MIRA INFORM REPORT

 

 

Report Date :

19.03.2014

 

IDENTIFICATION DETAILS

 

Name :

TRUCCO TESSILE S.P.A.

 

 

Registered Office :

Via Torino, 187,

12038- Savigliano (CN)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

22.09.1952

 

 

Com. Reg. No.:

CN203-562 of Cuneo since 19/02/1996

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Manufacturer of apparel (except fur apparel)

·         Manufacturer of underwear

 

 

No. of Employees

From 51 To 70 employees

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but Correct  

 

 

Litigation :

Clear

 

NOTES :

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

 

ECGC Country Risk Classification List – december 01, 2013

 

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 high. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 126% of GDP in 2012, and investor concerns about the broader euro-zone crisis at times have caused borrowing costs on sovereign government debt to rise to euro-era. During the second half of 2011 the government passed three austerity packages to reduce its budget deficit and help bring down borrowing costs. These measures included a hike in the value-added tax, pension reforms, and cuts to public administration. The government also faces pressure from investors and European partners to sustain its recent efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2012 economic growth and labor market conditions deteriorated, with growth at -2.3% and unemployment rising to nearly 11%, with youth unemployment around 35%. The government has undertaken several reform initiatives designed to increase long-term economic growth. Italy's GDP is now 7% below its 2007 pre-crisis level.

 

Source : CIA

 

 

 

 


Company name & address

 

Trucco Tessile S.p.a.

 

Via Torino, 187

 

12038 - Savigliano (CN) -IT-

 

 

Summary

 

Fiscal Code

:

00181310046

Legal Form

:

Joint stock company

start of Activities

:

22/09/1952

Equity

:

Over 2.582.254

Turnover Range

:

7.750.000/9.000.000

Number of Employees

:

from 51 to 70



Activity

 

Manufacturer of apparel (except fur apparel)

Manufacturer of underwear

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00181310046

 

Municipal Licence : 3664 of since 03/11/1997

 

Foreign Trade Reg. no. : CN002445 since 13/12/1991

 

Foreign Trade Reg. no. : 002445 of Cuneo since 13/12/1991

 

Chamber of Commerce no. : 220865 of Alessandria

 

Chamber of Commerce no. : 65903 of Aosta

 

Chamber of Commerce no. : 106028 of Asti

 

Chamber of Commerce no. : 34336 of Cuneo since 04/03/1953

 

Chamber of Commerce no. : 437507 of Genova

 

Chamber of Commerce no. : 451834 of Genova

 

Chamber of Commerce no. : 932126 of Torino

 

Chamber of Commerce no. : 192243 of Verbania

 

Firms' Register : CN203-562 of Cuneo since 19/02/1996

 

V.A.T. Code : 00181310046

 

Tribunal Co. Register : 562 of

 

Foundation date

: 22/09/1952

Establishment date

: 22/09/1952

Start of Activities

: 22/09/1952

Legal duration

: 31/12/2050

Nominal Capital

: 8.553.120

Subscribed Capital

: 8.909.500

Paid up Capital

: 8.909.500



Members

 

Trucco

Luca

 

Born in Torino

(TO)

on 10/12/1966

- Fiscal Code : TRCLCU66T10L219R

 

Residence:

Cravetta

, 22

- 12038

Savigliano

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/04/2012

Managing Director

26/04/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Trucco

Agostino

 

Born in Torino

(TO)

on 29/01/1958

- Fiscal Code : TRCGTN58A29L219W

 

Residence:

San Bernardo

, 22

- 12038

Savigliano

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/04/2012

Managing Director

26/04/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Vadala'

Germano Andrea

 

Born in Genova

(GE)

on 17/02/1940

- Fiscal Code : VDLGMN40B17D969C

 

Residence:

Antica Romana Quinto Sc. A

, 10/009

- 16100

Genova

(GE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/04/2012



Trucco

Pietro

 

Born in Savigliano

(CN)

on 16/02/1930

- Fiscal Code : TRCPTR30B16I470A

 

Residence:

Santarosa

, 28

- 12038

Savigliano

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/04/2012

 

Trucco

Ettore

 

Born in Torino

(TO)

on 12/11/1959

- Fiscal Code : TRCTTR59S12L219I

 

Residence:

Claret

, 17

- 12038

Savigliano

(CN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/04/2012

Board Chairman

26/04/2012

Managing Director

26/04/2012

 

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.

