MIRA INFORM REPORT

 

 

Report Date :

06.01.2014

 

IDENTIFICATION DETAILS

 

Name :

METALLEGHE S.P.A.

 

 

Registered Office :

Via E. Fermi, 12,

25020 – Flero (BS)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

21.03.2008

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of Iron, Steel and Ferro-Alloys.

 

 

No. of Employees :

from 51 to 70

 

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 :

Regular

 

 

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 – March, 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

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 and Address

 

Metalleghe S.p.A.

Via E. Fermi, 12

 

25020 – Flero (BS) -IT-

 

 

Summary

 

Fiscal Code

:

02711250981

Legal Form

:

Joint stock company

Start of Activities

:

21/03/2008

Equity

:

Over 2.582.254

Turnover Range

:

100.000.000/150.000.000

Number of Employees

:

from 51 to 70



Activity

 

Iron metallurgy - Manufacture of iron, steel and ferro-alloys



Legal Data

 

Legal Form: Joint stock company

Fiscal Code : 02711250981

 

Chamber of Commerce no. : 472782 of Brescia since 14/01/2006

 

Chamber of Commerce no. : 1885568 of Monza e Brianza

 

V.A.T. Code : 02711250981

 

Establishment date

: 29/12/2005

Start of Activities

: 21/03/2008

Legal duration

: 31/12/2050

Nominal Capital

: 3.200.000

 

Subscribed Capital

: 3.200.000

 

Paid up Capital

: 3.200.000

 



Members

 

Fedrigolli

Maria Teresa

 

 

Born in Lodi

(MI)

on 20/08/1950

- Fiscal Code : FDRMTR50M60E648R

 

 

Residence:

 

Cave

, 5

- 25100

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/05/2011

 

 

Managing Director

20/05/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Dusi

Guido

 

 

Born in Brescia

(BS)

on 04/06/1945

- Fiscal Code : DSUGDU45H04B157H

 

 

Residence:

 

Cave

, 5

- 25100

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

20/05/2011

 

 

Director

20/05/2011

 

 

Managing Director

20/05/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Dusi

Silvia

 

 

Born in Desenzano del Garda

(BS)

on 04/02/1974

- Fiscal Code : DSUSLV74B44D284N

 

 

Residence:

 

Fontane

, 58

- 25015

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/05/2011

 

 

Managing Director

20/05/2011

 

 

 

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.

 

Fedrigolli

Maria Teresa

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Esart Fonderie S.r.l.

Flero (BS) - IT -

02818610178

Director

Active

Registered

Esart Fonderie S.r.l.

Flero (BS) - IT -

02818610178

Sole Director

Withdrawn

Registered

Esart Fonderie S.r.l.

Flero (BS) - IT -

02818610178

Managing Director

Active

Registered

Esart Fonderie S.r.l.

Flero (BS) - IT -

02818610178

Board Chairman

Active

Registered

Metalleghe S.p.a.

Flero (BS) - IT -

02959120177

Director

Withdrawn

Merged

 

Dusi

Guido

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Esart Fonderie S.r.l.

Flero (BS) - IT -

02818610178

Director

Active

Registered

Esart Fonderie S.r.l.

Flero (BS) - IT -

02818610178

Managing Director

Active

Registered

Euroleghe S.r.l.

Flero (BS) - IT -

02822110173

Chairman

Withdrawn

Ceased

Euroleghe S.r.l.

Flero (BS) - IT -

02822110173

Managing Director

Withdrawn

Ceased

Metalleghe S.p.a.

Flero (BS) - IT -

02959120177

Chairman

Withdrawn

Merged

Metalleghe S.p.a.

Flero (BS) - IT -

02959120177

Managing Director

Withdrawn

Merged

Metalleghe S.p.a.

Flero (BS) - IT -

02959120177

Director

Withdrawn

Merged

Metalleghe S.p.a.

Flero (BS) - IT -

02959120177

Managing Director

Withdrawn

Merged

F.m.c. Maranta S.r.l.

Concesio (BS) - IT -

03282380173

Director

Withdrawn

Registered

F.m.c. Maranta S.r.l.

Concesio (BS) - IT -

03282380173

Board Chairman

Withdrawn

Registered

Gefimet S.r.l.

Flero (BS) - IT -

02141320172

Sole Director

Withdrawn

Registered

Metalleghe S.p.a.

