MIRA INFORM REPORT

 

 

Report Date :

10.04.2014

 

IDENTIFICATION DETAILS

 

Name :

F.LLI CAMPAGNOLO S.P.A.

 

 

Registered Office :

Via Merlo,2,

36060 - Romano d'Ezzelino (VI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

09.08.1965

 

 

Com. Reg. No.:

00170620249 

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Manufacturer of sportswear and particular apparel

·         Manufacturer of bicycles and invalid carriages

·         Manufacturer and assemblage of bicycles (including spare parts and accessories)

·         Retail sale of sports equipment in specialised stores

·         Retail sale of ladies and menswear

 

 

No. of Employees

from 251 to 500 employees

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

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 – december 01, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

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 higher. 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 133% of GDP in 2013, but investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2013 economic growth and labor market conditions deteriorated, with growth at -1.8% and unemployment rising to 12.4%, with youth unemployment around 40%. Italy's GDP is now 8% below its 2007 pre-crisis level.

 

Source : CIA

 

 


Company name & address

 

F.lli Campagnolo S.p.a.

 

Via Merlo,2,

 

36060 - Romano d'Ezzelino (VI) -IT-

 

 

Summary

 

Fiscal Code

:

00170620249

Legal Form

:

Joint stock company

start of Activities

:

09/08/1965

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

from 251 to 500

 

 

Activity

 

·         Manufacturer of sportswear and particular apparel

·         Manufacturer of bicycles and invalid carriages

·         Manufacturer and assemblage of bicycles (including spare parts and accessories)

·         Retail sale of sports equipment in specialised stores

·         Retail sale of ladies and menswear



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00170620249

 

Foreign Trade Reg. no. : VI018940 since 23/12/1991

 

Chamber of Commerce no. : 199284 of Ancona

 

Chamber of Commerce no. : 294264 of Cuneo

 

Chamber of Commerce no. : 182946 of Cremona

 

Chamber of Commerce no. : 1961012 of Milano

 

Chamber of Commerce no. : 261956 of Padova

 

Chamber of Commerce no. : 296540 of Treviso

 

Chamber of Commerce no. : 283871 of Udine

 

Chamber of Commerce no. : 336196 of Varese

 

Chamber of Commerce no. : 365815 of Venezia

 

Chamber of Commerce no. : 93647 of Vicenza since 02/09/1965

 

Chamber of Commerce no. : 402315 of Verona

 

Firms' Register : VI012-1087 of Vicenza since 19/02/1996

 

V.A.T. Code : 00170620249

 

Foundation date

: 09/08/1965

Establishment date

: 30/12/1973

Start of Activities

: 09/08/1965

Legal duration

: 31/12/2050

Nominal Capital

: 12.000.000

Subscribed Capital

: 12.000.000

Paid up Capital

: 12.000.000

Registration Number

 

00170620249 

 

 

 

 

Members

 

Carli

Cristiano

 

Born in Asiago

(VI)

on 12/06/1962

- Fiscal Code : CRLCST62H12A465X

 

Residence:

Cereria

, 29

- 36061

Bassano del Grappa

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

26/07/2013



Campagnolo

Giorgio

 

Born in Bassano del Grappa

(VI)

on 11/08/1936

- Fiscal Code : CMPGRG36M11A703S

 

Residence:

Merlo

, 6

- 36060

Romano d'Ezzelino

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Campagnolo

Antonio

 

Born in Bassano del Grappa

(VI)

on 25/07/1932

- Fiscal Code : CMPNTN32L25A703I

 

Residence:

Merlo

, 2

- 36060

Romano d'Ezzelino

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

19/07/2011



Campagnolo

Maria Pia

 

Born in Bassano del Grappa

(VI)

on 23/04/1974

- Fiscal Code : CMPMRP74D63A703Q

 

Residence:

Roma

, 43/B

- 36060

Romano d'Ezzelino

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

19/07/2011

Director

19/07/2011

 

No Prejudicial events are reported

 

No Protests registered

 

Campagnolo

Fabio

 

Born in Bassano del Grappa

(VI)

on 29/11/1968

- Fiscal Code : CMPFBA68S29A703D

 

Residence:

Palladio

, 6

- 36022

Cassola

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

19/07/2011

Director

19/07/2011

 

