MIRA INFORM REPORT

 

 

Report Date :

23.06.2014

 

IDENTIFICATION DETAILS

 

Name :

ADRIATICA S.P.A.

 

 

Registered Office :

Via Filippo Corridoni,     2

45100 - Rovigo (RO)

 

 

Country :

Italy

 

 

Financials (as on) :

30.06.2013

 

 

Date of Incorporation :

21.12.1998

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of fertilisers and nitrogenous compounds

 

 

No. of Employees

from 111 to 130

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

NOTES :

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

 

ECGC Country Risk Classification List – March 31st, 2014

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

ITALY - ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is 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

 

ADRIATICA S.P.A.

 

Via Filippo Corridoni,     2

45100 - Rovigo (RO) -IT-

 

 

Summary

 

Fiscal Code

:

02907070235

Legal Form

:

Joint stock company

Establishment Date

:

21/12/1998

Equity

:

Over 2.582.254

Turnover Range

:

100.000.000/150.000.000

Number of Employees

:

from 111 to 130

 

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

 

Manufacture of fertilisers and nitrogenous compounds

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 02907070235

 

Foreign Trade Reg. no. : RO007784 since 17/06/2004

 

Foreign Trade Reg. no. : 007784 of Rovigo since 17/06/2004

 

Chamber of Commerce no. : 414927 of Padova

 

Chamber of Commerce no. : 129895 of Rovigo since 03/08/1999

 

Chamber of Commerce no. : 295464 of Verona

 

Chamber of Commerce no. : 351389 of Verona

 

Firms' Register : RO-1999-12347 of Rovigo since 11/08/1999

 

Firms' Register : VR-1999-22823 of Verona

 

V.A.T. Code : 01135290292

 

Establishment date

: 21/12/1998

Legal duration

: 31/12/2050

Nominal Capital

: 1.848.000

Subscribed Capital

: 1.848.000

Paid up Capital

: 1.848.000

 

Members

 

Finairon S.p.a. - Societa' Di Investimen

ti E Partecipazioni - Per Brevita' Fina

 

 

:

Isonzo

, 11

- 37126

Verona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Mainardi

Anacleto Carlo

 

Born in Grumello Cremonese Ed Uniti

(CR)

on 27/02/1939

- Fiscal Code : MNRNLT39B27E217H

 

Residence:

Della Solidarieta'

, 280

- 45011

Adria

(RO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/10/2012

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Ferro

Giuseppe Massimo

 

Born in San Bonifacio

(VR)

on 03/04/1959

- Fiscal Code : FRRGPP59D03H783H

 

Residence:

Tazio Nuvolari

, 1

- 20143

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/10/2012

Board Chairman

26/10/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Toffoli

Giovanni

 

Born in Padova

(PD)

on 06/03/1968

- Fiscal Code : TFFGNN68C06G224G

 

Residence:

Giambattista Morgagni

, 14

- 35121

Padova

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/10/2012

Managing Director

26/10/2012

 

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.

 

Ferro

Giuseppe Massimo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Valcos S.r.l.

Sant'Ambrogio di Valpolicella (VR) - IT -

00220800239

Director

Active

Registered

Grand Hotel S.r.l.

Milano (MI) - IT -

04620030157

Managing Director

Withdrawn

Ceased

S.a.i.a. S.r.l. Unipersonale

Verona (VR) - IT -

01937390159

Chairman

Active

Registered

S.a.i.a. S.r.l. Unipersonale

Verona (VR) - IT -

01937390159

Board Chairman

Withdrawn

Registered

La Valverde Societa' Di Iniziative Agroalimentari A Responsabilita'

Verona (VR) - IT -

01642420234

Director

Withdrawn

Registered

La Valverde Societa' Di Iniziative Agroalimentari A Responsabilita'

Verona (VR) - IT -

01642420234

Board Chairman

Withdrawn

Registered

Finairon S.p.a. - Societa' Di Investimenti E Partecipazioni - Per Brevita' Fina

Verona (VR) - IT -

01730030234

Director

Active

Registered

Finairon S.p.a. - Societa' Di Investimenti E Partecipazioni - Per Brevita' Fina

Verona (VR) - IT -

01730030234

Board Chairman

Active

Registered

Gestioni Benacensi S.p.a.

Lazise (VR) - IT -

02219040231

Director

Withdrawn

Registered

Monaco S.r.l.

