MIRA INFORM REPORT

 

 

Report No. :

317011

Report Date :

13.04.2015

 

IDENTIFICATION DETAILS

 

Name :

STERILGARDA ALIMENTI S.P.A.

 

 

Registered Office :

Via Medole, 52,

46043 - Castiglione Delle Stiviere (MN)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

10.07.1985

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Dairy and Cheese Making Industries, Hygiene Treatment, Milk Conservation Hygiene Treatment of Milk.

 

 

No. of Employees :

From 251 to 500

 

 

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

A1

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 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

 

STERILGARDA ALIMENTI S.P.A.

 

 

Via Medole, 52

 

46043 - Castiglione delle Stiviere (MN) -IT-

 

 

Summary

 

Fiscal Code

:

00830690194

Legal Form

:

Joint stock company

start of Activities

:

01/10/1988

Equity

:

Over 2.582.254

Turnover Range

:

over 129.114.224

Number of Employees

:

from 251 to 500

 

 

Activity

 

Dairy and cheese making industries, hygiene treatment, milk conservation Hygiene treatment of milk

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00830690194

 

Foreign Trade Reg. no. : MN006972 since 01/04/1992

 

Foreign Trade Reg. no. : 6972 of Mantova since 01/04/1992

 

Foreign Trade Reg. no. : 006972 of Mantova since 01/04/1992

 

Chamber of Commerce no. : 159501 of Mantova since 10/10/1986

 

Firms' Register : MN030-13394 of Mantova since 19/02/1996

 

V.A.T. Code : 01515590204

 

Tribunal Co. Register : 13394 of since 17/09/1985

 

Foundation date

: 10/07/1985

Establishment date

: 10/07/1985

Start of Activities

: 01/10/1988

Legal duration

: 31/12/2050

Nominal Capital

: 5.200.000

Subscribed Capital

: 5.200.000

Paid up Capital

: 5.200.000

 

Legal mail :

sterilgarda@pec.it

 

 

Members

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Verde.gif

Sarzi

Fernando

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Born in Marcaria

(MN)

on 13/11/1955

- Fiscal Code : SRZFNN55S13E922E

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Residence:

Matteotti

, 1

- 46043

Castiglione delle Stiviere

(MN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/04/2012

Managing Director

28/04/2012

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Verde.gif

Ferrari

Primo

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Born in Casalmaggiore

(CR)

on 21/05/1923

- Fiscal Code : FRRPRM23E21B898K

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Residence:

Adua

, 11

- 26041

Casalmaggiore

(CR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/04/2012

Board Chairman

28/04/2012

Managing Director

28/04/2012

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Verde.gif

Sassi

Lia

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Born in Colorno

(PR)

on 23/10/1932

- Fiscal Code : SSSLIA32R63C904E

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Residence:

Adua

- 26041

Casalmaggiore

(CR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/04/2012



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: \\VIVEK\Foreign Report Raw2\317011_files\Verde.gif

Sarzi

Fernando

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Padania Alimenti S.r.l. O In Forma Abbreviata Padania S.r.l.

Casalmaggiore (CR) - IT -

00838140192

Director

Active

Registered

Banca Di Credito Cooperativo Di Castel Goffredo - Societa' Cooperativa

Castel Goffredo (MN) - IT -

00178120200

Director

Active

Registered

Banca Di Credito Cooperativo Di Castel Goffredo - Societa' Cooperativa

Castel Goffredo (MN) - IT -

00178120200

Assistant board Chairman

Active

Registered

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Verde.gif

Ferrari

Primo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Padania Alimenti S.r.l. O In Forma Abbreviata Padania S.r.l.

Casalmaggiore (CR) - IT -

00838140192

Chairman

Withdrawn

Registered

Padania Alimenti S.r.l. O In Forma Abbreviata Padania S.r.l.

Casalmaggiore (CR) - IT -

00838140192

Director

Active

Registered

Padania Alimenti S.r.l. O In Forma Abbreviata Padania S.r.l.

