MIRA INFORM REPORT

 

 

Report No. :

353124

Report Date :

04.12.2015

 

IDENTIFICATION DETAILS

 

Name :

COLOMBO FILIPPETTI S.P.A.

 

 

Registered Office :

Via Gioacchino Rossini, 26 24040 - Casirate D'ADDA (BG)         

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

03.02.1953

 

 

Legal Form :

Joint Stock Company with Sole Shareholder

 

 

Line of Business :

General Mechanics

 

 

No. of Employees :

From 111 to 130

 

 

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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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

 

COLOMBO FILIPPETTI S.P.A.

 

Via Gioacchino Rossini, 26

 

24040 - Casirate d'Adda (BG) -IT-

 

 

Summary

 

Fiscal Code

:

00214720161

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

03/02/1953

Equity

:

Over 2.582.254

Turnover Range

:

15.500.000/18.000.000

Number of Employees

:

from 111 to 130

Group

:

COFIL

 

 

Activity

 

General mechanics

 

 

Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 00214720161

 

Foreign Trade Reg. no. : BG005786 since 14/12/1991

 

Foreign Trade Reg. no. : 005786 of Bergamo since 14/12/1991

 

Foreign Trade Reg. no. : 120697 of Bergamo

 

Chamber of Commerce no. : 71728 of Bergamo since 07/07/1953

 

Firms' Register : BG024-3451 of Bergamo since 19/02/1996

 

V.A.T. Code : 00214720161

 

Tribunal Co. Register : 3451 of

 

Foundation date

: 03/02/1953

Establishment date

: 03/02/1953

Start of Activities

: 03/02/1953

Legal duration

: 31/12/2030

Nominal Capital

: 1.900.000

Subscribed Capital

: 1.900.000

Paid up Capital

: 1.900.000

 

Legal mail :

COFIL@PEC.IT

 

 

Members

 

Bettinelli

Pompilio

 

Born in Crema

(CR)

on 08/04/1953

- Fiscal Code : BTTPPL53D08D142M

 

Residence:

Kennedy

, 26/C

- 26013

Crema

(CR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2014

 

Gadda

Lamberto

 

Born in Tradate

(VA)

on 20/04/1961

- Fiscal Code : GDDLBR61D20L319P

 

Residence:

Nievo

, 8

- 24030

Mozzo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

28/05/2013

 

Mazzei

Mauro Enzo Giuseppe

 

Born in San Donato di Lecce

(LE)

on 25/06/1963

- Fiscal Code : MZZMNZ63H25H826I

 

Residence:

Rampazzini

, 5/C

- 26013

Crema

(CR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

06/09/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Colombo

Gian Franco

 

Born in Casirate d'Adda

(BG)

on 24/11/1950

- Fiscal Code : CLMGFR50S24B971F

 

Residence:

Borgo Canale

- 24100

Bergamo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney General

26/06/1981

Director

27/06/2014

Board Chairman

27/06/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Allevi

Fiorenzo

 

Born in Casirate d'Adda

(BG)

on 02/06/1955

- Fiscal Code : LLVFNZ55H02B971O

 

Residence:

Petrarca

, 6

- 24040

Casirate d'Adda

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Institor

12/09/2008

Procurator

28/07/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Ferri

Andrea

 

Born in Calvenzano

(BG)

on 07/12/1951

- Fiscal Code : FRRNDR51T07B442J

 

Residence:

Brassolino

, 23

- 24040

Calvenzano

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

05/07/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Colombo

Stefano

 

Born in Treviglio

(BG)

on 16/06/1975

- Fiscal Code : CLMSFN75H16L400Y

 

Residence:

A. De Gasperi,

, 15

- 24047

Treviglio

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Assistant board Chairman

27/06/2014

Director

27/06/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Inman S.r.l.

 

 

:

Del Corso

, 2

- 20122

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

No Prejudicial events are reported

 

No Protests registered

 

Colombo

Fabrizio

 

Born in Treviglio

(BG)

on 22/10/1978

- Fiscal Code : CLMFRZ78R22L400D

 

Residence:

Pelagio Palagi

, 3

- 20129

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

06/09/2013

 

No Prejudicial events are reported

 

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.

