MIRA INFORM REPORT

 

 

Report Date :

17.12.2014

 

IDENTIFICATION DETAILS

 

Name :

ANGELO ORSONI S.R.L.

 

 

Registered Office :

Sestiere Cannaregio, 1045 30121 - Venezia

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

01.01.2003

 

 

Legal Form :

Sole-Member Limited Liability Company

 

 

Line of Business :

Manufacture of Glass and Glass Products.

 

 

No of Employees :

From 16 to 25

 

 

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 :

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 and address

 

ANGELO ORSONI S.R.L.

Sestiere Cannaregio, 1045 30121 – Venezia (VE) – IT-

 

 

Summary

 

Fiscal Code

:

03419810274

Legal Form

:

Sole-Member Limited Liability Company

start of Activities

:

01/01/2003

Equity

:

2.000.000

Turnover Range

:

2.250.000/3.000.000

Number of Employees

:

from 16 to 25



Activity

 

Manufacture of glass and glass products

Manufacture and processing of other glass (including technical glass

ware), processing of hollow glass



Legal Data

 

Legal Form                               :                       Sole-Member Limited Liability Company

Fiscal Code                              :                       03419810274

Chamber of Commerce no.        :                       306927 of Venezia

Firms' Register                          :                       VE-2002-58767 of Venezia

V.A.T. Code                              :                       03419810274

Start of Activities                      :                       01/01/2003

Nominal Capital                         :

Paid up Capital                         :                       100.000

 

 

 

Members

 

Bisazza

Giuseppe

 

 

Born in Trissino

(VI)

on 17/10/1936

- Fiscal Code : BSZGPP36R17L433E

 

 

Residence:

 

Busa San Michele

, 10

- 36100

Vicenza

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Person in charge

26/11/2002

 

 

Director

30/04/2014

 

 

Board Chairman

30/04/2014

 

 

Managing Director

30/04/2014

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Meneghini

Giovanni

 

 

Born in MAROSTICA

(VI)

on 12/10/1947

- Fiscal Code : MNGGNN47R12E970S

 

 

Residence:

 

MONTE CENGIO

, 8

- 36010

Monticello Conte Otto

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

 

 

 



Fasolo

Edoardo

 

 

Born in MONTECCHIO MAGGIORE

(VI)

on 04/11/1950

- Fiscal Code : FSLDRD50S04F464I

 

 

Residence:

 

DAL MARTELLO

, 11

- 36100

Vicenza

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

 

 

 



Di Giuseppe

Andrea

 

 

Born in Roma

(RM)

on 20/05/1968

- Fiscal Code : DGSNDR68E20H501N

 

 

Residence:

 

South Pointe Drive

, 300

Miami - Beach - Florida

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Bisazza

Riccardo

 

 

Born in Thiene

(VI)

on 09/07/1971

- Fiscal Code : BSZRCR71L09L157A

 

 

Residence:

 

Torretti

, 15

- 36100

Vicenza

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

 

 

Managing Director

30/04/2014

 

 

 

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.

 

Bisazza

Giuseppe

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Comem S.p.A.

Montebello Vicentino (VI) - IT -

00152130241

Managing Director

Withdrawn

Merged

Comem S.p.A.

Montebello Vicentino (VI) - IT -

00152130241

Director

Withdrawn

Merged

Societa' Finanziaria Ed Editoriale SanMarco S.p.a.

Venezia (VE) - IT -

00170120273

Director

Withdrawn

Merged

Veneta Isolatori - S.r.l.

Ceggia (VE) - IT -

01222840264

Director

Withdrawn

Registered

Repla S.r.l.

Calusco d'Adda (BG) - IT -

01752290153

Managing Director

Withdrawn

Registered

Repla S.r.l.

Calusco d'Adda (BG) - IT -

01752290153

Board Chairman

Withdrawn

Registered

Societa' Athesis S.p.a.

Verona (VR) - IT -

00213960230

Director

Withdrawn

Registered

SOCIETA' IN ACCOMANDITA SEMPLICE VETRICOLOR DI RENATO BISAZZA eamp; C.

