MIRA INFORM REPORT

 

 

Report Date :

19.04.2014

 

IDENTIFICATION DETAILS

 

Name :

MARZOLI SOCIETA' A RESPONSABILITA' LIMITATA

 

 

Registered Office :

Sant'alberto, 10- 25036- Palazzolo sull'Oglio (BS)      

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

05.12.2008

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacturer of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spare parts and accessories)

 

 

No of Employees :

from 176 to 200 employees  `

 

RATING & COMMENTS

 

MIRA’s Rating :

C

 

RATING

STATUS

PROPOSED CREDIT LINE

<10

C

Absolute credit risk exists. Caution needed to be exercised

Credit not recommended

 

Status :

In Liquidation

Payment Behaviour :

----

Litigation :

----

 

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 & address

 

Marzoli Societa' A Responsabilita' Limitata

 

Via Sant'alberto, 10

 

25036 - Palazzolo sull'Oglio (BS) -IT-

 

Summary

 

Fiscal Code

:

03062820984

Legal Form

:

Limited liability company

start of Activities

:

21/09/2009

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

from 176 to 200

Firm's Status

:

In liquidation


Activity

 

Manufacturer of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spare parts and accessories)

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 03062820984

 

Chamber of Commerce no. : 502146 of Brescia since 15/12/2008

 

Chamber of Commerce no. : 74438 of Gorizia

 

V.A.T. Code : 03062820984

 

Establishment date

: 05/12/2008

Start of Activities

: 21/09/2009

Legal duration

: 31/12/2030

Nominal Capital

: 5.000.000

 

Subscribed Capital

: 5.000.000

 

Paid up Capital

: 5.000.000

 

 


Members

 

Camozzi

Attilio Mario

 

 

Born in Villongo

(BG)

on 11/05/1937

- Fiscal Code : CMZTLM37E11M045Z

 

 

Residence:

 

Palestro

, 4

- 25121

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

03/12/2013

 

 

Director

03/12/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Camozzi

Lodovico

 

 

Born in Brescia

(BS)

on 08/06/1967

- Fiscal Code : CMZLVC67H08B157O

 

 

Residence:

 

Palestro

, 4

- 25100

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

03/12/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Camozzi

Giovanni

 

 

Born in Lumezzane

(BS)

on 05/02/1939

- Fiscal Code : CMZGNN39B05E738V

 

 

Residence:

 

Vittorio Veneto

, 73

- 25065

Lumezzane

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

03/12/2013

 

 

 

Logica

Flavio

 

 

Born in Verona

(VR)

on 07/05/1953

- Fiscal Code : LGCFLV53E07L781T

 

 

Residence:

 

Rio Marle

, 30

- 25080

Polpenazze del Garda

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

24/01/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Faroni

Ezio

 

 

Born in Brescia

(BS)

on 26/08/1956

- Fiscal Code : FRNZEI56M26B157N

 

 

Residence:

 

Dei Prati

, 35

- 25073

Bovezzo

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

22/04/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Camozzi

Giovanni

 

 

Born in Lumezzane

(BS)

on 29/09/1967

- Fiscal Code : CMZGNN67P29E738O

 

 

Residence:

 

Verginella

, 14/C

- 25065

Lumezzane

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

03/12/2013

 

 

 

Camozzi

Ettore

 

 

Born in Lumezzane

(BS)

on 02/06/1968

- Fiscal Code : CMZTTR68H02E738W

 

 

Residence:

 

Palestro

, 4

- 25121

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

03/12/2013

 

 

 

Rossetti

Fabio

 

 

Born in Botticino

(BS)

on 04/08/1964

- Fiscal Code : RSSFBA64M04B091W

 

 

Residence:

 

Della Palazzina

, 36

- 25124

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

24/01/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Camozzi

Marco

 

 

Born in Lumezzane

(BS)

on 23/06/1970

- Fiscal Code : CMZMRC70H23E738S

 

 

Residence:

 

Palestro

, 4

- 25121

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

03/12/2013

 

 

 

Cordusio Societa' Fiduciaria Per Azioni

 

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Mascheretti

Mario

 

 

Born in Palazzolo sull'Oglio

(BS)

on 30/05/1954

- Fiscal Code : MSCMRA54E30G264N

 

 

Residence:

 

Cav. Vittorio Veneto

, 5

- 25036

Palazzolo sull'Oglio

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

26/09/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Camozzi Industries S.p.a.