Flero (BS) - IT -

01502460171

Chairman

Withdrawn

Ceased

Metalleghe S.p.a.

Flero (BS) - IT -

01502460171

Managing Director

Withdrawn

Ceased

Eurometa SA

Chambery - FR -

91B434

Chairman

Withdrawn

Registered

Metalco Di Dusi Guido

Bovezzo (BS) - IT -

DSUGDU45H04B157H

Proprietor

Withdrawn

Ceased

Ingegno 2008 S.r.l.

Castel Mella (BS) - IT -

03093970980

Director

Active

Registered

Gisatec S.r.l.

Castel Mella (BS) - IT -

02544880988

Director

Active

Registered

Gisatec S.r.l.

Castel Mella (BS) - IT -

02544880988

Assistant board Chairman

Active

Registered

Gisatec S.r.l.

Castel Mella (BS) - IT -

02544880988

Managing Director

Active

Registered

 

Dusi

Silvia

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Esart Fonderie S.r.l.

Flero (BS) - IT -

02818610178

Director

Active

Registered

Esart Fonderie S.r.l.

Flero (BS) - IT -

02818610178

Managing Director

Active

Registered

Gisatec S.r.l.

Castel Mella (BS) - IT -

02544880988

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

Fedrigolli Maria Teresa

Brescia - IT -

FDRMTR50M60E648R

960.000 .Eur

30,00

Dusi Guido

Brescia - IT -

DSUGDU45H04B157H

2.240.000 .Eur

70,00



Direct Participations

 

The Company has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

Esart Fonderie S.r.l.

Flero - IT -

02818610178

41.184 .Eur

80,00

 

 

Active

Metalleghe S.p.a.

Flero - IT -

02959120177

 

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

(Factory)

 

 

 

 

 

 

E. Fermi

, 12

- 25020

- Flero

(BS)

- IT -

 

 

 

 

PHONE

: 0302680261

 

-

Branch

(Sales office)

since 27/08/2012

 

 

 

 

 

 

Guidoni

, 7

- 20035

- Lissone

(MB)

- IT -

 

 

 

 

Employees

: 51

 

Fittings and Equipment for a value of 520.000

Eur

 

Stocks for a value of 6.680.000

Eur

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Sole-Member Limited Liability Company

Joint stock company with sole shareholder

14/07/2008

 

EX-MEMBERS / EX-POSITIONS:

 

Rivetti

Diego

 

 

Born in Rovato

(BS)

on 30/09/1957

- Fiscal Code : RVTDGI57P30H598O

 

 

Residence:

 

Della Loggia

, 5

- 25121

Brescia

(BS)

- IT -

 

Ex-Postions

Temporary Auditor

 

Gefimet S.r.l.

 

 

- Fiscal Code : 02141320172

 

 

:

 

E. Fermi

, 16

- 25020

Flero

(BS)

- IT -

 

Ex-Postions

Sole partner

 

Migliarini

Cristina

 

 

Born in Brescia

(BS)

on 08/02/1975

- Fiscal Code : MGLCST75B48B157Z

 

 

Residence:

 

Bonomelli

, 34

- 25100

Brescia

(BS)

- IT -

 

Ex-Postions

Permanent Auditor



CEASINGS/INCORPORATIONS/MERGES

 

Project of merging by taking over of

 

 

 

Metalleghe S.p.a.

 

 

 

E. Fermi

, 12/14

, 25020

, Flero

(BS)

- IT -

 

 

Fiscal Code: 02959120177

 

 

Date

Merging/splitting-up project:

21/03/2008

 

The firm absorbed by merging of

 

 

 

Metalleghe S.p.a.

 

 

 

E. Fermi

, 12/14

, 25020

, Flero

(BS)

- IT -

 

 

Fiscal Code: 02959120177

 

 

Date

:

14/07/2008

 

Project of merging by taking over of

 

 

 

Gefimet S.r.l.

 

 

 

E. Fermi

, 16

, 25020

, Flero

(BS)

- IT -

 

 

Fiscal Code: 02141320172

 

 

Date

Merging/splitting-up project:

31/08/2011

 

The firm absorbed by merging of

 

 

 

Gefimet S.r.l.

 

 

 

E. Fermi

, 16

, 25020

, Flero

(BS)

- IT -

 

 

Fiscal Code: 02141320172

 

 

Date

:

06/12/2011



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

 

Company's starting of activities dates back to 2008.

