MIRA INFORM REPORT

 

 

Report Date :

23.07.2014

 

IDENTIFICATION DETAILS

 

Name :

TEREX OPERATIONS ITALY SRL

 

 

Registered Office :

Via Cisa Ligure, 51/A Lentigione,

42041 – Brescello (Re)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

23.12.2002

 

 

Legal Form :

Sole-Member Limited Liability Company

 

 

Line of Business :

Manufacturer of lifting and handling equipment

 

 

No of Employees :

222

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

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

Moderate Low Risk

 

B1

Moderate Risk

 

B2

Moderate High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 

 

ITALY ECONOMIC OVERVIEW

 

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

 

Source : CIA


Company name & address

 

Terex Operations Italy Srl

 

Via Cisa Ligure, 51/A LENTIGIONE

 

42041 - Brescello (RE) -IT-

 

 

Summary

 

Fiscal Code

:

02028090351

Legal Form

:

Sole-Member Limited Liability Company

start of Activities

:

30/12/2002

Equity

:

Unknown.

Turnover Range

:

75.000.000/100.000.000

Number of Employees

:

222



Activity

 

Manufacturer of lifting and handling equipment

 

Legal Data

 

Legal Form : Sole-Member Limited Liability Company

Fiscal Code : 02028090351

 

Foreign Trade Reg. no. : RE025663 since 10/01/2003

 

Foreign Trade Reg. no. : 025663 of Reggio Emilia since 10/01/2003

 

Chamber of Commerce no. : 439941 of Genova

 

Chamber of Commerce no. : 67475 of Gorizia

 

Chamber of Commerce no. : 285737 of Perugia

 

Chamber of Commerce no. : 245035 of Reggio Emilia since 27/12/2002

 

Firms' Register : RE-2002-45629 of Reggio Emilia since 30/12/2002

 

V.A.T. Code : 02028090351

 

Establishment date

: 23/12/2002

Start of Activities

: 30/12/2002

Legal duration

: 30/12/2100

Nominal Capital

: 2.100.000

 

Subscribed Capital

: 2.100.000

 

Paid up Capital

: 2.100.000

 

 


Members

 

Terex Italia S.r.l.

 

 

 

 

 

Residence:

 

Cassoletta

, 76

- 40056

Crespellano

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Rossi

Paolo

 

 

Born in Reggio Emilia

(RE)

on 04/11/1952

- Fiscal Code : RSSPLA52S04H223K

 

 

Residence:

 

G. Rossa

, 6

- 42100

Reggio Emilia

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Technical Manager

24/01/2003

 

 

Responsible technician

10/02/2003

 

 



Corti

Gino

 

 

Born in Lecco

(CO)

on 22/09/1946

- Fiscal Code : CRTGNI46P22E507Z

 

 

Residence:

 

Martiri Della Liberta'

, 102

- 23900

Lecco

(LC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

25/11/2008

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Berardinelli

Rossana Maria Antonia

 

 

Born in Napoli

(NA)

on 03/06/1960

- Fiscal Code : BRRRSN60H43F839C

 

 

Residence:

 

Partigiani D Italia

, 6

- 43123

Parma

(PR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

22/09/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Gentilini

Marco

 

 

Born in Imola

(BO)

on 26/01/1959

- Fiscal Code : GNTMRC59A26E289M

 

 

Residence:

 

Zoagli

, 14

- 41125

Modena

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

22/09/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Fiorani

Cristina

 

 

Born in Castelfranco Emilia

(MO)

on 13/02/1970

- Fiscal Code : FRNCST70B53C107B

 

 

Residence:

 

Emilia Est

, 36

- 41013

Castelfranco Emilia

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

23/12/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Ferrandino

Stefano

 

 

Born in Milano

(MI)

on 24/07/1964

- Fiscal Code : FRRSFN64L24F205J

 

 

Residence:

 

Garibaldi

, 56

- 42016

Guastalla

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

25/11/2008

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Avegno

Luca

 

 

Born in Genova

(GE)

on 27/08/1969

- Fiscal Code : VGNLCU69M27D969C

 

 

Residence:

 

Cordanieri

, 1/A

- 16100

Genova

(GE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

22/09/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Altieri

Maurizio

 

 

Born in Ravenna

(RA)

on 28/02/1959

- Fiscal Code : LTRMRZ59B28H199A

 

 

Residence:

 

Monreale

, 1

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

10/12/2007

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Scardua

Roberto

 