Verona (VR) - IT -

02493310235

Director

Active

Registered

Monaco S.r.l.

Verona (VR) - IT -

02493310235

Board Chairman

Withdrawn

Registered

Kogi S.r.l.

Verona (VR) - IT -

01538950237

Sole Director

Active

Registered

Cangrande Parcheggi Soc. Coop. Edilizia

Verona (VR) - IT -

02845100235

Director

Withdrawn

Registered

Tua Assicurazioni Societa' Per Azioni

Milano (MI) - IT -

02816710236

Director

Active

Registered

Im.mo.gest. S.a.s. Di Giuseppe Massimo Ferro E C.

Verona (VR) - IT -

02321300234

General Partner

Active

Registered

Nordest Societa' Di Gestione DelRisparmio S.p.A.

Vicenza (VI) - IT -

03344740240

Director

Withdrawn

Registered

E.n.esta S.a.s. Di Riboni Carla E C.

Verona (VR) - IT -

02603630233

Limited Partner

Active

Registered

Progeca S.r.l.

Verona (VR) - IT -

03286270230

Director

Active

Registered

 

Toffoli

Giovanni

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Agroalimentare Sud S.p.a.

Melfi (PZ) - IT -

01541070239

Director

Active

Registered

Agroalimentare Sud S.p.a.

Melfi (PZ) - IT -

01541070239

Managing Director

Active

Registered

Agroalimentare Sud S.p.a.

Melfi (PZ) - IT -

01541070239

Board Chairman

Active

Registered

Agrimont S.r.l.

Loreo (RO) - IT -

01411450297

Director

Active

Registered

Allibo Adriatico S.p.a.

Rovigo (RO) - IT -

01443080294

Director

Active

Registered

K - Logistica S.r.l.

Loreo (RO) - IT -

04055600276

Director

Active

Registered

K - Logistica S.r.l.

Loreo (RO) - IT -

04055600276

Board Chairman

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

Finairon S.p.a. - Societa' Di Investimen ti E Partecipazioni - Per Brevita' Fina

Verona - IT -

01730030234

616.000 .Eur

33,33

Mainardi Anacleto Carlo

Adria - IT -

MNRNLT39B27E217H

616.000 .Eur

33,33

Toffoli Giovanni

Padova - IT -

TFFGNN68C06G224G

616.000 .Eur

33,33

 

 

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

Agroalimentare Sud S.p.a.

Melfi - IT -

01541070239

1.880.615 .Eur

65,75

Active

Agrimont S.r.l.

Loreo - IT -

01411450297

2.333 .Eur

23,33

Active

Consorzio Veneto Emiliano Razionalizzazi one Ed Acquisto Energia Sigla Consorzio

Rovigo - IT -

01142680295

Active

Consorzio Sostanze Chimiche Fertilizzant i E Reach

02302840398

Active

K - Logistica S.r.l.

Loreo - IT -

04055600276

100.000 .Eur

100,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Filippo Corridoni

, 2

- 45100

- Rovigo

(RO)

- IT -

 

PHONE

: 0425203311

 

PHONE

: 0426669611

 

FAX

: 0426669655

 

-

Branch

(Factory)

since 01/07/2000

 

Dogado

, 300/21

- 45017

- Loreo

(RO)

- IT -

 

PHONE

: 0426334648

 

-

Branch

(office)

since 05/04/2004

 

Dogado

, 300/19

- 45017

- Loreo

(RO)

- IT -

 

-

Branch

(office)

since 04/09/2006

 

Isonzo

, 11

- 37100

- Verona

(VR)

- IT -

 

-

Branch

(Factory)

since 01/06/2013

 

Dell'artigiano

, 12

- 35040

- Ponso

(PD)

- IT -

 

Employees

: 124

 

Fittings and Equipment for a value of 1.340.000

Eur

 

Stocks for a value of 14.770.000

Eur

 

Trade organization: direct or by agents.

The company sells in Italy and abroad.

The company 's mainly customers are companies.

The firm operates abroad as importer / exporter..

Financial means used for sale: bank transfers and bank orders.

Main used payment modalities are by cash orders and bank transfers.

