MIRA INFORM REPORT

 

 

Report Date :

13.09.2014

 

IDENTIFICATION DETAILS

 

Name :

CHEMATEK SPA

 

 

Registered Office :

Via Meravigli, 18, 20123  - Milano  (MI) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

17.03.1981

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Wholesale of fertilizers and other agricultural chemical products

·         Wholesale of Industrial chemical products

 

 

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

 

Maximum Credit Limit :

180.000 EUR

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 01, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderate Low Risk

 

B1

Moderate Risk

 

B2

Moderate High Risk

 

C1

High Risk

C2

Very High Risk

 

D

 


 

ITALY - ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is higher. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 133% of GDP in 2013, but investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2013 economic growth and labor market conditions deteriorated, with growth at -1.8% and unemployment rising to 12.4%, with youth unemployment around 40%. Italy's GDP is now 8% below its 2007 pre-crisis level.

 

Source : CIA

 

Company & address

 

CHEMATEK SPA

 

Via               Meravigli,   18

 

20123 - Milano (MI) -IT-

 

 

Summary

 

Fiscal Code

:

05870170155

Legal Form

:

Joint stock company

start of Activities

:

17/03/1981

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

From 26 to 35

 

 

Credit Analysis

 

Credit Opinion:                180.000 -

 

Activity

 

Wholesale of fertilizers and other agricultural chemical products

Wholesale of Industrial chemical products

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 05870170155

 

Foreign Trade Reg. no. : MI017927 since 09/12/1991

 

Foreign Trade Reg. no. : 17927 of Milano since 09/12/1991

 

Foreign Trade Reg. no. : 017927 of Milano since 09/12/1991

 

Chamber of Commerce no. : 205132 of Cagliari

 

Chamber of Commerce no. : 228190 of Cagliari

 

Chamber of Commerce no. : 205132 of Catania

 

Chamber of Commerce no. : 1046931 of Milano since 01/08/1980

 

Chamber of Commerce no. : 982578 of Roma

 

Firms' Register : MI146-196987 of Milano since 19/02/1996

 

V.A.T. Code : 05870170155

 

Tribunal Co. Register : 196937 of

 

Foundation date

: 25/06/1980

Establishment date

: 25/06/1980

Start of Activities

: 17/03/1981

Legal duration

: 31/12/2050

Nominal Capital

: 2.000.000

 

Subscribed Capital

: 2.000.000

 

Paid up Capital

: 2.000.000

 

Members

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Verde.gif

Papandrea

Giovanni

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Born in Messina

(ME)

on 27/06/1940

- Fiscal Code : PPNGNN40H27F158V

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Residence:

 

Crescitelli

, 6

- 20052

Monza

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2012

 

 

General Director

28/11/1997

 

 

Managing Director

09/05/2012

 

 

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

No Protests registered

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Verde.gif

Amico

Giuseppe Stefano

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Born in Messina

(ME)

on 27/09/1944

- Fiscal Code : MCAGPP44P27F158F

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Residence:

 

Umberto I

, 2

- 42100

Reggio Emilia

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2012

 

 

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Verde.gif

Chiapparini Sacchini

Gian Filippo

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Born in Viareggio

(LU)

on 08/12/1926

- Fiscal Code : CHPGFL26T08L833Z

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Residence:

 

Juvara Filippo

, 11

- 20129

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2012

 

 

Board Chairman

29/04/2012

 

 

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

No Protests registered

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Verde.gif

Vegezzi

Giuseppina

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Born in Nerviano

(MI)

on 08/07/1959

- Fiscal Code : VGZGPP59L48F874W

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Residence:

 

Oberdan

, 7

- 20025

Legnano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

28/04/2014

 

 

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

No Protests registered

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Verde.gif

Chematek International B.v.

 

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

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.

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Verde.gif

Papandrea

Giovanni

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Tradere S.r.l.

Reggio Emilia (RE) - IT -

01585950346

Director

Withdrawn

Registered

Verdeblu S.n.c. Di Amico G. E PapandreaG.