 

Born in Sermide

(MN)

on 22/07/1952

- Fiscal Code : SCRRRT52L22I632T

 

 

Residence:

 

P. Nenni

, 6

- 42100

Reggio Emilia

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

10/12/2007

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Ottolina

Vittorio Annibale

 

 

Born in Macherio

(MB)

on 24/09/1951

- Fiscal Code : TTLVTR51P24E786F

 

 

Residence:

 

Marsala

, 52

- 20050

Lesmo

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

25/11/2008

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Battigaglia

Giulio

 

 

Born in Cutro

(CZ)

on 16/11/1957

- Fiscal Code : BTTGLI57S16D236V

 

 

Residence:

 

M. Del Rio

, 6

- 42100

Reggio Emilia

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Technical Manager

24/01/2003

 

 

Attorney with special power

10/12/2007

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Hoffmann

Klaus Peter

 

 

Born in Hagen

( )

on 29/04/1962

- Fiscal Code : HFFKSP62D29Z112U

 

 

Residence:

Thuringerweg

, 20

Schwerte

- DE -

 

Position

Since

Shares Amount

% Ownership

Director

17/06/2014

 

 

Board Chairman

17/06/2014

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Luini

Guido Maria

 

 

Born in Milano

(MI)

on 09/11/1951

- Fiscal Code : LNUGMR51S09F205O

 

 

Residence:

 

Cisa Ligure

, 51/A

- 42041

Brescello

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

18/03/2014

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Fearon

Matthew Sean

 

 

Born in Ohio

( )

on 29/07/1961

- Fiscal Code : FRNMTH61L29Z404N

 

 

Residence:

226th Avenue

, 2609

Sammamish

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

17/06/2014

 

 



Forini

Carlo

 

 

Born in Perugia

(PG)

on 22/12/1968

- Fiscal Code : FRNCRL68T22G478A

 

 

Residence:

 

Del Parmigianino

, 4

- 43121

Parma

(PR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

22/09/2011

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Rosso

Pier Mario Giuseppe

 

 

Born in Asti

(AT)

on 06/09/1958

- Fiscal Code : RSSPMR58P06A479I

 

 

Residence:

 

Cisa Ligure

, 51/A

- 42041

Brescello

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

18/03/2014

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

 

Bradley

Kevin Patrick

 

 

 

Born in New Jersey

( )

on 22/06/1962

- Fiscal Code : BRDKNP62H22Z404X

 

 

 

Residence:

Hyctory Lane

, 32

Fairfield

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

17/06/2014

 

 



Cohen

Eric I

 

 

Born in New York

( )

on 19/10/1958

- Fiscal Code : CHNRCE58R19Z404W

 

 

Residence:

Burham Hill Road

, 32

Wesport Ct

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

17/06/2014

 

 



Zavagno

Mara

 

 

Born in Spilimbergo

(PN)

on 14/11/1973

- Fiscal Code : ZVGMRA73S54I904H

 

 

Residence:

 

Livenza

, 1/B

- 33097

Spilimbergo

(PN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/09/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Mocci

Riccardo

 

 

Born in Cagliari

(CA)

on 29/12/1975

- Fiscal Code : MCCRCR75T29B354P

 

 

Residence:

 

Michelangelo

, 31

- 41051

Castelnuovo Rangone

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

23/12/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Workman

Christopher John

 

 

Born in St. Louis

( )

on 17/10/1963

- Fiscal Code : WRKCRS63R17Z404A

 

 

Residence:

 

Cisa Ligure

, 51/A

- 42041

Brescello

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

18/03/2014

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Carducci

Fabrizio

 

 

Born in Perugia

(PG)

on 17/06/1971

- Fiscal Code : CRDFRZ71H17G478F

 

 

Residence:

 

Del Vecchio Padiglione

, 5

- 06131

Perugia

(PG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

01/05/2014

 

 

 

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.

 

Terex Italia S.r.l.

 

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Terexlift s.r.l.

Umbertide (PG) - IT -

00249210543

Sole partner

Active

Registered

 

Hoffmann

Klaus Peter

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Donati Sollevamenti S.r.l.

Daverio (VA) - IT -

00195340120

Board Chairman

Withdrawn

Registered

Demag Cranes E Components S.p.a.

Agrate Brianza (MB) - IT -

00768160152

Director

Withdrawn

Registered

Ansaldoreggiane S.r.l. In Liquidazione

Brescello (RE) - IT -

01157950096

Liquidator

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

Terex Italia S.r.l.

