MIRA INFORM REPORT

 

 

Report Date :

21.05.2014

 

IDENTIFICATION DETAILS

 

Name :

AFROS S.P.A.

 

 

Registered Office :

Via Sella Quintino, 3 20121- Milano (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

20.12.1966

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Manufacture of plastics products

·         Manufacture of moulds, mould-holders, profiles, shapes for machines

 

 

No of Employees :

from 150 to 175

 

 

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 – September 30, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

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

 

Afros S.p.a.

 

Via

Sella Quintino,

3

 

20121

- Milano

(MI)

-IT-

 

 

Summary

 

Fiscal Code

:

00220520126

Legal Form

:

Joint stock company

start of Activities

:

20/12/1966

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

from 150 to 175

 

 

Activity

 

Manufacture of plastics products

Manufacture of moulds, mould-holders, profiles, shapes for machines

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00220520126

 

Foreign Trade Reg. no. : MI065272 since 23/12/1991

 

Foreign Trade Reg. no. : 65272 of Milano since 23/12/1991

 

Chamber of Commerce no. : 981448 of Milano since 23/03/1978

 

Chamber of Commerce no. : 149512 of Varese

 

Firms' Register : MI146-180153 of Milano since 19/02/1996

 

V.A.T. Code : 00816070122

 

Tribunal Co. Register : 180153 of

 

Foundation date

: 20/12/1966

Establishment date

: 20/12/1966

Start of Activities

: 20/12/1966

Legal duration

: 31/12/2050

Nominal Capital

: 1.768.000

 

Subscribed Capital

: 1.768.000

 

Paid up Capital

: 1.768.000

 

 

Members

 

 

Volpato

Marco

 

 

 

Born in Verbania

(NO)

on 31/05/1945

- Fiscal Code : VLPMRC45E31L746P

 

 

 

Residence:

 

Pagano

, 0061

- 20145

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney General

02/10/1978

 

 

Director

23/05/2013

 

 

Managing Director

23/05/2013

 

 

Board Chairman

23/05/2013

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Rivolta

Stefano

 

 

 

Born in Milano

(MI)

on 10/08/1957

- Fiscal Code : RVLSFN57M10F205K

 

 

 

Residence:

 

Quintino Sella

, 3

- 20121

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

02/08/2011

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Corradi

Piero

 

 

 

Born in Bologna

(BO)

on 22/12/1948

- Fiscal Code : CRRPRI48T22A944D

 

 

 

Residence:

 

A. Stoppani

, 18

- 21047

Saronno

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/05/2013

 

 

 

 

Villa

Paolo

 

 

 

Born in Milano

(MI)

on 28/09/1957

- Fiscal Code : VLLPLA57P28F205H

 

 

 

Residence:

 

Quintino Sella

, 3

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

15/12/2009

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Gualandris

Enio

 

 

 

Born in Bergamo

(BG)

on 29/12/1965

- Fiscal Code : GLNNEI65T29A794M

 

 

 

Residence:

 

Quintino Sella

, 3

- 20121

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

02/08/2011

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Cossolo

Antonio

 

 

 

Born in Carmagnola

(TO)

on 08/08/1956

- Fiscal Code : CSSNTN56M08B791C

 

 

 

Residence:

 

Sardegna

, 46

- 20146

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/05/2013

 

 

 

 

Cannon Spa

 

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

 

No Prejudicial events are reported

 

 

No Protests registered

 

 

Cusinato

Maurizio

 

 

 

Born in Milano

(MI)

on 09/07/1958

- Fiscal Code : CSNMRZ58L09F20RW

 

 

 

Residence:

 

Toselli

, 40

- 20025

Legnano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

11/06/2013

 

 

 

 

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.

 

 

Volpato

Marco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Bono Energia S.p.a.

Peschiera Borromeo (MI) - IT -

00757520150

Managing Director

Withdrawn

Registered

Bono Energia S.p.a.

Peschiera Borromeo (MI) - IT -

00757520150

Director

Active

Registered

Bono Energia S.p.a.

