MIRA INFORM REPORT

 

 

Report Date :

12.07.2014

 

IDENTIFICATION DETAILS

 

Name :

ITEMA S.P.A.

 

 

Registered Office :

Via Cav.gianni Radici, 4,

24020 – Colzate (BG)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

23.11.2001

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spare parts and accessories)

 

 

No. of Employees :

394

 

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 :

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 – 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 Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 

 

ITALY - ECONOMIC OVERVIEW

 

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

 

Source : CIA

 

 

 

 


Company name and address

 

ITEMA S.P.A.

 

Via Cav.gianni Radici, 4

 

24020 – Colzate (BG) -IT-

 

 

Summary

 

Fiscal Code

:

02915320168

Legal Form

:

Joint stock company

start of Activities

:

30/11/2001

Equity

:

Over 2.582.254

Turnover Range

:

100.000.000/150.000.000

Number of Employees

:

from 251 to 500

 

 

Activity

 

Manufacture of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spare parts and accessories)

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 02915320168

 

Chamber of Commerce no. : 333513 of Bergamo since 30/11/2001

 

Firms' Register : BG-2001-63899 of Bergamo

 

V.A.T. Code : 02915320168

 

Establishment date

: 23/11/2001

Start of Activities

: 30/11/2001

Legal duration

: 31/12/2050

Nominal Capital

: 30.400.000

 

Subscribed Capital

: 30.400.000

 

Paid up Capital

: 30.400.000

 

 

 

Members

 

Zambaiti

Martino

 

 

Born in Leffe

(BG)

on 20/07/1943

- Fiscal Code : ZMBMTN43L20E509B

 

 

Residence:

 

Della Repubblica

, 12

- 20124

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

 

 

 

Casarotto

Giuseppe

 

 

Born in Bergamo

(BG)

on 25/12/1952

- Fiscal Code : CSRGPP52T25A794E

 

 

Residence:

 

Cav.gianni Radici

, 4

- 24020

Colzate

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

24/01/2012

 

 

 

Prejudicial events registered

 

Legal Mortgage - 05/03/2007. - 8.719 Euro.

  BERGAMO ESATTORIE SPA

 

No Protests registered

 

Arizzi

Aldo

 

 

Born in Gazzaniga

(BG)

on 06/02/1930

- Fiscal Code : RZZLDA30B06D952A

 

 

Residence:

 

Sotto Gli Orti

, 1

- 24021

Albino

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

 

 

 

Ceruti

Gianfranco

 

 

Born in Alzano Lombardo

(BG)

on 11/09/1946

- Fiscal Code : CRTGFR46P11A246L

 

 

Residence:

 

Borgo Palazzo

, 69

- 24125

Bergamo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

 

 

Board Chairman

30/04/2014

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Manzoni

Alessandro

 

 

Born in Bergamo

(BG)

on 30/06/1957

- Fiscal Code : MNZLSN57H30A794K

 

 

Residence:

 

F.lli Bandiera

, 54

- 24048

Treviolo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

 

 

 

Arizzi

Danilo

 

 

Born in Gazzaniga

(BG)

on 12/08/1957

- Fiscal Code : RZZDNL57M12D952M

 

 

Residence:

 

Merisi

, 32/A

- 24021

Albino

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

 

 

 

Clemente

Federico

 

 

Born in Napoli

(NA)

on 30/09/1970

- Fiscal Code : CLMFRC70P30F839R

 

 

Residence:

 

Cav.gianni Radici

, 4

- 24020

Colzate

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

11/11/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Sala

Giacomo

 

 

Born in Monza

(MB)

on 28/02/1971

- Fiscal Code : SLAGCM71B28F704N

 

 

Residence:

 

Case Sparse

, 4

- 24020

Colzate

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

06/07/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Rogora

Carlo

 

 

Born in Varese

(VA)

on 18/07/1957

- Fiscal Code : RGRCRL57L18L682W

 

 

Residence:

 

Gorizia

, 33

- 21014

Laveno-Mombello

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

 