 

Trucco

Luca

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

TRUCCO LUCA

- -

TRCLCU66T10L219R

Proprietor

Withdrawn

Registered

T.e.s. S.n.c. Di Giorgio Trucco E C.

Savigliano (CN) - IT -

03299730048

Partner

Active

Registered

 

Trucco

Agostino

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

TRUCCO SISTEMI DI TRUCCO AGOSTINO eamp; TRUCCO ETTORE MARCELLO S.N.C.

Savigliano (CN) - IT -

01946820048

Partner

Withdrawn

Registered

T.e.s. S.n.c. Di Giorgio Trucco E C.

Savigliano (CN) - IT -

03299730048

Partner

Active

Registered

Agf Di Trucco Agostino E C. S.a.s.

Saluzzo (CN) - IT -

03486180049

General Partner

Active

Registered

 

Trucco

Ettore

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

T.e.s. S.n.c. Di Giorgio Trucco E C.

Savigliano (CN) - IT -

03299730048

Partner

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

Trucco Luca

Savigliano - IT -

TRCLCU66T10L219R

8.909.500 .Eur

100,00

Trucco Agostino

Savigliano - IT -

TRCGTN58A29L219W

8.909.500 .Eur

100,00

Trucco Pietro

Savigliano - IT -

TRCPTR30B16I470A

8.909.500 .Eur

100,00

Trucco Ettore

Savigliano - IT -

TRCTTR59S12L219I

8.909.500 .Eur

100,00

Curletto Ines

CRLNSI26E55D511K

8.909.500 .Eur

100,00

F.l.m. Finanziaria Ligure Marchi - Socie ta' A Responsabilita' Li- Mitata

02808980102

8.909.500 .Eur

100,00

Savilla S.p.a.

03643290012

8.909.500 .Eur

100,00

Trucco Cristina

TRCCST55B49L219U

8.909.500 .Eur

100,00

Ferraris Nicolo'

FRRNCL91C17I470H

8.909.500 .Eur

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

Spazio Intimo S.r.l. - In Liquidazione

02282020045

49.063 .Eur

50,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 22/09/1952

 

Torino

, 187

- 12038

- Savigliano

(CN)

- IT -

 

Total Surface: 158 Sq.mt.

 

PHONE

: 0172372111

 

FAX

: 0172372190

 

-

Branch

(Shop)

since 22/11/1997

 

Europa - Galleria San Carlo

, 9

- 12100

- Cuneo

(CN)

- IT -

 

Trading Style: SPACCI OK

 

Total Surface: 158 Sq.mt.

 

PHONE

: 01716284

 

-

Branch

(Shop)

since 30/10/1999

 

Cavour

, 16

- 12051

- Alba

(CN)

- IT -

 

Trading Style: SPACCIO OK

 

Total Surface: 250 Sq.mt.

 

PHONE

: 0173364947

 

-

Branch

(Factory)

since 29/02/2000

 

Svizzera

, 165

- 10100

- Torino

(TO)

- IT -

 

Trading Style: SPACCIOK

 

Total Surface: 149 Sq.mt.

 

PHONE

: 0121342996

 

FAX

: 0172372190

 

-

Branch

(Shop)

since 11/11/2006

 

Piemonte

, 1

- 12037

- Saluzzo

(CN)

- IT -

 

Trading Style: SPACCIOK L'OUTLET DELL'INTIMO

 

Total Surface: 165 Sq.mt.

 

PHONE

: 017546696

 

-

Branch

(Shop)

since 17/03/2009

 

Levi

, 6

- 12084

- Mondovi'

(CN)

- IT -

 

Trading Style: SPACCIOK L'OUTLET DELL'INTIMO

 

Total Surface: 179 Sq.mt.

 

PHONE

: 017440060

 

-

Branch

(Shop)

since 08/03/2002

 

Duomo

, 16

- 10064

- Pinerolo

(TO)

- IT -

 

Trading Style: SPACCIO OK

 

Total Surface: 120 Sq.mt.