The analysis is based on the latest 3 balance sheets.

During the last years, it achieved profits (r.o.e. 24,27% on 2012)

The operating result in 2012 was positive (2,24%) falling within the field's average.

The operating result is positive and amounts to Eur. 1.490.440 rising (+more then 100%) in relation to the previous year.

The G.O.M. amounted to Eur. 2.246.012 growing by 72,56% if compared to the year before.

The analysis shows a fair financial position as the indebtedness volume is acceptable (2,53) and decreasing as against 2011.

It's shareholders funds amount to Eur. 17.080.344 with a growth of 32,04% in 2012.

During the last financial year debts totalled Eur. 48.340.038 (Eur. 4.840.971 of which were m/l term debts) on the same levels as the year before.

The exposure towards banks is slightly high, the recourse to suppliers' credit is limited which is also lower than the sector average.

The management determines a good range of liquidity.

Due from customers average term is high and equal to 101,99 days. also in relation to the average of the sector.

During financial year 2012 the cash flow amounted to Eur. 4.900.558

Labour cost expenses amount to Eur. 2.993.974 , representing 2,43% on the total of production costs. and a 2,38% incidence on sales volumes.

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

126.052.585

Profit (Loss) for the period

4.144.986

 

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

140.173.394

Profit (Loss) for the period

2.632.142

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

123.110.294

Profit (Loss) for the period

3.087.388

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

65.718.888

Profit (Loss) for the period

-419.167

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

129.837.918

Profit (Loss) for the period

2.984.894



Balance Sheets

 

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

 

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

 

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

 

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

 

Years

2012

2011

2010

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

 

CREDITS VS PARTNERS

 

 

 

. Deposits not yet withdrawn

 

 

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

 

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

 

 

 

. . Research,develop. and advert.expens.

3.121

6.240

 

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

2.340

. . Other intangible fixed assets

100.067

185.193

270.305

. Total Intangible Fixed Assets

103.188

191.433

272.645

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

6.518.213

4.670.295

3.612.706

. . Plant and machinery

509.400

456.746

572.348

. . Industrial and commercial equipment

7.130

907

712

. . Other assets

382.908

349.774

288.617

. . Assets under construction and advances

 

988.556

274.548

. Total Tangible fixed assets

7.417.651

6.466.278

4.748.931

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

9.178.406

2.989.709

2.943.045

. . . Equity invest. in subsidiary companies

9.138.470

2.968.523

2.923.159

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

39.936

21.186

19.886

. . Financial receivables

949.366

227.251

4.423.391

. . . . Within 12 months

7.366

7.178

7.178

. . . . Beyond 12 months

942.000

220.073

4.416.213

. . . Receivab due from subsidiaries

942.000

220.073

2.603.073

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

942.000

220.073

2.603.073

. . . Receivables due from assoc.comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from holding comp.

 

 

1.813.140

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

1.813.140

. . . Receivables due from third parties

7.366

7.178

7.178

. . . . Within 12 months

7.366

7.178

7.178

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

10.127.772

3.216.960

7.366.436

Total fixed assets

17.648.611

9.874.671

12.388.012

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

3.443.273

2.815.086

4.030.551

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

3.233.433

5.385.752

5.806.894

. . Advance payments

 

 

 

. Total Inventories

6.676.706

8.200.838

9.837.445

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

41.403.315

53.469.757

50.765.918

. . Beyond 12 months

36.221

45.278

2.029.078

. . Trade receivables

35.709.789

40.370.239

36.915.751

. . . . Within 12 months

35.709.789

40.370.239

36.915.751

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

922.034

8.973.193

11.283.362

. . . . Within 12 months

922.034

8.973.193

9.283.362

. . . . Beyond 12 months

 

 

2.000.000

. . Receivables due from assoc. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

943.298

891.867

809.601

. . . . Within 12 months

907.077

846.589

780.523

. . . . Beyond 12 months

36.221

45.278

29.078

. . Receivables for anticipated taxes

1.079.786

1.020.903

541.602

. . . . Within 12 months

1.079.786

1.020.903

541.602

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

2.784.629

2.258.833

3.244.680

. . . . Within 12 months

2.784.629

2.258.833

3.244.680

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

41.439.536

53.515.035

52.794.996

. 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

155.062

199.156

24.493

. Total Financial Assets

155.062

199.156

24.493

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

337.395

131.873

64.600

. . Checks

 

