MIRA INFORM REPORT

 

 

Report Date :

30.11.2013

 

IDENTIFICATION DETAILS

 

Name :

LIU.JO S.P.A.

 

 

Registered Office :

Viale  John Ambrose Fleming, 17,

41012 – Carpi (MO)   

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

11.10.1995

 

 

Com. Reg. No.:

MO023-42600 of Modena since 19/02/1996

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Manufacturer of textiles

·         Manufacturer of apparel (except fur apparel)

 

 

No. of Employees :

from 500 to 750

 

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 – September 30th, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

Italy

A2

A2

 

Risk Category

ECGC Classification

 

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

italy ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is high. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 126% of GDP in 2012, and investor concerns about the broader euro-zone crisis at times have caused borrowing costs on sovereign government debt to rise to euro-era. During the second half of 2011 the government passed three austerity packages to reduce its budget deficit and help bring down borrowing costs. These measures included a hike in the value-added tax, pension reforms, and cuts to public administration. The government also faces pressure from investors and European partners to sustain its recent efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2012 economic growth and labor market conditions deteriorated, with growth at -2.3% and unemployment rising to nearly 11%, with youth unemployment around 35%. The government has undertaken several reform initiatives designed to increase long-term economic growth. Italy's GDP is now 7% below its 2007 pre-crisis level.

 

Source : CIA

 

 

 


Company name & address

 

Liu.jo S.p.a.

 

Viale  John Ambrose Fleming,     17

 

41012  - Carpi  (MO)  -IT-

 

 

Summary

 

Fiscal Code

:

02322360369

Legal Form

:

Joint stock company

start of Activities

:

11/10/1995

Equity

:

Over 2.582.254

Turnover Range

:

over 129.114.224

Number of Employees

:

from 500 to 750

 

 

Activity

 

MANUFACTURE OF TEXTILES

Manufacture of apparel (except fur apparel)

Manufacture of other knitted and crocheted apparel

Retail sale of clothing in specialised stores

Retail sale of shirts, underwear and knitwear



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 02322360369

 

Foreign Trade Reg. no. : MO034452 since 14/04/2000

 

Chamber of Commerce no. : 232033 of Alessandria

 

Chamber of Commerce no. : 410803 of Bergamo

 

Chamber of Commerce no. : 424751 of Bologna since 04/03/2002

 

Chamber of Commerce no. : 469258 of Brescia

 

Chamber of Commerce no. : 531296 of Firenze

 

Chamber of Commerce no. : 135552 of Livorno

 

Chamber of Commerce no. : 187295 of Lucca

 

Chamber of Commerce no. : 1589996 of Milano

 

Chamber of Commerce no. : 222672 of Mantova

 

Chamber of Commerce no. : 281639 of Modena since 23/11/1995

 

Chamber of Commerce no. : 732662 of Napoli

 

Chamber of Commerce no. : 283445 of Palermo

 

Chamber of Commerce no. : 411472 of Padova

 

Chamber of Commerce no. : 487853 of Prato

 

Chamber of Commerce no. : 250465 of Parma

 

Chamber of Commerce no. : 155414 of Pesaro

 

Chamber of Commerce no. : 176530 of Ravenna

 

Chamber of Commerce no. : 203135 of Ravenna

 

Chamber of Commerce no. : 205511 of Reggio Emilia

 

Chamber of Commerce no. : 1047999 of Roma

 

Chamber of Commerce no. : 283364 of Rimini

 

Chamber of Commerce no. : 1178698 of Torino

 

Chamber of Commerce no. : 363139 of Venezia

 

Chamber of Commerce no. : 302390 of Verona

 

Firms' Register : MO023-42600 of Modena since 19/02/1996

 

V.A.T. Code : 02322360369

 

Establishment date

: 11/10/1995

Start of Activities

: 11/10/1995

Legal duration

: 31/12/2050

Nominal Capital

: 5.000.000

 

Subscribed Capital

: 5.000.000

 

Paid up Capital

: 5.000.000

 



Members

 

Marchi

Vannis

 

 

Born in Carpi

(MO)

on 22/10/1947

- Fiscal Code : MRCVNS47R22B819Q

 

 

Residence:

 

Giovanni Amendola

, 3/A

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

22/07/2013

 

 

Board Chairman

22/07/2013

 

 

Managing Director

22/07/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Marchi

Marco

 

 

Born in Carpi

(MO)

on 05/10/1962

- Fiscal Code : MRCMRC62R05B819M

 

 

Residence:

 

Giovanni Amendola

, 1

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

22/07/2013

 

 

Assistant board Chairman

22/07/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Sgarbi

Andrea

 

 

Born in Reggio Emilia

(RE)

on 23/09/1961

- Fiscal Code : SGRNDR61P23H223I

 

 

Residence:

 

Meloni Di Quartirolo

, 98

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

22/07/2013

 

 



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.

 

Marchi

Vannis

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Depeche Mode Societa' A Responsabilita'Limitata Abbreviabile In Depeche Mode

Carpi (MO) - IT -

01704190360

Managing Director

Withdrawn

Ceased

Depeche Mode Societa' A Responsabilita'Limitata Abbreviabile In Depeche Mode

Carpi (MO) - IT -

01704190360

Director

Withdrawn

Ceased

Depeche Mode Societa' A Responsabilita'Limitata Abbreviabile In Depeche Mode

Carpi (MO) - IT -

01704190360

Board Chairman

Withdrawn

Ceased

Confezioni Maglierie *carpi Viva S.r.l.

Carpi (MO) - IT -

01781020365

Liquidator

Withdrawn

Ceased

Fantasie Tricot S.r.l.