 

PHONE

: 0172372145

 

-

Branch

(Shop)

since 22/09/2001

 

Statuto

, 1

- 12084

- Mondovi'

(CN)

- IT -

 

Trading Style: SPACCIOK

 

Total Surface: 133 Sq.mt.

 

-

Branch

(Shop)

since 02/06/2007

 

Don Orione

, 45

- 12042

- Bra

(CN)

- IT -

 

Trading Style: SPACCIOK L'OUTLET DELL'INTIMO

 

Total Surface: 107 Sq.mt.

 

-

Branch

(Shop)

since 03/09/2011

 

Togliatti

, 32/A

- 12038

- Savigliano

(CN)

- IT -

 

Trading Style: KIDS FACTORY STORE

 

Total Surface: 341 Sq.mt.

 

-

Branch

(Shop)

since 06/03/2004

 

Dante

, 24

- 15100

- Alessandria

(AL)

- IT -

 

Trading Style: SPACCIOK

 

Total Surface: 116 Sq.mt.

 

-

Branch

(Shop)

since 12/03/2005

 

Grand Chemin

, 76

- 11100

- Saint Christophe

(AO)

- IT -

 

Trading Style: SPACCIOK L'OUTLET DELL'INTIMO

 

Total Surface: 386 Sq.mt.

 

-

Branch

(Shop)

since 03/05/2003

 

Alla Vittoria

, 63/65

- 14100

- Asti

(AT)

- IT -

 

Trading Style: SPACCIOK

 

Total Surface: 245 Sq.mt.

 

-

Branch

(Shop)

since 19/04/2008

 

Sestri

, 229/R

- 16100

- Genova

(GE)

- IT -

 

Trading Style: MOONAMOUR PIGIAMI INTIMO

 

Total Surface: 57 Sq.mt.

 

-

Branch

(Shop)

since 20/11/2010

 

Colombo 45 R - Negozio A

, .

- 16100

- Genova

(GE)

- IT -

 

Trading Style: SPACCIOK L'OUTLET DELL'INTIMO

 

-

Branch

(Shop)

since 20/11/2010

 

Colombo 45 R - Negozio B

, .

- 16100

- Genova

(GE)

- IT -

 

Trading Style: SPACCIOK L'OUTLET DELL'INTIMO

 

-

Branch

(Shop)

since 20/06/2004

 

Torino

, 6

- 10064

- Roletto

(TO)

- IT -

 

Trading Style: SPACCIOK

 

Total Surface: 149 Sq.mt.

 

-

Branch

(Shop)

since 24/11/2007

 

Bobba

, 20/D

- 10022

- Carmagnola

(TO)

- IT -

 

Trading Style: SPACCIOK L'OUTLET DELL'INTIMO

 

Total Surface: 143 Sq.mt.

 

-

Branch

(Shop)

since 04/06/2011

 

Sestriere

, 9

- 10024

- Moncalieri

(TO)

- IT -

 

Trading Style: SPACCIOK

 

Total Surface: 127 Sq.mt.

 

-

Branch

(Shop)

since 07/07/2004

 

San Vittore

, 25

- 28050

- Verbania

(VB)

- IT -

 

Trading Style: SPACCIOK

 

Total Surface: 107 Sq.mt.

 

Employees

: 67

 

Assistants

: 3

 

Fittings and Equipment for a value of 810.000

Eur

 

Stocks for a value of 2.980.000

Eur

 

Furniture and fittings for a value of 120.000

Eur

 

Vehicles for a value of 150.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- joint-ventures with foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- importers

 

Import comes generally from the following nations:

- Italy

 

- Gabon

 

Export is mainly towards:

- Italy

 

- Austria

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Hereditary communion

Limited partnership

30/12/1972

Limited partnership

Joint stock company

17/04/1984

 

COMPANY STYLE MODIFICATIONS:

Former Style

New Style

Changement Date

CI.TI. Confezioni Trucco Industria Pigiama di G. Trucco eamp; C.