 

Import comes generally from the following nations:

-

 

- EUROPA

 

Export is mainly towards:

- Serbia

 

- Bosnia

 

- Croatia

 

 

Traded Brands / Suppliers

 

- Marchi Industriale S.p.A

 

- Autotrasporti Bommartini srl

 

- Arkema S.r.l

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

05/07/2004

 

EX-MEMBERS / EX-POSITIONS:

 

Mainardi

Anacleto Carlo

 

Born in Grumello Cremonese Ed Uniti

(CR)

on 27/02/1939

- Fiscal Code : MNRNLT39B27E217H

 

Residence:

Della Solidarieta'

, 280

- 45011

Adria

(RO)

- IT -

 

Ex-Postions

Board Chairman

 

Ferro

Luigi

 

Born in Colognola Ai Colli

(VR)

on 27/10/1934

- Fiscal Code : FRRLGU34R27C897N

 

Ex-Postions

Director

 

Ferro

Luigi

 

Born in Colognola Ai Colli

(VR)

on 27/10/1934

- Fiscal Code : FRRLGU34R27C897N

 

Residence:

Roma

, 11

- 37030

Colognola Ai Colli

(VR)

- IT -

 

Ex-Postions

Director

 

Stevanella

Paolo

 

Born in San Bonifacio

(VR)

on 06/07/1962

- Fiscal Code : STVPLA62L06H783F

 

Residence:

Kennedy

, 48

- 37059

Zevio

(VR)

- IT -

 

Ex-Postions

Permanent Auditor

Temporary Auditor

 

Ceni

Luisa

 

Born in Verona

(VR)

on 28/12/1964

- Fiscal Code : CNELSU64T68L781I

 

Residence:

Cavour

, 10

- 37121

Verona

(VR)

- IT -

 

Ex-Postions

Temporary Auditor

 

Centurioni

Alberto

 

Born in Verona

(VR)

on 29/11/1959

- Fiscal Code : CNTLRT59S29L781H

 

Residence:

Cadene

, 3

- 37031

Illasi

(VR)

- IT -

 

Ex-Postions

Permanent Auditor

 

Glisenti

Giovanni

 

Born in Milano

(MI)

on 04/09/1956

- Fiscal Code : GLSGNN56P04F205B

 

Residence:

San Fermo

, 24

- 37121

Verona

(VR)

- IT -

 

Ex-Postions

Temporary Auditor

 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

Agrofill S.R.L.

 

Ateste,

, 10

, 35042

, Este

(PD)

- IT -

 

Fiscal Code: 01060370283

 

Date

Merging/splitting-up project:

18/12/2012

 

The firm absorbed by merging of

 

Agrofill S.R.L.

 

Ateste,

, 10

, 35042

, Este

(PD)

- IT -

 

Fiscal Code: 01060370283

 

Date

:

20/05/2013



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.

 

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

BANCA POP. DI VERONA - BPV-SGSP SPA

STRA'

VIA NAZIONALE, 102

37042

Caldiero (VR)

5188

59320



Financial and Economical Analysis

 

Company's starting of activities dates back to 1998.

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

During the last years, it recorded positive net results (r.o.e. 6,09% in 2013)

The operating result was positive in the last financial year (4,17%) and in line with the sector's average.

The amount of the operating result for the year 2013 is of Eur. 3.439.713 with a -31,78% fall as against the year 2012.

During the latest financial year the gross operating margin amounted to Eur. 6.002.217 stable if compared to the financial year 2012.

The analysis shows a fair financial position as the indebtedness volume is acceptable (2,14) but with an increase as against the previous accounting period.

Subject can manage an equity capital funds for an amount of Eur. 23.042.642 , stable in comparison with the value of the previous year.

Total debts recorded amounted to Eur. 57.397.464 (Eur. 7.849.268 of which were m/l term debts) , with no sensible variation.

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

Payments are supported by good current assets.

Trade credits average terms are 73,84 days. , shorter than the sector's average.

The financial management generated a cash flow of Eur. 3.964.709.

In the last financial year labour cost was of Eur. 5.568.263, with a 4,79% incidence on total costs of production. , whereas 4,68% is the incidence on sales revenues.

Financial charges have a limited incidence (-1,06%) on sales volume.



