MIRA INFORM REPORT

 

 

Report No. :

319212

Report Date :

24.04.2015

 

IDENTIFICATION DETAILS

 

Name :

CUCIRINI TRE STELLE MANIFATTURA DI SETTA LA SPA

 

 

Registered Office :

Via Piero Gobetti, 12 CALEPPIO 20090 - Settala (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

30.11.1967

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Preparation and spinning of textile fibres.

 

 

No. of Employee :

From 71 to 90

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

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 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

 

CUCIRINI TRE STELLE MANIFATTURA DI SETTA LA SPA

 

Via Piero Gobetti, 12 CALEPPIO 20090 - Settala (MI) -IT-

 

 

 

Summary

 

Fiscal Code

:

00747710150

Legal Form

:

Joint stock company

start of Activities

:

30/11/1967

Equity

:

2.000.000

Turnover Range

:

7.750.000/9.000.000

Number of Employees

:

from 71 to 90



Activity

 

Preparation and spinning of textile fibres



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00747710150

 

Foreign Trade Reg. no. : MI061230 since 20/12/1991

 

Chamber of Commerce no. : 166086 of Ancona

 

Chamber of Commerce no. : 160330 of Arezzo

 

Chamber of Commerce no. : 478167 of Bari

 

Chamber of Commerce no. : 346162 of Bergamo

 

Chamber of Commerce no. : 1854762 of Monza e Brianza

 

Chamber of Commerce no. : 779663 of Milano since 27/03/1969

 

Chamber of Commerce no. : 369268 of Modena

 

Chamber of Commerce no. : 161853 of Taranto

 

Chamber of Commerce no. : 131319 of Teramo

 

Chamber of Commerce no. : 132200 of Teramo

 

Chamber of Commerce no. : 320572 of Varese

 

Chamber of Commerce no. : 311752 of Venezia

 

Chamber of Commerce no. : 344025 of Venezia

 

Firms' Register : MI146-136724 of Milano since 19/02/1996

 

V.A.T. Code : 00747710150

 

Tribunal Co. Register : 136724 of

 

Foundation date

: 30/11/1967

Establishment date

: 30/11/1967

Start of Activities

: 30/11/1967

Legal duration

: 31/12/2030

Nominal Capital

: 2.250.000

Subscribed Capital

: 2.250.000

Paid up Capital

: 2.250.000

 

Legal mail :

LEGAL@PEC.CUCIRINITRESTELLE.COM

 

 

Members

 

Verde

Radice

Angelo

 

Vuoto

Born in Bergamo

(BG)

on 19/06/1940

- Fiscal Code : RDCNGL40H19A794I

 

Vuoto

Residence:

Osma Carlo

, 2

- 20151

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/05/2014

Partner

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Radice

Erminio

 

Vuoto

Born in Milano

(MI)

on 27/03/1947

- Fiscal Code : RDCRMN47C27F205X

 

Vuoto

Residence:

Beatrice D'este

, 10

- 20122

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/05/2014

Board Chairman

28/05/2014

Managing Director

28/05/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Radice

Federico

 

Vuoto

Born in Milano

(MI)

on 13/02/1981

- Fiscal Code : RDCFRC81B13F205E

 

Vuoto

Residence:

Osma Carlo

, 2

- 20151

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/05/2014

Managing Director

28/05/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Radice

Luigi

 

Vuoto

Born in Milano

(MI)

on 11/02/1981

- Fiscal Code : RDCLGU81B11F205C

 

Vuoto

Residence:

Carlo Bazzi

, 9

- 20121

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/05/2014

Managing Director

28/05/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

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.

 

Verde

Radice

Luigi

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Immobiliare R.a.m. Srl

Milano (MI) - IT -

00593910128

Sole Director

Active

Registered



The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

For more information, in this case, we advise to request further investigations.

 

 

Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Radice Angelo

Milano - IT -

RDCNGL40H19A794I

1.125.000 .Eur

50,00

Radice Erminio

Milano - IT -

RDCRMN47C27F205X

1.125.000 .Eur

50,00



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

Tre Stelle Filati Tinti S.r.l.