No Prejudicial events are reported

 

No Protests registered

 

Campagnolo

Giorgio

 

Born in Bassano del Grappa

(VI)

on 11/08/1936

- Fiscal Code : CMPGRG36M11A703S

 

Residence:

Merlo

, 6

- 36060

Romano d'Ezzelino

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

19/07/2011

Director

19/07/2011

Board Chairman

19/07/2011

 

No Prejudicial events are reported

 

No Protests registered

 

Comacchio

Maria Graziella

 

Born in Loria

(TV)

on 28/09/1940

- Fiscal Code : CMCMGR40P68E692G

 

Residence:

Merlo

, 6

- 36060

Romano d'Ezzelino

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

19/07/2011

Director

19/07/2011

 

No Prejudicial events are reported

 

No Protests registered

 

Campagnolo

Michela

 

Born in Bassano del Grappa

(VI)

on 26/01/1970

- Fiscal Code : CMPMHL70A66A703T

 

Residence:

Monte Pertica

, 7/A

- 36022

Cassola

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

19/07/2011

Director

19/07/2011

 

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.

 

Campagnolo

Michela

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Tonellotto S.R.L.

Mussolente (VI) - IT -

00516160249

Managing Director

Withdrawn

Registered

Tonellotto S.R.L.

Mussolente (VI) - IT -

00516160249

Director

Withdrawn

Registered

Imballi S.p.a.

Castelfranco Veneto (TV) - IT -

10961760153

Director

Withdrawn

Registered

Interdolciaria - S.r.l.

Verona (VR) - IT -

02354140234

Liquidator

Withdrawn

Ceased

 

Comacchio

Maria Graziella

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Tonellotto S.R.L.

Mussolente (VI) - IT -

00516160249

Managing Director

Withdrawn

Registered

Tonellotto S.R.L.

Mussolente (VI) - IT -

00516160249

Director

Withdrawn

Registered

Imballi S.p.a.

Castelfranco Veneto (TV) - IT -

10961760153

Director

Withdrawn

Registered

River S.r.l.

Bassano del Grappa (VI) - IT -

02314400249

Managing Director

Active

Registered

River S.r.l.

Bassano del Grappa (VI) - IT -

02314400249

Assistant board Chairman

Active

Registered

Rio S.r.l.

Bassano del Grappa (VI) - IT -

03001550247

Director

Withdrawn

Ceased

M E C Progetti Srl

Bassano del Grappa (VI) - IT -

03011340241

Sole Director

Withdrawn

Registered

 

Campagnolo

Giorgio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

STAMPERIA VENETA TESSUTI S.P.A.

Cogollo del Cengio (VI) - IT -

00175510247

Chairman and Managing Director

Withdrawn

Merged

River S.r.l.

Bassano del Grappa (VI) - IT -

02314400249

Chairman

Active

Registered

River S.r.l.

Bassano del Grappa (VI) - IT -

02314400249

Managing Director

Active

Registered

Campagnolo F.lli Immobilien GmbH

Feldkirchen - DE -

163464

Director

Active

Registered

F.LLI CAMPAGNOLO GMBH

Feldkirchen - DE -

90370

Director

Active

Registered

 

Campagnolo

Fabio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Tonellotto S.R.L.

Mussolente (VI) - IT -

00516160249

Managing Director

Withdrawn

Registered

Tonellotto S.R.L.

Mussolente (VI) - IT -

00516160249

Director

Withdrawn

Registered

Tonellotto S.R.L.

Mussolente (VI) - IT -

00516160249

Assistant board Chairman

Withdrawn

Registered

River S.r.l.

Bassano del Grappa (VI) - IT -

02314400249

Director

Active

Registered

Rio S.r.l.

Bassano del Grappa (VI) - IT -

03001550247

Director

Withdrawn

Ceased

Campagnolo F.lli Immobilien GmbH

Feldkirchen - DE -

163464

Director

Active

Registered

F LLI CAMPAGNOLO PRODIMEX S.R.L.

CLUJ NAPOCA - RO -

Director

Active

Registered

F.LLI CAMPAGNOLO GMBH

Feldkirchen - DE -

90370

Director

Active

Registered

 

Campagnolo

Maria Pia

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Tonellotto S.R.L.

