MIRA INFORM REPORT

 

 

Report Date :

07.10.2014

 

IDENTIFICATION DETAILS

 

Name :

SPACE 2000 S.P.A.

 

 

Registered Office :

Piazza  Carlo Emanuele Ii,13 10123 - Torino        

 

 

Country :

Italy

 

 

Financials (as on) :

30.06.2013

 

 

Date of Incorporation :

12.07.1988

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

·         Manufacture and accessories for apparel

·         Wholesale of clothing and accessories

·         Retail sale of clothing in specialised stores

 

 

No. of Employees

From 51 to 70

 

 

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

 

SPACE 2000 S.P.A.

 

 

Piazza  Carlo Emanuele Ii, 13  10123 – Torino (TO) -IT-

 

 

Summary

 

Fiscal Code

:

05414420017

Legal Form

:

Joint stock company

start of Activities

:

12/07/1988

Equity

:

Over 2.582.254

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

Various manufacture and accessories for apparel

Wholesale of clothing and accessories

Retail sale of clothing in specialised stores

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 05414420017

 

Foreign Trade Reg. no. : TO028521 since 21/01/1992

 

Chamber of Commerce no. : 232069 of Alessandria

 

Chamber of Commerce no. : 73403 of Aosta

 

Chamber of Commerce no. : 511389 of Bologna

 

Chamber of Commerce no. : 256623 of Caserta

 

Chamber of Commerce no. : 64756 of Enna

 

Chamber of Commerce no. : 1961379 of Milano

 

Chamber of Commerce no. : 224904 of Novara

 

Chamber of Commerce no. : 1183755 of Roma

 

Chamber of Commerce no. : 711365 of Torino since 01/03/1988

 

Chamber of Commerce no. : 268180 of Udine

 

Chamber of Commerce no. : 366062 of Venezia

 

Firms' Register : TO272-1987-5528 of Torino since 19/02/1996

 

V.A.T. Code : 05414420017

 

Foundation date

: 25/11/1987

Establishment date

: 25/11/1987

Start of Activities

: 12/07/1988

Legal duration

: 31/12/2025

Nominal Capital

: 3.810.469

 

Subscribed Capital

: 3.810.469

 

Paid up Capital

: 3.810.469

 

 

 

Members

 

Dogliotti

Piero

 

 

Born in Torino

(TO)

on 13/02/1946

- Fiscal Code : DGLPRI46B13L219F

 

 

Residence:

 

Stampatori

, 21

- 10122

Torino

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/12/2012

 

 

Procurator

01/03/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Musso

Giancarlo

 

 

Born in Castellamonte

(TO)

on 25/09/1946

- Fiscal Code : MSSGCR46P25C133R

 

 

Residence:

 

Tenente Morello

, 19

- 10081

Castellamonte

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/12/2012

 

 

Board Chairman

27/12/2012

 

 

Managing Director

27/12/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Musso

Cristiano

 

 

Born in Castellamonte

(TO)

on 27/03/1971

- Fiscal Code : MSSCST71C27C133F

 

 

Residence:

 

Tenente Morello

, 19

- 10081

Castellamonte

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/12/2012

 

 

Managing Director

27/12/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Musso

Manuele Maria

 

 

Born in Castellamonte

(TO)

on 19/01/1973

- Fiscal Code : MSSMLM73A19C133B

 

 

Residence:

 

Tenente Morello

, 19

- 10081

Castellamonte

(TO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/12/2012

 

 

Managing Director

27/12/2012

 

 

Manager on duty

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Cofim S.r.l.

 

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Igloo S.r.l.

 

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

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.

 

Musso

Giancarlo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

SPACE DI MUSSO E C. - S.A.S.

Torino - IT -

04334150010

General Partner

Active

Registered

Only Leather S.a.s. Di Vallarsa GiulianoE C.

Arzignano (VI) - IT -

01696760246

Limited Partner

Withdrawn

Ceased

Cofim S.r.l.

Torino (TO) - IT -

05405250019

Procurator

Active

Registered

S.M.S. S.R.L.

Torino (TO) - IT -

01494640012

Sole Director

Withdrawn

Registered

I.T.I. IMPORT EXPORT ITALIA S.A.S. DI SPERTINO E C. - IN LIQUIDA-ZIONE

Torino (TO) - IT -

03612270011

Liquidator

Withdrawn

Registered

CHEMICALINE DI MUSSO GIANCARLO E C. - S.A.S.

