MIRA INFORM REPORT

 

 

Report Date :

18.04.2014              

 

IDENTIFICATION DETAILS

 

Name :

CA' D'ORO S.P.A.

 

 

Registered Office :

Via Enrico Fermi, SNC Sega 33058 - San Giorgio di Nogaro (UD)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

19.11.2007

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

  • Cutting, shaping and finishing of stone
  • Cutting and carving of stone and marble

 

 

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 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderate Low Risk

 

B1

Moderate Risk

 

B2

Moderate High Risk

 

C1

High Risk

 

C2

Very High Risk

 

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 and address

 

CA' D'ORO S.P.A.

 

 

Via Enrico Fermi, SNC Sega 33058 - San Giorgio di Nogaro (UD)

 

 

Summary

 

Fiscal Code

:

03291610230

Legal Form

:

Joint stock company

start of Activities

:

19/11/2007

Equity

:

2.500.000

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

Cutting, shaping and finishing of stone

Cutting and carving of stone and marble

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 03291610230

 

Chamber of Commerce no. : 123829 of Massa

 

Chamber of Commerce no. : 265885 of Udine since 23/11/2007

 

Chamber of Commerce no. : 324369 of Verona

 

Chamber of Commerce no. : 369391 of Verona

 

V.A.T. Code : 03291610230

 

Establishment date

: 30/01/2003

Start of Activities

: 19/11/2007

Legal duration

: 31/12/2050

Nominal Capital

: 1.000.000

Subscribed Capital

: 1.000.000

Paid up Capital

: 1.000.000

 


 

Members

 

Andreola

Pietro

 

Born in Castelfranco Veneto

(TV)

on 16/05/1965

- Fiscal Code : NDRPTR65E16C111V

 

Residence:

Gorizia

, 10/A

- 31015

Conegliano

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

14/12/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Bernardi

Renato

 

Born in Cividale del Friuli

(UD)

on 17/11/1955

- Fiscal Code : BRNRNT55S17C758C

 

Residence:

Dei Patriarchi

, 35

- 33030

Campoformido

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

30/04/2013

 

Dalla Torre

Enrico

 

Born in Udine

(UD)

on 02/03/1960

- Fiscal Code : DLLNRC60C02L483B

 

Residence:

Cividale

, 45

- 33047

Remanzacco

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

30/04/2013

 

Fraccaro

Luigino

 

Born in Castelfranco Veneto

(TV)

on 07/08/1941

- Fiscal Code : FRCLGN41M07C111S

 

Residence:

Valsugana

, 14

- 31033

Castelfranco Veneto

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

30/04/2013

 

Bittolo Bon

Paolo

 

Born in Portogruaro

(VE)

on 14/05/1975

- Fiscal Code : BTTPLA75E14G914A

 

Residence:

Baldasseria Media

, 53

- 33100

Udine

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

30/04/2013

 

Barcaro

Lorena

 

Born in Padova

(PD)

on 11/10/1979

- Fiscal Code : BRCLRN79R51G224L

 

Residence:

P Di Brazza

, 7/B

- 33100

Udine

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

30/04/2013



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.

 

Andreola

Pietro

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Ca' D'oro S.p.a.

San Giorgio di Nogaro (UD) - IT -

01645210301

Director

Withdrawn

Merged

Ca' D'oro S.p.a.

San Giorgio di Nogaro (UD) - IT -

01645210301

Sole Director

Withdrawn

Merged

Ca' D'oro S.p.a.

San Giorgio di Nogaro (UD) - IT -

01645210301

Board Chairman

Withdrawn

Merged

Andreola Costruzioni Generali S.p.a.

Loria (TV) - IT -

00231160268

Director

Withdrawn

Registered

Andreola Costruzioni Generali S.p.a.

Loria (TV) - IT -

00231160268

Managing Director

Withdrawn

Registered

Immobiliare Borgo Cavour S.r.l.

Treviso (TV) - IT -

00177900263

Director

Withdrawn

Registered

B.e.i. s.r.l.

Treviso (TV) - IT -

03955240266

Managing Director

Withdrawn

Registered

B.e.i. s.r.l.