Mussolente (VI) - IT -

00516160249

Managing Director

Withdrawn

Registered

Tonellotto S.R.L.

Mussolente (VI) - IT -

00516160249

Director

Withdrawn

Registered

 

Campagnolo

Giorgio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Eurostock S.r.l. - In Liquidazione

Romano d'Ezzelino (VI) - IT -

01957700246

Chairman

Active

Registered

River S.r.l.

Bassano del Grappa (VI) - IT -

02314400249

Chairman

Active

Registered

River S.r.l.

Bassano del Grappa (VI) - IT -

02314400249

Managing Director

Active

Registered

Cellini S.p.a.

Vicenza (VI) - IT -

00656550241

Liquidator

Withdrawn

Ceased

Gamas Finanziaria S.r.l.

Bassano del Grappa (VI) - IT -

00166750240

Chairman

Withdrawn

Ceased

Gamas Finanziaria S.r.l.

Bassano del Grappa (VI) - IT -

00166750240

Managing Director

Withdrawn

Ceased

Rio S.r.l.

Bassano del Grappa (VI) - IT -

03001550247

Director

Withdrawn

Ceased

Rio S.r.l.

Bassano del Grappa (VI) - IT -

03001550247

Board Chairman

Withdrawn

Ceased

 

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

Campagnolo Michela

Cassola - IT -

CMPMHL70A66A703T

1.690.000 .Eur

14,07

Campagnolo Fabio

Cassola - IT -

CMPFBA68S29A703D

1.690.000 .Eur

14,07

Campagnolo Maria Pia

Romano d'Ezzelino - IT -

CMPMRP74D63A703Q

1.690.000 .Eur

14,07

Campagnolo Giovanni

Romano d'Ezzelino - IT -

CMPGNN64C12A703J

396.400 .Eur

3,30

Campagnolo Roberto

Cassola - IT -

CMPRRT67C22A703S

335.200 .Eur

2,79

Campagnolo Elena Maria

Cassola - IT -

CMPLMR68R54A703F

484.960 .Eur

4,04

Campagnolo Erica

Cassola - IT -

CMPRCE65S55A703Q

383.440 .Eur

3,19

Campagnolo Giorgio

Romano d'Ezzelino - IT -

CMPGRG36M11A703S

5.330.000 .Eur

44,41



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

F.LLI CAMPAGNOLO GMBH

Feldkirchen - DE -

55.000 .Eur

100,00

Active

Tintess S.p.a.

Thiene - IT -

01327320246

540.000 .Eur

28,75

Active

M E C Progetti Srl

Bassano del Grappa - IT -

03011340241

25.000 .Eur

100,00

Active




Firm's location and structure

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

 

-

Legal and operative seat

 

Merlo,2

- 36060

- Romano d'Ezzelino

(VI)

- IT -

 

Trading Style: ASTRO

 

Total Surface: 131 Sq.mt.

 

PHONE

: 0424515411

 

FAX

: 0424510448

 

Website

: www.campagnolo.it

 

-

Branch

(Workshop)

since 06/11/1986

 

Carlo Alberto Dalla Chiesa

, 54

- 36061

- Bassano del Grappa

(VI)

- IT -

 

PHONE

: 0424566806

 

-

Branch

(Factory)

since 01/02/2008

 

Piersanti Mattarella

, 40

- 36061

- Bassano del Grappa

(VI)

- IT -

 

-

Branch

(Warehouse)

since 15/06/1993

 

Quartiere Pre'

, 5

- 36061

- Bassano del Grappa

(VI)

- IT -

 

-

Branch

(Store)

since 01/09/2011

 

Strada Rambolina

, 41

- 36061

- Bassano del Grappa

(VI)

- IT -

 

Trading Style: NUCLEO

 

Total Surface: 131 Sq.mt.

 

-

Branch

(Store)

since 28/04/1980

 

Nardi,

, 2

- 36060

- Romano d'Ezzelino

(VI)

- IT -

 

-

Branch

(Store)

since 02/11/2004

 

Pavane

, 3

- 36065

- Mussolente

(VI)

- IT -

 

-

Branch

(Shop)

since 31/01/2013

 

Pola

, 20

- 36040

- Torri di Quartesolo

(VI)

- IT -

 

Trading Style: NUCLEO

 

Total Surface: 131 Sq.mt.

