MIRA INFORM REPORT

 

 

Report No. :

316589

Report Date :

10.04.2015

 

IDENTIFICATION DETAILS

 

Name :

PONZIO S.R.L.

 

 

Registered Office :

Via Dei Fabbri, SNC  64025 - Pineto (TE)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

15.06.1990

 

 

Legal Form :

Limited liability company

 

 

Line of Business :

  • Manufacture of metal products (except machinery and equipment)
  • Manufacture of locks and hinges

 

 

No. of Employee :

From 201 to 250

 

 

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

Italy

A2

A1

 

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 INVESTORhttps://cdncache-a.akamaihd.net/items/it/img/arrow-10x10.png 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

 

PONZIO S.R.L.

 

Via Dei Fabbri, SNC  64025 - Pineto (TE) -IT-

 

 

Summary

 

Fiscal Code

:

00061490678

Legal Form

:

Limited liability company

start of Activities

:

15/06/1990

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

from 201 to 250

 

 

Activity

 

MANUFACTURE OF METAL PRODUCTS ( EXCEPT MACHINERY AND EQUIPMENT)

Manufacture of locks and hinges

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00061490678

 

Foreign Trade Reg. no. : TE002577 since 24/01/1992

 

Foreign Trade Reg. no. : 2577 of Teramo since 24/01/1992

 

Foreign Trade Reg. no. : 002577 of Teramo since 24/01/1992

 

Chamber of Commerce no. : 49514 of Teramo since 04/04/1966

 

Firms' Register : TE041-1038 of Teramo since 19/02/1996

 

V.A.T. Code : 00061490678

 

Tribunal Co. Register : 2303 of

 

Foundation date

: 22/02/1966

Establishment date

: 22/02/1966

Start of Activities

: 15/06/1990

Legal duration

: 31/12/2050

Nominal Capital

: 1.560.000

Subscribed Capital

: 1.560.000

Paid up Capital

: 1.560.000

 

Legal mail :

AMMINISTRAZIONE@PEC.PONZIOSUD.IT

 

 

Members

 

Ponzio

Sergio

 

Born in Milano

(MI)

on 04/04/1959

- Fiscal Code : PNZSRG59D04F205C

 

Residence:

Galileo Galilei

, 33

- 65122

Pescara

(PE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

28/11/1997

Managing Director

12/01/2009

Director

21/12/2008

Board Chairman

25/10/2010

 

No Prejudicial events are reported

 

No Protests registered

 

Ponzio

Emilio

 

Born in Como

(CO)

on 12/08/1921

- Fiscal Code : PNZMLE21M12F205I

 

Residence:

G. D'annunzio

, 217

- 64025

Pineto

(TE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

28/11/2001

Director

18/06/2013

Managing Director

11/07/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Ponzio

Giuseppe

 

Born in Milano

(MI)

on 19/05/1951

- Fiscal Code : PNZGPP51E19F205B

 

Residence:

Collemorino

, 25

- 64025

Pineto

(TE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

12/01/2009

Director

21/12/2008

 

No Prejudicial events are reported

 

No Protests registered

 

Di Berardino

Tonino

 

Born in Pietranico

(PE)

on 17/11/1949

- Fiscal Code : DBRTNN49S17G621J

 

Residence:

Carducci

, 41

- 65100

Pescara

(PE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/12/2008

 

D'isidoro

Gianni

 

Born in Silvi

(TE)

on 21/05/1951

- Fiscal Code : DSDGNN51E21I741V

 

Residence:

De Rosa

, 20

- 64028

Silvi

(TE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/12/2008

Managing Director

12/01/2009

 

No Prejudicial events are reported

 

No Protests registered

 

Pavone

Alessandro

 

Born in Pescara

(PE)

on 05/05/1971

- Fiscal Code : PVNLSN71E05G482S

 

Residence:

Fonte Nardangelo

, 12 INT.5

- 65019

Pianella

(PE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

23/05/2014

 

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.

