MIRA INFORM REPORT

 

 

Report Date :

09.07.2014

 

 

IDENTIFICATION DETAILS

 

Name :

FIORITAL S.R.L.

 

 

Registered Office :

Marittima Fabbricato 114, 

30125 – Venezia (VE)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

27.07.1989

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

·         Processing and preserving of fish, crustaceans and molluscs

·         Wholesale of food, beverages and tobacco

·         Wholesale of freshly fished products

 

 

No. of Employees

from 131 to 150

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but Correct

 

 

Litigation :

Clear

 

NOTES :

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

 

ECGC Country Risk Classification List – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

ITALY - ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is higher. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 133% of GDP in 2013, but investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2013 economic growth and labor market conditions deteriorated, with growth at -1.8% and unemployment rising to 12.4%, with youth unemployment around 40%. Italy's GDP is now 8% below its 2007 pre-crisis level.

 

Source : CIA

 

 


Company name and address

 

FIORITAL S.R.L.

 

Marittima Fabbricato 114, 

30125 – Venezia (VE)    -IT-

 

 

Summary

 

Fiscal Code

:

00834250276

Legal Form

:

Limited liability company

start of Activities

:

27/07/1989

Equity

:

Over 2.582.254

Turnover Range

:

over 129.114.224

Number of Employees

:

from 131 to 150

 

 

 

n.b.: The Creditworthness Rate shows, in percentage, the ratio between the suggested credit opinion and the credit amount that the firm could get if the financial situation would be completely positive.

 

Activity

 

Processing and preserving of fish, crustaceans and molluscs

Wholesale of food, beverages and tobacco

Wholesale of freshly fished products

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00834250276

 

Foreign Trade Reg. no. : VE000314 since 20/11/1991

 

Chamber of Commerce no. : 1619968 of Milano

 

Chamber of Commerce no. : 1104535 of Roma

 

Chamber of Commerce no. : 289673 of Rimini

 

Chamber of Commerce no. : 1073871 of Torino

 

Chamber of Commerce no. : 211401 of Treviso

 

Chamber of Commerce no. : 153688 of Venezia since 26/07/1979

 

Firms' Register : VE042-14988 of Venezia since 19/02/1996

 

V.A.T. Code : 00834250276

 

Foundation date

: 30/03/1979

Establishment date

: 30/03/1979

Start of Activities

: 27/07/1989

Legal duration

: 31/12/2050

Nominal Capital

: 1.000.000

 

Subscribed Capital

: 1.000.000

 

Paid up Capital

: 1.000.000

 

 

Members

 

Buitendijk

Maarten

 

 

Born in Rotterdam

( )

on 15/07/1962

- Fiscal Code : BTNMTN62L15Z126Z

 

 

Residence:

 

Xxiv Maggio

, 13

- 31100

Treviso

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/06/2013

 

 

Managing Director

28/06/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Fiorotto

Emanuele

 

 

Born in Treviso

(TV)

on 01/01/1961

- Fiscal Code : FRTMNL61A01L407L

 

 

Residence:

 

San Nicolo'

, 28

- 31100

Treviso

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

28/06/2013

 

 

Director

28/06/2013

 

 

Managing Director

28/06/2013

 

 

 

No Protests registered

 

Fiorotto

Stefania

 

 

Born in Treviso

(TV)

on 28/06/1965

- Fiscal Code : FRTSFN65H68L407F

 

 

Residence:

 

L. Perosi

, 7

- 31100

Treviso

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/06/2013

 

 

Managing Director

28/06/2013

 

 

 

Prejudicial Events found with cancellations*

 

Legal Mortgage - 23/03/2006. - 4.521 Euro. Event writing-off

  UNIRISCOSSIONI S. P. A.

 

No Protests registered

 

Fiorotto

Alessia

 

 

Born in Treviso

(TV)

on 24/10/1988

- Fiscal Code : FRTLSS88R64L407Q

 

 

Residence:

 

San Nicolo'

, 28

- 31100

Treviso

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

05/06/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

*Concerns also partially erased events.

