MIRA INFORM REPORT

 

 

Report No. :

320298

Report Date :

30.04.2015

 

IDENTIFICATION DETAILS

 

Name :

ARNOCANALI S.P.A.

 

 

Registered Office :

Via G. Di Vittorio,          34/36, 50067    - Rignano Sull'arno (FI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

23.12.2002

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of meters electricity, gas, water and other liquids, analytical precision balance, apparatus for measuring and regulating (including separate parts and accessories)

 

 

No. of Employees :

From 11 to 15

 

 

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

 

ARNOCANALI S.P.A.

 

Via

G. Di Vittorio,

34/36

 

50067

- Rignano sull'Arno

(FI)

-IT-

 

 

Summary

 

Fiscal Code

:

05278390488

Legal Form

:

Joint stock company

start of Activities

:

01/01/2003

Equity

:

Over 2.582.254

Turnover Range

:

12.750.000/15.500.000

Number of Employees

:

from 11 to 15

 

 

Activity

 

Manufacture of meters electricity, gas, water and other liquids, analytical precision balance, apparatus for measuring and regulating (including separate parts and accessories)

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 05278390488

 

Chamber of Commerce no. : 534703 of Firenze since 31/12/2002

 

V.A.T. Code : 05278390488

 

Foundation date

: 23/12/2002

Establishment date

: 23/12/2002

Start of Activities

: 01/01/2003

Legal duration

: 31/12/2100

Nominal Capital

: 100.000

Subscribed Capital

: 100.000

Paid up Capital

: 100.000

Legal mail :

ARNOCANALI@PEC.IT

 

Members

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Verde.gif

Tassi

Fernando

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Born in Reggello

(FI)

on 06/06/1938

- Fiscal Code : TSSFNN38H06H222S

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Residence:

Gamberaia

, 65

- 50012

Bagno a Ripoli

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

30/04/2014

Managing Director

30/04/2014

Director

30/04/2014

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Verde.gif

Tassi

Stefano

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Born in Firenze

(FI)

on 30/07/1966

- Fiscal Code : TSSSFN66L30D612L

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Residence:

Gamberaia

, 65

- 50012

Bagno a Ripoli

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

30/04/2014

Director

30/04/2014

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Verde.gif

Tassi

Alberto

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Born in Firenze

(FI)

on 27/02/1974

- Fiscal Code : TSSLRT74B27D612Q

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Residence:

Del Pratello

, 2/A

- 50067

Rignano sull'Arno

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

Managing Director

30/04/2014

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Verde.gif

Dugini

Paolo

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Born in Firenze

(FI)

on 15/11/1965

- Fiscal Code : DGNPLA65S15D612S

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Residence:

Giovanni Lorenzoni

, 6

- 50100

Firenze

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Verde.gif

Bonciani

Marco

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Born in Reggello

(FI)

on 18/09/1960

- Fiscal Code : BNCMRC60P18H222T

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Residence:

Della Pieve

, 113

- 50067

Rignano sull'Arno

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014

 

 

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$EXa0.939\Verde.gif

Tassi

Fernando

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Imet S.r.l.

Rignano sull'Arno (FI) - IT -

01529400481

Director

Active

Registered

Arnoi Di Tassi Fernando E C. S.a.s.

Rignano sull'Arno (FI) - IT -

03005590488

General Partner

Active

Registered

Margheri S.a.s. Di Gori Alberto E C.

Incisa Valdarno (FI) - IT -

03722990482

Limited Partner

Withdrawn

Registered

Lt S.r.l.

Rignano sull'Arno (FI) - IT -

05612410489

Sole Director

Active

Registered

St.al S.a.s. Di Tassi Alberto E C.

Rignano sull'Arno (FI) - IT -

03908720489

Life tenant

Active

Registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Verde.gif

Tassi

Stefano

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Arnoi Di Tassi Fernando E C. S.a.s.

Rignano sull'Arno (FI) - IT -

03005590488

Limited Partner

Active

Registered

St.al S.a.s. Di Tassi Alberto E C.