 

 

Paganoni

Giuseppe

 

 

Born in Bergamo

(BG)

on 15/05/1973

- Fiscal Code : PGNGPP73E15A794B

 

 

Residence:

 

Cav.gianni Radici

, 4

- 24020

Colzate

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

22/04/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Taccolini

Matteo

 

 

Born in Lovere

(BG)

on 08/03/1971

- Fiscal Code : TCCMTT71C08E704I

 

 

Residence:

 

Cav.gianni Radici

, 4

- 24020

Colzate

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

06/07/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Rossoni

Roberto

 

 

Born in Treviglio

(BG)

on 27/11/1977

- Fiscal Code : RSSRRT77S27L400C

 

 

Residence:

 

Cav.gianni Radici

, 4

- 24020

Colzate

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

10/12/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Toma

Fulvio Carlo

 

 

Born in Milano

(MI)

on 08/05/1960

- Fiscal Code : TMOFVC60E08F205Q

 

 

Residence:

 

Cav.gianni Radici

, 4

- 24020

Colzate

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

02/04/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Facchetti

Matteo

 

 

Born in Gazzaniga

(BG)

on 29/12/1973

- Fiscal Code : FCCMTT73T29D952A

 

 

Residence:

 

Cav.gianni Radici

, 4

- 24020

Colzate

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

22/04/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Radici

Maurizio

 

 

Born in Leffe

(BG)

on 10/06/1955

- Fiscal Code : RDCMRZ55H10E509G

 

 

Residence:

 

Gaetano Donizetti

, 15

- 24129

Bergamo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

 

 

 

Radici

Paolo

 

 

Born in Bergamo

(BG)

on 13/12/1946

- Fiscal Code : RDCPLA46T13A794D

 

 

Residence:

 

Miravalle

, 13

- 24026

Leffe

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

 

 

 

Radici

Angelo

 

 

Born in Bergamo

(BG)

on 26/08/1951

- Fiscal Code : RDCNGL51M26A794J

 

 

Residence:

 

Miravalle

, 20

- 24026

Leffe

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

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

 

Ceruti

Gianfranco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Fabbrica Italiana Pallets - S.p.A.

Ghisalba (BG) - IT -

01237730161

Chairman of the Board of Aud.

Withdrawn

Registered

Olcese Societa' Per Azioni

Milano (MI) - IT -

00854960150

Chairman of the Board of Aud.

Active

Controlled administration

Marino Belotti - Societa' A Responsabilita' Limitata

Chiuduno (BG) - IT -

00833170160

Temporary Auditor

Active

Registered

Fonderie Mario Mazzucconi S.p.a.

Ponte San Pietro (BG) - IT -

00917730160

Receiver

Active

Composition with creditors

Oldrati Guarnizioni Industriali - S.p.a.

Villongo (BG) - IT -

01237700164

Chairman of the Board of Aud.

Active

Registered

Cantine Dei Marchesi Di Barolo - S.p.a.Con Possibilita' Di Usare La Forma Abbre

Barolo (CN) - IT -

00169530045

Permanent Auditor

Active

Registered

Mauri Elettroforniture S.p.a.

Trezzo sull'Adda (MI) - IT -

04463170151

Chairman of the Board of Aud.

Active

Registered

Simam Spa

Bellusco (MB) - IT -

00749750154

Permanent Auditor

Active

Registered

A Z Surgelati S.p.a. In Liquidazione

Marcianise (CE) - IT -

06140300630

Director

Withdrawn

In liquidation

A Z Surgelati S.p.a. In Liquidazione

Marcianise (CE) - IT -

06140300630

Memb.of the Executive Committee

Withdrawn

In liquidation

Graf Italia - S.r.l.

Bergamo (BG) - IT -

00208820167

Temporary Auditor

Withdrawn

Registered

Editrice Janus S.r.l. In Liquidazione EIn C.p.

Bergamo (BG) - IT -

00220260160

Liquidator

Active

Registered

Despe S.p.a.

