MIRA INFORM REPORT

 

 

Report Date :

22.11.2014

 

IDENTIFICATION DETAILS

 

Name :

STALAM S.P.A.

 

 

Registered Office :

Via Dell'olmo, 7

36055 – Nove (VI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

14.09.1989

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of assembled electronic boards

 

 

No. of Employees :

From 26 to 35

 

 

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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

STALAM S.P.A.

 

Via Dell'olmo,

7

36055 - Nove(VI)-IT-

 

 

Summary

 

Fiscal Code

:

02083930244

Legal Form

:

Joint stock company

start of Activities

:

14/09/1989

Equity

:

Over 2.582.254

Turnover Range

:

12.750.000/15.500.000

Number of Employees

:

from 26 to 35

 

 

Activity

 

Manufacture of assembled electronic boards

Manufacture of broadcasting equipment

 

 

Legal Data

 

Legal Form                               : Joint stock company

Fiscal Code                              : 02083930244

 

Foreign Trade Reg. no.              : VI007174 since 06/12/1991

 

Foreign Trade Reg. no.              : 007174 of Vicenza since 06/12/1991

 

Chamber of Commerce no.        : 205055 of Vicenza since 13/09/1989

 

Firms' Register                          : VI012-7165 of Vicenza since 19/02/1996

 

V.A.T. Code                              : 02083930244

 

 

Establishment date

: 18/07/1989

Start of Activities

: 14/09/1989

Legal duration

: 31/12/2050

Nominal Capital

: 665.000

 

Subscribed Capital

: 665.000

 

Paid up Capital

: 665.000

 

 

 

Members

 

Cavestro

Manlio

 

Born in Sossano

(VI)

on 29/08/1937

- Fiscal Code : CVSMNL37M29I867E

 

Residence:

 

Pantheon

, 63

- 37034

Verona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

20/03/2014

 

 

Director

20/03/2014

 

 

Managing Director

30/04/2014

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Zanetti

Enrico

 

Born in Bassano del Grappa

(VI)

on 16/06/1964

- Fiscal Code : ZNTNRC64H16A703T

 

Residence:

 

Ognissanti

, 39/C

- 36061

Bassano del Grappa

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/03/2014

 

 

 

Pritchard

Mark Alun

 

Born in Liverpool

( )

on 18/05/1962

 

Residence:

 

Dell'olmo

, 7

- 36055

Nove

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/03/2014

 

 

 

Stalpart S.r.l.

 

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Rf Biocidics Inc

 

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

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.

 

Cavestro

Manlio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

E.C.S. Elettronica Circuiti Stampati s.p.a.

San Maurizio Canavese (TO) - IT -

01654070018

Chairman

Withdrawn

Registered

C.s.p.nova Spa

Buccinasco (MI) - IT -

08649250159

Director

Active

Registered

B.m.b. Elettronica Industriale S.p.a.

Genova (GE) - IT -

00163160245

Director

Withdrawn

Ceased

Cadif S.r.l. In Liquidazione

Verona (VR) - IT -

02538350238

Director

Withdrawn

Registered

Cadif S.r.l. In Liquidazione

Verona (VR) - IT -

02538350238

Liquidator

Active

Registered

Cadif S.r.l. In Liquidazione

Verona (VR) - IT -

02538350238

Board Chairman

Withdrawn

Registered

Termocadif S.r.l.

Vicenza (VI) - IT -

02651960235

Director

Withdrawn

Registered

Zambon F.lli S.p.a. - In Fallimento

San Vito di Leguzzano (VI) - IT -

02671120240

Managing Director

-

Bankrupt

Zambon F.lli S.p.a. - In Fallimento

San Vito di Leguzzano (VI) - IT -

02671120240

Director

-

Bankrupt

Zambon F.lli S.p.a. - In Fallimento

San Vito di Leguzzano (VI) - IT -

02671120240

Board Chairman

-

Bankrupt

I.e.g. - Industrie Elettromeccaniche GiuLiane Spa

Genova (GE) - IT -

00050170323

Director

Withdrawn

Ceased

STALAM S.R.L.

TEZZE SUL BRENTA (VI) - IT -

 

Chairman

Withdrawn

Registered

Partel S.p.a.

Vicenza (VI) - IT -

02942430246

Sole Director

Withdrawn

Ceased

Thermo Engineering S.r.l.

