- Fiscal Code : VTLLNZ39D20D969K

 

 

 

Residence:

 

Mario Pagano

, 51

- 20145

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/05/2010

 

 

Managing Director

07/06/2010

 

 

 

 

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.

 

 

Bellini

Roberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Citac s.r.l. ex Loris Bellini S.r.l.

Casalromano (MN) - IT -

00208060202

Director

Active

Registered

IMMOBILIARE AZZURRA SRL

Milano (MI) - IT -

10180390154

Director

Withdrawn

Registered

Dyecontrol By Loris Bellini E Zaitex S.r.l.

Milano (MI) - IT -

03954810960

Sole Director

Withdrawn

Registered

Dyecontrol By Loris Bellini E Zaitex S.r.l.

Milano (MI) - IT -

03954810960

Liquidator

Active

Registered

Tecser S.r.l.

Asola (MN) - IT -

01366170205

Sole Director

Withdrawn

Registered

Innovation E Research Srl

Milano (MI) - IT -

07834020963

Director

Active

Registered

Innovation E Research Srl

Milano (MI) - IT -

07834020963

Board Chairman

Active

Registered

Iniziative Immobiliari Italiane S.r.l.

Casalromano (MN) - IT -

02133650206

Sole Director

Active

Registered

 

 

Formentini

Luca

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Citac s.r.l. ex Loris Bellini S.r.l.

Casalromano (MN) - IT -

00208060202

Director

Active

Registered

Innovation E Research Srl

Milano (MI) - IT -

07834020963

Director

Active

Registered

 

 

Vitale

Lorenzo Benedetto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Citac s.r.l. ex Loris Bellini S.r.l.

Casalromano (MN) - IT -

00208060202

Attorney with special power

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

Citac s.r.l. ex Loris Bellini S.r.l.

Casalromano - IT -

00208060202

1.868.400 .Eur

100,00

 

Firm's location and structure

 

-

Legal and operative seat

 

 

 

 

 

 

 

Undici Febbraio

, 0026

- 20021

- Bollate

(MI)

- IT -

 

 

 

 

PHONE

: 023505901

 

 

 

 

PHONE

: 023330871

 

 

 

 

Employees

: 17

 

Fittings and Equipment for a value of 60.000

Eur

 

Stocks for a value of 3.140.000

Eur

 

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- importers

 

- its own sales net-work

 

- its own agents

 

- direct orders from foreign companies

 

Export is mainly towards:

- Italy

 

- Austria

 

- France

 

- Ireland

 

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

 

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Loris Bellini e C. Srl

Loris Bellini SpA

20/12/1995

 

EX-MEMBERS / EX-POSITIONS:

 

 

Bellini

Roberto

 

 

 

Born in Bollate

(MI)

on 19/10/1952

- Fiscal Code : BLLRRT52R19A940A

 

 

 

Residence:

 

Leopardi

, 30

- 20021

Bollate

(MI)

- IT -

 

Ex-Postions

Sole Director

 

 

Goldoni

Roberta

 

 

 

Born in Milano

(MI)

on 19/09/1951

- Fiscal Code : GLDRRT51P59F205N

 

 

 

Residence:

 

G Gozzi

, 8

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Gallizia

Pietro

 

 

 

Born in Casatenovo

(CO)

on 15/03/1945

- Fiscal Code : GLLPTR45C15B943M

 

 

 

Residence:

 

Bianca Di Savoia

, 17

- 20122

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

 

Invernizzi

Carlo

 

 

 

Born in Milano

(MI)

on 25/05/1957

- Fiscal Code : NVRCRL57E25F205H

 

 

 

Residence:

 

Venezia

, 24

- 20121

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Bellini

Giovanni

 

 

 

Born in Bollate

(MI)

on 23/11/1943

- Fiscal Code : BLLGNN43S23A940J

 

 

 

Residence:

 

Gavinana

, 35

- 20024

Garbagnate Milanese

(MI)

- IT -

 

Ex-Postions

Director

 

 

COLOMBO

GIAN LUCA

 

 

 

Born in MILANO

(MI)

on 06/08/1968

- Fiscal Code : CLMGLC68M06F205V

 

 

 

Residence:

 

BOLOGNA

, 2/4

- 20051

Limbiate

(MB)

- IT -

 

Ex-Postions

Procurator

 

CEASINGS/INCORPORATIONS/MERGES:

 

 

Project of merging by taking over of

 

 

 

Loris Bellini Servizi S.R.L.