 

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.

 

Buitendijk

Maarten

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Eline Di Aleidia Hulselmans E C. S.a.s.

Montieri (GR) - IT -

01476190531

Limited Partner

Active

Registered

 

Fiorotto

Emanuele

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

San Marco Progetti S.r.l.

Venezia (VE) - IT -

00921680294

Sole Director

Active

Registered

San Marco Progetti S.r.l.

Venezia (VE) - IT -

00921680294

Sole partner

Active

Registered

S.a.f.i. Frigoriferi Italiani S.r.l.

Venezia (VE) - IT -

00199580275

Sole Director

Active

Registered

Trevisofior S.a.s. Di A. Fiorotto E C. In Liquidazione

Venezia (VE) - IT -

02085180269

General Partner

Withdrawn

Ceased

Trevisofior S.a.s. Di A. Fiorotto E C. In Liquidazione

Venezia (VE) - IT -

02085180269

Liquidator

Withdrawn

Ceased

Mediterranea Trasporti S.r.l.

Venezia (VE) - IT -

02919170270

Director

Withdrawn

Registered

Tema S.r.l. In Liquidazione

Treviso (TV) - IT -

04017610264

Sole Director

Withdrawn

Registered

Tema S.r.l. In Liquidazione

Treviso (TV) - IT -

04017610264

Liquidator

Withdrawn

Registered

Fioritalgelo S.r.l.

Venezia (VE) - IT -

03453930277

Director

Active

Registered

Fioritalgelo S.r.l.

Venezia (VE) - IT -

03453930277

Sole Director

Withdrawn

Registered

Fioritalgelo S.r.l.

Venezia (VE) - IT -

03453930277

Managing Director

Active

Registered

Fioritalgelo S.r.l.

Venezia (VE) - IT -

03453930277

Board Chairman

Active

Registered

Santambrogio Immobiliare S.r.l.

Treviso (TV) - IT -

00503040263

Sole Director

Active

Registered

Nodo S.r.l.

Venezia (VE) - IT -

04146350279

Sole Director

Active

Registered

 

Fiorotto

Stefania

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Trevisofior S.a.s. Di A. Fiorotto E C. In Liquidazione

Venezia (VE) - IT -

02085180269

Limited Partner

Withdrawn

Ceased

San Marco Investimenti S.r.l.

Venezia (VE) - IT -

03453940276

Sole Director

Active

Registered

Santambrogio Immobiliare S.r.l.

Treviso (TV) - IT -

00503040263

Sole 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

Fiorotto Aldo

 

FRTLDA34R02H823R

60.000 .Eur

6,00

Buitendijk Maarten

Treviso - IT -

BTNMTN62L15Z126Z

100.000 .Eur

10,00

Fiorotto Massimo

Treviso - IT -

FRTMSM70E09L407I

50.000 .Eur

5,00

Fiorotto Emanuele

Treviso - IT -

FRTMNL61A01L407L

650.000 .Eur

65,00

Pecoraro Annamaria

 

PCRNMR40B43Z315X

40.000 .Eur

4,00

Fiorotto Stefania

Treviso - IT -

FRTSFN65H68L407F

100.000 .Eur

10,00

 

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

PROMOZIONE E SVILUPPO MERCATO ITTICO SRL (IN SIGLA PROMOITTICO)

 

12921520156

1.419 .Eur

3,60

 

 

Active

Otto S.r.l.

Treviso - IT -

04017180268

40.000 .Eur

40,00

 

 

Active

S.a.f.i. Frigoriferi Italiani S.r.l.

Venezia - IT -

00199580275

96.000 .Eur

96,00

 

 

Active

San Marco Investimenti S.r.l.

Venezia - IT -

03453940276

40.000 .Eur

80,00

 

 

Active

Fioritalgelo S.r.l.

Venezia - IT -

03453930277

100.000 .Eur

100,00

 

 

Active

Santambrogio Immobiliare S.r.l.

