MIRA INFORM REPORT

 

 

Report No. :

319142

Report Date :

25.04.2015

 

IDENTIFICATION DETAILS

 

Name :

FERRARO - S.P.A.

 

 

Registered Office :

Viale Per Busto Arsizio, 120 21015 - Lonate Pozzolo (VA)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

05.07.1983

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of Machinery for Textile, Apparel and Leather Industries. (Including Spare Parts and Accessories)

 

 

No. of Employees :

From 25 to 35

 

 

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 :

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

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 


 

ITALY - ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is higher. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 133% of GDP in 2013, but investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2013 economic growth and labor market conditions deteriorated, with growth at -1.8% and unemployment rising to 12.4%, with youth unemployment around 40%. Italy's GDP is now 8% below its 2007 pre-crisis level.

 

Source : CIA

 

Company Name and address

 

FERRARO - S.P.A.

 

Viale Per Busto Arsizio, 120

 

21015 - Lonate Pozzolo (VA) -IT-

 

 

Summary

 

Fiscal Code

:

01044680187

Legal Form

:

Joint stock company

start of Activities

:

16/01/1986

Equity

:

Over 2.582.254

Turnover Range

:

9.000.000/10.000.000

Number of Employees

:

from 26 to 35

 

 

Activity

 

Manufacture of machinery for textile, apparel and leather industries (Including Spare Parts and Accessories)

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01044680187

 

Foreign Trade Reg. no. : VA029895 since 15/06/1992

 

Chamber of Commerce no. : 193588 of Varese since 11/03/1986

 

V.A.T. Code : 01594310128

 

Establishment date

: 05/07/1983

Start of Activities

: 16/01/1986

Legal duration

: 31/12/2050

Nominal Capital

: 774.750

Subscribed Capital

: 774.750

Paid up Capital

: 774.750

 

Members

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Verde.gif

Ferraro

Giancarlo

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Born in Busto Arsizio

(VA)

on 09/03/1953

- Fiscal Code : FRRGCR53C09B300N

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Residence:

Molino Di Mezzo

, 2

- 21019

Somma Lombardo

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

12/06/2013

Director

12/06/2013

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Verde.gif

Ferraro

Simone

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Born in Busto Arsizio

(VA)

on 29/11/1979

- Fiscal Code : FRRSMN79S29B300B

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Residence:

- 21019

Somma Lombardo

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

17/07/2013

Director

12/06/2013

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Verde.gif

Zucchi

Alessandro

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Born in Urgnano

(BG)

on 08/11/1958

- Fiscal Code : ZCCLSN58S08L502R

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Residence:

Per Busto Arsizio

, 120

- 21015

Lonate Pozzolo

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

12/06/2013

Managing Director

17/07/2013

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_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\Ferraro_files\Verde.gif

Ferraro

Giancarlo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Etrusca Di Ferraro Giancarlo E Roncari Anna - Societa' Semplice

Lonate Pozzolo (VA) - IT -

02511750123

Sole Director

Withdrawn

Registered

Etrusca Di Ferraro Giancarlo E Roncari Anna - Societa' Semplice

Lonate Pozzolo (VA) - IT -

02511750123

Partner

Active

Registered

Lamperti Group - S.r.l. In LiquidazionE - In Concordato Preventivo

Busto Arsizio (VA) - IT -

02522180120

Director

Withdrawn

In liquidation

Lamperti Group - S.r.l. In LiquidazionE - In Concordato Preventivo

Busto Arsizio (VA) - IT -

02522180120

Managing Director

Withdrawn

In liquidation

Interfinish S.r.l.

Lonate Pozzolo (VA) - IT -

01804930129

Sole Director

Active

Registered

Interfinish S.r.l.

Lonate Pozzolo (VA) - IT -

01804930129

Partner

Withdrawn

Registered

Cascina Mulin De Mez Di Ferraro Giancarlo E Roncari Anna S.a.s.