 

-

Branch

(Shop)

since 27/06/2013

 

A. De Gasperi

, 80/82

- 36061

- Bassano del Grappa

(VI)

- IT -

 

Total Surface: 85 Sq.mt.

 

-

Branch

(Workshop)

since 01/02/2014

 

Monte Tomba

, 20/L/M

- 36060

- Romano d'Ezzelino

(VI)

- IT -

 

-

Branch

(Shop)

since 18/02/2013

 

S. S. 16 Adriatica Nord Cesano

, 4

- 60019

- Senigallia

(AN)

- IT -

 

Trading Style: NUCLEO

 

Total Surface: 64 Sq.mt.

 

-

Branch

(Shop)

since 19/02/2013

 

Mondovicino

, 72

- 12084

- Mondovi'

(CN)

- IT -

 

Total Surface: 121 Sq.mt.

 

-

Branch

(Shop)

since 22/12/2012

 

La Pira

, 18 INT25

- 26013

- Crema

(CR)

- IT -

 

Trading Style: NUCLEO

 

Total Surface: 137 Sq.mt.

 

-

Branch

(Shop)

since 14/05/2011

 

Volta

, 2/A

- 20090

- Segrate

(MI)

- IT -

 

Total Surface: 199 Sq.mt.

 

-

Branch

(Shop)

since 15/10/2011

 

Volta

, 2/A

- 20090

- Segrate

(MI)

- IT -

 

Total Surface: 243 Sq.mt.

 

-

Branch

(Shop)

since 21/02/2013

 

Della Pace

, 45

- 20098

- San Giuliano Milanese

(MI)

- IT -

 

Trading Style: NUCLEO

 

Total Surface: 128 Sq.mt.

 

-

Branch

since 16/05/1996

 

Palladio

, 16

- 35010

- Trebaseleghe

(PD)

- IT -

 

-

Branch

(Shop)

since 21/03/2013

 

Altinate

, 8

- 35100

- Padova

(PD)

- IT -

 

Trading Style: NUCELO

 

Total Surface: 38 Sq.mt.

 

-

Branch

(Factory)

since 29/10/2002

 

Gravoni

- 31030

- Arcade

(TV)

- IT -

 

Trading Style: ALIBAMA

 

-

Branch

(Shop)

since 30/05/2007

 

Marconi

, 105

- 31020

- Revine Lago

(TV)

- IT -

 

Total Surface: 292 Sq.mt.

 

-

Branch

(Shop)

since 01/01/2010

 

Cavour

, 38/B

- 31015

- Conegliano

(TV)

- IT -

 

Total Surface: 86 Sq.mt.

 

-

Branch

(Shop)

since 25/02/2013

 

Nazionale

, 127

- 33010

- Tavagnacco

(UD)

- IT -

 

Trading Style: NUCLEO

 

Total Surface: 60 Sq.mt.

 

-

Branch

(Shop)

since 29/10/2011

 

Ticino

, 82

- 21026

- Gavirate

(VA)

- IT -

 

Total Surface: 95 Sq.mt.

 

-

Branch

(Shop)

since 10/03/2012

 

Rio Terra'

, 34

- 30021

- Caorle

(VE)

- IT -

 

Trading Style: NUCLEO

 

Total Surface: 40 Sq.mt.

 

-

Branch

(Shop)

since 14/11/2013

 

Canove

, SNC

- 37010

- Affi

(VR)

- IT -

 

Trading Style: NUCLEO

 

Total Surface: 87 Sq.mt.

 

Employees

: 285

 

Fittings and Equipment for a value of 940.000

Eur

 

Stocks for a value of 42.620.000

Eur

 

Trade organization: direct or by agents.

The firm operates abroad as importer / exporter..

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- its own agents

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- France

 

Export is mainly towards:

- Poland

 

- Italy

 

- France

 

The subject firm uses the following own selling brands:

- Astro

 

- Sivar

 

- Gamas

 

- Campagnolo Sport

 

- Little Scheriff

 

- Eurosport

 

- F.C.