Montecchio Maggiore (VI) - IT -

00142850247

General Partner

Withdrawn

Registered

Imprese Tipografiche Venete Spa Con SociO Unico

Roma (RM) - IT -

00188600274

Director

Withdrawn

Registered

BISAZZA VETRO S.R.L.

Venezia (VE) - IT -

02045230279

Chairman

Withdrawn

Registered

TESAN S.P.A.

Vicenza (VI) - IT -

01884560242

Director

Withdrawn

Registered

GRUPPO SAN ZENO EDITRICE IL NUOVO VERONESE SRL

Verona (VR) - IT -

00782210231

Director

Withdrawn

Registered

Bisazza Vetro Srl

Venezia (VE) - IT -

 

Chairman and Managing Director

Withdrawn

Registered

Area Nord Concessionaria di Pubblicita'SpA

Venezia - Mestre (VE) - IT -

 

Director

Withdrawn

Registered

Societa' Editrice Padana S.E.P. SpA

Venezia - Mestre (VE) - IT -

 

Director

Withdrawn

Registered

Ved SpA

Venezia - Mestre (VE) - IT -

 

Chairman

Withdrawn

Registered

Finvi Srl

Vicenza (VI) - IT -

 

Chairman

Withdrawn

Registered

Finanziaria Gruppo Bisazza Sas di Giuseppe Bisazza eamp; C.

Montecchio Maggiore (VI) - IT -

 

General Partner

Withdrawn

Registered

Finpi Sas di Pino Bisazza eamp; C.

Montecchio Maggiore (VI) - IT -

 

General Partner

Withdrawn

Registered

Editrice T.N.V. SpA

Verona (VR) - IT -

 

Director

Withdrawn

Registered

Palladio Partecipazioni S.p.a.

Vicenza (VI) - IT -

09287810155

Director

Withdrawn

Ceased

VED S.P.A.

Venezia (VE) - IT -

01596880243

Sole Director

Withdrawn

Merged

2vfin Spa

Vicenza (VI) - IT -

02778190237

Director

Withdrawn

Registered

Palladio Corporate Finance S.p.a.

Vicenza (VI) - IT -

01474110242

Director

Withdrawn

Registered

SOCIETA' EDITRICE PADANA - S.E.P. S.P.A.IN FORMA ABBREVIATA S.E.P. S.P.A.

- -

00744300286

Director

Withdrawn

Registered

GRUPPO BISAZZA S.P.A.

SPILIMBERGO - IT -

 

Managing Director

Withdrawn

Registered

SILEX S.P.A.

SAREGO - IT -

 

Managing Director

Withdrawn

Registered

Trend Group S.p.a.

Vicenza (VI) - IT -

02780620247

Managing Director

Active

Registered

Trend Group S.p.a.

Vicenza (VI) - IT -

02780620247

Director

Active

Registered

Trend Group S.p.a.

Vicenza (VI) - IT -

02780620247

Board Chairman

Active

Registered

Finpi Societa' Semplice

Vicenza (VI) - IT -

00885390245

Partner

Active

Registered

Arteapulia S.r.l.

Vicenza (VI) - IT -

05431610723

Managing Director

Active

Registered

Arteapulia S.r.l.

Vicenza (VI) - IT -

05431610723

Director

Active

Registered

Arteapulia S.r.l.

Vicenza (VI) - IT -

05431610723

Person in charge

Withdrawn

Registered

Arteapulia S.r.l.

Vicenza (VI) - IT -

05431610723

Representative in charge of italian branch

Withdrawn

Registered

Arteapulia S.r.l.

Vicenza (VI) - IT -

05431610723

Board Chairman

Active

Registered

TISTONE S.R.L.

Reggio Calabria (RC) - IT -

03108570247

Liquidator

Withdrawn

Registered

TISTONE S.R.L.

Reggio Calabria (RC) - IT -

03108570247

Board Chairman

Withdrawn

Registered

METALLURGICA UDINESE S.R.L.

Udine (UD) - IT -

00167850304

Sole Director

Withdrawn

Registered

Immobiliare Alle Scalette S.a.s. Di PinoBisazza E C.