17/04/1984

 

EX-MEMBERS / EX-POSITIONS:

Trucco

Agostino

 

Born in Torino

(TO)

on 29/01/1958

- Fiscal Code : TRCGTN58A29L219W

 

Residence:

San Bernardo

, 22

- 12038

Savigliano

(CN)

- IT -

 

Ex-Postions

Chairman and Managing Director

Board Chairman

 

Allocco

Bernardino

 

Born in Savigliano

(CN)

on 29/01/1941

- Fiscal Code : LLCBNR41A29I470N

 

Residence:

De Gasperi

, 12

- 12038

Savigliano

(CN)

- IT -

 

Ex-Postions

Attorney with special power

 

Rabagliati

Rodolfo

 

Born in Moretta

(CN)

on 01/02/1942

- Fiscal Code : RBGRLF42B01F723O

 

Residence:

Bertano

, 3/BIS

- 12100

Cuneo

(CN)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Gramondi

Massimo

 

Born in Cuneo

(CN)

on 26/08/1960

- Fiscal Code : GRMMSM60M26D205B

 

Residence:

G. Abate

, 28

- 12016

Peveragno

(CN)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Mariotta

Armando

 

Born in Saluzzo

(CN)

on 16/09/1947

- Fiscal Code : MRTRND47P16H727L

 

Residence:

Martiri Della Liberazione

, 23

- 12037

Saluzzo

(CN)

- IT -

 

Ex-Postions

Temporary Auditor

 

Toto

Mario

 

Born in Minervino di Lecce

(LE)

on 04/09/1944

- Fiscal Code : TTOMRA44P04F221X

 

Residence:

Nizza

, 63

- 12100

Cuneo

(CN)

- IT -

 

Ex-Postions

Permanent Auditor

 

Mondino

Guido

 

Born in Savigliano

(CN)

on 19/05/1957

- Fiscal Code : MNDGDU57E19I470R

 

Residence:

Nicola Effettivo

, 47

- 12038

Savigliano

(CN)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Gamba

Dante

 

Born in Torino

(TO)

on 24/11/1935

- Fiscal Code : GMBDNT35S24L219M

 

Residence:

Peschiera

, 291

- 10100

Torino

(TO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Trucco

Ettore Marcello

 

Born in Torino

(TO)

on 12/11/1959

- Fiscal Code : TRCTRM59S12L219X

 

Residence:

Claret

, 17

- 12038

Savigliano

(CN)

- IT -

 

Ex-Postions

Board Chairman

Director

Managing Director

 

Bossi

Carlo

 

Born in Milano

(MI)

on 01/12/1936

- Fiscal Code : BSSCRL36T01F205X

 

Residence:

G. Casalis

, 13

- 10100

Torino

(TO)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Trucco

Giorgio

 

Born in Savigliano

(CN)

on 05/07/1932

- Fiscal Code : TRCGRG32L05I470D

 

Fiscal residence:

Chicchigneto

, 4

- 12038

Savigliano

(CN)

- IT -

 

Ex-Postions

Chairman and Managing Director

Sole Director

Sole Director



CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorved

 

MANIFATTURA MAGLIERIE TORINO - SOCIETA'PER AZIONI

 

Svizzera

, 165

, 10100

, Torino

(TO)

- IT -

 

Fiscal Code: 00516730017

 

Date

:

20/09/1999

 

Project of merging by taking over of

 

MANIFATTURA MAGLIERIE TORINO - SOCIETA'PER AZIONI

 

Svizzera

, 165

, 10100

, Torino

(TO)

- IT -

 

Fiscal Code: 00516730017

 

Date

Merging/splitting-up project:

19/02/1999

 

The firm absorbed by merging of

 

MANIFATTURA MAGLIERIE TORINO - SOCIETA'PER AZIONI

 

Svizzera

, 165

, 10100

, Torino

(TO)

- IT -

 

Fiscal Code: 00516730017

 

Date

:

20/09/1999



Potests

 

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

 

Subject is active since 1952

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

Last two financial years were marked by losses; in 2012 r.o.e. is -2,46%. During the last financial years the downward trend in the turnover caused the a.m. losses.

The operating result is negative.

the operating loss amounts to Eur. -397.768.

The gross operating margin of the latest financial year is of Eur. 90.826 with a -84,19% fall.

Indebtedness is scanty since debts are lower than liquidity.

Subject can manage an equity capital funds for an amount of Eur. 10.070.864 , unchanged as opposed to the preceding year.

During the last financial year debts totalled Eur. 1.382.412 (Eur. 170.000 of which were m/l term debts) with a downward trend if compared to the preceding year (-28,18%).