 

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

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.

 

Camozzi

Attilio Mario

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Bernardi S.r.l.

San Pietro in Gu (PD) - IT -

00202480281

Director

Withdrawn

Merged

Plastibenaco S.r.l.

Muscoline (BS) - IT -

00839190170

Director

Active

Registered

Plastibenaco S.r.l.

Muscoline (BS) - IT -

00839190170

Managing Director

Active

Registered

Plastibenaco S.r.l.

Muscoline (BS) - IT -

00839190170

Board Chairman

Active

Registered

Camozzi S.r.l. .

Lumezzane (BS) - IT -

00300280179

Managing Director

Withdrawn

Ceased

Camozzi Automatic Srl

Polpenazze del Garda (BS) - IT -

00610870172

Sole Director

Withdrawn

Ceased

Camozzi Holding S.p.a.

Brescia (BS) - IT -

02106930171

Director

Withdrawn

Ceased

Camozzi Holding S.p.a.

Brescia (BS) - IT -

02106930171

Managing Director

Withdrawn

Ceased

Camozzi Holding S.p.a.

Brescia (BS) - IT -

02106930171

Board Chairman

Withdrawn

Ceased

Camozzi Service S.r.l.

Brescia (BS) - IT -

02940250174

Chairman

Withdrawn

Merged

Camozzi Service S.r.l.

Brescia (BS) - IT -

02940250174

Managing Director

Withdrawn

Merged

Camozzi Service S.r.l.

Brescia (BS) - IT -

02940250174

Board Chairman

Withdrawn

Merged

Camozzi Pneumatic - S.p.a.

Polpenazze del Garda (BS) - IT -

01492580178

Sole Director

Withdrawn

Ceased

Vouk S.p.a. Officine Meccanotessili Societa' Unipersonale

Gorizia (GO) - IT -

00133320317

Director

Withdrawn

Registered

Vouk S.p.a. Officine Meccanotessili Societa' Unipersonale

Gorizia (GO) - IT -

00133320317

Managing Director

Withdrawn

Registered

Vouk S.p.a. Officine Meccanotessili Societa' Unipersonale

Gorizia (GO) - IT -

00133320317

Board Chairman

Withdrawn

Registered

Campress S.r.l.

Paderno Franciacorta (BS) - IT -

00633930177

Director

Active

Registered

Campress S.r.l.

Paderno Franciacorta (BS) - IT -

00633930177

Managing Director

Withdrawn

Registered

Camozzi Raccordi - S.p.a.

Lumezzane (BS) - IT -

02866590173

Managing Director

Withdrawn

Merged

Camozzi S.p.a.

Brescia (BS) - IT -

02901350179

Chairman

Withdrawn

Ceased

Camozzi S.p.a.

Brescia (BS) - IT -

02901350179

Director

Withdrawn

Ceased

Camozzi S.p.a.

Brescia (BS) - IT -

02901350179

Managing Director

Withdrawn

Ceased

Camozzi S.p.a.

Brescia (BS) - IT -

02901350179

Board Chairman

Withdrawn

Ceased

Romano Abele Srl

Brescia (BS) - IT -

02119370175

Director

Active

Registered

Romano Abele Srl

Brescia (BS) - IT -

02119370175

Managing Director

Active

Registered

Romano Abele Srl

Brescia (BS) - IT -

02119370175

Board Chairman

Active

Registered

Marzoli S.p.a.

Palazzolo sull'Oglio (BS) - IT -

01957420167

Director

Withdrawn

Merged

Marzoli S.p.a.

Palazzolo sull'Oglio (BS) - IT -

01957420167

Assistant board Chairman

Withdrawn

Merged

Marzoli S.p.a.

Palazzolo sull'Oglio (BS) - IT -

01957420167

Managing Director

Withdrawn

Merged

Marzoli S.p.a.

Palazzolo sull'Oglio (BS) - IT -

01957420167

Board Chairman

Withdrawn

Merged

C.a.f. S.r.l.

Brescia (BS) - IT -

03013680172

Chairman

Withdrawn

Registered

C.a.f. S.r.l.

Brescia (BS) - IT -

03013680172

Director

Active

Registered

C.a.f. S.r.l.

