MIRA INFORM REPORT

 

 

Report Date :

08.02.2014

 

IDENTIFICATION DETAILS

 

Name :

W.P. LAVORI IN CORSO S.R.L. (SIGLA W.P.)

 

 

Registered Office :

Via Dell'arcoveggio,  59/5,

40129 - Bologna (BO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

08.06.1982

 

 

Com. Reg. No.:

273852

 

 

Legal Form :

Sole-Member Limited Liability Company

 

 

Line of Business :

·         Wholesaler of clothing and accessories

Retail sale of clothing in specialised stores

 

 

No. of Employees :

from 51 to 70 employees

 

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 – december 01, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

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 high. 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 126% of GDP in 2012, and investor concerns about the broader euro-zone crisis at times have caused borrowing costs on sovereign government debt to rise to euro-era. During the second half of 2011 the government passed three austerity packages to reduce its budget deficit and help bring down borrowing costs. These measures included a hike in the value-added tax, pension reforms, and cuts to public administration. The government also faces pressure from investors and European partners to sustain its recent efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2012 economic growth and labor market conditions deteriorated, with growth at -2.3% and unemployment rising to nearly 11%, with youth unemployment around 35%. The government has undertaken several reform initiatives designed to increase long-term economic growth. Italy's GDP is now 7% below its 2007 pre-crisis level.

 

Source : CIA

 

 

 


Company name & address

 

W.p. Lavori In Corso S.r.l. (sigla W.p. )

 

Via Dell'arcoveggio,  59/5

 

40129 - Bologna (BO) -IT-

 

 

Summary

 

Fiscal Code

:

02370420370

Legal Form

:

Sole-Member Limited Liability Company

start of Activities

:

21/12/1982

Equity

:

Over 2.582.254

Turnover Range

:

100.000.000/150.000.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

Wholesale of clothing and accessories

Retail sale of clothing in specialised stores

 

Legal Data

 

Legal Form : Sole-Member Limited Liability Company

Fiscal Code : 02370420370

 

Foreign Trade Reg. no. : BO002239 since 06/12/1991

 

Chamber of Commerce no. : 273852 of Bologna since 09/07/1982

 

Chamber of Commerce no. : 181920 of Lucca

 

Chamber of Commerce no. : 1564551 of Milano

 

Chamber of Commerce no. : 1859158 of Milano

 

Firms' Register : BO006-34351 of Bologna since 19/02/1996

 

V.A.T. Code : 02370420370

 

R. E. C. no. : 41118 of Bologna since 28/11/1990

 

Foundation date

: 08/06/1982

Establishment date

: 08/06/1982

Start of Activities

: 21/12/1982

Legal duration

: 31/12/2030

Nominal Capital

: 2.080.000

 

Subscribed Capital

: 2.080.000

 

Paid up Capital

: 2.080.000

 

 

Members

 

 

Calori

Cristina

 

 

 

Born in Bologna

(BO)

on 23/04/1959

- Fiscal Code : CLRCST59D63A944D

 

 

 

Residence:

 

Minghetti

, 3

- 40124

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

12/06/2013

 

 

Board Chairman

12/06/2013

 

 

Managing Director

12/06/2013

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Cane'

Andrea

 

 

 

Born in Bologna

(BO)

on 18/02/1962

- Fiscal Code : CNANDR62B18A944X

 

 

 

Residence:

 

Solferino

, 19

- 40124

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

12/06/2013

 

 

Managing Director

12/06/2013

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

W.p. Holding S.r.l.

 

 

 

 

 

 

:

 

Dell'arcoveggio

, 59/5

- 40129

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Monetti

Patrizia

 

 

 

Born in Bologna

(BO)

on 31/03/1960

- Fiscal Code : MNTPRZ60C71A944Y

 

 

 

Residence:

 

Delle Lame

, 73

- 40122

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

19/03/2001

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Caccioni

Luca

 

 

 

Born in Bologna

(BO)

on 24/10/1962

- Fiscal Code : CCCLCU62R24A944O

 

 

 

Residence:

 

Saragozza

, 220

- 40126

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

12/06/2013

 

 


Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

 

Calori

Cristina

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

W.p.store 1 Milano S.r.l.

Milano (MI) - IT -

01861550158

Managing Director

Withdrawn

Merged

W.p.store 1 Milano S.r.l.