Torino (TO) - IT -

04396880017

General Partner

Withdrawn

Registered

S.a.s. Musso E C.

Torino (TO) - IT -

05396110016

General Partner

Active

Registered

MUSSO GIANCARLO

Torino (TO) - IT -

MSSGCR46P25C133R

Proprietor

Withdrawn

Registered

L'enclave S.r.l.

Torino (TO) - IT -

08816850013

Sole Director

Active

Registered

 

Musso

Cristiano

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Cofim S.r.l.

Torino (TO) - IT -

05405250019

Sole Director

Withdrawn

Registered

S.a.s. Musso E C.

Torino (TO) - IT -

05396110016

Limited Partner

Active

Registered

 

Musso

Manuele Maria

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Club Liberi Tutti Dicembre 2011 S.a.s. Di Giancarlo Rocchietti E C.

Torino (TO) - IT -

10627100018

Limited Partner

Active

Registered

Wff Sas Di Musso Manuele Maria E C.

Cuneo (CN) - IT -

03431390040

General Partner

Active

Registered

Igloo S.r.l.

Torino (TO) - IT -

97752380010

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

Musso Giancarlo

Castellamonte - IT -

MSSGCR46P25C133R

38.104 .Eur

0,99

Cofim S.r.l.

 

05405250019

2.248.177 .Eur

59,00

Igloo S.r.l.

 

97752380010

1.524.187 .Eur

40,00

 

 

Direct Participations

 

The Company under review has no participations in other Companies.



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Carlo Emanuele Ii

, 13

- 10100

- Torino

(TO)

- IT -

 

 

 

 

Total Surface: 139 Sq.mt.

 

 

 

 

PHONE

: 0117714655

 

 

 

 

Legal mail

: SPACE2000@PECSOCI.UI.TORINO.IT

 

-

Branch

(Factory)

since 01/07/1997

 

 

 

 

 

 

Delle Fontane

, 4/6

- 10080

- Baldissero Canavese

(TO)

- IT -

 

 

 

 

PHONE

: 0124410004

 

 

 

 

PHONE

: 0124510017

 

-

Branch

 

since 28/11/2001

 

 

 

 

 

 

Delle Fontane

, 1

- 10080

- Baldissero Canavese

(TO)

- IT -

 

-

Branch

(Workshop)

since 01/06/2011

 

 

 

 

 

 

Castellamonte

, SNC

- 10010

- Torre Canavese

(TO)

- IT -

 

-

Branch

(Workshop)

since 01/06/2011

 

 

 

 

 

 

Area Pip- Strada Preie

, SN

- 10010

- Torre Canavese

(TO)

- IT -

 

-

Branch

(Workshop)

since 01/06/2011

 

 

 

 

 

 

Preie

, SN

- 10010

- Torre Canavese

(TO)

- IT -

 

-

Branch

(Shop)

since 16/04/2007

 

 

 

 

 

 

Della Moda

, 1/G9

- 15069

- Serravalle Scrivia

(AL)

- IT -

 

 

 

 

Total Surface: 139 Sq.mt.

 

-

Branch

(Shop)

since 15/08/2012

 

 

 

 

 

 

Roma

, 120

- 11013

- Courmayeur

(AO)

- IT -

 

 

 

 

Total Surface: 52 Sq.mt.

 

-

Branch

(Shop)

since 30/11/2013

 

 

 

 

 

 

Del Commercio

, 4/I

- 40023

- Castel Guelfo di Bologna

(BO)

- IT -

 

 

 

 

Total Surface: 274 Sq.mt.

 

-

Branch

(Shop)

since 23/05/2012

 

 

 

 

 

 

S.martino Di Zusiagna

, SNC

- 28060

- Vicolungo

(NO)

- IT -

 

 

 

 

Total Surface: 197 Sq.mt.

 

-

Branch

(Shop)

since 16/11/2007

 

 

 

 

 

 

Ponte Di Piscina Cupa

, 64

- 00100

- Roma

(RM)

- IT -

 

 

 

 

Total Surface: 87 Sq.mt.