Carpi (MO) - IT -

02004280364

Chairman

Withdrawn

Registered

Fantasie Tricot S.r.l.

Carpi (MO) - IT -

02004280364

Sole Director

Active

Registered

MAGLIFICIO *GIORDANO SOCIETA' A RESPONSABILITA' LIMITATA

Carpi (MO) - IT -

01908970369

Director

Withdrawn

Registered

Finvamar S.r.l.

Carpi (MO) - IT -

01934450360

Chairman

Active

Registered

Ceramica Pe.de. S.r.l.

Sassuolo (MO) - IT -

02564810360

Director

Withdrawn

Registered

Morley - Societa' A Responsabilita' Limitata

Roma (RM) - IT -

06668831008

Director

Active

Registered

Morley - Societa' A Responsabilita' Limitata

Roma (RM) - IT -

06668831008

Assistant board Chairman

Active

Registered

Depeche S.r.l.

Carpi (MO) - IT -

03042600365

Managing Director

Withdrawn

Registered

Depeche S.r.l.

Carpi (MO) - IT -

03042600365

Director

Withdrawn

Registered

Depeche S.r.l.

Carpi (MO) - IT -

03042600365

Sole Director

Active

Registered

Depeche S.r.l.

Carpi (MO) - IT -

03042600365

Board Chairman

Withdrawn

Registered

Andimar S.r.l. In Liquidazione

Modena (MO) - IT -

03201480369

Managing Director

Withdrawn

Registered

Andimar S.r.l. In Liquidazione

Modena (MO) - IT -

03201480369

Director

Withdrawn

Registered

Andimar S.r.l. In Liquidazione

Modena (MO) - IT -

03201480369

Sole Director

Withdrawn

Registered

Andimar S.r.l. In Liquidazione

Modena (MO) - IT -

03201480369

Assistant board Chairman

Withdrawn

Registered

Andimar S.r.l. In Liquidazione

Modena (MO) - IT -

03201480369

Liquidator

Withdrawn

Registered

Na.jo S.r.l.

Carpi (MO) - IT -

02804100366

Sole Director

Withdrawn

Ceased

Portovenere S.r.l.

Modena (MO) - IT -

03362840369

Sole partner

Active

Registered

Brando Societa' A Responsabilita' Limitata

Carpi (MO) - IT -

03484850361

Director

Active

Registered

V.g.a. Srl

Carpi (MO) - IT -

03519250363

Director

Active

Registered

V.g.a. Srl

Carpi (MO) - IT -

03519250363

Board Chairman

Active

Registered

 

Marchi

Marco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Depeche Mode Societa' A Responsabilita'Limitata Abbreviabile In Depeche Mode

Carpi (MO) - IT -

01704190360

Chairman

Withdrawn

Ceased

Depeche Mode Societa' A Responsabilita'Limitata Abbreviabile In Depeche Mode

Carpi (MO) - IT -

01704190360

Director

Withdrawn

Ceased

Fantasie Tricot S.r.l.

Carpi (MO) - IT -

02004280364

Vice-Chairman

Withdrawn

Registered

MAGLIFICIO *GIORDANO SOCIETA' A RESPONSABILITA' LIMITATA

Carpi (MO) - IT -

01908970369

Director

Withdrawn

Registered

Finvamar S.r.l.

Carpi (MO) - IT -

01934450360

Director

Active

Registered

Consul Secur S.r.l. ** In Liquidazione**

Cordenons (PN) - IT -

02308790365

Director

Withdrawn

Ceased

Ceramica Pe.de. S.r.l.

Sassuolo (MO) - IT -

02564810360

Director

Withdrawn

Registered

Querelle Di Marchi Marco

Carpi (MO) - IT -

MRCMRC62R05B819M

Proprietor

Withdrawn

Ceased

Depeche S.r.l.

Carpi (MO) - IT -

03042600365

Director

Withdrawn

Registered

Campusdellamoda S.r.l.

Carpi (MO) - IT -

03246210367

Director

Withdrawn

Registered

Liu.jo Rer Retail S.r.l.

Milano (MI) - IT -

07824270966

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

Marchi Vannis

Carpi - IT -

MRCVNS47R22B819Q

1.840.035 .Eur

36,80

Marchi Marco

Carpi - IT -

MRCMRC62R05B819M

2.541.000 .Eur

50,82

Liu.jo S.p.a.

 

02322360369

618.965 .Eur

12,37



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

Morley - Societa' A Responsabilita' Limi tata

Roma - IT -

06668831008

15.300 .Eur

51,00

 

 

Active

Liu.jo Rer Retail S.r.l.

Milano - IT -

07824270966

60.000 .Eur

60,00

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

(Factory)

 

 

 

 

 

 

John Ambrose Fleming

, 17

- 41012

- Carpi

(MO)

- IT -

 

 

 

 

Email

: AMMINISTRAZIONE.LIUJO@PEC.IT

 

-

Branch

(Store)

since 01/04/2006

 

 

 

 

 

 

Belsiana

, 35

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Total Surface: 45 Sq.mt.

 

 

 

 

PHONE

: 059644626

 

-

Branch

(office)

since 21/04/2006

until 30/10/2010

 

 

 

 

 

 

Einstein

, 11

- 41012

- Carpi

(MO)

- IT -

 

-

Branch

(Shop)

since 16/05/2006

 

 

 

 

 

 

Dell'aereoporto Di Fiumicino

, 320

- 00054

- Fiumicino

(RM)

- IT -

 

 

 

 

Total Surface: 75 Sq.mt.