Lipari (ME) - IT -

02627570837

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

Papandrea Giovanni

Monza - IT -

PPNGNN40H27F158V

620.000 .Eur

31,00

Abernethy Zandra Mavor

 

BRNZDR42M41Z114Y

30.000 .Eur

1,50

Chematek International B.v.

 

 

900.000 .Eur

45,00

Papandrea Alexis

 

 

225.000 .Eur

11,25

Papandrea Armando

 

 

225.000 .Eur

11,25

 

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

Tradere S.r.l.

Reggio Emilia - IT -

01585950346

11.440 .Eur

55,00

 

 

Active

Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Meravigli

, 18

- 20100

- Milano

(MI)

- IT -

 

 

 

 

PHONE

: 0293753433

 

-

Legal and operative seat

 

until 29/04/2012

 

 

 

 

 

 

Monte Rosa

, 19

- 20100

- Milano

(MI)

- IT -

 

 

 

 

PHONE

: 0248009034

 

 

 

 

PHONE

: 029375341

 

 

 

 

FAX

: 029374435

 

-

Branch

(Warehouse)

since 06/07/1994

 

 

 

 

 

 

Mantova

, 2

- 20020

- Lainate

(MI)

- IT -

 

 

 

 

PHONE

: 0293753433

 

 

 

 

PHONE

: 029375341

 

-

Branch

(Sales office)

since 12/01/2004

 

 

 

 

 

Calle 6 No.710 Esquina A9na

, 710

- Ciudad De La Habana

- IT -

 

-

Branch

(Factory)

since 03/10/2011

 

 

 

 

 

 

Puccini

, 18

- 20028

- San Vittore Olona

(MI)

- IT -

 

 

 

 

PHONE

: 033193541

 

 

 

 

PHONE

: 0331935420

 

 

 

 

FAX

: 033195340

 

-

Branch

(office)

 

 

 

 

 

 

Pantano D'arci

, 499

- 95100

- Catania

(CT)

- IT -

 

-

Branch

(Representative office)

since 28/04/2010

 

 

 

 

 

Ripetta

, 70

- 00100

- Roma

(RM)

- IT -

 

 

 

 

PHONE

: 0636006034

 

 

 

 

Employees

: 30

 

Fittings and Equipment for a value of 370.000

Eur

 

Stocks for a value of 3.260.000

Eur

 

Furniture and fittings for a value of 100.000

Eur

 

Vehicles for a value of 67.000

Eur

 

Trade organization: direct or by agents.

 

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:

- Greece

 

- France

 

- Poland

 

- Germany

 

- Great Britain

 

Export is mainly towards:

- Greece

 

- France

 

 

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

07/10/1996

 

EX-MEMBERS / EX-POSITIONS:

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Rosso.gif

Piceci

Luigi

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Born in Milano

(MI)

on 04/02/1932

- Fiscal Code : PCCLGU32B04F205T

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Residence:

 

Bergamo

, 3/722

- 20090

Cusago

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

Permanent Auditor

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Rosso.gif

Piceci

Alessandra

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Born in Milano

(MI)

on 11/02/1959

- Fiscal Code : PCCLSN59B51F205S

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Residence:

 

Cavalcabo' Pietro

, 2

- 20146

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Rosso.gif

Papandrea

Giovanni

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Born in Messina

(ME)

on 27/06/1940

- Fiscal Code : PPNGNN40H27F158V

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Residence:

 

Crescitelli

, 6

- 20052

Monza

(MI)

- IT -

 

Ex-Postions

Sole Director

Managing Director

Managing Director

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Rosso.gif

Grandi

Erio Fortunato

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Born in Genova

(GE)

on 14/02/1932

- Fiscal Code : GRNRRT32B14D969K

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Residence:

 

Lazzaroni Giuseppina

, 12

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

Permanent Auditor

Temporary Auditor

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Rosso.gif

Zabeo

Andrea

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Born in Milano

(MI)

on 11/12/1971

- Fiscal Code : ZBANDR71T11F205O

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Residence:

 

Adelaide Cairoli Bono

, 34

- .