 

 

 

 

XI FEBBRAIO

, 0026

, 20021

, Bollate

(MI)

- IT -

 

 

 

Fiscal Code: 07844970157

 

 

 

Date

Merging/splitting-up project:

30/05/2000

 

 

The firm absorbed by merging of

 

 

 

Loris Bellini Servizi S.R.L.

 

 

 

 

XI FEBBRAIO

, 0026

, 20021

, Bollate

(MI)

- IT -

 

 

 

Fiscal Code: 07844970157

 

 

 

Date

:

12/02/2001

 

 

Project of merging into

 

 

 

Citac s.r.l. ex Loris Bellini S.r.l.

 

 

 

 

De Gasperi

, 29/31

, 46040

, Casalromano

(MN)

- IT -

 

 

 

Fiscal Code: 00208060202

 

 

 

Date

Merging/splitting-up project:

13/06/2011

 

 

Firm dissolved owing to merging into

 

 

 

Citac s.r.l. ex Loris Bellini S.r.l.

 

 

 

 

De Gasperi

, 29/31

, 46040

, Casalromano

(MN)

- IT -

 

 

 

Fiscal Code: 00208060202

 

 

 

Date

:

28/10/2011

 

 

Resolution of merging into

 

 

 

Citac s.r.l. ex Loris Bellini S.r.l.

 

 

 

 

De Gasperi

, 29/31

, 46040

, Casalromano

(MN)

- IT -

 

 

 

Fiscal Code: 00208060202

 

 

 

Date

:

27/07/2011



Protests

 

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

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

 

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

BANCA POPOLARE DI VERONA E NOVARA

Agenzia di Milano

 

 

 

 

 

 

Financial and Economical Analysis

 

The company is active since 1949

Balance sheets for the years 2008, 2009 and 2010 were analyzed.

Last two financial years were marked by losses; in 2010 r.o.e. is -3,69%. Losses are due to turnover decrease registered over the last years.

A loss is registered as to the operating result (-10,61%).

The amount of the operating loss for 2010 is equal to Eur. -1.250.459.

It has been registered a negative gross operating margin value of (Eur. -1.173.574).

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,17)

With regard to equity capital, an amount of Eur. 6.767.405 is registered. , unchanged as opposed to the preceding year.

During the last financial year total debts volume reached Eur. 4.384.354 (Eur. 368.006 were m/l term ones) , with a fall of -55,64%.

Financial debts exposure is under control while the recourse to commercial credit is rather frequent however still within the sector's average.

The available funds are good.

Credits are collected in 82,11 days on the average. , that compared to the sector's average is shorter.

Managerial cash flow has a minus sign and is equal to Eur. -172.702.

During 2010 financial year labour costs amounted to Eur. 1.142.035, with a 11,75% incidence on production costs. , whereas the incidence on sales revenues is of 13,65%.

No incidence of financial charges as lower than the incomes.

The presence of detrimental items, apart from the financial-economic analysis, makes the company not suitable for business transactions on credit basis.

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

8.365.962

Profit (Loss) for the period

-249.587

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

9.957.893

Profit (Loss) for the period

-169.436

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

11.488.519

Profit (Loss) for the period

-359.572

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1)

 

Item Type

Value

Sales

13.323.546

Profit (Loss) for the period

73.047

 

 

 

Complete balance-sheet for the year

31/12/2006

(in Eur

x 1)

 

Item Type

Value

Sales

11.001.469

Profit (Loss) for the period

9.322

 

Balance Sheets

 

From our constant monitoring of the relevant Public Administration offices, no more recent balance sheets result to have been filed.