 

Colombo

Gian Franco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Colombo Filippetti Torino S.r.l.

Rivalta di Torino (TO) - IT -

05321140013

Director

Active

Registered

Corigraf S.r.l.

Casirate d'Adda (BG) - IT -

02617380163

Director

Withdrawn

Registered

Velomat S.r.l.

Casirate d'Adda (BG) - IT -

02783980168

Director

-

Ceased

Fedrici Giardini S.a.s. Di Fedrici BrunoE C.

Casirate d'Adda (BG) - IT -

02154520163

Limited Partner

Active

Registered

Addafin S.n.c. Di Colombo Pier GiuseppeE C.

Casirate d'Adda (BG) - IT -

01850370162

Partner

-

Ceased

 

Colombo

Stefano

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Fondazione Cassa Rurale Di Treviglio

Treviglio (BG) - IT -

93031670164

Director

Active

Registered

Fondazione Cassa Rurale Di Treviglio

Treviglio (BG) - IT -

93031670164

Assistant board Chairman

Active

Registered

Ceap S.r.l.

Casirate d'Adda (BG) - IT -

03403920162

Sole Director

Active

Registered

Inman S.r.l.

Milano (MI) - IT -

08045910968

Director

Active

Registered

 

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

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



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Inman S.r.l.

Milano - IT -

08045910968

100,00

 

 

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

Consorzio Orobie Energia - In Liquidazio ne

Bergamo - IT -

95109920165

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 06/02/1985

 

Gioacchino Rossini

, 26

- 24040

- Casirate d'Adda

(BG)

- IT -

 

PHONE

: 03633251

 

FAX

: 0363325252

 

Legal mail

: COFIL@PEC.IT

 

Employees

: 128

 

Assistants

: 1

 

Fittings and Equipment for a value of 2.550.000

Eur

 

Stocks for a value of 7.390.000

Eur

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

 

CEASINGS/INCORPORATIONS/MERGES:

 

Splitting-up and setting-up of a new company

 

COALPHA S.R.L.

 

, Casirate D'adda

- IT -

 

Fiscal Code: 03850840160

 

Date

Splitting-up:

30/07/2012



Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

 

Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.



Financial and Economical Analysis

 

Company's starting of activities dates back to 1953.

The analysis is based on the latest 3 balance sheets.

In the economic management , good and bad results followed on by turns. ; in the last financial year a loss was registered (r.o.e. -11,75%) Business volume is falling in the last financial year.

The operating result was positive in the last financial year (0,96%) and in line with the sector's average.

The operating result is positive and amounts to Eur. 175.571 showing a downwards trend equal to -88,35% if compared to the value of the financial year 2013.

The gross operating margin of the latest financial year is of Eur. 737.767 showing a downward trend as opposed to the previous year.

The analysis shows a fair financial position as the indebtedness volume is acceptable (1,36) yet on the increase as against the previous accounting period.

The equity capital is equal to Eur. 6.236.699 on stable levels.

Total indebtedness amounts to Eur. 9.721.640, on the same levels as the year before.

Financial debts exposure is under control while the recourse to commercial credit is rather frequent anyway better than the field's average.

Liquidity is good (1,59)

Trade credits are collected slowly, average term is 110,5 days. , as it normally happens in the sector.

The financial management generated a negative cash flow (Eur. -170.354).

In the last financial year labour cost was of Eur. 6.784.256, with a 41,83% incidence on total costs of production. , with a 42,46% incidence on turnover.

The incidence of the financial charges is of -0,95% on the sales amount.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

15.978.982

Profit (Loss) for the period

-732.550

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

17.866.988

Profit (Loss) for the period

953.431

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

18.137.684

Profit (Loss) for the period

-969.225

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

17.486.817

Profit (Loss) for the period

41.781

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

13.274.178

Profit (Loss) for the period

-177.328



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 31/12/2014 - 12 Mesi - Currency: - Amounts x 1

 

- 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

 

Years

2014

2013

2012

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

6.630

7.578

8.525

. . Research,develop. and advert.expens.