Somma Lombardo (VA) - IT -

02190040127

General Partner

Active

Registered

Cascina Mulin De Mez Di Ferraro Giancarlo E Roncari Anna S.a.s.

Somma Lombardo (VA) - IT -

02190040127

Manager

Active

Registered

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Verde.gif

Ferraro

Simone

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Sasy S.r.l. - In Liquidazione

Lonate Pozzolo (VA) - IT -

03835560966

Director

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

Ferraro Giancarlo

Somma Lombardo - IT -

FRRGCR53C09B300N

588.810 .Eur

76,00

Ferraro Simone

Somma Lombardo - IT -

FRRSMN79S29B300B

73.601 .Eur

9,50

Roncari Anna

Somma Lombardo - IT -

RNCNNA54L42L781V

38.737 .Eur

5,00

Ferraro Sara

FRRSRA82R43B300J

73.601 .Eur

9,50

 

Direct Participations

 

The Company under review has no participations in other Companies.

 

Firm's location and structure

 

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

-

Legal and operative seat

 

Per Busto Arsizio

, 120

- 21015

- Lonate Pozzolo

(VA)

- IT -

 

PHONE

: 0331302994

 

PHONE

: 033132994

 

FAX

: 0331302968

 

-

Branch

(Store)

since 01/04/1992

 

Contrada Gelada

- 21015

- Lonate Pozzolo

(VA)

- IT -

 

PHONE

: 0331302994

 

Employees

: 32

 

Fittings and Equipment for a value of 270.000

Eur

 

Stocks for a value of 1.220.000

Eur

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Rosso.gif

Ferraro

Giancarlo

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Born in Busto Arsizio

(VA)

on 09/03/1953

- Fiscal Code : FRRGCR53C09B300N

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Residence:

Molino Di Mezzo

, 2

- 21019

Somma Lombardo

(VA)

- IT -

 

Ex-Postions

Sole Director

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Rosso.gif

Roncari

Anna

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Born in Verona

(VR)

on 02/07/1954

- Fiscal Code : RNCNNA54L42L781V

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Residence:

Molino Di Mezzo

, 2

- 21019

Somma Lombardo

(VA)

- IT -

 

Ex-Postions

Managing Director

Director

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Rosso.gif

Bianchi

Carlo

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Born in Busto Arsizio

(VA)

on 11/04/1977

- Fiscal Code : BNCCRL77D11B300C

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Residence:

Sempione 18

- 28047

Oleggio

(NO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Rosso.gif

Moroni

Davide

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Born in Busto Arsizio

(VA)

on 06/02/1980

- Fiscal Code : MRNDVD80B06B300K

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Residence:

Guido Gozzano

, 18

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Temporary Auditor

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Rosso.gif

Faggiano

Antonio

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Born in Pavia

(PV)

on 23/11/1944

- Fiscal Code : FGGNTN44S23G388S

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Residence:

Xx Settembre

, 66

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Temporary Auditor

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Rosso.gif

Caldiroli

Virginio

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Born in Gorla Minore

(VA)

on 01/03/1948

- Fiscal Code : CLDVGN48C01E102Z

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Residence:

G. Tovo

, 2

- 21057

Olgiate Olona

(VA)

- IT -

 

Ex-Postions

Temporary Auditor

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Rosso.gif

Frontini

Gaudenzio

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Born in Solbiate Olona

(VA)

on 28/10/1934

- Fiscal Code : FRNGNZ34R28I794C

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Residence:

Mentana

, 7

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Auditor

Permanent Auditor

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Rosso.gif

Frontini

Massimiliano

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Born in Busto Arsizio

(VA)

on 07/09/1968

- Fiscal Code : FRNMSM68P07B300I

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Residence:

Mentana

, 7/B

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Rosso.gif

Ferioli

Anna Amba

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Born in Gorla Minore

(VA)

on 13/08/1938

- Fiscal Code : FRLNMB38M53E102Q

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Vuoto.gif

Residence:

Mentana

, 7

- 21052

Busto Arsizio

(VA)

- IT -

 

Ex-Postions

Auditor

Permanent Auditor

 

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\Ferraro_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

 

Subject is active since 1986

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

During the last years, it recorded positive net results (r.o.e. 0,79% in 2013)

The return on Investment in the last financial year was positive (1,71%) falling within the field's average.