Brescia (BS) - IT -

03013680172

Board Chairman

Active

Registered

Innse-berardi S.p.a.

Brescia (BS) - IT -

03191990179

Director

Withdrawn

Registered

Innse-berardi S.p.a.

Brescia (BS) - IT -

03191990179

Managing Director

Withdrawn

Registered

Innse-berardi S.p.a.

Brescia (BS) - IT -

03191990179

Board Chairman

Withdrawn

Registered

Camozzi S.p.a. Societa' Unipersonale

Brescia (BS) - IT -

03207930177

Chairman

Withdrawn

Registered

Camozzi S.p.a. Societa' Unipersonale

Brescia (BS) - IT -

03207930177

Director

Active

Registered

Camozzi S.p.a. Societa' Unipersonale

Brescia (BS) - IT -

03207930177

Managing Director

Withdrawn

Registered

Camozzi S.p.a. Societa' Unipersonale

Brescia (BS) - IT -

03207930177

Board Chairman

Active

Registered

Camozzi Engineering S.r.l.

Brescia (BS) - IT -

10709380157

Managing Director

Withdrawn

Merged

Camozzi Engineering S.r.l.

Brescia (BS) - IT -

10709380157

Board Chairman

Withdrawn

Merged

Immobiliare Vigneti E Fonti San Carlo Del Garda S.r.l.

Gavardo (BS) - IT -

00519180178

Sole Director

Active

Registered

Agenzia Per Le Relazioni Economiche Industriali E Commerciali Con La Cina S.r.l.

Milano (MI) - IT -

07736980157

Director

Withdrawn

Registered

Agenzia Per Le Relazioni Economiche Industriali E Commerciali Con La Cina S.r.l.

Milano (MI) - IT -

07736980157

Assistant board Chairman

Withdrawn

Registered

Camozzi Industries S.p.a.

Brescia (BS) - IT -

03519280170

Director

Active

Registered

Camozzi Industries S.p.a.

Brescia (BS) - IT -

03519280170

Managing Director

Active

Registered

Camozzi Industries S.p.a.

Brescia (BS) - IT -

03519280170

Board Chairman

Active

Registered

Zabello S.r.l.

Brescia (BS) - IT -

02825460179

Managing Director

Withdrawn

Ceased

Duomo Previdenza S.p.a.

Milano (MI) - IT -

03068700230

Director

Withdrawn

Ceased

Associazione Museo Della Mille Miglia Citta' Di Brescia

Brescia (BS) - IT -

03387090172

Vice-Chairman

Withdrawn

Registered

Associazione Museo Della Mille Miglia Citta' Di Brescia

Brescia (BS) - IT -

03387090172

Baord of Directors' member

Active

Registered

Associazione Museo Della Mille Miglia Citta' Di Brescia

Brescia (BS) - IT -

03387090172

Board of Directors' Vice-chairman

Active

Registered

Associazione Museo Della Mille Miglia Citta' Di Brescia

Brescia (BS) - IT -

03387090172

Memb.of the Executive Committee

Withdrawn

Registered

Componenti Speciali Societa' Per Azioni

Brescia (BS) - IT -

13271710157

Director

Active

Registered

Componenti Speciali Societa' Per Azioni

Brescia (BS) - IT -

13271710157

Chariman of the Exec. Committee

Withdrawn

Registered

Componenti Speciali Societa' Per Azioni

Brescia (BS) - IT -

13271710157

Managing Director

Active

Registered

Componenti Speciali Societa' Per Azioni

Brescia (BS) - IT -

13271710157

Board Chairman

Active

Registered

Lombarda Vita Societa' Per Azioni

Brescia (BS) - IT -

03571340177

Director

Withdrawn

Registered

Finca - S.p.a.

Brescia (BS) - IT -

01253030173

Chairman

Withdrawn

Ceased

Finca - S.p.a.

Brescia (BS) - IT -

01253030173

Managing Director

Withdrawn

Ceased

S.a.g. Sistemi Automatici Gestionali DiPracek Renzo E C. S.n.c.

Brescia (BS) - IT -

01624800171

Partner

Withdrawn

Ceased

C.a.f.i.m. S.r.l.