 

Ponzio

Sergio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Ponzio System S.r.l.

Pescara (PE) - IT -

01204650681

Sole Director

Active

Registered

Progetto Auto S.r.l.

Pineto (TE) - IT -

00896440674

Managing Director

Active

Registered

Progetto Auto S.r.l.

Pineto (TE) - IT -

00896440674

Director

Active

Registered

Progetto Auto S.r.l.

Pineto (TE) - IT -

00896440674

Board Chairman

Active

Registered

Pin. Ser. S.n.c. Di Ponzio Giuseppe E Ponzio Sergio

Pineto (TE) - IT -

00877510677

Partner

Withdrawn

Ceased

Crapun S.r.l.

Pescara (PE) - IT -

01519430670

Sole Director

Withdrawn

Registered

Immobiliare Beach Palace S.r.l.

Pescara (PE) - IT -

01686960681

Director

Active

Registered

Immobiliare Beach Palace S.r.l.

Pescara (PE) - IT -

01686960681

Attorney with special power

Active

Registered

Immobiliare Beach Palace S.r.l.

Pescara (PE) - IT -

01686960681

Board Chairman

Active

Registered

Caledo S.r.l

Pescara (PE) - IT -

01984020683

Sole Director

Active

Registered

Caledo S.r.l

Pescara (PE) - IT -

01984020683

Sole partner

Active

Registered

 

Ponzio

Emilio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Ponzio Accessori S.r.l.

Pineto (TE) - IT -

00529610677

Chairman

Active

Registered

Immobiliare Beach Palace S.r.l.

Pescara (PE) - IT -

01686960681

Sole Director

Withdrawn

Registered

 

Ponzio

Giuseppe

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Opera S.p.a.

Pescara (PE) - IT -

00927480681

Director

Withdrawn

Registered

Testun S.r.l.

Pescara (PE) - IT -

01234660684

Sole Director

Withdrawn

Registered

Testun S.r.l.

Pescara (PE) - IT -

01234660684

Liquidator

Withdrawn

Registered

Pin. Ser. S.n.c. Di Ponzio Giuseppe E Ponzio Sergio

Pineto (TE) - IT -

00877510677

Partner

Withdrawn

Ceased

Ponzio Alluminio S.r.l.

Pineto (TE) - IT -

00426850673

Sole Director

Withdrawn

Ceased

Immobiliare Beach Palace S.r.l.

Pescara (PE) - IT -

01686960681

Attorney with special power

Active

Registered

Rec S.r.l

Pescara (PE) - IT -

01983950682

Sole Director

Active

Registered

Rec S.r.l

Pescara (PE) - IT -

01983950682

Sole partner

Active

Registered

Pinser S.r.l

Pescara (PE) - IT -

02118090683

Director

Active

Registered

 

D'isidoro

Gianni

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Progetto Auto S.r.l.

Pineto (TE) - IT -

00896440674

Managing Director

Active

Registered

Progetto Auto S.r.l.

Pineto (TE) - IT -

00896440674

Director

Active

Registered

Progetto Auto S.r.l.

Pineto (TE) - IT -

00896440674

Assistant board Chairman

Active

Registered

Dimensione Solare S.r.l.

Notaresco (TE) - IT -

01701180679

Director

Active

Registered

Helian S.p.a.

Notaresco (TE) - IT -

01832300675

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

Ponzio Sergio

Pescara - IT -

PNZSRG59D04F205C

764.400 .Eur

49,00

Ponzio Giuseppe

Pineto - IT -

PNZGPP51E19F205B

764.400 .Eur

49,00

Di Berardino Tonino

Pescara - IT -

DBRTNN49S17G621J

15.600 .Eur

1,00

D'isidoro Gianni

Silvi - IT -

DSDGNN51E21I741V

15.600 .Eur

1,00

 

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

Polytec S.R.L.

