MIRA INFORM REPORT

 

 

Report Date :

13.12.2014

 

IDENTIFICATION DETAILS

 

Name :

ING. BONFIGLIOLI S.P.A.

 

 

Registered Office :

Via S. Andrea, 11 40050 - Castello d'Argile (BO) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

29.11.1988

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Manufacture of lifting and handling equipment

·         Manufacture of cranes, capstans, manual and motor monkey winches, transporter trollies, lifting trucks and revolving platforms

 

 

No of Employees :

From 111 to 130

 

 

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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

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

 

ING. BONFIGLIOLI S.P.A.

 

Via                S. Andrea,            11

 

40050 - Castello d'Argile (BO) -IT-

 

 

Summary

 

Fiscal Code

:

03693640371

Legal Form

:

Joint stock company

start of Activities

:

29/11/1988

Equity

:

2.500.000

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 111 to 130

 

 

Activity

 

Manufacture of lifting and handling equipment

Manufacture of cranes, capstans, manual and motor monkey winches, transporter trollies, lifting trucks and revolving platforms

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 03693640371

 

Foreign Trade Reg. no. : BO001710 since 05/12/1991

 

Foreign Trade Reg. no. : 1710 of Bologna since 05/12/1991

 

Chamber of Commerce no. : 309745 of Bologna since 03/08/1987

 

Chamber of Commerce no. : 246456 of Perugia

 

Firms' Register : BO006-47200 of Bologna since 19/02/1996

 

V.A.T. Code : 00651101206

 

Tribunal Co. Register : 47200 of since 13/07/1987

 

Foundation date

: 01/01/1987

Establishment date

: 15/05/1987

Start of Activities

: 29/11/1988

Legal duration

: 31/12/2100

Nominal Capital

: 516.000

 

Subscribed Capital

: 516.000

 

Paid up Capital

: 516.000

 



Members



Bonfiglioli

Giancarlo

 

 

Born in Cento

(FE)

on 18/08/1939

- Fiscal Code : BNFGCR39M18C469Q

 

 

Residence:

 

Sant'andrea

, 11/2

- 40050

Castello d'Argile

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2013

 

 

Board Chairman

30/04/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Bonfiglioli

Cesare

 

 

Born in Modena

(MO)

on 20/10/1967

- Fiscal Code : BNFCSR67R20F257S

 

 

Residence:

 

S.andrea

, 11

- 40050

Castello d'Argile

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2013

 

 

Assistant board Chairman

30/04/2013

 

 

 

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.

 

Bonfiglioli

Giancarlo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

S.andrea S.r.l.

Bologna (BO) - IT -

02084270376

Sole Director

Active

Registered

KING S.R.L.

Bologna (BO) - IT -

03470920376

Sole Director

Withdrawn

Registered

KING S.R.L.

Bologna (BO) - IT -

03470920376

Liquidator

Withdrawn

Registered

Esperia S.a.s. Dell'ing. Giancarlo Bonfiglioli E C.

Bologna (BO) - IT -

03995630377

General Partner

Active

Registered

Domus S.a.s. Di Gianluca Arena E C.

Bologna (BO) - IT -

03534520378

General Partner

Withdrawn

Registered

San Benedetto S.p.a.

Bologna (BO) - IT -

03865820371

Sole Director

Active

Registered

San Benedetto S.p.a.

Bologna (BO) - IT -

03865820371

General Partner

Withdrawn

Registered

Tre Erre S.a.s. Dell'ing. Giancarlo Bonfiglioli E C.

Bologna (BO) - IT -

03940630373

General Partner

Active

Registered

WASP S.R.L.

Bologna (BO) - IT -

04086760370

Sole Director

Withdrawn

Registered

ACHA S.R.L.

- -

04136310374

Director

Active

Registered

OLEODINAMICA BONFIGLIOLI DI G. BONFIGLIOLI

Castello d'Argile (BO) - IT -

BNFGCR39M18C469Q

Proprietor

Withdrawn

Registered

IMMOBILIARE CINQUERRE SOCIETA PER AZIONI

Bologna (BO) - IT -

01095130371

Sole Director

Withdrawn

Registered

La Torre S.r.l.