Crespellano - IT -

10388810151

 

100,00



Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

Ansaldoreggiane S.r.l. In Liquidazione

Brescello - IT -

01157950096

10.000 .Eur

100,00

 

 

Active

Consorzio Per La Ricerca E Lo Sviluppo D i Tecnologie Per Il Trasporto Innovativo

Rotondella - IT -

00673630778

 

 

 

 

Active

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Cisa Ligure

, 51/A

- 42041

- Brescello

(RE)

- IT -

 

-

Branch

(Factory)

since 31/12/2002

 

 

 

 

 

 

Cisa Ligure

, 51/A

- 42041

- Brescello

(RE)

- IT -

 

-

Branch

(office)

since 01/10/2008

 

 

 

 

 

 

Ferdinando Maria Perrone

, 29-31

- 16100

- Genova

(GE)

- IT -

 

-

Branch

(office)

since 01/05/2014

 

 

 

 

 

 

Buzzacchero

, SNC

- 06019

- Umbertide

(PG)

- IT -

 

 

 

 

Employees

: 222

 

Fittings and Equipment for a value of 350.000

Eur

 

Stocks for a value of 35.210.000

Eur

 

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Masoni

Fausto

 

 

Born in Reggio Emilia

(RE)

on 20/05/1951

- Fiscal Code : MSNFST51E20H223J

 

 

Residence:

 

Zini

, 11

- 42100

Reggio Emilia

(RE)

- IT -

 

Ex-Postions

Attorney with special power

 

Avegno

Luca

 

 

Born in Genova

(GE)

on 27/08/1969

- Fiscal Code : VGNLCU69M27D969C

 

 

Residence:

 

Cordanieri

, 1/A

- 16100

Genova

(GE)

- IT -

 

Ex-Postions

Attorney with special power

 

Damiani

Riccardo

 

 

Born in Bologna

(BO)

on 07/01/1959

- Fiscal Code : DMNRCR59A07A945A

 

 

Residence:

 

Prati Di Soletto

, 244

- 40050

Castello di Serravalle

(BO)

- IT -

 

Ex-Postions

Attorney with special power

 

Ongarini

Claudio

 

 

Born in Reggiolo

(RE)

on 25/04/1953

- Fiscal Code : NGRCLD53D25H225E

 

 

Residence:

 

Cherubini

, 6

- 42046

Reggiolo

(RE)

- IT -

 

Ex-Postions

Attorney with special power

 

Luini

Guido Maria

 

 

Born in Milano

(MI)

on 09/11/1951

- Fiscal Code : LNUGMR51S09F205O

 

 

Residence:

 

Cisa Ligure

, 51/A

- 42041

Brescello

(RE)

- IT -

 

Ex-Postions

Director

Managing Director

 

Regnani

Rita

 

 

Born in Reggio Emilia

(RE)

on 30/11/1954

- Fiscal Code : RGNRTI54S70H223B

 

 

Residence:

 

A. Mazzoli

, 11

- 42100

Reggio Emilia

(RE)

- IT -

 

Ex-Postions

Attorney with special power

 

Corsi

Mario

 

 

Born in Trieste

(TS)

on 18/07/1954

- Fiscal Code : CRSMRA54L18L424W

 

 

Residence:

 

Vittor Pisani

, 16

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

Conti

Renato

 

 

Born in Montecatini-Terme

(PT)

on 01/06/1943

- Fiscal Code : CNTRNT43H01A561G

 

 

Residence:

 

G. Fasce

, 1-9

- 16100

Genova

(GE)

- IT -

 

Ex-Postions

Director

 

Fantuzzi

Luciano

 

 

Born in Gattatico

(RE)

on 30/12/1935

- Fiscal Code : FNTLCN35T30D934F

 

 

Residence:

 

Nizzoli

, 19

- 42041

Brescello

(RE)

- IT -

 

Ex-Postions

Board Chairman

Director

 

MAUCCI

MARCO

 

 

Born in MILANO

(MI)

on 08/10/1956

- Fiscal Code : MCCMRC56R08F205M

 

 

Residence:

 

FRASSINI

, 43

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Technical Manager

 

Lamberti

Danilo

 

 

Born in Reggio Emilia

(RE)

on 12/09/1976

- Fiscal Code : LMBDNL76P12H223Z

 

 

Residence:

 

