MIRA INFORM REPORT

 

 

Report Date :

18.12.2014

 

IDENTIFICATION DETAILS

 

Name :

PARCOL S.P.A.

 

 

Registered Office :

Via Isonzo, 2, 20010 – Canegrate (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

01.10.2006

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

  • General mechanics
  • Manufacture of other taps and valves

 

 

No of Employees :

from 176 to 200

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – 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 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

 

Parcol S.p.a.

 

Via

Isonzo,

2

 

20010

- Canegrate

(MI)

-IT-

 

 

Summary

 

Fiscal Code

:

05255660960

Legal Form

:

Joint stock company

start of Activities

:

01/10/2006

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 176 to 200

 

Activity

 

General mechanics

Manufacture of other taps and valves

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 05255660960

 

Chamber of Commerce no. : 1807027 of Milano since 03/04/2006

 

Establishment date

: 30/03/2006

Start of Activities

: 01/10/2006

Legal duration

: 31/12/2030

Nominal Capital

: 3.200.000

 

Subscribed Capital

: 3.200.000

 

Paid up Capital

: 3.200.000

 

 

Members

 

Vandone

Giancarlo

 

 

Born in Busto Arsizio

(VA)

on 08/05/1950

- Fiscal Code : VNDGCR50E08B300E

 

 

Residence:

 

Marsala

, 24

- 21052

Busto Arsizio

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

25/06/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Campanelli

Erminio

 

 

Born in Popoli

(PE)

on 03/02/1959

- Fiscal Code : CMPRMN59B03G878S

 

 

Residence:

 

Serra

, 7

- 20017

Rho

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

28/12/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Galli

Rossano

 

 

Born in Canegrate

(MI)

on 15/08/1958

- Fiscal Code : GLLRSN58M15B593Z

 

 

Residence:

 

E. Fermi

, 26

- 20010

Canegrate

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

28/12/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Perego

Ambrogio

 

 

Born in Milano

(MI)

on 30/10/1963

- Fiscal Code : PRGMRG63R30F205K

 

 

Residence:

 

Guerciotti

, 33

- 20025

Legnano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

28/12/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Vismara

Egidio

 

 

Born in Treviglio

(BG)

on 03/08/1961

- Fiscal Code : VSMGDE61M03L400V

 

 

Residence:

 

Magenta

, 63

- 20010

Canegrate

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

28/12/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Palagano

Paolo

 

 

Born in Monza

(MB)

on 22/08/1973

- Fiscal Code : PLGPLA73M22F704U

 

 

Residence:

 

Carducci

, 12

- 20852

Villasanta

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

28/12/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Fontana

Lara

 

 

Born in Legnano

(MI)

on 12/09/1967

- Fiscal Code : FNTLRA67P52E514R

 

 

Residence:

 

Verdi

, 4

- 20023

Cerro Maggiore

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

28/12/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Carnevali

Emanuela

 

 

Born in Busto Arsizio

(VA)

on 20/06/1965

- Fiscal Code : CRNMNL65H60B300I

 

 

Residence:

 

Cadore

, 6

- 20025

Legnano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

28/12/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Re Fraschini

Alberto

 

 

Born in Busto Arsizio

(VA)

on 13/08/1978

- Fiscal Code : RFRLRT78M13B300P

 

 

Residence:

 

Regina Margherita

, 110

- 20023

Cerro Maggiore

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

28/12/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Grisetti

Gianpiero

 

 

Born in Rescaldina

(MI)

on 16/05/1954

- Fiscal Code : GRSGPR54E16H240Z

 

 

Residence:

 

Don Luigi Repetti

, 123

- 20027

Rescaldina

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

24/07/2014

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Grassi

Claudio

 

 

Born in Monza

(MB)

on 07/02/1978

- Fiscal Code : GRSCLD78B07F704W

 

 

Residence:

 

Baccelli

, 17

- 20035

Lissone

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

24/07/2014

 

 

 

No Protests registered

 

Robbiani

Nadia Maria

 

 

Born in Tradate

(VA)

on 19/06/1970

- Fiscal Code : RBBNMR70H59L319B

 

 

Residence:

 

Dante

, 29

- 21040

Gerenzano

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

24/07/2014

 

 

 

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.

