MIRA INFORM REPORT

 

 

Report Date :

22.11.2013

 

IDENTIFICATION DETAILS

 

Name :

LUILOR S.P.A.

 

 

Registered Office :

Via Dei Tintori, 13/15/17 50045 – Montemurlo (PO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

07.01.1991

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of textiles

 

 

No. of Employees :

From 51 to 70

 

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 and address

 

LUILOR S.P.A.

Via Dei Tintori, 13/15/17 50045 – Montemurlo (PO) -IT-

 

Summary

 

Fiscal Code

:

01584320970

Legal Form

:

Joint stock company

start of Activities

:

07/01/1991

Equity

:

1.500.000

Turnover Range

:

15.500.000/18.000.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

MANUFACTURE OF TEXTILES

 

 

Legal Data

 

Legal Form :                           Joint stock company

Fiscal Code :                         01584320970

 

Foreign Trade Reg. no. :       PO014121 since 08/04/1992

 

Foreign Trade Reg. no. :       014121 of Prato since 08/04/1992

 

Chamber of Commerce no. : 433809 of Firenze

 

Chamber of Commerce no. : 433809 of Prato since 04/04/1991

 

Firms' Register :                     PO005-17637 of Prato since 19/02/1996

 

V.A.T. Code :                         01584320970

 

Tribunal Co. Register :            17637 of

 

Foundation date

: 07/01/1991

Establishment date

: 07/01/1991

Start of Activities

: 07/01/1991

Legal duration

: 31/12/2030

Nominal Capital

: 154.800

 

Subscribed Capital

: 154.800

 

Paid up Capital

: 154.800

 

 


 

Members

 

 

Bini

Alessandro

 

 

 

Born in Montale

(PT)

on 24/08/1956

- Fiscal Code : BNILSN56M24F410C

 

 

 

Residence:

 

G. Garibaldi

, 43

- 51037

Montale

(PT)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

30/04/2011

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Biagioni

Marco

 

 

 

Born in Prato

(FI)

on 16/08/1952

- Fiscal Code : BGNMRC52M16G999Y

 

 

 

Residence:

 

Iole Badioli

, 86

- 59013

Montemurlo

(PO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

30/04/2011

 

 

 

 

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.

 

 

Bini

Alessandro

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Consorzio Prato Energia

Prato (PO) - IT -

01812470977

Director

Active

Registered

 

 

Biagioni

Marco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Duelle S.r.l.

Montemurlo (PO) - IT -

01842710970

Managing Director

Active

Registered

Duelle S.r.l.

Montemurlo (PO) - IT -

01842710970

Board Chairman

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

Martinez Angelo

Prato - IT -

MRTNGL62L25G999Z

6.192 .Eur

4,00

Panerai Alessio

Prato - IT -

PNRLSS66D06G999J

6.192 .Eur

4,00

Duelle S.r.l.

 

01842710970

142.416 .Eur

92,00

 

 

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

Ellefil S.r.l.

Montemurlo - IT -

01709670978

6.352 .Eur

41,00

 

 

Ceased

GRUPPO TESSILE ARREDAMENTO S.R.L.

Prato - IT -

01787000973

7.901 .Eur

51,00

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 07/01/1991

 

 

 

 

 

 

Dei Tintori

, 13/15/17

- 50045

- Montemurlo

(PO)

- IT -

 

 

 

 

PHONE

: 0574692822

 

 

 

 

PHONE

: 0574652822

 

 

 

 

FAX

: 0574720471

 

-

Branch

(Factory)

since 03/09/1991

until 10/01/1994

 

 

 

 

 

 

Venezia

, 64

- 50045

- Montemurlo

(PO)

- IT -

 

 

 

 

PHONE

: 0574682653

 

-

Branch

(Store)

since 08/11/1993

until 10/01/1994

 

 

 

 

 

 

Aniene

, 8

- 50045

- Montemurlo

(PO)

- IT -

 

 

 

 

PHONE

: 0574652822

 

-

Branch

 

since 08/05/1998

until 20/09/1999

 

 

 

 

 

 

Tintori

, 15 - 17

- 50045

- Montemurlo

(PO)

- IT -

 

 

 

 

PHONE

: 0574652822

 

-

Branch

 

since 12/05/1999

until 20/09/1999

 

 

 

 

 

 

Dei Tintori

, 13

- 50045

- Montemurlo

(PO)

- IT -

 

 

 

 

PHONE

: 0574652822

 

-

Branch

 

since 20/09/1999

 

 

 

 

 

 

Aniene

, 8

- 50045

- Montemurlo

(PO)

- IT -

 

 

 

 

PHONE

: 0574652822

 

-

Branch

(Factory)

since 11/02/2000

 

 

 

 

 

 

Dei Tintori

, 11

- 50045

- Montemurlo

(PO)