Caselette

, 31

- 42019

Scandiano

(RE)

- IT -

 

Ex-Postions

Attorney with special power

 

Mercati

Stefano

 

 

Born in Sassuolo

(MO)

on 07/05/1968

- Fiscal Code : MRCSFN68E07I462F

 

 

Residence:

 

Margherita

, 261

- 41028

Serramazzoni

(MO)

- IT -

 

Ex-Postions

Attorney with special power

 

Giacomini

Lino

 

 

Born in Vezzano sul Crostolo

(RE)

on 21/02/1950

- Fiscal Code : GCMLNI50B21L820S

 

 

Residence:

 

A.grandi

, 5/6

- 42020

Albinea

(RE)

- IT -

 

Ex-Postions

Procurator

 

Liboni

Luigi

 

 

Born in Ferrara

(FE)

on 04/10/1949

- Fiscal Code : LBNLGU49R04D548P

 

 

Residence:

 

A. Volta

, 54

- 44012

Bondeno

(FE)

- IT -

 

Ex-Postions

Responsible technician

 

Savazzi

Aldo

 

 

Born in Suzzara

(MN)

on 08/12/1938

- Fiscal Code : SVZLDA38T08L020H

 

 

Residence:

 

Curtatone Montanara

, 96

- 46029

Suzzara

(MN)

- IT -

 

Ex-Postions

Temporary Auditor

 

Lugli

Paolo

 

 

Born in Bergamo

(BG)

on 18/12/1965

- Fiscal Code : LGLPLA65T18A794S

 

 

Residence:

 

E. Fermi

, 5

- 40033

Casalecchio di Reno

(BO)

- IT -

 

Ex-Postions

Attorney with special power

 

Petilli

Francesco

 

 

Born in ROMA

(RM)

on 08/03/1950

- Fiscal Code : PTLFNC50C08H501G

 

 

Residence:

 

BELLARIA

, 4

- 42100

Reggio Emilia

(RE)

- IT -

 

Ex-Postions

Managing Director

Director



CEASINGS/INCORPORATIONS/MERGES:

 

 

The firm absorved

 

 

 

NOELL REGGIANE MARE SRL

 

 

 

Timavo

, 69

, 34074

, Monfalcone

(GO)

- IT -

 

 

Fiscal Code: 01029500319

 

 

Date

:

03/05/2004

 

Project of merging by taking over of

 

 

 

NOELL REGGIANE MARE SRL

 

 

 

Timavo

, 69

, 34074

, Monfalcone

(GO)

- IT -

 

 

Fiscal Code: 01029500319

 

 

Date

Merging/splitting-up project:

27/01/2004

 

The firm absorbed by merging of

 

 

 

NOELL REGGIANE MARE SRL

 

 

 

Timavo

, 69

, 34074

, Monfalcone

(GO)

- IT -

 

 

Fiscal Code: 01029500319

 

 

Date

:

03/05/2004



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 2002.

Balance sheets for the years 2010, 2011 and 2012 were analyzed.

During the last years, the subject company registered net losses. Losses are due to turnover decrease registered over the last years.

The return on investment in the last financial year was negative (-9,39%).

The operating result is negative (Eur. -14.672.624).

At the end of the latest financial year, a negative gross operating margin of Eur. -11.176.949 was registered.

Short term indebtedness as opposed to the net worth is fairly high as the gearing ratio shows

The amount of equity capital is lower than the economic results; the shareholders funds are equal to Eur. -10.166.349.

In the year 2012 total debts amounted to Eur. 139.685.619 , with no sensible variation.

The recourse to suppliers' credit is substantial with long payments average period and higher than the sector.

Liquidity is however good.

On average trade credits are collected in 65,82 days. , lower than the sector's average.

(Eur. -14.392.305) is the negative value of the cash flow.

Labour cost amounts to Eur. 15.371.283, with a 15,39% incidence on production costs. , with a 19,75% incidence on turnover.

Financial charges have a high incidence (-3,2%) on turnover figures.



Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

77.834.366

Profit (Loss) for the period

-15.891.175

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

118.646.214

Profit (Loss) for the period

-52.898.282

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

122.807.891

Profit (Loss) for the period

-48.562.278

 

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

 

6.600.368

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

6.600.368

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

124.700

295.282

453.808

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

11.492

14.108

16.021

. . Concessions,licenses,trademarks,etc.