Treviso (TV) - IT -

03955240266

Director

Withdrawn

Registered

B.e.i. s.r.l.

Treviso (TV) - IT -

03955240266

Assistant board Chairman

Withdrawn

Registered

Breholding S.r.l.

San Giorgio di Nogaro (UD) - IT -

02576150300

Sole Director

Active

Registered

 

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

For more information, in this case, we advise to request further investigations.



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Andreola Pietro

Conegliano - IT -

NDRPTR65E16C111V

810.000 .Eur

81,00

Breholding S.r.l.

02576150300

190.000 .Eur

19,00

 

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

All Stones Group Trading Company S.r.l.

Rivoli Veronese - IT -

03809320231

3.500 .Eur

35,00

Active

Ca' D'oro S.p.a.

San Giorgio di Nogaro - IT -

01645210301

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

 

Enrico Fermi

, SNC

- 33058

- San Giorgio di Nogaro

(UD)

- IT -

 

-

Branch

(office)

since 01/07/2008

 

Antica Massa

, 38

- 54033

- Carrara

(MS)

- IT -

 

-

Branch

(Warehouse)

since 01/07/2008

 

Dell'industria

, 3

- 37010

- Cavaion Veronese

(VR)

- IT -

 

Employees

: 53

 

Fittings and Equipment for a value of 920.000

Eur

 

Stocks for a value of 11.710.000

Eur

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Andreola

Pietro

 

Born in Castelfranco Veneto

(TV)

on 16/05/1965

- Fiscal Code : NDRPTR65E16C111V

 

Residence:

Gorizia

, 10/A

- 31015

Conegliano

(TV)

- IT -

 

Ex-Postions

Director

Board Chairman

 

Andreola

Franco

 

Born in Fort William

( )

on 19/02/1964

- Fiscal Code : NDRFNC64B19Z401D

 

Residence:

Papa Luciani

, 23

- 31037

Loria

(TV)

- IT -

 

Ex-Postions

Director

Vice-Chairman

Assistant board Chairman

 

Pavan

Rita

 

Born in Udine

(UD)

on 09/02/1970

- Fiscal Code : PVNRTI70B49L483E

 

Residence:

Monte Grappa

, 115

- 33100

Udine

(UD)

- IT -

 

Ex-Postions

Temporary Auditor

 

Pirelli Marti

Franco

 

Born in Trieste

(TS)

on 09/11/1053

- Fiscal Code : PRLFNC53S09L424B

 

Residence:

Unita' D'italia

, 8

- 33010

Tavagnacco

(UD)

- IT -

 

Ex-Postions

Permanent Auditor

 

Dalla Torre

Enrico

 

Born in Udine

(UD)

on 02/03/1960

- Fiscal Code : DLLNRC60C02L483B

 

Residence:

Trieste

, 158

- 33100

Udine

(UD)

- IT -

 

Ex-Postions

Temporary Auditor

 

Agarinis

Mario

 

Born in Udine

(UD)

on 14/09/1947

- Fiscal Code : GRNMRA47P14L483G

 

Residence:

Portogruaro

, 6

- 33100

Udine

(UD)

- IT -

 

Ex-Postions

Director

 

Pagnacco

Moira

 

Born in Udine

(UD)

on 22/03/1977

- Fiscal Code : PGNMRO77C62L483I

 

Ex-Postions

Temporary Auditor

 


 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

Ca' D'oro S.p.a.

 

Aussa Corno, Via Enrico Fermi

, 33058

, San Giorgio di Nogaro

(UD)

- IT -

 

Fiscal Code: 01645210301

 

Date

Merging/splitting-up project:

07/03/2008

 

The firm absorbed by merging of

 

Ca' D'oro S.p.a.

 

Aussa Corno, Via Enrico Fermi

, 33058

, San Giorgio di Nogaro

(UD)

- IT -

 

Fiscal Code: 01645210301

 

Date

:

24/06/2008

 

The subj. took over by rent the activities of

 

Pernisa Graniti S.r.l.