 

-

Branch

(Shop)

since 20/04/2007

 

 

 

 

 

 

Venezia

, 21

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Warehouse)

since 01/07/1996

 

 

 

 

 

 

Galvani

, 9

- 42027

- Montecchio Emilia

(RE)

- IT -

 

 

 

 

Total Surface: 52 Sq.mt.

 

-

Branch

(Shop)

since 03/11/2012

 

 

 

 

 

 

Europa

, 77

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Total Surface: 50 Sq.mt.

 

-

Branch

(Factory)

since 28/11/1995

until 14/01/1997

 

 

 

 

 

 

Lama

, 43/A

- 41012

- Carpi

(MO)

- IT -

 

-

Branch

(office)

since 16/01/1996

until 20/07/1998

 

 

 

 

 

 

Puglie

, 12/14

- 41012

- Carpi

(MO)

- IT -

 

-

Branch

(Workshop)

since 07/01/1999

until 07/12/2000

 

 

 

 

 

 

Puglie

, 27

- 41012

- Carpi

(MO)

- IT -

 

-

Branch

(Warehouse)

since 09/05/2000

until 07/12/2000

 

 

 

 

 

 

Dell'agricoltura

, 45

- 41012

- Carpi

(MO)

- IT -

 

-

Branch

(Warehouse)

since 19/07/2000

until 30/10/2010

 

 

 

 

 

 

Della Chimica

, 21

- 41012

- Carpi

(MO)

- IT -

 

-

Branch

(Store)

since 03/04/2002

until 30/10/2010

 

 

 

 

 

 

Della Chimica

, 21/A

- 41012

- Carpi

(MO)

- IT -

 

-

Branch

(Store)

since 01/01/2002

until 22/02/2005

 

 

 

 

 

 

Einstein

, 11

- 41012

- Carpi

(MO)

- IT -

 

-

Branch

(Store)

since 16/08/2010

 

 

 

 

 

 

Dell'agricoltura

, 47/49

- 41012

- Carpi

(MO)

- IT -

 

-

Branch

(Store)

since 18/10/2010

 

 

 

 

 

 

Watt

, 1/11

- 41012

- Carpi

(MO)

- IT -

 

 

 

 

Total Surface: 30 Sq.mt.

 

-

Branch

(Branch)

since 10/08/2012

 

 

 

 

 

Heinrich - Kley - Strasse

, 6

- Monaco

- IT -

 

 

 

 

Trading Style: LIU.JO SPA - GERMAN BRANCH

 

-

Branch

(Branch)

since 20/09/2012

 

 

 

 

 

Paseo De Gracia

, 51

- Barcellona

- IT -

 

-

Branch

(Shop)

since 19/03/2007

 

 

 

 

 

 

Della Moda

, 1/L 12

- 15069

- Serravalle Scrivia

(AL)

- IT -

 

 

 

 

Total Surface: 158 Sq.mt.

 

-

Branch

(Shop)

since 08/03/2012

 

 

 

 

 

 

Della Moda

, 1/H7

- 15069

- Serravalle Scrivia

(AL)

- IT -

 

 

 

 

Total Surface: 242 Sq.mt.

 

-

Branch

(Shop)

since 05/03/2012

 

 

 

 

 

 

Xx Settembre

, 39

- 24100

- Bergamo

(BG)

- IT -

 

 

 

 

Total Surface: 149 Sq.mt.

 

-

Branch

(Shop)

since 29/03/2013

 

 

 

 

 

 

Portico

, 71

- 24050

- Orio Al Serio

(BG)

- IT -

 

 

 

 

Total Surface: 47 Sq.mt.

 

-

Branch

(Shop)

since 07/02/2002

 

 

 

 

 

 

Maggiore

, 2G/H

- 40100

- Bologna

(BO)

- IT -

 

 

 

 

Total Surface: 186 Sq.mt.

 

-

Branch

(Store)

since 01/08/2012

 

 

 

 

 

 

Pescherie Vecchie

, 2

- 40100

- Bologna

(BO)

- IT -

 

-

Branch

(Shop)

since 31/07/2005

 

 

 

 

 

 

Palestro

, 16

- 25100

- Brescia

(BS)

- IT -

 

 

 

 

Total Surface: 170 Sq.mt.

 

-

Branch

(Store)

since 01/06/2002

 

 

 

 

 

 

Calimala

, 2

- 50100

- Firenze

(FI)

- IT -

 

-

Branch

(Shop)

since 30/07/2002

 

 

 

 

 

 

Calimala

, 14/R

- 50100

- Firenze

(FI)

- IT -

 

 

 

 

Total Surface: 40 Sq.mt.

 

-

Branch

(Warehouse)

since 21/03/2005

 

 

 

 

 

 

Della Vigna Nuova

, 28/R

- 50100

- Firenze

(FI)

- IT -

 

 

 

 

Total Surface: 9.950 Sq.mt.

 

-

Branch

(Store)

since 16/03/2009

 

 

 

 

 

 

Porta Rossa - Piano Primo

, 4

- 50100

- Firenze

(FI)

- IT -

 

-

Branch

(Shop)

since 16/10/2010

 

 

 

 

 

 

Calimala

, 2-8/R-12

- 50100

- Firenze

(FI)

- IT -

 

 

 

 

Total Surface: 245 Sq.mt.

 

-

Branch

(Shop)

since 01/04/2006

 

 

 

 

 

 

Ricasoli

, 131/133

- 57100

- Livorno

(LI)

- IT -

 

-

Branch

(Shop)

since 14/02/2005

 

 

 

 

 

 

Guglielmo Marconi

, 97

- 55049

- Viareggio

(LU)

- IT -

 

 

 

 

Total Surface: 60 Sq.mt.