106.312

87.548

18.968

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

25.269

35.062

 

. Total Intangible Fixed Assets

267.773

432.000

488.797

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

23.522.533

35.060.718

48.555.361

. . Plant and machinery

200.746

1.059.848

2.746.238

. . Industrial and commercial equipment

149.157

359.768

320.769

. . Other assets

459.026

629.219

610.830

. . Assets under construction and advances

190.960

 

124.736

. Total Tangible fixed assets

24.522.422

37.109.553

52.357.934

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

511.247

462.140

553.939

. . . Equity invest. in subsidiary companies

509.775

460.668

552.468

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

1.472

1.472

1.471

. . Financial receivables

296.012

73.936

52.041

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

296.012

73.936

52.041

. . . 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

296.012

73.936

52.041

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

296.012

73.936

52.041

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

807.259

536.076

605.980

Total fixed assets

25.597.454

38.077.629

53.452.711

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

13.762.449

10.240.405

14.413.413

. . Work in progress and semimanufactured

10.523.991

6.047.498

10.717.846

. . Work in progress on order

 

2.052.060

11.743.076

. . Finished goods

10.924.762

7.523.549

5.870.842

. . Advance payments

 

366.667

537.594

. Total Inventories

35.211.202

26.230.179

43.282.771

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

90.337.795

76.787.665

78.305.694

. . Beyond 12 months

1.157.821

746.597

485.344

. . Trade receivables

14.231.130

26.678.112

21.875.918

. . . . Within 12 months

14.231.130

26.678.112

21.875.918

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

11.738.673

14.538.296

14.848.059

. . . . Within 12 months

11.738.673

14.538.296

14.848.059

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

1.169.144

1.223.280

1.139.836

. . . . Within 12 months

1.169.144

1.223.280

1.139.836

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

26.118.793

10.390.512

11.301.370

. . . . Within 12 months

26.118.793

10.390.512

11.301.370

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

1.825.419

2.101.996

2.990.641

. . . . Within 12 months

1.825.419

2.101.996

2.990.641

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

36.412.457

22.602.066

26.635.214

. . . . Within 12 months

35.254.636

21.855.469

26.149.870

. . . . Beyond 12 months

1.157.821

746.597

485.344

. Total Credits not held as fixed assets

91.495.616

77.534.262

78.791.038

. FINANCIAL ASSETS

 

 

 

. . Equity invest. in subsidiary comp.

 

 

 

. . Equity invest. in associated companies

 

 

 

. . Equity invest. in holding companies

 

 

 

. . Other equity investments

 

 

 

. . Own shares

 

 

 

. . . Total nominale value

 

 

 

. . Other securities

 

 

 

. Total Financial Assets

 

 

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

3.942.588

4.620.897

5.288.954

. . Checks

 

 

 

. . Banknotes and coins

3.605

7.253

10.734

. Total Liquid funds

3.946.193

4.628.150

5.299.688

Total current assets

130.653.011

108.392.591

127.373.497

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

55.388

115.536

179.445

. Other adjustment accounts

 

 

 

Total adjustments accounts

55.388

115.536

179.445

TOTAL ASSETS

156.305.853

153.186.124

181.005.653

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

2.000.000

2.000.000

2.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

 

 

 

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

105.369.233

70.669.233

28.402.556

. Accumulated Profits (Losses)

-101.644.407

-48.669.233

 

. Profit( loss) of the year

-15.891.175

-52.975.175

-48.669.233

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

-10.166.349

-28.975.175

-18.266.677

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

 

 

 

. . Other funds

22.037.910

28.866.901

25.143.967

Total Reserves for Risks and Charges

22.037.910

28.866.901

25.143.967

Employee termination indemnities

3.419.312

5.251.033

6.043.125

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

107.151.367

75.371.293

81.514.774

. . . . Beyond 12 months

32.534.252

71.017.442

85.790.396

. . 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

50.477.956

62.356.410

62.344.385

. . . . Within 12 months

19.515.557

234.492

222.469

. . . . Beyond 12 months

30.962.399

62.121.918

62.121.916

. . Due to other providers of finance

65.073

67.157

67.157

. . . . Within 12 months

65.073

67.157

67.157

. . . . Beyond 12 months

 

 

 

. . Advances from customers

24.045.062

9.306.451

22.118.911

. . . . Within 12 months

24.045.062

9.306.451

22.118.911

. . . . Beyond 12 months

 

 

 