Bank and suppliers credit recourse is limited, 41,55 gg. is payment average period which is also lower than the sector average.

Payments are supported by good current assets.

Trade credits average terms are slow, on average 100,41 days. but on the same levels as the average of the sector.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 240.434

Labour cost expenses amount to Eur. 2.009.783 , representing 21,04% on the total of production costs. , whereas the incidence of such costs on sales revenues is equal to 22,67%.

Financial incomes cover financial charges.



Financial Data

 

 

Complete balance-sheet for the year

31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

8.865.034

Profit (Loss) for the period

-248.160

 

Complete balance-sheet for the year

31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

10.779.540

Profit (Loss) for the period

-191.329

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

11.899.018

Profit (Loss) for the period

-96.971

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

12.220.974

Profit (Loss) for the period

55.602

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1)

 

Item Type

Value

Sales

12.736.282

Profit (Loss) for the period

-169.450



Balance Sheets

 

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

 

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

 

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

 

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

 

Years

2012

2011

2010

BALANCE SHEET ACCOUNTS

 

ASSETS

CREDITS VS PARTNERS

. Deposits not yet withdrawn

. Deposits already withdrawn

Total credits vs partners

FIXED ASSETS

. INTANGIBLE FIXED ASSETS

. . Start-up and expansion expenses

2.628

330

456

. . Research,develop. and advert.expens.

. . Industrial patent rights

10.372

20.698

36.039

. . Concessions,licenses,trademarks,etc.

89.851

112.816

111.891

. . Goodwill

119.830

119.830

119.830

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

222.681

253.674

268.216

. TANGIBLE FIXED ASSETS

. . Real estate

1.456.318

1.674.728

1.510.195

. . Plant and machinery

606.995

698.217

660.705

. . Industrial and commercial equipment

201.559

295.528

199.202

. . Other assets

82.773

114.566

161.533

. . Assets under construction and advances

4.320

21.500

. Total Tangible fixed assets

2.351.965

2.783.039

2.553.135

. FINANCIAL FIXED ASSETS

. . Equity investments

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

10.082

9.233

11.790

. . . . Within 12 months

. . . . Beyond 12 months

10.082

9.233

11.790

. . . 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

10.082

9.233

11.790

. . . . Within 12 months

. . . . Beyond 12 months

10.082

9.233

11.790

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

10.082

9.233

11.790

Total fixed assets

2.584.728

3.045.946

2.833.141

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

630.035

655.995

575.929

. . Work in progress and semimanufactured

286.880

377.605

373.636

. . Work in progress on order

. . Finished goods

1.919.627

1.870.366

1.498.794

. . Advance payments

140.528

286.599

355.284

. Total Inventories

2.977.070

3.190.565

2.803.643

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

2.790.630

3.304.080

3.985.196

. . Beyond 12 months

413.128

371.259

316.914

. . Trade receivables

2.472.678

3.213.495

3.782.722

. . . . Within 12 months

2.472.678

3.213.495

3.782.722

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

. . . . 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

. . Fiscal Receivables

135.213

18.197

95.628

. . . . Within 12 months

135.213

18.197

95.628

. . . . Beyond 12 months

. . Receivables for anticipated taxes

46

. . . . Within 12 months

. . . . Beyond 12 months

46

. . Receivables due from third parties

595.867

443.647

423.714

. . . . Within 12 months

182.739

72.388

106.846

. . . . Beyond 12 months

413.128

371.259

316.868

. Total Credits not held as fixed assets

3.203.758

3.675.339

4.302.110

. 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

765.000

833.000

960.970

. Total Financial Assets

765.000

833.000

960.970

. LIQUID FUNDS

. . Bank and post office deposits

2.979.925

2.637.301

2.800.361

. . Checks

. . Banknotes and coins

83.499

72.875

68.237

. Total Liquid funds

3.063.424

2.710.176

2.868.598

Total current assets

10.009.252

10.409.080

10.935.321

ADJUSTMENT ACCOUNTS

. Discount on loans

5.254

9.991

. Other adjustment accounts

8.841

30

190

Total adjustments accounts

8.841

5.284

10.181

TOTAL ASSETS

12.602.821

13.460.310

13.778.643

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

8.909.500

8.909.500

8.909.500

. Additional paid-in capital

. Revaluation reserves

639.741

639.741

639.741

. Legal reserve

107.523

107.523

107.523

. Reserve for Own shares

. Statute reserves

. Other reserves

662.260

853.589

950.561

. Accumulated Profits (Losses)