15.220

45.660

76.101

. . Industrial patent rights

8.860

18.100

27.817

. . Concessions,licenses,trademarks,etc.

26.229

29.324

3.615

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

42.959

. Total Intangible Fixed Assets

99.898

100.662

116.058

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

2.546.895

2.603.932

1.597.712

. . Industrial and commercial equipment

893

597

943

. . Other assets

91.891

104.997

58.680

. . Assets under construction and advances

28.810

. Total Tangible fixed assets

2.668.489

2.709.526

1.657.335

. FINANCIAL FIXED ASSETS

. . Equity investments

43.480

43.481

482.001

. . . Equity invest. in subsidiary companies

439.020

. . . Equity invest. in associated companies

12.782

12.782

12.782

. . . Equity invest. in holding companies

30.699

30.199

. . . Equity invest. in other companies

30.698

. . Financial receivables

3.777

4.162

2.986

. . . . Within 12 months

. . . . Beyond 12 months

3.777

4.162

2.986

. . . 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

3.777

4.162

2.986

. . . . Within 12 months

. . . . Beyond 12 months

3.777

4.162

2.986

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

47.257

47.643

484.987

Total fixed assets

2.815.644

2.857.831

2.258.380

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.877.153

2.967.199

3.148.294

. . Work in progress and semimanufactured

3.826.849

3.849.690

3.404.197

. . Work in progress on order

. . Finished goods

680.126

676.654

659.642

. . Advance payments

5.400

44.303

107.914

. Total Inventories

7.389.528

7.537.846

7.320.047

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

6.815.245

7.166.682

7.084.110

. . Beyond 12 months

233.142

240.027

. . Trade receivables

4.904.767

5.291.168

5.263.992

. . . . Within 12 months

4.904.767

5.291.168

5.263.992

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

542.404

. . . . Within 12 months

542.404

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

138.563

. . . . Within 12 months

138.563

. . . . Beyond 12 months

. . Receivables due from holding comp.

486.199

101.877

. . . . Within 12 months

486.199

101.877

. . . . Beyond 12 months

. . Fiscal Receivables

492.506

903.909

734.901

. . . . Within 12 months

492.506

670.767

494.874

. . . . Beyond 12 months

233.142

240.027

. . Receivables for anticipated taxes

50.636

521.637

779.931

. . . . Within 12 months

50.636

521.637

779.931

. . . . Beyond 12 months

. . Receivables due from third parties

742.574

581.233

2.909

. . . . Within 12 months

742.574

581.233

2.909

. . . . Beyond 12 months

. Total Credits not held as fixed assets

6.815.245

7.399.824

7.324.137

. 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

1.224.451

1.282.783

843.816

. . Checks

. . Banknotes and coins

5.711

4.380

5.620

. Total Liquid funds

1.230.162

1.287.163

849.436

Total current assets

15.434.935

16.224.833

15.493.620

ADJUSTMENT ACCOUNTS

. Discount on loans

127.838

62.649

60.524

. Other adjustment accounts

Total adjustments accounts

127.838

62.649

60.524

TOTAL ASSETS

18.378.417

19.145.313

17.812.524

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.900.000

1.900.000

1.900.000

. Additional paid-in capital

. Revaluation reserves

17.471

. Legal reserve

333.064

285.392

285.392

. Reserve for Own shares

. Statute reserves

. Other reserves

-1

17.471

17.470

. Accumulated Profits (Losses)