Bologna (BO) - IT -

02401411208

Sole Director

Active

Registered

Castello Pepoli S.p.a.

Bologna (BO) - IT -

02417061203

Sole Director

Active

Registered

 

Bonfiglioli

Cesare

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Societa' Agricola Corte De' Gozzadini S.r.l.

Bologna (BO) - IT -

03982360376

Sole Director

Active

Registered

Esperia S.a.s. Dell'ing. Giancarlo Bonfiglioli E C.

Bologna (BO) - IT -

03995630377

Limited Partner

Active

Registered

Tre Erre S.a.s. Dell'ing. Giancarlo Bonfiglioli E C.

Bologna (BO) - IT -

03940630373

Limited Partner

Active

Registered

Azienda Agricola Cesare Bonfiglioli

Castello d'Argile (BO) - IT -

BNFCSR67R20F257S

Proprietor

Active

Registered

AURORA S.A.S. DI ROSANNA GUALANDI E C.

Bologna (BO) - IT -

04015400379

Limited Partner

Withdrawn

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

Bonfiglioli Giancarlo

Castello d'Argile - IT -

BNFGCR39M18C469Q

258.000 .Eur

50,00

Bonfiglioli Cesare

Castello d'Argile - IT -

BNFCSR67R20F257S

258.000 .Eur

50,00



Direct Participations

 

The Company under review has no participations in other Companies.



Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 15/05/1987

 

 

 

 

 

 

S. Andrea

, 11

- 40050

- Castello d'Argile

(BO)

- IT -

 

 

 

 

PHONE

: 0516867214

 

 

 

 

PHONE

: 0516867097

 

 

 

 

PHONE

: 051686724

 

 

 

 

FAX

: 0516867222

 

-

Branch

(Warehouse)

since 01/04/1992

 

 

 

 

 

 

Suore

- 40050

- Castello d'Argile

(BO)

- IT -

 

 

 

 

PHONE

: 0516867214

 

-

Branch

(Warehouse)

since 01/04/2000

 

 

 

 

 

 

Muzza Nord

, SNC

- 40014

- Crevalcore

(BO)

- IT -

 

-

Branch

(Warehouse)

since 01/02/2006

 

 

 

 

 

 

La Torre

- 06059

- Todi

(PG)

- IT -

 

 

 

 

Employees

: 130

 

Fittings and Equipment for a value of 210.000

Eur

 

Stocks for a value of 18.640.000

Eur

 

 

The firm operates abroad as exporter..

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- importers

 

- its own agents

 

- direct orders from foreign companies

 

Export is mainly towards:

- Italy

 

- France

 

- Austria

 

- Belgium

 

- Great Britain

 

- Greece

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

20/10/1989

 

EX-MEMBERS / EX-POSITIONS:

 

Bonfiglioli

Giancarlo

 

 

Born in Cento

(FE)

on 18/08/1939

- Fiscal Code : BNFGCR39M18C469Q

 

 

Residence:

 

Sant'andrea

, 11/2

- 40050

Castello d'Argile

(BO)

- IT -

 

Ex-Postions

Sole Director

 

Petrolati

Alberto

 

 

Born in Rocca di Papa

(RM)

on 01/09/1940

- Fiscal Code : PTRLRT40P01H404B

 

 

Residence:

 

Mazzini

, 7

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Righetti

Andrea

 

 

Born in Bologna

(BO)

on 02/05/1955

- Fiscal Code : RGHNDR55E02A944E

 

 

Residence:

 

Minghetti

, 1

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Gottardi

Massimiliano

 

 

Born in Bologna

(BO)

on 03/06/1966

- Fiscal Code : GTTMSM66H03A944H

 

 

Residence:

 

Cesare Battisti

, 3

- 40123

Bologna

(BO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Casanova

Antonio

 

 

Born in Cento

(FE)

on 13/06/1927

- Fiscal Code : CSNNTN27H13C469C

 

 

Residence:

 

Donati

, 3

- 44042

Cento

(FE)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.