Casalmaggiore (CR) - IT -

00838140192

Board Chairman

Active

Registered

INDUSTRIA CASALASCA LATTE ALIMENTARE I.C.L.A. DI FERRARI DR.PRIMO ED EREDI SARTO

Castiglione delle Stiviere (CR) - IT -

00102020195

Partner

Withdrawn

Registered

SOCIETA' INIZIATIVE TURISTICHE S.I.T. DIFEDERICI CAROLINA E C. SAS

Castiglione delle Stiviere (CR) - IT -

00174220194

Limited Partner

Withdrawn

Registered

Societa' Agricola San Polo Societa' Semplice

Casalmaggiore (CR) - IT -

00326060191

General Partner

Withdrawn

Registered

Societa' Agricola San Polo Societa' Semplice

Casalmaggiore (CR) - IT -

00326060191

Partner

Active

Registered

Azienda Agricola Le Colombarole S.s. DiContesini Pierdante E Ferrari Primo

Rivarolo del Re Ed Uniti (CR) - IT -

00741730196

Partner

Withdrawn

Registered

Azienda Agricola Le Colombarole S.s. DiContesini Pierdante E Ferrari Primo

Rivarolo del Re Ed Uniti (CR) - IT -

00741730196

Partner

Active

Registered

Azienda Agricola La Quercia Di Ferrari Primo E C. Societa' Semplice

Casalmaggiore (CR) - IT -

00934180191

Partner

Withdrawn

Registered

STERILGARDA - S.R.L.

Casalmaggiore (MN) - IT -

00141040204

Chairman

Withdrawn

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

Sterilgarda Alimenti S.p.a.

Castiglione delle Stiviere - IT -

00830690194

490.567 .Eur

9,43

Sarzi Fernando

Castiglione delle Stiviere - IT -

SRZFNN55S13E922E

715.000 .Eur

13,75

Ghisini Luigi

Sabbioneta - IT -

GHSLGU56L25H652U

52.000 .Eur

1,00

Ferrari Primo

Casalmaggiore - IT -

FRRPRM23E21B898K

1.862.432 .Eur

35,81

Sassi Lia

Casalmaggiore - IT -

SSSLIA32R63C904E

1.040.000 .Eur

20,00

Ferrari Gian Paolo

FRRGPL57P09B898U

1.040.000 .Eur

20,00

Sterilgarda Alimenti S.p.a.

00830690194

490.567 .Eur

9,43

 

 

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

Sterilgarda Alimenti S.p.a.

Castiglione delle Stiviere - IT -

00830690194

490.567 .Eur

9,43

Active

Padania Alimenti S.r.l. O In Forma Abbr eviata Padania S.r.l.

Casalmaggiore - IT -

00838140192

140.400 .Eur

8,25

Active

Consorzio Gas Tera

Firenze - IT -

06084650487

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

(Factory)

since 29/09/1988

 

Medole

, 52

- 46043

- Castiglione delle Stiviere

(MN)

- IT -

 

PHONE

: 03766741

 

FAX

: 0376631587

 

Legal mail

: STERILGARDA@PEC.IT

 

Employees

: 284

 

Fittings and Equipment for a value of 9.710.000

Eur

 

Stocks for a value of 12.210.000

Eur

 

Trade organization: direct or by agents.

Sales area on a national scale.

 

Import comes generally from the following nations:

- Germany

 

- France

 

- Holland

 

- Austria

 

The subject firm uses the following own selling brands:

- STERILGARDA

 

 

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

03/11/1988

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Prochiber s.r.l.

29/09/1988

 

EX-MEMBERS / EX-POSITIONS:

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Rosso.gif

Ferrari

Primo

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Born in Casalmaggiore

(CR)

on 21/05/1923

- Fiscal Code : FRRPRM23E21B898K

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Residence:

Adua

, 11

- 26041

Casalmaggiore

(CR)

- IT -

 

Ex-Postions

Chairman

Managing Director

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Rosso.gif

SAVIOLA

LORENZO

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Born in VIADANA

(MN)

on 23/05/1927

- Fiscal Code : SVLLNZ27E23L826O

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Residence:

SIGURTA'

, C.M.

