MIRA INFORM REPORT

 

 

Report No. :

319123

Report Date :

24.04.2015

 

IDENTIFICATION DETAILS

 

Name :

FERRIERA DI CITTADELLA SOCIETA' PER AZIO NI

 

 

Registered Office :

Via Dei Cairoli, 9

36100   - Vicenza (VI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

28.10.1981

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Metallurgy

·         Cold-Rolling of Narrow Strips

 

 

No. of Employees :

From 71 to 90

 

 

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

 

FERRIERA DI CITTADELLA SOCIETA' PER AZIO NI (IN FORMA ABBREVIATA : FERRIERA DI CI

 

Via Dei Cairoli, 9

 

36100 - Vicenza (VI) -IT-

 

 

Summary

 

Fiscal Code

:

00800140246

Legal Form

:

Joint stock company

start of Activities

:

30/10/1998

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 71 to 90

 

 

Activity

 

Metallurgy

Cold-rolling of narrow strips

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00800140246

 

Foreign Trade Reg. no. : VI046859 since 16/12/1998

 

Foreign Trade Reg. no. : 046859 of Vicenza since 16/12/1998

 

Chamber of Commerce no. : 104225 of Massa

 

Chamber of Commerce no. : 208043 of Padova until 05/11/1998

 

Chamber of Commerce no. : 268718 of Treviso

 

Chamber of Commerce no. : 268566 of Vicenza since 05/11/1998

 

Firms' Register : VI-1998-49228 of Vicenza since 10/11/1998

 

V.A.T. Code : 02713790240

 

Foundation date

: 28/10/1981

Establishment date

: 28/10/1981

Start of Activities

: 30/10/1998

Legal duration

: 31/12/2050

Nominal Capital

: 2.600.000

Subscribed Capital

: 2.600.000

Paid up Capital

: 2.600.000

 

Legal mail :

FERRIERADICITTADELLA@LEGALMAIL.IT

 

 

Members

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Verde.gif

Pirota

Renato

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Born in Milano

(MI)

on 28/09/1946

- Fiscal Code : PRTRNT46P28F205W

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Residence:

Monte Cereo

, 73/B

- 35030

Rovolon

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

08/05/2013

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Verde.gif

Marchesini

Luigi

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Born in Vicenza

(VI)

on 23/03/1964

- Fiscal Code : MRCLGU64C23L840Y

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Residence:

Europa

, 30

- 36100

Vicenza

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

12/11/1998

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Verde.gif

Ceroni

Andrea

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Born in Padova

(PD)

on 29/04/1965

- Fiscal Code : CRNNDR65D29G224V

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Residence:

I. Caffi

, 11

- 35100

Padova

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

28/03/2002

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Verde.gif

Catanzano

Marco Andrea

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Born in Milano

(MI)

on 03/01/1965

- Fiscal Code : CTNMCN65A03F205V

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Residence:

Giordano Bruno

, 10

- 35124

Padova

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

30/05/2012

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Verde.gif

Pirota S.a.s. Di Renato Pirota E C.

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

No Protests registered

 

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Verde.gif

Pirota

Renato

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

DVS IMMOBILIARE S.N.C. DI SCHIAVON EMANUELA eamp; C.

Padova (PD) - IT -

00771510286

Partner

Withdrawn

Registered

Cavour 13 S.n.c. Di Renato Pirota E C.

Padova (PD) - IT -

02288450287

Partner

Active

Registered

Pirota S.a.s. Di Renato Pirota E C.

Padova (PD) - IT -

03312600285

General Partner

Active

Registered

Il Molo S.r.l.

Padova (PD) - IT -

03647670284

Sole Director

Withdrawn

Registered

Il Molo S.r.l.

Padova (PD) - IT -

03647670284

Sole partner

Withdrawn

Registered

DVS SERVIZI S.N.C. DI VAROTTO PAOLO eamp; C.IN LIQUIDAZIONE

Trento (TN) - IT -

02146500281

Partner

Withdrawn

Registered

Ferriera Di Cittadella S.p.a.

Vicenza (VI) - IT -

00161750245

Managing Director

Withdrawn

Merged

Ferriera Di Cittadella S.p.a.

Vicenza (VI) - IT -

00161750245

Board Chairman

Withdrawn

Merged

R.I.V.-ROTTAMI INDUSTRIA VENETA S.R.L.

Vicenza (VI) - IT -

80000870248

Sole Director

Withdrawn

Registered

FERRIERA CASTELLANA - S.R.L.