 

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

 

- Balance Sheet as at 31/12/2009 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2008 - 12 Mesi - Currency: - Amounts x 1

 

Years

2010

2009

2008

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.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

46.673

60.840

83.114

. Total Intangible Fixed Assets

46.673

60.840

83.114

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

13.218

15.971

18.729

. . Industrial and commercial equipment

46.594

62.356

84.428

. . Other assets

16.842

10.797

 

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

76.654

89.124

103.157

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

 

 

 

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . 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

 

 

365.000

. . . Total nominal value

 

 

 

. Total financial fixed assets

 

 

365.000

Total fixed assets

123.327

149.964

551.271

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

177.027

236.996

228.049

. . Work in progress and semimanufactured

1.397.424

1.013.441

706.788

. . Work in progress on order

 

 

 

. . Finished goods

1.561.014

1.870.242

2.740.217

. . Advance payments

 

 

 

. Total Inventories

3.135.465

3.120.679

3.675.054

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

2.900.611

2.169.489

3.471.649

. . Beyond 12 months

234

3.963

82.700

. . Trade receivables

1.908.178

1.190.902

2.493.349

. . . . Within 12 months

1.908.178

1.190.902

2.410.883

. . . . Beyond 12 months

 

 

82.466

. . Receivables due from subsid. comp.

 

 

 

. . . . 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

 

 

 

. . Fiscal Receivables

830.704

943.876

 

. . . . Within 12 months

830.704

943.876

 

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

161.963

38.674

1.061.000

. . . . Within 12 months

161.729

34.711

1.060.766

. . . . Beyond 12 months

234

3.963

234

. Total Credits not held as fixed assets

2.900.845

2.173.452

3.554.349

. 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

2.758.979

2.499.038

 

. Total Financial Assets

2.758.979

2.499.038

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

2.821.905

9.452.905

9.534.774

. . Checks

 

44.353

 

. . Banknotes and coins

10.445

3.607

6.312

. Total Liquid funds

2.832.350

9.500.865

9.541.086

Total current assets

11.627.639

17.294.034

16.770.489

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

31.012

37.389

25.066

Total adjustments accounts

31.012

37.389

25.066

TOTAL ASSETS

11.781.978

17.481.387

17.346.826

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

788.400

788.400

876.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

45.631

45.630

270.290

. Legal reserve

224.659

224.659

2.232.881

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

2.311.742

2.311.742

443.862

. Accumulated Profits (Losses)

3.646.560

3.815.996

4.087.968

. Profit( loss) of the year

-249.587

-169.436

-359.572

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

6.767.405

7.016.991

7.551.429

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

33.772

38.102

30.270

. . Taxation fund, also differed

7.257

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

41.029

38.102

30.270

Employee termination indemnities

574.784

534.689

528.697

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

4.016.348

9.368.583

8.558.436

. . . . Beyond 12 months

368.006

515.208

662.410

. . 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

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

515.208

515.208

 

. . . . Within 12 months

147.202

 

 

. . . . Beyond 12 months

368.006

515.208

 

. . Advances from customers

196.375

 

 

. . . . Within 12 months

196.375

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

3.306.384

 

 

. . . . Within 12 months

3.306.384

 

 

. . . . 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

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

43.892

 

 

. . . . Within 12 months

43.892

 

 

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

47.847

 

 

. . . . Within 12 months

47.847

 

 

. . . . Beyond 12 months

 

 

 

. . Other payables

274.648

 

 

. . . . Within 12 months

274.648

 

 

. . . . Beyond 12 months

 

 

 

Total accounts payable

4.384.354

9.883.791

9.220.846

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

14.406

7.814

15.584

Total adjustment accounts

14.406

7.814

15.584

TOTAL LIABILITIES

11.781.978

17.481.387

17.346.826

 

 

 

 

 

 

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

8.365.962

9.957.893

11.488.519

. Changes in work in progress

74.755

-563.321

1.794.052

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

31.589

11.819

12.235

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

31.589

11.819

12.235

Total value of production

8.472.306

9.406.391

13.294.806

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

2.439.997

2.367.971

3.853.001

. Services received

5.932.475

5.935.502

8.789.483

. Leases and rentals

56.974

58.674

60.312

. Payroll and related costs

1.142.035

1.088.777

1.194.627

. . Wages and salaries

771.451

750.595

833.075

. . Social security contributions

241.039

231.310

246.054

. . Employee termination indemnities

76.849

70.476

74.135

. . Pension and similar

 

 

 

. . Other costs

52.696

36.396

41.363

. Amortization and depreciation

76.885

75.717

78.151

. . Amortization of intangible fixed assets

33.979

31.446

 

. . Amortization of tangible fixed assets

33.117

38.525

67.830

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

9.789

5.746

10.321

. Changes in raw materials

59.969

-8.947

32.211

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

14.430

15.712

13.182

Total production costs

9.722.765

9.533.406

14.020.967

Diff. between value and cost of product.