 

-

Branch

(Shop)

since 24/03/2007

 

 

 

 

 

 

Regina Margherita

, 112

- 55049

- Viareggio

(LU)

- IT -

 

 

 

 

Total Surface: 80 Sq.mt.

 

-

Branch

(Shop)

since 02/06/2007

 

 

 

 

 

 

G.carducci

, 55

- 55042

- Forte dei Marmi

(LU)

- IT -

 

 

 

 

Total Surface: 65 Sq.mt.

 

-

Branch

(Store)

since 01/01/2008

 

 

 

 

 

 

Ugo Foscolo

, 63

- 55049

- Viareggio

(LU)

- IT -

 

-

Branch

(Store)

since 01/01/2000

 

 

 

 

 

 

Della Spiga

, 25

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Shop)

since 30/08/2005

 

 

 

 

 

 

Vittorio Emanuele Ii

, 30

- 20100

- Milano

(MI)

- IT -

 

 

 

 

Total Surface: 417 Sq.mt.

 

-

Branch

(Warehouse)

since 01/09/2006

 

 

 

 

 

 

Giardino

, 1

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Operating branch)

since 20/04/2007

 

 

 

 

 

 

Santa Radegonda

, 3

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Showroom)

since 26/10/2009

 

 

 

 

 

 

Tortona

, 37

- 20100

- Milano

(MI)

- IT -

 

-

Branch

 

since 20/02/2011

 

 

 

 

 

 

Cinque Giornate

, 1

- 20100

- Milano

(MI)

- IT -

 

-

Branch

 

since 05/06/2012

 

 

 

 

 

 

Vittorio Emanuele Ii

, 30

- 20100

- Milano

(MI)

- IT -

 

 

 

 

Total Surface: 252 Sq.mt.

 

-

Branch

(Shop)

since 02/07/2004

 

 

 

 

 

 

Marconi

, 3

- 46100

- Mantova

(MN)

- IT -

 

 

 

 

Total Surface: 40 Sq.mt.

 

-

Branch

(Shop)

since 12/03/2007

 

 

 

 

 

 

Marco Biagi Snc - Locale 11

- 46031

- Bagnolo San Vito

(MN)

- IT -

 

 

 

 

Total Surface: 175 Sq.mt.

 

-

Branch

(Shop)

since 05/02/2009

 

 

 

 

 

 

Marco Biagi

, C.M.

- 46031

- Bagnolo San Vito

(MN)

- IT -

 

 

 

 

Total Surface: 67 Sq.mt.

 

-

Branch

(Shop)

since 03/07/2010

 

 

 

 

 

 

Marco Biagi

, SNC

- 46031

- Bagnolo San Vito

(MN)

- IT -

 

 

 

 

Total Surface: 253 Sq.mt.

 

-

Branch

(Shop)

since 04/05/2005

 

 

 

 

 

 

Roma

, 110

- 80100

- Napoli

(NA)

- IT -

 

 

 

 

Total Surface: 23 Sq.mt.

 

-

Branch

(Shop)

since 18/04/2005

 

 

 

 

 

 

Dei Mille

, 15

- 80100

- Napoli

(NA)

- IT -

 

 

 

 

Total Surface: 46 Sq.mt.

 

-

Branch

(Shop)

since 31/03/2010

 

 

 

 

 

 

Della Liberta'

, 20/D-E-F

- 90100

- Palermo

(PA)

- IT -

 

 

 

 

Total Surface: 125 Sq.mt.

 

-

Branch

(Store)

since 01/10/2011

 

 

 

 

 

 

Messina

, 4

- 90100

- Palermo

(PA)

- IT -

 

-

Branch

(Shop)

since 05/01/2013

 

 

 

 

 

 

San Fermo

, 7/9

- 35100

- Padova

(PD)

- IT -

 

 

 

 

Total Surface: 76 Sq.mt.

 

-

Branch

(Shop)

since 04/11/2004

 

 

 

 

 

 

Giuseppe Mazzoni

, 31

- 50047

- Prato

(PO)

- IT -

 

 

 

 

Total Surface: 41 Sq.mt.

 

-

Branch

(Warehouse)

since 01/09/2005

 

 

 

 

 

 

Dei Lanaioli

, 18

- 50047

- Prato

(PO)

- IT -

 

-

Branch

(Shop)

since 01/09/2010

 

 

 

 

 

 

Della Repubblica

, 12

- 43100

- Parma

(PR)

- IT -

 

 

 

 

Trading Style: LIU.JO

 

 

 

 

Total Surface: 201 Sq.mt.

 

-

Branch

(office)

since 19/09/2002

 

 

 

 

 

 

Xxiii Gennaio

, 99

- 61049

- Urbania

(PS)

- IT -

 

-

Branch

(Shop)

since 01/01/2004

 

 

 

 

 

 

Gramsci

, 69

- 48015

- Cervia

(RA)

- IT -

 

 

 

 

Total Surface: 31 Sq.mt.

 

-

Branch

(Shop)

since 01/12/2012

 

 

 

 

 

 

Gramsci

, 69/A

- 48015

- Cervia

(RA)

- IT -

 

 

 

 

Total Surface: 66 Sq.mt.

 

-

Branch

(Shop)

since 01/02/2002

 

 

 

 

 

 

Sessi

, 1/B

- 42100

- Reggio Emilia

(RE)

- IT -

 

 

 

 

Total Surface: 64 Sq.mt.

 

-

Branch

(Shop)

since 07/08/2003

 

 

 

 

 

 

Emilia S.stefano

, 2/F

- 42100

- Reggio Emilia

(RE)

- IT -

 

 

 

 

Total Surface: 52 Sq.mt.