Bernalda - IT -

00616920773

25.245 .Eur

25,00

Active

Romana Ponzio Societa' A Responsabilita' Limitata

Roma - IT -

04904431006

39.000 .Eur

50,00

Active

Get Export

Teramo - IT -

00943000679

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 18/01/1983

 

Dei Fabbri

, SNC

- 64025

- Pineto

(TE)

- IT -

 

PHONE

: 08594641

 

Legal mail

: AMMINISTRAZIONE@PEC.PONZIOSUD.IT

 

-

Branch

(Factory)

 

Scerne

- 64025

- Pineto

(TE)

- IT -

 

PHONE

: 08594641

 

FAX

: 0859461325

 

Employees

: 218

 

Assistants

: 5

 

Fittings and Equipment for a value of 4.930.000

Eur

 

Stocks for a value of 11.500.000

Eur

 

Furniture and fittings for a value of 100.000

Eur

 

Vehicles for a value of 260.000

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:

- Greece

 

Export is mainly towards:

- Svizzera

 

- Guyana

 

- Germany

 

- France

 

- Belgium

 

- Luxembourg

 

- Greece

 

- Portugal

 

- Spain

 

- Austria

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Ponzio

Emilio

 

Born in Como

(CO)

on 12/08/1921

- Fiscal Code : PNZMLE21M12F205I

 

Residence:

G. D'annunzio

, 217

- 64025

Pineto

(TE)

- IT -

 

Ex-Postions

Sole Director

Procurator

Board Chairman

Director

 

Ponzio

Giuseppe

 

Born in Milano

(MI)

on 19/05/1951

- Fiscal Code : PNZGPP51E19F205B

 

Residence:

Collemorino

, 25

- 64025

Pineto

(TE)

- IT -

 

Ex-Postions

Sole Director

Board Chairman

 

D'incecco

Alfredo

 

Born in Caramanico Terme

(PE)

on 08/06/1958

- Fiscal Code : DNCLRD58H08B722Z

 

Residence:

Isonzo

, 2

- 65122

Pescara

(PE)

- IT -

 

Ex-Postions

Permanent Auditor

 

Ponzio

Emilio

 

Born in Como

(CO)

on 27/01/1976

- Fiscal Code : PNZMLE76A27E507G

 

Residence:

Austria

, 14

- 64025

Pineto

(TE)

- IT -

 

Ex-Postions

Procurator

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorbed by merging of

 

Ponzio Alluminio S.r.l.

 

Zona Industriale

, 64025

, Pineto

(TE)

- IT -

 

Fiscal Code: 00426850673

 

Date

:

09/10/1993



Protests

 

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

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

Legal Procedures

 

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



Financial and Economical Analysis

 

Company's starting of activities dates back to 1990.

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

During the last years, it recorded positive net results (r.o.e. 1,35% in 2013) with a stable trend in the turnover.

The operating result in 2013 was positive (2,99%) and in line with the sector's average.

An operating result of Eur. 2.273.399 has been registered. with a 33,09% growth.

The G.O.M. amounted to Eur. 4.653.852 , stable if compared to the year before.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,69) improved in comparison with the year before (0,98.).

It's shareholders funds amount to Eur. 34.530.588 on the same levels as the year before.

During the last financial year total debts volume reached Eur. 38.700.318 (Eur. 8.093.498 were m/l term ones) on the same levels as the year before.

Moderate recourse to bank credit while the exposure towards suppliers is rather high but lined up with the field's average.

Liquidity is good (1,35)

Due from customers average term is high and equal to 160,47 days. and higher than the average of the sector.

Eur. 2.847.031 is the value of cash flow during the year 2013

In the last financial year labour cost was of Eur. 8.753.370, with a 19,24% incidence on total costs of production. , with a 18,49% incidence on turnover.