-1.250.459

-127.015

-726.161

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

69.114

97.232

399.126

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

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

36.030

 

18.817

. . 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

70.396

-10.465

-51.039

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

139.510

86.767

348.087

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

889.700

19.654

46.275

. . Gains on disposals

100

434

 

. . Other extraordinary income

889.600

19.220

46.275

. Extraordinary expense

-2.640

-116.045

-14.213

. . Losses on disposals

-2.008

-101.770

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-632

-14.275

-14.213

Total extraordinary income and expense

887.060

-96.391

32.062

Results before income taxes

-223.889

-136.639

-346.012

. Taxes on current income

25.698

32.797

13.560

. . current taxes

25.698

32.797

 

. . differed taxes(anticip.)

 

 

 

. Net income for the period

-249.587

-169.436

-359.572

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-249.587

-169.436

-359.572

 

RATIOS

Value Type

as at 31/12/2010

as at 31/12/2009

as at 31/12/2008

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,01

0,01

0,03

0,18

Elasticity Ratio

Units

0,99

0,99

0,97

0,80

Availability of stock

Units

0,27

0,18

0,21

0,24

Total Liquidity Ratio

Units

0,72

0,81

0,75

0,48

Quick Ratio

Units

0,47

0,69

0,55

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,17

n.c.

n.c.

3,25

Self Financing Ratio

Units

0,57

0,40

0,44

0,19

Capital protection Ratio

Units

0,92

0,91

0,93

0,63

Liabilities consolidation quotient

Units

0,23

0,11

0,14

0,19

Financing

Units

0,65

1,41

1,22

3,80

Permanent Indebtedness Ratio

Units

0,65

0,46

0,50

0,36

M/L term Debts Ratio

Units

0,08

0,06

0,07

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,00

n.c.

0,63

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

62,52

53,79

15,86

1,75

Current ratio

Units

2,90

1,85

1,96

1,21

Acid Test Ratio-Liquidity Ratio

Units

2,11

1,51

1,53

0,81

Structure's primary quotient

Units

54,87

46,79

13,70

1,03

Treasury's primary quotient

Units

1,39

1,28

1,11

0,06

Rate of indebtedness ( Leverage )

%

174,10

249,13

229,72

516,42

Current Capital ( net )

Value

7.611.291

7.925.451

8.212.053

422.465

RETURN

 

 

 

 

 

Return on Sales

%

-2,06

-0,94

-2,45

3,35

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

%

-3,69

-2,41

-4,76

5,13

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

%

-3,31

-1,95

-4,58

14,77

Return on Investment ( R.O.I. )

%

-10,61

-0,73

-4,19

4,16

Return/ Sales

%

-14,95

-1,28

-6,32

4,11

Extra Management revenues/charges incid.

%

n.c.

n.c.

n.c.

28,57

Cash Flow

Value

-172.702

-93.719

-281.421

122.482

Operating Profit

Value

-1.250.459

-127.015

-726.161

144.752

Gross Operating Margin

Value

-1.173.574

-51.298

-648.010

241.990

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

82,11

43,05

78,13

111,85

Debts to suppliers average term

Days

141,21

n.c.

n.c.

128,30

Average stock waiting period

Days

134,92

112,82

115,16

80,43

Rate of capital employed return ( Turnover )

Units

0,71

0,57

0,66

1,08

Rate of stock return

Units

2,67

3,19

3,13

4,45

Labour cost incidence

%

13,65

10,93

10,40

19,12

Net financial revenues/ charges incidence

%

1,67

0,87

3,03

-1,08

Labour cost on purchasing expenses

%

11,75

11,42

8,52

19,02

Short-term financing charges

%

n.c.

0,11

0,55

2,68

Capital on hand

%

140,83

175,55

150,99

91,91

Sales pro employee

Value

363.737

292.879

310.500

198.432

Labour cost pro employee

Value

49.653

32.022

32.287

35.779

 

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.

 

3) Risk evaluation and Credit Opinion have been performed on the base of the actual data at the moment of their availability.

 

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 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 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

 

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 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.54.16

UK Pound

1

Rs.81.74

Euro

1

Rs.70.50

 

INFORMATION DETAILS

 

Report Prepared by :

NLM

 

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.