 

-

Branch

(Store)

since 29/04/2004

 

 

 

 

 

 

Emilia S.stefano

, 3

- 42100

- Reggio Emilia

(RE)

- IT -

 

-

Branch

(office)

since 01/12/2008

 

 

 

 

 

 

Emilia S.stefano

, 14

- 42100

- Reggio Emilia

(RE)

- IT -

 

-

Branch

(Shop)

since 01/08/2003

 

 

 

 

 

 

Cola Di Rienzo

, 188

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Total Surface: 96 Sq.mt.

 

-

Branch

(Shop)

since 03/01/2006

 

 

 

 

 

 

Del Corso 137 E 137/a

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Total Surface: 150 Sq.mt.

 

-

Branch

(Store)

since 01/04/2006

 

 

 

 

 

 

Belsiana

, 35

- 00100

- Roma

(RM)

- IT -

 

-

Branch

(Shop)

since 16/05/2006

 

 

 

 

 

V.dell'aereoporto Di Fiumicino

, 320

- 00054

- Fiumicino

(RM)

- IT -

 

 

 

 

Total Surface: 75 Sq.mt.

 

-

Branch

(Shop)

since 14/03/2007

 

 

 

 

 

 

Ponte Di Piscina Cupa

, 64

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Total Surface: 118 Sq.mt.

 

-

Branch

(Point of sale)

since 05/06/2007

 

 

 

 

 

 

Alberto Sordi

, 7

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Total Surface: 73 Sq.mt.

 

-

Branch

(Shop)

since 24/05/2011

 

 

 

 

 

 

Cola Di Rienzo

, 254-256-

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Total Surface: 154 Sq.mt.

 

-

Branch

(Shop)

since 13/10/2012

 

 

 

 

 

 

Di Vigna Stelluti

, 194/196

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Total Surface: 47 Sq.mt.

 

-

Branch

(Shop)

since 03/11/2012

 

 

 

 

 

 

Europa

, 77

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Total Surface: 50 Sq.mt.

 

-

Branch

(Shop)

since 19/10/2013

 

 

 

 

 

 

Europa

, 51/53

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Total Surface: 104 Sq.mt.

 

-

Branch

(Shop)

since 07/06/2001

 

 

 

 

 

 

I. Nievo

, 8/10/12

- 47036

- Riccione

(RN)

- IT -

 

 

 

 

Total Surface: 110 Sq.mt.

 

-

Branch

(Shop)

since 12/09/2005

 

 

 

 

 

 

Garibaldi

, 19

- 47037

- Rimini

(RN)

- IT -

 

 

 

 

Total Surface: 64 Sq.mt.

 

-

Branch

(Store)

since 01/07/2006

 

 

 

 

 

 

Bertola

, 69

- 47037

- Rimini

(RN)

- IT -

 

-

Branch

(office)

since 01/01/2011

 

 

 

 

 

 

Al Mare

, 679

- 47048

- San Giovanni in Marignano

(RN)

- IT -

 

-

Branch

(Store)

since 01/06/2013

 

 

 

 

 

 

Ippolito Nievo

, 31

- 47036

- Riccione

(RN)

- IT -

 

-

Branch

(Store)

since 05/08/2013

 

 

 

 

 

 

Crea

, 10

- 10095

- Grugliasco

(TO)

- IT -

 

 

 

 

Total Surface: 44 Sq.mt.

 

-

Branch

(Shop)

since 15/10/2011

 

 

 

 

 

 

Luigi Broglio

, 8

- 30100

- Venezia

(VE)

- IT -

 

 

 

 

Total Surface: 55 Sq.mt.

 

-

Branch

 

since 01/03/2012

 

 

 

 

 

 

Cannaregio

, 5787

- 30100

- Venezia

(VE)

- IT -

 

-

Branch

(Shop)

since 24/08/2013

 

 

 

 

 

 

Luigi Broglio

, 8

- 30100

- Venezia

(VE)

- IT -

 

 

 

 

Total Surface: 42 Sq.mt.

 

-

Branch

(Shop)

since 01/03/2000

 

 

 

 

 

 

Mazzini

, 80

- 37100

- Verona

(VR)

- IT -

 

 

 

 

Total Surface: 72 Sq.mt.

 

 

 

 

Employees

: 512

 

Fittings and Equipment for a value of 1.680.000

Eur

 

Stocks for a value of 50.600.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Marchi

Vannis

 

 

Born in Carpi

(MO)

on 22/10/1947

- Fiscal Code : MRCVNS47R22B819Q

 

 

Residence:

 

Giovanni Amendola

, 3/A

- 41012

Carpi

(MO)

- IT -

 

Ex-Postions

Sole Director

 

Volpi

Sergio

 

 

Born in Maranello

(MO)

on 08/10/1941

- Fiscal Code : VLPSRG41R08E904X

 

 

Residence:

 

Pascoli

, 11

- 41053

Maranello

(MO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Marchi

Marco

 

 

Born in Carpi

(MO)

on 05/10/1962

- Fiscal Code : MRCMRC62R05B819M

 

 

Residence:

 

Giovanni Amendola

, 1

- 41012

Carpi

(MO)

- IT -

 

Ex-Postions

Managing Director

 

Tonegutti

Diego

 

 

Born in Vittorio Veneto

(TV)

on 21/08/1953

- Fiscal Code : TNGDGI53M21M089Q

 

 

Residence:

 

Martel

, 14

- 31029

Vittorio Veneto

(TV)

- IT -

 

Ex-Postions

Permanent Auditor

 

Zacchia

Anna Maria

 

 

Born in Rimini

(FO)

on 04/07/1952

- Fiscal Code : ZCCNMR52L44H294K

 

 

Residence:

 