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:

 

Distraint on 16/02/2007.

  DOLGETTA RAFFAELE


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 1988

The analysis is based on the latest 3 balance sheets.

Under the financial profile unstable results are noted. with a negative economic result in the last financial year. The turnover is falling if compared with the previous financial year (eamp;FAT1eamp;%).

The operating result is negative.

the operating loss amounts to Eur. -627.606.

The gross operating margin for the fiscal year 2013 is negative, for an amount of Eur. -462.168.

Short-term debts volume if compared to net worth, as it comes out from the total indebtedness (12,16) which is rising compared to 2012.

With regard to equity capital, an amount of Eur. 2.443.311 is registered. showing a -44,61% drop.

Total debts recorded amounted to Eur. 33.489.516 (Eur. 3.436.257 of which were m/l term debts) increasing if compared to the previous year, during which they were equal to Eur. 27.074.122 (23,69%).

Debt/equity ratio is high and the recourse to commercial borrowings is substantial and higher than sector's average.

Neverthless available funds are good.

Accounts receivable average term is high (195,31 days). besides being higher than the sector's average.

(Eur. -1.802.970) is the negative value of the cash flow.

Labour cost expenses amount to Eur. 4.172.681 , representing 14,02% on the total of production costs. , whereas the incidence of such costs on sales revenues is equal to 16,39%.

The financial management is marked by a high incidence of financial charges in relation to sales revenues (-3,19%).

 

Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

25.458.375

Profit (Loss) for the period

-1.968.408

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

37.835.720

Profit (Loss) for the period

85.154

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

40.125.753

Profit (Loss) for the period

246.234

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

36.529.234

Profit (Loss) for the period

257.638

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

29.746.639

Profit (Loss) for the period

25.974



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 31/12/2013 - 12 Mesi - Currency: - Amounts x 1

 

- 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

 

Years

2013

2012

2011

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

 

CREDITS VS PARTNERS

 

 

 

. Deposits not yet withdrawn

 

 

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

 

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

 

 

 

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

3.298

3.969

3.205

. . Concessions,licenses,trademarks,etc.

840

2.472

5.736

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

351.034

4.411

6.166

. Total Intangible Fixed Assets

355.172

10.852

15.107

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

1.066.190

1.074.887

1.089.991

. . Plant and machinery

39.622

53.314

84.554

. . Industrial and commercial equipment

167.886

177.090

244.878

. . Other assets

68.724

69.741

92.064

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

1.342.422

1.375.032

1.511.487

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

13

13

13

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

13

13

13

. . 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

13

13

13

Total fixed assets

1.697.607

1.385.897

1.526.607

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

1.897.432

1.928.620

1.796.820

. . Work in progress and semimanufactured

9.545.353

6.347.760

5.515.190

. . Work in progress on order

 

 

 

. . Finished goods

7.185.053

7.519.240

6.417.640

. . Advance payments

14.028

94.855

135.759

. Total Inventories

18.641.866

15.890.475

13.865.409

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

15.515.090

14.456.134

15.450.502

. . Beyond 12 months

99.138

103.369

108.369

. . Trade receivables

13.811.652

11.596.202

12.740.322

. . . . Within 12 months

13.811.652

11.596.202

12.740.322

. . . . 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

1.332.241

1.964.027

796.973

. . . . Within 12 months

1.332.241

1.964.027

796.973

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

470.335

999.274

2.021.576

. . . . Within 12 months

371.197

895.905

1.913.207

. . . . Beyond 12 months

99.138

103.369

108.369

. Total Credits not held as fixed assets

15.614.228

14.559.503

15.558.871

. 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

318.379

61.966

912.698

. . Checks

 

 

 

. . Banknotes and coins

33.201

51.229

107

. Total Liquid funds

351.580

113.195

912.805

Total current assets

34.607.674

30.563.173

30.337.085

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

549.777

 

 

. Other adjustment accounts

 

