MIRA INFORM REPORT

 

 

Report Date :

22.11.2013

 

IDENTIFICATION DETAILS

 

Name :

COVERFIBRE S.P.A.

 

 

Registered Office :

Via Parugiano Di Sotto, 35

50045 - Montemurlo       (PO),

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

29.04.1974

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

·         Wholesale of other textile goods

·         Wholesale of raw and semi-finished textile fibres

 

 

No. of Employees :

fom 6 to 10

 

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 :

Slow but 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 – 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 and address

 

COVERFIBRE S.P.A.

 

Via Parugiano Di Sotto, 35

50045 - Montemurlo (PO), Italy  

 

 

Summary

 

Fiscal Code

:

00243840972

Legal Form

:

Joint stock company

start of Activities

:

29/04/1974

Equity

:

Over 2.582.254

Turnover Range

:

10.000.000/12.750.000

Number of Employees

:

fom 6 to 10

Group

:

COVERI

 

 

Activity

 

Wholesale of other textile goods

Wholesale of raw and semi-finished textile fibres

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00243840972

 

Foreign Trade Reg. no. : PO003066 since 19/12/1991

 

Foreign Trade Reg. no. : 3066 of Prato since 19/12/1991

 

Chamber of Commerce no. : 245135 of Firenze

 

Chamber of Commerce no. : 245135 of Prato since 16/02/1974

 

Firms' Register : PO005-3358 of Prato since 19/02/1996

 

V.A.T. Code : 00243840972

 

Trade Agents Licence : 31364 of Prato since 10/09/2013

 

R. E. C. no. : 29581 of Prato since 17/05/1974

 

Tribunal Co. Register : 3358 of

 

Foundation date

: 28/12/1973

Establishment date

: 28/12/1973

Start of Activities

: 29/04/1974

Legal duration

: 31/12/2025

Nominal Capital

: 2.750.280

 

Subscribed Capital

: 2.750.280

 

Paid up Capital

: 2.750.280

 

 

Members

 

Coveri

Giovanni

 

 

Born in Firenze

(FI)

on 03/10/1966

- Fiscal Code : CVRGNN66R03D612D

 

 

Residence:

 

Giovanni Amendola

, 42

- 59100

Prato

(PO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

30/05/2011

 

 

Person in charge

10/09/2013

 

 

 

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.

 

Coveri

Giovanni

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Algico S.r.l.

Montemurlo (PO) - IT -

01011370481

Sole Director

Active

Registered

Algico S.r.l.

Montemurlo (PO) - IT -

01011370481

Liquidator

Withdrawn

Registered

Algico S.r.l.

Montemurlo (PO) - IT -

01011370481

Sole partner

Withdrawn

Registered

COMABO S.R.L.

Montemurlo (PO) - IT -

00430740480

Chairman

Withdrawn

Registered

Z.c.t. Spa

Cerreto Castello (BI) - IT -

01923400020

Director

Withdrawn

Registered

Orditura Cotex S.r.l. In Liquidazione

Montemurlo (PO) - IT -

01813570973

Board Chairman

Withdrawn

In liquidation

Woolmaco Srl In Liquidazione

Montemurlo (PO) - IT -

01858650979

Sole Director

Withdrawn

Registered

Woolmaco Srl In Liquidazione

Montemurlo (PO) - IT -

01858650979

Liquidator

Withdrawn

Registered

Edilbisentium S.r.l.

Prato (PO) - IT -

01894370970

Managing Director

Active

Registered

Cosolar S.r.l.

Prato (PO) - IT -

02019330972

Sole 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

Coveri Giovanni

Prato - IT -

CVRGNN66R03D612D

2.202.179 .Eur

80,07

Fidicontrol - Societa' Fiduciaria E Di R evisione - Societa' Per Azioni

 

02383500580

548.100 .Eur

19,93

 

 

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

Woolmaco Srl In Liquidazione

Montemurlo - IT -

01858650979

40.000 .Eur

50,00

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 22/01/1998

 

 

 

 

 

 

Parugiano Di Sotto

, 35

- 50045

- Montemurlo

(PO)

- IT -

 

 

 

 

PHONE

: 0574683450

 

 

 

 

PHONE

: 0574683460

 

 

 

 

FAX

: 0574683453

 

-

Branch

(Warehouse)

since 05/09/2002

 

 

 

 

 

 

Parugiano Di Sotto

, 37/39

- 50045

- Montemurlo

(PO)

- IT -

 

-

Branch

 

since 15/12/1997

 

 

 

 

 

 

Parugiano Di Sotto

, 35

- 50045

- Montemurlo

(PO)

- IT -

 

 

 

 

Employees

: 6

 

 

 

 

Assistants

: 2

 

Fittings and Equipment for a value of 340.000

Eur

 

Stocks for a value of 2.800.000

Eur

 

Vehicles: 1.