Rignano sull'Arno (FI) - IT -

03908720489

Limited Partner

Active

Registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Verde.gif

Tassi

Alberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Imet S.r.l.

Rignano sull'Arno (FI) - IT -

01529400481

Director

Active

Registered

Imet S.r.l.

Rignano sull'Arno (FI) - IT -

01529400481

Managing Director

Active

Registered

Arnoi Di Tassi Fernando E C. S.a.s.

Rignano sull'Arno (FI) - IT -

03005590488

Limited Partner

Active

Registered

St.al S.a.s. Di Tassi Alberto E C.

Rignano sull'Arno (FI) - IT -

03908720489

General Partner

Active

Registered

St.al S.a.s. Di Tassi Alberto E C.

Rignano sull'Arno (FI) - IT -

03908720489

Person in charge

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

Tassi Fernando

Bagno a Ripoli - IT -

TSSFNN38H06H222S

2.000 .Eur

2,00

Tassi Stefano

Bagno a Ripoli - IT -

TSSSFN66L30D612L

49.000 .Eur

49,00

Tassi Alberto

Rignano sull'Arno - IT -

TSSLRT74B27D612Q

49.000 .Eur

49,00

 

 

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

 

G. Di Vittorio

, 34/36

- 50067

- Rignano sull'Arno

(FI)

- IT -

 

Trading Style: ARNOCANALI

 

PHONE

: 0558349181

 

FAX

: 0558349185

 

Email

: info@arnocanali.it

 

Legal mail

: ARNOCANALI@PEC.IT

 

Employees

: 15

 

Fittings and Equipment for a value of 370.000

Eur

 

Stocks for a value of 1.610.000

Eur

 

Trade organization: direct or by agents.

Sales are on an international scale.

The company supplies wholesalers and resellers.

The firm operates abroad as importer / exporter..

Export trade is the 15 % of the global turnover.

Subject generally proposes terms of sale between 30 and 60 days.

Financial means used for sale: bank transfers and bank orders.

Purchases are mainly paid with terms of 30/90 days.

Main used payment modalities are by cash orders and bank transfers.

 

Import comes generally from the following nations:

- Germany

 

- Spain

 

- Portugal

 

Export is mainly towards:

- Europa

 

The subject firm uses the following own selling brands:

- ArnoCanali

 

 

Traded Brands / Suppliers

 

- FEMI CZ SPA

 

- L'ARTIBENI SRL

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Rosso.gif

Calderoni

Fabio

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Born in Firenze

(FI)

on 04/03/1960

- Fiscal Code : CLDFBA60C04D612D

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Residence:

Leonaro Da Vinci

, 9/D

- 50066

Reggello

(FI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Rosso.gif

Falco

Francesco

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Born in Firenze

(FI)

on 02/12/1971

- Fiscal Code : FLCFNC71T02D612N

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Residence:

Pisana

, 23

- 50100

Firenze

(FI)

- IT -

 

Ex-Postions

Director

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Rosso.gif

Romanelli

Alberto

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Born in Pistoia

(PT)

on 08/09/1941

- Fiscal Code : RMNLRT41P08G713L

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Residence:

Francesco Ferrucci

, 43

- 50100

Firenze

(FI)

- IT -

 

Ex-Postions

Director

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Rosso.gif

Monogrammi

Luca

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Born in Firenze

(FI)

on 02/04/1965

- Fiscal Code : MNGLCU65D02D612I

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Residence:

Alessandro D'ancona

, 122

- 50100

Firenze

(FI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Rosso.gif

Gonfiantini

Francesca

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Born in Firenze

(FI)

on 03/09/1966

- Fiscal Code : GNFFNC66P43D612X

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Vuoto.gif

Residence:

Roma

, 231

- 50058

Signa

(FI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.



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$EXa0.939\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.

 

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

BANCA TOSCANA S.P.A.