Milano (MI) - IT -

01861550158

Board Chairman

Withdrawn

Merged

Globe - Societa' A Responsabilita' Limitata

Bologna (BO) - IT -

03474500372

Chairman

Withdrawn

Ceased

Globe - Societa' A Responsabilita' Limitata

Bologna (BO) - IT -

03474500372

Managing Director

Withdrawn

Ceased

Fantax S.r.l.

Bologna (BO) - IT -

02151750482

Sole Director

Withdrawn

Ceased

C.b.a. Di Calori - S.r.l. -

Granarolo dell'Emilia (BO) - IT -

00291990372

Director

Active

Registered

C.b.a. Dei Lubrificanti S.p.a.

Granarolo dell'Emilia (BO) - IT -

03472740376

Director

Active

Registered

Stockage*service S.r.l.

Granarolo dell'Emilia (BO) - IT -

03736290374

Sole Director

Withdrawn

Ceased

Agency S.r.l.

Bologna (BO) - IT -

03768540373

Director

Withdrawn

Merged

Agency S.r.l.

Bologna (BO) - IT -

03768540373

Managing Director

Withdrawn

Merged

Agency S.r.l.

Bologna (BO) - IT -

03768540373

Board Chairman

Withdrawn

Merged

Societa Immobiliare Milanese A Responsabilita' Limitata - S.i.m.

Milano (MI) - IT -

03526600154

Sole Director

Withdrawn

Ceased

W.p. Store - S.r.l.

Bologna (BO) - IT -

03664280371

Director

Active

Registered

W.p. Store - S.r.l.

Bologna (BO) - IT -

03664280371

Managing Director

Active

Registered

W.p. Store - S.r.l.

Bologna (BO) - IT -

03664280371

Board Chairman

Active

Registered

G. E G. S.r.l.

Bologna (BO) - IT -

03805050378

Director

Active

Registered

G. E G. S.r.l.

Bologna (BO) - IT -

03805050378

Managing Director

Active

Registered

W.p. Service Roma - S.r.l.

Bologna (BO) - IT -

04202020378

Chairman

Withdrawn

Merged

W.p. Service Roma - S.r.l.

Bologna (BO) - IT -

04202020378

Director

Withdrawn

Merged

Customer Service - S.r.l.

Granarolo dell'Emilia (BO) - IT -

01685721209

Liquidator

Withdrawn

Ceased

W.p. Lavori In Corso Service S.r.l.

Bologna (BO) - IT -

03854330374

Chairman

Withdrawn

Merged

W.p. Lavori In Corso Service S.r.l.

Bologna (BO) - IT -

03854330374

Director

Withdrawn

Merged

W.p. Lavori In Corso Service S.r.l.

Bologna (BO) - IT -

03854330374

Managing Director

Withdrawn

Merged

R.c. Diffusion S.r.l.

Sant'Angelo Lodigiano (LO) - IT -

04171200373

Director

Active

Registered

Storehouse Base S.r.l.

Sant'Angelo Lodigiano (LO) - IT -

05362830969

Director

Active

Registered

W.p. Holding S.r.l.

Bologna (BO) - IT -

02405041209

Sole Director

Active

Registered

STEFANO CARBONE DI CRISTINA CALORI E C.- S.A.S.

Bologna (BO) - IT -

02454250370

General Partner

Withdrawn

Registered

Podere Vignalunga Di Giuliani Anna RosaE C. S.a.s.

Castiglione d'Orcia (SI) - IT -

01089800526

Limited Partner

Active

Registered

Avoncelli S.r.l.

Bologna (BO) - IT -

02943311205

Director

Withdrawn

Registered

Avoncelli S.r.l.

Bologna (BO) - IT -

02943311205

Board Chairman

Withdrawn

Registered

Lowesmoor Holdings S.r.l.

Bologna (BO) - IT -

02984331203

Sole Director

Withdrawn

Registered

Wp S.p.a.

Bologna (BO) - IT -

03030041200

Sole Director

Withdrawn

Ceased

Arc S.r.l.

Bologna (BO) - IT -

02675741207

Director

Active

Registered

Arc S.r.l.

Bologna (BO) - IT -

02675741207

Managing Director

Active

Registered

Arc S.r.l.

Bologna (BO) - IT -

02675741207

Board Chairman

Active

Registered

Arc Holding S.r.l.