Vicenza (VI) - IT -

03171790243

General Partner

Active

Registered

 

 

Bisazza

Riccardo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Trend Group S.p.a.

Vicenza (VI) - IT -

02780620247

Managing Director

Active

Registered

Trend Group S.p.a.

Vicenza (VI) - IT -

02780620247

Director

Active

Registered

Finpi Societa' Semplice

Vicenza (VI) - IT -

00885390245

Partner

Active

Registered

Arteapulia S.r.l.

Vicenza (VI) - IT -

05431610723

Managing Director

Active

Registered

Arteapulia S.r.l.

Vicenza (VI) - IT -

05431610723

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

Trend Group S.p.a.

Vicenza - IT -

02780620247

100.000 .Eur

100,00



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:

 

-

Registered office

 

 

 

 

 

 

MANIN

, 40

- 30100

- Venezia

(VE)

- IT -

 

 

 

 

PHONE

: 0412440002

 

 

 

 

FAX

: 0415240736

 

 

 

 

Employees

: 24

 

Fittings and Equipment for a value of 36.000

Eur

 

Stocks for a value of 1.640.000

Eur

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Simonetto

Gianfranco

 

 

Born in Vicenza

(VI)

on 28/10/1948

- Fiscal Code : SMNGFR48R28L840F

 

 

Residence:

 

Fogazzaro

, 192

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Bisazza

Giuseppe

 

 

Born in Trissino

(VI)

on 17/10/1936

- Fiscal Code : BSZGPP36R17L433E

 

 

Residence:

 

Busa San Michele

, 10

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Board Chairman

 

Di Giuseppe

Andrea

 

 

Born in Roma

(RM)

on 20/05/1968

- Fiscal Code : DGSNDR68E20H501N

 

 

Residence:

 

South Pointe Drive

, 300

Miami - Beach - Florida

- IT -

 

Ex-Postions

Managing Director



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 2003

The analysis is based on the latest 3 balance sheets.

Unstable economic results mark the company's financial state of affairs. anyway in 2013 a positive result was achieved (r.o.e. 5,45%).

The operating result was positive in the last financial year (5,79%) falling within the field's average.

The amount of the operating result for the year 2013 is of Eur. 249.500 showing an upward trend 24,01% compared to the previous financial year.

The gross operating margin of the latest financial year is of Eur. 378.631 , with a -20,14% decrease.

From a financial aspect the company's status covers total short-term debts; the indebtedness volume in 2013 is in fact 0,9 and with an upward trend compared to the previous year.

The management generated equity capital for an amount of Eur. 1.879.061 , unchanged if compared to 2012.

Total debts recorded amounted to Eur. 2.157.459 (Eur. 472.000 of which were m/l term debts) , with no sensible variation.

Financial indebdtedness is under control whereas debts to suppliers are frequent even in comparison with the sector's.

Liquidity is however good.

Credits are collected in 57,39 days on the average. , lower than the sector's average.

Eur. 231.480 is the value of cash flow during the year 2013

Labour cost expenses amount to Eur. 787.840 , representing 34,48% on the total of production costs. , whereas the incidence on sales revenues is of 32,68%.

The incidence percentage of financial charges on sales volume is equal to -4,5%.

 

 

Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

2.411.061

Profit (Loss) for the period

102.349

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

2.363.508

Profit (Loss) for the period

48.314

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

1.389.298

Profit (Loss) for the period

-284.656

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

1.455.120

Profit (Loss) for the period

-314.962



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

 

 

 

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

154.937

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

 

 

154.937

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

1.721.000

1.817.800

1.914.600

. . Plant and machinery

9.958

7.899

10.503

. . Industrial and commercial equipment

26.516

796

124

. . Other assets

4.700

7.233

8.030

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

1.762.174

1.833.728

1.933.257

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

 

 

 

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

9.300

9.300

9.283

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

9.300

9.300

9.283

. . . 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

9.300

9.300

9.283

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

9.300

9.300

9.283

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

9.300

9.300

9.283

Total fixed assets

1.771.474

1.843.028

2.097.477

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

75.439

77.870

71.928

. . Work in progress and semimanufactured

1.016.674

940.173

978.665

. . Work in progress on order

 

 

 

. . Finished goods

547.412

576.122

573.793

. . Advance payments

 

 

 

. Total Inventories

1.639.525

1.594.165

1.624.386

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

487.404

556.368

233.340

. . Beyond 12 months

406.591

413.376

431.608

. . Trade receivables

384.361

320.529

109.567

. . . . Within 12 months

384.361

320.529

109.567

. . . . 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.

