MIRA INFORM REPORT

 

 

Report Date :

25.11.2014

 

IDENTIFICATION DETAILS

 

Name :

RE.PI.CO. - RESINE PIGMENTI COLORI S.P. A.

 

 

Registered Office :

Via Aquileia,  41/B  20092 - Cinisello Balsamo (MI)          

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

27.09.1948

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Wholesale of Industrial chemical products

 

 

No. of Employees :

From 36 to 50

 

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 – 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

 

RE.PI.CO. - RESINE PIGMENTI COLORI S.P. A.

 

Via Aquileia,  41/B

20092 - Cinisello Balsamo   (MI) -IT-

 

 

Summary

 

Fiscal Code

:

00748380151

Legal Form

:

Joint stock company

start of Activities

:

27/09/1948

Equity

:

1.500.000

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

from 36 to 50

 

 

Activity

 

Wholesale of Industrial chemical products

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00748380151

 

Foreign Trade Reg. no. : MI048591 since 18/12/1991

 

Chamber of Commerce no. : 103011 of Avellino

 

Chamber of Commerce no. : 178086 of Avellino

 

Chamber of Commerce no. : 376055 of Milano since 29/09/1948

 

Chamber of Commerce no. : 63479 of Pisa

 

Chamber of Commerce no. : 127074 of Vicenza

 

Firms' Register : MI146-63772 of Milano since 19/02/1996

 

V.A.T. Code : 00748380151

 

Foundation date

: 27/09/1948

Establishment date

: 27/09/1948

Start of Activities

: 27/09/1948

Legal duration

: 31/12/2050

Nominal Capital

: 254.800

 

Subscribed Capital

: 254.800

 

Paid up Capital

: 254.800

 

 

Members

 

Financiere Sainte Lucie S.a.

 

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

No Protests registered

 

Moretti

Sergio

 

 

Born in Milano

(MI)

on 18/10/1952

- Fiscal Code : MRTSRG52R18F205R

 

 

Residence:

 

Moro Angelo

, 38

- 20097

San Donato Milanese

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/05/2013

 

 

 

Annunziata

Stefania

 

 

Born in Milano

(MI)

on 25/03/1959

- Fiscal Code : NNNSFN59C65F205K

 

 

Residence:

 

Fetonte

, 12

- 20151

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

29/05/2013

 

 

Board Chairman

28/05/2013

 

 

Director

28/05/2013

 

 

Procurator

15/05/1992

 

 

 

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.

 

Annunziata

Stefania

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Madreperla Spa

Cinisello Balsamo (MI) - IT -

02232880241

Director

Active

Registered

Merit S.r.l.

Milano (MI) - IT -

11854940159

Director

Active

Registered

Sogefina S.r.l.

Milano (MI) - IT -

03797290156

Procurator

Withdrawn

Ceased

La Mimosa S.r.l.

Cinisello Balsamo (MI) - IT -

05534740963

Sole Director

Active

Registered

La Mimosa S.r.l.

Cinisello Balsamo (MI) - IT -

05534740963

Sole 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

Annunziata Stefania

Milano - IT -

NNNSFN59C65F205K

101.920 .Eur

40,00

Financiere Sainte Lucie S.a.

 

 

152.880 .Eur

60,00

 

 

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 Depuratore Di Santa Croce Sull 'arno S.p.a.

Santa Croce sull'Arno - IT -

00652790502

61 .Eur

0,03

 

 

Active

Consorzio Recupero Cromo S.p.a.

Santa Croce sull'Arno - IT -

00492250501

124 .Eur

0,01

 

 

Active

Roncolor S.r.l.

Milano - IT -

01879170155

41.661 .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

 

since 27/09/1948

 

 

 

 

 

 

Aquileia

, 41/B

- 20092

- Cinisello Balsamo

(MI)

- IT -

 

 

 

 

PHONE

: 026180261

 

 

 

 

Legal mail

: REPICO@LEGALMAIL.IT

 

-

Branch

(Warehouse)

since 18/09/1990

 

 

 

 

 

 

Aquileia

, 43

- 20092

- Cinisello Balsamo

(MI)

- IT -

 

-

Branch

 

since 15/11/2006

 

 

 

 

 

 

Rembrant

, 12

- 20010

- Inveruno

(MI)

- IT -

 

-

Branch

(Warehouse)

since 01/01/2012

 

 

 

 

 

 

Nuova Asi Loc. Arco Torre

, SNC

- 83029

- Solofra

(AV)

- IT -

 

-

Branch

(Branch)

since 03/03/1975

 

 

 

 

 

 

Delle Industrie

, SNC

- 56022

- Castelfranco di Sotto

(PI)

- IT -

 

-

Branch

(Branch)

since 14/03/1972

 

 

 

 

 

 

Arzignano

, 51

- 36072

- Chiampo

(VI)