Peschiera Borromeo (MI) - IT -

00757520150

Board Chairman

Active

Registered

Automata Spa

Milano (MI) - IT -

04706930155

Chairman

Withdrawn

Registered

Automata Spa

Milano (MI) - IT -

04706930155

Managing Director

Active

Registered

Automata Spa

Milano (MI) - IT -

04706930155

Director

Active

Registered

Automata Spa

Milano (MI) - IT -

04706930155

Board Chairman

Active

Registered

Tecnos Spa

Milano (MI) - IT -

04706920156

Managing Director

Withdrawn

Registered

Tecnos Spa

Milano (MI) - IT -

04706920156

Director

Withdrawn

Registered

Tecnos Spa

Milano (MI) - IT -

04706920156

Board Chairman

Withdrawn

Registered

Cannon Spa

Milano (MI) - IT -

06223850154

Managing Director

Active

Registered

Cannon Spa

Milano (MI) - IT -

06223850154

Director

Active

Registered

Cannon Spa

Milano (MI) - IT -

06223850154

Board Chairman

Withdrawn

Registered

T.c.s.molding Systems Spa

Milano (MI) - IT -

09370010150

Managing Director

Withdrawn

Registered

T.c.s.molding Systems Spa

Milano (MI) - IT -

09370010150

Director

Withdrawn

Registered

Sandretto Industrie S.p.a.

Grugliasco (TO) - IT -

05038680012

Managing Director

Withdrawn

Merged

Sandretto Industrie S.p.a.

Grugliasco (TO) - IT -

05038680012

Director

Withdrawn

Merged

Sandretto Industrie S.p.a.

Grugliasco (TO) - IT -

05038680012

Board Chairman

Withdrawn

Merged

Componenti Presse S.p.a.

Grugliasco (TO) - IT -

05474940011

Managing Director

Withdrawn

Ceased

Componenti Presse S.p.a.

Grugliasco (TO) - IT -

05474940011

Director

Withdrawn

Ceased

Componenti Presse S.p.a.

Grugliasco (TO) - IT -

05474940011

Board Chairman

Withdrawn

Ceased

Tecninox Srl

Caronno Pertusella (VA) - IT -

03752180152

Board Chairman

Withdrawn

Registered

Cannon Ergos S.p.a.

Milano (MI) - IT -

06816000159

Managing Director

Active

Registered

Cannon Ergos S.p.a.

Milano (MI) - IT -

06816000159

Director

Active

Registered

Cannon Ergos S.p.a.

Milano (MI) - IT -

06816000159

Board Chairman

Withdrawn

Registered

Artes Ingegneria - S.p.a.

Oliveto Citra (SA) - IT -

01526990633

Director

Withdrawn

Registered

Artes Ingegneria - S.p.a.

Oliveto Citra (SA) - IT -

01526990633

Board Chairman

Active

Registered

Norditalia Resine - Industria Lavorazione Resine E Gomme Sintetiche Naturali E A

Campodarsego (PD) - IT -

00217590124

Director

Withdrawn

Registered

Bono Netro S.p.a.

Milano (MI) - IT -

10186650155

Director

Active

Registered

Bono Netro S.p.a.

Milano (MI) - IT -

10186650155

Board Chairman

Active

Registered

Bono Sistemi S.p.a.

Milano (MI) - IT -

10467110150

Director

Active

Registered

Bono Sistemi S.p.a.

Milano (MI) - IT -

10467110150

Board Chairman

Active

Registered

Sirio Sistemi Spa

Milano (MI) - IT -

07272520151

Director

Withdrawn

Registered

Mizar Informatica S.p.a.

Sesto San Giovanni (MI) - IT -

02105480178

Chairman

Withdrawn

Registered

Mizar Informatica S.p.a.

Sesto San Giovanni (MI) - IT -

02105480178

Director

Withdrawn

Registered

Mizar Informatica S.p.a.

Sesto San Giovanni (MI) - IT -

02105480178

Board Chairman

Withdrawn

Registered

Bono Exacta S.p.a.

Milano (MI) - IT -

10467120159

Director

Withdrawn

Ceased

Bono Exacta S.p.a.

Milano (MI) - IT -

10467120159

Board Chairman

Withdrawn

Ceased

Sandretto Industrie S.r.l. Siglabile SanDretto S.r.l.

Grugliasco (TO) - IT -

03134350010

Director

Withdrawn

Controlled administration

Sandretto Industrie S.r.l. Siglabile SanDretto S.r.l.