 

-

Branch

(Shop)

since 08/05/2008

 

 

 

 

 

 

Provinciale 126 Km 1.6

- 33041

- Aiello del Friuli

(UD)

- IT -

 

 

 

 

Trading Style: HANGAR EIGHTEEN

 

 

 

 

Total Surface: 147 Sq.mt.

 

-

Branch

(Shop)

since 22/03/2012

 

 

 

 

 

 

Marco Polo

, 1/120

- 30020

- Noventa di Piave

(VE)

- IT -

 

 

 

 

Total Surface: 118 Sq.mt.

 

 

 

 

Employees

: 64

 

 

 

 

Assistants

: 1

 

 

 

 

Agents

: 10

 

Fittings and Equipment for a value of 1.230.000

Eur

 

Stocks for a value of 6.930.000

Eur

 

Cars for a value of 10.000

Eur

 

Vehicles for a value of 26.000

Eur

 

Trade organization: direct or by agents.

The company sells in Italy and abroad.

The company supplies wholesalers and retailers.

 

The firm operates abroad as importer / exporter..

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

Company generally accepts payments with terms of 60/90 days.

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

Purchases are mainly paid with terms of 30/90 days.

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

 

Import comes generally from the following nations:

- Spain

 

- France

 

- Belgium

 

- India

 

The subject firm uses the following own selling brands:

- BAMBOOGIE

 

- THE STATHAM

 

- WAXED

 

- EIGHTEEN

 

 

Traded Brands / Suppliers

 

- Coin

 

- Icat

 

- Lemaka srl

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Casalegno Annamaria

 

 

 

Born in Torino

(TO)

on 03/03/1949

- Fiscal Code : CSLNMR49C43L219R

 

 

Fiscal residence:

 

del Castello

, 19

- 10100

Torino

(TO)

- IT -

 

Ex-Postions

Sole Director

 

Musso

Giancarlo

 

 

Born in Castellamonte

(TO)

on 25/09/1946

- Fiscal Code : MSSGCR46P25C133R

 

 

Residence:

 

Tenente Morello

, 19

- 10081

Castellamonte

(TO)

- IT -

 

Ex-Postions

Sole Director

Managing Director

 

Vasapolli

Guido

 

 

Born in Torino

(TO)

on 22/05/1960

- Fiscal Code : VSPGDU60E22L219D

 

 

Residence:

 

Guido Volante

, 132/A

- 10133

Torino

(TO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Tirrito

Gaia Maria

 

 

Born in Venaria

( )

on 13/08/1971

- Fiscal Code : TRRGMR71M53L727T

 

 

Residence:

 

Puccini

, 24

- 10078

Venaria

(TO)

- IT -

 


 

Ex-Postions

Permanent Auditor

 

Borella

Giovanna

 

 

Born in Moncalieri

(TO)

on 23/06/1965

- Fiscal Code : BRLGNN65H63F335I

 

 

Residence:

 

Val Pattonera

, 260

- 10100

Torino

(TO)

- IT -

 

Ex-Postions

Permanent Auditor

 

Magnetti

Luigi

 

 

Born in TORINO

(TO)

on 12/04/1969

- Fiscal Code : MGNLGU69D12L219J

 

 

Residence:

 

Stupinigi

, 43

- 10048

Vinovo

(TO)

- IT -

 

Ex-Postions

Temporary Auditor



Protests

 

Protests checking on the subject firm has given a negative result.

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

 

Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.


 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

SAN PAOLO BANCO DI NAPOLI S.P.A

 

 

 

 

1010

0

UNICREDIT BANCA SPA

CASTELLAMONTE

PIAZZA REPUBBLICA 1

10081

Castellamonte

2008

30300

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 1988.

Balance sheets for the years 2011, 2012 and 2013 were analyzed.

During the last years, it achieved profits (r.o.e. 0,8% on 2013)

A loss is registered as to the operating result (-0,99%).

The operating result is negative (Eur. -272.958).

During the latest financial year the gross operating margin amounted to Eur. 329.336 with a -69,24% fall.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,8) but slighlty increasing.

It's shareholders funds amount to Eur. 11.495.250 , unchanged as opposed to the preceding year.

Total debts recorded amounted to Eur. 14.630.506 (Eur. 2.603.278 of which were m/l term debts) , showing an upward trend if compared to 2012.