- IT -

 

 

 

 

PHONE

: 0574652822

 

-

Branch

 

since 24/11/2000

until 24/01/2001

 

 

 

 

 

 

Viareggio

, 16

- 50047

- Prato

(PO)

- IT -

 

-

Branch

(Factory)

since 01/03/2001

 

 

 

 

 

 

Siena

, 13

- 50045

- Montemurlo

(PO)

- IT -

 

-

Branch

(Factory)

since 28/07/2003

 

 

 

 

 

 

Dei Tintori

, 5

- 50045

- Montemurlo

(PO)

- IT -

 

-

Branch

(Factory)

since 08/07/2004

 

 

 

 

 

 

Dei Tintori

, 9

- 50045

- Montemurlo

(PO)

- IT -

 

-

Branch

(Warehouse)

since 01/01/2007

 

 

 

 

 

 

Siena

, 9

- 50045

- Montemurlo

(PO)

- IT -

 

-

Branch

(Warehouse)

since 15/06/2013

 

 

 

 

 

 

Siena

, 5

- 50045

- Montemurlo

(PO)

- IT -

 

 

 

 

Employees

: 59

 

Fittings and Equipment for a value of 350.000

Eur

 

Stocks for a value of 1.150.000

Eur

 

Vehicles: 1.

 


 

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

01/12/1997

 

EX-MEMBERS / EX-POSITIONS:

 

Martinez

Angelo

 

 

Born in Prato

(FI)

on 25/07/1962

- Fiscal Code : MRTNGL62L25G999Z

 

 

Fiscal residence:

 

Montalese

, 60

- 50047

Prato

(FI)

- IT -

 

Ex-Postions

Chairman

 

Panerai

Alessio

 

 

Born in Prato

(FI)

on 06/04/1966

- Fiscal Code : PNRLSS66D06G999J

 

 

Fiscal residence:

 

Roma

, 4812/D

- 50047

Prato

(FI)

- IT -

 

Ex-Postions

Managing Director

Managing Director

 

Gnuccoli

Tiziana

 

 

Born in CORTONA

(AR)

on 19/01/1956

- Fiscal Code : GNCTZN56A59D077G

 

 

Residence:

 

BADIOLI

, 86

- 59013

Montemurlo

(PO)

- IT -

 

Ex-Postions

Board Chairman

 

Biagioni

Luigi

 

 

Born in Prato

(FI)

on 05/11/1975

- Fiscal Code : BGNLGU75S05G999U

 

 

Residence:

 

Roma

, 582/Z

- 59100

Prato

(PO)

- IT -

 

Ex-Postions

Director

Managing Director

 

Busoni

Domenico

 

 

Born in Bagno Di Romagna

(FO)

on 22/05/1965

- Fiscal Code : BSNDNC65E22A565B

 

 

Residence:

 

Di Ricavo

, 6

- 50049

Vaiano

(PO)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Leone

Giampiero

 

 

Born in PRATO

(FI)

on 01/07/1967

- Fiscal Code : LNEGPR67L01G999F

 

 

Residence:

 

DELLA REPUBBLICA

, 25

- 59100

Prato

(PO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Cipriani

Piero Milton

 

 

Born in Prato

(FI)

on 18/07/1949

- Fiscal Code : CPRPML49L18G999P

 

 

Residence:

 

Ozanam

, 32

- 59100

Prato

(PO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Biagioni

Lorenzo

 

 

Born in Prato

(FI)

on 06/06/1983

- Fiscal Code : BGNLNZ83H06G999L

 

 

Residence:

 

Della Scala

, 15

- 50100

Firenze

(FI)

- IT -

 

Ex-Postions

Board Chairman




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 1991.

The analysis is based on the latest 3 balance sheets.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 52,76% in 2012 with a stable trend in the turnover.

The return on Investment in the last financial year was positive (13,89%) and reflects the field's average.

The amount of the operating result for the year 2012 is of Eur. 1.011.739 rising (+86,94%) in relation to the previous year.

The G.O.M. amounted to Eur. 1.213.783 with a 32,11% increase as opposed to the preceding year.

The ratio between shareholder's equity and borrowed capital is not well balanced, the indebtedness level is equal to 4,1 falling if compared to 2011.

Subject can manage an equity capital funds for an amount of Eur. 1.189.018 with a growth of 74,42% in 2012.

In the year 2012 total debts amounted to Eur. 5.661.173 , with no sensible variation.

Moderate recourse to bank credit while the exposure towards suppliers is rather high however still within the sector's average.

It shows a good range of liquidity.

Credits are collected in 87,79 days on the average. , shorter than the sector's average.

During financial year 2012 the cash flow amounted to Eur. 829.387

Labour cost amounts to Eur. 2.815.054, with a 17,58% incidence on production costs. , whereas the incidence on sales revenues is of 16,75%.