4.718.715

3.812.957

4.782.182

. Profit( loss) of the year

-732.550

953.431

-969.225

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

6.236.699

6.969.251

6.015.819

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

65

1.234

4

. . Other funds

Total Reserves for Risks and Charges

65

1.234

4

Employee termination indemnities

1.882.749

1.897.514

1.924.085

ACCOUNTS PAYABLE

. . . . Within 12 months

9.721.640

7.719.638

6.144.826

. . . . Beyond 12 months

1.850.218

2.695.256

. . 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

6.062.299

4.650.930

4.618.804

. . . . Within 12 months

6.062.299

2.800.712

1.926.598

. . . . Beyond 12 months

1.850.218

2.692.206

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

435.717

96.163

76.973

. . . . Within 12 months

435.717

96.163

76.973

. . . . Beyond 12 months

. . Trade payables

2.283.820

3.780.405

3.167.104

. . . . Within 12 months

2.283.820

3.780.405

3.167.104

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

44.074

. . . . Within 12 months

44.074

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

26.811

201.526

. . . . Within 12 months

26.811

201.526

. . . . Beyond 12 months

. . Due to the tax authorities

259.422

272.412

362.232

. . . . Within 12 months

259.422

272.412

362.232

. . . . Beyond 12 months

. . Due to social security and welfare inst.

271.018

282.646

288.075

. . . . Within 12 months

271.018

282.646

288.075

. . . . Beyond 12 months

. . Other payables

382.553

285.774

282.820

. . . . Within 12 months

382.553

285.774

279.770

. . . . Beyond 12 months

3.050

Total accounts payable

9.721.640

9.569.856

8.840.082

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

398.701

707.458

1.032.534

Total adjustment accounts

398.701

707.458

1.032.534

TOTAL LIABILITIES

18.239.854

19.145.313

17.812.524

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

-797.096

1.092.838

10.329

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

15.978.982

17.866.988

18.137.684

. Changes in work in progress

-19.369

462.505

223.866

. Changes in semi-manufact. products

. Capitalization of internal work

52.999

. Other income and revenues

381.057

198.045

154.361

. . Contributions for operating expenses

9.567

748

3.628

. . Different income and revenues

371.490

197.297

150.733

Total value of production

16.393.669

18.527.538

18.515.911

PRODUCTION COSTS

. Raw material,other materials and consum.

3.459.583

3.912.847

4.238.088

. Services received

. Leases and rentals

5.220.627

5.430.894

5.075.750

. Payroll and related costs

6.784.256

6.870.268

7.015.905

. . Wages and salaries

4.858.839

4.841.780

4.969.091

. . Social security contributions

1.566.342

1.605.280

1.670.599

. . Employee termination indemnities

359.075

349.144

376.215

. . Pension and similar

74.064

. . Other costs

. Amortization and depreciation

562.196

563.106

628.291

. . Amortization of intangible fixed assets

59.904

48.732

47.354

. . Amortization of tangible fixed assets

482.292

490.374

554.936

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

20.000

24.000

26.001

. Changes in raw materials

133.237

181.095

-207.693

. Provisions to risk reserves

. Other provisions

. Other operating costs

58.199

61.463

132.861

Total production costs

16.218.098

17.019.673

16.883.202

Diff. between value and cost of product.

175.571

1.507.865

1.632.709

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

134.980

5.352

. . In subsidiary companies

. . In associated companies

. . In other companies

134.980

5.352

. Other financial income

48.106

19.001

7.134

. . 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

48.106

19.001

7.134

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

8.745

1.877

. . . - Other companies

39.361

17.124

7.134

. Interest and other financial expense

-199.469

-164.207

-144.689

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-199.469

-164.207

-144.689

Total financial income and expense

-151.363

-10.226

-132.203

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

7.163

1.831

257.708

. . Gains on disposals

. . Other extraordinary income

7.163

1.831

257.708

. Extraordinary expense

-660.146

-11.107

-2.911.463

. . Losses on disposals

. . Taxes relating to prior years

-531

-2.334

. . Other extraordinary expense

-659.615

-8.773

-2.911.463

Total extraordinary income and expense

-652.983

-9.276

-2.653.755

Results before income taxes

-628.775

1.488.363

-1.153.249

. Taxes on current income

103.775

534.932

-184.024

. . current taxes

133.943

275.408

250.220

. . differed taxes(anticip.)