Bologna (BO) - IT -

03164941209

Sole Director

Active

Registered

G. E G. Holding S.r.l.

Bologna (BO) - IT -

03164921201

Sole Director

Active

Registered

Wr Global S.r.l.

Sant'Angelo Lodigiano (LO) - IT -

07320970960

Director

Active

Registered

Agency S.r.l.

Bologna (BO) - IT -

02676851203

Sole Director

Active

Registered

Spiewak S.r.l

Bologna (BO) - IT -

03301341206

Sole Director

Active

Registered

 

 

Cane'

Andrea

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Globe - Societa' A Responsabilita' Limitata

Bologna (BO) - IT -

03474500372

Managing Director

Withdrawn

Ceased

Globe Immobiliare S.r.l.

Bologna (BO) - IT -

04001920372

Director

Active

Registered

Globe Immobiliare S.r.l.

Bologna (BO) - IT -

04001920372

Chairman and Managing Director

Withdrawn

Registered

W.p. Lavori In Corso Service S.r.l.

Bologna (BO) - IT -

03854330374

Director

Withdrawn

Merged

Globe Design S.r.l.

Bologna (BO) - IT -

02791901206

Sole Director

Active

Registered

GLOBE*TRADING - S.A.S. DI ANDREA CANE' EC.

Bologna (BO) - IT -

03624790378

General Partner

Withdrawn

Registered

Avoncelli S.r.l.

Bologna (BO) - IT -

02943311205

Director

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

W.p. Holding S.r.l.

Bologna - IT -

02405041209

 

100,00

 

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

G. E G. S.r.l.

Bologna - IT -

03805050378

21.060 .Eur

45,00

 

 

Active

Customer Service - S.r.l.

Granarolo dell'Emilia - IT -

01685721209

21.060 .Eur

45,00

 

 

Ceased

W.p.store 1 Milano S.r.l.

Milano - IT -

01861550158

25.822 .Eur

100,00

 

 

Active

Stockage*service S.r.l.

Granarolo dell'Emilia - IT -

03736290374

25.822 .Eur

100,00

 

 

Ceased

Agency S.r.l.

Bologna - IT -

03768540373

46.481 .Eur

100,00

 

 

Active

R.c. Diffusion S.r.l.

Sant'Angelo Lodigiano - IT -

04171200373

49.400 .Eur

50,00

 

 

Active

W.p. Service Roma - S.r.l.

Bologna - IT -

04202020378

25.822 .Eur

100,00

 

 

Active

W.p. Lavori In Corso Service S.r.l.

Bologna - IT -

03854330374

25.822 .Eur

100,00

 

 

Active

 


Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 04/07/1991

 

 

 

 

 

 

Dell'arcoveggio

, 59/5

- 40100

- Bologna

(BO)

- IT -

 

 

 

 

Trading Style: WP

 

 

 

 

PHONE

: 0514161611

 

-

Branch

(office)

since 01/12/2004

 

 

 

 

 

 

Don Bedetti

, 22

- 40100

- Bologna

(BO)

- IT -

 

-

Branch

(Warehouse)

since 31/07/2007

 

 

 

 

 

 

Della Cooperazione

, 25

- 40100

- Bologna

(BO)

- IT -

 

-

Branch

 

since 31/07/2007

 

 

 

 

 

 

D'azeglio

, 48

- 40100

- Bologna

(BO)

- IT -

 

-

Branch

 

since 17/10/2007

 

 

 

 

 

 

Lombardini Elia

, 20

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Store)

since 27/04/2012

 

 

 

 

 

 

Don Bedetti

, 18-28

- 40100

- Bologna

(BO)

- IT -

 

-

Branch

(office)

since 25/06/2012

 

 

 

 

 

 

Lombardini Elia

, 18

- 20100

- Milano

(MI)

- IT -

 

 

 

 

Employees

: 60

 

 

 

 

Assistants

: 2

 

Fittings and Equipment for a value of 50.000

Eur

 

Stocks for a value of 12.880.000

Eur

 

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- distributors

 

- direct orders to foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- its own agents

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- France

 

- Austria

 

- Italy

 

Export is mainly towards:

- Italy

 

- Great Britain

 

- Greece

 

- Austria

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Sole-Member Limited Liability Company

05/10/2004

 

EX-MEMBERS / EX-POSITIONS:

 

 

Calori

Cristina

 

 

 

Born in Bologna

(BO)

on 23/04/1959

- Fiscal Code : CLRCST59D63A944D

 

 

 

Residence:

 

Minghetti

, 3

- 40124

Bologna

(BO)

- IT -

 

Ex-Postions

Managing Director

Managing Director

Managing Director

 

 

Cane'

Andrea

 

 

 

Born in Bologna

(BO)

on 18/02/1962

- Fiscal Code : CNANDR62B18A944X

 

 

 

Residence:

 

Solferino

, 19

- 40124

Bologna

(BO)

- IT -

 

Ex-Postions

Managing Director

Managing Director

Managing Director

 

 

Di Domenico

Ennio

 

 

 

Born in Bologna

(BO)

on 26/04/1938

- Fiscal Code : DDMNNE38D26A944I

 

 

 

Residence:

 

Baracca

, 8

- 40033

Casalecchio di Reno

(BO)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Lowesmoor Holdings Limited

 

 

 

 

Ex-Postions

Sole partner

 

 

Lowesmoor Holdings Limited

 

 

 

 

Ex-Postions

Sole partner

 

 

Lowesmoor Holdings Limited

 

 

 

 

Ex-Postions

Sole partner

 

 

Lowesmoor Holdings Limited

 

 

 

 

Ex-Postions

Sole partner

 

 

Grandi

Raole

 

 

 

Born in San Pietro in Casale

(BO)

on 01/02/1924

- Fiscal Code : GRNRLA24B01I110O

 

 

 

Residence:

 

Dell'unita'

, 14

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

 

Bertani

Pierluigi

 

 

 

Born in Bologna

(BO)

on 08/09/1942

- Fiscal Code : BRTPLG42P08A944T

 

 

 

Residence:

 

Carlo Alberto Pizzardi

, 50

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Director

 

 

Montanari

Alberto

 

 

 

Born in BOLOGNA

(BO)

on 25/03/1957

- Fiscal Code : MNTLRT57C25A944B

 

 

 

Residence:

 

LIDICE

, 4

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Managing Director

Director

Managing Director

 

 

Guerrini

Giancarlo

 

 

 

Born in Lizzano in Belvedere

(BO)

on 09/06/1945

- Fiscal Code : GRRGCR45H09A771O

 

 

 

Fiscal residence:

 

Mazzini

, 95/6

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Managing Director

 

 

Calori

Giuseppe

 

 

 

Born in Milano

(MI)

on 31/03/1926

- Fiscal Code : CLRGPP26C31F205M

 

 

 

Fiscal residence:

 

Minghetti

, 16

- 40100

Bologna

(BO)

- IT -

 

Ex-Postions

Chairman

 

 

Minoli

Federico

 

 

 

Born in Gallarate

(VA)

on 02/07/1949

- Fiscal Code : MNLFRC49L02D869W

 

 

 

Residence:

 

Dell'artigianato

, 35

- 36060

Molvena

(VI)

- IT -

 

Ex-Postions

Director

CEASINGS/INCORPORATIONS/MERGES:

 

 

Project of merging by taking over of

 

 

 

Agency S.r.l.

 

 

 

 

Dell'arcoveggio

, 59/5

, 40129

, Bologna

(BO)

- IT -

 

 

 

Fiscal Code: 03768540373

 

 

 

Date

Merging/splitting-up project:

23/09/1997

 

 

The firm absorbed by merging of

 

 

 

Stockage*service S.r.l.

 

 

 

 

Nuova

, 17 E 19

, 40057

, Granarolo dell'Emilia

(BO)

- IT -

 

 

 

Fiscal Code: 03736290374

 

 

 

Date

:

24/06/1998

 

 

Project of merging by taking over of

 

 

 

Societa Immobiliare Milanese A Responsabilita' Limitata - S.i.m.

 

 

 

 

Borgogna

, 0003

, 20122

, Milano

(MI)

- IT -

 

 

 

Fiscal Code: 03526600154

 

 

 

Date

Merging/splitting-up project:

09/10/2003

 

 

The firm absorbed by merging of

 

 

 

Societa Immobiliare Milanese A Responsabilita' Limitata - S.i.m.