Torre De' Roveri (BG) - IT -

00478770167

Permanent Auditor

Active

Registered

Iniziative Associazione Commercianti S.p.a.

Bergamo (BG) - IT -

01430360162

Chairman of the Board of Aud.

Active

Registered

Rono S.p.a.

Almenno San Bartolomeo (BG) - IT -

01425740162

Receiver

Active

Composition with creditors

Castelplast S.r.l.

Grumello del Monte (BG) - IT -

01473080172

Permanent Auditor

Withdrawn

Registered

Polini Motori S.p.a.

Alzano Lombardo (BG) - IT -

01804650164

Temporary Auditor

Active

Registered

M.t.a. - Meccanica Tecnica Assistenza S.p.a.

Verdello (BG) - IT -

01812040168

Chairman of the Board of Aud.

Active

Registered

Tekal S.p.a.

Ponte San Pietro (BG) - IT -

00341340693

Receiver

Active

Composition with creditors

Elettronica Trezzese S.p.a.

Trezzo sull'Adda (MI) - IT -

04445720156

Temporary Auditor

Active

Registered

Bioster S.p.a.

Trezzo sull'Adda (MI) - IT -

01729760163

Chairman of the Board of Aud.

Active

Registered

Fonderia S. Possidonio S.r.l.

Ponte San Pietro (BG) - IT -

01661990364

Receiver

Active

Registered

Doss S.p.a.

Dalmine (BG) - IT -

00836570150

Director

-

Ceased

Oldrati Group S.p.a.

Villongo (BG) - IT -

01254360165

Permanent Auditor

Active

Registered

Oldrati Group S.p.a.

Villongo (BG) - IT -

01254360165

Temporary Auditor

Withdrawn

Registered

Lombardini Holding S.p.a.

Dalmine (BG) - IT -

00590450169

Director

Active

Registered

Itema Holding S.p.a.

Colzate (BG) - IT -

01574930168

Director

Withdrawn

Registered

Itema Holding S.p.a.

Colzate (BG) - IT -

01574930168

Board Chairman

Withdrawn

Registered

78 Sitos - S.r.l. In Concordato Preventivo - In Liquidazione

Bergamo (BG) - IT -

00742470164

Liquidator

Active

Registered

Paullo Center S.r.l.

Dalmine (BG) - IT -

02199430162

Director

Withdrawn

Registered

Cooperativa Artigiana Di Garanzia Di Bergamo Societa' Cooperativa

Bergamo (BG) - IT -

00208610162

Chairman of the Board of Aud.

Active

Registered

Doss Retail S.r.l.

Dalmine (BG) - IT -

00391320165

Director

Active

Registered

Sca.mo.ter. - S.p.a. In Liquidazione

Casnigo (BG) - IT -

00741100168

Permanent Auditor

-

In liquidation

Maberfin S.p.a.

Ponte San Pietro (BG) - IT -

00216750166

Receiver

Active

Registered

Servitec - Servizi Per L'innovazione TecNologica Della Provincia Di Bergamo S.r.

Dalmine (BG) - IT -

02460980168

Permanent Auditor

Withdrawn

Registered

Immobil Marc Srl

Bergamo (BG) - IT -

02475190167

Chairman of the Board of Aud.

Active

Registered

Immobil Marc Srl

Bergamo (BG) - IT -

02475190167

Temporary Auditor

Withdrawn

Registered

Fioranese Immobiliare S.r.l.

Dalmine (BG) - IT -

01971080161

Director

Active

Registered

Lightech S.r.l.

Capriate San Gervasio (BG) - IT -

09115150154

Chairman of the Board of Aud.

Active

Registered

Target S.p.a.

Rogno (BG) - IT -

02499400162

Temporary Auditor

Withdrawn

Registered

Ve.ge.co. Italia S.r.l. - In Liquidazione - In Fallimento

Bergamo (BG) - IT -

02563060165

Receiver

-

Bankrupt

Atalanta Bergamasca Calcio S.p.a.

