MIRA INFORM REPORT

 

 

Report No. :

317026

Report Date :

15.04.2015

 

IDENTIFICATION DETAILS

 

Name :

LORIS BELLINI S.R.L.

 

 

Registered Office :

Via De Gasperi, 29/31,

46040 – Casalromano (MN)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

02.07.1970

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacture of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spare parts and accessories)

 

 

No. of Employees :

From 51 to 70

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – 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 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 132% of GDP in 2014, 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 tax evasion. In 2014 economic growth and labor market conditions continued to deteriorate, with overall unemployment rising to 12.2% and youth unemployment around 40%. Italy's GDP is now nearly 10% below its 2007 pre-crisis level.

 

Source : CIA

 


Company Name and address

 

LORIS BELLINI S.R.L.

 

Via De Gasperi, 29/31

 

46040 - Casalromano (MN) -IT-

 

 

Summary

 

Fiscal Code

:

00208060202

Legal Form

:

Limited liability company

start of Activities

:

01/01/1971

Equity

:

Over 2.582.254

Turnover Range

:

10.000.000/12.750.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

Manufacture of textile machinery, machinery and systems for auxiliary treatment of textiles, sewing and weaving machines (including spare parts and accessories)

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00208060202

 

Chamber of Commerce no. : 1970321

 

Chamber of Commerce no. : 1970321 of Milano

 

Chamber of Commerce no. : 122955 of Mantova since 30/05/1972

 

V.A.T. Code : 00208060202

 

Tribunal Co. Register : 4723 of

 

Foundation date

: 02/07/1970

Establishment date

: 29/07/1970

Start of Activities

: 01/01/1971

Legal duration

: 31/12/2050

Nominal Capital

: 103.896

Subscribed Capital

: 103.896

Paid up Capital

: 103.896

 

Legal mail :

LORISBELLINIMN@LEGALMAIL.IT

 

 

Members

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Verde.gif

Bellini

Roberto

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

Born in Bollate

(MI)

on 19/10/1952

- Fiscal Code : BLLRRT52R19A940A

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

Residence:

Leopardi

, 30

- 20021

Bollate

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/06/2012

Partner

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Verde.gif

Formentini

Luca

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

Born in Bollate

(MI)

on 30/07/1979

- Fiscal Code : FRMLCU79L30A940O

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

Residence:

Leopardi

, 18

- 20021

Bollate

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/06/2012

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Verde.gif

Vecchia

Gianmarco

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

Born in Asola

(MN)

on 20/01/1968

- Fiscal Code : VCCGMR68A20A470Y

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

Residence:

Pasubio

, 14

- 46041

Asola

(MN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

10/12/2004

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Verde.gif

Bellini

Davide Maria

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

Born in Milano

(MI)

on 12/11/1972

- Fiscal Code : BLLDDM72S12F205T

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

Residence:

Prealpi

, 44

- 21047

Saronno

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

26/06/2012

Director

26/06/2012

Managing Director

26/06/2012

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Verde.gif

Vitale

Lorenzo Benedetto

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

Born in Genova

(GE)

on 20/04/1939

- Fiscal Code : VTLLNZ39D20D969K

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

Residence:

Mario Pagano

, 51

- 20145

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

15/11/2011

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Verde.gif

Minoglia

Angelo Giuseppe

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

Born in Volta Mantovana

(MN)

on 30/11/1953

- Fiscal Code : MNGNLG53S30M125Y

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

Residence:

Furga

, 33

- 46013

Canneto sull'Oglio

(MN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

08/07/2003

Director

26/06/2012

Managing Director

26/06/2012

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\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: \\VIVEK\Foreign Report Raw2\317026_files\Verde.gif

Bellini

Davide Maria

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Loris Bellini S.p.A.

Bollate (MI) - IT -

00695610154

Director

Withdrawn

Merged

Innovation E Research Srl

Milano (MI) - IT -

07834020963

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

Bellini Roberto

Bollate - IT -

BLLRRT52R19A940A

34.632 .Eur

33,33

DE CESARE SILVANA

Bollate - IT -

DCSSVN51A42A794R

11.544 .Eur

11,11

Formentini Luca

Bollate - IT -

FRMLCU79L30A940O

23.088 .Eur

22,22

Bellini Davide Maria

BLLDDM72S12F205T

12.986 .Eur

12,50

Bellini Alberto

BLLLRT80E31A940G

12.986 .Eur

12,50

Bellini Giovanni

BLLGNN43S23A940J

8.658 .Eur

8,33

 