 

 

 

 

Borgogna

, 0003

, 20122

, Milano

(MI)

- IT -

 

 

 

Fiscal Code: 03526600154

 

 

 

Date

:

22/12/2003

 

 

Splitting-up project and setting-up of new co

 

 

 

Date

Merging/Splitting-up Project-New Company:

03/05/2006

 

 

Splitting-up and setting-up of a new company

 

 

 

ARC S.RL. - SCISSIONE PARZIALE

 

 

 

, 40100

, Bologna

(BO)

- IT -

 

 

 

Date

Splitting-up:

26/07/2006

 

 

Project of merging by taking over of

 

 

 

Wp S.p.a.

 

 

 

 

Galvani

, 3

, 40124

, Bologna

(BO)

- IT -

 

 

 

Fiscal Code: 03030041200

 

 

 

Date

Merging/splitting-up project:

29/06/2010

 

 

The firm absorbed by merging of

 

 

 

Wp S.p.a.

 

 

 

 

Galvani

, 3

, 40124

, Bologna

(BO)

- IT -

 

 

 

Fiscal Code: 03030041200

 

 

 

Date

:

14/10/2010

 

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 1982

The economic-financial analysis has been made on the base of the b/s of the latests three years.

During the last years, it achieved profits (r.o.e. 9,54% on 2012) but without a significant increase in the turnover.

The operating result in 2012 was positive (3,9%) and in line with the sector's average.

The amount of the operating result for the year 2012 is of Eur. 3.122.395 showing a fall as opposed to the previous year (-23,18%).

The G.O.M. amounted to Eur. 5.973.729 , stable if compared to the year before.

The financial status of the company is fairly balanced with an indebtedness level of 1,21 even though on the increase if compared to 2011.

It's shareholders funds amount to Eur. 25.842.647 , unchanged as opposed to the preceding year.

The financial management has recorded total debts amounting to Eur. 47.713.823, , rising as opposed to the previous year (+33,37%).

The company does not exceed in bank credits; payments average period is instead slightly high (117,18 gg.) but lower than the field average.

The available funds are good.

As far as the collection of credit goes, the average is high (141,55 days). besides being higher than the sector's average.

Eur. 5.317.533 is the value of cash flow during the year 2012

Labour cost expenses amount to Eur. 4.345.577 , representing 4,26% on the total of production costs. , whereas the incidence on sales revenues is of 4,21%.

The financial management is positive as incomes are higher than the charges.

 

Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

103.242.492

Profit (Loss) for the period

2.466.199

 

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

107.249.290

Profit (Loss) for the period

5.381.854

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

101.338.163

Profit (Loss) for the period

3.933.373

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

76.534.964

Profit (Loss) for the period

6.472.636

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

79.536.903

Profit (Loss) for the period

6.382.100

 

Balance Sheets

 

From our constant monitoring of the relevant Public Administration offices, no more recent balance sheets result to have been filed.

 

- Balance Sheet as at 31/12/2012 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2011 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2010 - 12 Mesi - Currency: - Amounts x 1

 

Years

2012

2011

2010

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

 

CREDITS VS PARTNERS

 

 

 

. Deposits not yet withdrawn

 

 

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

 

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

2.821

4.232

5.643

. . Research,develop. and advert.expens.

55.095

 

 

. . Industrial patent rights

 

16.411

24.674

. . Concessions,licenses,trademarks,etc.

44.571

31.561

1.260

. . Goodwill

177.659

229.488

181.318

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

3.900.719

3.005.075

3.499.150

. Total Intangible Fixed Assets

4.180.865

3.286.767

3.712.045

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

957.799

960.547

985.817

. . Plant and machinery

26.350

36.125

37.460

. . Industrial and commercial equipment

23.503

18.414

18.851

. . Other assets

1.970.586

1.433.586

1.152.250

. . Assets under construction and advances

48.090

225.873

 

. Total Tangible fixed assets

3.026.328

2.674.545

2.194.378

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

1

1

69.981

. . . Equity invest. in subsidiary companies

 

 

 

. . . Equity invest. in associated companies

1

1

69.981

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

94.819

97.384

120.645

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

94.819

97.384

120.645

. . . 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

94.819

97.384

120.645

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

94.819

97.384

120.645

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

94.820

97.385

190.626

Total fixed assets

7.302.013

6.058.697

6.097.049

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

12.876.224

15.332.126

9.423.875

. . Advance payments

 

 

 