Bergamo (BG) - IT -

80000130163

Temporary Auditor

Withdrawn

Registered

La Rassegna S.r.l.

Bergamo (BG) - IT -

02682050162

Chairman of the Board of Aud.

Active

Registered

Stireria E Collaudo K.m. S.r.l. In Liquidazione

Martinengo (BG) - IT -

02674000167

Trustee

Withdrawn

Bankrupt

Promatech S.p.a.

Colzate (BG) - IT -

02770010169

Permanent Auditor

Withdrawn

Merged

Paullo Investimenti S.r.l.

Dalmine (BG) - IT -

03353020161

Director

Withdrawn

Registered

World Building S.p.a.

Albino (BG) - IT -

03405470166

Chairman of the Board of Aud.

Active

Registered

Silital Europe S.r.l.

Adrara San Martino (BG) - IT -

03405400163

Permanent Auditor

Active

Registered

Primafrost S.r.l.

Dalmine (BG) - IT -

03503580163

Director

Withdrawn

Registered

Primafrost S.r.l.

Dalmine (BG) - IT -

03503580163

Board Chairman

Withdrawn

Registered

Stomer S.p.a.

Bergamo (BG) - IT -

03264210166

Permanent Auditor

Active

Registered

Futurimpresa Societa' Di Gestione Del Risparmio S.p.a. In Forma Abbreviata Futur

Milano (MI) - IT -

06566950967

Permanent Auditor

Active

Registered

Gec Srl In Liquidazione

Treviglio (BG) - IT -

03908440963

Receiver

-

In liquidation

Csp Retail Srl

Dalmine (BG) - IT -

03630170169

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

Societa' Elettrica Radici S.p.a.

 

01554580165

 

 

Tos Immobiliare S.r.l.

 

01505230167

 

 

Immobiliare Archi - S.r.l.

 

01543730160

 

 

Mafin S.r.l.

 

01983410166

 

 

Agricola Ronco Calino S.r.l.

 

02456510169

 

 

Lurofin S.r.l. Unipersonale

 

01235360169

 

 

Gefira S.p.a.

 

00977650167

 

 

Zarafin S.r.l.

 

01416720165

 

 

Mgr Partecipazioni S.r.l.

 

03850710165

 

 

Torri Debora Susanna

 

TRRDRS68T52D952T

 

 

Torri Monica Maria

 

TRRMCM64B51A794X

 

 

Arizzi Danilo

 

RZZDNL57M12D952M

 

 

Arizzi Elena

 

RZZLNE63B49D952M

 

 

Arizzi Nadia

 

RZZNDA61R70A163R

 

 

Arizzi Giorgio

 

RZZGRG64C12A246A

 

 

Arizzi Claudio

 

RZZCLD69P14D952G

 

 

 

 

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

Next Technology Tecnotessile Societa' Na zionale Di Ricerca R.l.

Prato - IT -

00640450482

15.067 .Eur

2,32

 

 

Active

Consorzio Intellimech

Bergamo - IT -

95160560165

 

 

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Cav.gianni Radici

, 4

- 24029

- Colzate

(BG)

- IT -

 

-

Branch

(Factory)

since 15/11/2011

 

 

 

 

 

 

Cav. Gianni Radici

, 2/4

- 24029

- Colzate

(BG)

- IT -

 

-

Branch

(Factory)

since 15/11/2011

 

 

 

 

 

 

Santa Maria

, S.N.