- 46043

Castiglione delle Stiviere

(MN)

- IT -

 

Ex-Postions

Director

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Rosso.gif

Stassano

Mario

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Born in Casalmaggiore

(CR)

on 22/04/1938

- Fiscal Code : STSMRA38D22B898K

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Residence:

Cavour

, 97

- 26041

Casalmaggiore

(CR)

- IT -

 

Ex-Postions

Permanent Auditor

Chairman of the Board of Aud.

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Rosso.gif

SARTORI

ORIELE

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Born in CASALMAGGIORE

(CR)

on 16/10/1959

- Fiscal Code : SRTRLO59R56B898U

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Residence:

MENTANA

- 26041

Casalmaggiore

(CR)

- IT -

 

Ex-Postions

Director

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Rosso.gif

Luise

Daniela

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Born in Casalmaggiore

(CR)

on 27/03/1955

- Fiscal Code : LSUDNL55C67B898K

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Residence:

Romani

, 63

- 26041

Casalmaggiore

(CR)

- IT -

 

Ex-Postions

Temporary Auditor

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Rosso.gif

PARIZZI

FABRIZIO

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Born in SORAGNA

(PR)

on 21/11/1953

- Fiscal Code : PRZFRZ53S21I840N

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Residence:

MASCAGNI

, 3

- 43100

Parma

(PR)

- IT -

 

Ex-Postions

Temporary Auditor

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Rosso.gif

Penazzi

Giorgio

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Born in Viadana

(MN)

on 11/06/1947

- Fiscal Code : PNZGRG47H11L826K

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Vuoto.gif

Residence:

Ginnasio

, 11

- 46019

Viadana

(MN)

- IT -

 

Ex-Postions

Permanent Auditor




Protests

 

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



Negativities

 

In the name of the firm the following events are registered:

 

Type

Expiry Date

Amount in

Reason

Result

Closure Date

Inquiry before contentious procedure

23/11/2011

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\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 1988.

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

During the last years, it achieved profits (r.o.e. 6,15% on 2013) with a remarkable upward trend (+8,16% on 2013 compared to 2012 and +10,02% on 2012 compared to 2011).

The operating result in 2013 was positive (4,58%) falling within the field's average.

The amount of the operating result is equal to Eur. 5.636.975 showing a downwards trend equal to -73,6% if compared to the value of the financial year 2012.

The gross operating margin of the latest financial year is of Eur. 9.881.671 showing a downward trend as opposed to the previous year.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,38) and with an upward trend compared to the previous year.

Subject can manage an equity capital funds for an amount of Eur. 74.034.564 , unchanged if compared to 2012.

During the last financial year debts totalled Eur. 44.403.706 (Eur. 67.212 of which were m/l term debts) , a more or less stable value.

Bank and suppliers credit recourse is limited, 51,26 gg. is payment average period below the sector's average.

The management determines a good range of liquidity.

On average trade credits are collected in 50,14 days. , a value lower than the sector's average.

The financial management generated a cash flow of Eur. 8.796.717.

Labour cost amounts to Eur. 18.527.769, with a 5,9% incidence on production costs. , whereas the incidence on sales revenues is of 5,84%.

The financial charges do not negatively affect the management, as they are covered by the incomes.

 

 

Financial Data

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

317.297.252

Profit (Loss) for the period

4.552.021

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

293.345.746

Profit (Loss) for the period

14.000.942

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

266.623.032

Profit (Loss) for the period

5.061.926

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

252.002.980

Profit (Loss) for the period

5.029.271

 

Description: \\VIVEK\Foreign Report Raw2\317011_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

235.400.234

Profit (Loss) for the period

14.773.963

 

 

Balance Sheets

 

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

 

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

 

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

 

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

 

Years

2013

2012

2011

BALANCE SHEET ACCOUNTS

 

ASSETS

CREDITS VS PARTNERS

. Deposits not yet withdrawn

. Deposits already withdrawn

Total credits vs partners

FIXED ASSETS

. INTANGIBLE FIXED ASSETS

. . Start-up and expansion expenses

. . Research,develop. and advert.expens.