Grugliasco (TO) - IT -

03134350010

Board Chairman

Withdrawn

Controlled administration

La Meridiana Societa' Semplice

Milano (MI) - IT -

04788060152

Partner

Active

Registered

Dna Srl

Milano (MI) - IT -

08901480155

Sole Director

Withdrawn

Ceased

Comi Immobiliare S.r.l. - In LiquidazionE

Ciserano (BG) - IT -

02856810169

Director

Withdrawn

Registered

Micromec S.r.l. Con Socio Unico

Milano (MI) - IT -

02935690129

Director

Active

Registered

Micromec S.r.l. Con Socio Unico

Milano (MI) - IT -

02935690129

Board Chairman

Active

Registered

Forma S.r.l.

Milano (MI) - IT -

05086080966

Sole Director

Withdrawn

Registered

Forma S.r.l.

Milano (MI) - IT -

05086080966

Board Chairman

Withdrawn

Registered

Dmc Srl

Milano (MI) - IT -

07194150962

Director

Active

Registered

Dmc Srl

Milano (MI) - IT -

07194150962

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

Volpato Marco

Milano - IT -

VLPMRC45E31L746P

70.720 .Eur

4,00

Fiorentini Carlo

Saronno - IT -

FRNCRL30T27A944P

70.720 .Eur

4,00

Cannon Spa

 

06223850154

1.626.560 .Eur

92,00

 

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

Consorzio Assoutility

Milano - IT -

13286960151

 

0,40

 

 

Active

Micromec S.r.l. Con Socio Unico

Milano - IT -

02935690129

570.000 .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

 

 

 

 

 

 

 

Sella Quintino

, 3

- 20100

- Milano

(MI)

- IT -

 

 

 

 

PHONE

: 029658804

 

 

 

 

PHONE

: 0296531

 

 

 

 

FAX

: 029656897

 

-

Branch

(Factory)

since 03/01/1967

 

 

 

 

 

 

Galileo Ferraris

, 65

- 21042

- Caronno Pertusella

(VA)

- IT -

 

-

Branch

(Warehouse)

since 01/12/1993

 

 

 

 

 

 

Enrico Fermi

, 355

- 21042

- Caronno Pertusella

(VA)

- IT -

 

-

Branch

 

since 01/08/2011

 

 

 

 

 

 

Archimede

, 325

- 21047

- Saronno

(VA)

- IT -

 

 

 

 

Employees

: 168

 

Fittings and Equipment for a value of 940.000

Eur

 

Stocks for a value of 11.520.000

Eur

 

Furniture and fittings for a value of 520.000

Eur

 

Vehicles for a value of 36.000

Eur

 

Work in progress for a value of 4.110.000

Eur

 

 

The firm operates abroad as importer / exporter..

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- its own foreign branches

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Other forms

Joint stock company

11/09/1980

 

EX-MEMBERS / EX-POSITIONS:

 

 

Volpato

Marco

 

 

 

Born in Verbania

(NO)

on 31/05/1945

- Fiscal Code : VLPMRC45E31L746P

 

 

 

Residence:

 

Pagano

, 0061

- 20145

Milano

(MI)

- IT -

 

Ex-Postions

Managing Director

Board Chairman

Managing Director

 

 

Fiorentini

Carlo

 

 

 

Born in Bologna

(BO)

on 27/12/1930

- Fiscal Code : FRNCRL30T27A944P

 

 

 

Residence:

 

Volontario

, 21

- 21047

Saronno

(VA)

- IT -

 

Ex-Postions

Chairman

Board Chairman

Director

 

 

Meloth

Heinz Hermann Josef

 

 

 

Born in Worms

( )

on 09/02/1951

 

 

 

Residence:

Zukunftstrasse

, 42

Mainz

- DE -

 

Ex-Postions

Director

 

 

Zarantonello

Alberto

 

 

 

Born in Gallarate

(VA)

on 28/06/1959

- Fiscal Code : ZRNLRT59H28D869Z

 

 

 

Residence:

 

Ariosto

, 17

- 21054

Fagnano Olona

(VA)

- IT -

 

Ex-Postions

Procurator

General Director

 

 

Meloth

Heinz Hermann Josef

 

 

 

Born in Worms

( )

on 09/02/1951

 

 

 

Residence:

Zukunftstrasse

, 42

Mainz

- DE -

 

Ex-Postions

Director

 

 

Villa

Piero Angelo

 

 

 

Born in Milano

(MI)

on 08/08/1942

- Fiscal Code : VLLPNG42M08F205H

 