- 24020

- Vilminore di Scalve

(BG)

- IT -

 

-

Branch

(Store)

since 01/09/2013

 

 

 

 

 

 

Guzzanica

, 56

- 24040

- Stezzano

(BG)

- IT -

 

-

Branch

(office)

since 01/02/2014

 

 

 

 

 

 

Stezzano

, 87

- 24100

- Bergamo

(BG)

- IT -

 

 

 

 

Employees

: 394

 

Fittings and Equipment for a value of 3.590.000

Eur

 

Stocks for a value of 18.290.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Radici

Angelo

 

 

Born in Bergamo

(BG)

on 26/08/1951

- Fiscal Code : RDCNGL51M26A794J

 

 

Residence:

 

Miravalle

, 20

- 24026

Leffe

(BG)

- IT -

 

Ex-Postions

Director

 

RADICI

PALMIRO

 

 

Born in LEFFE

(BG)

on 10/01/1941

- Fiscal Code : RDCPMR41A10E509N

 

 

Residence:

 

PRATO BELLO

, 48

- 24024

Gandino

(BG)

- IT -

 

Ex-Postions

Director

 

RADICI

ANGELO

 

 

Born in BERGAMO

(BG)

on 26/08/1951

- Fiscal Code : RDCNGL51M26A794J

 

 

Residence:

 

IA MIRAVALLE

, 20

- 24026

Leffe

(BG)

- IT -

 

Ex-Postions

Director

 

Radici

Palmiro

 

 

Born in Leffe

(BG)

on 10/01/1941

- Fiscal Code : RDCPMR41A10E509N

 

 

Residence:

 

Angelo Bassini

, 13/A

- 24128

Bergamo

(BG)

- IT -

 

Ex-Postions

Director

Director

 

Zambetti

Guido

 

 

Born in Bergamo

(BG)

on 09/03/1947

- Fiscal Code : ZMBGDU47C09A794P

 

 

Residence:

 

Guido Sylva

, 7

- 24128

Bergamo

(BG)

- IT -

 

Ex-Postions

Temporary Auditor

 

Radici

Marco Antonio

 

 

Born in Bergamo

(BG)

on 21/05/1963

- Fiscal Code : RDCMCN63E21A794G

 

 

Residence:

 

Prato Bello

, 46

- 24024

Gandino

(BG)

- IT -

 

Ex-Postions

Director





Protests

 

Protests checking on the subject firm has given a negative result.

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

 

Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.



Financial and Economical Analysis

 

Company's starting of activities dates back to 2001.

The analysis is based on the latest 3 balance sheets.

During the last years, it achieved profits (r.o.e. 20,59% on 2013) and with an upward trend in turnover trend during the last financial year (+44,21% in 2013).

The return on investment in the last financial year was negative (-2,65%).

The operating loss is equal to Eur. -6.376.060.

With regard to GOM, subject closed 2013 financial account with a negative result (Eur. -2.777.296).

The financial status of the company is fairly balanced with an indebtedness level of 1,13 but with an increase as against the previous accounting period.

Subject can manage an equity capital funds for an amount of Eur. 68.107.310 with a -30,77% fall.

During the last financial year total debts volume reached Eur. 143.220.307 (Eur. 18.787.947 were m/l term ones) with a growth equal to 31,97%.

The recourse to financial credit is within the limits; on the other hand the recourse to suppliers' credit is rated as fairly high and higher than sector's average.

Even liquidity range appears to be not completely sufficient.

On average trade credits are collected in 30,12 days. , shorter than the sector's average.

During financial year 2013 the cash flow amounted to Eur. 17.122.435

During 2013 financial year labour costs amounted to Eur. 20.926.009, with a 15,87% incidence on production costs. , whereas 17,71% is the incidence on sales revenues.

Financial incomes cover financial charges.




Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

118.176.869

Profit (Loss) for the period

14.023.671

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

81.947.739

Profit (Loss) for the period

17.498.658

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

102.084.489

Profit (Loss) for the period

10.679.329

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

300.000

Profit (Loss) for the period

108.762.885



Balance Sheets

 

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

 

- Balance Sheet as at 31/12/2013 - 12 Mesi - Currency: - Amounts x 1

 

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

 

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

 

Years

2013

2012

2011

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

 

CREDITS VS PARTNERS

 

 

 

. Deposits not yet withdrawn

 

 

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

 

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

35.733

53.600

71.466

. . Research,develop. and advert.expens.