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

76.172

151.535

71.567

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

76.172

151.535

71.567

. TANGIBLE FIXED ASSETS

. . Real estate

8.970.423

9.168.194

8.963.454

. . Plant and machinery

9.657.603

10.747.161

11.825.969

. . Industrial and commercial equipment

48.740

27.300

44.223

. . Other assets

400.090

376.352

174.208

. . Assets under construction and advances

1.744.135

10.400

648.250

. Total Tangible fixed assets

20.820.991

20.329.407

21.656.104

. FINANCIAL FIXED ASSETS

. . Equity investments

1.445.208

1.445.208

1.445.208

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

1.445.208

1.445.208

1.445.208

. . Financial receivables

35.065

35.065

35.065

. . . . Within 12 months

35.065

35.065

35.065

. . . . 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

35.065

35.065

35.065

. . . . Within 12 months

35.065

35.065

35.065

. . . . Beyond 12 months

. . Other securities

2.000.000

2.000.000

2.000.000

. . Own shares

11.429.000

11.429.000

11.429.000

. . . Total nominal value

. Total financial fixed assets

14.909.273

14.909.273

14.909.273

Total fixed assets

35.806.436

35.390.215

36.636.944

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

6.321.960

7.318.494

8.333.091

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

5.889.361

6.612.884

6.859.314

. . Advance payments

. Total Inventories

12.211.321

13.931.378

15.192.405

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

58.619.458

71.923.436

81.415.320

. . Beyond 12 months

. . Trade receivables

44.196.555

54.007.547

66.032.131

. . . . Within 12 months

44.196.555

54.007.547

66.032.131

. . . . Beyond 12 months

. . 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.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

14.090.171

17.661.215

14.894.959

. . . . Within 12 months

14.090.171

17.661.215

14.894.959

. . . . Beyond 12 months

. . Receivables for anticipated taxes

2.612

. . . . Within 12 months

2.612

. . . . Beyond 12 months

. . Receivables due from third parties

332.732

254.674

485.618

. . . . Within 12 months

332.732

254.674

485.618

. . . . Beyond 12 months

. Total Credits not held as fixed assets

58.619.458

71.923.436

81.415.320

. 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

16.152.104

11.975.905

608.347

. . Checks

129.113

. . Banknotes and coins

4.493

6.367

24.932

. Total Liquid funds

16.285.710

11.982.272

633.279

Total current assets

87.116.489

97.837.086

97.241.004

ADJUSTMENT ACCOUNTS

. Discount on loans

225.640

276.609

159.838

. Other adjustment accounts

Total adjustments accounts

225.640

276.609

159.838

TOTAL ASSETS

123.148.565

133.503.910

134.037.786

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

5.200.000

5.200.000

5.200.000

. Additional paid-in capital

. Revaluation reserves

22.293.183

22.293.183

22.293.183

. Legal reserve

1.095.852

1.095.852

1.095.852

. Reserve for Own shares

. Statute reserves

. Other reserves

40.893.508

34.692.565

34.830.639

. Accumulated Profits (Losses)

. Profit( loss) of the year

4.552.021

14.000.942

5.061.926

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

74.034.564

77.282.542

68.481.600

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

389.363

294.144

Total Reserves for Risks and Charges

389.363

329.012

294.144

Employee termination indemnities

4.224.911

4.373.775

4.482.070

ACCOUNTS PAYABLE

. . . . Within 12 months

44.336.494

51.212.001

50.377.503

. . . . Beyond 12 months

67.212

112.019

10.179.231

. . Bonds

10.000.000

10.000.000

. . . . Within 12 months

10.000.000

. . . . Beyond 12 months

10.000.000

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to banks

6.363.552

. . . . Within 12 months

6.363.552

. . . . Beyond 12 months

. . Due to other providers of finance

112.020

156.827

179.231

. . . . Within 12 months

44.808

44.808

. . . . Beyond 12 months

67.212

112.019

179.231

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

41.149.624

33.149.015

39.897.692

. . . . Within 12 months

41.149.624

33.149.015

39.897.692

. . . . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

431.947

4.980.804

836.773

. . . . Within 12 months

431.947

4.980.804

836.773

. . . . Beyond 12 months

. . Due to social security and welfare inst.