 

Vandone

Giancarlo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Parcol S.p.a.

Canegrate (MI) - IT -

00688330158

Director

Withdrawn

Ceased

Parcol S.p.a.

Canegrate (MI) - IT -

00688330158

Sole Director

Withdrawn

Ceased

Parcol S.p.a.

Canegrate (MI) - IT -

00688330158

Managing Director

Withdrawn

Ceased

 

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

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



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Pozzi Giampaolo

Milano - IT -

PZZGPL49M23D651J

160.000 .Eur

5,00

Vandone Giancarlo

Busto Arsizio - IT -

VNDGCR50E08B300E

1.344.000 .Eur

42,00

Campanelli Erminio

Rho - IT -

CMPRMN59B03G878S

320.000 .Eur

10,00

Galli Rossano

Canegrate - IT -

GLLRSN58M15B593Z

320.000 .Eur

10,00

Pozzi Giorgio

 

PZZGRG40D23D651P

160.000 .Eur

5,00

Perego Ambrogio

Legnano - IT -

PRGMRG63R30F205K

320.000 .Eur

10,00

Trust Bollani

 

97656920150

576.000 .Eur

18,00

 

Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

Immobiliare Astra Spa

Legnano - IT -

06002380159

2.912 .Eur

0,43

 

 

Active

Cvb Valves S.r.l.

 

08735550967

90.000 .Eur

90,00

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Isonzo

, 2

- 20010

- Canegrate

(MI)

- IT -

 

 

 

 

Employees

: 178

 

Fittings and Equipment for a value of 1.890.000

Eur

 

Stocks for a value of 7.130.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Bollani

Carlo

 

 

Born in Milano

(MI)

on 21/06/1933

- Fiscal Code : BLLCRL33H21F205K

 

 

Residence:

 

Cenisio

, 74

- 20154

Milano

(MI)

- IT -

 

Ex-Postions

Board Chairman

Director

Managing Director

 

Vandone

Giancarlo

 

 

Born in Busto Arsizio

(VA)

on 08/05/1950

- Fiscal Code : VNDGCR50E08B300E

 

 

Residence:

 

Marsala

, 24

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Director

Managing Director

 

Campanelli

Erminio

 

 

Born in Popoli

(PE)

on 03/02/1959

- Fiscal Code : CMPRMN59B03G878S

 

 

Residence:

 

Serra

, 7

- 20017

Rho

(MI)

- IT -

 

Ex-Postions

Procurator

 

Galli

Rossano

 

 

Born in Canegrate

(MI)

on 15/08/1958

- Fiscal Code : GLLRSN58M15B593Z

 

 

Residence:

 

E. Fermi

, 26

- 20010

Canegrate

(MI)

- IT -

 

Ex-Postions

Procurator

 

Farruggio

Marco

 

 

Born in Saronno

(VA)

on 02/12/1969

- Fiscal Code : FRRMRC69T02I441U

 

 

Residence:

 

Don Livio Tamborini

, 13

- 21040

Uboldo

(VA)

- IT -

 

Ex-Postions

Procurator

 

Garolfi

Giorgio

 

 

Born in Castel San Giovanni

(PC)

on 02/02/1962

- Fiscal Code : GRLGRG62B02C261N

 

 

Residence:

 

Bettola

, 14

- 29010

Sarmato

(PC)

- IT -

 

Ex-Postions

Permanent Auditor

 

Comerio

Paolo Rino

 

 

Born in Milano

(MI)

on 08/01/1964

- Fiscal Code : CMRPRN64A08F205T

 

 

Residence:

 

Tortona

, 74

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

 

 

Parcol S.p.a.

 

 

 

Isonzo

, 0002

, 20010

, Canegrate

(MI)

- IT -

 

 

Fiscal Code: 00688330158

 

 

Date

Merging/splitting-up project:

20/06/2006

 

The firm absorbed by merging of

 

 

 

Parcol S.p.a.

 

 

 

Isonzo

, 0002

, 20010

, Canegrate

(MI)

- IT -

 

 

Fiscal Code: 00688330158

 

 

Date

:

25/09/2006



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

 

The company is active since 2006

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. 8,31%). The turnover is growing in the last financial year (+14,63%).