4.421.821

4.046.610

943.978

. . Industrial patent rights

372.828

124.479

255.970

. . Concessions,licenses,trademarks,etc.

15.872

11.075

20.474

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

3.428

21.128

2.526.580

. . Other intangible fixed assets

168.577

31.679

34.750

. Total Intangible Fixed Assets

5.018.259

4.288.571

3.853.218

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

5.249.520

5.290.121

5.350.131

. . Plant and machinery

2.231.047

3.973.233

2.895.468

. . Industrial and commercial equipment

1.356.835

1.142.352

1.006.590

. . Other assets

208.742

184.364

215.458

. . Assets under construction and advances

33.297

41.040

4.080

. Total Tangible fixed assets

9.079.441

10.631.110

9.471.727

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

97.363.628

97.363.628

97.363.628

. . . Equity invest. in subsidiary companies

97.322.933

97.322.933

97.322.933

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

40.695

40.695

40.695

. . Financial receivables

13.713.439

13.711.003

13.752.939

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

13.713.439

13.711.003

13.752.939

. . . 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

13.713.439

13.711.003

13.752.939

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

13.713.439

13.711.003

13.752.939

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

111.077.067

111.074.631

111.116.567

Total fixed assets

125.174.767

125.994.312

124.441.512

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

10.940.472

11.851.633

14.086.842

. . Work in progress and semimanufactured

2.782.447

3.090.567

4.242.859

. . Work in progress on order

 

 

 

. . Finished goods

4.485.649

4.253.897

922.417

. . Advance payments

81.227

 

3.210

. Total Inventories

18.289.795

19.196.097

19.255.328

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

32.273.048

31.583.025

19.673.582

. . Beyond 12 months

17.339.867

17.917.776

19.861.219

. . Trade receivables

9.886.104

6.591.716

10.143.752

. . . . Within 12 months

8.601.819

4.785.231

6.499.602

. . . . Beyond 12 months

1.284.285

1.806.485

3.644.150

. . Receivables due from subsid. comp.

22.029.722

25.062.973

11.080.247

. . . . Within 12 months

22.029.722

25.062.973

11.080.247

. . . . 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

12.126.892

12.081.874

12.247.378

. . . . Within 12 months

739.367

721.907

1.158.363

. . . . Beyond 12 months

11.387.525

11.359.967

11.089.015

. . Receivables for anticipated taxes

4.648.490

4.731.557

5.101.187

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

4.648.490

4.731.557

5.101.187

. . Receivables due from third parties

921.707

1.032.681

962.237

. . . . Within 12 months

902.140

1.012.914

935.370

. . . . Beyond 12 months

19.567

19.767

26.867

. Total Credits not held as fixed assets

49.612.915

49.500.801

39.534.801

. 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

47.488.910

42.241.335

26.811.548

. . Checks

 

 

 

. . Banknotes and coins

5.970

12.192

10.347

. Total Liquid funds

47.494.880

42.253.527

26.821.895

Total current assets

115.397.590

110.950.425

85.612.024

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

160.095

334.448

. Other adjustment accounts

430.885

 

 

Total adjustments accounts

430.885

160.095

334.448

TOTAL ASSETS

241.003.242

237.104.832

210.387.984

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

19.700.000

64.000.000

64.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

12.800.000

12.800.000

12.800.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

5.652

499.839

5.652

. Accumulated Profits (Losses)

21.577.987

3.585.142

 

. Profit( loss) of the year

14.023.671

17.498.658

10.679.329

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

68.107.310

98.383.639

87.484.981

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

1.016.409

1.012.717

997.008

. . Taxation fund, also differed

2.793.940

2.803.870

2.813.799

. . Other funds

19.324.851

19.425.000

20.830.658

Total Reserves for Risks and Charges

23.135.200

23.241.587

24.641.465

Employee termination indemnities

5.712.828

6.085.246

7.067.720

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

124.432.360

102.040.019

83.332.304

. . . . Beyond 12 months

18.787.947

6.478.621

7.258.275

. . 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

17.000.000

 