The incidence of the financial charges is of -1,2% on the sales amount.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

47.332.129

Profit (Loss) for the period

466.578

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

47.655.671

Profit (Loss) for the period

639.824

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

55.607.915

Profit (Loss) for the period

2.126.178

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

58.141.276

Profit (Loss) for the period

2.056.038

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

55.889.656

Profit (Loss) for the period

3.367.545

 

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

3.340

. . Research,develop. and advert.expens.

24.183

48.367

. . Industrial patent rights

121.821

76.081

120.827

. . Concessions,licenses,trademarks,etc.

76.107

77.088

63.308

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

225.451

201.536

184.135

. TANGIBLE FIXED ASSETS

. . Real estate

27.445.558

27.929.874

27.411.023

. . Plant and machinery

4.565.792

5.296.888

5.824.052

. . Industrial and commercial equipment

362.950

389.910

290.102

. . Other assets

695.262

817.681

914.253

. . Assets under construction and advances

188.994

80.054

28.944

. Total Tangible fixed assets

33.258.556

34.514.407

34.468.374

. FINANCIAL FIXED ASSETS

. . Equity investments

1.009.356

1.024.656

1.024.656

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

1.007.010

1.007.010

1.007.010

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

2.346

17.646

17.646

. . Financial receivables

8.803

398.903

93.803

. . . . Within 12 months

8.803

8.803

8.803

. . . . Beyond 12 months

390.100

85.000

. . . Receivab due from subsidiaries

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

8.803

8.803

8.803

. . . . Within 12 months

8.803

8.803

8.803

. . . . Beyond 12 months

. . . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from third parties

390.100

85.000

. . . . Within 12 months

. . . . Beyond 12 months

390.100

85.000

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

1.018.159

1.423.559

1.118.459

Total fixed assets

34.502.166

36.139.502

35.770.968

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

4.966.837

5.010.639

5.807.194

. . Work in progress and semimanufactured

458.913

336.633

82.078

. . Work in progress on order

. . Finished goods

6.078.384

6.372.749

7.166.030

. . Advance payments

. Total Inventories

11.504.134

11.720.021

13.055.302

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

21.107.848

22.479.323

22.433.957

. . Beyond 12 months

1.766.205

1.601.213

1.343.208

. . Trade receivables

21.098.179

21.634.038

22.988.002

. . . . Within 12 months

19.796.876

20.497.727

21.645.894

. . . . Beyond 12 months

1.301.303

1.136.311

1.342.108

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

1.197.816

1.093.506

10.502

. . . . Within 12 months

1.197.816

1.093.506

10.502

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

545.453

810.543

258.310

. . . . Within 12 months

81.651

346.741

258.310

. . . . Beyond 12 months

463.802

463.802

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

32.605

542.449

520.351

. . . . Within 12 months

31.505

541.349

519.251

. . . . Beyond 12 months

1.100

1.100

1.100

. Total Credits not held as fixed assets

22.874.053

24.080.536

23.777.165

. 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

6.844.889

2.620.242

8.900.447

. . Checks

. . Banknotes and coins

57

2.045

3.193

. Total Liquid funds

6.844.946

2.622.287

8.903.640

Total current assets

41.223.133

38.422.844

45.736.107

ADJUSTMENT ACCOUNTS

. Discount on loans

378.047

. Other adjustment accounts

387.694

513.355

Total adjustments accounts

387.694

378.047

513.355

TOTAL ASSETS

76.112.993

74.940.393

82.020.430

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.560.000

1.560.000

1.560.000

. Additional paid-in capital

. Revaluation reserves

8.258.989

8.258.989

8.258.989

. Legal reserve

312.000

312.000

312.000

. Reserve for Own shares

. Statute reserves

. Other reserves

23.933.021

23.293.199

21.167.023

. Accumulated Profits (Losses)