. Total Inventories

12.876.224

15.332.126

9.423.875

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

43.126.835

49.287.383

37.397.796

. . Beyond 12 months

 

 

 

. . Trade receivables

40.594.528

43.347.336

29.591.891

. . . . Within 12 months

40.594.528

43.347.336

29.591.891

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

 

4.002.330

. . . . Within 12 months

 

 

4.002.330

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

1.107.829

3.193.759

2.260.407

. . . . Within 12 months

1.107.829

3.193.759

2.260.407

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

875.019

757.839

411.221

. . . . Within 12 months

875.019

757.839

411.221

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

549.459

1.988.449

1.131.947

. . . . Within 12 months

549.459

1.988.449

1.131.947

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

43.126.835

49.287.383

37.397.796

. 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

16.361.120

1.123.661

15.965.997

. . Checks

3.732

145.809

4.803

. . Banknotes and coins

18.053

18.541

21.476

. Total Liquid funds

16.382.905

1.288.011

15.992.276

Total current assets

72.385.964

65.907.520

62.813.947

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

438.220

93.815

264.062

Total adjustments accounts

438.220

93.815

264.062

TOTAL ASSETS

80.126.197

72.060.032

69.175.058

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

2.080.000

2.080.000

2.080.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

416.000

416.000

416.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

20.880.448

21.498.593

27.565.223

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

2.466.199

5.381.854

3.933.373

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

25.842.647

29.376.447

33.994.596

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

4.686.432

4.836.066

5.052.564

. . Taxation fund, also differed

 

 

 

. . Other funds

1.448.897

1.765.000

 

Total Reserves for Risks and Charges

6.135.329

6.601.066

5.052.564

Employee termination indemnities

258.485

273.978

268.550

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

47.713.823

35.773.781

28.907.647

. . . . Beyond 12 months

 

 

608.149

. . 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

16.641.390

10.811.178

9.619.193

. . . . Within 12 months

16.641.390

10.811.178

9.011.044

. . . . Beyond 12 months

 

 

608.149

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

25.340.758

23.138.085

18.398.252

. . . . Within 12 months

25.340.758

23.138.085

18.398.252

. . . . 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

 

 

18.604

. . . . Within 12 months

 

 

18.604

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

3.900.000

 

 

. . . . Within 12 months

3.900.000

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

465.699

578.190

307.627

. . . . Within 12 months

465.699

578.190

307.627

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

189.250

228.480

187.156

. . . . Within 12 months

189.250

228.480

187.156

. . . . Beyond 12 months

 

 

 

. . Other payables

1.176.726

1.017.848

984.964

. . . . Within 12 months

1.176.726

1.017.848

984.964

. . . . Beyond 12 months

 

 

 

Total accounts payable

47.713.823

35.773.781

29.515.796

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

175.913

34.760

343.552

Total adjustment accounts

175.913

34.760

343.552

TOTAL LIABILITIES

80.126.197

72.060.032

69.175.058

 

 

 

 

 

 

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

103.242.492

107.249.290

101.338.163

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

1.878.666

1.440.657

1.111.377

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

1.878.666

1.440.657

1.111.377

Total value of production

105.121.158

108.689.947

102.449.540

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

48.758.969

60.650.679

56.825.691

. Services received

38.015.728

38.314.324

32.270.160

. Leases and rentals

3.059.530

2.636.474

2.247.375

. Payroll and related costs

4.345.577

4.266.468

3.770.948

. . Wages and salaries

3.222.571

3.158.184

2.844.823

. . Social security contributions

855.886

848.011

719.555

. . Employee termination indemnities

209.446

207.019

166.779

. . Pension and similar

 

 

 

. . Other costs

57.674

53.254

39.791

. Amortization and depreciation

2.851.334

1.907.734

1.729.898

. . Amortization of intangible fixed assets

1.655.485

1.252.031

1.105.968

. . Amortization of tangible fixed assets

518.849

495.703

463.930

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

677.000

160.000

160.000

. Changes in raw materials

2.455.902

-5.908.251

-2.164.274

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

2.511.723

2.757.793

2.578.502

Total production costs

101.998.763

104.625.221

97.258.300

Diff. between value and cost of product.