 

Traded Brands / Suppliers

 

- CAMPAGNOLO

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited partnership

Joint stock company

18/12/1980

 

EX-MEMBERS / EX-POSITIONS:

 

Campagnolo

Giovanni

 

Born in Bassano del Grappa

(VI)

on 12/03/1964

- Fiscal Code : CMPGNN64C12A703J

 

Residence:

U.foscolo

, 27

- 36060

Romano d'Ezzelino

(VI)

- IT -

 

Ex-Postions

Director

 

Campagnolo

Giorgio

 

Born in Bassano del Grappa

(VI)

on 11/08/1936

- Fiscal Code : CMPGRG36M11A703S

 

Residence:

Merlo

, 6

- 36060

Romano d'Ezzelino

(VI)

- IT -

 

Ex-Postions

Director

Board Chairman

Managing Director

 

Campagnolo

Antonio

 

Born in Bassano del Grappa

(VI)

on 25/07/1932

- Fiscal Code : CMPNTN32L25A703I

 

Residence:

Merlo

, 2

- 36060

Romano d'Ezzelino

(VI)

- IT -

 

Ex-Postions

Managing Director

 

Campagnolo

Michela

 

Born in BASSANO DEL GRAPPA

(VI)

on 26/01/1970

- Fiscal Code : CMPMHL70A66A703T

 

Residence:

Merlo

, 6

- 36060

Romano d'Ezzelino

(VI)

- IT -

 

Ex-Postions

Director

Managing Director



CEASINGS/INCORPORATIONS/MERGES:

 

Splitting-up and setting-up of a new company

 

CAMPAGNOLO COMMERCIO SPA

 

, 36060

, Romano d'Ezzelino

(VI)

- IT -

 

Date

Splitting-up:

24/09/1996

 

Project of merging by taking over of

 

M E C Progetti Srl

 

Parolini

, 61

, 36061

, Bassano del Grappa

(VI)

- IT -

 

Fiscal Code: 03011340241

 

Date

Merging/splitting-up project:

28/06/2012

 

Resolution of merging of

 

M E C Progetti Srl

 

Parolini

, 61

, 36061

, Bassano del Grappa

(VI)

- IT -

 

Fiscal Code: 03011340241

 

Date

:

30/07/2012

 

The firm absorbed by merging of

 

M E C Progetti Srl

 

Parolini

, 61

, 36061

, Bassano del Grappa

(VI)

- IT -

 

Fiscal Code: 03011340241

 

Date

:

13/12/2012



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 1965.

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

Under the financial profile unstable results are noted. ; in the last financial year a loss was registered (r.o.e. -1,91%)

The operating result was positive in the last financial year (2,46%) falling within the field's average.

The amount of the operating result for the year 2012 is of Eur. 2.268.571 ,showing stability in respect to the value of 2011.

The economic management produced a gross operating margin of Eur. 4.423.408 stable if compared to the financial year 2011.

The analysis shows a fair financial position as the indebtedness volume is acceptable (3,37) with an improving trend as on the decrease.

With regard to equity capital, an amount of Eur. 16.150.351 is registered. , stable in comparison with the value of the previous year.

Total indebtedness was equal to Eur. 72.174.301 (Eur. 16.441.079 was the value of m/l term debts) , with no sensible variation.

The recourse to bank credit is slightly high and also borrowings from suppliers appear to be high, with an average payment period equal to 108,73 gg. but lined up with the field's average.

It shows a good range of liquidity.

Due from customers average term is high and equal to 97,08 days. , as it normally happens in the sector.

The financial management generated a cash flow of Eur. 1.697.111.

In the last financial year labour cost was of Eur. 9.318.736, with a 12,3% incidence on total costs of production. , whereas the incidence of such costs on sales revenues is equal to 12,46%.

Financial charges have a high incidence (-3,37%) on turnover figures.


Financial Data

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

74.782.795

Profit (Loss) for the period

-307.726

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

76.977.081

Profit (Loss) for the period

-317.292

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

70.833.175

Profit (Loss) for the period

169.503

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

66.211.757

Profit (Loss) for the period

625.046

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

64.819.898

Profit (Loss) for the period

-1.153.422



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

10.960

89

316

. . Research,develop. and advert.expens.

13.302

5.160

. . Industrial patent rights

21.663

39.477

61.184

. . Concessions,licenses,trademarks,etc.