 

Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

Consorzio Per L'energia - Provincia Di M antova - Api Energia In Breve Api Energi

Mantova - IT -

01920210208

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

since 29/07/1970

 

De Gasperi

, 29/31

- 46040

- Casalromano

(MN)

- IT -

 

PHONE

: 037626019

 

PHONE

: 037676444

 

FAX

: 037676019

 

Legal mail

: LORISBELLINIMN@LEGALMAIL.IT

 

-

Branch

(Administrative office)

since 01/11/2011

 

Xi Febbraio

, 26

- 20021

- Bollate

(MI)

- IT -

 

Employees

: 58

 

Fittings and Equipment for a value of 790.000

Eur

 

Stocks for a value of 7.120.000

Eur

 

Furniture and fittings for a value of 34.000

Eur

 

Vehicles for a value of 72.000

Eur

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Rosso.gif

Formentini Orazio

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

Born in Bollate

(MI)

on 25/01/1950

- Fiscal Code : FRMRZO50A25A940B

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Vuoto.gif

Fiscal residence:

Laopardi

, 18

- 20021

Bollate

(MI)

- IT -

 

Ex-Postions

Sole Director



Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: \\VIVEK\Foreign Report Raw2\317026_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 1971.

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

In the economic management , good and bad results followed on by turns. with a profit (r.o.e. 5,11%) in the last financial year Upward trend as to the turnover in the last financial year (+11,77%).

The operating result was positive in the last financial year (4,61%) falling within the field's average.

The amount of the operating result for the year 2013 is of Eur. 632.359 rising (+more then 100%) in relation to the previous year.

The G.O.M. amounted to Eur. 780.028 growing by more then 100% if compared to the year before.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,73 increasing compared to last year (0,61)

With regard to equity capital, an amount of Eur. 5.754.752 is registered. , stable in comparison with the value of the previous year.

The financial management has recorded total debts amounting to Eur. 6.711.329, , showing an upward trend if compared to 2012.

Bank and suppliers credit recourse is limited, 88,19 gg. is payment average period below the sector's average.

The management determines a good range of liquidity.

As to due from customers, the average terms are 55,15 days. , lower than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 441.549

Labour cost amounts to Eur. 2.928.038, with a 21,09% incidence on production costs. , with a 25,19% incidence on turnover.

Financial charges have a limited incidence (-0,27%) on sales volume.



Financial Data

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

11.623.745

Profit (Loss) for the period

293.880

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

10.399.592

Profit (Loss) for the period

-841.834

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

13.535.571

Profit (Loss) for the period

28.214

 

Description: \\VIVEK\Foreign Report Raw2\317026_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