The operating result in 2013 was positive (6,34%) and in line with the sector's average.

The amount of the operating result for the year 2013 is of Eur. 2.476.883 increasing if compared to the yeart 2012.

The gross operating margin of the latest financial year is of Eur. 3.552.878 with a 21,62% growth.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,94 which is yet rising if compared to 2012.

The equity capital is equal to Eur. 15.064.909 , unchanged if compared to 2012.

Total debts recorded amounted to Eur. 21.594.561 (Eur. 4.241.828 of which were m/l term debts) on the same levels as the year before.

The company does not exceed in bank credits; payments average period is instead slightly high (116,95 gg.) but lined up with the field's average.

It shows a good range of liquidity.

Trade credits average terms are slow, on average 125,63 days. even higher than the average of the specific sector.

The financial management generated a cash flow of Eur. 2.327.755.

Labour cost expenses amount to Eur. 10.341.308 , representing 36,58% on the total of production costs. and a 34,21% incidence on sales volumes.

If compared to the sales volume (-1,08%), the impact of the financial charges is limited.

 

Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

30.233.225

Profit (Loss) for the period

1.251.760

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

26.373.509

Profit (Loss) for the period

657.456

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

21.775.073

Profit (Loss) for the period

-1.076.473

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

20.945.426

Profit (Loss) for the period

70.533



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

42.300

19.989

18.525

. . Concessions,licenses,trademarks,etc.

13.194

7.076

8.087

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

113.638

34.386

69.716

. Total Intangible Fixed Assets

169.132

61.451

96.328

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

6.735.628

6.929.414

7.141.947

. . Plant and machinery

1.698.829

1.527.723

1.709.568

. . Industrial and commercial equipment

193.390

178.508

201.460

. . Other assets

298.491

238.003

303.352

. . Assets under construction and advances

143.470

 

 

. Total Tangible fixed assets

9.069.808

8.873.648

9.356.327

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

1.046.576

997.609

5.216

. . . Equity invest. in subsidiary companies

1.041.360

992.393

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

5.216

5.216

5.216

. . Financial receivables

981.973

1.762.644

2.049.895

. . . . Within 12 months

32.740

14.456

120.969

. . . . Beyond 12 months

949.233

1.748.188

1.928.926

. . . Receivab due from subsidiaries

931.226

1.731.226

1.887.747

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

931.226

1.731.226

1.887.747

. . . 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

50.747

31.418

162.148

. . . . Within 12 months

32.740

14.456

120.969

. . . . Beyond 12 months

18.007

16.962

41.179

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

2.028.549

2.760.253

2.055.111

Total fixed assets

11.267.489

11.695.352

11.507.766

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

4.951.289

4.857.230

5.094.540

. . Work in progress and semimanufactured

1.675.352

1.565.118

1.948.892

. . Work in progress on order

 

 

 

. . Finished goods

505.648

416.151

819.406

. . Advance payments

 

 

 

. Total Inventories

7.132.289

6.838.499

7.862.838

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

17.216.744

14.718.631

12.553.619

. . Beyond 12 months

 

 

 

. . Trade receivables

10.550.367

11.909.712

8.970.215

. . . . Within 12 months

10.550.367

11.909.712

8.970.215

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

3.621.610

1.173.379

2.797.685

. . . . Within 12 months

3.621.610

1.173.379

2.797.685

. . . . 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

1.289.221

764.479

739.162

. . . . Within 12 months

1.289.221

764.479

739.162

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

3.566

. . . . Within 12 months

 

 

3.566

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

1.755.546

871.061

42.991

. . . . Within 12 months

1.755.546

871.061

42.991

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

17.216.744

14.718.631

12.553.619

. 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

3.237.716

1.657.132

964.298

. . Checks

 

 

 

. . Banknotes and coins

3.869

1.381

508

. Total Liquid funds

3.241.585

1.658.513

964.806

Total current assets

27.590.618

23.215.643

21.381.263

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

201.976

288.505

93.103

. Other adjustment accounts

 

 

 