 

90

6.297

. . . . Within 12 months

 

90

6.297

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

4.810

522

12.607

. . . . Within 12 months

4.810

522

12.607

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

406.591

413.376

431.608

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

406.591

413.376

431.608

. . Receivables due from third parties

98.233

235.227

104.869

. . . . Within 12 months

98.233

235.227

104.869

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

893.995

969.744

664.948

. 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

 

59.904

2.240

. . Checks

 

333

215

. . Banknotes and coins

3.685

4.126

13.380

. Total Liquid funds

3.685

64.363

15.835

Total current assets

2.537.205

2.628.272

2.305.169

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

1.370

1.356

5.059

. Other adjustment accounts

 

 

 

Total adjustments accounts

1.370

1.356

5.059

TOTAL ASSETS

4.310.049

4.472.656

4.407.705

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

100.000

100.000

100.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

1.390.977

1.390.977

1.390.977

. Legal reserve

2.416

 

 

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

2.500.000

2.500.001

2.500.000

. Accumulated Profits (Losses)

-2.216.681

-2.262.579

-1.977.923

. Profit( loss) of the year

102.349

48.314

-284.656

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

1.879.061

1.776.713

1.728.398

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

1.101

1.101

1.101

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

1.101

1.101

1.101

Employee termination indemnities

266.014

252.591

236.379

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

1.685.459

1.942.481

1.515.423

. . . . Beyond 12 months

472.000

495.000

922.455

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

472.000

495.000

845.000

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

472.000

495.000

845.000

. . Due to banks

478.230

522.487

655.132

. . . . Within 12 months

478.230

522.487

577.677

. . . . Beyond 12 months

 

 

77.455

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

59.482

199.824

67.956

. . . . Within 12 months

59.482

199.824

67.956

. . . . Beyond 12 months

 

 

 

. . Trade payables

174.983

205.149

132.172

. . . . Within 12 months

174.983

205.149

132.172

. . . . 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

704.736

613.777

505.291

. . . . Within 12 months

704.736

613.777

505.291

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

28.880

117.704

31.378

. . . . Within 12 months

28.880

117.704

31.378

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

56.137

52.529

51.164

. . . . Within 12 months

56.137

52.529

51.164

. . . . Beyond 12 months

 

 

 

. . Other payables

183.011

231.011

149.785

. . . . Within 12 months

183.011

231.011

149.785

. . . . Beyond 12 months

 

 

 

Total accounts payable

2.157.459

2.437.481

2.437.878

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

6.414

4.770

3.949

Total adjustment accounts

6.414

4.770

3.949

TOTAL LIABILITIES

4.310.049

4.472.656

4.407.705

 

 

 

 

 

 

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

2.411.061

2.363.508

1.389.298

. Changes in work in progress

51.276

-30.156

19.240

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

72.017

59.958

76.284

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

72.017

59.958

76.284

Total value of production

2.534.354

2.393.310

1.484.822

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

886.024

715.511

299.246

. Services received

 

 

 

. Leases and rentals

448.625

460.936

393.755

. Payroll and related costs

787.840

717.273

723.649

. . Wages and salaries

545.676

496.609

504.395

. . Social security contributions

178.049

161.047

155.698

. . Employee termination indemnities

39.123

39.936

42.880

. . Pension and similar

 

 

 

. . Other costs

24.992

19.681

20.676

. Amortization and depreciation

129.131

272.988

273.691

. . Amortization of intangible fixed assets

 

154.937

154.937

. . Amortization of tangible fixed assets

109.131

103.051

103.754

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

20.000

15.000

15.000

. Changes in raw materials

5.915

65

12.749

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

21.728

. Other operating costs

27.319

25.354

21.732

Total production costs

2.284.854

2.192.127

1.746.550

Diff. between value and cost of product.