Bergamo - IT -

02785400165

25.000 .Eur

100,00

Ceased



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Piero Gobetti

, 12

- 20090

- Settala

(MI)

- IT -

 

TELEX

: 331471 CTS

 

PHONE

: 029589091

 

PHONE

: 02954171

 

FAX

: 0295417310

 

Legal mail

: LEGAL@PEC.CUCIRINITRESTELLE.COM

 

-

Branch

(Warehouse)

since 01/04/2007

 

Massafra

, 28/D

- 74015

- Martina Franca

(TA)

- IT -

 

-

Branch

(Warehouse)

since 01/01/2008

 

Iv Novembre

, 38

- 20053

- Muggio'

(MB)

- IT -

 

-

Branch

(Store)

since 11/05/2011

 

Da Caravaggio

, 8

- 52100

- Arezzo

(AR)

- IT -

 

Employees

: 78

 

Fittings and Equipment for a value of 1.280.000

Eur

 

Stocks for a value of 3.520.000

Eur

 

Furniture and fittings for a value of 400.000

Eur

 

Vehicles for a value of 480.000

Eur

 

The firm operates abroad as importer / exporter..

Products abroad are placed by :

- national or foreign important buyers

 

- importers

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- France

 

- Italy

 

Export is mainly towards:

- Italy

 

- Belgium

 

- Greece

 

- Bulgaria

 

- Gabon

 

- GIAMAICA

 

- France

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Rosso

Radice

Angelo

 

Vuoto

Born in Bergamo

(BG)

on 19/06/1940

- Fiscal Code : RDCNGL40H19A794I

 

Vuoto

Residence:

Osma Carlo

, 2

- 20151

Milano

(MI)

- IT -

 

Ex-Postions

Director

Technical Manager

 

Rosso

Mariconda

Alberto

 

Vuoto

Born in Milano

(MI)

on 18/08/1922

- Fiscal Code : MRCLRT22M18F205Q

 

Vuoto

Residence:

Bonnet Nino

, 7

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Rosso

Radice

Erminio

 

Vuoto

Born in Milano

(MI)

on 27/03/1947

- Fiscal Code : RDCRMN47C27F205X

 

Vuoto

Residence:

Beatrice D'este

, 10

- 20122

Milano

(MI)

- IT -

 

Ex-Postions

Managing Director

 

Rosso

Galassi

Giuseppe

 

Vuoto

Born in Codogno

(MI)

on 31/08/1938

- Fiscal Code : GLSGPP38M31C816F

 

Vuoto

Residence:

Gobetti

, 12

- 20090

Settala

(MI)

- IT -

 

Ex-Postions

Director

Managing Director

 

Rosso

Meroni

Gianfranco

 

Vuoto

Born in Milano

(MI)

on 10/05/1937

- Fiscal Code : MRNGFR37E10F205J

 

Vuoto

Residence:

Settembrini

, 26/A

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Rosso

Bombardieri

Giuliano Enrico

 

Vuoto

Born in Bergamo

(BG)

on 15/11/1947

- Fiscal Code : BMBGNN47S15A794Y

 

Vuoto

Residence:

Richetti

, 12

- 24010

Ponteranica

(BG)

- IT -

 

Ex-Postions

Director

 

Rosso

Meroni

Gianfranco

 

Vuoto

Born in Milano

(MI)

on 10/05/1937

- Fiscal Code : MRNGFR37E10F205J

 

Vuoto

Residence:

Settembrini

, 26/A

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Rosso

Rioldi

Daniele

 

Vuoto

Born in Codogno

(MI)

on 15/08/1944

- Fiscal Code : RLDDNL44M15C816M

 

Vuoto

Residence:

Ponti Ettore

, 34

- 20143

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Rosso

Conca

Maurizio

 

Vuoto

Born in Bergamo

(BG)

on 17/02/1951

- Fiscal Code : CNCMRZ51B17A794F

 

Vuoto

Residence:

Papa Giovanni Xxiii

, 94/D

- 24100

Bergamo

(BG)

- IT -

 

Ex-Postions

Managing Director

Director

 

Rosso

Grossi

Stefano

 

Vuoto

Born in Bergamo

(BG)

on 14/09/1962

- Fiscal Code : GRSSFN62P14A794X

 

Vuoto

Residence:

Papa Giovanni Xxiii

, 94/D

- 24121

Bergamo

(BG)

- IT -

 

Ex-Postions

Temporary Auditor

 

Rosso

Manzotti

Michele

 

Vuoto

Born in Bergamo

(BG)

on 17/02/1967

- Fiscal Code : MNZMHL67B17A794N

 

Vuoto

Residence:

Marco Negrisoli

, 6

- 24100

Bergamo

(BG)

