MIRA INFORM REPORT

 

 

Report No. :

353234

Report Date :

05.12.2015

 

IDENTIFICATION DETAILS

 

Name :            

VITALE BARBERIS CANONICO - S.P.A.

 

 

Registered Office :

Via Diagonale, 296 Pratrivero 13835-Trivero (BI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

01.01.1981

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Weaving of textiles

 

 

No. of Employees :

from 251 to 500

 

 

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 – 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 Risk

 

A2

Moderate Low Risk

 

B1

Moderate Risk

B2

Moderate High Risk

 

C1

High Risk

C2

Very High Risk

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 & address

 

VITALE BARBERIS CANONICO - S.P.A.

 

 

Via    Diagonale,    296 PRATRIVERO,

13835    - Trivero (BI) -IT-

 

 

Summary

 

Fiscal Code

:

01225120029

Legal Form

:

Joint stock company

start of Activities

:

01/01/1981

Equity

:

Over 2.582.254

Turnover Range

:

100.000.000/150.000.000

Number of Employees

:

from 251 to 500

 

 

Activity

 

Weaving of textiles

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01225120029

 

Foreign Trade Reg. no. : BI000447 since 10/12/1991

 

Chamber of Commerce no. : 127914 of Biella since 23/09/1980

 

Chamber of Commerce no. : 2069909 of Milano

 

Chamber of Commerce no. : 127914 of Vercelli

 

Firms' Register : BI004-7790 of Biella since 19/02/1996

 

Firms' Register : of Vercelli

 

V.A.T. Code : 01225120029

 

Tribunal Co. Register : 7790 of

 

Foundation date

: 21/07/1980

Establishment date

: 21/07/1980

Start of Activities

: 01/01/1981

Legal duration

: 31/12/2030

Nominal Capital

: 3.000.000

Subscribed Capital

: 3.000.000

Paid up Capital

: 3.000.000

 

Legal mail :

AMMINISTRAZIONE@PEC.VITALEBARBERISCANONICO.IT

 

 

Members

 

Lanificio Vitale Barberis Canonico - S.p

.a.

 

 

Residence:

Diagonale

, 296

- 13835

Trivero

(BI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Barberis Canonico

Alberto

 

Born in Torino

(TO)

on 12/05/1939

- Fiscal Code : BRBLRT39E12L219U

 

Residence:

Fraz. Pratrivero

, 133

- 13835

Trivero

(BI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Barberis Canonico

Luciano

 

Born in Torino

(TO)

on 04/11/1941

- Fiscal Code : BRBLCN41S04L219L

 

Residence:

Oberdan

, 12

- 13900

Biella

(BI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Barberis Canonico

Daniela

 

Born in Novara

(NO)

on 04/06/1947

- Fiscal Code : BRBDNL47H44F952D

 

Residence:

Diagonale

, 106

- 13835

Trivero

(BI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Barberis Canonico

Alessandro

 

Born in Novara

(NO)

on 27/06/1967

- Fiscal Code : BRBLSN67H27F952R

 

Residence:

Nazario Sauro

, 18

- 13900

Biella

(BI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney General

29/06/2005

Director

11/04/2014

Managing Director

11/04/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Barberis Canonico

Francesco

 

Born in Milano

(MI)

on 01/03/1972

- Fiscal Code : BRBFNC72C01F205N

 

 

Residence:

Oberdan

, 12

- 13900

Biella

(BI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

 

Corbetta

Guido Giuseppe

 

Born in Milano

(MI)

on 04/05/1959

- Fiscal Code : CRBGGS59E04F205U

 

Residence:

Morosini Emilio

, 36

- 20135

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

26/05/2015

Director

26/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Desilani

Paola

 

Born in Novara

(NO)

on 26/06/1962

- Fiscal Code : DSLPLA62H66F952J

 

 

Residence:

Piovale

, 8/B

- 28021

Borgomanero

(NO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

01/08/2008

 

 

No Prejudicial events are reported

 

No Protests registered

 

Ramella

Fabrizio

 

Born in Biella

(VC)

on 29/07/1968

- Fiscal Code : RMLFRZ68L29A859B

 

 

Residence:

Delle Ville

, 5

- 13900

Biella

(BI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney General

09/01/2003

 

No Protests registered

 

Bianchi Maiocchi

Lucia

 

Born in Milano

(MI)

on 20/04/1976

- Fiscal Code : BNCLCU76D60F205K

 

Residence:

San Sebastiano

, 2

- 13900

Biella

(BI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Cavallo

Roberto

 

Born in Trivero

(VC)

on 01/06/1971

- Fiscal Code : CVLRRT71H01L436R

 

Residence:

Cucco

, 2

- 13900

Biella

(BI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

21/07/2009

 

No Protests registered

 

D'agostin

Stefano

 

Born in Biella

(VC)

on 23/07/1973

- Fiscal Code : DGSSFN73L23A859R

 

Residence:

Roma

, 33

- 13843

Pettinengo

(BI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

01/09/2011

 

No Protests registered

 

Cravero

Roberto

 

Born in Occhieppo Inferiore

(VC)

on 08/07/1959

- Fiscal Code : CRVRRT59L08F992F

 

Residence:

Sabadell

, 8

- 13900

Biella

(BI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

11/04/2014

 

Piana

Paolo

 

Born in Trivero

(VC)

on 05/10/1948

- Fiscal Code : PNIPLA48R05L436A

 

Residence:

Bertola

, 26

- 13895

Muzzano

(BI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

11/04/2014

 

No Prejudicial events are reported

 

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.