FIL. DI RIGNANO SULL'ARNO

PIAZZA XXV APRILE, 27.A

50067

Rignano sull'Arno (FI)

3400

38030

CASSA DI RISPARMIO DI FIRENZE SPA

VIA UNITA' ITALIANA,34

50067

Rignano sull'Arno (FI)

6160

38030



Financial and Economical Analysis

 

The company is active since 2003

The analysis is based on the latest 3 balance sheets.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 16,48% in 2013 keeping the turnover steady during the last two years.

The operating result in 2013 was positive (11,66%) falling within the field's average.

An operating result of Eur. 664.706 has been registered. , with no sizeable change as opposed to the year before.

The G.O.M. amounted to Eur. 818.654 stable if compared to the financial year 2012.

The financial status of the company is fairly balanced with an indebtedness level of 1,08 yet on the increase as against the previous accounting period.

Subject can manage an equity capital funds for an amount of Eur. 2.539.828 on stable levels.

The financial management has recorded total debts amounting to Eur. 2.812.306, , with no sensible variation.

Bank exsposure is limited and the suppliers' credit is modest too, 63,17 gg. is the payment average period which is also lower than the sector average.

The management determines a good range of liquidity.

Trade credits average terms are slow, on average 96,13 days. but lower if compared to the sector's average.

During financial year 2013 the cash flow amounted to Eur. 572.443

Labour cost amounts to Eur. 578.300, with a 4,69% incidence on production costs. , whereas the incidence on sales revenues is of 4,45%.

The incidence of the financial charges is of -0,29% on the sales amount.



Financial Data

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

12.999.331

Profit (Loss) for the period

418.495

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

12.824.221

Profit (Loss) for the period

477.872

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Verde.gif

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

15.420.541

Profit (Loss) for the period

800.713

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Verde.gif

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

14.234.088

Profit (Loss) for the period

757.062

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Verde.gif

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

12.221.427

Profit (Loss) for the period

451.207



Balance Sheets

 

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

 

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

 

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

 

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

 

Years

2013

2012

2011

BALANCE SHEET ACCOUNTS

 

ASSETS

CREDITS VS PARTNERS

. Deposits not yet withdrawn

. Deposits already withdrawn

Total credits vs partners

FIXED ASSETS

. INTANGIBLE FIXED ASSETS

. . Start-up and expansion expenses

. . Research,develop. and advert.expens.

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

54.065

68.228

1.720

. Total Intangible Fixed Assets

54.065

68.228

1.720

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

65.736

62.242

71.711

. . Industrial and commercial equipment

301.759

315.770

285.766

. . Other assets

64.493

86.609

103.504

. . Assets under construction and advances

. Total Tangible fixed assets

431.988

464.621

460.981

. 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

486.053

532.849

462.701

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

1.614.384

1.523.397

1.916.163

. . Advance payments

. Total Inventories

1.614.384

1.523.397

1.916.163

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

3.473.203

3.822.929

4.087.351

. . Beyond 12 months

26.500

27.822

3.693

. . Trade receivables

3.471.203

3.822.929

4.087.351

. . . . Within 12 months

3.471.203

3.822.929

4.087.351

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

24.129

24.129

. . . . Within 12 months

. . . . Beyond 12 months

24.129

24.129

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

4.371

3.693

3.693

. . . . Within 12 months

2.000

. . . . Beyond 12 months

2.371

3.693

3.693

. Total Credits not held as fixed assets

3.499.703

3.850.751

4.091.044

. 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

71.186

1.536

15.432

. . Checks

. . Banknotes and coins

1.225

3.400

422

. Total Liquid funds

72.411

4.936

15.854

Total current assets

5.186.498

5.379.084

6.023.061

ADJUSTMENT ACCOUNTS

. Discount on loans

29.521

28.615

15.881

. Other adjustment accounts

Total adjustments accounts

29.521

28.615

15.881

TOTAL ASSETS

5.702.072

5.940.548

6.501.643

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

100.000

100.000

100.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

20.000

20.000

20.000

. Reserve for Own shares

. Statute reserves

2.001.333

2.173.461

1.832.748

. Other reserves

1

. Accumulated Profits (Losses)