781.514

761.535

Total adjustments accounts

549.777

781.514

761.535

TOTAL ASSETS

36.855.058

32.730.584

32.625.227

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

516.000

516.000

516.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

103.200

103.200

103.200

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

3.792.519

3.707.362

3.461.128

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

-1.968.408

85.154

246.234

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

2.443.311

4.411.716

4.326.562

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

 

 

 

Employee termination indemnities

408.338

430.957

509.554

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

30.053.259

22.672.091

24.012.713

. . . . Beyond 12 months

3.436.257

4.402.031

2.767.467

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

484.950

500.000

500.000

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

484.950

500.000

500.000

. . Due to banks

17.523.011

13.936.843

10.714.578

. . . . Within 12 months

14.633.540

10.144.983

8.531.337

. . . . Beyond 12 months

2.889.471

3.791.860

2.183.241

. . Due to other providers of finance

61.655

109.990

84.045

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

61.655

109.990

84.045

. . Advances from customers

1.244.108

810.820

1.132.841

. . . . Within 12 months

1.244.108

810.820

1.132.841

. . . . Beyond 12 months

 

 

 

. . Trade payables

11.160.020

10.247.876

12.539.274

. . . . Within 12 months

11.160.020

10.247.876

12.539.274

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

520.147

178.415

250.035

. . . . Within 12 months

520.147

178.415

250.035

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

154.471

147.538

164.627

. . . . Within 12 months

154.471

147.538

164.627

. . . . Beyond 12 months

 

 

 

. . Other payables

2.341.154

1.142.640

1.394.780

. . . . Within 12 months

2.340.973

1.142.459

1.394.599

. . . . Beyond 12 months

181

181

181

Total accounts payable

33.489.516

27.074.122

26.780.180

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

513.893

813.789

1.008.931

Total adjustment accounts

513.893

813.789

1.008.931

TOTAL LIABILITIES

36.855.058

32.730.584

32.625.227

 

 

 

 

 

 

 

 

 

 

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

25.458.373

37.835.720

40.125.753

. Changes in work in progress

2.863.407

1.934.170

3.369.114

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

347.500

 

 

. Other income and revenues

466.340

1.184.881

230.697

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

466.340

1.184.881

230.697

Total value of production

29.135.620

40.954.771

43.725.564

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

11.374.361

20.106.703

24.874.311

. Services received

 

10.795.796

10.193.625

. Leases and rentals

9.705.495

526.008

431.731

. Payroll and related costs

4.172.681

4.225.436

3.949.005

. . Wages and salaries

1.599.334

1.637.876

1.765.979

. . Social security contributions

653.599

657.770

715.986

. . Employee termination indemnities

138.838

147.181

159.398

. . Pension and similar

 

 

 

. . Other costs

1.780.910

1.782.609

1.307.642

. Amortization and depreciation

165.438

299.244

228.931

. . Amortization of intangible fixed assets

3.180

6.342

32.998

. . Amortization of tangible fixed assets

101.258

241.802

143.933

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

61.000

51.100

52.000

. Changes in raw materials

31.188

-131.800

-468.180

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

4.314.063

4.187.962

3.290.380

Total production costs

29.763.226

40.009.349

42.499.803

Diff. between value and cost of product.

-627.606

945.422

1.225.761

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

377.727

473.600

410.592

. . 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

377.727

 

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

377.727

 

 

. Interest and other financial expense

-1.190.772

-1.004.086

-926.363

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

1.190.772

 

 

Total financial income and expense

-813.045

-530.486

-515.771

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

. . Gains on disposals

 

 

 

. . Other extraordinary income

 

 

1

. Extraordinary expense

-310.574

-1

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

-310.574

 

 

. . Other extraordinary expense

 

-1

 

Total extraordinary income and expense

-310.574

-1

1

Results before income taxes

-1.751.225

414.935

709.991

. Taxes on current income

217.183

329.781

463.757

. . current taxes

217.183

329.781

463.757

. . differed taxes(anticip.)