Total adjustments accounts

201.976

288.505

93.103

TOTAL ASSETS

39.060.083

35.199.500

32.982.132

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

3.200.000

3.200.000

3.200.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

4.882.700

4.882.700

4.882.700

. Legal reserve

640.000

640.000

640.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

860.416

860.417

860.416

. Accumulated Profits (Losses)

4.230.033

3.892.576

4.969.047

. Profit( loss) of the year

1.251.760

657.456

-1.076.473

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

15.064.909

14.133.149

13.475.690

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

250.000

250.000

250.000

. . Taxation fund, also differed

48.090

54.726

28.180

. . Other funds

654.072

654.072

654.072

Total Reserves for Risks and Charges

952.162

958.798

932.252

Employee termination indemnities

1.411.538

1.449.592

1.451.461

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

17.352.733

14.121.501

12.295.311

. . . . Beyond 12 months

4.241.828

4.516.321

4.786.055

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to banks

13.542.807

10.800.889

10.434.848

. . . . Within 12 months

9.300.979

6.284.568

5.648.793

. . . . Beyond 12 months

4.241.828

4.516.321

4.786.055

. . Due to other providers of finance

 

1.370

4.650

. . . . Within 12 months

 

1.370

4.650

. . . . Beyond 12 months

 

 

 

. . Advances from customers

487.556

557.919

355.394

. . . . Within 12 months

487.556

557.919

355.394

. . . . Beyond 12 months

 

 

 

. . Trade payables

5.035.220

5.137.715

4.657.746

. . . . Within 12 months

5.035.220

5.137.715

4.657.746

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

266.474

 

 

. . . . Within 12 months

266.474

 

 

. . . . 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

511.881

606.578

285.191

. . . . Within 12 months

511.881

606.578

285.191

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

519.813

495.628

473.843

. . . . Within 12 months

519.813

495.628

473.843

. . . . Beyond 12 months

 

 

 

. . Other payables

1.230.810

1.037.723

869.694

. . . . Within 12 months

1.230.810

1.037.723

869.694

. . . . Beyond 12 months

 

 

 

Total accounts payable

21.594.561

18.637.822

17.081.366

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

36.913

20.139

41.363

Total adjustment accounts

36.913

20.139

41.363

TOTAL LIABILITIES

39.060.083

35.199.500

32.982.132

 

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

898.811

795.816

785.334

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

30.233.225

26.373.509

21.775.073

. Changes in work in progress

199.731

-787.029

268.766

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

311.872

414.360

261.466

. . Contributions for operating expenses

25.462

41.864

28.159

. . Different income and revenues

286.410

372.496

233.307

Total value of production

30.744.828

26.000.840

22.305.305

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

9.228.189

7.372.378

7.053.881

. Services received

 

 

 

. Leases and rentals

7.092.022

5.710.334

5.115.313

. Payroll and related costs

10.341.308

9.392.966

9.155.337

. . Wages and salaries

7.273.646

6.518.368

6.346.281

. . Social security contributions

2.298.736

2.157.943

2.084.807

. . Employee termination indemnities

480.129

461.847

448.340

. . Pension and similar

64.552

57.181

50.295

. . Other costs

224.245

197.627

225.614

. Amortization and depreciation

1.075.995

958.280

977.466

. . Amortization of intangible fixed assets

101.622

71.869

157.403

. . Amortization of tangible fixed assets

774.373

756.411

775.063

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

200.000

130.000

45.000

. Changes in raw materials

-94.059

237.310

-716.998

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

624.490

366.619

394.357

Total production costs

28.267.945

24.037.887

21.979.356

Diff. between value and cost of product.

2.476.883

1.962.953

325.949

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

26.488

4.673

13.485

. . Financ.income from receivables

17.889

2.111

 

. . . Towards subsidiary companies

17.889

2.111

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

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

 

 

 

. . Financ.income from secur. cur.assets

 

 

 

. . Financ.income other than the above

8.599

2.562

13.485

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

8.599

2.562

13.485

. Interest and other financial expense

-351.652

-411.384

-335.235

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

351.652

411.384

335.235

Total financial income and expense

-325.164

-406.711

-321.750

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

. . Of financ.fixed assets not repres.E.I.