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Rosso.gif

Bezzan

Alberta

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Born in MILANO

(MI)

on 19/07/1958

- Fiscal Code : BZZLRT58L59F205E

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Vuoto.gif

 

Residence:

 

MOLISE

, 17

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Rosso.gif

Chematek International B.v.

 

 

 

 

Ex-Postions

Partner

 

Protests

 

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

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Verde.gif

 

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 1981.

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 2,71% in 2013 keeping the turnover steady during the last two years.

The return on Investment in the last financial year was positive (2,71%) falling within the field's average.

The amount of the operating result is equal to Eur. 620.293 ,showing stability in respect to the value of 2012.

The gross operating margin of the latest financial year is of Eur. 769.502 ,with no change if compared to the year before.

The financial status of the company is fairly balanced with an indebtedness level of 2,48 yet on the increase as against the previous accounting period.

Subject can manage an equity capital funds for an amount of Eur. 4.281.401 , stable in comparison with the value of the previous year.

During the last financial year debts totalled Eur. 15.836.877 (Eur. 3.362.938 of which were m/l term debts) , with no sensible variation.

Financial debts as well as debts to suppliers are rather high but lined up with the field's average.

Liquidity is good (1,28)

As far as the collection of credit goes, the average is high (133,27 days). but on the same levels as the average of the sector.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 265.294

Labour cost expenses amount to Eur. 1.639.527 , representing 6,43% on the total of production costs. , whereas the incidence of such costs on sales revenues is equal to 6,55%.

Financial charges have a high incidence (-1,83%) on turnover figures.

 

Financial Data

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Verde.gif

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

25.028.924

Profit (Loss) for the period

116.085

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Verde.gif

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

25.896.886

Profit (Loss) for the period

83.964

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Verde.gif

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

28.207.275

Profit (Loss) for the period

218.497

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Verde.gif

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

20.493.406

Profit (Loss) for the period

154.681

 

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Verde.gif

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

16.928.716

Profit (Loss) for the period

138.684

 

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.

652.251

652.251

652.251

. . Industrial patent rights

106.058

92.402

91.415

. . Concessions,licenses,trademarks,etc.

7.158

6.355

5.099

. . Goodwill

647.649

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

1.413.116

751.008

748.765

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

4.030.828

3.626.917

3.451.588

. . Plant and machinery

217.257

228.561

206.598

. . Industrial and commercial equipment

151.954

167.131

114.762

. . Other assets

199.746

164.469

92.030

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

4.599.785

4.187.078

3.864.978

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

825.711

1.799.920

1.069.243

. . . Equity invest. in subsidiary companies

26.039

1.026.039

1.069.202

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

799.672

773.881

41

. . 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

825.711

1.799.920

1.069.243

Total fixed assets

6.838.612

6.738.006

5.682.986

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

 

 

 

. . Work in progress and semimanufactured

626.227

732.411

612.197

. . Work in progress on order

 

 

 

. . Finished goods

2.616.309

2.160.691

2.246.803

. . Advance payments

12.768

17.938

146.891

. Total Inventories

3.255.304

2.911.040

3.005.891

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

10.348.868

7.580.828

12.025.265

. . Beyond 12 months

 

 

 

. . Trade receivables

9.265.338

6.356.589

11.324.642

. . . . Within 12 months

9.265.338

6.356.589

11.324.642

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

45.746

247.246

347.246

. . . . Within 12 months

45.746

247.246

347.246

. . . . 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

362.978

671.116

205.849

. . . . Within 12 months

362.978

671.116

205.849

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from third parties

674.806

305.877

147.528

. . . . Within 12 months

674.806

305.877

147.528

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

10.348.868

7.580.828

12.025.265

. 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

516.623

781.703

 

. Total Financial Assets

516.623

781.703

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

1.845.747

3.017.697

1.724.497

. . Checks

 

 

 