Financial Data

 

Complete balance-sheet for the year

al 30/06/2013

(in Eur

x 1)

 

Item Type

Value

Sales

118.912.161

Profit (Loss) for the period

1.402.205

 

Complete balance-sheet for the year

al 30/06/2012

(in Eur

x 1)

 

Item Type

Value

Sales

144.414.230

Profit (Loss) for the period

2.251.150

 

Complete balance-sheet for the year

al 30/06/2011

(in Eur

x 1)

 

Item Type

Value

Sales

95.302.915

Profit (Loss) for the period

1.509.062

 

Complete balance-sheet for the year

al 30/06/2010

(in Eur

x 1)

 

Item Type

Value

Sales

60.494.496

Profit (Loss) for the period

-1.753.335

 

Complete balance-sheet for the year

al 30/06/2009

(in Eur

x 1)

 

Item Type

Value

Sales

97.928.854

Profit (Loss) for the period

4.265.159



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 30/06/2013 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 30/06/2012 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 30/06/2011 - 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

20.088

. . Research,develop. and advert.expens.

. . Industrial patent rights

404.379

420.080

477.392

. . Concessions,licenses,trademarks,etc.

. . Goodwill

597.011

. . Assets in formation and advance paymen.

1.000

. . Other intangible fixed assets

158.651

67.181

87.992

. Total Intangible Fixed Assets

1.181.129

487.261

565.384

. TANGIBLE FIXED ASSETS

. . Real estate

13.129.533

12.063.454

12.713.270

. . Plant and machinery

1.321.271

1.098.026

876.948

. . Industrial and commercial equipment

19.648

33.659

18.848

. . Other assets

273.694

221.877

293.719

. . Assets under construction and advances

1.244.135

245.010

124.540

. Total Tangible fixed assets

15.988.281

13.662.026

14.027.325

. FINANCIAL FIXED ASSETS

. . Equity investments

10.894.343

10.890.198

9.451.996

. . . Equity invest. in subsidiary companies

10.551.502

10.580.002

9.141.800

. . . Equity invest. in associated companies

332.591

300.000

300.000

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

10.250

10.196

10.196

. . Financial receivables

4.856.278

5.303.848

10.006.946

. . . . Within 12 months

4.844.909

5.292.500

9.995.598

. . . . Beyond 12 months

11.369

11.348

11.348

. . . Receivab due from subsidiaries

4.700.000

5.292.500

9.495.598

. . . . Within 12 months

4.700.000

5.292.500

9.495.598

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

144.909

. . . . Within 12 months

144.909

. . . . Beyond 12 months

. . . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from third parties

11.369

11.348

511.348

. . . . Within 12 months

500.000

. . . . Beyond 12 months

11.369

11.348

11.348

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

15.750.621

16.194.046

19.458.942

Total fixed assets

32.920.031

30.343.333

34.051.651

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

6.910.344

5.822.040

7.161.458

. . Work in progress and semimanufactured

787.905

153.026

1.202.829

. . Work in progress on order

. . Finished goods

7.068.956

6.979.557

5.754.754

. . Advance payments

20.000

. Total Inventories

14.767.205

12.954.623

14.139.041

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

34.370.790

32.372.454

25.140.912

. . Beyond 12 months

. . Trade receivables

24.389.825

24.767.440

20.575.091

. . . . Within 12 months

24.389.825

24.767.440

20.575.091

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

7.925.615

6.565.958

3.657.352

. . . . Within 12 months

7.925.615

6.565.958

3.657.352

. . . . 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

937.675

180.795

149.015

. . . . Within 12 months

937.675

180.795

149.015

. . . . Beyond 12 months

. . Receivables for anticipated taxes

943.165

726.090

586.347

. . . . Within 12 months

943.165

726.090

586.347

. . . . Beyond 12 months

. . Receivables due from third parties

174.510

132.171

173.107

. . . . Within 12 months

174.510

132.171

173.107

. . . . Beyond 12 months

. Total Credits not held as fixed assets

34.370.790

32.372.454

25.140.912

. 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

219.505

337.441

593.347

. . Checks

. . Banknotes and coins

4.125

5.152

4.934

. Total Liquid funds

223.630

342.593

598.281

Total current assets

49.361.625

45.669.670

39.878.234

ADJUSTMENT ACCOUNTS

. Discount on loans

122.920

. Other adjustment accounts

199.267

108.059

Total adjustments accounts

199.267

122.920

108.059

TOTAL ASSETS

82.480.923

76.135.923

74.037.944

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.848.000

1.848.000

1.848.000

. Additional paid-in capital

. Revaluation reserves

9.246.019

9.246.019

9.246.019

. Legal reserve

369.600

369.600

369.600

. Reserve for Own shares

. Statute reserves

. Other reserves

202.016

202.016

202.018

. Accumulated Profits (Losses)