Erice

, 34

- 41100

Modena

(MO)

- IT -

 

Ex-Postions

Temporary Auditor

Permanent Auditor

 

Manfredini

Simona

 

 

Born in Modena

(MO)

on 18/05/1968

- Fiscal Code : MNFSMN68E58F257Z

 

 

Residence:

 

Alessandro Argiolas

, 60

- 41100

Modena

(MO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Vaccari

Susanna

 

 

Born in Modena

(MO)

on 11/03/1961

- Fiscal Code : VCCSNN61C51F257W

 

 

Residence:

 

Canalgrande

, 27

- 41100

Modena

(MO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Mantovani

Tiziana

 

 

Born in Modena

(MO)

on 14/11/1942

- Fiscal Code : MNTTZN42S54F257N

 

 

Residence:

 

Baraldi

, 20

- 41100

Modena

(MO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Cisamolo

Gianni

 

 

Born in Marmirolo

(MN)

on 09/04/1946

 

 

Residence:

 

Massalombarda

, 28

- 46045

Marmirolo

(MN)

- IT -

 

Ex-Postions

Permanent Auditor

 

Zannantonio Martin

Anna

 

 

Born in Modena

(MO)

on 07/01/1960

- Fiscal Code : ZNNNNA60A47F257C

 

 

Residence:

 

Ciro Menotti

, 43

- 41100

Modena

(MO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Badano

Marco

 

 

Born in Finale Ligure

(SV)

on 03/11/1959

- Fiscal Code : C

 

 

Residence:

 

Del Cigno

, 1/6

- 17024

Finale Ligure

(SV)

- IT -

 

Ex-Postions

Permanent Auditor



CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

 

 

Na.jo S.r.l.

 

 

 

Dell'agricoltura

, 47/49

, 41012

, Carpi

(MO)

- IT -

 

 

Fiscal Code: 02804100366

 

 

Date

Merging/splitting-up project:

19/11/2004

 

The firm absorbed by merging of

 

 

 

Na.jo S.r.l.

 

 

 

Dell'agricoltura

, 47/49

, 41012

, Carpi

(MO)

- IT -

 

 

Fiscal Code: 02804100366

 

 

Date

:

11/04/2005

 

Project of merging by taking over of

 

 

 

Depeche Mode Societa' A Responsabilita'Limitata Abbreviabile In Depeche Mode

 

 

 

Watt

, 1/11

, 41012

, Carpi

(MO)

- IT -

 

 

Fiscal Code: 01704190360

 

 

Date

Merging/splitting-up project:

29/06/2006

 

The firm absorbed by merging of

 

 

 

Depeche Mode Societa' A Responsabilita'Limitata Abbreviabile In Depeche Mode

 

 

 

Watt

, 1/11

, 41012

, Carpi

(MO)

- IT -

 

 

Fiscal Code: 01704190360

 

 

Date

:

29/11/2006



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 POP. EMILIA ROMAGNA

 

 

 

 

5387

0



Financial and Economical Analysis

 

Company's starting of activities dates back to 1995.

Balance sheets for the years 2010, 2011 and 2012 were analyzed.

During the last years, it achieved profits (r.o.e. 15,67% on 2012) with a stable trend in the turnover.

The operating result was positive in the last financial year (15,1%) and in line with the sector's average.

The amount of the operating result is equal to Eur. 43.321.924 , with no sizeable change as opposed to the year before.

The economic management produced a gross operating margin of Eur. 49.054.073 with no sensible increase as against 2011.

Excellent equity structure since liquidity is higher than short term liabilities.

The equity capital is equal to Eur. 208.811.689 , unchanged if compared to 2011.

During the last financial year total debts volume reached Eur. 73.292.445 (Eur. 9.962.846 were m/l term ones) on the same levels as the year before.

The company does not exceed in bank credits; payments average period is instead slightly high (92,44 gg.) but lower than the field average.

Liquidity is good (3,6)

Trade credits average terms are slow, on average 109,62 days. even if compared to the average of the sector.

During financial year 2012 the cash flow amounted to Eur. 38.447.089

Labour cost amounts to Eur. 20.898.684, with a 9,54% incidence on production costs. , whereas 8,26% is the incidence on sales revenues.

Financial incomes cover financial charges.

 

Financial Data

 

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

252.880.368

Profit (Loss) for the period

32.714.940

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

242.407.470

Profit (Loss) for the period

28.033.792

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

227.639.718

Profit (Loss) for the period

36.142.045

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

202.789.275

Profit (Loss) for the period

24.589.958

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

194.345.774

Profit (Loss) for the period

22.968.161



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

535.041

795.648

990.092

. . Concessions,licenses,trademarks,etc.

110.970

109.010

53.921

. . Goodwill

44.000

66.000

172.000

. . Assets in formation and advance paymen.

215.197

112.726

 

. . Other intangible fixed assets

13.507.965

10.495.765

6.876.049

. Total Intangible Fixed Assets

14.413.173

11.579.149

8.092.062

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

5.324.167

4.680.923

2.088.733

. . Plant and machinery

1.502.034

855.103

730.315

. . Industrial and commercial equipment

181.903

119.954

166.558

. . Other assets

2.823.327

1.522.848

1.670.205

. . Assets under construction and advances

 

1.560

2.863.233

. Total Tangible fixed assets

9.831.431

7.180.388

7.519.044

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

915.094

851.836

703.102

. . . Equity invest. in subsidiary companies

914.831

851.831

703.097

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

263

5

5

. . Financial receivables

9.745.979

8.811.721

10.325.338

. . . . Within 12 months

5.672.339

4.110.517

6.974

. . . . Beyond 12 months

4.073.640

4.701.204

10.318.364

. . . Receivab due from subsidiaries

9.745.979

8.811.721

10.318.364

. . . . Within 12 months

5.672.339

4.110.517

 