. Profit( loss) of the year

-248.160

-191.329

-96.971

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

10.070.864

10.319.024

10.510.354

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

219.813

208.538

189.121

. . Taxation fund, also differed

1.740

4.196

5.977

. . Other funds

Total Reserves for Risks and Charges

221.553

212.734

195.098

Employee termination indemnities

917.545

987.349

947.196

ACCOUNTS PAYABLE

. . . . Within 12 months

1.212.412

1.635.183

1.784.260

. . . . Beyond 12 months

170.000

289.717

327.510

. . Bonds

270.000

270.000

. . . . Within 12 months

. . . . Beyond 12 months

270.000

270.000

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

170.000

. . . . Within 12 months

. . . . Beyond 12 months

170.000

. . Due to banks

19.717

57.510

. . . . Within 12 months

. . . . Beyond 12 months

19.717

57.510

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

17.279

13.258

32.526

. . . . Within 12 months

17.279

13.258

32.526

. . . . Beyond 12 months

. . Trade payables

786.236

1.171.708

1.337.165

. . . . Within 12 months

786.236

1.171.708

1.337.165

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

. . . . Within 12 months

. . . . 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

125.298

145.599

114.306

. . . . Within 12 months

125.298

145.599

114.306

. . . . Beyond 12 months

. . Due to social security and welfare inst.

122.846

138.361

149.239

. . . . Within 12 months

122.846

138.361

149.239

. . . . Beyond 12 months

. . Other payables

160.753

166.257

151.024

. . . . Within 12 months

160.753

166.257

151.024

. . . . Beyond 12 months

Total accounts payable

1.382.412

1.924.900

2.111.770

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

10.447

16.303

14.225

Total adjustment accounts

10.447

16.303

14.225

TOTAL LIABILITIES

12.602.821

13.460.310

13.778.643

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

180.291

Risk accounts

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

8.865.034

10.779.540

11.899.018

. Changes in work in progress

-41.464

375.541

166.292

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

332.457

352.604

228.606

. . Contributions for operating expenses

90.320

86.130

28.651

. . Different income and revenues

242.137

266.474

199.955

Total value of production

9.156.027

11.507.685

12.293.916

PRODUCTION COSTS

. Raw material,other materials and consum.

3.739.777

4.936.428

5.530.501

. Services received

2.713.407

3.111.015

. Leases and rentals

358.602

363.450

3.970.731

. Payroll and related costs

2.009.783

2.410.008

2.234.944

. . Wages and salaries

1.445.203

1.719.387

1.628.977

. . Social security contributions

425.810

502.305

470.008

. . Employee termination indemnities

134.840

183.307

131.507

. . Pension and similar

. . Other costs

3.930

5.009

4.452

. Amortization and depreciation

488.594

520.837

449.294

. . Amortization of intangible fixed assets

34.972

41.388

30.282

. . Amortization of tangible fixed assets

442.024

464.662

403.680

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

11.598

14.787

15.332

. Changes in raw materials

25.960

-80.066

52.258

. Provisions to risk reserves

. Other provisions

. Other operating costs

217.672

192.313

215.931

Total production costs

9.553.795

11.453.985

12.453.659

Diff. between value and cost of product.

-397.768

53.700

-159.743

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

21.065

28.631

13.299

. . 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

6.236

. . Financ.income other than the above

22.395

13.299

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

22.395

13.299

. Interest and other financial expense

66.406

-175.210

134.141

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

175.210

-134.141

Total financial income and expense

87.471

-146.579

147.440

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

174.707

29.577

53.135

. . Gains on disposals

33.113

3.643

23.512

. . Other extraordinary income

141.594

25.934

29.623

. Extraordinary expense

-75.929

-55.112

-63.517

. . Losses on disposals

-6.363

-104

-1.064

. . Taxes relating to prior years

-98

. . Other extraordinary expense

-69.566

-55.008

-62.355

Total extraordinary income and expense

98.778

-25.535

-10.382

Results before income taxes

-211.519

-118.414

-22.685

. Taxes on current income

36.641

72.915

74.286

. . current taxes

39.098

74.650

74.592

. . differed taxes(anticip.)