. Profit( loss) of the year

466.578

639.824

2.126.178

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

34.530.588

34.064.012

33.424.190

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

Employee termination indemnities

675.091

683.040

755.681

ACCOUNTS PAYABLE

. . . . Within 12 months

30.606.820

35.859.000

38.169.075

. . . . Beyond 12 months

8.093.498

2.022.797

7.272.305

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

2.000.000

2.000.000

2.000.000

. . . . Within 12 months

2.000.000

2.000.000

2.000.000

. . . . Beyond 12 months

. . Due to banks

23.515.733

24.076.098

29.000.073

. . . . Within 12 months

15.422.235

22.053.301

21.727.768

. . . . Beyond 12 months

8.093.498

2.022.797

7.272.305

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

124.705

. . . . Within 12 months

124.705

. . . . Beyond 12 months

. . Trade payables

10.871.938

9.634.441

12.430.511

. . . . Within 12 months

10.871.938

9.634.441

12.430.511

. . . . 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

4.971

12.812

13.410

. . . . Within 12 months

4.971

12.812

13.410

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

650.572

297.422

285.622

. . . . Within 12 months

650.572

297.422

285.622

. . . . Beyond 12 months

. . Due to social security and welfare inst.

573.735

553.346

516.910

. . . . Within 12 months

573.735

553.346

516.910

. . . . Beyond 12 months

. . Other payables

958.664

1.307.678

1.194.854

. . . . Within 12 months

958.664

1.307.678

1.194.854

. . . . Beyond 12 months

Total accounts payable

38.700.318

37.881.797

45.441.380

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

2.206.996

2.311.544

2.399.179

Total adjustment accounts

2.206.996

2.311.544

2.399.179

TOTAL LIABILITIES

76.112.993

74.940.393

82.020.430

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

47.332.129

47.655.671

55.607.915

. Changes in work in progress

-172.085

-538.726

-130.404

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

619.150

1.224.927

743.551

. . Contributions for operating expenses

283.418

296.760

309.904

. . Different income and revenues

335.732

928.167

433.647

Total value of production

47.779.194

48.341.872

56.221.062

PRODUCTION COSTS

. Raw material,other materials and consum.

23.838.589

24.686.326

30.656.957

. Services received

8.511.216

8.724.587

. Leases and rentals

17.266

8.360.785

7.321

. Payroll and related costs

8.753.370

8.519.791

8.941.210

. . Wages and salaries

6.069.359

5.987.252

6.315.525

. . Social security contributions

2.015.578

1.890.126

1.956.338

. . Employee termination indemnities

428.635

424.505

421.518

. . Pension and similar

. . Other costs

239.798

217.908

247.829

. Amortization and depreciation

2.380.453

2.403.442

2.670.134

. . Amortization of intangible fixed assets

126.829

125.754

98.077

. . Amortization of tangible fixed assets

2.117.357

2.138.366

2.418.084

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

136.267

139.322

153.973

. Changes in raw materials

43.802

796.555

60.614

. Provisions to risk reserves

. Other provisions

. Other operating costs

1.961.099

1.866.898

1.232.103

Total production costs

45.505.795

46.633.797

52.292.926

Diff. between value and cost of product.

2.273.399

1.708.075

3.928.136

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

100.000

100.000

100.000

. . In subsidiary companies

. . In associated companies

100.000

. . In other companies

. Other financial income

222.677

369.215

372.529

. . 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

369.215

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

369.215

. Interest and other financial expense

-890.011

-831.698

-1.006.666

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

831.698

Total financial income and expense

-567.334

-362.483

-534.137

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-405.400

-11.650

. . Of equity investments

-405.400

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

-11.650

Total adjustments to financial assets

-405.400

-11.650

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

180.667

132.244

347.408

. . Gains on disposals

328.912

. . Other extraordinary income

180.667

132.244

18.496

. Extraordinary expense

-53.163

-35.239

-12.169

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-53.163

-35.239

-12.169

Total extraordinary income and expense

127.504

97.005

335.239

Results before income taxes

1.428.169

1.442.597

3.717.588

. Taxes on current income

961.591

802.773

1.591.410

. . current taxes

961.591

802.773

1.590.410

. . differed taxes(anticip.)