1.050.274

1.200.000

1.355.000

. . Goodwill

529.378

42.000

58.000

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

212.859

53.840

13.462

. Total Intangible Fixed Assets

1.838.436

1.340.566

1.487.962

. TANGIBLE FIXED ASSETS

. . Real estate

12.533.640

13.034.551

11.238.911

. . Plant and machinery

876.447

994.604

887.148

. . Industrial and commercial equipment

67.667

58.796

48.104

. . Other assets

996.568

1.032.262

1.112.608

. . Assets under construction and advances

2.144.397

. Total Tangible fixed assets

14.474.322

15.120.213

15.431.168

. FINANCIAL FIXED ASSETS

. . Equity investments

1.637.192

2.766.992

2.766.008

. . . Equity invest. in subsidiary companies

1.405.978

2.539.177

2.539.177

. . . Equity invest. in associated companies

103.651

103.651

103.651

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

127.563

124.164

123.180

. . Financial receivables

954.537

925.678

2.535.678

. . . . Within 12 months

. . . . Beyond 12 months

954.537

925.678

2.535.678

. . . Receivab due from subsidiaries

899.041

899.041

2.509.041

. . . . Within 12 months

. . . . Beyond 12 months

899.041

899.041

2.509.041

. . . 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

55.496

26.637

26.637

. . . . Within 12 months

. . . . Beyond 12 months

55.496

26.637

26.637

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

2.591.729

3.692.670

5.301.686

Total fixed assets

18.904.487

20.153.449

22.220.816

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

3.405.006

3.690.120

3.856.049

. . Work in progress and semimanufactured

6.086.934

6.185.105

6.078.255

. . Work in progress on order

. . Finished goods

33.129.313

29.956.458

23.319.748

. . Advance payments

. Total Inventories

42.621.253

39.831.683

33.254.052

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

26.722.008

31.959.663

28.864.348

. . Beyond 12 months

2.477.645

1.339.075

1.218.222

. . Trade receivables

20.165.759

25.511.866

23.350.012

. . . . Within 12 months

18.788.114

24.822.791

22.681.790

. . . . Beyond 12 months

1.377.645

689.075

668.222

. . Receivables due from subsid. comp.

5.453.836

4.140.345

3.625.364

. . . . Within 12 months

5.453.836

4.140.345

3.625.364

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

270.545

250.034

299.006

. . . . Within 12 months

270.545

250.034

299.006

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

1.193.198

1.916.032

1.693.774

. . . . Within 12 months

1.193.198

1.916.032

1.693.774

. . . . Beyond 12 months

. . Receivables for anticipated taxes

1.862.928

1.273.992

985.030

. . . . Within 12 months

762.928

623.992

435.030

. . . . Beyond 12 months

1.100.000

650.000

550.000

. . Receivables due from third parties

253.387

206.469

129.384

. . . . Within 12 months

253.387

206.469

129.384

. . . . Beyond 12 months

. Total Credits not held as fixed assets

29.199.653

33.298.738

30.082.570

. 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

1.066.038

169.586

2.413.493

. . Checks

. . Banknotes and coins

245.447

71.708

56.773

. Total Liquid funds

1.311.485

241.294

2.470.266

Total current assets

73.132.391

73.371.715

65.806.888

ADJUSTMENT ACCOUNTS

. Discount on loans

276.508

. Other adjustment accounts

374.848

345.062

Total adjustments accounts

276.508

374.848

345.062

TOTAL ASSETS

92.313.386

93.900.012

88.372.766

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

12.000.000

12.000.000

12.000.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

660.872

660.872

652.397

. Reserve for Own shares

. Statute reserves

. Other reserves

3.797.205

4.114.496

3.953.468

. Accumulated Profits (Losses)