An operating result of Eur. 177.020 has been registered. rising (+more then 100%) in relation to the previous year.

A gross operating margine for a value of Eur. 447.448 was reached. with a more then 100% increase as opposed to the preceding year.

From a financial aspect the company's status covers total short-term debts; the indebtedness volume in 2013 is in fact 0,24 lower than in 2012.

With regard to equity capital, an amount of Eur. 5.376.900 is registered. , unchanged if compared to 2012.

During the last financial year debts totalled Eur. 3.973.484 (Eur. 767.568 of which were m/l term debts) with a downward trend if compared to the preceding year (-23,1%).

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

The available funds are good.

Trade credits are collected slowly, average term is 112,71 days. within the standard level of the average of the sector.

During financial year 2013 the cash flow amounted to Eur. 312.952

Labour cost expenses amount to Eur. 1.771.467 , representing 17,8% on the total of production costs. , with a 18,96% incidence on turnover.

The incidence of the financial charges is of -0,86% on the sales amount.

 

Financial Data

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

9.341.726

Profit (Loss) for the period

42.524

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

12.678.744

Profit (Loss) for the period

117.658

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

10.255.084

Profit (Loss) for the period

100.970

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

12.678.441

Profit (Loss) for the period

128.291

 

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

8.231.346

Profit (Loss) for the period

-161.324

 

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.

65.546

131.092

196.638

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

65.546

131.092

196.638

. TANGIBLE FIXED ASSETS

. . Real estate

2.990.291

3.134.598

3.273.406

. . Plant and machinery

274.890

305.941

329.184

. . Industrial and commercial equipment

. . Other assets

104.492

88.410

51.360

. . Assets under construction and advances

405.500

. Total Tangible fixed assets

3.775.173

3.528.949

3.653.950

. FINANCIAL FIXED ASSETS

. . Equity investments

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

. . . . 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

Total fixed assets

3.840.719

3.660.041

3.850.588

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

565.824

600.000

734.543

. . Work in progress and semimanufactured

438.153

300.000

396.366

. . Work in progress on order

. . Finished goods

219.000

79.000

130.000

. . Advance payments

66.596

. Total Inventories

1.222.977

979.000

1.327.505

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

3.139.282

4.260.450

3.264.758

. . Beyond 12 months

239.057

195.727

84.141

. . Trade receivables

2.924.635

3.975.196

2.935.828

. . . . Within 12 months

2.881.133

3.975.196

2.935.828

. . . . Beyond 12 months

43.502

. . 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

330.740

360.474

328.930

. . . . Within 12 months

255.520

285.254

328.930

. . . . Beyond 12 months

75.220

75.220

. . Receivables for anticipated taxes

115.504

115.853

79.487

. . . . Within 12 months

. . . . Beyond 12 months

115.504

115.853

79.487

. . Receivables due from third parties

7.460

4.654

4.654

. . . . Within 12 months

2.629

. . . . Beyond 12 months

4.831

4.654

4.654

. Total Credits not held as fixed assets

3.378.339

4.456.177

3.348.899

. 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

1.888.924

2.369.083

1.950.661

. . Checks

. . Banknotes and coins

4.356

995

2.745

. Total Liquid funds

1.893.280

2.370.078

1.953.406

Total current assets

6.494.596

7.805.255

6.629.810

ADJUSTMENT ACCOUNTS

. Discount on loans

25.187

36.745

. Other adjustment accounts

10.484

Total adjustments accounts

25.187

36.745

10.484

TOTAL ASSETS

10.360.502

11.502.041

10.490.882

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

774.750

774.750

774.750

. Additional paid-in capital

. Revaluation reserves

2.741.593

2.741.593

2.741.593

. Legal reserve

254.225

254.225

254.225

. Reserve for Own shares

. Statute reserves

. Other reserves

1.012.812

1.012.813

1.012.810

. Accumulated Profits (Losses)