 

 

. . Banknotes and coins

2.578

1.326

495

. Total Liquid funds

339.973

133.199

65.095

Total current assets

48.611.277

62.048.228

62.722.029

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

136.589

148.113

151.078

Total adjustments accounts

136.589

148.113

151.078

TOTAL ASSETS

66.396.477

72.071.012

75.261.119

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

3.200.000

3.200.000

3.200.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

2.998.081

2.998.081

2.998.081

. Legal reserve

278.602

146.995

146.995

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

6.458.675

3.958.140

5.477.298

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

4.144.986

2.632.142

3.087.388

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

17.080.344

12.935.358

14.909.762

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

35.370

29.405

37.585

. . Other funds

22.961

4.155

66.588

Total Reserves for Risks and Charges

58.331

33.560

104.173

Employee termination indemnities

917.764

799.034

679.628

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

43.499.067

52.723.582

56.257.358

. . . . Beyond 12 months

4.840.971

5.579.478

3.310.198

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

 

922.793

 

. . . . Within 12 months

 

922.793

 

. . . . Beyond 12 months

 

 

 

. . Due to banks

34.452.995

43.336.553

43.958.264

. . . . Within 12 months

30.644.312

39.404.792

40.908.873

. . . . Beyond 12 months

3.808.683

3.931.761

3.049.391

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

8.259

7.251

7.321

. . . . Within 12 months

8.259

7.251

7.321

. . . . Beyond 12 months

 

 

 

. . Trade payables

7.881.816

5.974.795

13.141.658

. . . . Within 12 months

6.849.528

4.379.441

13.141.658

. . . . Beyond 12 months

1.032.288

1.595.354

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

4.767.510

7.219.479

909.245

. . . . Within 12 months

4.767.510

7.167.116

648.438

. . . . Beyond 12 months

 

52.363

260.807

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

225.000

. . . . Within 12 months

 

 

225.000

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

618.332

212.455

775.051

. . . . Within 12 months

618.332

212.455

775.051

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

186.870

187.852

168.867

. . . . Within 12 months

186.870

187.852

168.867

. . . . Beyond 12 months

 

 

 

. . Other payables

424.256

441.882

382.150

. . . . Within 12 months

424.256

441.882

382.150

. . . . Beyond 12 months

 

 

 

Total accounts payable

48.340.038

58.303.060

59.567.556

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

 

 

 

Total adjustment accounts

 

 

 

TOTAL LIABILITIES

66.396.477

72.071.012

75.261.119

 

 

 

 

 

 

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

126.052.585

140.173.394

123.110.294

. Changes in work in progress

-2.152.319

-421.142

1.031.007

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

814.820

713.430

706.941

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

814.820

713.430

706.941

Total value of production

124.715.086

140.465.682

124.848.242

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

108.315.797

122.880.035

112.295.947

. Services received

9.605.822

10.481.456

8.976.555

. Leases and rentals

1.314.512

1.540.867

1.330.155

. Payroll and related costs

2.993.974

2.822.665

2.232.494

. . Wages and salaries

2.148.989

2.017.542

1.595.015

. . Social security contributions

674.669

642.185

494.886

. . Employee termination indemnities

170.316

162.938

142.593

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

755.572

752.012

807.450

. . Amortization of intangible fixed assets

88.246

88.231

191.437

. . Amortization of tangible fixed assets

618.957

591.193

528.257

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

48.369

72.588

87.756

. Changes in raw materials

-628.187

1.215.465

-3.316.990

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

867.156

223.656

595.319

Total production costs

123.224.646

139.916.156

122.920.930

Diff. between value and cost of product.

1.490.440

549.526

1.927.312

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

4.408.880

3.601.422

2.573.256

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

136.518

150.821

113.748

. . Financ.income from receivables

 

 

30.522

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

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

1.219

1.796

 

. . Financ.income from secur. cur.assets

 

 

1.785

. . Financ.income other than the above

 

 

81.441

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-1.356.062

-1.433.532

-858.299

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

3.189.336

2.318.711

1.828.705

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

-44.094

-296.768

-2.980

. . Of equity investments

 

 

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

-44.094

-296.768

-2.980

Total adjustments to financial assets

-44.094

-296.768

-2.980

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

192.396

648.458

48.259

. . Gains on disposals

 

 

 

. . Other extraordinary income

192.396

648.458

48.259

. Extraordinary expense

-15.573

-220.993

-74.334

. . Losses on disposals

 

-162.461

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-15.573

-58.532

-74.334

Total extraordinary income and expense

176.823

427.465

-26.075

Results before income taxes

4.812.505

2.998.934

3.726.962

. Taxes on current income

667.519

366.792

639.574

. . current taxes

734.237

503.461

655.130

. . differed taxes(anticip.)