9.974.802

8.093.252

6.584.190

. Profit( loss) of the year

1.402.205

2.251.150

1.509.062

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

23.042.642

22.010.037

19.758.889

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

715.243

615.243

598.251

. . Taxation fund, also differed

816.708

244.060

356.965

. . Other funds

Total Reserves for Risks and Charges

1.531.951

859.303

955.216

Employee termination indemnities

438.680

193.911

195.877

ACCOUNTS PAYABLE

. . . . Within 12 months

49.548.196

47.332.995

47.378.257

. . . . Beyond 12 months

7.849.268

5.677.937

5.682.160

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

900.000

1.200.000

. . . . Within 12 months

900.000

1.200.000

. . . . Beyond 12 months

. . Due to banks

45.680.597

39.877.862

36.003.292

. . . . Within 12 months

37.848.474

34.254.328

30.321.132

. . . . Beyond 12 months

7.832.123

5.623.534

5.682.160

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

12.379

. . . . Within 12 months

12.379

. . . . Beyond 12 months

. . Trade payables

8.294.364

9.485.241

13.159.740

. . . . Within 12 months

8.294.364

9.485.241

13.159.740

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

340.875

76.017

42.816

. . . . Within 12 months

340.875

76.017

42.816

. . . . 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

356.661

733.426

922.442

. . . . Within 12 months

339.516

679.023

922.442

. . . . Beyond 12 months

17.145

54.403

. . Due to social security and welfare inst.

230.157

189.020

151.942

. . . . Within 12 months

230.157

189.020

151.942

. . . . Beyond 12 months

. . Other payables

2.482.431

1.749.366

1.580.185

. . . . Within 12 months

2.482.431

1.749.366

1.580.185

. . . . Beyond 12 months

Total accounts payable

57.397.464

53.010.932

53.060.417

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

70.186

61.740

67.545

Total adjustment accounts

70.186

61.740

67.545

TOTAL LIABILITIES

82.480.923

76.135.923

74.037.944

 

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

118.912.161

144.414.235

95.302.915

. Changes in work in progress

391.657

175.000

1.323.207

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

266.623

271.985

262.799

. . Contributions for operating expenses

. . Different income and revenues

266.623

271.985

262.799

Total value of production

119.570.441

144.861.220

96.888.921

PRODUCTION COSTS

. Raw material,other materials and consum.

96.913.385

120.580.573

79.781.059

. Services received

10.756.548

10.544.523

9.593.489

. Leases and rentals

722.060

685.457

633.677

. Payroll and related costs

5.568.263

4.594.526

3.888.607

. . Wages and salaries

3.981.355

3.268.583

2.759.047

. . Social security contributions

1.243.581

1.021.741

861.957

. . Employee termination indemnities

253.291

217.683

183.981

. . Pension and similar

63.099

60.000

60.000

. . Other costs

26.937

26.519

23.622

. Amortization and depreciation

2.562.504

2.005.457

2.066.943

. . Amortization of intangible fixed assets

296.749

105.724

133.968

. . Amortization of tangible fixed assets

1.892.210

1.699.733

1.560.418

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

373.545

200.000

372.557

. Changes in raw materials

-664.130

1.191.911

-3.010.808

. Provisions to risk reserves

339.134

. Other provisions

. Other operating costs

272.098

216.512

228.906

Total production costs

116.130.728

139.818.959

93.521.007

Diff. between value and cost of product.

3.439.713

5.042.261

3.367.914

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

250

228

6

. . In subsidiary companies

. . In associated companies

. . In other companies

228

. Other financial income

433.989

466.370

546.361

. . 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

466.370

. . . - Subsidiary companies

150.263

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

316.107

. Interest and other financial expense

-1.692.409

-1.926.318

-908.198

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

1.926.318

Total financial income and expense

-1.258.170

-1.459.720

-361.831

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

310.844

160.089

28.474

. . Gains on disposals

. . Other extraordinary income

310.844

160.089

28.474

. Extraordinary expense

-94.006

-51.855

-231.553

. . Losses on disposals

-10.833

. . Taxes relating to prior years

. . Other extraordinary expense

-83.173

-51.855

-231.553

Total extraordinary income and expense

216.838

108.234

-203.079

Results before income taxes

2.398.381

3.690.775

2.803.004

. Taxes on current income

996.176

1.439.625

1.293.942

. . current taxes

1.222.000

1.566.000

1.066.000

. . differed taxes(anticip.)