Verona (VR) - IT -

03176930232

Managing Director

Active

Registered

Thermo Engineering S.r.l.

Verona (VR) - IT -

03176930232

Director

Active

Registered

Thermo Engineering S.r.l.

Verona (VR) - IT -

03176930232

Sole Director

Withdrawn

Registered

Thermo Engineering S.r.l.

Verona (VR) - IT -

03176930232

Board Chairman

Active

Registered

M E T Costruzioni S.r.l.

Verona (VR) - IT -

03271080230

Managing Director

Withdrawn

Registered

M E T Costruzioni S.r.l.

Verona (VR) - IT -

03271080230

Director

Withdrawn

Registered

Elettronica Di Partecipazione S.p.a. Abbreviabile In Elpart S.p. A.

Vicenza (VI) - IT -

03012090241

Sole Director

Withdrawn

Ceased

Stalpart S.r.l.

Vicenza (VI) - IT -

03003710245

Sole Director

Active

Registered

 

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

 

For more information, in this case, we advise to request further investigations.

 

 


Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Zanetti Enrico

Bassano del Grappa - IT -

ZNTNRC64H16A703T

33.250 .Eur

5,00

Stalpart S.r.l.

 

03003710245

442.225 .Eur

66,50

Rf Biocidics Inc

 

 

189.525 .Eur

28,50

 

 

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

Afotech S.r.l.

 

02481990303

2.000 .Eur

20,00

 

 

Active

 

 

Firm's location and structure

 

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

 

Legal and operative seat

(Factory)

 

Dell'olmo

, 7

- 36055

- Nove

(VI)

- IT -

 

PHONE

: 0424597400

 

Branch

(Warehouse)

since 01/09/2008

 

Dell'olmo

, 8

- 36055

- Nove

(VI)

- IT -

 

Branch

(Warehouse)

since 01/06/2014

 

Dell'olm

, SNC

- 36055

- Nove

(VI)

- IT -

 

 

 

 

Employees

: 29

 

Fittings and Equipment for a value of 200.000

Eur

 

Stocks for a value of 3.670.000

Eur

 

The firm has a direct commercial organization

The company sells in Italy and abroad.

 

The firm operates abroad as importer / exporter..

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- its own sales net-work

 

- its own agents

 

Import comes generally from the following nations:

- France

 

- Belgium

 

- Great Britain

 

- Germany

 

Export is mainly towards:

- Guyana

 

 

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

19/02/1998

 

EX-MEMBERS / EX-POSITIONS:

 

Ferronato

Francesco

 

Born in Vicenza

(VI)

on 25/08/1966

- Fiscal Code : FRRFNC66M25L840Y

 

Residence:

 

S.bastiano

, 2

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Perucca Orfei

Massimo

 

Born in CORREGGIO

(RE)

on 07/02/1940

- Fiscal Code : PRCMSM40B07D037H

 

Residence:

 

SS. FELICE FORTUNATO

, 356

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Managing Director

Director

 

 

Ravazzolo

Nicola

 

Born in Sandrigo

(VI)

on 11/08/1977

- Fiscal Code : RVZNCL77M11H829R

 

Residence:

 

Monte Cimone

, 4

- 36031

Dueville

(VI)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Elettronica Di Partecipazione S.p.a. Abb

reviabile In Elpart S.p. A.

 

- Fiscal Code : 03012090241

 

Residence:

 

Del Commercio

, 56

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Sole partner

 

De Benedetti

Mario

 

Born in Torino

(TO)

on 08/05/1965

- Fiscal Code : DBNMRA65E08L219E

 

Residence:

 

Ernesto Lugaro

, 15

- 10126

Torino

(TO)

- IT -

 

Ex-Postions

Director

 

 

Pivato

Gianluca

 

Born in Ponzano Veneto

(TV)

on 25/03/1964

- Fiscal Code : PVTGLC64C25G875E

 

Residence:

 

Fratelli Bandiera

, 9

- 31100

Treviso

(TV)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Pilastro

Pierantonio

 

Born in Vicenza

(VI)

on 27/11/1946

- Fiscal Code : PLSPNT46S27L840F

 

Residence:

 

Contra' Della Misericordia

, 14

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Permanent Auditor

 

 

Agostini

Romano

 

Born in Mori

(TN)

on 05/10/1940

- Fiscal Code : GSTRMN40R05F728M

 

Residence:

 