3.084.185

Profit (Loss) for the period

-101.370




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

17.408

24.687

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

260

520

. Total Intangible Fixed Assets

17.668

25.207

26.451

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

720.472

740.643

. . Industrial and commercial equipment

68.926

76.545

. . Other assets

120.603

147.663

. . Assets under construction and advances

. Total Tangible fixed assets

910.001

964.851

980.934

. FINANCIAL FIXED ASSETS

. . Equity investments

6.250

6.250

. . . Equity invest. in subsidiary companies

6.250

6.250

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

6.250

. . . . 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

6.250

6.250

6.250

Total fixed assets

933.919

996.308

1.013.635

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.439.233

1.557.217

. . Work in progress and semimanufactured

4.046.486

1.326.146

. . Work in progress on order

. . Finished goods

1.635.364

1.602.152

. . Advance payments

. Total Inventories

7.121.083

4.485.515

4.818.680

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

2.985.810

4.300.042

4.820.777

. . Beyond 12 months

63.739

63.739

7.864

. . Trade receivables

1.780.724

2.488.659

. . . . Within 12 months

1.780.724

2.488.659

. . . . 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

985.664

1.468.433

. . . . Within 12 months

929.530

1.412.299

. . . . Beyond 12 months

56.134

56.134

. . Receivables for anticipated taxes

190.635

318.760

. . . . Within 12 months

190.635

318.760

. . . . Beyond 12 months

. . Receivables due from third parties

92.526

87.929

. . . . Within 12 months

84.921

80.324

. . . . Beyond 12 months

7.605

7.605

. Total Credits not held as fixed assets

3.049.549

4.363.781

4.828.641

. 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

5.000

117.043

. Total Financial Assets

5.000

117.043

1.215.626

. LIQUID FUNDS

. . Bank and post office deposits

2.528.302

1.783.909

. . Checks

. . Banknotes and coins

8.572

7.573

. Total Liquid funds

2.536.874

1.791.482

3.341.979

Total current assets

12.712.506

10.757.821

14.204.926

ADJUSTMENT ACCOUNTS

. Discount on loans

67.290

. Other adjustment accounts

67.268

116.615

Total adjustments accounts

67.290

67.268

116.615

TOTAL ASSETS

13.713.715

11.821.397

15.335.176

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

103.896

103.896

103.896

. Additional paid-in capital

1.506.492

. Revaluation reserves

. Legal reserve

51.594

51.594

51.594

. Reserve for Own shares

. Statute reserves

. Other reserves

6.147.216

6.147.218

7.831.077

. Accumulated Profits (Losses)

-841.834

. Profit( loss) of the year

293.880

-841.834

28.214

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

5.754.752

5.460.874

9.521.273

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

43.274

39.572

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

43.274

39.572

35.867

Employee termination indemnities

893.350

901.763

1.002.417

ACCOUNTS PAYABLE

. . . . Within 12 months

6.711.329

5.147.769

4.346.504

. . . . Beyond 12 months

73.601

220.803

. . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to other providers of finance

2.788.494

2.935.696

. . . . Within 12 months

2.788.494

2.862.095

. . . . Beyond 12 months

73.601

. . Advances from customers

585.775

133.996

. . . . Within 12 months

585.775

133.996

. . . . Beyond 12 months

. . Trade payables

2.605.625

1.433.438

. . . . Within 12 months

2.605.625

1.433.438

. . . . 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

199.455

130.300

. . . . Within 12 months

199.455

130.300

. . . . Beyond 12 months

. . Due to social security and welfare inst.

195.165

169.928

. . . . Within 12 months

195.165

169.928

. . . . Beyond 12 months

. . Other payables

336.815

418.012

. . . . Within 12 months

336.815

418.012

. . . . Beyond 12 months

Total accounts payable

6.711.329

5.221.370

4.567.307

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

311.010

197.818

208.312

Total adjustment accounts

311.010

197.818

208.312

TOTAL LIABILITIES

13.713.715

11.821.397

15.335.176

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

24.335

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

11.623.744

10.399.592

13.535.571

. Changes in work in progress

2.753.552

-546.408

512.395

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

136.822

120.872

102.740

. . Contributions for operating expenses

85.136

93.995

86.310

. . Different income and revenues

51.686

26.877

16.430

Total value of production

14.514.118

9.974.056

14.150.706

PRODUCTION COSTS

. Raw material,other materials and consum.

5.723.915

4.198.368

5.654.435

. Services received

3.768.369

5.184.179

. Leases and rentals

4.912.689

167.786

169.993

. Payroll and related costs

2.928.038

2.744.995

3.202.677

. . Wages and salaries

2.026.951

1.931.046

1.903.705

. . Social security contributions

670.035

586.035

815.986

. . Employee termination indemnities

151.488

162.935

183.470

. . Pension and similar

. . Other costs

79.564

64.979

299.516

. Amortization and depreciation

147.669

185.055

172.065

. . Amortization of intangible fixed assets

9.939

9.309

45.034

. . Amortization of tangible fixed assets

128.503

162.812

110.847

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

9.227

12.934

16.184

. Changes in raw materials

117.983

-213.243

-119.402

. Provisions to risk reserves

. Other provisions

. Other operating costs

51.465

265.033

21.562

Total production costs

13.881.759

11.116.363

14.285.509

Diff. between value and cost of product.

632.359

-1.142.307

-134.803

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

21.875

. . In subsidiary companies

21.875

. . In associated companies

. . In other companies

. Other financial income

28.362

35.610

90.645

. . Financ.income from receivables

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

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

15.911

. . Financ.income from secur. cur.assets

17.372

68.819

. . Financ.income other than the above

10.990

21.826

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

10.990

21.826

. Interest and other financial expense

-81.291

-41.261

46.701

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

81.291

-46.701

Total financial income and expense

-31.054

-5.651

137.346

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

39.782

73.495

183.636

. . Gains on disposals

250

248

23.075

. . Other extraordinary income

39.532

73.247

160.561

. Extraordinary expense

-68.579

-40.136

-53.883

. . Losses on disposals

-31.803

. . Taxes relating to prior years

. . Other extraordinary expense

-36.776

-40.136

-53.883

Total extraordinary income and expense

-28.797

33.359

129.753

Results before income taxes

572.508

-1.114.599

132.296

. Taxes on current income

278.628

-272.765

104.082

. . current taxes

150.502

45.995

104.082

. . differed taxes(anticip.)