- IT -

 

-

Branch

(Warehouse)

since 01/10/2011

 

 

 

 

 

 

Montorso

, 35

- 36071

- Arzignano

(VI)

- IT -

 

 

 

 

Employees

: 44

 

Fittings and Equipment for a value of 300.000

Eur

 

Stocks for a value of 2.700.000

Eur

 

Cars for a value of 52.000

Eur

 

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Austria

 

- France

 

- Belgium

 

- Italy

 

Export is mainly towards:

-

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Other forms

Limited liability company

30/06/1982

 

EX-MEMBERS / EX-POSITIONS:

 

Annunziata

Stefania

 

 

Born in Milano

(MI)

on 25/03/1959

- Fiscal Code : NNNSFN59C65F205K

 

 

Residence:

 

Fetonte

, 12

- 20151

Milano

(MI)

- IT -

 

Ex-Postions

Managing Director

 

Antona

Elisabeth

 

 

Born in Moyenmoutier Vosges

( )

on 25/05/1964

- Fiscal Code : NTNLBT64E65Z110H

 

 

Residence:

44,rue De Palais -

L9265 Diekirch

- LU -

 

Ex-Postions

Director

 

Spanu

Manlio

 

 

Born in Sassari

(SS)

on 14/06/1967

- Fiscal Code : SPNMNL67H14I452K

 

 

Residence:

 

Cavour

, 9

- 20090

Trezzano sul Naviglio

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Bianchi

Michela

 

 

Born in Cremona

(CR)

on 09/12/1979

- Fiscal Code : BNCMHL79T49D150C

 

 

Residence:

 

Caradosso

, 18

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Campana

Daniele

 

 

Born in Monza

(MB)

on 13/10/1941

- Fiscal Code : CMPDNL41R13F704H

 

 

Residence:

 

Monte Rosa

, 13

- 20052

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Trotter

Alessandro Ludovico

 

 

Born in Vimercate

(MB)

on 09/06/1940

- Fiscal Code : TRTLSN40H09M052V

 

 

Residence:

 

Cadorna

, 6

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Monti

Patrizia

 

 

Born in Casale Monferrato

(AL)

on 17/10/1969

- Fiscal Code : MNTPRZ69R57B885G

 

 

Residence:

 

Caradosso

, 18

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Colombo

Leonardo

 

 

Born in Busto Arsizio

(VA)

on 08/10/1964

- Fiscal Code : CLMLRD64R08B300H

 

 

Residence:

 

Carlo Cattaneo

, 9

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Temporary Auditor

 

Grisetti

Pierpaolo

 

 

 

Born in Milano

(MI)

on 26/02/1963

- Fiscal Code : GRSPPL63B26F205B

 

 

 

Residence:

 

C.battisti

, 23

- 21040

Cislago

(VA)

- IT -

 

Ex-Postions

Permanent Auditor

 

Annunziata

Orazio

 

 

Born in Pescara

(PE)

on 11/08/1922

- Fiscal Code : NNNRZO22M11G482F

 

Ex-Postions

Managing Director

Director

Board Chairman

Procurator

Sole Director

 

Kovacs Pietro

 

 

 

Born in Roma

(RM)

on 20/10/1934

- Fiscal Code : KVCPTR34R20H501M

 

Ex-Postions

Sole Director



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

 

Subject is active since 1948

An eco-fin analysis has been made on the base od the b/s fo the years 2011, 2012 and 2013.

Unstable economic results mark the company's financial state of affairs. anyway in 2013 a positive result was achieved (r.o.e. 5,78%). The turnover is growing in the last financial year (+7,03%).

The return on Investment in the last financial year was positive (7,43%) and in line with the sector's average.

The amount of the operating result is equal to Eur. 1.138.072 with a more then 100% growth.

The gross operating margin of the latest financial year is of Eur. 1.512.301 showing a 55,1% growth.

Financial condition is not balanced as own capitals do not cover debts, indebtedness level is in fact high (10,47) which is anyway decreasing.

With regard to equity capital, an amount of Eur. 1.234.982 is registered. , unchanged if compared to 2012.

In the year 2013 total debts amounted to Eur. 13.232.816 , with no sensible variation.

Remarkable financial indebtedness specially if compared to equity capital, the exposure to suppliers is moderate (76,04 gg. is the average payment period) which is also lower than the sector average.

Liquidity is not positive.

Accounts receivable average term is high (122,43 days). but on the same levels as the average of the sector.

The financial management generated a cash flow of Eur. 445.564.

During 2013 financial year labour costs amounted to Eur. 2.423.949, with a 10,34% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 9,94%.

The incidence percentage of financial charges on sales volume is equal to -2,17%.



Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

24.391.225

Profit (Loss) for the period

71.335

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

22.787.141

Profit (Loss) for the period

-174.801

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

24.028.989

Profit (Loss) for the period

285.301

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

22.876.380

Profit (Loss) for the period

292.161

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

20.225.811

Profit (Loss) for the period

132.750



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.

 

 

 

. . Industrial patent rights

1.543.899

1.693.633

1.813.333

. . Concessions,licenses,trademarks,etc.

24.557

36.531

309.511

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

216.363

71.940

91.612

. Total Intangible Fixed Assets

1.784.819

1.802.104

2.214.456

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

298.332

142.747

137.783

. . Industrial and commercial equipment

 

 

 

. . Other assets

270.041

271.083

188.041

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

568.373

413.830

325.824

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

90.238

98.237

17.972

. . . Equity invest. in subsidiary companies

90.238

98.237

17.972

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

 

. . Financial receivables

483.772

497.264

569.243

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

483.772

497.264

569.243

. . . 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

483.772

497.264

569.243

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

483.772

497.264

569.243

. . Other securities

6.905

6.905

6.905

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

580.915

602.406

594.120

Total fixed assets

2.934.107

2.818.340

3.134.400

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

2.321.763

2.351.615

2.524.772

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

381.802

209.993

148.409

. . Advance payments

 

 

 

. Total Inventories

2.703.565

2.561.608

2.673.181

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

9.500.407

10.414.735

8.509.144

. . Beyond 12 months

 

 

 

. . Trade receivables

8.294.729

8.632.441

7.746.048

. . . . Within 12 months

8.294.729

8.632.441

7.746.048

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

148.951

262.616

219.320

. . . . Within 12 months

148.951

262.616

219.320

. . . . 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

298.545

403.346

131.027

. . . . Within 12 months

298.545

403.346

131.027

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

51.440

18.521

226

. . . . Within 12 months

51.440

18.521

226

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

706.742

1.097.811

412.523

. . . . Within 12 months

706.742

1.097.811

412.523

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

9.500.407

10.414.735

8.509.144

. 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

72.821

24.782

64.732

. . Checks

 

 

 

. . Banknotes and coins

32.609

36.223

49.063

. Total Liquid funds

105.430

61.005

113.795

Total current assets

12.309.402

13.037.348

11.296.120

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

83.559

57.370

103.623

. Other adjustment accounts

 

 

 

Total adjustments accounts

83.559

57.370

103.623

TOTAL ASSETS

15.327.068

15.913.058

14.534.143

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

254.800

254.800

254.800

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

50.960

50.960

50.960

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

1.032.688

1.032.688

747.387

. Accumulated Profits (Losses)

-174.801

 

 

. Profit( loss) of the year

71.335

-174.801

285.301

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

1.234.982

1.163.647

1.338.448

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

13.540

10.629

10.554

. . Taxation fund, also differed

13.388

43.803

31.931

. . Other funds

 

 

 

Total Reserves for Risks and Charges

26.928

54.432

42.485

Employee termination indemnities

740.990

711.810

673.891

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

13.032.816

13.650.966

12.181.381

. . . . Beyond 12 months

200.000

250.000

250.000

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

200.000

250.000

250.000

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

200.000

250.000

250.000

. . Due to banks

7.801.128

7.863.043

7.152.348

. . . . Within 12 months

7.801.128

7.863.043

7.152.348

. . . . Beyond 12 months

 

 

 

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

4.200.904

4.824.822

3.999.043

. . . . Within 12 months

4.200.904

4.824.822

3.999.043

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

 

90.075

 

. . . . Within 12 months

 

90.075

 

. . . . 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

348.464

96.633

176.432

. . . . Within 12 months

348.464

96.633

176.432

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

118.592

107.195

101.436

. . . . Within 12 months

118.592

107.195

101.436

. . . . Beyond 12 months

 

 

 

. . Other payables

563.728

669.198

752.122

. . . . Within 12 months

563.728

669.198

752.122

. . . . Beyond 12 months

 

 

 

Total accounts payable

13.232.816

13.900.966

12.431.381

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

91.352

82.203

47.938

Total adjustment accounts

91.352

82.203

47.938

TOTAL LIABILITIES

15.327.068

15.913.058

14.534.143

 

 

 

 

 

 

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

24.391.225

22.787.141

24.028.989

. Changes in work in progress

41.316

19.697

-2.354

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

146.789

146.632

202.455

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

146.789

146.632

202.455

Total value of production

24.579.330

22.953.470

24.229.090

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

15.814.396

14.276.451

15.543.030

. Services received

 

3.179.455

3.239.734

. Leases and rentals

4.074.162

988.709

964.110

. Payroll and related costs

2.423.949

2.520.676

2.204.251

. . Wages and salaries

1.652.168

1.722.776

1.474.640

. . Social security contributions

574.488

592.300

520.806

. . Employee termination indemnities

123.165

129.868

118.947

. . Pension and similar

 

 

 

. . Other costs

74.128

75.732

89.858

. Amortization and depreciation

374.229

588.809

776.352

. . Amortization of intangible fixed assets

231.548

468.797

640.602

. . Amortization of tangible fixed assets

142.681

120.012

107.118

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

28.632

. Changes in raw materials

-100.640

131.270

-359.959

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

855.162

881.874

607.867

Total production costs

23.441.258

22.567.244

22.975.385

Diff. between value and cost of product.