. . Trade payables

22.205.854

24.741.648

30.419.626

. . . . Within 12 months

22.205.854

24.741.648

30.419.626

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

4.857.470

4.746.974

4.813.946

. . . . Within 12 months

4.857.470

4.746.974

4.813.946

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

1.132.952

1.165.428

1.124.407

. . . . Within 12 months

1.132.952

1.165.428

1.124.407

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

33.686.951

40.361.873

42.877.991

. . . . Within 12 months

32.115.098

31.466.349

19.209.511

. . . . Beyond 12 months

1.571.853

8.895.524

23.668.480

. . Due to the tax authorities

598.027

720.115

806.306

. . . . Within 12 months

598.027

720.115

806.306

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

210.938

184.540

510.246

. . . . Within 12 months

210.938

184.540

510.246

. . . . Beyond 12 months

 

 

 

. . Other payables

2.405.336

2.738.139

2.222.195

. . . . Within 12 months

2.405.336

2.738.139

2.222.195

. . . . Beyond 12 months

 

 

 

Total accounts payable

139.685.619

146.388.735

167.305.170

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

1.329.361

1.654.630

780.068

Total adjustment accounts

1.329.361

1.654.630

780.068

TOTAL LIABILITIES

156.305.853

153.186.124

181.005.653

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

3.470

Risk accounts

 

26.289.967

24.070.214

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

77.834.366

118.646.214

122.807.891

. Changes in work in progress

3.391.143

-3.017.641

3.621.278

. Changes in semi-manufact. products

1.089.349

-9.691.016

-23.468.683

. Capitalization of internal work

 

 

 

. Other income and revenues

2.905.102

2.048.121

1.301.524

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

2.905.102

2.048.121

1.301.524

Total value of production

85.219.960

107.985.678

104.262.010

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

69.446.348

73.804.815

61.709.248

. Services received

 

 

 

. Leases and rentals

16.159.312

29.521.234

30.107.701

. Payroll and related costs

15.371.283

21.108.909

24.547.328

. . Wages and salaries

11.146.103

15.714.569

17.225.943

. . Social security contributions

3.356.820

4.148.267

5.611.925

. . Employee termination indemnities

810.819

683.679

1.105.566

. . Pension and similar

 

 

 

. . Other costs

57.541

562.394

603.894

. Amortization and depreciation

1.498.870

18.078.295

15.050.583

. . Amortization of intangible fixed assets

254.118

222.239

1.833.733

. . Amortization of tangible fixed assets

1.097.858

2.506.910

2.609.963

. . Depreciation of tangible fixed assets

 

13.155.321

9.994.137

. . Writedown of current receiv.and of liquid

146.894

2.193.825

612.750

. Changes in raw materials

-4.867.197

4.173.009

317.744

. Provisions to risk reserves

1.996.805

1.153.999

8.859.993

. Other provisions

 

 

 

. Other operating costs

287.163

707.343

594.654

Total production costs

99.892.584

148.547.604

141.187.251

Diff. between value and cost of product.

-14.672.624

-40.561.926

-36.925.241

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

191.512

159.705

33.100

. . 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

191.512

159.705

33.100

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

191.512

159.705

33.100

. Interest and other financial expense

-2.679.025

-3.380.746

-3.632.793

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

-1.005.670

-1.645.873

-1.465.496

. . Towards other companies

2.679.025

3.380.746

3.632.793

Total financial income and expense

-2.487.513

-3.221.041

-3.599.693

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

-2.172.962

-2.040.730

-974.230

. . Of equity investments

-2.172.962

-2.040.730

 

. . Of financial fixed assets (no equity inv)

 

 

-974.230

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

-2.172.962

-2.040.730

-974.230

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

3.766.283

1.781.245

1.026.173

. . Gains on disposals

2.327.227

61.674

58.985

. . Other extraordinary income

1.439.056

1.719.571

967.188

. Extraordinary expense

-1.346.628

-9.791.754

-7.949.339

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

-136.064

. . Other extraordinary expense

-1.346.628

-9.791.754

-7.813.275

Total extraordinary income and expense

2.419.655

-8.010.509

-6.923.166

Results before income taxes

-16.913.444

-53.834.206

-48.422.330

. Taxes on current income

-1.022.269

-935.924

139.948

. . current taxes

 

 

139.948

. . differed taxes(anticip.)