-66.718

-150.253

-15.556

. Net income for the period

4.144.986

2.632.142

3.087.388

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

4.144.986

2.632.142

3.087.388

 

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

0,27

0,14

0,16

0,30

Elasticity Ratio

Units

0,73

0,86

0,83

0,68

Availability of stock

Units

0,10

0,11

0,13

0,21

Total Liquidity Ratio

Units

0,63

0,75

0,70

0,42

Quick Ratio

Units

0,01

0,00

0,00

0,01

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

2,53

4,07

3,77

2,31

Self Financing Ratio

Units

0,26

0,18

0,20

0,21

Capital protection Ratio

Units

0,57

0,55

0,58

0,61

Liabilities consolidation quotient

Units

0,13

0,12

0,07

0,17

Financing

Units

2,83

4,51

4,00

3,62

Permanent Indebtedness Ratio

Units

0,34

0,27

0,25

0,36

M/L term Debts Ratio

Units

0,09

0,09

0,05

0,10

Net Financial Indebtedness Ratio

Units

2,00

3,41

2,94

1,42

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,29

1,96

1,53

1,11

Current ratio

Units

1,12

1,18

1,11

1,10

Acid Test Ratio-Liquidity Ratio

Units

0,96

1,02

0,94

0,72

Structure's primary quotient

Units

0,97

1,31

1,20

0,81

Treasury's primary quotient

Units

0,01

0,01

0,00

0,02

Rate of indebtedness ( Leverage )

%

388,73

557,16

504,78

468,75

Current Capital ( net )

Value

5.112.210

9.324.646

6.464.671

525.922

RETURN

 

 

 

 

 

Return on Sales

%

3,89

2,41

3,16

2,32

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

%

24,27

20,35

20,71

3,79

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

%

28,18

23,18

25,00

10,56

Return on Investment ( R.O.I. )

%

2,24

0,76

2,56

3,84

Return/ Sales

%

1,18

0,39

1,57

3,06

Extra Management revenues/charges incid.

%

278,10

478,98

160,19

32,18

Cash Flow

Value

4.900.558

3.384.154

3.894.838

1.200.022

Operating Profit

Value

1.490.440

549.526

1.927.312

1.374.962

Gross Operating Margin

Value

2.246.012

1.301.538

2.734.762

2.131.798

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

101,99

103,68

107,95

85,05

Debts to suppliers average term

Days

38,19

35,21

41,92

89,46

Average stock waiting period

Days

19,07

21,06

28,77

47,61

Rate of capital employed return ( Turnover )

Units

1,90

1,94

1,64

1,45

Rate of stock return

Units

18,88

17,09

12,51

7,34

Labour cost incidence

%

2,38

2,01

1,81

5,48

Net financial revenues/ charges incidence

%

2,53

1,65

1,49

-1,06

Labour cost on purchasing expenses

%

2,43

2,02

1,82

5,52

Short-term financing charges

%

2,81

2,46

1,44

2,49

Capital on hand

%

52,67

51,42

61,13

68,88

Sales pro employee

Value

2.471.619

2.982.412

2.676.310

796.124

Labour cost pro employee

Value

58.705

60.056

48.532

44.281



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

:

1.169.259

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

Monthly family expences 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 377 significant companies.

 

The companies cash their credits on an average of 85 dd.

The average duration of suppliers debts is about 89 dd.

The sector's profitability is on an average of 2,32%.

The labour cost affects the turnover in the measure of 5,48%.

Goods are held in stock in a range of 48 dd.

The difference between the sales volume and the resources used to realize it is about 1,45.

The employees costs represent the 5,52% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

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

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

Total Bankrupt companies in the province : 3.452.

Total Bankrupt companies in the region : 39.612.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.41

UK Pound

1

Rs.102.54

Euro

1

Rs.85.20

 

 

INFORMATION DETAILS

 

Report Prepared by :

NNA

 

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.