Brescia (BS) - IT -

03051170177

Chairman

Withdrawn

Ceased

Camozzi Manufacturing Societa' Per Azioni

Brescia (BS) - IT -

02900220985

Director

Active

Registered

Camozzi Manufacturing Societa' Per Azioni

Brescia (BS) - IT -

02900220985

Board Chairman

Active

Registered

Castings S.r.l.

Venezia (VE) - IT -

03892220272

Director

Withdrawn

Ceased

Castings S.r.l.

Venezia (VE) - IT -

03892220272

Managing Director

Withdrawn

Ceased

BRESCIAFIDI S.P.A.

Sarnico (BG) - IT -

02094860174

Chairman

Withdrawn

Registered

Associazione Arte E Spiritualita' CentroStudi Paolo Vi Sull'arte Moderna E Cont

Concesio (BS) - IT -

03017860176

Director

Withdrawn

Registered

Bresciafidi S.p.a.

Brescia (BS) - IT -

02094860174

Chairman

Withdrawn

Ceased

Bresciafidi S.p.a.

Brescia (BS) - IT -

02094860174

Legal Owners' representative

Withdrawn

Ceased

Innse-berardi S.p.a.

Brescia (BS) - IT -

02514170980

Director

Active

Registered

Innse-berardi S.p.a.

Brescia (BS) - IT -

02514170980

Board Chairman

Active

Registered

Fonderie Mora Gavardo S.p.a.

Gavardo (BS) - IT -

03150380982

Director

Active

Registered

Fonderie Mora Gavardo S.p.a.

Gavardo (BS) - IT -

03150380982

Managing Director

Active

Registered

Innse Milano Societa' Per Azioni

Brescia (BS) - IT -

03150400988

Director

Active

Registered

Innse Milano Societa' Per Azioni

Brescia (BS) - IT -

03150400988

Board Chairman

Active

Registered

G.e.b. S.r.l.

Brescia (BS) - IT -

03464690985

Sole Director

Active

Registered

Marzoli Machines Textile S.r.l.

Palazzolo sull'Oglio (BS) - IT -

03578690988

Director

Active

Registered

Marzoli Machines Textile S.r.l.

Palazzolo sull'Oglio (BS) - IT -

03578690988

Board Chairman

Active

Registered

 

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

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


Capital Shareholders

 

Shareholders' list as at date of data collection:

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Cordusio Societa' Fiduciaria Per Azioni

 

01855720155

3.312.500 .Eur

66,25

Camozzi Industries S.p.a.

 

03519280170

1.687.500 .Eur

33,75

 

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

A Q M S.r.l.

Provaglio d'Iseo - IT -

01746710175

1.484 .Eur

0,04

 

 

Active

 

Firm's location and structure

 

-

Registered office

 

 

 

 

 

 

Sant'alberto

, 10

- 25036

- Palazzolo sull'Oglio

(BS)

- IT -

 

 

 

 

Legal mail

: MARZOLI_SPA@LEGALMAIL.IT

 

-

Branch

(Factory)

since 27/07/2011

 

 

 

 

 

 

Gregorcic

, 32/34

- 34170

- Gorizia

(GO)

- IT -

 

 

 

 

Employees

: 194

 

Fittings and Equipment for a value of 10.870.000

Eur

 

Stocks for a value of 31.910.000

Eur

 

 

 

Historical Information and/or Firm's Satus

 

EX-MEMBERS / EX-POSITIONS:

 

Camozzi

Attilio Mario

 

 

Born in Villongo

(BG)

on 11/05/1937

- Fiscal Code : CMZTLM37E11M045Z

 

 

Residence:

 

Palestro

, 4

- 25121

Brescia

(BS)

- IT -

 

Ex-Postions

Director

Board Chairman

 

Camozzi

Lodovico

 

 

Born in Brescia

(BS)

on 08/06/1967

- Fiscal Code : CMZLVC67H08B157O

 

 

Residence:

 

Palestro

, 4

- 25100

Brescia

(BS)

- IT -

 

Ex-Postions

Managing Director

Director

 

Camozzi

Giovanni

 

 

Born in Lumezzane

(BS)

on 05/02/1939

- Fiscal Code : CMZGNN39B05E738V

 

 

Residence:

 

Vittorio Veneto

, 73

- 25065

Lumezzane

(BS)

- IT -

 

Ex-Postions

Director

 

Marella

Silvano

 

 

Born in Palazzolo sull'Oglio

(BS)

on 24/12/1953

- Fiscal Code : MRLSVN53T24G264R

 

 

Residence:

 

Morosini

, 20

- 24060

Castelli Calepio

(BG)

- IT -

 

Ex-Postions

Attorney with special power

 

CEASINGS/INCORPORATIONS/MERGES:

Subject has split up

 

 

Date

: 27/12/2013

 

The company has been dissolved.