 

Sales are on an international scale.

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Cyprus

 

- Gabon

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Joint stock company

Limited liability company

05/12/1985

Limited liability company

Joint stock company

03/05/1995

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Primafibre SpA

Coverfibre Srl

05/12/1985

 

EX-MEMBERS / EX-POSITIONS:

 

Leporini

Roberto

 

 

Born in Prato

(FI)

on 05/05/1939

- Fiscal Code : LPRRRT39E05G999K

 

 

Residence:

 

Caruso

, 25

- 50047

Prato

(PO)

- IT -

 

Ex-Postions

Director

 

Rosati

Andrea Luca

 

 

Born in Prato

(FI)

on 03/07/1950

- Fiscal Code : RSTNRL50L03G999X

 

 

Residence:

 

M. Cecconi

, 30

- 59100

Prato

(PO)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Salvi

Massimo

 

 

Born in Firenze

(FI)

on 07/01/1966

- Fiscal Code : SLVMSM66A07D612C

 

 

Residence:

 

Buozzi

, 144

- 50013

Campi Bisenzio

(FI)

- IT -

 

Ex-Postions

Director

 

Nistri

Fabrizio

 

 

Born in Prato

(FI)

on 16/02/1956

- Fiscal Code : NSTFRZ56B16G999A

 

 

Residence:

 

Catani

, 28/C

- 59100

Prato

(PO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Brogi

Pierluigi

 

 

Born in Terni

(TR)

on 25/09/1965

- Fiscal Code : BRGPLG65P25L117U

 

 

Residence:

 

A. Labriola

, 28

- 59100

Prato

(PO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Coveri

Giovanni

 

 

Born in Firenze

(FI)

on 03/10/1966

- Fiscal Code : CVRGNN66R03D612D

 

 

Residence:

 

Giovanni Amendola

, 42

- 59100

Prato

(PO)

- IT -

 

Ex-Postions

Managing Director

Board Chairman

Managing Director

 

Badiani

Marco

 

 

Born in Prato

(FI)

on 25/04/1966

- Fiscal Code : BDNMRC66D25G999P

 

 

Residence:

 

Badiani

, 10

- 59100

Prato

(PO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Chiti

Riccardo

 

 

Born in Prato

(FI)

on 07/02/1962

- Fiscal Code : CHTRCR62B07G999A

 

 

Residence:

 

Salvagnoli

, 12

- 59100

Prato

(PO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Di Muoio

Angelo

 

 

Born in Civitavecchia

(RM)

on 07/09/1965

- Fiscal Code : DMINGL65P07C773U

 

 

Residence:

 

Montegrappa

, 280

- 59100

Prato

(PO)

- IT -

 

Ex-Postions

Permanent Auditor



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

 

Company's starting of activities dates back to 1974.

The analysis is based on the latest 3 balance sheets.

Under the financial profile unstable results are noted. with a loss in the last financial year. In the last financial year a drop in sales has been registered (-17,42%).

The return on investment in the last financial year was negative (-4%).

The operating loss amounts to Eur. -389.285 .

The gross operating margin for the fiscal year 2012 is negative, for an amount of Eur. -171.430.

The financial status of the company is fairly balanced with an indebtedness level of 1,72 with an improving trend as on the decrease.

With regard to equity capital, an amount of Eur. 3.470.141 is registered. , unchanged as opposed to the preceding year.

Total debts (both short and M/L term) equals Eur. 6.101.186, showing a stable trend as opposed to 2011 (Eur. 6.486.214).

Bank borrowings' volume is slightly high but the recourse to suppliers' credit is modest which is also lower than the sector average.

Payments are supported by good current assets.

Due from customers average term is high and equal to 167,84 days. and higher than the average of the sector.

Cash flow is negative at the end of financial year 2012.

Labour cost expenses amount to Eur. 331.549 , representing 2,78% on the total of production costs. , whereas the incidence on sales revenues is of 2,9%.

Limited financial charges in relation to sales volume.

 

 

Financial Data

 

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

11.431.364

Profit (Loss) for the period

-259.949

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

13.842.970

Profit (Loss) for the period

14.817

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

13.911.642

Profit (Loss) for the period

119.383

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

11.737.056

Profit (Loss) for the period

-170.041

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

14.382.859

Profit (Loss) for the period

-282.445



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.