. . Banknotes and coins

9.749

5.093

10.974

. Total Liquid funds

1.855.496

3.022.790

1.735.471

Total current assets

15.976.291

14.296.361

16.766.627

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

43.698

61.892

70.711

Total adjustments accounts

43.698

61.892

70.711

TOTAL ASSETS

22.858.601

21.096.259

22.520.324

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

2.000.000

2.000.000

2.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

1.017.378

1.017.378

1.017.378

. Legal reserve

95.478

91.280

80.355

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

99.185

2

 

. Accumulated Profits (Losses)

953.275

873.509

665.937

. Profit( loss) of the year

116.085

83.964

218.497

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

4.281.401

4.066.133

3.982.167

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

 

 

386.661

. . Taxation fund, also differed

 

 

 

. . Other funds

 

 

 

Total Reserves for Risks and Charges

 

 

386.661

Employee termination indemnities

560.977

455.849

 

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

12.473.939

10.747.728

14.623.346

. . . . Beyond 12 months

3.362.938

3.091.118

3.302.709

. . 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

8.366.499

7.708.939

8.505.219

. . . . Within 12 months

5.751.131

4.617.821

5.202.510

. . . . Beyond 12 months

2.615.368

3.091.118

3.302.709

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

 

19.155

284.609

. . . . Within 12 months

 

19.155

284.609

. . . . Beyond 12 months

 

 

 

. . Trade payables

6.056.306

4.901.850

7.896.194

. . . . Within 12 months

6.056.306

4.901.850

7.896.194

. . . . 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

747.570

747.570

747.570

. . . . Within 12 months

 

747.570

747.570

. . . . Beyond 12 months

747.570

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

369.702

317.041

319.420

. . . . Within 12 months

369.702

317.041

319.420

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

62.421

47.318

41.342

. . . . Within 12 months

62.421

47.318

41.342

. . . . Beyond 12 months

 

 

 

. . Other payables

234.379

96.973

131.701

. . . . Within 12 months

234.379

96.973

131.701

. . . . Beyond 12 months

 

 

 

Total accounts payable

15.836.877

13.838.846

17.926.055

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

2.179.346

2.735.431

225.441

Total adjustment accounts

2.179.346

2.735.431

225.441

TOTAL LIABILITIES

22.858.601

21.096.259

22.520.324

 

 

 

 

 

 

 

 

 

 

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

25.028.924

25.896.886

28.207.275

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

1.086.395

605.458

402.768

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

1.086.395

605.458

402.768

Total value of production

26.115.319

26.502.344

28.610.043

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

18.298.194

18.717.612

19.431.747

. Services received

4.748.240

4.908.667

4.534.788

. Leases and rentals

575.060

759.878

791.438

. Payroll and related costs

1.639.527

1.378.672

1.432.396

. . Wages and salaries

1.118.308

959.327

1.064.207

. . Social security contributions

396.543

283.141

262.895

. . Employee termination indemnities

78.861

77.622

65.850

. . Pension and similar

 

 

 

. . Other costs

45.815

58.582

39.444

. Amortization and depreciation

149.209

117.296

179.258

. . Amortization of intangible fixed assets

42.184

21.786

41.890

. . Amortization of tangible fixed assets

107.025

95.510

137.368

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

 

 

 

. Changes in raw materials

-31.513

-34.102

1.603.234

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

116.309

103.860

97.503

Total production costs

25.495.026

25.951.883

28.070.364

Diff. between value and cost of product.

620.293

550.461

539.679

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

23.327

7.972

12.934

. . 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

 

 

 

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-480.211

-978.063

-1.090.729

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

 

 

 

Total financial income and expense

-456.884

-970.091

-1.077.795

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

136.583

709.304

1.386.389

. . Gains on disposals

 

 

 

. . Other extraordinary income

136.583

709.304

1.386.389

. Extraordinary expense

-5.777

-11.598

-393.098

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-5.777

-11.598

-393.098

Total extraordinary income and expense

130.806

697.706

993.291

Results before income taxes

294.215

278.076

455.175

. Taxes on current income

178.130

194.112

236.678

. . current taxes

178.130

194.112

236.678

. . differed taxes(anticip.)