517.651

845.183

775.812

. . . . Within 12 months

517.651

845.183

775.812

. . . . Beyond 12 months

. . Other payables

2.192.464

2.192.191

2.503.674

. . . . Within 12 months

2.192.464

2.192.191

2.503.674

. . . . Beyond 12 months

Total accounts payable

44.403.706

51.324.020

60.556.734

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

96.021

194.561

223.238

Total adjustment accounts

96.021

194.561

223.238

TOTAL LIABILITIES

123.148.565

133.503.910

134.037.786

 

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

317.297.252

293.345.746

266.623.032

. Changes in work in progress

-723.523

-246.430

1.338.133

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

2.927.369

3.521.700

3.687.981

. . Contributions for operating expenses

. . Different income and revenues

2.927.369

3.521.700

3.687.981

Total value of production

319.501.098

296.621.016

271.649.146

PRODUCTION COSTS

. Raw material,other materials and consum.

239.602.107

205.799.562

198.798.673

. Services received

44.343.058

40.508.890

. Leases and rentals

49.379.886

1.302.378

1.271.297

. Payroll and related costs

18.527.769

17.345.931

16.556.017

. . Wages and salaries

13.202.909

12.340.848

11.725.928

. . Social security contributions

4.345.318

4.018.683

3.851.747

. . Employee termination indemnities

979.542

986.400

978.342

. . Pension and similar

. . Other costs

. Amortization and depreciation

4.244.696

4.361.790

4.314.429

. . Amortization of intangible fixed assets

89.503

112.385

94.455

. . Amortization of tangible fixed assets

4.155.193

3.964.872

3.874.251

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

284.533

345.723

. Changes in raw materials

996.533

1.014.597

509.263

. Provisions to risk reserves

. Other provisions

. Other operating costs

1.113.132

1.097.551

1.019.811

Total production costs

313.864.123

275.264.867

262.978.380

Diff. between value and cost of product.

5.636.975

21.356.149

8.670.766

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

105.300

105.300

105.300

. . In subsidiary companies

. . In associated companies

. . In other companies

105.300

105.300

105.300

. Other financial income

933.161

235.686

163.455

. . 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

79.708

80.000

56.432

. . Financ.income other than the above

853.453

155.686

107.023

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

853.453

155.686

107.023

. Interest and other financial expense

-451.979

-511.406

-552.263

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

451.979

511.406

552.263

Total financial income and expense

586.482

-170.420

-283.508

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

1.012.777

8.332

13.313

. . Gains on disposals

. . Other extraordinary income

1.012.777

8.332

13.313

. Extraordinary expense

-22.201

-39.060

-98.658

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-22.201

-39.060

-98.658

Total extraordinary income and expense

990.576

-30.728

-85.345

Results before income taxes

7.214.033

21.155.001

8.301.913

. Taxes on current income

2.662.012

7.154.059

3.239.987

. . current taxes

2.662.012

7.151.447

3.237.375

. . differed taxes(anticip.)

2.612

2.612

. Net income for the period

4.552.021

14.000.942

5.061.926

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

4.552.021

14.000.942

5.061.926

 