Cantore Antonio

, 12

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

 

Aron

Jean Francois

 

Born in Suresnes

( )

on 06/09/1963

- Fiscal Code : RNAJFR63P06Z110U

 

Residence:

 

Calamandrei

, 173

- 52100

Arezzo

(AR)

- IT -

 

Ex-Postions

Director

 

 

Matalone

Michela

 

Born in Vicenza

(VI)

on 13/10/1960

- Fiscal Code : MTLMHL60R53L840V

 

Residence:

 

Contra' Della Misericordia

, 14

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Monis

Marco

 

Born in Treviso

(TV)

on 14/12/1971

- Fiscal Code : MNSMRC71T14L407O

 

Residence:

 

Poli

, 4

- 40069

Zola Predosa

(BO)

- IT -

 

Ex-Postions

Director

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorved

 

Description: mhtml:file://\\vivek\Foreign%20Report%20Raw\Stalam.mht!file:///C:\Users\605-13\AppData\Local\Temp\Rar$EXa0.792\Vuoto.gifSTALAM S.R.L.

 

, TEZZE SUL BRENTA

(VI)

- IT -

 

Date

:

13/06/1991

 

The firm absorbed by merging of

 

Description: mhtml:file://\\vivek\Foreign%20Report%20Raw\Stalam.mht!file:///C:\Users\605-13\AppData\Local\Temp\Rar$EXa0.792\Vuoto.gifSTALAM S.R.L.

 

, TEZZE SUL BRENTA

(VI)

- IT -

 

Date

:

13/06/1991

 

Project of merging by taking over of

 

Description: mhtml:file://\\vivek\Foreign%20Report%20Raw\Stalam.mht!file:///C:\Users\605-13\AppData\Local\Temp\Rar$EXa0.792\Vuoto.gifElettronica Di Partecipazione S.p.a. Abbreviabile In Elpart S.p. A.

 

Del Commercio

, 56

, 36100

, Vicenza

(VI)

- IT -

 

Fiscal Code: 03012090241

 

Date

Merging/splitting-up project:

27/03/2006

 

The firm absorbed by merging of

 

Description: mhtml:file://\\vivek\Foreign%20Report%20Raw\Stalam.mht!file:///C:\Users\605-13\AppData\Local\Temp\Rar$EXa0.792\Vuoto.gifElettronica Di Partecipazione S.p.a. Abbreviabile In Elpart S.p. A.

 

Del Commercio

, 56

, 36100

, Vicenza

(VI)

- IT -

 

Fiscal Code: 03012090241

 

Date

:

13/06/2006

 

 

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 1989.

The eonomic-financial analysis is based on the latest 3 b/s.

During the last years, net losses were registered; in 2013 r.o.e. is -1,67%. Downward sales in 2013 compared to the previous year.

A loss is registered as to the operating result (-3,83%).

the operating loss amounts to Eur. -432.683.

The G.O.M. amounted to Eur. 924.155 , with a -23,06% decrease.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,63) and with an upward trend compared to the previous year.

With regard to equity capital, an amount of Eur. 4.435.233 is registered. , unchanged if compared to 2012.

In the year 2013 total debts amounted to Eur. 4.618.375 , with no sensible variation.

The company does not exceed in bank borrowings; the recourse to suppliers' credit is also limited below field's average.

The management determines a good range of liquidity.

Credits are collected in 23,08 days on the average. , lower than the sector's average.

The financial management generated a cash flow of Eur. 1.282.561.

Labour cost expenses amount to Eur. 3.612.044 , representing 24,92% on the total of production costs. , whereas the incidence on sales revenues is of 27,03%.

The financial charges are lower than the financial incomes.

 

 

Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

13.361.602

Profit (Loss) for the period

-74.277

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

16.111.918

Profit (Loss) for the period

-8.977

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

11.976.348

Profit (Loss) for the period

-1.069.926

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

15.848.314

Profit (Loss) for the period

-43.167

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

4.937.339

Profit (Loss) for the period

-648.068

 

 

Balance Sheets

 

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

 

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

 

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

 

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

 

Years

2013

2012

2011

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

 

CREDITS VS PARTNERS

 

 

 

. Deposits not yet withdrawn

 

 

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

 

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

 

 

 

. . Research,develop. and advert.expens.

722.316

335.376

 

. . Industrial patent rights

50.674

28.508

407.232

. . Concessions,licenses,trademarks,etc.