Vicenza (VI) - IT -

00197000268

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

Pirota Renato

Rovolon - IT -

PRTRNT46P28F205W

1.144.000 .Eur

44,00

Ferriera Di Cittadella Societa' Per Azio Ni (in Forma Abbreviata : Ferriera Di Ci

Vicenza - IT -

00800140246

130.000 .Eur

5,00

Pirota S.a.s. Di Renato Pirota E C.

03312600285

1.326.000 .Eur

51,00

Ferriera Di Cittadella Societa' Per Azio ni (in Forma Abbreviata : Ferriera Di Ci

00800140246

130.000 .Eur

5,00

 

 

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

Terminale Ferroviario Valpolicella S.p.a . Per Brevita' T.f.v. S.p.a.

Sant'Ambrogio di Valpolicella - IT -

02037360233

10.000 .Eur

0,54

Active

Sapi S.p.a.

Padova - IT -

00667110282

25.500 .Eur

0,14

Active

Internazionale Marmi E Macchine - Carrar a S.p.a.

Carrara - IT -

00207170457

10.346 .Eur

0,03

Active

Padova Energia - Consorzio Per L'acquist o Di Risorse Energetiche

Padova - IT -

03461840286

Active

Ferriera Di Cittadella Societa' Per Azio Ni (in Forma Abbreviata : Ferriera Di Ci

Vicenza - IT -

00800140246

130.000 .Eur

5,00

Active

Carrara Lame S.r.l

Carrara - IT -

00715350450

9.900 .Eur

99,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Dei Cairoli

, 9

- 36100

- Vicenza

(VI)

- IT -

 

PHONE

: 0499400800

 

PHONE

: 0499417100

 

FAX

: 0499417111

 

Legal mail

: FERRIERADICITTADELLA@LEGALMAIL.IT

 

-

Branch

(Factory)

since 30/10/1998

 

Castellana

, 75

- 31039

- Riese Pio X

(TV)

- IT -

 

PHONE

: 0423746001

 

-

Branch

(Factory)

since 30/10/1998

 

Vicenza

, 126

- 35013

- Cittadella

(PD)

- IT -

 

PHONE

: 0499400800

 

Employees

: 87

 

Fittings and Equipment for a value of 2.650.000

Eur

 

Stocks for a value of 8.710.000

Eur

 

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

INTER.PI. SpA

03/11/1998

 

EX-MEMBERS / EX-POSITIONS:

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Rosso.gif

Pirota

Roberto

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Born in Milano

(MI)

on 04/07/1935

- Fiscal Code : PRTRRT35L04F205W

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Residence:

Romagna

, 6

- 31033

Castelfranco Veneto

(TV)

- IT -

 

Ex-Postions

Attorney with special power

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Rosso.gif

De Marchi

Luigi

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Born in Candiana

(PD)

on 24/10/1948

- Fiscal Code : DMRLGU48R24B589W

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Residence:

Palermo

, 1

- 35018

San Martino di Lupari

(PD)

- IT -

 

Ex-Postions

Attorney with special power

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Rosso.gif

Naudon

Jean Claude

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Born in Casablanca

( )

on 18/07/1949

- Fiscal Code : NDNJCL49L18Z330Q

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Residence:

Vicenza

, 128

- 35013

Cittadella

(PD)

- IT -

 

Ex-Postions

Attorney with special power

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Rosso.gif

Giacobbo

Gabriella

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Born in CITTADELLA

(PD)

on 02/02/1943

- Fiscal Code : GCBGRL43B42C743P

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Residence:

ALFIERI

, 2

- 35013

CITTADELLA

(PD)

- IT -

 

Ex-Postions

Attorney with special power

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Verde.gif

The firm absorved

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gifFerriera Di Cittadella Societa' Per AzioNi (in Forma Abbreviata : Ferriera Di Ci

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Dei Cairoli

, 9

, 36100

, Vicenza

(VI)

- IT -

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Vuoto.gif

Date

:

30/10/1998



Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\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

 

Subject is active since 1998

The analysis is based on the latest 3 balance sheets.

During the last years, it recorded positive net results (r.o.e. 1,66% in 2013)

The operating result was positive in the last financial year (2,57%) and in line with the sector's average.

The amount of the operating result is equal to Eur. 1.317.649 with a 46,82% growth.

The gross operating margin of the latest financial year is of Eur. 2.145.757 , stable if compared to the year before.

From a financial aspect the company's status covers total short-term debts; the indebtedness volume in 2013 is in fact 0,38 improved in comparison with the year before (0,39.).

It's shareholders funds amount to Eur. 32.025.150 , unchanged as opposed to the preceding year.