RATIOS

Value Type

as at 31/12/2013

as at 31/12/2012

as at 31/12/2011

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,29

0,27

0,27

0,29

Elasticity Ratio

Units

0,71

0,73

0,73

0,69

Availability of stock

Units

0,10

0,10

0,11

0,08

Total Liquidity Ratio

Units

0,61

0,63

0,61

0,51

Quick Ratio

Units

0,13

0,09

0,00

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,38

0,51

0,73

3,44

Self Financing Ratio

Units

0,60

0,58

0,51

0,17

Capital protection Ratio

Units

0,87

0,75

0,85

0,59

Liabilities consolidation quotient

Units

0,10

0,09

0,29

0,24

Financing

Units

0,60

0,66

0,88

4,31

Permanent Indebtedness Ratio

Units

0,64

0,61

0,62

0,36

M/L term Debts Ratio

Units

0,03

0,03

0,11

0,13

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,23

1,38

CORRELATION

Fixed assets ratio

Units

2,19

2,31

2,27

1,11

Current ratio

Units

1,96

1,91

1,93

1,06

Acid Test Ratio-Liquidity Ratio

Units

1,69

1,64

1,63

0,87

Structure's primary quotient

Units

2,07

2,18

1,87

0,66

Treasury's primary quotient

Units

0,37

0,23

0,01

0,05

Rate of indebtedness ( Leverage )

%

166,34

172,75

195,73

572,06

Current Capital ( net )

Value

42.779.995

46.625.085

46.863.501

46.802

RETURN

Return on Sales

%

2,77

6,26

3,52

2,71

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

%

6,15

18,12

7,39

2,92

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

%

9,74

27,37

12,12

8,63

Return on Investment ( R.O.I. )

%

4,58

16,00

6,47

3,21

Return/ Sales

%

1,78

7,28

3,25

2,59

Extra Management revenues/charges incid.

%

80,75

65,56

58,38

23,20

Cash Flow

Value

8.796.717

18.362.732

9.376.355

88.390

Operating Profit

Value

5.636.975

21.356.149

8.670.766

76.588

Gross Operating Margin

Value

9.881.671

25.717.939

12.985.195

151.416

MANAGEMENT

Credits to clients average term

Days

50,14

66,28

89,16

85,32

Debts to suppliers average term

Days

51,26

47,46

59,70

102,23

Average stock waiting period

Days

13,85

17,10

20,51

23,63

Rate of capital employed return ( Turnover )

Units

2,58

2,20

1,99

1,33

Rate of stock return

Units

25,98

21,06

17,55

15,23

Labour cost incidence

%

5,84

5,91

6,21

9,79

Net financial revenues/ charges incidence

%

0,18

-0,06

-0,11

-1,29

Labour cost on purchasing expenses

%

5,90

6,30

6,30

9,56

Short-term financing charges

%

1,02

1,00

0,91

2,80

Capital on hand

%

38,81

45,51

50,27

74,64

Sales pro employee

Value

548.957

541.228

515.711

320.072

Labour cost pro employee

Value

32.054

32.003

32.023

32.226

 

 

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: \\VIVEK\Foreign Report Raw2\317011_files\Spazio.gif390.957

Population living in the region

:

Description: \\VIVEK\Foreign Report Raw2\317011_files\Spazio.gif9.393.092

Number of families in the region

:

Description: \\VIVEK\Foreign Report Raw2\317011_files\Spazio.gif3.858.736

 

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

 

- per food products

:

Description: \\VIVEK\Foreign Report Raw2\317011_files\Spazio.gif460

- per non food products

:

Description: \\VIVEK\Foreign Report Raw2\317011_files\Spazio.gif2.090

- per energy consume

:

Description: \\VIVEK\Foreign Report Raw2\317011_files\Spazio.gif114

 

 

Sector Data

 

The values are calculated on a base of 760 significant companies.

The companies cash their credits on an average of 85 dd.

The average duration of suppliers debts is about 102 dd.

The sector's profitability is on an average of 2,71%.

The labour cost affects the turnover in the measure of 9,79%.

Goods are held in stock in a range of 24 dd.

The difference between the sales volume and the resources used to realize it is about 1,33.

The employees costs represent the 9,56% 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 1.630.

The insolvency index for the region is 0,55, , while for the province it is 0,42.

Total Bankrupt companies in the province: 954.

Total Bankrupt companies in the region: 39.612.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.37

UK Pound

1

Rs.91.60

Euro

1

Rs.66.49

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

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.