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

16.811.090

Profit (Loss) for the period

627.343

 

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

17.930.350

Profit (Loss) for the period

65.885

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

16.722.949

Profit (Loss) for the period

161.239



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

15.748

20.021

29.939

. . Concessions,licenses,trademarks,etc.

1.540

2.310

3.079

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

14.256

19.978

470.028

. Total Intangible Fixed Assets

31.544

42.309

503.046

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

463

518

2.220.394

. . Plant and machinery

249.136

321.409

363.003

. . Industrial and commercial equipment

98.803

103.979

94.903

. . Other assets

178.304

190.569

221.205

. . Assets under construction and advances

5.000

10.833

5.833

. Total Tangible fixed assets

531.706

627.308

2.905.338

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

1.629

1.629

1.629

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

1.629

1.629

1.629

. . 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

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

1.629

1.629

1.629

Total fixed assets

564.879

671.246

3.410.013

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

787.368

727.044

862.624

. . Work in progress and semimanufactured

105.305

101.213

194.572

. . Work in progress on order

 

 

 

. . Finished goods

254.609

347.044

522.701

. . Advance payments

 

 

 

. Total Inventories

1.147.282

1.175.301

1.579.897

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

4.295.414

4.493.580

4.955.526

. . Beyond 12 months

565.796

556.712

 

. . Trade receivables

4.099.763

4.314.308

4.438.874

. . . . Within 12 months

4.095.413

4.215.984

4.438.874

. . . . Beyond 12 months

4.350

98.324

 

. . 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

154.823

126.483

297.826

. . . . Within 12 months

51.765

126.483

297.826

. . . . Beyond 12 months

103.058

 

 

. . Receivables for anticipated taxes

12.750

 

8.624

. . . . Within 12 months

12.750

 

8.624

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

593.874

609.501

210.202

. . . . Within 12 months

135.486

151.113

210.202

. . . . Beyond 12 months

458.388

458.388

 

. Total Credits not held as fixed assets

4.861.210

5.050.292

4.955.526

. 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

526.267

971.422

1.199.832

. . Checks

 

 

 

. . Banknotes and coins

1.901

1.296

4.163

. Total Liquid funds

528.168

972.718

1.203.995

Total current assets

6.536.660

7.198.311

7.739.418

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

182.255

134.430

433.868

Total adjustments accounts

182.255

134.430

433.868

TOTAL ASSETS

7.283.794

8.003.987

11.583.299

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

154.800

154.800

154.800

. Additional paid-in capital

 

 

 

. Revaluation reserves

171.628

171.628

1.285.803

. Legal reserve

31.124

31.124

31.124

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

204.123

258.238

801.816

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

627.343

65.885

161.239

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

1.189.018

681.675

2.434.782

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

38.227

38.227

38.227

. . Taxation fund, also differed

42.095

55.336

83.185

. . Other funds

 

 

 

Total Reserves for Risks and Charges

80.322

93.563

121.412

Employee termination indemnities

292.750

314.589

330.784

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

5.399.419

6.270.473

6.904.108

. . . . Beyond 12 months

261.754

496.174

1.393.257

. . 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

1.036.026

1.507.528

1.935.700

. . . . Within 12 months

932.572

1.234.269

769.075

. . . . Beyond 12 months

103.454

273.259

1.166.625

. . Due to other providers of finance

79.195

152.928

226.632

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

79.195

152.928

226.632

. . Advances from customers

30.888

46.086

64.274

. . . . Within 12 months

30.888

46.086

64.274

. . . . Beyond 12 months

 

 

 

. . Trade payables

3.422.725

4.089.077

5.057.596

. . . . Within 12 months

3.343.620

4.019.090

5.057.596

. . . . Beyond 12 months

79.105

69.987

 

. . 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

643.901

520.435

380.868

. . . . Within 12 months

643.901

520.435

380.868

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

137.288

147.258

147.299

. . . . Within 12 months

137.288

147.258

147.299

. . . . Beyond 12 months

 

 

 

. . Other payables

311.150

303.335

484.996

. . . . Within 12 months

311.150

303.335

484.996

. . . . Beyond 12 months

 

 

 

Total accounts payable

5.661.173

6.766.647

8.297.365

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

60.531

147.513

398.956

Total adjustment accounts

60.531

147.513

398.956

TOTAL LIABILITIES

7.283.794

8.003.987

11.583.299

 

 

 

 

 

 