 

Pernisa

, 37020

, Grezzana

(VR)

- IT -

 

Fiscal Code: 01336230238

 

Date

:

18/12/2008



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

 

Subject is active since 2007

The eonomic-financial analysis is based on the latest 3 b/s.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 5,21% in 2012

The operating result in 2012 was positive (7,46%) and reflects the field's average.

The amount of the operating result for the year 2012 is of Eur. 1.685.488 on stable levels if compared to the previous year.

The gross operating margin of the latest financial year is of Eur. 1.949.642 stable if compared to the financial year 2011.

The financial position is not well balanced as the volume of debts is fairly remarkable if compared to shareholder's equity, in fact total debts are 7,82 which is decreasing.

Subject can manage an equity capital funds for an amount of Eur. 2.095.645 on the same levels as the year before.

In the year 2012 total debts amounted to Eur. 20.092.043 showing a stable trend as opposed to 2011 (Eur. 22.156.099).

Remarkable financial indebtedness specially if compared to equity capital, the exposure to suppliers is moderate (74,69 gg. is the average payment period) below field's average.

The management determines a good range of liquidity.

Trade credits are collected slowly, average term is 100,64 days. anyway lower as opposed to the average of the sector.

The financial management generated a cash flow of Eur. 373.173.

In the last financial year labour cost was of Eur. 2.428.629, with a 10,91% incidence on total costs of production. and a 9,93% incidence on sales volumes.

The incidence percentage of financial charges on sales volume is equal to -4,69%.




Financial Data

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

24.446.821

Profit (Loss) for the period

109.109

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

26.424.742

Profit (Loss) for the period

104.636

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

24.898.366

Profit (Loss) for the period

109.070

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

24.969.526

Profit (Loss) for the period

208.181

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

13.670.110

Profit (Loss) for the period

1.215.159



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

7.094

14.788

. . Research,develop. and advert.expens.

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

. . Goodwill

310.067

333.919

357.770

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

28.754

13.793

17.284

. Total Intangible Fixed Assets

338.821

354.806

389.842

. TANGIBLE FIXED ASSETS

. . Real estate

2.387.278

2.453.354

2.499.610

. . Plant and machinery

708.230

787.877

858.330

. . Industrial and commercial equipment

215.634

233.271

264.006

. . Other assets

. . Assets under construction and advances

. Total Tangible fixed assets

3.311.142

3.474.502

3.621.946

. FINANCIAL FIXED ASSETS

. . Equity investments

300

90

3.590

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

300

90

3.590

. . 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

300

90

3.590

Total fixed assets

3.650.263

3.829.398

4.015.378

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.264.919

2.855.557

3.328.420

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

8.541.967

9.245.494

9.164.361

. . Advance payments

905.015

426.378

. Total Inventories

11.711.901

12.527.429

12.492.781

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

7.044.988

7.948.244

8.482.314

. . Beyond 12 months

. . Trade receivables

6.834.103

7.582.467

7.964.220

. . . . Within 12 months

6.834.103

7.582.467

7.964.220

. . . . Beyond 12 months

. . 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

170.402

292.412

435.720

. . . . Within 12 months

170.402

292.412

435.720

. . . . Beyond 12 months

. . Receivables for anticipated taxes

16.895

23.167

18.539

. . . . Within 12 months

16.895

23.167

18.539

. . . . Beyond 12 months

. . Receivables due from third parties

23.588

50.198

63.835

. . . . Within 12 months

23.588

50.198

63.835

. . . . Beyond 12 months

. Total Credits not held as fixed assets

7.044.988

7.948.244

8.482.314

. 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

34.998

164.301

81.957

. . Checks

. . Banknotes and coins

23.273

42.238

52.124

. Total Liquid funds

58.271

206.539

134.081

Total current assets

18.815.160

20.682.212

21.109.176

ADJUSTMENT ACCOUNTS

. Discount on loans

135.126

186.232

181.961

. Other adjustment accounts

Total adjustments accounts

135.126

186.232

181.961

TOTAL ASSETS

22.600.549

24.697.842

25.306.515

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.000.000

1.000.000

1.000.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

200.000

200.000

200.000

. Reserve for Own shares

. Statute reserves

. Other reserves

786.536

833.323

1.044.251

. Accumulated Profits (Losses)