- IT -

 

Ex-Postions

Temporary Auditor

 

Rosso

Scarpellini

Stefania

 

Vuoto

Born in Bergamo

(BG)

on 17/05/1977

- Fiscal Code : SCRSFN77E57A794A

 

Vuoto

Residence:

Papa Giovanni Xxiii

, 94/D

- 24121

Bergamo

(BG)

- IT -

 

Ex-Postions

Permanent Auditor

 

Rosso

Maffeis

Fabio

 

Vuoto

Born in Bergamo

(BG)

on 04/12/1968

- Fiscal Code : MFFFBA68T04A794S

 

Vuoto

Residence:

Donizetti

, 41

- 24020

Gorle

(BG)

- IT -

 

Ex-Postions

Permanent Auditor

 

Rosso

Ghitti

Elio Antonio

 

Vuoto

Born in Casazza

(BG)

on 21/12/1955

- Fiscal Code : GHTLTN55T21B947V

 

Vuoto

Residence:

Nazionale

, 97

- 24060

Casazza

(BG)

- IT -

 

Ex-Postions

Temporary Auditor

 

Rosso

Galassi

Erminio

 

Vuoto

Born in MILANO

(MI)

on 13/10/1933

- Fiscal Code : GLSRMN33R13F205F

 

Vuoto

Residence:

MORIGI

, 3

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

Rosso

Radice

Gian Mario

 

Vuoto

Born in Costa Valle Imagna

(BG)

on 16/06/1944

- Fiscal Code : RDCGMR44H16D103J

 

Vuoto

Residence:

Balsamo Crivelli Riccardo

, 15/1

- 20143

Milano

(MI)

- IT -

 

Ex-Postions

Attorney with special power

Managing Director

Assistant board Chairman

Director

Managing Director

 

Rosso

Conca

Maurizio

 

Vuoto

Born in Bergamo

(BG)

on 17/02/1951

- Fiscal Code : CNCMRZ51B17A794F

 

Vuoto

Residence:

Papa Giovanni Xxiii

, 94/D

- 24121

Bergamo

(BG)

- IT -

 

Ex-Postions

Managing Director

Managing Director

Managing Director

Director

 

Rosso

Radice

Dario

 

Vuoto

Born in Milano

(MI)

on 20/03/1969

- Fiscal Code : RDCDRA69C20F205E

 

Vuoto

Residence:

Manin Daniele

, 3

- 20121

Milano

(MI)

- IT -

 

Ex-Postions

Managing Director

Director

 

Rosso

Fumagalli

Dino

 

Vuoto

Born in Bergamo

(BG)

on 20/02/1958

- Fiscal Code : FMGDNI58B20A794A

 

Vuoto

Residence:

Teodoro Frizzoni

, 17

- 24121

Bergamo

(BG)

- IT -

 

Ex-Postions

Temporary Auditor

 

Rosso

Formenti

Elisabetta

 

Vuoto

Born in Busto Arsizio

(VA)

on 19/07/1970

- Fiscal Code : FRMLBT70L59B300E

 

Vuoto

Residence:

Castelmorrone

, 1

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Permanent Auditor

 

Rosso

Moroni

Giuseppe

 

Vuoto

Born in Milano

(MI)

on 23/11/1957

- Fiscal Code : MRNGPP57S23F205N

 

Vuoto

Residence:

Montecatini

, 13

- 20144

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Rosso

Vallone

Alessandra

 

Vuoto

Born in Siracusa

(SR)

on 08/11/1966

- Fiscal Code : VLLLSN66S48I754A

 

Vuoto

Residence:

Diaz

, 6

- 24050

Zanica

(BG)

- IT -

 

Ex-Postions

Temporary Auditor



CEASINGS/INCORPORATIONS/MERGES:

 

Verde

Splitting-up project and setting-up of new co

 

Vuoto

Date

Merging/Splitting-up Project-New Company:

16/06/2000

 

Verde

Splitting-up and setting-up of a new company

 

VuotoAFFORI S.R.L.

 

Vuoto

Fiscal Code: 03089400968

 

Vuoto

Date

Splitting-up:

22/12/2000

 

Verde

Project of merging by taking over of

 

VuotoTre Stelle Filati Tinti S.r.l.