 

 

Residence:

 

Concordia

, 10

- 20129

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Corradi

Piero

 

 

 

Born in Bologna

(BO)

on 22/12/1948

- Fiscal Code : CRRPRI48T22A944D

 

 

 

Residence:

 

A. Stoppani

, 18

- 21047

Saronno

(VA)

- IT -

 

Ex-Postions

Procurator

 

 

Villa

Paolo

 

 

 

Born in Milano

(MI)

on 28/09/1957

- Fiscal Code : VLLPLA57P28F205H

 

 

 

Residence:

 

Quintino Sella

, 3

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Procurator

 

 

MELOTH

HEINZ HERMANN JOSEF

 

 

 

Born in WORMS

( )

on 09/02/1951

- Fiscal Code : MLTNRM51B

 

 

 

Residence:

ZUKUNFTSTRASSE

, 42

MAINZ

- DE -

 

Ex-Postions

Director

 

 

Corti

Maurizio

 

 

 

Born in Como

(CO)

on 29/03/1954

- Fiscal Code : CRTMRZ54C29C933D

 

Ex-Postions

Procurator

 

 

Citterio

Massimo

 

 

 

Born in Milano

(MI)

on 22/01/1961

- Fiscal Code : CTTMSM61A22F205R

 

 

 

Residence:

 

Caprilli

, 13

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Soglia

Antonio

 

 

 

Born in Ferrara

(FE)

on 21/02/1947

- Fiscal Code : SGLNTN47B21D548P

 

 

 

Residence:

 

Sella Quintino

, 3

- 20121

Milano

(MI)

- IT -

 

Ex-Postions

Attorney with special power

 

 

Fiorentini

Carlo

 

 

 

Born in Bologna

(BO)

on 27/12/1930

- Fiscal Code : FRNCRL30T27A944P

 

 

 

Residence:

 

Volonterio

, 0021

- 21047

Saronno

(VA)

- IT -

 

Ex-Postions

Director

Board Chairman

 

 

Negri

Pierangelo

 

 

 

Born in Casorate Primo

(PV)

on 07/07/1938

- Fiscal Code : NGRPNG38L07B988E

 

 

 

Residence:

 

Tosi

, 60

- 27022

Casorate Primo

(PV)

- IT -

 

Ex-Postions

Director

 

 

Manzillo

Alfonso

 

 

 

Born in Napoli

(NA)

on 22/08/1927

- Fiscal Code : MNZLNS27M22F839G

 

 

 

Residence:

 

Boulevard Suchet

- 75016

Parigi

- FR -

 

Ex-Postions

Director

 

 

VOLPATO

MARCO

 

 

 

Born in VERBANIA

(NO)

on 31/05/1945

- Fiscal Code : VLPMRC45E31L746P

 

 

 

Residence:

 

M. PAGANO

, 61

- 20100

MILANO

(MI)

- IT -

 

Ex-Postions

Attorney General

 

 

Zoppi

Andrea

 

 

 

Born in Milano

(MI)

on 15/02/1966

- Fiscal Code : ZPPNDR66B15F205G

 

 

 

Residence:

 

Cernuschi Enrico

, 4

- 20129

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Negri

Pierangelo

 

 

 

Born in Casorate Primo

(PV)

on 07/07/1938

- Fiscal Code : NGRPNG38L07B988E

 

 

 

Residence:

 

Tosi

, 60

- 27022

Casorate Primo

(PV)

- IT -

 

Ex-Postions

Director

 

 

Boschetti

Giuseppe

 

 

 

Born in Pavia

(PV)

on 24/07/1949

- Fiscal Code : BSCGPP49L24G388Q

 

 

 

Residence:

 

Montemaino

, 2/A

- 27100

Pavia

(PV)

- IT -

 

Ex-Postions

Board Chairman

 

CEASINGS/INCORPORATIONS/MERGES:

 

 

Project of merging by taking over of

 

 

 

Micromec S.r.l. Con Socio Unico

 

 

 

 

Sella Quintino

, 3

, 20121

, Milano

(MI)

- IT -

 

 

 

Fiscal Code: 02935690129

 

 

 

Date

Merging/splitting-up project:

26/06/2009

 

 

Resolution of merging of

 

 

 

Micromec S.r.l. Con Socio Unico

 

 

 

 

Sella Quintino

, 3

, 20121

, Milano

(MI)

- IT -

 

 

 

Fiscal Code: 02935690129

 

 

 

Date

:

08/10/2009



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 1966.