-2.457

-1.735

-306

. Net income for the period

-248.160

-191.329

-96.971

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

-248.160

-191.329

-96.971

 

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

0,21

0,23

0,21

0,14

Elasticity Ratio

Units

0,79

0,77

0,79

0,84

Availability of stock

Units

0,24

0,24

0,20

0,24

Total Liquidity Ratio

Units

0,56

0,54

0,59

0,53

Quick Ratio

Units

0,30

0,26

0,28

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

n.c.

n.c.

n.c.

3,78

Self Financing Ratio

Units

0,80

0,77

0,76

0,17

Capital protection Ratio

Units

0,14

0,16

0,16

0,66

Liabilities consolidation quotient

Units

0,90

0,78

0,71

0,14

Financing

Units

0,14

0,19

0,20

4,55

Permanent Indebtedness Ratio

Units

0,89

0,86

0,86

0,33

M/L term Debts Ratio

Units

0,09

0,09

0,09

0,09

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

1,26

CORRELATION

Fixed assets ratio

Units

4,32

3,81

4,16

1,87

Current ratio

Units

8,26

6,37

6,13

1,17

Acid Test Ratio-Liquidity Ratio

Units

5,80

4,41

4,56

0,79

Structure's primary quotient

Units

3,90

3,39

3,71

1,13

Treasury's primary quotient

Units

3,16

2,17

2,15

0,04

Rate of indebtedness ( Leverage )

%

125,14

130,44

131,10

587,75

Current Capital ( net )

Value

8.796.840

8.773.897

9.151.061

209.248

RETURN

Return on Sales

%

2,71

3,06

2,96

2,26

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

%

-2,46

-1,85

-0,92

3,48

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

%

-2,10

-1,15

-0,22

12,19

Return on Investment ( R.O.I. )

%

-3,16

0,40

-1,16

3,83

Return/ Sales

%

-4,49

0,50

-1,34

3,45

Extra Management revenues/charges incid.

%

n.c.

-356,29

n.c.

20,46

Cash Flow

Value

240.434

329.508

352.323

50.400

Operating Profit

Value

-397.768

53.700

-159.743

68.610

Gross Operating Margin

Value

90.826

574.537

289.551

124.742

MANAGEMENT

Credits to clients average term

Days

100,41

107,32

114,44

120,68

Debts to suppliers average term

Days

41,55

50,15

50,66

115,81

Average stock waiting period

Days

120,90

106,55

84,82

78,40

Rate of capital employed return ( Turnover )

Units

0,70

0,80

0,86

1,14

Rate of stock return

Units

2,98

3,38

4,24

4,57

Labour cost incidence

%

22,67

22,36

18,78

12,27

Net financial revenues/ charges incidence

%

0,99

-1,36

1,24

-1,84

Labour cost on purchasing expenses

%

21,04

21,04

17,95

12,16

Short-term financing charges

%

n.c.

9,10

n.c.

3,35

Capital on hand

%

142,16

124,87

115,80

87,41

Sales pro employee

Value

124.859

143.727

172.449

245.343

Labour cost pro employee

Value

28.306

32.133

32.390

32.046

 

 

Market / Territory Data

 

Population living in the province

:

569.987

Population living in the region

:

4.330.172

Number of families in the region

:

1.889.207

 

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

- per food products

:

429

- per non food products

:

1.789

- per energy consume

:

135



Sector Data

 

The values are calculated on a base of 864 significant companies.

The companies cash their credits on an average of 121 dd.

The average duration of suppliers debts is about 116 dd.

The sector's profitability is on an average of 2,26%.

The labour cost affects the turnover in the measure of 12,27%.

Goods are held in stock in a range of 78 dd.

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

The employees costs represent the 12,16% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered lowly risky.

In the region 27.019 protested subjects are found; in the province they count to 1.458.

The insolvency index for the region is 0,63, , while for the province it is 0,26.

Total Bankrupt companies in the province : 1.299.

Total Bankrupt companies in the region : 14.165.


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

        Rs.60.95

UK Pound

1

Rs.101.37

Euro

1

Rs.84.89

 

 

INFORMATION DETAILS

 

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.