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

16.811.090

17.930.350

16.722.949

. Changes in work in progress

-88.343

-269.016

95.087

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

298.347

436.783

636.597

. . Contributions for operating expenses

54.328

43.564

32.124

. . Different income and revenues

244.019

393.219

604.473

Total value of production

17.021.094

18.098.117

17.454.633

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

5.118.119

5.451.346

5.731.172

. Services received

6.390.038

6.891.644

6.649.663

. Leases and rentals

1.344.620

1.488.026

1.758.274

. Payroll and related costs

2.815.054

2.889.888

2.480.827

. . Wages and salaries

2.058.113

2.050.369

1.790.781

. . Social security contributions

606.547

607.486

553.433

. . Employee termination indemnities

136.185

167.688

133.467

. . Pension and similar

 

 

 

. . Other costs

14.209

64.345

3.146

. Amortization and depreciation

202.044

377.533

533.367

. . Amortization of intangible fixed assets

15.725

126.441

259.245

. . Amortization of tangible fixed assets

166.532

230.347

253.403

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

19.787

20.745

20.719

. Changes in raw materials

-60.324

135.580

-220.580

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

199.804

322.897

204.406

Total production costs

16.009.355

17.556.914

17.137.129

Diff. between value and cost of product.

1.011.739

541.203

317.504

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

1.656

18.428

17.711

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

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

105

1.004

 

. . 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

-69.023

-99.585

-75.167

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-67.367

-81.157

-57.456

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

141.371

36.223

267.681

. . Gains on disposals

 

 

 

. . Other extraordinary income

141.371

36.223

267.681

. Extraordinary expense

-18.442

-102.240

-37.902

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

-11.338

 

. . Other extraordinary expense

-18.442

-90.902

-37.902

Total extraordinary income and expense

122.929

-66.017

229.779

Results before income taxes

1.067.301

394.029

489.827

. Taxes on current income

439.958

328.144

328.588

. . current taxes

465.950

350.904

305.616

. . differed taxes(anticip.)

-25.992

-22.760

22.972

. Net income for the period

627.343

65.885

161.239

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

627.343

65.885

161.239

 


 

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

0,08

0,08

0,29

0,29

Elasticity Ratio

Units

0,90

0,90

0,67

0,70

Availability of stock

Units

0,16

0,15

0,14

0,26

Total Liquidity Ratio

Units

0,74

0,75

0,53

0,39

Quick Ratio

Units

0,07

0,12

0,10

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

4,10

7,77

2,34

1,69

Self Financing Ratio

Units

0,16

0,09

0,21

0,29

Capital protection Ratio

Units

0,34

0,68

0,87

0,71

Liabilities consolidation quotient

Units

0,10

0,13

0,25

0,26

Financing

Units

4,76

9,93

3,41

2,12

Permanent Indebtedness Ratio

Units

0,24

0,19

0,36

0,45

M/L term Debts Ratio

Units

0,08

0,10

0,15

0,13

Net Financial Indebtedness Ratio

Units

0,49

1,01

0,39

0,96

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

3,09

2,22

1,22

1,38

Current ratio

Units

1,21

1,15

1,12

1,25

Acid Test Ratio-Liquidity Ratio

Units

1,00

0,96

0,89

0,75

Structure's primary quotient

Units

2,10

1,02

0,71

0,90

Treasury's primary quotient

Units

0,10

0,16

0,17

0,03

Rate of indebtedness ( Leverage )

%

612,59

1174,16

475,74

339,62

Current Capital ( net )

Value

1.137.241

927.838

835.310

1.615.606

RETURN

 

 

 

 

 

Return on Sales

%

4,93

2,47

4,15

1,74

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

%

52,76

9,67

6,62

0,25

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

%

89,76

57,80

20,12

2,94

Return on Investment ( R.O.I. )

%

13,89

6,76

2,74

2,31

Return/ Sales

%

6,02

3,02

1,90

2,50

Extra Management revenues/charges incid.

%

62,01

12,17

50,78

8,02

Cash Flow

Value

829.387

443.418

694.606

210.372

Operating Profit

Value

1.011.739

541.203

317.504

359.192

Gross Operating Margin

Value

1.213.783

918.736

850.871

692.382

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

87,79

86,62

95,56

111,18

Debts to suppliers average term

Days

95,87

106,43

128,77

104,44

Average stock waiting period

Days

24,57

23,60

34,01

86,89

Rate of capital employed return ( Turnover )

Units

2,31

2,24

1,44

1,04

Rate of stock return

Units

14,65

15,26

10,58

4,12

Labour cost incidence

%

16,75

16,12

14,83

15,12

Net financial revenues/ charges incidence

%

-0,40

-0,45

-0,34

-2,07

Labour cost on purchasing expenses

%

17,58

16,46

14,48

14,82

Short-term financing charges

%

1,22

1,47

0,91

3,48

Capital on hand

%

43,33

44,64

69,27

95,83

Sales pro employee

Value

280.184

314.567

274.146

237.592

Labour cost pro employee

Value

46.917

50.699

40.669

33.432

 

 

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

 

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 :

NIS

 

 

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.