 

 

 

. Net income for the period

-1.968.408

85.154

246.234

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-1.968.408

85.154

246.234

 

RATIOS

Value Type

as at 31/12/2013

as at 31/12/2012

as at 31/12/2011

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,05

0,04

0,05

0,18

Elasticity Ratio

Units

0,94

0,93

0,93

0,79

Availability of stock

Units

0,51

0,49

0,42

0,21

Total Liquidity Ratio

Units

0,43

0,45

0,50

0,52

Quick Ratio

Units

0,01

0,00

0,03

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

12,16

5,11

5,34

3,01

Self Financing Ratio

Units

0,07

0,13

0,13

0,19

Capital protection Ratio

Units

1,59

0,86

0,82

0,66

Liabilities consolidation quotient

Units

0,13

0,21

0,14

0,16

Financing

Units

13,71

6,14

6,19

3,56

Permanent Indebtedness Ratio

Units

0,17

0,28

0,23

0,34

M/L term Debts Ratio

Units

0,10

0,15

0,10

0,10

Net Financial Indebtedness Ratio

Units

7,25

3,27

2,40

0,69

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

3,70

6,67

4,98

1,65

Current ratio

Units

1,15

1,35

1,26

1,18

Acid Test Ratio-Liquidity Ratio

Units

0,53

0,65

0,69

0,86

Structure's primary quotient

Units

1,44

3,18

2,83

1,02

Treasury's primary quotient

Units

0,01

0,00

0,04

0,06

Rate of indebtedness ( Leverage )

%

1508,41

741,90

754,07

509,92

Current Capital ( net )

Value

4.554.415

7.891.082

6.324.372

330.495

RETURN

 

 

 

 

 

Return on Sales

%

-7,08

1,02

1,18

3,79

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

%

-80,56

1,93

5,69

6,70

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

%

-71,67

9,41

16,41

18,82

Return on Investment ( R.O.I. )

%

-1,70

2,89

3,76

4,89

Return/ Sales

%

-2,47

2,50

3,05

4,78

Extra Management revenues/charges incid.

%

n.c.

9,01

20,09

29,96

Cash Flow

Value

-1.802.970

384.398

475.165

165.166

Operating Profit

Value

-627.606

945.422

1.225.761

225.594

Gross Operating Margin

Value

-462.168

1.244.666

1.454.692

376.080

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

195,31

110,34

114,30

111,07

Debts to suppliers average term

Days

190,59

117,39

127,16

127,44

Average stock waiting period

Days

263,61

151,19

124,40

62,88

Rate of capital employed return ( Turnover )

Units

0,69

1,16

1,23

1,10

Rate of stock return

Units

1,37

2,38

2,89

5,58

Labour cost incidence

%

16,39

11,17

9,84

18,94

Net financial revenues/ charges incidence

%

-3,19

-1,40

-1,29

-1,15

Labour cost on purchasing expenses

%

14,02

10,56

9,29

18,99

Short-term financing charges

%

3,56

3,71

3,46

2,55

Capital on hand

%

144,77

86,51

81,31

90,89

Sales pro employee

Value

195.833

286.634

668.762

199.007

Labour cost pro employee

Value

32.097

32.010

65.816

34.820

 

 

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

:

944.297

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

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

 

- per food products

:

425

- per non food products

:

2.063

- per energy consume

:

143



Sector Data

 

The values are calculated on a base of 1.964 significant companies.

The companies cash their credits on an average of 111 dd.

The average duration of suppliers debts is about 127 dd.

The sector's profitability is on an average of 3,79%.

The labour cost affects the turnover in the measure of 18,94%.

Goods are held in stock in a range of 63 dd.

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

The employees costs represent the 18,99% 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 18.860 protested subjects are found; in the province they count to 3.720.

The insolvency index for the region is 0,46, , while for the province it is 0,40.

Total Bankrupt companies in the province : 4.335.

Total Bankrupt companies in the region : 14.698.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.44

UK Pound

1

Rs.98.15

Euro

1

Rs.77.38

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

TPT

 


 

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.