. Profit( loss) of the year

-307.726

-317.292

169.503

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

16.150.351

16.458.076

16.775.368

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

1.513.140

1.266.440

1.054.759

. . Taxation fund, also differed

150.000

. . Other funds

Total Reserves for Risks and Charges

1.663.140

1.266.440

1.054.759

Employee termination indemnities

2.145.309

2.248.587

2.441.950

ACCOUNTS PAYABLE

. . . . Within 12 months

55.733.222

59.225.263

53.665.697

. . . . Beyond 12 months

16.441.079

14.550.129

14.296.725

. . Bonds

8.330.000

8.330.000

8.330.000

. . . . Within 12 months

. . . . Beyond 12 months

8.330.000

8.330.000

8.330.000

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

6.370.909

2.870.909

3.020.909

. . . . Within 12 months

. . . . Beyond 12 months

6.370.909

2.870.909

3.020.909

. . Due to banks

34.033.546

40.862.624

36.549.480

. . . . Within 12 months

32.510.962

37.645.590

33.640.850

. . . . Beyond 12 months

1.522.584

3.217.034

2.908.630

. . Due to other providers of finance

37.186

37.186

37.186

. . . . Within 12 months

. . . . Beyond 12 months

37.186

37.186

37.186

. . Advances from customers

196.264

110.864

15.864

. . . . Within 12 months

15.864

15.864

15.864

. . . . Beyond 12 months

180.400

95.000

. . Trade payables

12.906.547

13.361.387

10.998.627

. . . . Within 12 months

12.906.547

13.361.387

10.998.627

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

5.261.963

3.044.590

3.874.912

. . . . Within 12 months

5.261.963

3.044.590

3.874.912

. . . . Beyond 12 months

. . Due to associated companies

1.014.752

1.206.785

994.105

. . . . Within 12 months

1.014.752

1.206.785

994.105

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

494.046

470.373

618.188

. . . . Within 12 months

494.046

470.373

618.188

. . . . Beyond 12 months

. . Due to social security and welfare inst.

597.142

663.630

693.127

. . . . Within 12 months

597.142

663.630

693.127

. . . . Beyond 12 months

. . Other payables

2.931.946

2.817.044

2.830.024

. . . . Within 12 months

2.931.946

2.817.044

2.830.024

. . . . Beyond 12 months

Total accounts payable

72.174.301

73.775.392

67.962.422

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

180.285

151.517

138.267

Total adjustment accounts

180.285

151.517

138.267

TOTAL LIABILITIES

92.313.386

93.900.012

88.372.766

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

1.364.256

Risk accounts

3.327.229

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

74.782.795

76.977.081

70.833.175

. Changes in work in progress

2.584.142

6.743.560

-1.531.107

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

693.083

596.896

281.481

. . Contributions for operating expenses

143.772

31.372

. . Different income and revenues

549.311

596.896

250.109

Total value of production

78.060.020

84.317.537

69.583.549

PRODUCTION COSTS

. Raw material,other materials and consum.

45.520.486

52.005.139

38.388.123

. Services received

16.780.403

17.715.653

17.124.772

. Leases and rentals

1.214.624

587.374

601.648

. Payroll and related costs

9.318.736

8.950.143

9.005.840

. . Wages and salaries

6.722.516

6.385.171

6.429.282

. . Social security contributions

1.997.583

1.939.820

1.973.889

. . Employee termination indemnities

560.827

571.947

553.287

. . Pension and similar

. . Other costs

37.810

53.205

49.382

. Amortization and depreciation

2.004.837

1.877.143

1.707.038

. . Amortization of intangible fixed assets

336.319

254.780

240.600

. . Amortization of tangible fixed assets

1.157.951

1.053.111

989.224

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

510.567

569.252

477.214

. Changes in raw materials

285.114

165.929

21.376

. Provisions to risk reserves

150.000

. Other provisions

. Other operating costs

517.249

473.547

495.388

Total production costs

75.791.449

81.774.928

67.344.185

Diff. between value and cost of product.

2.268.571

2.542.609

2.239.364

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

1.613

1.000

. . In subsidiary companies

. . In associated companies

. . In other companies

1.613

. Other financial income

38.660

69.054

100.392

. . Financ.income from receivables

35.462

. . . Towards subsidiary companies

35.462

. . . 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

3.198

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

3.198

. Interest and other financial expense

-2.563.508

-2.483.038

-1.812.712

. . Towards subsidiary companies

-26.576

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

2.563.508

Total financial income and expense

-2.523.235

-2.412.984

-1.712.320

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

301.439

29.105

. . Gains on disposals

. . Other extraordinary income

301.439

29.105

. Extraordinary expense

-1

-1

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-1

-1

Total extraordinary income and expense

301.439

-1

29.104

Results before income taxes

46.775

129.624

556.148

. Taxes on current income

354.501

446.916

386.645

. . current taxes

759.830

735.878

583.223

. . differed taxes(anticip.)