Treviso - IT -

00503040263

14.460 .Eur

80,00

 

 

Active

Nodo S.r.l.

Venezia - IT -

04146350279

50.000 .Eur

100,00

 

 

Active

Consorzio Mercato Ittico Torino

 

10490740015

 

 

 

 

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 27/07/1989

 

 

 

 

 

Marittima Fabbricato 114

- 30100

- Venezia

(VE)

- IT -

 

 

 

 

PHONE

: 0412409200

 

-

Branch

(Factory)

since 06/12/2001

 

 

 

 

 

S.croce

, 491

- 30100

- Venezia

(VE)

- IT -

 

-

Branch

(Warehouse)

since 01/09/1999

 

 

 

 

 

 

Fabrizio De Andre'

, 3

- 20060

- Colturano

(MI)

- IT -

 

-

Branch

 

since 15/05/2001

 

 

 

 

 

 

Cesare Lombroso

, 95

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(office)

since 10/06/2003

 

 

 

 

 

 

Emilia Vecchia

, 75

- 47037

- Rimini

(RN)

- IT -

 

-

Branch

(Wholesale store)

since 02/10/2007

 

 

 

 

 

 

Ferrara - Posteggio N 13

, 46

- 10100

- Torino

(TO)

- IT -

 

 

 

 

Employees

: 150

 

Fittings and Equipment for a value of 1.970.000

Eur

 

Stocks for a value of 630.000

Eur

 

Furniture and fittings for a value of 41.000

Eur

 

Vehicles for a value of 620.000

Eur

 

The firm has a direct commercial organization

Sales are mainly addressed to Northern Italy

 

The firm operates abroad as importer / exporter..

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Great Britain

 

- Belgium

 

- Italy

 

- France

 

- Poland

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Suppiej

Carlo

 

 

Born in Salgareda

(TV)

on 17/10/1936

- Fiscal Code : SPPCRL36R17H706Z

 

 

Residence:

 

Cannaregio

, 6231

- 30100

Venezia

(VE)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Barea

Paolo

 

 

Born in Venezia

(VE)

on 29/06/1958

- Fiscal Code : BRAPLA58H29L736O

 

 

Residence:

 

B. Grazioli (terraglio)

, 21

- 30100

Venezia

(VE)

- IT -

 

Ex-Postions

Permanent Auditor

 

Scarso

Laura

 

 

Born in Venezia

(VE)

on 27/04/1967

- Fiscal Code : SCRLRA67D67L736J

 

 

Residence:

 

Dorsoduro

, 1520

- 30100

Venezia

(VE)

- IT -

 

Ex-Postions

Temporary Auditor

 

Fiorotto

Massimo

 

 

Born in Treviso

(TV)

on 09/05/1970

- Fiscal Code : FRTMSM70E09L407I

 

 

Residence:

 

Perosi

, 7

- 31100

Treviso

(TV)

- IT -

 

Ex-Postions

Director

Managing Director

 

Gasparini Berlingeri

Guido

 

 

Born in Venezia

(VE)

on 19/01/1965

- Fiscal Code : GSPGDU65A19L736C

 

 

Residence:

 

Cannaregio

, 1335

- 30100

Venezia

(VE)

- IT -

 

Ex-Postions

Permanent Auditor

 

Calandri

Cesare

 

 

Born in Treviso

(TV)

on 17/06/1960

- Fiscal Code : CLNCSR60H17L407Y

 

 

Residence:

 

A. De Gasperi

, 34

- 31100

Treviso

(TV)

- IT -

 

Ex-Postions

Temporary Auditor


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 1989

An eco-fin analysis has been made on the base od the b/s fo the years 2010, 2011 and 2012.

During the last years, it achieved profits (r.o.e. 6,09% on 2012)

The operating result was positive in the last financial year (3,79%) and in line with the sector's average.

The operating result is positive and amounts to Eur. 2.554.386 showing a downwards trend equal to -30,56% if compared to the value of the financial year 2011.

The gross operating margin of the latest financial year is of Eur. 3.700.128 with a -25,42% fall.