1.000

. Net income for the period

466.578

639.824

2.126.178

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

466.578

639.824

2.126.178

 

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

0,45

0,48

0,44

0,25

Elasticity Ratio

Units

0,54

0,51

0,56

0,73

Availability of stock

Units

0,15

0,16

0,16

0,10

Total Liquidity Ratio

Units

0,39

0,36

0,40

0,54

Quick Ratio

Units

0,09

0,03

0,11

0,04

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,69

0,98

0,88

2,42

Self Financing Ratio

Units

0,45

0,45

0,41

0,21

Capital protection Ratio

Units

0,94

0,94

0,89

0,63

Liabilities consolidation quotient

Units

0,29

0,08

0,21

0,26

Financing

Units

1,12

1,11

1,36

3,09

Permanent Indebtedness Ratio

Units

0,57

0,49

0,51

0,40

M/L term Debts Ratio

Units

0,12

0,04

0,10

0,12

Net Financial Indebtedness Ratio

Units

0,54

0,69

0,66

0,58

CORRELATION

Fixed assets ratio

Units

1,25

1,02

1,16

1,48

Current ratio

Units

1,35

1,07

1,20

1,29

Acid Test Ratio-Liquidity Ratio

Units

0,97

0,74

0,86

0,95

Structure's primary quotient

Units

1,00

0,94

0,93

0,89

Treasury's primary quotient

Units

0,22

0,07

0,23

0,06

Rate of indebtedness ( Leverage )

%

220,42

220,00

245,39

477,68

Current Capital ( net )

Value

10.616.313

2.563.844

7.567.032

488.475

RETURN

Return on Sales

%

6,02

6,39

8,63

4,33

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

%

1,35

1,88

6,36

5,93

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

%

4,14

4,23

11,12

20,32

Return on Investment ( R.O.I. )

%

2,99

2,28

4,79

5,26

Return/ Sales

%

4,80

3,58

7,06

4,49

Extra Management revenues/charges incid.

%

20,52

37,46

54,13

28,71

Cash Flow

Value

2.847.031

3.043.266

4.796.312

162.657

Operating Profit

Value

2.273.399

1.708.075

3.928.136

174.462

Gross Operating Margin

Value

4.653.852

4.111.517

6.598.270

273.905

MANAGEMENT

Credits to clients average term

Days

160,47

163,43

148,82

108,78

Debts to suppliers average term

Days

120,98

105,09

113,73

113,90

Average stock waiting period

Days

87,50

88,54

84,52

32,43

Rate of capital employed return ( Turnover )

Units

0,62

0,64

0,68

1,17

Rate of stock return

Units

4,11

4,07

4,26

10,77

Labour cost incidence

%

18,49

17,88

16,08

22,15

Net financial revenues/ charges incidence

%

-1,20

-0,76

-0,96

-1,14

Labour cost on purchasing expenses

%

19,24

18,27

17,10

22,67

Short-term financing charges

%

2,30

2,20

2,22

2,70

Capital on hand

%

160,81

157,25

147,50

85,32

Sales pro employee

Value

214.172

179.156

238.660

172.307

Labour cost pro employee

Value

39.608

32.029

38.374

35.127

 

 

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

:

296.063

Population living in the region

:

1.299.272

Number of families in the region

:

479.313

 

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

 

- per food products

:

448

- per non food products

:

1.525

- per energy consume

:

106

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered remarkably risky.

In the region 11.587 protested subjects are found; in the province they count to 3.368.

The insolvency index for the region is 0,90, , while for the province it is 1,15.

Total Bankrupt companies in the province : 1.327.

Total Bankrupt companies in the region : 5.123.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.26

UK Pound

1

Rs.92.49

Euro

1

Rs.66.99

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

ANK

 


 

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.