550.996

433.339

332.369

. Profit( loss) of the year

42.524

117.658

100.970

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

5.376.900

5.334.378

5.216.717

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

36.373

36.373

. . Taxation fund, also differed

2.439

4.449

6.459

. . Other funds

Total Reserves for Risks and Charges

2.439

40.822

42.832

Employee termination indemnities

931.311

859.291

855.975

ACCOUNTS PAYABLE

. . . . Within 12 months

3.205.916

4.175.578

3.647.788

. . . . Beyond 12 months

767.568

992.097

615.368

. . 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

1.091.585

1.114.978

848.734

. . . . Within 12 months

325.137

124.001

234.486

. . . . Beyond 12 months

766.448

990.977

614.248

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

2.546.129

3.656.365

2.821.885

. . . . Within 12 months

2.546.129

3.656.365

2.821.885

. . . . 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

177.263

236.418

239.315

. . . . Within 12 months

177.263

236.418

239.315

. . . . Beyond 12 months

. . Due to social security and welfare inst.

4.281

2.351

8.805

. . . . Within 12 months

4.281

2.351

8.805

. . . . Beyond 12 months

. . Other payables

154.226

157.563

344.417

. . . . Within 12 months

153.106

156.443

343.297

. . . . Beyond 12 months

1.120

1.120

1.120

Total accounts payable

3.973.484

5.167.675

4.263.156

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

76.368

99.875

112.202

Total adjustment accounts

76.368

99.875

112.202

TOTAL LIABILITIES

10.360.502

11.502.041

10.490.882

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

9.341.725

12.678.744

10.255.084

. Changes in work in progress

138.153

-96.366

396.366

. Changes in semi-manufact. products

. Capitalization of internal work

405.500

. Other income and revenues

245.091

446.984

274.450

. . Contributions for operating expenses

. . Different income and revenues

245.091

446.984

274.450

Total value of production

10.130.469

13.029.362

10.925.900

PRODUCTION COSTS

. Raw material,other materials and consum.

4.672.988

6.697.902

5.333.190

. Services received

3.117.903

. Leases and rentals

3.285.847

4.028.348

86.918

. Payroll and related costs

1.771.467

1.873.244

1.749.985

. . Wages and salaries

1.141.636

1.177.411

1.172.966

. . Social security contributions

528.215

585.274

461.696

. . Employee termination indemnities

97.825

107.712

112.694

. . Pension and similar

. . Other costs

3.791

2.847

2.629

. Amortization and depreciation

270.428

277.927

274.794

. . Amortization of intangible fixed assets

65.546

65.546

65.546

. . Amortization of tangible fixed assets

189.448

192.121

194.539

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

15.434

20.260

14.709

. Changes in raw materials

-96.824

185.543

112.720

. Provisions to risk reserves

. Other provisions

. Other operating costs

49.543

46.244

39.067

Total production costs

9.953.449

13.109.208

10.714.577

Diff. between value and cost of product.

177.020

-79.846

211.323

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

18.094

291.408

29.999

. . 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

18.094

291.408

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

18.094

291.408

. Interest and other financial expense

-98.554

-106.018

-39.567

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

98.554

106.018

Total financial income and expense

-80.460

185.390

-9.568

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

52.855

156.136

68.537

. . Gains on disposals

23.513

. . Other extraordinary income

52.855

132.623

68.537

. Extraordinary expense

-15.012

-21.628

-20.480

. . Losses on disposals

-7.069

. . Taxes relating to prior years

. . Other extraordinary expense

-7.943

-21.628

-20.480

Total extraordinary income and expense

37.843

134.508

48.057

Results before income taxes

134.403

240.052

249.812

. Taxes on current income

91.879

122.394

148.842

. . current taxes

93.540

160.770

187.058

. . differed taxes(anticip.)