128.126

-318.760

. Net income for the period

293.880

-841.834

28.214

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

293.880

-841.834

28.214

 

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

0,07

0,08

0,07

0,18

Elasticity Ratio

Units

0,93

0,91

0,93

0,80

Availability of stock

Units

0,52

0,38

0,31

0,24

Total Liquidity Ratio

Units

0,41

0,53

0,61

0,48

Quick Ratio

Units

0,19

0,16

0,30

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,73

0,61

0,11

3,25

Self Financing Ratio

Units

0,42

0,46

0,62

0,19

Capital protection Ratio

Units

0,93

1,14

0,99

0,63

Liabilities consolidation quotient

Units

0,13

0,19

0,28

0,19

Financing

Units

1,17

0,96

0,48

3,80

Permanent Indebtedness Ratio

Units

0,48

0,54

0,70

0,36

M/L term Debts Ratio

Units

0,07

0,08

0,08

0,11

Net Financial Indebtedness Ratio

Units

0,04

0,21

n.c.

0,63

CORRELATION

Fixed assets ratio

Units

7,12

6,46

10,60

1,75

Current ratio

Units

1,89

2,09

3,27

1,21

Acid Test Ratio-Liquidity Ratio

Units

0,83

1,22

2,16

0,81

Structure's primary quotient

Units

6,16

5,48

9,39

1,03

Treasury's primary quotient

Units

0,38

0,37

1,05

0,06

Rate of indebtedness ( Leverage )

%

238,30

216,47

161,06

516,42

Current Capital ( net )

Value

6.001.177

5.610.052

9.858.422

422.465

RETURN

Return on Sales

%

3,80

-6,32

1,48

3,35

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

%

5,11

-15,42

0,30

5,13

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

%

9,95

-20,41

1,39

14,77

Return on Investment ( R.O.I. )

%

4,61

-9,66

-0,88

4,16

Return/ Sales

%

5,44

-10,98

-1,00

4,11

Extra Management revenues/charges incid.

%

46,47

n.c.

n.c.

28,57

Cash Flow

Value

441.549

-656.779

200.279

122.482

Operating Profit

Value

632.359

-1.142.307

-134.803

144.752

Gross Operating Margin

Value

780.028

-957.252

37.262

241.990

MANAGEMENT

Credits to clients average term

Days

55,15

86,15

n.c.

111,85

Debts to suppliers average term

Days

88,19

63,44

n.c.

128,30

Average stock waiting period

Days

220,55

155,27

128,16

80,43

Rate of capital employed return ( Turnover )

Units

0,85

0,88

0,88

1,08

Rate of stock return

Units

1,63

2,32

2,81

4,45

Labour cost incidence

%

25,19

26,40

23,66

19,12

Net financial revenues/ charges incidence

%

-0,27

-0,05

1,01

-1,08

Labour cost on purchasing expenses

%

21,09

24,69

22,42

19,02

Short-term financing charges

%

1,21

0,79

n.c.

2,68

Capital on hand

%

117,98

113,67

113,30

91,91

Sales pro employee

Value

127.733

181.114

135.355

198.432

Labour cost pro employee

Value

32.176

47.805

32.026

35.779

 

 

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\317026_files\Spazio.gif390.957

Population living in the region

:

Description: \\VIVEK\Foreign Report Raw2\317026_files\Spazio.gif9.393.092

Number of families in the region

:

Description: \\VIVEK\Foreign Report Raw2\317026_files\Spazio.gif3.858.736

 

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

 

- per food products

:

Description: \\VIVEK\Foreign Report Raw2\317026_files\Spazio.gif460

- per non food products

:

Description: \\VIVEK\Foreign Report Raw2\317026_files\Spazio.gif2.090

- per energy consume

:

Description: \\VIVEK\Foreign Report Raw2\317026_files\Spazio.gif114

 

Sector Data

 

The values are calculated on a base of 1.206 significant companies.

The companies cash their credits on an average of 112 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,35%.

The labour cost affects the turnover in the measure of 19,12%.

Goods are held in stock in a range of 80 dd.

The difference between the sales volume and the resources used to realize it is about 1,08.

The employees costs represent the 19,02% 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.