During the last financial year total debts volume reached Eur. 18.035.947 (Eur. 600.000 were m/l term ones) , a more or less stable value.

The company does not exceed in bank credits; payments average period is instead slightly high (113,96 gg.) and higher than sector's average.

The available funds are good.

Trade credits average terms are slow, on average 93,94 days. within the average values of the sector.

During financial year 2013 the cash flow amounted to Eur. 1.360.810

Subordinate employment cost is of Eur. 3.750.338, i.e. 14,68% on total production costs. and a 14,05% incidence on sales volumes.

Limited financial charges in relation to sales volume.



Financial Data

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

26.691.343

Profit (Loss) for the period

532.702

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

31.955.717

Profit (Loss) for the period

460.171

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Verde.gif

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

33.846.615

Profit (Loss) for the period

323.280

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Verde.gif

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

33.997.729

Profit (Loss) for the period

893.572



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

15.517

38.778

67.297

. . Concessions,licenses,trademarks,etc.

5.332

6.582

6.452

. . Goodwill

200.000

400.000

600.000

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

1.695

3.391

. Total Intangible Fixed Assets

222.544

448.751

673.749

. TANGIBLE FIXED ASSETS

. . Real estate

15.512.641

14.671.409

14.818.592

. . Plant and machinery

2.448.577

2.281.376

2.315.266

. . Industrial and commercial equipment

205.634

210.712

143.986

. . Other assets

299.671

290.594

346.084

. . Assets under construction and advances

. Total Tangible fixed assets

18.466.523

17.454.091

17.623.928

. FINANCIAL FIXED ASSETS

. . Equity investments

3.702.338

3.702.338

3.702.338

. . . Equity invest. in subsidiary companies

3.651.010

3.651.010

3.651.010

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

51.328

51.328

51.328

. . Financial receivables

915.820

956.232

1.146.243

. . . . Within 12 months

. . . . Beyond 12 months

915.820

956.232

1.146.243

. . . Receivab due from subsidiaries

915.820

. . . . Within 12 months

. . . . Beyond 12 months

915.820

. . . 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

956.232

1.146.243

. . . . Within 12 months

. . . . Beyond 12 months

956.232

1.146.243

. . Other securities

. . Own shares

3.500.000

3.500.000

3.500.000

. . . Total nominal value

. Total financial fixed assets

8.118.158

8.158.570

8.348.581

Total fixed assets

26.807.225

26.061.412

26.646.258

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

4.980.849

3.400.778

4.713.117

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

3.727.992

4.777.545

6.031.797

. . Advance payments

. Total Inventories

8.708.841

8.178.323

10.744.914

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

9.738.209

11.685.462

13.913.847

. . Beyond 12 months

531.920

217.726

202.227

. . Trade receivables

6.965.211

7.057.089

9.162.614

. . . . Within 12 months

6.718.140

6.839.363

8.960.387

. . . . Beyond 12 months

247.071

217.726

202.227

. . Receivables due from subsid. comp.

1.070.015

2.053.629

2.032.924

. . . . Within 12 months

1.070.015

2.053.629

2.032.924

. . . . 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

601.933

988.115

1.378.739

. . . . Within 12 months

601.933

988.115

1.378.739

. . . . Beyond 12 months

. . Receivables for anticipated taxes

445.329

445.329

402.655

. . . . Within 12 months

160.480

445.329

402.655

. . . . Beyond 12 months

284.849

. . Receivables due from third parties

1.187.641

1.359.026

1.139.142

. . . . Within 12 months

1.187.641

1.359.026

1.139.142

. . . . Beyond 12 months

. Total Credits not held as fixed assets

10.270.129

11.903.188

14.116.074

. 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

5.342.931

6.128.189

4.879.207

. . Checks

. . Banknotes and coins

3.718

15.097

7.639

. Total Liquid funds

5.346.649

6.143.286

4.886.846

Total current assets

24.325.619

26.224.797

29.747.834

ADJUSTMENT ACCOUNTS

. Discount on loans

112.789

102.580

. Other adjustment accounts

119.208

Total adjustments accounts

119.208

112.789

102.580

TOTAL ASSETS

51.252.052

52.398.998

56.496.672

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

2.600.000

2.600.000

2.600.000

. Additional paid-in capital

. Revaluation reserves

6.608.096

6.608.096

6.608.096

. Legal reserve

520.000

520.000

520.000

. Reserve for Own shares

3.500.000

3.500.000

. Statute reserves

3.500.000

. Other reserves

18.264.352

17.835.536

17.542.151

. Accumulated Profits (Losses)