1.240

3.724

6.208

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

23

. Total Intangible Fixed Assets

1.240

3.724

6.231

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

582.109

429.033

380.420

. . Plant and machinery

335.838

179.694

84.132

. . Industrial and commercial equipment

 

 

 

. . Other assets

30.823

43.579

55.934

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

948.770

652.306

520.486

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

264.778

264.778

264.778

. . . Equity invest. in subsidiary companies

82.518

82.518

82.518

. . . Equity invest. in associated companies

180.760

180.760

180.760

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

1.500

1.500

1.500

. . Financial receivables

22.706

23.629

23.915

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

22.706

23.629

23.915

. . . 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

22.706

23.629

23.915

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

22.706

23.629

23.915

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

287.484

288.407

288.693

Total fixed assets

1.237.494

944.437

815.410

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

2.800.707

3.889.460

3.194.451

. . Advance payments

 

 

 

. Total Inventories

2.800.707

3.889.460

3.194.451

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

5.554.956

5.477.034

7.950.268

. . Beyond 12 months

 

 

 

. . Trade receivables

5.329.676

5.165.429

7.392.927

. . . . Within 12 months

5.329.676

5.165.429

7.392.927

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

3.048

2.403

105.095

. . . . Within 12 months

3.048

2.403

105.095

. . . . 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

70.507

163.426

7.244

. . . . Within 12 months

70.507

163.426

7.244

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

106.963

22.199

51.370

. . . . Within 12 months

106.963

22.199

51.370

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

44.762

123.577

393.632

. . . . Within 12 months

44.762

123.577

393.632

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

5.554.956

5.477.034

7.950.268

. 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

111.397

9.650

123.748

. . Checks

 

 

 

. . Banknotes and coins

4.571

447

103

. Total Liquid funds

115.968

10.097

123.851

Total current assets

8.471.631

9.376.591

11.268.570

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

219.701

. Other adjustment accounts

29.847

30.238

 

Total adjustments accounts

29.847

30.238

219.701

TOTAL ASSETS

9.738.972

10.351.266

12.303.681

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

2.750.280

2.750.280

2.750.280

. Additional paid-in capital

278.854

278.854

278.854

. Revaluation reserves

 

 

 

. Legal reserve

116.546

115.805

109.835

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

584.410

570.335

456.922

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

-259.949

14.817

119.383

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

3.470.141

3.730.091

3.715.274

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

 

 

 

Employee termination indemnities

137.558

119.288

103.795

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

6.101.186

6.486.214

8.471.956

. . . . Beyond 12 months

 

 

 

. . 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

4.982.769

5.689.360

6.419.560

. . . . Within 12 months

4.982.769

5.689.360

6.419.560

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

968.911

600.297

1.782.297

. . . . Within 12 months

968.911

600.297

1.782.297

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

 

1.492

 

. . . . Within 12 months

 

1.492

 

. . . . 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

89.717

41.587

215.446

. . . . Within 12 months

89.717

41.587

215.446

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

15.313

19.686

16.650

. . . . Within 12 months

15.313

19.686

16.650

. . . . Beyond 12 months

 

 

 

. . Other payables

44.476

133.792

38.003

. . . . Within 12 months

44.476

133.792

38.003

. . . . Beyond 12 months

 

 

 

Total accounts payable

6.101.186

6.486.214

8.471.956

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

30.087

15.673

12.656

Total adjustment accounts

30.087

15.673

12.656

TOTAL LIABILITIES

9.738.972

10.351.266

12.303.681

 

 

 

 

 

 

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

11.431.364

13.842.970

13.911.641

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

126.560

80.406

80.492

. . Contributions for operating expenses

43.234

16.102

 

. . Different income and revenues

83.326

64.304

80.492

Total value of production

11.557.924

13.923.376

13.992.133

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

8.667.862

11.994.575

11.211.525

. Services received

820.578

737.116

 

. Leases and rentals

638.605

621.614

1.330.738

. Payroll and related costs

331.549

277.888

218.892

. . Wages and salaries

233.437

191.033

146.057

. . Social security contributions

79.408

70.854

60.338

. . Employee termination indemnities

18.704

15.935

12.497

. . Pension and similar

 

 

 

. . Other costs

 

66

 

. Amortization and depreciation

217.855

137.380

228.592

. . Amortization of intangible fixed assets

2.484

2.507

2.058

. . Amortization of tangible fixed assets

53.857

43.060

24.886

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

161.514

91.813

201.648

. Changes in raw materials

1.088.753

-695.009

355.789

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

182.007

350.585

40.970

Total production costs

11.947.209

13.424.149

13.386.506

Diff. between value and cost of product.