20.284

20.094

24.864

. . Goodwill

2.291.808

3.246.748

4.201.690

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

28.232

51.354

38.228

. Total Intangible Fixed Assets

3.113.314

3.682.080

4.672.014

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

165.078

9.422

16.426

. . Industrial and commercial equipment

31.126

42.808

11.336

. . Other assets

98.858

42.166

62.610

. . Assets under construction and advances

 

9.306

 

. Total Tangible fixed assets

295.062

103.702

90.372

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

5.035.596

5.035.596

5.035.596

. . . Equity invest. in subsidiary companies

5.001.162

5.001.162

5.001.162

. . . Equity invest. in associated companies

34.400

34.400

34.400

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

34

34

34

. . 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

2.517.798

2.517.798

2.517.798

Total fixed assets

5.926.174

6.303.580

7.280.184

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

1.508.684

1.773.770

1.443.918

. . Work in progress and semimanufactured

756.410

871.788

556.484

. . Work in progress on order

 

 

 

. . Finished goods

1.408.578

1.500.234

2.338.348

. . Advance payments

 

 

 

. Total Inventories

3.673.672

4.145.792

4.338.750

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

731.433

994.184

922.713

. . Beyond 12 months

431.374

187.064

64.150

. . Trade receivables

856.521

977.467

839.410

. . . . Within 12 months

736.987

888.429

780.666

. . . . Beyond 12 months

119.534

89.038

58.744

. . Receivables due from subsid. comp.

66.805

48.319

53.466

. . . . Within 12 months

66.805

48.319

53.466

. . . . 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

161.563

72.256

15.494

. . . . Within 12 months

-144.871

-20.364

15.494

. . . . Beyond 12 months

306.434

92.620

 

. . Receivables for anticipated taxes

44.788

37.268

63.079

. . . . Within 12 months

44.788

37.268

63.079

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

33.130

45.938

15.414

. . . . Within 12 months

27.724

40.532

10.008

. . . . Beyond 12 months

5.406

5.406

5.406

. Total Credits not held as fixed assets

1.162.807

1.181.248

986.863

. 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

55.000

50.000

 

. Total Financial Assets

55.000

50.000

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

455.854

126.652

138.728

. . Checks

 

 

 

. . Banknotes and coins

4.266

7.156

3.034

. Total Liquid funds

460.120

133.808

141.762

Total current assets

5.351.599

5.510.848

5.467.375

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

62.390

110.316

155.472

. Other adjustment accounts

-31.195

-55.158

-77.736

Total adjustments accounts

31.195

55.158

77.736

TOTAL ASSETS

11.308.968

11.869.586

12.825.295

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

1.330.000

1.330.000

1.330.000

. Additional paid-in capital

3.044.852

3.285.044

3.285.044

. Revaluation reserves

 

 

 

. Legal reserve

266.000

25.808

25.808

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

-1

1

-1

. Accumulated Profits (Losses)

-319.182

-743.338

 

. Profit( loss) of the year

113.564

212.078

-371.669

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

4.435.233

4.109.593

4.269.182

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

 

. . Taxation fund, also differed

2.960

33.558

147.828

. . Other funds

 

 

 

Total Reserves for Risks and Charges

2.960

33.558

147.828

Employee termination indemnities

1.214.760

1.394.742

1.242.416

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

3.270.903

2.979.689

2.555.502

. . . . Beyond 12 months

1.347.472

1.950.822

3.000.922

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to banks

2.300.734

2.466.611

3.331.218

. . . . Within 12 months

953.262

536.751

396.706

. . . . Beyond 12 months

1.347.472

1.929.860

2.934.512

. . Due to other providers of finance

 

32.845

98.290

. . . . Within 12 months

 

32.845

32.600

. . . . Beyond 12 months

 

 

65.690

. . Advances from customers

445.820

323.559

160.986

. . . . Within 12 months

445.820

323.559

160.986

. . . . Beyond 12 months

 

 

 

. . Trade payables

1.265.759

1.310.135

1.231.982

. . . . Within 12 months

1.265.759

1.289.173

1.231.262

. . . . Beyond 12 months

 

20.962

720

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

5.289

43.572

67.603

. . . . Within 12 months

5.289

43.572

67.603

. . . . 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

151.388

212.997

130.927

. . . . Within 12 months

151.388

212.997

130.927

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

110.992

109.618

114.020

. . . . Within 12 months

110.992

109.618

114.020

. . . . Beyond 12 months

 