. Profit( loss) of the year

532.702

460.171

323.280

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

32.025.150

31.523.803

31.093.527

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

98.365

98.365

98.365

. . Taxation fund, also differed

. . Other funds

104.000

104.000

104.000

Total Reserves for Risks and Charges

202.365

202.365

202.365

Employee termination indemnities

781.157

855.744

1.068.009

ACCOUNTS PAYABLE

. . . . Within 12 months

17.435.947

18.365.854

22.072.506

. . . . Beyond 12 months

600.000

1.233.334

1.840.000

. . Bonds

4.332.284

4.832.284

5.332.284

. . . . Within 12 months

4.332.284

4.832.284

5.332.284

. . . . 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

5.733.333

6.766.678

9.380.703

. . . . Within 12 months

5.133.333

5.533.344

7.540.703

. . . . Beyond 12 months

600.000

1.233.334

1.840.000

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

80.136

221.510

148.111

. . . . Within 12 months

80.136

221.510

148.111

. . . . Beyond 12 months

. . Trade payables

7.019.959

6.921.572

8.021.934

. . . . Within 12 months

7.019.959

6.921.572

8.021.934

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

58.394

72.187

44.158

. . . . Within 12 months

58.394

72.187

44.158

. . . . 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

222.413

137.272

179.661

. . . . Within 12 months

222.413

137.272

179.661

. . . . Beyond 12 months

. . Due to social security and welfare inst.

269.792

260.435

353.448

. . . . Within 12 months

269.792

260.435

353.448

. . . . Beyond 12 months

. . Other payables

319.636

387.250

452.207

. . . . Within 12 months

319.636

387.250

452.207

. . . . Beyond 12 months

Total accounts payable

18.035.947

19.599.188

23.912.506

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

207.433

217.898

220.265

Total adjustment accounts

207.433

217.898

220.265

TOTAL LIABILITIES

51.252.052

52.398.998

56.496.672

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

154.286

Risk accounts

103.291

Civil and fiscal norms relation

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

26.691.343

31.955.717

33.846.615

. Changes in work in progress

-1.049.553

-1.254.252

1.761.464

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

1.223.471

1.333.352

1.293.023

. . Contributions for operating expenses

. . Different income and revenues

1.223.471

1.333.352

1.293.023

Total value of production

26.865.261

32.034.817

36.901.102

PRODUCTION COSTS

. Raw material,other materials and consum.

18.588.616

20.421.639

27.320.900

. Services received

3.770.957

. Leases and rentals

4.451.878

4.477.664

. Payroll and related costs

3.750.338

3.844.961

4.032.264

. . Wages and salaries

2.512.190

2.310.258

2.421.281

. . Social security contributions

850.745

1.129.377

1.175.565

. . Employee termination indemnities

266.004

285.697

300.551

. . Pension and similar

. . Other costs

121.399

119.629

134.867

. Amortization and depreciation

828.108

918.738

837.302

. . Amortization of intangible fixed assets

236.335

236.803

239.531

. . Amortization of tangible fixed assets

551.951

532.833

538.992

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

39.822

149.102

58.779

. Changes in raw materials

-1.580.071

1.312.339

-1.084.325

. Provisions to risk reserves

. Other provisions

. Other operating costs

189.664

187.814

148.316

Total production costs

25.547.612

31.137.369

35.732.121

Diff. between value and cost of product.

1.317.649

897.448

1.168.981

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

35.280

195.055

93.576

. . Financ.income from receivables

29.126

36.608

. . . 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

165.929

56.968

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

. Interest and other financial expense

-332.774

-427.798

-391.274

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

427.798

391.274

Total financial income and expense

-297.494

-232.743

-297.698

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

6.244

226.975

8.499

. . Gains on disposals

4.179

1.968

5.554

. . Other extraordinary income

2.065

225.007

2.945

. Extraordinary expense

-51.065

-107.819

-132.417

. . Losses on disposals

-6.579

-2.185

. . Taxes relating to prior years

. . Other extraordinary expense

-51.065

-101.240

-130.232

Total extraordinary income and expense

-44.821

119.156

-123.918

Results before income taxes

975.334

783.861

747.365

. Taxes on current income

442.632

323.690

424.085

. . current taxes

442.632

366.364

397.539

. . differed taxes(anticip.)