 

. . . . Within 12 months

4.000.000

 

 

. . . . Beyond 12 months

13.000.000

 

 

. . Due to other providers of finance

5.787.947

6.588.837

7.258.275

. . . . Within 12 months

 

110.216

 

. . . . Beyond 12 months

5.787.947

6.478.621

7.258.275

. . Advances from customers

3.585.079

1.363.736

1.205.030

. . . . Within 12 months

3.585.079

1.363.736

1.205.030

. . . . Beyond 12 months

 

 

 

. . Trade payables

38.189.361

28.764.341

21.897.712

. . . . Within 12 months

38.189.361

28.764.341

21.897.712

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

73.526.007

66.251.768

48.202.275

. . . . Within 12 months

73.526.007

66.251.768

48.202.275

. . . . 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

904.624

728.297

3.834.169

. . . . Within 12 months

904.624

728.297

3.834.169

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

1.346.002

1.211.847

1.322.883

. . . . Within 12 months

1.346.002

1.211.847

1.322.883

. . . . Beyond 12 months

 

 

 

. . Other payables

2.881.287

3.609.814

6.870.235

. . . . Within 12 months

2.881.287

3.609.814

6.870.235

. . . . Beyond 12 months

 

 

 

Total accounts payable

143.220.307

108.518.640

90.590.579

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

827.597

875.720

603.239

Total adjustment accounts

827.597

875.720

603.239

TOTAL LIABILITIES

241.003.242

237.104.832

210.387.984

 

 

 

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

 

 

5.905.409

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

118.176.869

81.947.739

102.084.489

. Changes in work in progress

-76.368

2.179.188

411.212

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

2.119.540

1.890.867

1.706.980

. Other income and revenues

5.262.805

5.091.131

5.607.701

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

5.262.805

5.091.131

5.607.701

Total value of production

125.482.846

91.108.925

109.810.382

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

81.753.866

53.398.519

64.643.442

. Services received

23.152.864

 

 

. Leases and rentals

900.122

19.591.169

26.192.390

. Payroll and related costs

20.926.009

18.103.605

19.145.953

. . Wages and salaries

14.878.221

12.799.793

13.383.520

. . Social security contributions

4.749.929

4.193.599

4.414.181

. . Employee termination indemnities

1.021.489

1.098.546

1.347.033

. . Pension and similar

 

 

 

. . Other costs

276.370

11.667

1.219

. Amortization and depreciation

3.098.764

2.932.145

2.317.750

. . Amortization of intangible fixed assets

1.667.864

1.275.669

492.060

. . Amortization of tangible fixed assets

1.401.478

1.593.267

1.687.382

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

29.422

63.209

138.308

. Changes in raw materials

911.161

2.235.209

-1.820.604

. Provisions to risk reserves

500.000

1.300.000

2.302.196

. Other provisions

 

 

 

. Other operating costs

616.120

598.939

1.441.525

Total production costs

131.858.906

98.159.586

114.222.652

Diff. between value and cost of product.

-6.376.060

-7.050.661

-4.412.270

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

18.934.426

23.738.552

13.000.000

. . In subsidiary companies

 

23.738.552

13.000.000

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

7.517.182

5.737.938

9.293.398

. . 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

 

5.737.938

9.293.398

. . . - Subsidiary companies

 

110.908

699.191

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

5.627.030

8.594.207

. Interest and other financial expense

-6.946.822

-4.452.336

-10.739.086

. . Towards subsidiary companies

 

-127.254

-392.509

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

4.452.336

10.739.086

Total financial income and expense

19.504.786

25.024.154

11.554.312

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

1.200.000

 

8.671.840

. . Gains on disposals

 

 

7.270.649

. . Other extraordinary income

1.200.000

 

1.401.191

. Extraordinary expense

 

 

-4.608.282

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

 

 

-4.608.282

Total extraordinary income and expense

1.200.000

 

4.063.558

Results before income taxes

14.328.726

17.973.493

11.205.600

. Taxes on current income

305.055

474.835

526.271

. . current taxes

231.918

115.134

536.200

. . differed taxes(anticip.)