Company's financial status is balanced since indebtedness is not high (1,96) and decreasing as against 2011.

The management generated equity capital for an amount of Eur. 21.202.906 , unchanged as opposed to the preceding year.

In the year 2012 total debts amounted to Eur. 43.164.463 , a more or less stable value.

Bank borrowings' volume is slightly high but the recourse to suppliers' credit is modest below the sector's average.

The management determines a good range of liquidity.

Trade credits average terms are 59,83 days. , a value lower than the sector's average.

2012 financial year closed with a cash flow of Eur. 2.434.410

Labour cost expenses amount to Eur. 6.768.396 , representing 3,41% on the total of production costs. , whereas the incidence on sales revenues is of 3,37%.

Limited financial charges in relation to sales volume.


Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

200.682.531

Profit (Loss) for the period

1.290.333

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

222.031.877

Profit (Loss) for the period

1.863.835

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

221.506.038

Profit (Loss) for the period

1.626.283

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

209.238.893

Profit (Loss) for the period

1.989.790

 

 

Complete balance-sheet for the year

al 31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

214.925.379

Profit (Loss) for the period

813.621



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.

 

 

 

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

44.740

178.435

342.230

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

32.084

11.613

9.650

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

76.824

190.048

351.880

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

3.875.212

4.130.278

4.376.023

. . Plant and machinery

1.894.581

2.110.245

2.296.808

. . Industrial and commercial equipment

78.835

70.486

113.338

. . Other assets

458.932

560.382

519.338

. . Assets under construction and advances

138.014

450

6.250

. Total Tangible fixed assets

6.445.574

6.871.841

7.311.757

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

3.931.524

3.784.065

3.682.137

. . . Equity invest. in subsidiary companies

3.875.466

3.770.007

3.671.579

. . . Equity invest. in associated companies

42.000

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

14.058

14.058

10.558

. . Financial receivables

9.809.850

8.516.852

8.041.281

. . . . Within 12 months

 

6.550.000

 

. . . . Beyond 12 months

9.809.850

1.966.852

8.041.281

. . . Receivab due from subsidiaries

8.250.000

7.490.000

6.990.000

. . . . Within 12 months

 

6.550.000

 

. . . . Beyond 12 months

8.250.000

940.000

6.990.000

. . . Receivables due from assoc.comp.

882.000

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

882.000

 

 

. . . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from third parties

677.850

1.026.852

1.051.281

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

677.850

1.026.852

1.051.281

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

13.741.374

12.300.917

11.723.418

Total fixed assets

20.263.772

19.362.806

19.387.055

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

138.488

129.503

116.455

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

491.484

443.222

4.675.318

. . Advance payments

 

 

123.844

. Total Inventories

629.972

572.725

4.915.617

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

44.338.284

52.133.131

45.087.507

. . Beyond 12 months

293.554

 

 

. . Trade receivables

33.353.847

42.905.213

43.364.061

. . . . Within 12 months

33.353.847

42.905.213

43.364.061

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

10.418.843

8.869.105

1.116.100

. . . . Within 12 months

10.418.843

8.869.105

1.116.100

. . . . 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

600.463

82.205

439.485

. . . . Within 12 months

306.909

82.205

439.485

. . . . Beyond 12 months

293.554

 

 

. . Receivables for anticipated taxes

56.947

72.680

72.500

. . . . Within 12 months

56.947

72.680

72.500

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

201.738

203.928

95.361

. . . . Within 12 months

201.738

203.928

95.361

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

44.631.838

52.133.131

45.087.507

. 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

1.619.262

1.699.271

2.623.374

. . Checks

 

 

 