. . . . Beyond 12 months

4.073.640

4.701.204

10.318.364

. . . 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

 

 

6.974

. . . . Within 12 months

 

 

6.974

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

13.680.000

13.680.000

13.680.000

. . . Total nominal value

380.000

380.000

 

. Total financial fixed assets

24.341.073

23.343.557

24.708.440

Total fixed assets

48.585.677

42.103.094

40.319.546

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

1.734.050

1.825.098

2.383.207

. . Work in progress and semimanufactured

866.593

826.771

1.849.651

. . Work in progress on order

 

 

 

. . Finished goods

47.138.175

43.671.556

33.093.739

. . Advance payments

861.501

 

 

. Total Inventories

50.600.319

46.323.425

37.326.597

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

95.004.156

100.870.835

90.774.354

. . Beyond 12 months

4.635.600

4.497.663

4.645.286

. . Trade receivables

77.000.529

84.318.319

80.722.113

. . . . Within 12 months

77.000.529

84.318.319

80.722.113

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

10.113.424

7.956.744

3.546.552

. . . . Within 12 months

10.113.424

7.956.744

3.546.552

. . . . 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

5.649.858

4.354.642

2.532.157

. . . . Within 12 months

5.649.052

4.353.836

2.531.351

. . . . Beyond 12 months

806

806

806

. . Receivables for anticipated taxes

4.439.215

4.426.944

4.564.119

. . . . Within 12 months

 

2.512

5.234

. . . . Beyond 12 months

4.439.215

4.424.432

4.558.885

. . Receivables due from third parties

2.436.730

4.311.849

4.054.699

. . . . Within 12 months

2.241.151

4.239.424

3.969.104

. . . . Beyond 12 months

195.579

72.425

85.595

. Total Credits not held as fixed assets

99.639.756

105.368.498

95.419.640

. 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

77.276.025

52.242.466

49.937.853

. . Checks

354.374

32.639

8.100

. . Banknotes and coins

174.319

92.714

84.611

. Total Liquid funds

77.804.718

52.367.819

50.030.564

Total current assets

228.044.793

204.059.742

182.776.801

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

13.297.106

. Other adjustment accounts

10.351.892

11.999.142

 

Total adjustments accounts

10.351.892

11.999.142

13.297.106

TOTAL ASSETS

286.982.362

258.161.978

236.393.453

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

5.000.000

5.000.000

5.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

1.000.000

1.000.000

1.000.000

. Reserve for Own shares

 

 

13.680.000

. Statute reserves

13.680.000

13.680.000

 

. Other reserves

156.416.749

128.382.958

92.240.911

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

32.714.940

28.033.792

36.142.045

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

208.811.689

176.096.750

148.062.956

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

1.786.650

1.494.237

1.166.916

. . Taxation fund, also differed

474.204

641.520

71.560

. . Other funds

1.628.330

1.664.000

2.334.000

Total Reserves for Risks and Charges

3.889.184

3.799.757

3.572.476

Employee termination indemnities

542.735

602.799

642.584

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

63.329.599

69.379.350

67.453.992

. . . . Beyond 12 months

9.962.846

8.097.429

16.495.732

. . 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

16.719.816

16.865.255

27.574.102

. . . . Within 12 months

6.756.970

8.767.826

11.078.370

. . . . Beyond 12 months

9.962.846

8.097.429

16.495.732

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

45.342

65.921

79.214

. . . . Within 12 months

45.342

65.921

79.214

. . . . Beyond 12 months

 

 

 

. . Trade payables

47.706.296

53.259.268

48.700.748

. . . . Within 12 months

47.706.296

53.259.268

48.700.748

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

649.000

854.689

1.006.150

. . . . Within 12 months

649.000

854.689

1.006.150

. . . . 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

2.148.473

962.855

2.174.510

. . . . Within 12 months

2.148.473

962.855

2.174.510

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

1.613.771

1.400.496

1.227.218

. . . . Within 12 months

1.613.771

1.400.496

1.227.218

. . . . Beyond 12 months

 

 

 

. . Other payables

4.409.747

4.068.295

3.187.782

. . . . Within 12 months

4.409.747

4.068.295

3.187.782

. . . . Beyond 12 months

 

 

 

Total accounts payable

73.292.445

77.476.779

83.949.724

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

446.309

185.893

165.713

Total adjustment accounts

446.309

185.893

165.713

TOTAL LIABILITIES

286.982.362

258.161.978

236.393.453

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

22.124.438

Risk accounts

 

 

1.825.913

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

252.880.368

242.407.470

227.639.720

. Changes in work in progress

3.506.442

9.554.936

2.749.767

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

5.913.377

7.048.310

5.503.966

. . Contributions for operating expenses

173.897

130.009

 

. . Different income and revenues

5.739.480

6.918.301

5.503.966

Total value of production

262.300.187

259.010.716

235.893.453

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

109.631.029

105.858.134

96.568.410

. Services received

67.881.840

73.152.734

61.767.260

. Leases and rentals

10.794.224

10.078.869

9.438.453

. Payroll and related costs

20.898.684

18.351.642

16.720.868

. . Wages and salaries

15.306.962

13.448.792

12.173.245

. . Social security contributions

4.523.601

3.946.870

3.682.933

. . Employee termination indemnities

1.030.242

921.738

831.928

. . Pension and similar

 

 

 

. . Other costs

37.879

34.242

32.762

. Amortization and depreciation

5.732.149

4.779.137

4.472.295

. . Amortization of intangible fixed assets

3.315.895

2.903.303

2.730.997

. . Amortization of tangible fixed assets

1.676.311

1.664.498

1.536.482

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

739.943

211.336

204.816

. Changes in raw materials

91.049

558.109

-1.795.438

. Provisions to risk reserves

 

 

469.617

. Other provisions

 

 

 

. Other operating costs

3.949.288

3.131.649

3.368.976

Total production costs

218.978.263

215.910.274

191.010.441

Diff. between value and cost of product.