The analysis is based on the latest 3 balance sheets.

During the last years, it achieved profits (r.o.e. 15,42% on 2012) but without a significant increase in the turnover.

The operating result was positive in the last financial year (6,01%) and in line with the sector's average.

The amount of the operating result for the year 2012 is of Eur. 2.260.814 , with no sizeable change as opposed to the year before.

During the latest financial year the gross operating margin amounted to Eur. 3.029.967 stable if compared to the financial year 2011.

The financial status of the company is fairly balanced with an indebtedness level of 2,14 with an improving trend as on the decrease.

It's shareholders funds amount to Eur. 9.699.329 , unchanged as opposed to the preceding year.

During the last financial year debts totalled Eur. 23.933.598 (Eur. 118.118 of which were m/l term debts) showing a stable trend as opposed to 2011 (Eur. 27.077.904).

Moderate recourse to bank credit while the exposure towards suppliers is rather high however still within the sector's average.

It shows a good range of liquidity.

Credits are collected in 84,22 days on the average. , a better value than the sector's average.

The financial management generated a cash flow of Eur. 2.265.126.

During 2012 financial year labour costs amounted to Eur. 10.002.798, with a 21,34% incidence on production costs. , with a 20,93% incidence on turnover.

The incidence of the financial charges is of -0,46% on the sales amount.



Financial Data

 

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

47.795.201

Profit (Loss) for the period

1.495.973

 

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

45.535.174

Profit (Loss) for the period

1.757.924

 

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

39.458.042

Profit (Loss) for the period

2.016.229



Balance Sheets

 

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

 

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

 

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

 

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

 

Years

2012

2011

2010

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

 

CREDITS VS PARTNERS

 

 

 

. Deposits not yet withdrawn

 

 

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

 

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

 

 

 

. . Research,develop. and advert.expens.

368.776

 

 

. . Industrial patent rights

14.763

5.614

12.142

. . Concessions,licenses,trademarks,etc.

 

 

 

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

383.539

5.614

12.142

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

7.666.606

7.822.016

7.687.549

. . Plant and machinery

686.573

509.717

500.526

. . Industrial and commercial equipment

255.750

301.987

153.777

. . Other assets

314.425

244.349

88.791

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

8.923.354

8.878.069

8.430.643

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

527.700

227.700

227.700

. . . Equity invest. in subsidiary companies

527.700

227.700

227.700

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . 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

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

527.700

227.700

227.700

Total fixed assets

9.834.593

9.111.383

8.670.485

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

7.282.263

5.990.750

4.855.401

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

4.106.015

3.888.182

3.007.729

. . Finished goods

 

 

 

. . Advance payments

134.562

260.362

48.496

. Total Inventories

11.522.840

10.139.294

7.911.626

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

12.524.404

16.858.262

13.849.304

. . Beyond 12 months

238.430

10.729

 

. . Trade receivables

11.181.958

14.031.692

12.676.503

. . . . Within 12 months

11.181.958

14.031.692

12.676.503

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

231.501

 

 

. . . . Within 12 months

3.800

 

 

. . . . Beyond 12 months

227.701

 

 

. . Receivables due from assoc. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

1.163.192

2.696.654

965.752

. . . . Within 12 months

1.163.192

2.696.654

965.752

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

39.130

13.984

132.540

. . . . Within 12 months

34.160

9.014

132.540

. . . . Beyond 12 months

4.970

4.970

 

. . Receivables for anticipated taxes

27.500

27.500

27.500

. . . . Within 12 months

27.500

27.500

27.500

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

119.553

99.161

47.009

. . . . Within 12 months

113.794

93.402

47.009

. . . . Beyond 12 months

5.759

5.759

 

. Total Credits not held as fixed assets

12.762.834

16.868.991

13.849.304

. 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

3.067.354

3.796.929

3.155.458

. . Checks

 

 

 

. . Banknotes and coins

7.282

8.252

5.076

. Total Liquid funds

3.074.636

3.805.181

3.160.534

Total current assets

27.360.310

30.813.466

24.921.464

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

177.873

952

. Other adjustment accounts

427.674

 

 