. . Banknotes and coins

1.178

2.967

1.999

. Total Liquid funds

1.620.440

1.702.238

2.625.373

Total current assets

46.882.250

54.408.094

52.628.497

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

289.654

188.051

187.548

Total adjustments accounts

289.654

188.051

187.548

TOTAL ASSETS

67.435.676

73.958.951

72.203.100

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

1.000.000

1.000.000

1.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

200.000

200.000

200.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

18.712.573

16.848.739

15.222.456

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

1.290.333

1.863.835

1.626.283

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

21.202.906

19.912.574

18.048.739

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

380.380

681.686

750.018

. . Taxation fund, also differed

28.758

32.928

38.267

. . Other funds

906.584

646.591

501.331

Total Reserves for Risks and Charges

1.315.722

1.361.205

1.289.616

Employee termination indemnities

607.405

602.651

624.827

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

43.144.268

50.772.366

50.588.017

. . . . Beyond 12 months

20.195

20.195

220.017

. . 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

23.342.875

26.014.674

27.526.405

. . . . Within 12 months

23.342.875

26.014.674

27.526.405

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

15.817.539

22.068.274

21.427.113

. . . . Within 12 months

15.817.539

22.068.274

21.427.113

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

2.218.230

302.627

65.475

. . . . Within 12 months

2.218.230

302.627

65.475

. . . . 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

257.616

778.445

201.396

. . . . Within 12 months

257.616

778.445

201.396

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

476.275

455.763

436.841

. . . . Within 12 months

476.275

455.763

436.841

. . . . Beyond 12 months

 

 

 

. . Other payables

1.051.928

1.172.778

1.150.804

. . . . Within 12 months

1.031.733

1.152.583

930.787

. . . . Beyond 12 months

20.195

20.195

220.017

Total accounts payable

43.164.463

50.792.561

50.808.034

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

1.145.180

1.289.960

1.431.884

Total adjustment accounts

1.145.180

1.289.960

1.431.884

TOTAL LIABILITIES

67.435.676

73.958.951

72.203.100

 

 

 

 

 

 

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

200.682.531

222.031.877

221.506.038

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

613.335

669.686

1.037.048

. . Contributions for operating expenses

123.812

143.046

154.725

. . Different income and revenues

489.523

526.640

882.323

Total value of production

201.295.866

222.701.563

222.543.086

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

165.034.660

181.173.506

188.488.295

. Services received

25.042.837

25.103.862

27.000.530

. Leases and rentals

586.675

573.498

570.096

. Payroll and related costs

6.768.396

6.536.980

6.412.818

. . Wages and salaries

4.924.745

4.744.532

4.663.519

. . Social security contributions

1.504.619

1.466.392

1.432.255

. . Employee termination indemnities

337.032

326.056

317.044

. . Pension and similar

 

 

 

. . Other costs

2.000

 

 

. Amortization and depreciation

1.144.077

1.280.578

1.281.765

. . Amortization of intangible fixed assets

168.555

224.170

265.760

. . Amortization of tangible fixed assets

777.318

808.057

803.753

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

198.204

248.351

212.252

. Changes in raw materials

-57.247

4.219.048

-4.322.345

. Provisions to risk reserves

1.665

1.965

1.344

. Other provisions

 

 

 

. Other operating costs

220.417

133.186

124.130

Total production costs

198.741.480

219.022.623

219.556.633

Diff. between value and cost of product.

2.554.386

3.678.940

2.986.453

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

252.841

59.632

40.372

. . 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

-683.028

-541.475

-380.035

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-430.187

-481.843

-339.663

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

15.341

 

 

. . Of equity investments

15.341

 

 

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

-283.210

-143.295

-9.056

. . Of equity investments

-283.210

-143.295

-9.056

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

-267.869

-143.295

-9.056

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

384.480

147.584

90.210

. . Gains on disposals

 

 

 

. . Other extraordinary income

384.480

147.584

90.210

. Extraordinary expense

-57.815

-32.649

-14.569

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

-1.136

-1.578

. . Other extraordinary expense

-57.815

-31.513

-12.991

Total extraordinary income and expense

326.665

114.935

75.641

Results before income taxes

2.182.995

3.168.737

2.713.375

. Taxes on current income

892.662

1.304.902

1.087.092

. . current taxes

881.100

1.310.421

1.086.134

. . differed taxes(anticip.)