249.500

201.183

-261.728

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

14

13

15

. . 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

14

13

15

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

14

13

15

. Interest and other financial expense

-108.584

-103.649

-82.061

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

-56.536

-57.022

-41.025

. . Towards other companies

108.584

103.649

82.061

Total financial income and expense

-108.570

-103.636

-82.046

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

22

 

7.815

. . Gains on disposals

 

 

 

. . Other extraordinary income

22

 

7.815

. Extraordinary expense

-4.819

 

-2.035

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-4.819

 

-2.035

Total extraordinary income and expense

-4.797

 

5.780

Results before income taxes

136.133

97.547

-337.994

. Taxes on current income

33.784

49.233

-53.338

. . current taxes

39.309

88.306

15.623

. . differed taxes(anticip.)

-5.525

-39.073

-68.961

. Net income for the period

102.349

48.314

-284.656

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

102.349

48.314

-284.656

 

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

0,41

0,41

0,48

0,30

Elasticity Ratio

Units

0,59

0,59

0,52

0,66

Availability of stock

Units

0,38

0,36

0,37

0,15

Total Liquidity Ratio

Units

0,21

0,23

0,15

0,44

Quick Ratio

Units

0,00

0,01

0,00

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,90

1,06

0,87

2,50

Self Financing Ratio

Units

0,44

0,40

0,39

0,21

Capital protection Ratio

Units

0,89

0,92

1,11

0,64

Liabilities consolidation quotient

Units

0,44

0,38

0,76

0,29

Financing

Units

1,15

1,37

1,41

3,40

Permanent Indebtedness Ratio

Units

0,61

0,56

0,66

0,41

M/L term Debts Ratio

Units

0,17

0,17

0,26

0,15

Net Financial Indebtedness Ratio

Units

0,50

0,54

0,86

0,68

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,48

1,37

1,38

1,30

Current ratio

Units

1,51

1,35

1,52

1,18

Acid Test Ratio-Liquidity Ratio

Units

0,53

0,53

0,45

0,84

Structure's primary quotient

Units

1,06

0,96

0,82

0,68

Treasury's primary quotient

Units

0,00

0,03

0,01

0,04

Rate of indebtedness ( Leverage )

%

229,37

251,74

255,02

441,03

Current Capital ( net )

Value

851.746

685.791

789.746

97.133

RETURN

 

 

 

 

 

Return on Sales

%

9,60

13,59

-0,79

4,81

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

%

5,45

2,72

-16,47

4,41

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

%

7,24

5,49

-19,56

14,30

Return on Investment ( R.O.I. )

%

5,79

4,50

-5,94

4,16

Return/ Sales

%

10,35

8,51

-18,84

4,40

Extra Management revenues/charges incid.

%

41,02

24,01

n.c.

23,79

Cash Flow

Value

231.480

321.302

-10.965

85.628

Operating Profit

Value

249.500

201.183

-261.728

75.073

Gross Operating Margin

Value

378.631

474.171

33.691

198.441

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

57,39

48,82

28,39

110,77

Debts to suppliers average term

Days

237,29

250,60

331,15

124,20

Average stock waiting period

Days

244,80

242,82

420,92

53,64

Rate of capital employed return ( Turnover )

Units

0,56

0,53

0,32

1,02

Rate of stock return

Units

1,47

1,48

0,86

6,62

Labour cost incidence

%

32,68

30,35

52,09

19,95

Net financial revenues/ charges incidence

%

-4,50

-4,38

-5,91

-1,87

Labour cost on purchasing expenses

%

34,48

32,72

41,43

20,58

Short-term financing charges

%

5,03

4,25

3,37

3,00

Capital on hand

%

178,76

189,24

317,26

97,63

Sales pro employee

Value

100.460

107.432

63.149

155.908

Labour cost pro employee

Value

32.826

32.603

32.893

33.115

 

 

Market / Territory Data

 

Population living in the province

:

829.418

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.41

UK Pound

1

Rs.99.03

Euro

1

Rs.79.00

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

ANK

 

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.