Total adjustments accounts

427.674

177.873

952

TOTAL ASSETS

37.622.577

40.102.722

33.592.901

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

1.768.000

1.768.000

1.768.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

4.193.829

4.193.829

4.193.829

. Legal reserve

356.922

356.922

356.922

. Reserve for Own shares

1.784.851

 

 

. Statute reserves

 

1.034.687

344.457

. Other reserves

99.754

99.757

99.761

. Accumulated Profits (Losses)

 

 

 

. Profit( loss) of the year

1.495.973

1.757.924

2.016.229

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

9.699.329

9.211.119

8.779.198

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

119.497

115.683

111.640

. . Taxation fund, also differed

 

 

 

. . Other funds

350.000

350.000

350.000

Total Reserves for Risks and Charges

469.497

465.683

461.640

Employee termination indemnities

3.063.176

3.219.975

3.359.987

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

23.815.480

26.269.174

19.304.872

. . . . Beyond 12 months

118.118

808.730

1.534.451

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

409.625

 

 

. . . . Within 12 months

409.625

 

 

. . . . Beyond 12 months

 

 

 

. . Due to banks

5.926.271

5.425.486

3.313.051

. . . . Within 12 months

5.926.271

4.774.247

1.778.600

. . . . Beyond 12 months

 

651.239

1.534.451

. . Due to other providers of finance

157.490

157.491

125.177

. . . . Within 12 months

39.372

 

125.177

. . . . Beyond 12 months

118.118

157.491

 

. . Advances from customers

3.430.220

4.158.861

2.436.819

. . . . Within 12 months

3.430.220

4.158.861

2.436.819

. . . . Beyond 12 months

 

 

 

. . Trade payables

9.061.300

13.400.902

11.076.276

. . . . Within 12 months

9.061.300

13.400.902

11.076.276

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

502.421

395.012

262.360

. . . . Within 12 months

502.421

395.012

262.360

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

2.362.095

1.476.964

1.962.713

. . . . Within 12 months

2.362.095

1.476.964

1.962.713

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

280.452

323.966

331.481

. . . . Within 12 months

280.452

323.966

331.481

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

546.148

525.368

503.066

. . . . Within 12 months

546.148

525.368

503.066

. . . . Beyond 12 months

 

 

 

. . Other payables

1.257.576

1.213.854

828.380

. . . . Within 12 months

1.257.576

1.213.854

828.380

. . . . Beyond 12 months

 

 

 

Total accounts payable

23.933.598

27.077.904

20.839.323

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

456.977

128.041

152.753

Total adjustment accounts

456.977

128.041

152.753

TOTAL LIABILITIES

37.622.577

40.102.722

33.592.901

 

 

 

 

 

 

 

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

47.795.201

45.535.174

39.458.042

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

217.833

880.453

1.689.275

. Capitalization of internal work

460.970

 

 

. Other income and revenues

656.631

190.678

353.182

. . Contributions for operating expenses

627.594

157.491

316.702

. . Different income and revenues

29.037

33.187

36.480

Total value of production

49.130.635

46.606.305

41.500.499

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

25.420.979

24.299.406

20.235.282

. Services received

10.703.531

9.318.572

7.859.928

. Leases and rentals

762.717

764.567

680.671

. Payroll and related costs

10.002.798

9.306.883

8.069.987

. . Wages and salaries

7.202.740

6.652.708

5.728.650

. . Social security contributions

2.282.094

2.133.253

1.864.280

. . Employee termination indemnities

517.964

520.922

477.057

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

769.153

713.280

684.582

. . Amortization of intangible fixed assets

102.545

11.814

26.505

. . Amortization of tangible fixed assets

610.608

619.866

594.477

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

56.000

81.600

63.600

. Changes in raw materials

-1.291.513

-1.135.349

-143.674

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

502.156

537.103

747.046

Total production costs

46.869.821

43.804.462

38.133.822

Diff. between value and cost of product.