 

 

 

. Net income for the period

116.085

83.964

218.497

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

116.085

83.964

218.497

 

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

0,30

0,32

0,25

0,11

Elasticity Ratio

Units

0,70

0,68

0,74

0,87

Availability of stock

Units

0,14

0,14

0,13

0,22

Total Liquidity Ratio

Units

0,56

0,54

0,61

0,56

Quick Ratio

Units

0,10

0,18

0,08

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

2,48

1,90

3,24

3,81

Self Financing Ratio

Units

0,19

0,19

0,18

0,17

Capital protection Ratio

Units

0,51

0,49

0,44

0,65

Liabilities consolidation quotient

Units

0,31

0,33

0,23

0,12

Financing

Units

3,70

3,40

4,50

4,72

Permanent Indebtedness Ratio

Units

0,36

0,36

0,32

0,30

M/L term Debts Ratio

Units

0,17

0,17

0,15

0,07

Net Financial Indebtedness Ratio

Units

1,52

1,15

1,70

1,28

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,20

1,13

1,28

2,06

Current ratio

Units

1,28

1,33

1,15

1,16

Acid Test Ratio-Liquidity Ratio

Units

1,02

1,06

0,94

0,84

Structure's primary quotient

Units

0,63

0,60

0,70

1,28

Treasury's primary quotient

Units

0,19

0,35

0,12

0,03

Rate of indebtedness ( Leverage )

%

533,90

518,83

565,53

591,61

Current Capital ( net )

Value

3.502.352

3.548.633

2.143.281

219.071

RETURN

 

 

 

 

 

Return on Sales

%

1,06

0,78

1,41

2,22

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

%

2,71

2,06

5,49

6,27

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

%

6,87

6,84

11,43

15,95

Return on Investment ( R.O.I. )

%

2,71

2,61

2,40

4,19

Return/ Sales

%

2,48

2,13

1,91

3,42

Extra Management revenues/charges incid.

%

18,71

15,25

40,49

29,26

Cash Flow

Value

265.294

201.260

397.755

61.669

Operating Profit

Value

620.293

550.461

539.679

95.558

Gross Operating Margin

Value

769.502

667.757

718.937

144.934

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

133,27

88,36

144,53

120,94

Debts to suppliers average term

Days

103,69

83,40

125,69

120,04

Average stock waiting period

Days

46,82

40,47

38,36

61,92

Rate of capital employed return ( Turnover )

Units

1,09

1,23

1,25

1,27

Rate of stock return

Units

7,69

8,90

9,38

5,74

Labour cost incidence

%

6,55

5,32

5,08

7,77

Net financial revenues/ charges incidence

%

-1,83

-3,75

-3,82

-1,26

Labour cost on purchasing expenses

%

6,43

5,31

5,10

7,90

Short-term financing charges

%

3,03

7,07

6,08

2,67

Capital on hand

%

91,33

81,46

79,84

78,39

Sales pro employee

Value

807.384

959.143

1.044.713

437.713

Labour cost pro employee

Value

52.887

51.061

53.051

33.928

 

 

Credit Opinion

 

On the basis of the above mentioned, and the sales volume obtained, we deem that the maximum exposure for short and medium term transactions (90 - 120 days) could be of: 180.000 Eur.

 

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

:

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Spazio.gif3.839.216

Population living in the region

:

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Spazio.gif9.393.092

Number of families in the region

:

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Spazio.gif3.858.736

 

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

 

- per food products

:

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Spazio.gif460

- per non food products

:

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Spazio.gif2.090

- per energy consume

:

Description: C:\Users\Administrator\AppData\Local\Temp\Rar$EXa0.701\Spazio.gif114

 

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.60.91

UK Pound

1

Rs.98.65

Euro

1

Rs.78.64

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

TPT

 

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.