-1.661

-38.376

-38.216

. Net income for the period

42.524

117.658

100.970

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

42.524

117.658

100.970

 

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

0,37

0,32

0,37

0,18

Elasticity Ratio

Units

0,63

0,68

0,63

0,80

Availability of stock

Units

0,12

0,09

0,13

0,24

Total Liquidity Ratio

Units

0,51

0,59

0,51

0,48

Quick Ratio

Units

0,18

0,21

0,19

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,24

0,34

0,32

3,25

Self Financing Ratio

Units

0,52

0,46

0,50

0,19

Capital protection Ratio

Units

0,85

0,83

0,83

0,63

Liabilities consolidation quotient

Units

0,53

0,44

0,40

0,19

Financing

Units

0,74

0,97

0,82

3,80

Permanent Indebtedness Ratio

Units

0,68

0,62

0,64

0,36

M/L term Debts Ratio

Units

0,16

0,16

0,14

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,63

CORRELATION

Fixed assets ratio

Units

1,84

1,96

1,74

1,75

Current ratio

Units

2,03

1,87

1,82

1,21

Acid Test Ratio-Liquidity Ratio

Units

1,64

1,63

1,45

0,81

Structure's primary quotient

Units

1,40

1,46

1,35

1,03

Treasury's primary quotient

Units

0,59

0,57

0,54

0,06

Rate of indebtedness ( Leverage )

%

192,69

215,62

201,10

516,42

Current Capital ( net )

Value

3.288.680

3.629.677

2.982.022

422.465

RETURN

Return on Sales

%

3,35

3,12

3,66

3,35

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

%

0,79

2,21

1,94

5,13

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

%

2,50

4,50

4,79

14,77

Return on Investment ( R.O.I. )

%

1,71

-0,69

2,01

4,16

Return/ Sales

%

1,89

-0,63

2,06

4,11

Extra Management revenues/charges incid.

%

24,02

n.c.

47,78

28,57

Cash Flow

Value

312.952

395.585

375.764

122.482

Operating Profit

Value

177.020

-79.846

211.323

144.752

Gross Operating Margin

Value

447.448

198.081

486.117

241.990

MANAGEMENT

Credits to clients average term

Days

112,71

112,87

103,06

111,85

Debts to suppliers average term

Days

115,17

122,72

118,98

128,30

Average stock waiting period

Days

47,13

27,80

46,60

80,43

Rate of capital employed return ( Turnover )

Units

0,90

1,10

0,98

1,08

Rate of stock return

Units

7,64

12,95

7,73

4,45

Labour cost incidence

%

18,96

14,77

17,06

19,12

Net financial revenues/ charges incidence

%

-0,86

1,46

-0,09

-1,08

Labour cost on purchasing expenses

%

17,80

14,29

16,33

19,02

Short-term financing charges

%

2,48

2,05

0,93

2,68

Capital on hand

%

110,91

90,72

102,30

91,91

Sales pro employee

Value

169.849

218.599

320.471

198.432

Labour cost pro employee

Value

32.208

32.297

54.687

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\Ferraro_files\Spazio.gif843.250

Population living in the region

:

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Spazio.gif9.393.092

Number of families in the region

:

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Spazio.gif3.858.736

 

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

 

- per food products

:

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Spazio.gif460

- per non food products

:

Description: \\VIVEK\Foreign Report Raw2\Ferraro_files\Spazio.gif2.090

- per energy consume

:

Description: \\VIVEK\Foreign Report Raw2\Ferraro_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 moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 4.597.

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

Total Bankrupt companies in the province : 3.052.

Total Bankrupt companies in the region : 39.612.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.40

UK Pound

1

Rs.95.42

Euro

1

Rs.68.49

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

VNT

 

               

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.