1.138.072

386.226

1.253.705

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

340

1.910

179

. . 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

340

1.910

179

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

340

1.910

179

. Interest and other financial expense

-528.873

-593.241

-361.296

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

528.873

593.241

361.296

Total financial income and expense

-528.533

-591.331

-361.117

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

49.420

240.153

27.925

. . Gains on disposals

 

 

 

. . Other extraordinary income

49.420

240.153

27.925

. Extraordinary expense

-350.010

-115.239

-323.414

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-350.010

-115.239

-323.414

Total extraordinary income and expense

-300.590

124.914

-295.489

Results before income taxes

308.949

-80.191

597.099

. Taxes on current income

237.614

94.610

311.798

. . current taxes

300.948

101.033

288.716

. . differed taxes(anticip.)

-63.334

-6.423

23.082

. Net income for the period

71.335

-174.801

285.301

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

71.335

-174.801

285.301

 

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

0,19

0,18

0,22

0,11

Elasticity Ratio

Units

0,80

0,82

0,78

0,87

Availability of stock

Units

0,18

0,16

0,18

0,22

Total Liquidity Ratio

Units

0,63

0,66

0,59

0,56

Quick Ratio

Units

0,01

0,00

0,01

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

10,47

11,68

9,02

3,81

Self Financing Ratio

Units

0,08

0,07

0,09

0,17

Capital protection Ratio

Units

0,74

0,93

0,60

0,65

Liabilities consolidation quotient

Units

0,07

0,07

0,08

0,12

Financing

Units

10,71

11,95

9,29

4,72

Permanent Indebtedness Ratio

Units

0,14

0,13

0,16

0,30

M/L term Debts Ratio

Units

0,06

0,06

0,06

0,07

Net Financial Indebtedness Ratio

Units

6,39

6,92

5,45

1,28

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

0,74

0,75

0,72

2,06

Current ratio

Units

0,94

0,96

0,93

1,16

Acid Test Ratio-Liquidity Ratio

Units

0,74

0,77

0,71

0,84

Structure's primary quotient

Units

0,42

0,41

0,43

1,28

Treasury's primary quotient

Units

0,01

0,00

0,01

0,03

Rate of indebtedness ( Leverage )

%

1241,08

1367,52

1085,90

591,61

Current Capital ( net )

Value

-723.414

-613.618

-885.261

219.071

RETURN

 

 

 

 

 

Return on Sales

%

1,83

1,82

4,42

2,22

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

%

5,78

-15,02

21,32

6,27

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

%

25,02

-6,89

44,61

15,95

Return on Investment ( R.O.I. )

%

7,43

2,43

8,63

4,19

Return/ Sales

%

4,67

1,69

5,22

3,42

Extra Management revenues/charges incid.

%

6,27

-45,26

22,76

29,26

Cash Flow

Value

445.564

414.008

1.061.653

61.669

Operating Profit

Value

1.138.072

386.226

1.253.705

95.558

Gross Operating Margin

Value

1.512.301

975.035

2.030.057

144.934

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

122,43

136,38

116,05

120,94

Debts to suppliers average term

Days

76,04

95,93

72,91

120,04

Average stock waiting period

Days

39,90

40,47

40,05

61,92

Rate of capital employed return ( Turnover )

Units

1,59

1,43

1,65

1,27

Rate of stock return

Units

9,02

8,90

8,99

5,74

Labour cost incidence

%

9,94

11,06

9,17

7,77

Net financial revenues/ charges incidence

%

-2,17

-2,60

-1,50

-1,26

Labour cost on purchasing expenses

%

10,34

11,17

9,59

7,90

Short-term financing charges

%

4,00

4,27

2,91

2,67

Capital on hand

%

62,84

69,83

60,49

78,39

Sales pro employee

Value

325.216

292.142

353.367

437.713

Labour cost pro employee

Value

32.319

32.316

32.415

33.928

 

 

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 expences 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 6.137 significant companies.

 

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

The average duration of suppliers debts is about 120 dd.

The sector's profitability is on an average of 2,22%.

The labour cost affects the turnover in the measure of 7,77%.

Goods are held in stock in a range of 62 dd.

The difference between the sales volume and the resources used to realize it is about 1,27.

The employees costs represent the 7,90% 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.61.78

UK Pound

1

Rs.96.78

Euro

1

Rs.76.59

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NIS

 

               

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.