-1.022.269

-935.924

 

. Net income for the period

-15.891.175

-52.898.282

-48.562.278

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-15.891.175

-52.898.282

-48.562.278

 

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

0,16

0,25

0,30

0,18

Elasticity Ratio

Units

0,84

0,71

0,70

0,79

Availability of stock

Units

0,23

0,17

0,24

0,21

Total Liquidity Ratio

Units

0,61

0,54

0,46

0,52

Quick Ratio

Units

0,03

0,03

0,03

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

n.c.

n.c.

n.c.

3,01

Self Financing Ratio

Units

n.c.

n.c.

n.c.

0,19

Capital protection Ratio

Units

n.c.

n.c.

n.c.

0,66

Liabilities consolidation quotient

Units

0,34

1,01

1,13

0,16

Financing

Units

n.c.

n.c.

n.c.

3,56

Permanent Indebtedness Ratio

Units

0,16

0,31

0,41

0,34

M/L term Debts Ratio

Units

0,23

0,50

0,51

0,10

Net Financial Indebtedness Ratio

Units

n.c.

n.c.

n.c.

0,69

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,01

1,24

1,38

1,65

Current ratio

Units

1,22

1,44

1,56

1,18

Acid Test Ratio-Liquidity Ratio

Units

0,89

1,09

1,03

0,86

Structure's primary quotient

Units

n.c.

n.c.

n.c.

1,02

Treasury's primary quotient

Units

0,04

0,06

0,07

0,06

Rate of indebtedness ( Leverage )

%

n.c.

n.c.

n.c.

509,92

Current Capital ( net )

Value

23.501.644

33.021.298

45.858.723

330.495

RETURN

 

 

 

 

 

Return on Sales

%

-18,49

-29,35

-27,29

3,79

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

%

n.c.

n.c.

n.c.

6,70

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

%

n.c.

n.c.

n.c.

18,82

Return on Investment ( R.O.I. )

%

-9,39

-26,48

-20,40

4,89

Return/ Sales

%

-18,85

-34,19

-30,07

4,78

Extra Management revenues/charges incid.

%

n.c.

n.c.

n.c.

29,96

Cash Flow

Value

-14.392.305

-34.819.987

-33.511.695

165.166

Operating Profit

Value

-14.672.624

-40.561.926

-36.925.241

225.594

Gross Operating Margin

Value

-11.176.949

-21.329.632

-13.014.665

376.080

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

65,82

80,95

64,13

111,07

Debts to suppliers average term

Days

260,24

247,43

310,67

127,44

Average stock waiting period

Days

162,86

79,59

126,88

62,88

Rate of capital employed return ( Turnover )

Units

0,50

0,77

0,68

1,10

Rate of stock return

Units

2,21

4,52

2,84

5,58

Labour cost incidence

%

19,75

17,79

19,99

18,94

Net financial revenues/ charges incidence

%

-3,20

-2,71

-2,93

-1,15

Labour cost on purchasing expenses

%

15,39

14,21

17,39

18,99

Short-term financing charges

%

1,92

2,31

2,17

2,55

Capital on hand

%

200,82

129,11

147,39

90,89

Sales pro employee

Value

162.154

180.039

160.114

199.007

Labour cost pro employee

Value

32.023

32.031

32.004

34.820

 

 

Market / Territory Data

 

 

Population living in the province

:

487.003

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

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

 

- per food products

:

425

- per non food products

:

2.063

- per energy consume

:

143

 

Sector Data

 

The values are calculated on a base of 1.964 significant companies.

The companies cash their credits on an average of 111 dd.

The average duration of suppliers debts is about 127 dd.

The sector's profitability is on an average of 3,79%.

The labour cost affects the turnover in the measure of 18,94%.

Goods are held in stock in a range of 63 dd.

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

The employees costs represent the 18,99% of the production costs.


Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 18.860 protested subjects are found; in the province they count to 1.775.

The insolvency index for the region is 0,46, , while for the province it is 0,38.

Total Bankrupt companies in the province : 1.365.

Total Bankrupt companies in the region : 14.698.

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.23

UK Pound

1

Rs.102.86

Euro

1

Rs.81.44

 

 

INFORMATION DETAILS

 

Analysis Done by :

SUM

 

 

Report Prepared by :

MNL

 

 

RATING EXPLANATIONS

 

RATING

STATUS

 

PROPOSED CREDIT LINE

>86

Aaa

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

 

Unlimited

71-85

Aa

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

 

Large

56-70

A

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

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

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

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

Credit not recommended

--

NB

                                       New Business

--

 

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

 

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

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

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

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