11.562

-5.519

958

. Net income for the period

1.290.333

1.863.835

1.626.283

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

1.290.333

1.863.835

1.626.283

 

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

0,30

0,26

0,27

0,13

Elasticity Ratio

Units

0,70

0,74

0,73

0,85

Availability of stock

Units

0,01

0,01

0,07

0,16

Total Liquidity Ratio

Units

0,69

0,73

0,66

0,62

Quick Ratio

Units

0,02

0,02

0,04

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,96

2,46

2,66

5,02

Self Financing Ratio

Units

0,31

0,27

0,25

0,13

Capital protection Ratio

Units

0,89

0,86

0,85

0,58

Liabilities consolidation quotient

Units

0,01

0,01

0,02

0,10

Financing

Units

2,04

2,55

2,82

6,17

Permanent Indebtedness Ratio

Units

0,32

0,28

0,26

0,25

M/L term Debts Ratio

Units

0,01

0,01

0,01

0,07

Net Financial Indebtedness Ratio

Units

1,02

1,22

1,38

1,16

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,08

1,06

0,97

1,57

Current ratio

Units

1,09

1,07

1,04

1,09

Acid Test Ratio-Liquidity Ratio

Units

1,07

1,06

0,94

0,85

Structure's primary quotient

Units

1,05

1,03

0,93

0,96

Treasury's primary quotient

Units

0,04

0,03

0,05

0,05

Rate of indebtedness ( Leverage )

%

318,05

371,42

400,05

743,68

Current Capital ( net )

Value

3.737.982

3.635.728

2.040.480

70.465

RETURN

 

 

 

 

 

Return on Sales

%

1,21

1,42

1,31

1,66

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

%

6,09

9,36

9,01

6,68

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

%

10,30

15,91

15,03

19,39

Return on Investment ( R.O.I. )

%

3,79

4,97

4,14

3,84

Return/ Sales

%

1,27

1,66

1,35

2,16

Extra Management revenues/charges incid.

%

50,51

50,66

54,46

28,56

Cash Flow

Value

2.434.410

3.144.413

2.908.048

48.046

Operating Profit

Value

2.554.386

3.678.940

2.986.453

59.910

Gross Operating Margin

Value

3.700.128

4.961.483

4.269.562

99.701

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

59,83

69,57

70,48

86,56

Debts to suppliers average term

Days

34,05

38,93

35,81

100,32

Average stock waiting period

Days

1,13

0,93

7,99

31,97

Rate of capital employed return ( Turnover )

Units

2,98

3,00

3,07

1,82

Rate of stock return

Units

318,56

387,68

45,06

11,18

Labour cost incidence

%

3,37

2,94

2,90

5,95

Net financial revenues/ charges incidence

%

-0,21

-0,22

-0,15

-0,81

Labour cost on purchasing expenses

%

3,41

2,98

2,92

5,95

Short-term financing charges

%

1,58

1,07

0,75

2,18

Capital on hand

%

33,60

33,31

32,60

54,67

Sales pro employee

Value

1.486.537

1.707.937

1.653.030

507.074

Labour cost pro employee

Value

50.136

50.284

47.856

32.650

 

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

:

829.418

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127

 

Sector Data

 

The values are calculated on a base of 5.101 significant companies.

 

The companies cash their credits on an average of 87 dd.

The average duration of suppliers debts is about 100 dd.

The sector's profitability is on an average of 1,66%.

The labour cost affects the turnover in the measure of 5,95%.

Goods are held in stock in a range of 32 dd.

The difference between the sales volume and the resources used to realize it is about 1,82.

The employees costs represent the 5,95% 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 13.782 protested subjects are found; in the province they count to 2.633.

The insolvency index for the region is 0,30, , while for the province it is 0,32.

Total Bankrupt companies in the province : 2.924.

Total Bankrupt companies in the region : 16.714.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.80

UK Pound

1

Rs.102.42

Euro

1

Rs.81.32

                

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

SDA

               

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.