2.260.814

2.801.843

3.366.677

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

8.957

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

6.140

20.600

19.251

. . Financ.income from receivables

 

14.009

12.113

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

14.009

12.113

. . . Towards other companies

 

 

 

. . Financ.income from secur. t.f.assets

 

 

 

. . Financ.income from secur. cur.assets

 

 

 

. . Financ.income other than the above

 

6.591

7.138

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

6.591

7.138

. Interest and other financial expense

-233.940

-80.377

-145.128

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

80.377

145.128

Total financial income and expense

-218.843

-59.777

-125.877

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

470.778

251.816

177.856

. . Gains on disposals

 

 

 

. . Other extraordinary income

470.778

251.816

177.856

. Extraordinary expense

-42.569

-23.810

-111.916

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-42.569

-23.810

-111.916

Total extraordinary income and expense

428.209

228.006

65.940

Results before income taxes

2.470.180

2.970.072

3.306.740

. Taxes on current income

974.207

1.212.148

1.290.511

. . current taxes

974.207

1.212.148

1.290.511

. . differed taxes(anticip.)

 

 

 

. Net income for the period

1.495.973

1.757.924

2.016.229

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

1.495.973

1.757.924

2.016.229

 

RATIOS

 

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

0,26

0,23

0,26

0,25

Elasticity Ratio

Units

0,73

0,77

0,74

0,72

Availability of stock

Units

0,31

0,25

0,24

0,17

Total Liquidity Ratio

Units

0,42

0,52

0,51

0,50

Quick Ratio

Units

0,08

0,09

0,09

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

2,14

2,44

1,84

2,61

Self Financing Ratio

Units

0,26

0,23

0,26

0,21

Capital protection Ratio

Units

0,66

0,62

0,57

0,71

Liabilities consolidation quotient

Units

0,13

0,15

0,25

0,24

Financing

Units

2,47

2,94

2,37

3,54

Permanent Indebtedness Ratio

Units

0,34

0,33

0,41

0,40

M/L term Debts Ratio

Units

0,08

0,10

0,15

0,12

Net Financial Indebtedness Ratio

Units

0,35

0,19

0,03

0,84

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,31

1,45

1,58

1,46

Current ratio

Units

1,15

1,17

1,29

1,20

Acid Test Ratio-Liquidity Ratio

Units

0,67

0,79

0,88

0,85

Structure's primary quotient

Units

0,99

1,01

1,01

0,86

Treasury's primary quotient

Units

0,13

0,14

0,16

0,04

Rate of indebtedness ( Leverage )

%

387,89

435,37

382,64

477,50

Current Capital ( net )

Value

3.544.830

4.544.292

5.616.592

239.373

RETURN

 

 

 

 

 

Return on Sales

%

4,74

5,43

6,84

4,32

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

%

15,42

19,08

22,97

4,61

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

%

25,47

32,24

37,67

17,61

Return on Investment ( R.O.I. )

%

6,01

6,99

10,02

4,75

Return/ Sales

%

4,73

6,15

8,53

4,25

Extra Management revenues/charges incid.

%

66,17

62,74

59,89

18,91

Cash Flow

Value

2.265.126

2.471.204

2.700.811

138.084

Operating Profit

Value

2.260.814

2.801.843

3.366.677

154.078

Gross Operating Margin

Value

3.029.967

3.515.123

4.051.259

301.188

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

84,22

110,93

115,66

110,83

Debts to suppliers average term

Days

116,39

159,91

166,41

121,75

Average stock waiting period

Days

86,79

80,16

72,18

60,34

Rate of capital employed return ( Turnover )

Units

1,27

1,14

1,17

1,12

Rate of stock return

Units

4,15

4,49

4,99

5,95

Labour cost incidence

%

20,93

20,44

20,45

21,94

Net financial revenues/ charges incidence

%

-0,46

-0,13

-0,32

-1,47

Labour cost on purchasing expenses

%

21,34

21,25

21,16

22,33

Short-term financing charges

%

0,98

0,30

0,70

2,84

Capital on hand

%

78,72

88,07

85,14

89,18

Sales pro employee

Value

286.198

157.017

156.579

165.709

Labour cost pro employee

Value

59.896

32.092

32.023

32.656

 

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

:

  3.839.216

Population living in the region

:

  9.393.092

Number of families in the region

:

  3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

Sector Data

 

The values are calculated on a base of 1.023 significant companies.

 

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

The average duration of suppliers debts is about 122 dd.

The sector's profitability is on an average of 4,32%.

The labour cost affects the turnover in the measure of 21,94%.

Goods are held in stock in a range of 60 dd.

The difference between the sales volume and the resources used to realize it is about 1,12.

The employees costs represent the 22,33% of the production costs.

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 58.74

UK Pound

1

Rs. 98.77

Euro

1

Rs. 80.52

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

DPT

 

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.