-389.285

499.227

605.627

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

275.044

42

54

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

54

. Other financial income

5.998

311

6.203

. . 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

 

 

6.203

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

6.203

. Interest and other financial expense

-318.381

-351.852

-405.470

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

405.470

Total financial income and expense

-37.339

-351.499

-399.213

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

99.345

32.311

23.651

. . Gains on disposals

 

 

 

. . Other extraordinary income

99.345

32.311

23.651

. Extraordinary expense

-7.848

-78.098

-5.090

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

-37.494

 

. . Other extraordinary expense

-7.848

-40.604

-5.090

Total extraordinary income and expense

91.497

-45.787

18.561

Results before income taxes

-335.127

101.941

224.975

. Taxes on current income

-75.178

87.124

105.592

. . current taxes

9.586

57.953

153.371

. . differed taxes(anticip.)

-84.764

29.171

-47.779

. Net income for the period

-259.949

14.817

119.383

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-259.949

14.817

119.383

 

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

0,13

0,09

0,07

0,09

Elasticity Ratio

Units

0,87

0,91

0,92

0,89

Availability of stock

Units

0,29

0,38

0,26

0,26

Total Liquidity Ratio

Units

0,58

0,53

0,66

0,54

Quick Ratio

Units

0,01

0,00

0,01

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,72

1,74

2,25

3,95

Self Financing Ratio

Units

0,36

0,36

0,30

0,17

Capital protection Ratio

Units

0,28

0,26

0,23

0,62

Liabilities consolidation quotient

Units

0,02

0,02

0,01

0,10

Financing

Units

1,76

1,74

2,28

4,85

Permanent Indebtedness Ratio

Units

0,37

0,37

0,31

0,29

M/L term Debts Ratio

Units

0,01

0,01

0,01

0,07

Net Financial Indebtedness Ratio

Units

1,40

1,52

1,69

1,04

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

2,92

4,08

4,68

2,37

Current ratio

Units

1,39

1,45

1,33

1,18

Acid Test Ratio-Liquidity Ratio

Units

0,93

0,85

0,95

0,80

Structure's primary quotient

Units

2,80

3,95

4,56

1,48

Treasury's primary quotient

Units

0,02

0,00

0,01

0,04

Rate of indebtedness ( Leverage )

%

280,65

277,51

331,16

602,26

Current Capital ( net )

Value

2.370.445

2.890.377

2.796.614

191.984

RETURN

 

 

 

 

 

Return on Sales

%

-0,37

1,10

2,50

2,03

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

%

-7,49

0,40

3,21

6,31

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

%

-9,66

2,73

6,06

17,00

Return on Investment ( R.O.I. )

%

-4,00

4,82

4,92

4,18

Return/ Sales

%

-3,41

3,61

4,35

3,46

Extra Management revenues/charges incid.

%

n.c.

2,97

19,71

27,96

Cash Flow

Value

-42.094

152.197

347.975

44.823

Operating Profit

Value

-389.285

499.227

605.627

74.603

Gross Operating Margin

Value

-171.430

636.607

834.219

111.383

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

167,84

134,33

191,31

113,70

Debts to suppliers average term

Days

34,44

16,22

51,16

118,14

Average stock waiting period

Days

88,20

101,15

82,66

72,90

Rate of capital employed return ( Turnover )

Units

1,17

1,34

1,13

1,25

Rate of stock return

Units

4,08

3,56

4,35

4,88

Labour cost incidence

%

2,90

2,01

1,57

8,14

Net financial revenues/ charges incidence

%

-0,33

-2,54

-2,87

-1,38

Labour cost on purchasing expenses

%

2,78

2,07

1,64

8,25

Short-term financing charges

%

5,22

5,42

4,79

2,76

Capital on hand

%

85,20

74,78

88,44

79,85

Sales pro employee

Value

1.143.136

4.614.323

2.318.607

397.742

Labour cost pro employee

Value

33.154

92.629

36.482

33.267

 

 

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

:

238.826

Population living in the region

:

3.598.269

Number of families in the region

:

1.474.681

 

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

 

- per food products

:

444

- per non food products

:

2.009

- per energy consume

:

122

 

 

Sector Data

 

The values are calculated on a base of 9.175 significant companies.

 

The companies cash their credits on an average of 114 dd.

The average duration of suppliers debts is about 118 dd.

The sector's profitability is on an average of 2,03%.

The labour cost affects the turnover in the measure of 8,14%.

Goods are held in stock in a range of 73 dd.

The difference between the sales volume and the resources used to realize it is about 1,25.

The employees costs represent the 8,25% of the production costs.

 

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered moderately risky.

In the region 24.960 protested subjects are found; in the province they count to 2.055.

The insolvency index for the region is 0,70, , while for the province it is 0,88.

Total Bankrupt companies in the province : 3.109.

Total Bankrupt companies in the region : 20.423.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.89

UK Pound

1

Rs.101.14

Euro

1

Rs.84.42

 

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

 

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.