 

 

Date

: 23/12/2013


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 under review started the activities in 2009.

The economic-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 0,37% in 2012 keeping the turnover steady during the last two years.

The operating result in 2012 was positive (1,92%) falling within the field's average.

The amount of the operating result for the year 2012 is of Eur. 1.819.709 rising (+37,43%) in relation to the previous year.

The gross operating margin of the latest financial year is of Eur. 8.097.586 showing a 62,77% growth.

Financial condition is not balanced as own capitals do not cover debts, indebtedness level is in fact high (13,06) which tends downward.

It's shareholders funds amount to Eur. 6.159.046 , unchanged if compared to 2011.

The financial management has recorded total debts amounting to Eur. 80.748.701, showing a stable trend as opposed to 2011 (Eur. 81.020.836).

The company makes frequent use of bank credit; the recourse to suppliers credit is also high even in comparison with the sector's.

Liquid assets are not adequately to subject's needs.

Trade credits average terms are slow, on average 136,02 days. and higher than the average of the sector.

The financial management generated a cash flow of Eur. 3.330.063.

Subordinate employment cost is of Eur. 7.340.862, i.e. 12,42% on total production costs. , whereas 13,48% is the incidence on sales revenues.

The financial management is marked by a high incidence of financial charges in relation to sales revenues (-4,52%).

The presence of detrimental items, apart from the financial-economic analysis, makes the company not suitable for business transactions on credit basis.




Financial Data

 

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

54.444.919

Profit (Loss) for the period

22.635

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

51.445.556

Profit (Loss) for the period

11.829

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

3.614.256

Profit (Loss) for the period

20.383


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.

3.881.490

1.570.381

 

. . Industrial patent rights

588.968

569.013

539.138

. . Concessions,licenses,trademarks,etc.

673.485

845.298

 

. . Goodwill

6.426.000

6.925.500

7.425.000

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

1.002.583

1.289.923

 

. Total Intangible Fixed Assets

12.572.526

11.200.115

7.964.138

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

10.345.129

10.506.589

5.950

. . Industrial and commercial equipment

527.387

544.629

58.125

. . Other assets

281.425

286.719

 

. . Assets under construction and advances

132.434

8.864

 

. Total Tangible fixed assets

11.286.375

11.346.801

64.075

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

13.407.774

13.459.420

 

. . . Equity invest. in subsidiary companies

13.391.081

13.391.081

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

16.693

68.339

 

. . Financial receivables

630.516

517.448

5.420

. . . . Within 12 months

630.516

517.448

5.420

. . . . 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

630.516

517.448

5.420

. . . . Within 12 months

630.516

517.448

5.420

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

14.038.290

13.976.868

5.420

Total fixed assets

37.897.191

36.523.784

8.033.633

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

20.650.081

20.635.769

 

. . Work in progress and semimanufactured

7.481.886

4.234.035

 

. . Work in progress on order

 

 

 

. . Finished goods

1.322.039

4.100.239

 

. . Advance payments

2.460.417

1.745.397

 

. Total Inventories

31.914.423

30.715.440

 

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

24.389.003

24.669.674

2.940.622

. . Beyond 12 months

 

 

 

. . Trade receivables

20.571.400

21.135.082

518

. . . . Within 12 months

20.571.400

21.135.082

518

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

1.346.198

935.286

 

. . . . Within 12 months

1.346.198

935.286

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

2.693.956

. . . . Within 12 months

 

 

2.693.956

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

1.583.871

2.363.510

196.025

. . . . Within 12 months

1.583.871

2.363.510

196.025

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

887.534

235.796

50.123

. . . . Within 12 months

887.534

235.796

50.123

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

24.389.003

24.669.674

2.940.622

. 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

98.513

98.513

 

. Total Financial Assets

98.513

98.513

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

224.309

691.165

3.682

. . Checks

 