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

 

-650.000

-133.929

. . Of equity investments

 

-650.000

-121.655

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

-12.274

Total adjustments to financial assets

 

-650.000

-133.929

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

41.686

524.088

28.658

. . Gains on disposals

 

 

 

. . Other extraordinary income

41.686

524.088

28.658

. Extraordinary expense

-19.040

-26.529

-664.060

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-19.040

-26.529

-664.060

Total extraordinary income and expense

22.646

497.559

-635.402

Results before income taxes

2.174.365

1.403.801

-765.132

. Taxes on current income

922.605

746.345

311.341

. . current taxes

922.605

716.232

286.512

. . differed taxes(anticip.)

 

30.113

24.829

. Net income for the period

1.251.760

657.456

-1.076.473

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

1.251.760

657.456

-1.076.473

 

Ratios

 

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

0,29

0,33

0,35

0,26

Elasticity Ratio

Units

0,71

0,66

0,65

0,73

Availability of stock

Units

0,18

0,19

0,24

0,23

Total Liquidity Ratio

Units

0,52

0,47

0,41

0,44

Quick Ratio

Units

0,08

0,05

0,03

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,94

0,88

0,84

1,74

Self Financing Ratio

Units

0,39

0,40

0,41

0,29

Capital protection Ratio

Units

0,70

0,73

0,84

0,64

Liabilities consolidation quotient

Units

0,33

0,42

0,51

0,22

Financing

Units

1,43

1,32

1,27

2,30

Permanent Indebtedness Ratio

Units

0,53

0,57

0,60

0,46

M/L term Debts Ratio

Units

0,14

0,17

0,19

0,11

Net Financial Indebtedness Ratio

Units

0,68

0,65

0,70

0,49

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,84

1,72

1,71

1,63

Current ratio

Units

1,59

1,64

1,74

1,32

Acid Test Ratio-Liquidity Ratio

Units

1,18

1,16

1,10

0,86

Structure's primary quotient

Units

1,34

1,21

1,17

1,05

Treasury's primary quotient

Units

0,19

0,12

0,08

0,04

Rate of indebtedness ( Leverage )

%

259,28

249,06

244,75

349,01

Current Capital ( net )

Value

10.237.885

9.094.142

9.085.952

753.266

RETURN

 

 

 

 

 

Return on Sales

%

7,70

6,13

-0,45

5,13

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

%

8,31

4,65

-7,99

7,27

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

%

14,43

9,93

-5,68

15,95

Return on Investment ( R.O.I. )

%

6,34

5,58

0,99

5,36

Return/ Sales

%

8,19

7,44

1,50

5,57

Extra Management revenues/charges incid.

%

50,54

33,49

-330,26

42,11

Cash Flow

Value

2.327.755

1.615.736

-99.007

344.143

Operating Profit

Value

2.476.883

1.962.953

325.949

359.008

Gross Operating Margin

Value

3.552.878

2.921.233

1.303.415

705.726

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

125,63

162,57

148,30

101,37

Debts to suppliers average term

Days

116,95

141,38

137,79

115,52

Average stock waiting period

Days

84,93

93,35

129,99

80,62

Rate of capital employed return ( Turnover )

Units

0,77

0,75

0,66

1,07

Rate of stock return

Units

4,24

3,86

2,77

4,40

Labour cost incidence

%

34,21

35,62

42,05

16,91

Net financial revenues/ charges incidence

%

-1,08

-1,54

-1,48

-1,19

Labour cost on purchasing expenses

%

36,58

39,08

41,65

17,25

Short-term financing charges

%

1,63

2,21

1,96

2,71

Capital on hand

%

129,20

133,47

151,47

93,00

Sales pro employee

Value

93.601

90.011

76.136

223.920

Labour cost pro employee

Value

32.016

32.057

32.011

35.625

 

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

:

3.839.216

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 918 significant companies.

 

The companies cash their credits on an average of 101 dd.

The average duration of suppliers debts is about 116 dd.

The sector's profitability is on an average of 5,13%.

The labour cost affects the turnover in the measure of 16,91%.

Goods are held in stock in a range of 81 dd.

The difference between the sales volume and the resources used to realize it is about 1,07.

The employees costs represent the 17,25% 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 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 63.58

UK Pound

1

Rs. 99.98

Euro

1

Rs. 79.39

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

DPT

 

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.