The company does not exceed in bank credits; payments average period is instead slightly high (109,52 gg.) but lined up with the field's average.

Liquidity is good (1,65)

On average trade credits are collected in 89,86 days. , shorter than the sector's average.

Eur. 693.801 is the value of cash flow during the year 2013

In the last financial year labour cost was of Eur. 2.310.839, with a 9,87% incidence on total costs of production. , whereas the incidence on sales revenues is of 10,84%.

Financial incomes cover financial charges.



Financial Data

 

 

Complete balance-sheet for the year

al 30/06/2013

(in Eur

x 1)

 

Item Type

Value

Sales

21.321.008

Profit (Loss) for the period

91.507

 

 

Complete balance-sheet for the year

al 30/06/2012

(in Eur

x 1)

 

Item Type

Value

Sales

23.249.455

Profit (Loss) for the period

56.010

 

 

Complete balance-sheet for the year

al 30/06/2011

(in Eur

x 1)

 

Item Type

Value

Sales

22.838.496

Profit (Loss) for the period

551.427

 

 

Complete balance-sheet for the year

al 30/06/2010

(in Eur

x 1)

 

Item Type

Value

Sales

20.421.971

Profit (Loss) for the period

866.188

 

 

Complete balance-sheet for the year

al 30/06/2009

(in Eur

x 1)

 

Item Type

Value

Sales

7.153.813

Profit (Loss) for the period

6.023



Balance Sheets

 

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

 

- Balance Sheet as at 30/06/2013 - 12 Mesi - Currency: - Amounts x 1

 

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

 

- Balance Sheet as at 30/06/2011 - 12 Mesi - Currency: - Amounts x 1

 

Years

2013

2012

2011

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

 

CREDITS VS PARTNERS

 

 

 

. Deposits not yet withdrawn

 

 

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

 

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

 

 

 

. . Research,develop. and advert.expens.

 

 

 

. . Industrial patent rights

 

 

 

. . Concessions,licenses,trademarks,etc.

82.602

51.027

47.031

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

122.721

129.351

159.364

. Total Intangible Fixed Assets

205.323

180.378

206.395

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

5.678.783

5.744.588

5.951.330

. . Plant and machinery

1.222.583

1.316.572

1.439.025

. . Industrial and commercial equipment

10.412

13.552

16.354

. . Other assets

475.329

499.433

427.739

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

7.387.107

7.574.145

7.834.448

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

19.147

19.147

25

. . . Equity invest. in subsidiary companies

19.122

19.122

 

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

25

25

25

. . Financial receivables

38.888

39.004

38.658

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

38.888

39.004

38.658

. . . 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

38.888

39.004

38.658

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

38.888

39.004

38.658

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

58.035

58.151

38.683

Total fixed assets

7.650.465

7.812.674

8.079.526

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

532.723

102.341

96.076

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

6.304.910

4.866.391

2.954.563

. . Advance payments

93.825

110.913

143.111

. Total Inventories

6.931.458

5.079.645

3.193.750

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

8.386.051

6.866.654

6.984.161

. . Beyond 12 months

1.494.210

1.042.579

642.603

. . Trade receivables

5.321.838

6.146.828

4.973.988

. . . . Within 12 months

3.923.796

5.111.903

4.339.039

. . . . Beyond 12 months

1.398.042

1.034.925

634.949

. . Receivables due from subsid. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

31.294

1.700

 

. . . . Within 12 months

3.100

1.700

 

. . . . Beyond 12 months

28.194

 

 

. . Fiscal Receivables

512.894

163.004

409.822

. . . . Within 12 months

452.574

163.004

409.822

. . . . Beyond 12 months

60.320

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

4.014.235

1.597.701

2.242.954

. . . . Within 12 months

4.006.581

1.590.047

2.235.300

. . . . Beyond 12 months

7.654

7.654

7.654

. Total Credits not held as fixed assets

9.880.261

7.909.233

7.626.764

. 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

198.319

 

 

. Total Financial Assets

198.319

 

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

2.568.944

68.636

499.393

. . Checks

231.604

262.830

7.160

. . Banknotes and coins

56.050

65.994

43.474

. Total Liquid funds

2.856.598

397.460

550.027

Total current assets

19.866.636

13.386.338

11.370.541

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

375.800

 