 

 

. . Banknotes and coins

66.663

37.600

1.101

. Total Liquid funds

290.972

728.765

4.783

Total current assets

56.692.911

56.212.392

2.945.405

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

50.042

44.618

 

. Other adjustment accounts

 

 

 

Total adjustments accounts

50.042

44.618

 

TOTAL ASSETS

94.640.144

92.780.794

10.979.038

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

5.000.000

5.000.000

5.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

12.848

1.019

 

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

1.547.137

1.547.137

10.000

. Accumulated Profits (Losses)

-423.574

-423.574

-442.938

. Profit( loss) of the year

22.635

11.829

20.383

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

6.159.046

6.136.411

4.587.445

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

732.007

 

Total Reserves for Risks and Charges

2.970.449

732.007

 

Employee termination indemnities

3.364.118

3.463.593

511.074

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

80.748.701

81.020.836

5.880.519

. . . . Beyond 12 months

 

 

 

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

21.085.480

21.085.480

 

. . . . Within 12 months

21.085.480

21.085.480

 

. . . . Beyond 12 months

 

 

 

. . Due to banks

12.099.624

9.676.664

 

. . . . Within 12 months

12.099.624

9.676.664

 

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

5.400

292.975

 

. . . . Within 12 months

5.400

292.975

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

1.451.073

3.380.981

 

. . . . Within 12 months

1.451.073

3.380.981

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

29.038.129

29.526.813

642.449

. . . . Within 12 months

29.038.129

29.526.813

642.449

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

146.595

124.340

 

. . . . Within 12 months

146.595

124.340

 

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

519.338

. . . . Within 12 months

 

 

519.338

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

2.346.521

1.370.051

162.811

. . . . Within 12 months

2.346.521

1.370.051

162.811

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

753.069

558.489

125.225

. . . . Within 12 months

753.069

558.489

125.225

. . . . Beyond 12 months

 

 

 

. . Other payables

13.822.810

15.005.043

4.430.696

. . . . Within 12 months

13.822.810

15.005.043

4.430.696

. . . . Beyond 12 months

 

 

 

Total accounts payable

80.748.701

81.020.836

5.880.519

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

1.397.830

1.427.947

 

Total adjustment accounts

1.397.830

1.427.947

 

TOTAL LIABILITIES

94.640.144

92.780.794

10.979.038

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

 

46.528

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

54.444.919

51.445.556

3.614.256

. Changes in work in progress

469.650

4.249.000

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

4.725.718

2.076.684

 

. Other income and revenues

1.302.655

886.217

3.264

. . Contributions for operating expenses

 

35.199

 

. . Different income and revenues

1.302.655

851.018

3.264

Total value of production

60.942.942

58.657.457

3.617.520

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

28.924.725

33.612.449

 

. Services received

12.454.996

14.572.981

99.957

. Leases and rentals

2.369.519

2.304.020

263.495

. Payroll and related costs

7.340.862

8.078.235

1.116.280

. . Wages and salaries

5.168.635

5.602.650

756.318

. . Social security contributions

1.731.546

2.000.925

271.921

. . Employee termination indemnities

440.681

474.660

69.764

. . Pension and similar

 

 

 

. . Other costs

 

 

18.277

. Amortization and depreciation

3.307.428

2.918.720

1.291.514

. . Amortization of intangible fixed assets

2.079.805

1.636.904

1.267.564

. . Amortization of tangible fixed assets

1.227.623

1.281.816

23.950

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

 

. Changes in raw materials

-14.312

-6.089.622

 

. Provisions to risk reserves

 

 

 

. Other provisions

2.970.449

732.007

 

. Other operating costs

1.769.566

1.204.573

1.785

Total production costs

59.123.233

57.333.363

2.773.031

Diff. between value and cost of product.

1.819.709

1.324.094

844.489

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

710.641

720.550

29

. . 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

710.641

720.550

29

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

710.641

720.550

29

. Interest and other financial expense

-3.171.795

-2.706.498

-221.337

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

3.171.795

2.706.498

221.337

Total financial income and expense

-2.461.154

-1.985.948

-221.308

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

1.112.916

1.346.948

 

. . Gains on disposals

 

15.565

 

. . Other extraordinary income

1.112.916

1.331.383

 

. Extraordinary expense

-322.841

-505.095

-22.062

. . Losses on disposals

-162.641

-16.916

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-160.200

-488.179

-22.062

Total extraordinary income and expense

790.075

841.853

-22.062

Results before income taxes

148.630

179.999

601.119

. Taxes on current income

125.995

168.170

580.736

. . current taxes

125.995

168.170

580.736

. . differed taxes(anticip.)