73.137

359.701

-9.929

. Net income for the period

14.023.671

17.498.658

10.679.329

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

14.023.671

17.498.658

10.679.329

 

 

RATIOS

Value Type

as at 31/12/2013

as at 31/12/2012

as at 31/12/2011

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,52

0,53

0,59

0,18

Elasticity Ratio

Units

0,48

0,47

0,41

0,80

Availability of stock

Units

0,08

0,08

0,09

0,24

Total Liquidity Ratio

Units

0,40

0,39

0,32

0,48

Quick Ratio

Units

0,20

0,18

0,13

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

1,13

0,61

0,65

3,25

Self Financing Ratio

Units

0,28

0,41

0,42

0,19

Capital protection Ratio

Units

0,50

0,17

0,15

0,63

Liabilities consolidation quotient

Units

0,20

0,12

0,17

0,19

Financing

Units

2,10

1,10

1,04

3,80

Permanent Indebtedness Ratio

Units

0,38

0,47

0,48

0,36

M/L term Debts Ratio

Units

0,10

0,05

0,07

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,63

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,74

0,88

0,82

1,75

Current ratio

Units

0,93

1,09

1,03

1,21

Acid Test Ratio-Liquidity Ratio

Units

0,78

0,90

0,80

0,81

Structure's primary quotient

Units

0,54

0,78

0,70

1,03

Treasury's primary quotient

Units

0,38

0,41

0,32

0,06

Rate of indebtedness ( Leverage )

%

353,86

241,00

240,48

516,42

Current Capital ( net )

Value

-9.034.770

8.910.406

2.279.720

422.465

RETURN

 

 

 

 

 

Return on Sales

%

14,49

24,93

12,73

3,35

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

%

20,59

17,79

12,21

5,13

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

%

21,04

18,27

12,81

14,77

Return on Investment ( R.O.I. )

%

-2,65

-2,97

-2,10

4,16

Return/ Sales

%

-5,40

-8,60

-4,32

4,11

Extra Management revenues/charges incid.

%

n.c.

n.c.

n.c.

28,57

Cash Flow

Value

17.122.435

20.430.803

12.997.079

122.482

Operating Profit

Value

-6.376.060

-7.050.661

-4.412.270

144.752

Gross Operating Margin

Value

-2.777.296

-2.818.516

207.676

241.990

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

30,12

28,96

35,77

111,85

Debts to suppliers average term

Days

380,10

468,64

277,82

128,30

Average stock waiting period

Days

55,72

84,33

67,90

80,43

Rate of capital employed return ( Turnover )

Units

0,49

0,35

0,49

1,08

Rate of stock return

Units

6,46

4,27

5,30

4,45

Labour cost incidence

%

17,71

22,09

18,76

19,12

Net financial revenues/ charges incidence

%

16,50

30,54

11,32

-1,08

Labour cost on purchasing expenses

%

15,87

18,44

16,76

19,02

Short-term financing charges

%

4,85

4,10

11,85

2,68

Capital on hand

%

203,93

289,34

206,09

91,91

Sales pro employee

Value

302.242

145.040

170.709

198.432

Labour cost pro employee

Value

53.519

32.041

32.016

35.779

 

 

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

:

1.022.428

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 1.206 significant companies.

 

The companies cash their credits on an average of 112 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,35%.

The labour cost affects the turnover in the measure of 19,12%.

Goods are held in stock in a range of 80 dd.

The difference between the sales volume and the resources used to realize it is about 1,08.

The employees costs represent the 19,02% of the production costs.

 

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 4.150.

The insolvency index for the region is 0,55, , while for the province it is 0,41.

Total Bankrupt companies in the province : 4.376.

Total Bankrupt companies in the region : 39.612.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.19

UK Pound

1

Rs.103.15

Euro

1

Rs.81.87

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

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.