. Profit( loss) of the year

418.495

477.872

800.713

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

2.539.828

2.771.334

2.753.461

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

25.195

. . Taxation fund, also differed

36.557

. . Other funds

Total Reserves for Risks and Charges

25.195

36.557

Employee termination indemnities

232.738

214.803

190.008

ACCOUNTS PAYABLE

. . . . Within 12 months

2.812.306

2.807.750

3.454.044

. . . . Beyond 12 months

. . 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

828.455

983.465

1.281.811

. . . . Within 12 months

828.455

983.465

1.281.811

. . . . 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

2.022.599

1.980.113

2.146.467

. . . . Within 12 months

2.022.599

1.980.113

2.146.467

. . . . 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

-41.394

-163.665

21.838

. . . . Within 12 months

-41.394

-163.665

21.838

. . . . Beyond 12 months

. . Due to social security and welfare inst.

2.646

3.296

3.084

. . . . Within 12 months

2.646

3.296

3.084

. . . . Beyond 12 months

. . Other payables

4.541

844

. . . . Within 12 months

4.541

844

. . . . Beyond 12 months

Total accounts payable

2.812.306

2.807.750

3.454.044

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

92.005

110.104

104.130

Total adjustment accounts

92.005

110.104

104.130

TOTAL LIABILITIES

5.702.072

5.940.548

6.501.643

 

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

12.999.331

12.824.221

15.420.541

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

2.703

500

6.790

. . Contributions for operating expenses

. . Different income and revenues

2.703

500

6.790

Total value of production

13.002.034

12.824.721

15.427.331

PRODUCTION COSTS

. Raw material,other materials and consum.

7.691.854

7.016.831

8.870.915

. Services received

. Leases and rentals

3.835.361

3.774.522

4.188.393

. Payroll and related costs

578.300

598.800

616.328

. . Wages and salaries

421.684

436.890

449.956

. . Social security contributions

124.079

127.143

130.730

. . Employee termination indemnities

32.537

34.767

. . Pension and similar

35.642

. . Other costs

. Amortization and depreciation

153.948

140.238

133.176

. . Amortization of intangible fixed assets

15.782

8.154

688

. . Amortization of tangible fixed assets

120.722

112.872

111.949

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

17.444

19.212

20.539

. Changes in raw materials

-90.987

392.766

-114.874

. Provisions to risk reserves

. Other provisions

. Other operating costs

168.852

123.770

168.745

Total production costs

12.337.328

12.046.927

13.862.683

Diff. between value and cost of product.

664.706

777.794

1.564.648

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

70

209

26

. . 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

70

209

26

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

70

209

26

. Interest and other financial expense

-37.133

-40.070

-338.584

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

37.133

40.070

338.584

Total financial income and expense

-37.063

-39.861

-338.558

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

16.918

40.942

2.354

. . Gains on disposals

. . Other extraordinary income

16.918

40.942

2.354

. Extraordinary expense

-54

-37.917

. . Losses on disposals

. . Taxes relating to prior years

-53

-36.557

. . Other extraordinary expense

-1

-1.360

Total extraordinary income and expense

16.864

3.025

2.354

Results before income taxes

644.507

740.958

1.228.444

. Taxes on current income

226.012

263.086

427.731

. . current taxes

226.012

263.086

427.731

. . differed taxes(anticip.)