-225.824

-126.375

227.942

. Net income for the period

1.402.205

2.251.150

1.509.062

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.402.205

2.251.150

1.509.062

 

RATIOS

Value Type

as at 30/06/2013

as at 30/06/2012

as at 30/06/2011

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,40

0,40

0,46

0,34

Elasticity Ratio

Units

0,60

0,60

0,54

0,64

Availability of stock

Units

0,18

0,17

0,19

0,15

Total Liquidity Ratio

Units

0,42

0,43

0,35

0,46

Quick Ratio

Units

0,00

0,00

0,01

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

2,14

2,13

2,37

1,80

Self Financing Ratio

Units

0,28

0,29

0,27

0,26

Capital protection Ratio

Units

0,86

0,81

0,83

0,75

Liabilities consolidation quotient

Units

0,17

0,12

0,12

0,23

Financing

Units

2,49

2,41

2,69

2,59

Permanent Indebtedness Ratio

Units

0,38

0,37

0,35

0,46

M/L term Debts Ratio

Units

0,10

0,08

0,08

0,12

Net Financial Indebtedness Ratio

Units

1,97

1,84

1,85

0,57

CORRELATION

Fixed assets ratio

Units

0,95

0,92

0,75

1,28

Current ratio

Units

1,00

0,96

0,84

1,16

Acid Test Ratio-Liquidity Ratio

Units

0,70

0,69

0,54

0,84

Structure's primary quotient

Units

0,70

0,73

0,58

0,74

Treasury's primary quotient

Units

0,00

0,01

0,01

0,03

Rate of indebtedness ( Leverage )

%

357,95

345,91

374,71

381,85

Current Capital ( net )

Value

-186.571

-1.663.325

-7.500.023

401.161

RETURN

Return on Sales

%

3,33

2,95

3,75

3,85

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

%

6,09

10,23

7,64

2,70

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

%

10,41

16,77

14,19

8,97

Return on Investment ( R.O.I. )

%

4,17

6,62

4,55

4,02

Return/ Sales

%

2,89

3,49

3,53

3,73

Extra Management revenues/charges incid.

%

40,77

44,65

44,81

25,78

Cash Flow

Value

3.964.709

4.256.607

3.576.005

297.038

Operating Profit

Value

3.439.713

5.042.261

3.367.914

271.622

Gross Operating Margin

Value

6.002.217

7.047.718

5.773.991

541.113

MANAGEMENT

Credits to clients average term

Days

73,84

61,74

77,72

112,20

Debts to suppliers average term

Days

28,68

26,11

52,81

101,28

Average stock waiting period

Days

44,71

32,29

53,41

48,71

Rate of capital employed return ( Turnover )

Units

1,44

1,90

1,29

1,14

Rate of stock return

Units

8,05

11,15

6,74

7,38

Labour cost incidence

%

4,68

3,18

4,08

15,03

Net financial revenues/ charges incidence

%

-1,06

-1,01

-0,38

-1,41

Labour cost on purchasing expenses

%

4,79

3,29

4,16

14,64

Short-term financing charges

%

2,95

3,63

1,71

3,20

Capital on hand

%

69,36

52,72

77,69

86,99

Sales pro employee

Value

1.183.205

1.009.889

1.342.294

279.071

Labour cost pro employee

Value

55.405

32.129

54.769

38.958

 

 

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

:

244.625

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 805 significant companies.

 

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

The average duration of suppliers debts is about 101 dd.

The sector's profitability is on an average of 3,85%.

The labour cost affects the turnover in the measure of 15,03%.

Goods are held in stock in a range of 49 dd.

The difference between the sales volume and the resources used to realize it is about 1,14.

The employees costs represent the 14,64% of the production costs.

 

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 13.782 protested subjects are found; in the province they count to 1.048.

The insolvency index for the region is 0,30, , while for the province it is 0,43.

Total Bankrupt companies in the province : 731.

Total Bankrupt companies in the region : 16.714.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.28

UK Pound

1

Rs.102.77

Euro

1

Rs.82.12

                

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.