 

 

. . Other payables

338.393

431.174

421.398

. . . . Within 12 months

338.393

431.174

421.398

. . . . Beyond 12 months

 

 

 

Total accounts payable

4.618.375

4.930.511

5.556.424

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

8.751

6.398

3.544

Total adjustment accounts

8.751

6.398

3.544

TOTAL LIABILITIES

10.280.079

10.474.802

11.219.394

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

410.000

338.040

43.475

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

13.361.602

16.111.918

11.976.348

. Changes in work in progress

-207.036

-522.810

804.170

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

732.656

419.220

 

. Other income and revenues

177.295

291.555

176.499

. . Contributions for operating expenses

2.000

430.662

 

. . Different income and revenues

175.295

-139.107

176.499

Total value of production

14.064.517

16.299.883

12.957.017

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

5.997.242

8.253.976

6.127.072

. Services received

 

 

 

. Leases and rentals

3.221.576

3.590.362

3.413.364

. Payroll and related costs

3.612.044

3.541.954

3.368.350

. . Wages and salaries

2.581.738

2.526.812

2.392.666

. . Social security contributions

825.024

799.630

789.660

. . Employee termination indemnities

204.946

214.216

181.220

. . Pension and similar

 

 

4.804

. . Other costs

336

1.296

 

. Amortization and depreciation

1.356.838

1.496.224

1.268.188

. . Amortization of intangible fixed assets

1.196.374

1.438.822

1.202.428

. . Amortization of tangible fixed assets

60.464

47.602

65.760

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

100.000

9.800

 

. Changes in raw materials

265.086

-329.850

150.544

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

44.414

42.282

44.696

Total production costs

14.497.200

16.594.948

14.372.214

Diff. between value and cost of product.

-432.683

-295.065

-1.415.197

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

361.991

403.587

254.705

. . In subsidiary companies

723.982

807.174

509.410

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

969

654

822

. . 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

969

654

822

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

1.938

1.308

1.644

. Interest and other financial expense

-110.236

-128.981

-154.633

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

110.236

128.981

154.633

Total financial income and expense

252.724

275.260

100.894

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

264.202

174.018

213.370

. . Gains on disposals

 

 

 

. . Other extraordinary income

264.202

174.018

213.370

. Extraordinary expense

-58.122

-23.822

-29.846

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-58.122

-23.822

-29.846

Total extraordinary income and expense

206.080

150.196

183.524

Results before income taxes

26.121

130.391

-1.130.779

. Taxes on current income

100.398

139.368

-60.853

. . current taxes

246.434

341.384

80.346

. . differed taxes(anticip.)

-15.558

-165.892

-23.368

. Net income for the period

-74.277

-8.977

-1.069.926

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

-74.277

-8.977

-1.069.926

 

RATIOS

Value Type

as at 31/12/2013

as at 31/12/2012

as at 31/12/2011

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,52

0,53

0,57

0,22

Elasticity Ratio

Units

0,47

0,46

0,43

0,76

Availability of stock

Units

0,32

0,35

0,34

0,19

Total Liquidity Ratio

Units

0,15

0,12

0,09

0,52

Quick Ratio

Units

0,05

0,02

0,01

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,63

0,69

0,57

2,39

Self Financing Ratio

Units

0,39

0,35

0,33

0,22

Capital protection Ratio

Units

0,67

0,62

0,78

0,65

Liabilities consolidation quotient

Units

0,78

1,12

1,66

0,23

Financing

Units

1,04

1,20

1,30

3,19

Permanent Indebtedness Ratio

Units

0,62

0,63

0,66

0,42

M/L term Debts Ratio

Units

0,23

0,28

0,33

0,13

Net Financial Indebtedness Ratio

Units

0,41

0,58

0,77

0,64

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,18

1,18

1,17

1,80

Current ratio

Units

1,64

1,85

2,14

1,30

Acid Test Ratio-Liquidity Ratio

Units

0,51

0,46

0,44

0,92

Structure's primary quotient

Units

0,75

0,65

0,59

1,08

Treasury's primary quotient

Units

0,16

0,06

0,06

0,05

Rate of indebtedness ( Leverage )

%

254,98

288,83

300,42

456,81

Current Capital ( net )

Value

2.080.696

2.531.159

2.911.873

682.896

RETURN

 

 

 

 

 

Return on Sales

%

9,60

9,23

1,66

4,56

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

%

-1,67

-0,22

-25,06

6,81

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

%

0,59

3,17

-26,49

18,85

Return on Investment ( R.O.I. )

%

-3,83

-2,49

-11,03

5,41

Return/ Sales

%

-3,24

-1,83

-11,82

4,75

Extra Management revenues/charges incid.