. Net income for the period

418.495

477.872

800.713

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

418.495

477.872

800.713

 

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

0,09

0,09

0,07

0,21

Elasticity Ratio

Units

0,91

0,91

0,93

0,77

Availability of stock

Units

0,28

0,26

0,29

0,18

Total Liquidity Ratio

Units

0,63

0,65

0,63

0,54

Quick Ratio

Units

0,01

0,00

0,00

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,08

1,01

1,25

1,71

Self Financing Ratio

Units

0,45

0,47

0,42

0,27

Capital protection Ratio

Units

0,80

0,79

0,67

0,59

Liabilities consolidation quotient

Units

0,08

0,08

0,06

0,19

Financing

Units

1,11

1,01

1,25

2,33

Permanent Indebtedness Ratio

Units

0,49

0,50

0,45

0,44

M/L term Debts Ratio

Units

0,04

0,04

0,03

0,09

Net Financial Indebtedness Ratio

Units

0,30

0,35

0,46

0,41

CORRELATION

Fixed assets ratio

Units

5,70

5,60

6,36

1,65

Current ratio

Units

1,84

1,92

1,74

1,32

Acid Test Ratio-Liquidity Ratio

Units

1,27

1,37

1,19

1,00

Structure's primary quotient

Units

5,23

5,20

5,95

1,22

Treasury's primary quotient

Units

0,03

0,00

0,00

0,05

Rate of indebtedness ( Leverage )

%

224,51

214,36

236,13

376,67

Current Capital ( net )

Value

2.374.192

2.571.334

2.569.017

796.650

RETURN

Return on Sales

%

4,40

4,82

6,06

5,35

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

%

16,48

17,24

29,08

10,29

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

%

25,38

26,74

44,61

22,86

Return on Investment ( R.O.I. )

%

11,66

13,09

24,07

5,63

Return/ Sales

%

5,11

6,07

10,15

5,38

Extra Management revenues/charges incid.

%

62,96

61,44

51,18

45,02

Cash Flow

Value

572.443

618.110

933.889

317.766

Operating Profit

Value

664.706

777.794

1.564.648

286.496

Gross Operating Margin

Value

818.654

918.032

1.697.824

442.666

MANAGEMENT

Credits to clients average term

Days

96,13

107,32

95,42

122,22

Debts to suppliers average term

Days

63,17

66,06

59,17

130,98

Average stock waiting period

Days

44,71

42,76

44,73

60,49

Rate of capital employed return ( Turnover )

Units

2,28

2,16

2,37

1,10

Rate of stock return

Units

8,05

8,42

8,05

5,95

Labour cost incidence

%

4,45

4,67

4,00

17,39

Net financial revenues/ charges incidence

%

-0,29

-0,31

-2,20

-0,94

Labour cost on purchasing expenses

%

4,69

4,97

4,45

18,81

Short-term financing charges

%

1,32

1,43

9,80

2,60

Capital on hand

%

43,86

46,32

42,16

90,41

Sales pro employee

Value

722.185

712.456

811.607

213.861

Labour cost pro employee

Value

32.127

33.266

32.438

36.396

 

 

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$EXa0.939\Spazio.gif965.388

Population living in the region

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Spazio.gif3.598.269

Number of families in the region

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Spazio.gif1.474.681

 

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

 

- per food products

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Spazio.gif444

- per non food products

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Spazio.gif2.009

- per energy consume

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.939\Spazio.gif122

 

 

Sector Data

 

The values are calculated on a base of 1.172 significant companies.

The companies cash their credits on an average of 122 dd.

The average duration of suppliers debts is about 131 dd.

The sector's profitability is on an average of 5,35%.

The labour cost affects the turnover in the measure of 17,39%.

Goods are held in stock in a range of 60 dd.

The difference between the sales volume and the resources used to realize it is about 1,10.

The employees costs represent the 18,81% of the production costs.

 

 

Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 24.960 protested subjects are found; in the province they count to 5.242.

The insolvency index for the region is 0,70, , while for the province it is 0,55.

Total Bankrupt companies in the province : 6.520.

Total Bankrupt companies in the region : 20.423.

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.20

UK Pound

1

Rs.97.01

Euro

1

Rs.69.34

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

NIT

 

               

RATING EXPLANATIONS

 

RATING

STATUS

PROPOSED CREDIT LINE

 

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

 

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

 

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

 

41-55

Ba

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

 

Satisfactory

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

 

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

 

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

Credit not recommended

 

--

NB

New Business

--

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.