 

Vuoto

Salita Della Scaletta

, 2

, 24100

, Bergamo

(BG)

- IT -

 

Vuoto

Fiscal Code: 02785400165

 

Vuoto

Date

Merging/splitting-up project:

04/10/2005

 

Verde

The firm absorbed by merging of

 

VuotoTre Stelle Filati Tinti S.r.l.

 

Vuoto

Salita Della Scaletta

, 2

, 24100

, Bergamo

(BG)

- IT -

 

Vuoto

Fiscal Code: 02785400165

 

Vuoto

Date

:

27/12/2005



Protests

 

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



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Verde

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 1967.

The analysis is based on the latest 3 balance sheets.

During the last years the subject suffered net losses and in 2013 r.o.e. is -19,4%. Losses are due to turnover decrease registered over the last years.

The operating result is negative.

The operating loss amounts to Eur. -41.372 .

The gross operating margin of the latest financial year is of Eur. 160.422 recording a -34,34% decrease.

The financial status of the company is fairly balanced with an indebtedness level of 3,83 even though on the increase if compared to 2012.

The equity capital is equal to Eur. 1.993.344 , stable in comparison with the value of the previous year.

During the last financial year debts totalled Eur. 7.964.941 (Eur. 312.502 of which were m/l term debts) showing a stable trend as opposed to 2012 (Eur. 8.027.787).

Both financial indebtedness and suppliers exposure are rather high but lined up with the field's average.

The available funds are good.

Trade credits are collected slowly, average term is 180,51 days. even if compared to the average of the sector.

Cash flow is negative at the end of financial year 2013.

Labour cost amounts to Eur. 2.591.541, with a 31,83% incidence on production costs. , whereas 31,5% is the incidence on sales revenues.

Financial charges have a high incidence (-3,88%) on turnover figures.



Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

8.226.269

Profit (Loss) for the period

-386.715

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

9.040.950

Profit (Loss) for the period

-121.101

 

Verde

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

10.820.383

Profit (Loss) for the period

-133.628

 

Verde

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

11.715.830

Profit (Loss) for the period

75.254



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

15.135

19.287

11.667

. . Research,develop. and advert.expens.

. . Industrial patent rights

993

2.318

8.735

. . Concessions,licenses,trademarks,etc.