 

 

 

. Net income for the period

22.635

11.829

20.383

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

22.635

11.829

20.383

 

RATIOS

Value Type

as at 31/12/2012

as at 31/12/2011

as at 31/12/2010

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,40

0,39

0,73

0,18

Elasticity Ratio

Units

0,60

0,61

0,27

0,80

Availability of stock

Units

0,34

0,33

n.c.

0,24

Total Liquidity Ratio

Units

0,26

0,27

0,27

0,48

Quick Ratio

Units

0,00

0,01

0,00

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

13,06

13,08

1,28

3,25

Self Financing Ratio

Units

0,07

0,07

0,42

0,19

Capital protection Ratio

Units

0,18

0,18

-0,09

0,63

Liabilities consolidation quotient

Units

0,04

0,04

0,09

0,19

Financing

Units

13,11

13,20

1,28

3,80

Permanent Indebtedness Ratio

Units

0,10

0,10

0,46

0,36

M/L term Debts Ratio

Units

0,04

0,04

0,05

0,11

Net Financial Indebtedness Ratio

Units

5,34

4,94

0,00

0,63

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,25

0,26

0,63

1,75

Current ratio

Units

0,70

0,69

0,50

1,21

Acid Test Ratio-Liquidity Ratio

Units

0,31

0,31

0,50

0,81

Structure's primary quotient

Units

0,16

0,17

0,57

1,03

Treasury's primary quotient

Units

0,00

0,01

0,00

0,06

Rate of indebtedness ( Leverage )

%

1536,60

1511,97

239,33

516,42

Current Capital ( net )

Value

-24.055.790

-24.808.444

-2.935.114

422.465

RETURN

 

 

 

 

 

Return on Sales

%

6,12

5,70

36,30

3,35

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

%

0,37

0,19

0,44

5,13

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

%

2,41

2,93

13,10

14,77

Return on Investment ( R.O.I. )

%

1,92

1,43

7,69

4,16

Return/ Sales

%

3,34

2,57

23,37

4,11

Extra Management revenues/charges incid.

%

1,24

0,89

2,41

28,57

Cash Flow

Value

3.330.063

2.930.549

1.311.897

122.482

Operating Profit

Value

1.819.709

1.324.094

844.489

144.752

Gross Operating Margin

Value

8.097.586

4.974.821

2.136.003

241.990

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

136,02

147,90

0,05

111,85

Debts to suppliers average term

Days

240,15

211,42

1150,75

128,30

Average stock waiting period

Days

211,02

214,94

n.c.

80,43

Rate of capital employed return ( Turnover )

Units

0,58

0,55

0,33

1,08

Rate of stock return

Units

1,71

1,67

n.c.

4,45

Labour cost incidence

%

13,48

15,70

30,89

19,12

Net financial revenues/ charges incidence

%

-4,52

-3,86

-6,12

-1,08

Labour cost on purchasing expenses

%

12,42

14,09

40,25

19,02

Short-term financing charges

%

3,93

3,34

3,76

2,68

Capital on hand

%

173,83

180,35

303,77

91,91

Sales pro employee

Value

237.750

204.149

106.301

198.432

Labour cost pro employee

Value

32.056

32.056

32.831

35.779

 

 

 

Market / Territory Data

 

Population living in the province

:

1.169.259

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

Sector Data

 

The values are calculated on a base of 1.206 significant companies.

The companies cash their credits on an average of 112 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,35%.

The labour cost affects the turnover in the measure of 19,12%.

Goods are held in stock in a range of 80 dd.

The difference between the sales volume and the resources used to realize it is about 1,08.

The employees costs represent the 19,02% of the production costs.

 

Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 5.551.

The insolvency index for the region is 0,55, , while for the province it is 0,48.

Total Bankrupt companies in the province : 3.452.

Total Bankrupt companies in the region : 39.612.

 

 

 

 

 

 


 

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 :

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.