. Profit( loss) of the year

109.109

104.636

109.070

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

2.095.645

2.137.959

2.353.321

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

1.111

1.227

2.128

. . Taxation fund, also differed

11.627

19.268

10.637

. . Other funds

Total Reserves for Risks and Charges

12.738

20.495

12.765

Employee termination indemnities

246.355

258.741

256.124

ACCOUNTS PAYABLE

. . . . Within 12 months

16.454.981

18.165.902

19.618.258

. . . . Beyond 12 months

3.637.062

3.990.197

2.917.874

. . 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

15.676.011

17.128.223

15.575.031

. . . . Within 12 months

12.038.949

13.138.026

12.657.157

. . . . Beyond 12 months

3.637.062

3.990.197

2.917.874

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

2.487

30.050

. . . . Within 12 months

2.487

30.050

. . . . Beyond 12 months

. . Trade payables

3.913.559

4.389.710

6.517.235

. . . . Within 12 months

3.913.559

4.389.710

6.517.235

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

225

. . . . Within 12 months

225

. . . . 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

108.400

233.924

94.556

. . . . Within 12 months

108.400

233.924

94.556

. . . . Beyond 12 months

. . Due to social security and welfare inst.

114.244

126.794

111.087

. . . . Within 12 months

114.244

126.794

111.087

. . . . Beyond 12 months

. . Other payables

279.604

274.961

208.173

. . . . Within 12 months

279.604

274.961

208.173

. . . . Beyond 12 months

Total accounts payable

20.092.043

22.156.099

22.536.132

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

153.768

124.548

148.173

Total adjustment accounts

153.768

124.548

148.173

TOTAL LIABILITIES

22.600.549

24.697.842

25.306.515

 

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

24.446.822

26.424.743

24.898.365

. Changes in work in progress

-703.527

81.133

2.288.009

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

207.477

188.118

161.425

. . Contributions for operating expenses

4.000

20.883

. . Different income and revenues

207.477

184.118

140.542

Total value of production

23.950.772

26.693.994

27.347.799

PRODUCTION COSTS

. Raw material,other materials and consum.

11.936.120

14.150.691

15.926.368

. Services received

6.363.447

7.189.103

7.801.987

. Leases and rentals

564.738

622.956

580.961

. Payroll and related costs

2.428.629

2.418.382

2.200.310

. . Wages and salaries

1.696.695

1.684.516

1.540.086

. . Social security contributions

613.487

601.200

543.401

. . Employee termination indemnities

118.447

132.666

116.823

. . Pension and similar

. . Other costs

. Amortization and depreciation

264.064

266.190

263.867

. . Amortization of intangible fixed assets

43.554

38.145

38.075

. . Amortization of tangible fixed assets

186.022

189.987

188.612

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

34.488

38.058

37.180

. Changes in raw materials

590.638

472.863

-679.054

. Provisions to risk reserves

90

1.681

1.550

. Other provisions

. Other operating costs

117.558

125.546

178.390

Total production costs

22.265.284

25.247.412

26.274.379

Diff. between value and cost of product.

1.685.488

1.446.582

1.073.420

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

8.996

513

6.223

. . Financ.income from receivables

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

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

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

8.996

513

6.223

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

8.996

513

6.223

. Interest and other financial expense

-1.155.204

-907.814

-658.294

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

1.155.204

907.814

658.294

Total financial income and expense

-1.146.208

-907.301

-652.071

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

. . Gains on disposals

. . Other extraordinary income

. Extraordinary expense

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

Total extraordinary income and expense

Results before income taxes

539.280

539.281

421.349

. Taxes on current income

430.171

434.645

312.279

. . current taxes

431.540

430.642

304.912

. . differed taxes(anticip.)