3.122.395

4.064.726

5.191.240

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

6.130.020

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

100.780

110.940

83.420

. . 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

 

 

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

289.574

-1.037.479

644.763

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

390.354

5.203.481

728.183

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

666.920

913.105

635.097

. . Gains on disposals

 

 

 

. . Other extraordinary income

666.920

913.105

635.097

. Extraordinary expense

-84.140

-4.303.143

-356.248

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-84.140

-4.303.143

-356.248

Total extraordinary income and expense

582.780

-3.390.038

278.849

Results before income taxes

4.095.529

5.878.169

6.198.272

. Taxes on current income

1.629.330

496.315

2.264.899

. . current taxes

1.746.510

842.933

2.230.315

. . differed taxes(anticip.)

-117.180

-346.618

34.584

. Net income for the period

2.466.199

5.381.854

3.933.373

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

2.466.199

5.381.854

3.933.373

 

RATIOS

Value Type

as at 31/12/2012

as at 31/12/2011

as at 31/12/2010

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,09

0,08

0,09

0,13

Elasticity Ratio

Units

0,90

0,91

0,91

0,85

Availability of stock

Units

0,16

0,21

0,14

0,54

Total Liquidity Ratio

Units

0,74

0,70

0,77

0,22

Quick Ratio

Units

0,20

0,02

0,23

0,04

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,21

1,17

0,38

4,36

Self Financing Ratio

Units

0,32

0,41

0,49

0,14

Capital protection Ratio

Units

0,82

0,75

0,82

0,56

Liabilities consolidation quotient

Units

0,01

0,01

0,03

0,15

Financing

Units

1,85

1,22

0,87

5,86

Permanent Indebtedness Ratio

Units

0,33

0,41

0,50

0,31

M/L term Debts Ratio

Units

0,00

0,00

0,01

0,10

Net Financial Indebtedness Ratio

Units

0,01

0,32

0,00

0,98

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

3,57

4,89

5,72

2,02

Current ratio

Units

1,52

1,84

2,17

1,15

Acid Test Ratio-Liquidity Ratio

Units

1,25

1,41

1,85

0,36

Structure's primary quotient

Units

3,54

4,85

5,58

1,06

Treasury's primary quotient

Units

0,34

0,04

0,55

0,07

Rate of indebtedness ( Leverage )

%

310,05

245,30

203,49

707,22

Current Capital ( net )

Value

24.672.141

30.133.739

33.906.300

61.776

RETURN

 

 

 

 

 

Return on Sales

%

5,15

6,80

5,59

2,62

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

%

9,54

18,32

11,57

6,19

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

%

15,85

20,01

18,23

15,72

Return on Investment ( R.O.I. )

%

3,90

5,64

7,50

3,25

Return/ Sales

%

3,02

3,79

5,12

2,94

Extra Management revenues/charges incid.

%

78,98

132,40

75,77

31,16

Cash Flow

Value

5.317.533

7.289.588

5.663.271

20.178

Operating Profit

Value

3.122.395

4.064.726

5.191.240

23.558

Gross Operating Margin

Value

5.973.729

5.972.460

6.921.138

40.605

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

141,55

145,50

105,12

26,46

Debts to suppliers average term

Days

117,18

81,98

72,58

152,76

Average stock waiting period

Days

44,90

51,46

33,48

158,60

Rate of capital employed return ( Turnover )

Units

1,29

1,49

1,46

1,10

Rate of stock return

Units

8,02

7,00

10,75

2,21

Labour cost incidence

%

4,21

3,98

3,72

10,29

Net financial revenues/ charges incidence

%

0,38

4,85

0,72

-1,31

Labour cost on purchasing expenses

%

4,26

4,08

3,88

10,25

Short-term financing charges

%

n.c.

2,90

n.c.

2,10

Capital on hand

%

77,61

67,19

68,26

90,76

Sales pro employee

Value

764.759

1.357.585

1.809.610

267.102

Labour cost pro employee

Value

32.189

54.005

67.338

30.754

 

 

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 expenses 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 2.211 significant companies.

The companies cash their credits on an average of 26 dd.

The average duration of suppliers debts is about 153 dd.

The sector's profitability is on an average of 2,62%.

The labour cost affects the turnover in the measure of 10,29%.

Goods are held in stock in a range of 159 dd.

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

The employees costs represent the 10,25% of the production costs.

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

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.62.32

UK Pound

1

Rs.101.78

Euro

1

Rs.84.68

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

New Business

--

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.