. Other adjustment accounts

189.802

 

512.870

Total adjustments accounts

189.802

375.800

512.870

TOTAL ASSETS

27.706.903

21.574.812

19.962.937

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

3.810.469

3.810.469

3.810.469

. Additional paid-in capital

589.680

589.680

589.680

. Revaluation reserves

3.246.316

3.246.316

3.246.316

. Legal reserve

285.870

283.069

255.498

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

3.294.411

3.328.708

2.842.346

. Accumulated Profits (Losses)

176.997

 

 

. Profit( loss) of the year

91.507

56.010

551.427

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

11.495.250

11.314.252

11.295.736

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

149.737

197.020

171.129

. . Taxation fund, also differed

843.941

873.206

902.471

. . Other funds

 

 

 

Total Reserves for Risks and Charges

993.678

1.070.226

1.073.600

Employee termination indemnities

576.611

499.989

409.880

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

12.027.228

6.388.179

4.338.239

. . . . Beyond 12 months

2.603.278

2.266.991

2.802.900

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

1.300.000

1.300.000

1.400.000

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

1.300.000

1.300.000

1.400.000

. . Due to banks

6.193.016

2.845.580

1.432.500

. . . . Within 12 months

4.895.061

1.883.989

35.000

. . . . Beyond 12 months

1.297.955

961.591

1.397.500

. . Due to other providers of finance

7.985

6.837

 

. . . . Within 12 months

7.985

6.837

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

6.171.116

3.584.970

3.565.385

. . . . Within 12 months

6.171.116

3.584.970

3.565.385

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

83.709

32.059

38.350

. . . . Within 12 months

83.709

32.059

38.350

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

168.150

144.384

119.284

. . . . Within 12 months

168.150

144.384

119.284

. . . . Beyond 12 months

 

 

 

. . Other payables

706.530

741.340

585.620

. . . . Within 12 months

701.207

735.940

580.220

. . . . Beyond 12 months

5.323

5.400

5.400

Total accounts payable

14.630.506

8.655.170

7.141.139

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

10.858

35.175

42.582

Total adjustment accounts

10.858

35.175

42.582

TOTAL LIABILITIES

27.706.903

21.574.812

19.962.937

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

847.144

 

Risk accounts

 

135.024

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

21.321.008

23.249.455

22.838.496

. Changes in work in progress

1.438.518

1.911.828

2.186.338

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

376.244

372.056

156.214

. . Contributions for operating expenses

191.584

203.755

25.612

. . Different income and revenues

184.660

168.301

130.602

Total value of production

23.135.770

25.533.339

25.181.048

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

14.124.282

13.956.172

13.561.825

. Services received

5.515.672

6.889.319

6.497.157

. Leases and rentals

919.250

945.292

872.592

. Payroll and related costs

2.310.839

2.271.621

2.045.770

. . Wages and salaries

1.715.222

1.740.119

1.533.884

. . Social security contributions

477.451

408.288

407.390

. . Employee termination indemnities

118.166

123.214

104.496

. . Pension and similar

 

 

 

. . Other costs

 

 

 

. Amortization and depreciation

602.294

587.872

520.398

. . Amortization of intangible fixed assets

61.778

34.351

33.888

. . Amortization of tangible fixed assets

514.832

524.308

461.628

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

25.684

29.213

24.882

. Changes in raw materials

-430.382

-6.265

-46.748

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

366.773

406.287

640.875

Total production costs

23.408.728

25.050.298

24.091.869

Diff. between value and cost of product.

-272.958

483.041

1.089.179

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

17.693

9.618

37.952

. . Financ.income from receivables

 

9.618

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

9.618

 

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

 

 

 

. . Financ.income from secur. cur.assets

 

 

 

. . Financ.income other than the above

 

 

37.952

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

165.985

-255.883

-195.979

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

-79.008

 

. . Towards other companies

 

255.883

 

Total financial income and expense

183.678

-246.265

-158.027

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

. . Of financ.fixed assets not repres.E.I.