%

n.c.

n.c.

n.c.

35,79

Cash Flow

Value

1.282.561

1.487.247

198.262

237.257

Operating Profit

Value

-432.683

-295.065

-1.415.197

228.892

Gross Operating Margin

Value

924.155

1.201.159

-147.009

406.634

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

23,08

21,84

25,23

118,40

Debts to suppliers average term

Days

49,64

41,14

49,04

128,10

Average stock waiting period

Days

98,98

92,63

130,42

54,07

Rate of capital employed return ( Turnover )

Units

1,18

1,36

0,93

1,13

Rate of stock return

Units

3,64

3,89

2,76

6,62

Labour cost incidence

%

27,03

21,98

28,13

18,32

Net financial revenues/ charges incidence

%

1,89

1,71

0,84

-1,25

Labour cost on purchasing expenses

%

24,92

21,34

23,44

17,78

Short-term financing charges

%

2,39

2,62

2,78

3,03

Capital on hand

%

84,64

73,67

107,09

88,55

Sales pro employee

Value

119.300

146.471

114.060

190.738

Labour cost pro employee

Value

32.250

32.199

32.079

33.796

 

 

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.

 

 

SOURCES

 

Our Company collects data from public registers, lists, archives or contained in Acts and/or documents (held by the National Chamber of Commerce or Immovables Territorial Agency), users, reporters or however generally accessible (for example, from categorical lists, statistical institutes, press reports and from public inspection internet sites).

 

The present report is supplied for Your exclusive use and is bond to the general conditions of the contract. Personal Data collection and treatment, reported, are conform to our company's activities and to Your mandate conferred to us by Your request, for the purposes in relation to Marketing Management, Sales and Monetary Administration. It does not contain, nor could contain, information cancelled by a justified opposition right.

 

 

Market / Territory Data

 

 

Population living in the province

:

Description: mhtml:file://\\vivek\Foreign%20Report%20Raw\Stalam.mht!file:///C:\Users\605-13\AppData\Local\Temp\Rar$EXa0.792\Spazio.gif831.356

Population living in the region

:

Description: mhtml:file://\\vivek\Foreign%20Report%20Raw\Stalam.mht!file:///C:\Users\605-13\AppData\Local\Temp\Rar$EXa0.792\Spazio.gif4.699.950

Number of families in the region

:

Description: mhtml:file://\\vivek\Foreign%20Report%20Raw\Stalam.mht!file:///C:\Users\605-13\AppData\Local\Temp\Rar$EXa0.792\Spazio.gif1.813.210

 

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

- per food products

:

Description: mhtml:file://\\vivek\Foreign%20Report%20Raw\Stalam.mht!file:///C:\Users\605-13\AppData\Local\Temp\Rar$EXa0.792\Spazio.gif456

- per non food products

:

Description: mhtml:file://\\vivek\Foreign%20Report%20Raw\Stalam.mht!file:///C:\Users\605-13\AppData\Local\Temp\Rar$EXa0.792\Spazio.gif2.052

- per energy consume

:

Description: mhtml:file://\\vivek\Foreign%20Report%20Raw\Stalam.mht!file:///C:\Users\605-13\AppData\Local\Temp\Rar$EXa0.792\Spazio.gif127

 

 

Sector Data

 

The values are calculated on a base of 949 significant companies.

 

The companies cash their credits on an average of 118 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 4,56%.

The labour cost affects the turnover in the measure of 18,32%.

Goods are held in stock in a range of 54 dd.

The difference between the sales volume and the resources used to realize it is about 1,13.

The employees costs represent the 17,78% 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 13.782 protested subjects are found; in the province they count to 2.234.

The insolvency index for the region is 0,30, , while for the province it is 0,27.

Total Bankrupt companies in the province : 2.546.

Total Bankrupt companies in the region : 16.714.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.85

UK Pound

1

Rs.97.01

Euro

1

Rs.77.62

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

SHG

 

               

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.