. . Goodwill

149.468

170.820

226.925

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

269.077

126.363

119.112

. Total Intangible Fixed Assets

434.673

318.788

366.439

. TANGIBLE FIXED ASSETS

. . Real estate

158.650

161.500

167.200

. . Plant and machinery

1.270.307

1.249.758

1.284.648

. . Industrial and commercial equipment

11.132

11.813

16.893

. . Other assets

82.193

52.855

49.426

. . Assets under construction and advances

. Total Tangible fixed assets

1.522.282

1.475.926

1.518.167

. FINANCIAL FIXED ASSETS

. . Equity investments

268.052

267.432

18.272

. . . Equity invest. in subsidiary companies

14.334

14.334

15.174

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

253.718

253.098

3.098

. . Financial receivables

237.208

287.331

342.642

. . . . Within 12 months

. . . . Beyond 12 months

237.208

287.331

342.642

. . . Receivab due from subsidiaries

217.774

217.774

217.774

. . . . Within 12 months

. . . . Beyond 12 months

217.774

217.774

217.774

. . . 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

19.434

69.557

124.868

. . . . Within 12 months

. . . . Beyond 12 months

19.434

69.557

124.868

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

505.260

554.763

360.914

Total fixed assets

2.462.215

2.349.477

2.245.520

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

604.731

720.047

1.079.650

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

2.917.479

3.241.059

3.576.607

. . Advance payments

. Total Inventories

3.522.210

3.961.106

4.656.257

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

5.507.664

6.119.777

6.569.648

. . Beyond 12 months

663.394

531.840

534.000

. . Trade receivables

4.124.804

4.470.877

5.053.495

. . . . Within 12 months

4.124.804

4.470.877

5.053.495

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

1.297.575

1.278.512

1.400.361

. . . . Within 12 months

1.297.575

1.278.512

1.400.361

. . . . 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

181.618

59.438

100.800

. . . . Within 12 months

18.520

18.026

59.388

. . . . Beyond 12 months

163.098

41.412

41.412

. . Receivables for anticipated taxes

120.664

121.763

122.324

. . . . Within 12 months

. . . . Beyond 12 months

120.664

121.763

122.324

. . Receivables due from third parties

446.397

721.027

426.668

. . . . Within 12 months

66.765

352.362

56.404

. . . . Beyond 12 months

379.632

368.665

370.264

. Total Credits not held as fixed assets

6.171.058

6.651.617

7.103.648

. 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

8.268

10.354

19.608

. . Checks

371

. . Banknotes and coins

1.363

2.426

3.950

. Total Liquid funds

10.002

12.780

23.558

Total current assets

9.703.270

10.625.503

11.783.463

ADJUSTMENT ACCOUNTS

. Discount on loans

30.411

44.066

13.958

. Other adjustment accounts

Total adjustments accounts

30.411

44.066

13.958

TOTAL ASSETS

12.195.896

13.019.046

14.042.941

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

2.500.000

2.500.000

2.500.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

1.157

1.157

1.157

. Reserve for Own shares

. Statute reserves

. Other reserves

3

1

460.302

. Accumulated Profits (Losses)

-121.101

. Profit( loss) of the year

-386.715

-121.101

-133.628

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

1.993.344

2.380.057

2.827.831

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

229.457

228.986

219.361

. . Taxation fund, also differed

4.056

. . Other funds

37.279

Total Reserves for Risks and Charges

229.457

228.986

260.696

Employee termination indemnities

1.987.076

2.358.050

2.734.138

ACCOUNTS PAYABLE

. . . . Within 12 months

7.652.439

7.715.285

7.577.092

. . . . Beyond 12 months

312.502

312.502

312.502

. . Bonds

312.502

312.502

312.502

. . . . Within 12 months

. . . . Beyond 12 months

312.502

312.502

312.502

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to banks

4.325.903

4.512.882

4.750.445

. . . . Within 12 months

4.325.903

4.512.882

4.750.445

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

1.498.091

1.618.199

1.768.936

. . . . Within 12 months

1.498.091

1.618.199

1.768.936

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

65.901

75.901

2.250

. . . . Within 12 months

65.901

75.901

2.250

. . . . 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

680.729

207.308

146.461

. . . . Within 12 months

680.729

207.308

146.461

. . . . Beyond 12 months

. . Due to social security and welfare inst.

385.551

252.833

155.963

. . . . Within 12 months

385.551

252.833

155.963

. . . . Beyond 12 months

. . Other payables

696.264

1.048.162

753.037

. . . . Within 12 months

696.264

1.048.162

753.037

. . . . Beyond 12 months

Total accounts payable

7.964.941

8.027.787

7.889.594

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

21.078

24.166

330.682

Total adjustment accounts

21.078

24.166

330.682

TOTAL LIABILITIES

12.195.896

13.019.046

14.042.941

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

46.600

68.303

102.712

Risk accounts

3.117.898

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

8.226.269

9.040.950

10.820.383

. Changes in work in progress

-323.580

-335.548

163.490

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

197.992

424.851

746.465

. . Contributions for operating expenses

. . Different income and revenues

197.992

424.851

746.465

Total value of production

8.100.681

9.130.253

11.730.338

PRODUCTION COSTS

. Raw material,other materials and consum.

2.639.750

2.662.168

4.231.548

. Services received

. Leases and rentals

2.496.765

2.864.508

3.315.080

. Payroll and related costs

2.591.541

2.930.853

3.560.011

. . Wages and salaries

1.785.650

1.954.385

2.457.760

. . Social security contributions

559.549

662.566

814.389

. . Employee termination indemnities

150.236

208.773

249.939

. . Pension and similar

. . Other costs

96.106

105.129

37.923

. Amortization and depreciation

201.794

245.645

387.383

. . Amortization of intangible fixed assets

66.365

100.635

103.554

. . Amortization of tangible fixed assets

108.249

116.104

251.526

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

27.180

28.906

32.303

. Changes in raw materials

115.316

359.603

157.384

. Provisions to risk reserves

. Other provisions

. Other operating costs

96.887

68.762

62.973

Total production costs

8.142.053

9.131.539

11.714.379

Diff. between value and cost of product.

-41.372

-1.286

15.959

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

672

. . In subsidiary companies

. . In associated companies

. . In other companies

672

. Other financial income

386

2.074

4.466

. . 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

386

2.074

4.466

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

386

2.074

4.466

. Interest and other financial expense

-320.551

-289.199

-234.991

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

320.551

289.199

234.991

Total financial income and expense

-319.493

-287.125

-230.525

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-115.220

. . Of equity investments

-115.220

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-115.220

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

318.296

416.501

551.573

. . Gains on disposals

50.448

19.460

. . Other extraordinary income

318.296

366.053

532.113

. Extraordinary expense

-282.492

-163.870

-241.687

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-282.492

-163.870

-241.687

Total extraordinary income and expense

35.804

252.631

309.886

Results before income taxes

-325.061

-35.780

-19.900

. Taxes on current income

61.654

85.321

113.728

. . current taxes

60.555

85.321

109.672

. . differed taxes(anticip.)