7.095

259.524

-434.244

. Net income for the period

-732.550

953.431

-969.225

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

-732.550

953.431

-969.225

 

RATIOS

Value Type

as at 31/12/2014

as at 31/12/2013

as at 31/12/2012

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,15

0,15

0,13

0,24

Elasticity Ratio

Units

0,84

0,85

0,87

0,73

Availability of stock

Units

0,40

0,39

0,41

0,13

Total Liquidity Ratio

Units

0,44

0,45

0,46

0,54

Quick Ratio

Units

0,07

0,07

0,05

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,36

0,92

0,88

3,02

Self Financing Ratio

Units

0,34

0,36

0,34

0,19

Capital protection Ratio

Units

0,81

0,59

0,85

0,67

Liabilities consolidation quotient

Units

0,19

0,49

0,75

0,21

Financing

Units

1,56

1,37

1,47

3,82

Permanent Indebtedness Ratio

Units

0,44

0,56

0,60

0,37

M/L term Debts Ratio

Units

0,10

0,20

0,26

0,12

Net Financial Indebtedness Ratio

Units

0,77

0,48

0,63

0,54

CORRELATION

Fixed assets ratio

Units

2,88

3,75

4,71

1,36

Current ratio

Units

1,59

2,10

2,52

1,15

Acid Test Ratio-Liquidity Ratio

Units

0,83

1,13

1,33

0,90

Structure's primary quotient

Units

2,22

2,44

2,66

0,80

Treasury's primary quotient

Units

0,13

0,17

0,14

0,05

Rate of indebtedness ( Leverage )

%

294,68

274,71

296,09

522,79

Current Capital ( net )

Value

5.713.295

8.505.195

9.348.794

137.035

RETURN

Return on Sales

%

-1,07

8,49

-1,88

4,19

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

%

-11,75

13,68

-16,11

6,82

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

%

-10,08

21,36

-19,17

21,82

Return on Investment ( R.O.I. )

%

0,96

7,88

9,17

5,32

Return/ Sales

%

1,10

8,44

9,00

4,80

Extra Management revenues/charges incid.

%

-417,24

63,23

-59,36

24,34

Cash Flow

Value

-170.354

1.516.537

-340.934

122.584

Operating Profit

Value

175.571

1.507.865

1.632.709

134.039

Gross Operating Margin

Value

737.767

2.070.971

2.261.000

232.049

MANAGEMENT

Credits to clients average term

Days

110,50

106,61

104,48

113,47

Debts to suppliers average term

Days

95,83

153,42

124,12

128,87

Average stock waiting period

Days

166,48

151,88

145,29

41,22

Rate of capital employed return ( Turnover )

Units

0,87

0,93

1,02

1,15

Rate of stock return

Units

2,16

2,37

2,48

8,63

Labour cost incidence

%

42,46

38,45

38,68

23,26

Net financial revenues/ charges incidence

%

-0,95

-0,06

-0,73

-1,36

Labour cost on purchasing expenses

%

41,83

40,37

41,56

23,52

Short-term financing charges

%

2,05

1,72

1,64

2,74

Capital on hand

%

115,02

107,15

98,21

87,13

Sales pro employee

Value

75.372

83.490

82.820

150.278

Labour cost pro employee

Value

32.001

32.104

32.036

33.017

 

 

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

:

1.022.428

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

 

Sector Data

 

The values are calculated on a base of 3.083 significant companies.

The companies cash their credits on an average of 113 dd.

The average duration of suppliers debts is about 129 dd.

The sector's profitability is on an average of 4,19%.

The labour cost affects the turnover in the measure of 23,26%.

Goods are held in stock in a range of 41 dd.

The difference between the sales volume and the resources used to realize it is about 1,15.

The employees costs represent the 23,52% of the production costs.

 

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 4.150.

The insolvency index for the region is 0,55, , while for the province it is 0,41.

Total Bankrupt companies in the province : 4.376.

Total Bankrupt companies in the region : 39.612.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.75

UK Pound

1

Rs.99.61

Euro

1

Rs.70.67

ITL

1

Rs.72.65

Note : Above are approximate rates obtained from sources believed to be correct

 

 

INFORMATION DETAILS

 

Analysis Done by :

TRI

 

 

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.