43.321.924

43.100.442

44.883.012

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

50.796

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

2.367.462

1.491.205

784.068

. . Financ.income from receivables

 

 

204.707

. . . Towards subsidiary companies

 

 

204.707

. . . 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

 

 

579.361

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

579.361

. Interest and other financial expense

1.089.159

-1.703.991

-63.994

. . Towards subsidiary companies

 

 

-274

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

63.994

Total financial income and expense

3.456.621

-161.990

720.074

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

 

-2.540.000

 

. . Of equity investments

 

-2.540.000

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

 

-2.540.000

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

1.065.675

2.669.509

5.557.556

. . Gains on disposals

 

2.463.963

5.360.000

. . Other extraordinary income

1.065.675

205.546

197.556

. Extraordinary expense

-185.946

-199.036

-88.752

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-185.946

-199.036

-88.752

Total extraordinary income and expense

879.729

2.470.473

5.468.804

Results before income taxes

47.658.274

42.868.925

51.071.890

. Taxes on current income

14.943.334

14.835.133

14.929.845

. . current taxes

15.122.922

14.127.997

15.023.662

. . differed taxes(anticip.)

-179.588

707.136

-93.817

. Net income for the period

32.714.940

28.033.792

36.142.045

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

32.714.940

28.033.792

36.142.045

 

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

0,17

0,16

0,17

0,13

Elasticity Ratio

Units

0,79

0,79

0,77

0,85

Availability of stock

Units

0,18

0,18

0,16

0,54

Total Liquidity Ratio

Units

0,62

0,61

0,62

0,22

Quick Ratio

Units

0,27

0,20

0,21

0,04

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

n.c.

0,10

0,12

4,36

Self Financing Ratio

Units

0,73

0,68

0,63

0,14

Capital protection Ratio

Units

0,82

0,81

0,72

0,56

Liabilities consolidation quotient

Units

0,17

0,13

0,25

0,15

Financing

Units

0,35

0,44

0,57

5,86

Permanent Indebtedness Ratio

Units

0,76

0,72

0,70

0,31

M/L term Debts Ratio

Units

0,04

0,03

0,07

0,10

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,98

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

4,51

4,39

4,10

2,02

Current ratio

Units

3,60

2,94

2,71

1,15

Acid Test Ratio-Liquidity Ratio

Units

2,80

2,27

2,16

0,36

Structure's primary quotient

Units

4,30

4,18

3,67

1,06

Treasury's primary quotient

Units

1,23

0,75

0,74

0,07

Rate of indebtedness ( Leverage )

%

137,44

146,60

159,66

707,22

Current Capital ( net )

Value

164.715.194

134.680.392

115.322.809

61.776

RETURN

 

 

 

 

 

Return on Sales

%

15,20

13,54

17,84

2,62

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

%

15,67

15,92

24,41

6,19

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

%

22,82

24,34

34,49

15,72

Return on Investment ( R.O.I. )

%

15,10

16,70

18,99

3,25

Return/ Sales

%

17,13

17,78

19,72

2,94

Extra Management revenues/charges incid.

%

75,52

65,04

80,52

31,16

Cash Flow

Value

38.447.089

32.812.929

40.614.340

20.178

Operating Profit

Value

43.321.924

43.100.442

44.883.012

23.558

Gross Operating Margin

Value

49.054.073

47.879.579

49.824.924

40.605

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

109,62

125,22

127,66

26,46

Debts to suppliers average term

Days

92,44

103,03

106,66

152,76

Average stock waiting period

Days

72,03

68,80

59,03

158,60

Rate of capital employed return ( Turnover )

Units

0,88

0,94

0,96

1,10

Rate of stock return

Units

5,00

5,23

6,10

2,21

Labour cost incidence

%

8,26

7,57

7,35

10,29

Net financial revenues/ charges incidence

%

1,37

-0,07

0,32

-1,31

Labour cost on purchasing expenses

%

9,54

8,50

8,75

10,25

Short-term financing charges

%

n.c.

2,20

0,08

2,10

Capital on hand

%

113,49

106,50

103,85

90,76

Sales pro employee

Value

506.774

570.370

436.091

267.102

Labour cost pro employee

Value

41.881

43.180

32.032

30.754

 

 

Market / Territory Data

 

Population living in the province

:

659.925

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

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

 

- per food products

:

425

- per non food products

:

2.063

- per energy consume

:

143



Sector Data

 

The values are calculated on a base of 2.211 significant companies.

The companies cash their credits on an average of 26 dd.

The average duration of suppliers debts is about 153 dd.

The sector's profitability is on an average of 2,62%.

The labour cost affects the turnover in the measure of 10,29%.

Goods are held in stock in a range of 159 dd.

The difference between the sales volume and the resources used to realize it is about 1,10.

The employees costs represent the 10,25% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered lowly risky.

In the region 18.860 protested subjects are found; in the province they count to 3.557.

The insolvency index for the region is 0,46, , while for the province it is 0,55.

Total Bankrupt companies in the province : 2.526.

Total Bankrupt companies in the region : 14.698.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.39

UK Pound

1

Rs.102.06

Euro

1

Rs.84.98

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

New Business

 

--

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.