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

-1.677

 

 

. . Of equity investments

 

 

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

-1.677

 

 

Total adjustments to financial assets

-1.677

 

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

467.838

187.514

140.397

. . Gains on disposals

 

 

 

. . Other extraordinary income

467.838

187.514

140.397

. Extraordinary expense

-102.689

-41.146

-36.240

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-102.689

-41.146

-36.240

Total extraordinary income and expense

365.149

146.368

104.157

Results before income taxes

274.192

383.144

1.035.309

. Taxes on current income

182.685

327.134

483.882

. . current taxes

211.950

356.399

513.147

. . differed taxes(anticip.)

-29.265

-29.265

-29.265

. Net income for the period

91.507

56.010

551.427

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

91.507

56.010

551.427

 

RATIOS

Value Type

as at 30/06/2013

as at 30/06/2012

as at 30/06/2011

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,28

0,36

0,40

0,14

Elasticity Ratio

Units

0,72

0,62

0,57

0,84

Availability of stock

Units

0,25

0,24

0,16

0,24

Total Liquidity Ratio

Units

0,47

0,39

0,41

0,53

Quick Ratio

Units

0,11

0,02

0,03

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,80

0,53

0,34

3,78

Self Financing Ratio

Units

0,41

0,52

0,57

0,17

Capital protection Ratio

Units

0,66

0,66

0,61

0,66

Liabilities consolidation quotient

Units

0,26

0,43

0,74

0,14

Financing

Units

1,27

0,76

0,63

4,55

Permanent Indebtedness Ratio

Units

0,53

0,65

0,73

0,33

M/L term Debts Ratio

Units

0,11

0,13

0,16

0,09

Net Financial Indebtedness Ratio

Units

0,40

0,33

0,20

1,26

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,92

1,80

1,80

1,87

Current ratio

Units

1,65

2,10

2,62

1,17

Acid Test Ratio-Liquidity Ratio

Units

1,08

1,30

1,88

0,79

Structure's primary quotient

Units

1,50

1,45

1,40

1,13

Treasury's primary quotient

Units

0,25

0,06

0,13

0,04

Rate of indebtedness ( Leverage )

%

241,03

190,69

176,73

587,75

Current Capital ( net )

Value

7.839.408

6.998.159

7.032.302

209.248

RETURN

 

 

 

 

 

Return on Sales

%

3,25

2,77

4,69

2,26

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

%

0,80

0,50

4,88

3,48

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

%

2,39

3,39

9,17

12,19

Return on Investment ( R.O.I. )

%

-0,99

2,24

5,46

3,83

Return/ Sales

%

-1,28

2,08

4,77

3,45

Extra Management revenues/charges incid.

%

n.c.

11,60

50,63

20,46

Cash Flow

Value

693.801

643.882

1.071.825

50.400

Operating Profit

Value

-272.958

483.041

1.089.179

68.610

Gross Operating Margin

Value

329.336

1.070.913

1.609.577

124.742

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

89,86

95,18

78,40

120,68

Debts to suppliers average term

Days

109,52

59,76

61,98

115,81

Average stock waiting period

Days

117,04

78,65

50,34

78,40

Rate of capital employed return ( Turnover )

Units

0,77

1,08

1,14

1,14

Rate of stock return

Units

3,08

4,58

7,15

4,57

Labour cost incidence

%

10,84

9,77

8,96

12,27

Net financial revenues/ charges incidence

%

0,86

-1,06

-0,69

-1,84

Labour cost on purchasing expenses

%

9,87

9,07

8,49

12,16

Short-term financing charges

%

n.c.

2,96

2,74

3,35

Capital on hand

%

129,95

92,80

87,41

87,41

Sales pro employee

Value

296.125

332.135

387.093

245.343

Labour cost pro employee

Value

32.094

32.451

34.674

32.046

 

 

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

:

2.236.941

Population living in the region

:

4.330.172

Number of families in the region

:

1.889.207

 

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

 

- per food products

:

429

- per non food products

:

1.789

- per energy consume

:

135

 

 

Sector Data

 

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

 

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

The average duration of suppliers debts is about 116 dd.

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

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

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

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

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

 

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered moderately risky.

In the region 27.019 protested subjects are found; in the province they count to 16.723.

The insolvency index for the region is 0,63, , while for the province it is 0,76.

Total Bankrupt companies in the province : 7.726.

Total Bankrupt companies in the region : 14.165.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.75

UK Pound

1

Rs.100.07

Euro

1

Rs.77.95

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NIT

 

               

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.