-1.369

4.003

7.367

. Net income for the period

109.109

104.636

109.070

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

109.109

104.636

109.070

 

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

0,16

0,16

0,16

0,29

Elasticity Ratio

Units

0,83

0,84

0,83

0,69

Availability of stock

Units

0,52

0,51

0,49

0,23

Total Liquidity Ratio

Units

0,31

0,33

0,34

0,41

Quick Ratio

Units

0,00

0,01

0,01

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

7,82

8,40

8,28

1,78

Self Financing Ratio

Units

0,09

0,09

0,09

0,27

Capital protection Ratio

Units

0,47

0,48

0,53

0,69

Liabilities consolidation quotient

Units

0,24

0,23

0,16

0,23

Financing

Units

9,59

10,36

9,58

2,41

Permanent Indebtedness Ratio

Units

0,26

0,26

0,22

0,46

M/L term Debts Ratio

Units

0,17

0,17

0,13

0,13

Net Financial Indebtedness Ratio

Units

7,45

7,91

6,56

0,98

CORRELATION

Fixed assets ratio

Units

1,64

1,67

1,38

1,51

Current ratio

Units

1,14

1,14

1,08

1,20

Acid Test Ratio-Liquidity Ratio

Units

0,43

0,45

0,44

0,75

Structure's primary quotient

Units

0,57

0,56

0,59

0,83

Treasury's primary quotient

Units

0,00

0,01

0,01

0,02

Rate of indebtedness ( Leverage )

%

1078,45

1155,21

1075,35

366,48

Current Capital ( net )

Value

2.360.179

2.516.310

1.490.918

233.017

RETURN

Return on Sales

%

1,53

1,40

1,50

3,37

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

%

5,21

4,89

4,63

3,34

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

%

25,73

25,22

17,90

11,22

Return on Investment ( R.O.I. )

%

7,46

5,86

4,24

4,00

Return/ Sales

%

6,89

5,47

4,31

4,88

Extra Management revenues/charges incid.

%

6,47

7,23

10,16

19,82

Cash Flow

Value

373.173

370.826

372.937

65.183

Operating Profit

Value

1.685.488

1.446.582

1.073.420

108.595

Gross Operating Margin

Value

1.949.642

1.714.453

1.338.837

167.146

MANAGEMENT

Credits to clients average term

Days

100,64

103,30

115,15

131,41

Debts to suppliers average term

Days

74,69

71,95

96,51

111,40

Average stock waiting period

Days

172,47

170,67

180,63

96,30

Rate of capital employed return ( Turnover )

Units

1,08

1,07

0,98

0,84

Rate of stock return

Units

2,09

2,11

1,99

3,72

Labour cost incidence

%

9,93

9,15

8,84

14,94

Net financial revenues/ charges incidence

%

-4,69

-3,43

-2,62

-2,29

Labour cost on purchasing expenses

%

10,91

9,58

8,37

14,35

Short-term financing charges

%

5,75

4,10

2,92

3,61

Capital on hand

%

92,45

93,46

101,64

118,11

Sales pro employee

Value

325.957

352.329

366.152

209.056

Labour cost pro employee

Value

32.381

32.245

32.357

33.287

 

 

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

:

528.246

Population living in the region

:

1.204.718

Number of families in the region

:

516.349

 

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

 

- per food products

:

377

- per non food products

:

1.727

- per energy consume

:

114

 

 

Sector Data

 

The values are calculated on a base of 588 significant companies.

 

The companies cash their credits on an average of 131 dd.

The average duration of suppliers debts is about 111 dd.

The sector's profitability is on an average of 3,37%.

The labour cost affects the turnover in the measure of 14,94%.

Goods are held in stock in a range of 96 dd.

The difference between the sales volume and the resources used to realize it is about 0,84.

The employees costs represent the 14,35% of the production costs.

 

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 3.901 protested subjects are found; in the province they count to 1.638.

The insolvency index for the region is 0,33, , while for the province it is 0,31.

Total Bankrupt companies in the province : 2.215.

Total Bankrupt companies in the region : 5.085.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.38

UK Pound

1

Rs.101.63

Euro

1

Rs.83.57

 

INFORMATION DETAILS

 

Analysis Done by :

SUM

 

 

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.