1.099

4.056

. Net income for the period

-386.715

-121.101

-133.628

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

-386.715

-121.101

-133.628

 

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

0,20

0,18

0,16

0,27

Elasticity Ratio

Units

0,80

0,82

0,84

0,71

Availability of stock

Units

0,29

0,30

0,33

0,20

Total Liquidity Ratio

Units

0,51

0,51

0,51

0,45

Quick Ratio

Units

0,00

0,00

0,00

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

3,83

3,24

2,67

2,05

Self Financing Ratio

Units

0,16

0,18

0,20

0,26

Capital protection Ratio

Units

-0,06

0,00

0,16

0,77

Liabilities consolidation quotient

Units

0,30

0,35

0,40

0,17

Financing

Units

4,00

3,37

2,79

2,43

Permanent Indebtedness Ratio

Units

0,35

0,39

0,42

0,41

M/L term Debts Ratio

Units

0,19

0,21

0,22

0,08

Net Financial Indebtedness Ratio

Units

2,32

2,02

1,78

0,78

CORRELATION

Fixed assets ratio

Units

1,74

2,15

2,62

1,63

Current ratio

Units

1,27

1,38

1,56

1,27

Acid Test Ratio-Liquidity Ratio

Units

0,81

0,86

0,94

0,86

Structure's primary quotient

Units

0,81

1,01

1,26

1,07

Treasury's primary quotient

Units

0,00

0,00

0,00

0,02

Rate of indebtedness ( Leverage )

%

611,83

547,01

496,60

370,05

Current Capital ( net )

Value

2.050.831

2.910.218

4.206.371

571.296

RETURN

Return on Sales

%

-2,25

1,38

2,35

1,30

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

%

-19,40

-5,09

-4,73

-0,89

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

%

-16,31

-1,50

-0,70

2,00

Return on Investment ( R.O.I. )

%

-0,34

-0,01

0,11

1,87

Return/ Sales

%

-0,50

-0,01

0,15

1,81

Extra Management revenues/charges incid.

%

n.c.

n.c.

-837,32

4,33

Cash Flow

Value

-184.921

124.544

253.755

44.316

Operating Profit

Value

-41.372

-1.286

15.959

59.860

Gross Operating Margin

Value

160.422

244.359

403.342

144.930

MANAGEMENT

Credits to clients average term

Days

180,51

178,03

168,13

114,91

Debts to suppliers average term

Days

109,61

110,35

84,49

108,86

Average stock waiting period

Days

154,14

157,73

154,92

76,19

Rate of capital employed return ( Turnover )

Units

0,67

0,69

0,77

1,01

Rate of stock return

Units

2,34

2,28

2,32

4,72

Labour cost incidence

%

31,50

32,42

32,90

15,97

Net financial revenues/ charges incidence

%

-3,88

-3,18

-2,13

-2,33

Labour cost on purchasing expenses

%

31,83

32,10

30,39

16,13

Short-term financing charges

%

4,02

3,60

2,98

3,86

Capital on hand

%

148,26

144,00

129,78

98,78

Sales pro employee

Value

102.828

99.351

97.480

196.263

Labour cost pro employee

Value

32.394

32.207

32.072

32.990

 

 

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

:

Spazio3.839.216

Population living in the region

:

Spazio9.393.092

Number of families in the region

:

Spazio3.858.736

 

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

 

- per food products

:

Spazio460

- per non food products

:

Spazio2.090

- per energy consume

:

Spazio114



Sector Data

 

The values are calculated on a base of 246 significant companies.

 

The companies cash their credits on an average of 115 dd.

The average duration of suppliers debts is about 109 dd.

The sector's profitability is on an average of 1,30%.

The labour cost affects the turnover in the measure of 15,97%.

Goods are held in stock in a range of 76 dd.

The difference between the sales volume and the resources used to realize it is about 1,01.

The employees costs represent the 16,13% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.19

UK Pound

1

Rs.94.94

Euro

1

Rs.67.66

 

 

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.