-405.329

-288.962

-196.578

. Net income for the period

-307.726

-317.292

169.503

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

-307.726

-317.292

169.503

 

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

0,20

0,21

0,25

0,14

Elasticity Ratio

Units

0,79

0,78

0,74

0,84

Availability of stock

Units

0,46

0,42

0,38

0,24

Total Liquidity Ratio

Units

0,33

0,36

0,37

0,53

Quick Ratio

Units

0,01

0,00

0,03

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

3,37

3,58

3,05

3,78

Self Financing Ratio

Units

0,17

0,18

0,19

0,17

Capital protection Ratio

Units

0,28

0,29

0,27

0,66

Liabilities consolidation quotient

Units

0,33

0,28

0,31

0,14

Financing

Units

4,47

4,48

4,05

4,55

Permanent Indebtedness Ratio

Units

0,38

0,35

0,38

0,33

M/L term Debts Ratio

Units

0,20

0,18

0,19

0,09

Net Financial Indebtedness Ratio

Units

2,94

3,15

2,71

1,26

CORRELATION

Fixed assets ratio

Units

1,84

1,65

1,51

1,87

Current ratio

Units

1,31

1,24

1,23

1,17

Acid Test Ratio-Liquidity Ratio

Units

0,55

0,57

0,61

0,79

Structure's primary quotient

Units

0,85

0,82

0,75

1,13

Treasury's primary quotient

Units

0,02

0,00

0,05

0,04

Rate of indebtedness ( Leverage )

%

571,59

570,54

526,80

587,75

Current Capital ( net )

Value

17.399.169

14.146.452

12.141.191

209.248

RETURN

Return on Sales

%

2,27

2,03

2,65

2,26

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

%

-1,91

-1,93

1,01

3,48

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

%

0,29

0,79

3,32

12,19

Return on Investment ( R.O.I. )

%

2,46

2,71

2,53

3,83

Return/ Sales

%

3,03

3,30

3,16

3,45

Extra Management revenues/charges incid.

%

-13,56

-12,48

7,57

20,46

Cash Flow

Value

1.697.111

1.559.851

1.876.541

50.400

Operating Profit

Value

2.268.571

2.542.609

2.239.364

68.610

Gross Operating Margin

Value

4.423.408

4.419.752

3.946.402

124.742

MANAGEMENT

Credits to clients average term

Days

97,08

119,31

118,67

120,68

Debts to suppliers average term

Days

108,73

90,18

101,80

115,81

Average stock waiting period

Days

205,18

186,28

169,01

78,40

Rate of capital employed return ( Turnover )

Units

0,81

0,82

0,80

1,14

Rate of stock return

Units

1,75

1,93

2,13

4,57

Labour cost incidence

%

12,46

11,63

12,71

12,27

Net financial revenues/ charges incidence

%

-3,37

-3,13

-2,42

-1,84

Labour cost on purchasing expenses

%

12,30

10,94

13,37

12,16

Short-term financing charges

%

3,55

3,37

2,67

3,35

Capital on hand

%

123,44

121,98

124,76

87,41

Sales pro employee

Value

256.985

289.387

256.641

245.343

Labour cost pro employee

Value

32.023

33.647

32.629

32.046

 

 

Market / Territory Data

 

Population living in the province

:

831.356

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127



Sector Data

 

The values are calculated on a base of 864 significant companies.

The companies cash their credits on an average of 121 dd.

The average duration of suppliers debts is about 116 dd.

The sector's profitability is on an average of 2,26%.

The labour cost affects the turnover in the measure of 12,27%.

Goods are held in stock in a range of 78 dd.

The difference between the sales volume and the resources used to realize it is about 1,14.

The employees costs represent the 12,16% 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 13.782 protested subjects are found; in the province they count to 2.234.

The insolvency index for the region is 0,30, , while for the province it is 0,27.

Total Bankrupt companies in the province : 2.546.

Total Bankrupt companies in the region : 16.714.

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.07

UK Pound

1

Rs.100.56

Euro

1

Rs.82.79

                

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

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.