-42.674

26.546

. Net income for the period

532.702

460.171

323.280

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

532.702

460.171

323.280

 

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

0,52

0,50

0,47

0,35

Elasticity Ratio

Units

0,47

0,50

0,53

0,63

Availability of stock

Units

0,17

0,16

0,19

0,19

Total Liquidity Ratio

Units

0,30

0,34

0,34

0,45

Quick Ratio

Units

0,10

0,12

0,09

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,38

0,39

0,55

1,59

Self Financing Ratio

Units

0,62

0,60

0,55

0,29

Capital protection Ratio

Units

0,90

0,90

0,91

0,66

Liabilities consolidation quotient

Units

0,08

0,11

0,13

0,35

Financing

Units

0,56

0,62

0,77

2,23

Permanent Indebtedness Ratio

Units

0,65

0,64

0,60

0,50

M/L term Debts Ratio

Units

0,03

0,04

0,05

0,13

Net Financial Indebtedness Ratio

Units

0,15

0,17

0,32

0,66

CORRELATION

Fixed assets ratio

Units

1,25

1,29

1,28

1,28

Current ratio

Units

1,40

1,43

1,35

1,23

Acid Test Ratio-Liquidity Ratio

Units

0,90

0,98

0,86

0,85

Structure's primary quotient

Units

1,19

1,21

1,17

0,82

Treasury's primary quotient

Units

0,31

0,33

0,22

0,03

Rate of indebtedness ( Leverage )

%

160,04

166,22

181,70

333,89

Current Capital ( net )

Value

6.889.672

7.858.943

7.675.328

2.359.274

RETURN

Return on Sales

%

5,10

4,32

3,43

4,79

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

%

1,66

1,46

1,04

6,23

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

%

3,05

2,49

2,40

12,22

Return on Investment ( R.O.I. )

%

2,57

1,71

2,07

4,96

Return/ Sales

%

4,94

2,81

3,45

4,88

Extra Management revenues/charges incid.

%

40,43

51,28

27,65

37,59

Cash Flow

Value

1.360.810

1.378.909

1.160.582

1.368.449

Operating Profit

Value

1.317.649

897.448

1.168.981

1.180.845

Gross Operating Margin

Value

2.145.757

1.816.186

2.006.283

1.810.612

MANAGEMENT

Credits to clients average term

Days

93,94

79,50

97,46

82,56

Debts to suppliers average term

Days

113,96

101,22

91,32

85,89

Average stock waiting period

Days

117,46

92,13

114,29

48,82

Rate of capital employed return ( Turnover )

Units

0,52

0,61

0,60

1,17

Rate of stock return

Units

3,06

3,91

3,15

7,33

Labour cost incidence

%

14,05

12,03

11,91

10,52

Net financial revenues/ charges incidence

%

-1,11

-0,73

-0,88

-1,55

Labour cost on purchasing expenses

%

14,68

12,35

11,28

9,99

Short-term financing charges

%

1,85

2,18

1,64

3,23

Capital on hand

%

192,02

163,97

166,92

84,83

Sales pro employee

Value

306.797

266.297

268.623

401.664

Labour cost pro employee

Value

43.107

32.041

32.002

38.717

 

 

Remarks

 

1) Protests checking (relative to the last five years) performed by crossing and matching the members names and the Firm's Style with the reported addresses, is supplied by the Informatic Registry managed by the Italian Chamber of Commerce. If the fiscal code is not indicated, the eventual homonymous cases are submitted to expert staff evaluation in order to limit wrong matching risks.

 

2) The Legal Data, supplied and retrived from the Firm's Registry of the Italian Chamber of Commerce, are in line with the last registered modifications.

 

3) Risk evaluation and Credit Opinion have been performed on the base of the actual data at the moment of their availability.

 

 

Market / Territory Data

 

Population living in the province

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Spazio.gif831.356

Population living in the region

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Spazio.gif4.699.950

Number of families in the region

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Spazio.gif1.813.210

 

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

 

- per food products

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Spazio.gif456

- per non food products

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Spazio.gif2.052

- per energy consume

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.947\Spazio.gif127

 

 

Sector Data

 

The values are calculated on a base of 3 significant companies.

The companies cash their credits on an average of 22 dd.

The average duration of suppliers debts is about 100 dd.

The sector's profitability is on an average of 5,45%.

The labour cost affects the turnover in the measure of 10,63%.

Goods are held in stock in a range of 11 dd.

The difference between the sales volume and the resources used to realize it is about 0,94.

The employees costs represent the 10,97% 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 13.782 protested subjects are found; in the province they count to 2.234.

The insolvency index for the region is 0,30, , while for the province it is 0,27.

Total Bankrupt companies in the province : 2.546.

Total Bankrupt companies in the region : 16.714.

 


 

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 :

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.