 

Barberis Canonico

Alberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Pettinatura Lane Di Romagnano Sesia S.p.a.

Biella (BI) - IT -

00156420028

Director

Active

Registered

Lanificio Vitale Barberis Canonico - S.p.a.

Trivero (BI) - IT -

00154970024

Managing Director

Active

Registered

Lanificio Vitale Barberis Canonico - S.p.a.

Trivero (BI) - IT -

00154970024

Director

Active

Registered

 

Barberis Canonico

Luciano

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Lanificio Vitale Barberis Canonico - S.p.a.

Trivero (BI) - IT -

00154970024

Managing Director

Withdrawn

Registered

Lanificio Vitale Barberis Canonico - S.p.a.

Trivero (BI) - IT -

00154970024

Director

Withdrawn

Registered

Pegaso Investimenti - Campioni D'impresaS.p.a. Siglabile Pegaso S.p.a.

Torino (TO) - IT -

09423180018

Director

Active

Registered

Lubafin - S.r.l.

Biella (BI) - IT -

02273260022

Sole Director

Active

Registered

 

Barberis Canonico

Daniela

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Lanecardate - S.p.a.

Cossato (BI) - IT -

00376290029

Managing Director

Active

Registered

Lanecardate - S.p.a.

Cossato (BI) - IT -

00376290029

Director

Active

Registered

Lanecardate - S.p.a.

Cossato (BI) - IT -

00376290029

Board Chairman

Active

Registered

Lanificio Vitale Barberis Canonico - S.p.a.

Trivero (BI) - IT -

00154970024

Managing Director

Active

Registered

Lanificio Vitale Barberis Canonico - S.p.a.

Trivero (BI) - IT -

00154970024

Director

Active

Registered

Agricola Caprarizzo Societa' Semplice

Trivero (BI) - IT -

01244860027

Partner

Active

Registered

 

Barberis Canonico

Alessandro

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Pettinatura Lane Di Romagnano Sesia S.p.a.

Biella (BI) - IT -

00156420028

Director

Active

Registered

Sobifils - Societa' Biellese Per La Fabbricazione Di Filati Speci Ali - S.p.a.

Vigliano Biellese (BI) - IT -

00360280028

Director

Active

Registered

Lanificio Giovanni Tonella eamp; Figli - S.P.A.

Pray (BI) - IT -

00162230023

Director

Withdrawn

Registered

Lanificio Vitale Barberis Canonico - S.p.a.

Trivero (BI) - IT -

00154970024

Procurator

Active

Registered

 

Barberis Canonico

Francesco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Lanificio Giovanni Tonella eamp; Figli - S.P.A.

Pray (BI) - IT -

00162230023

Director

Withdrawn

Registered

Drapers S.r.l.

Bologna (BO) - IT -

00281850370

Director

Active

Registered

Drapers S.r.l.

Bologna (BO) - IT -

00281850370

Managing Director

Active

Registered

Lanificio Vitale Barberis Canonico - S.p.a.

Trivero (BI) - IT -

00154970024

Director

Active

Registered

Pitti Immagine S.r.l.

Firenze (FI) - IT -

03443240480

Director

Active

Registered

 

Corbetta

Guido Giuseppe

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Indesit Company S.p.a.

Fabriano (AN) - IT -

00693740425

Director

Withdrawn

Registered

Mariella Burani Fashion Group S.p.a.

Cavriago (RE) - IT -

00145630356

Director

Withdrawn

Bankrupt

Industrie Polieco-m.p.b. S.r.l.

Cazzago San Martino (BS) - IT -

00873510176

Director

Active

Registered

Feralpi Holding S.p.a.

Brescia (BS) - IT -

01898120173

Director

Active

Registered

Eigenmann E Veronelli Spa (o Solo Evet Spa)

Milano (MI) - IT -

08670900151

Director

Active

Registered

Tesmec Spa

Milano (MI) - IT -

10227100152

Director

Active

Registered

Lanificio Vitale Barberis Canonico - S.p.a.

Trivero (BI) - IT -

00154970024

Director

Active

Registered

Lanificio Vitale Barberis Canonico - S.p.a.

Trivero (BI) - IT -

00154970024

Board Chairman

Active

Registered

Fimag S.p.a.

Recanati (MC) - IT -

00746510437

Director

Active

Registered

Rizzo-bottiglieri-de Carlini Armatori Societa' Per Azioni Detta Anche Brevement

Torre del Greco (NA) - IT -

02751631215

Director

Active

Registered

Impresa Sviluppo S.r.l.

Milano (MI) - IT -

10411460156

Sole Director

Active

Registered

Fineldo S.p.a.

Roma (RM) - IT -

01549810420

Director

Withdrawn

Registered

Maggiore Holding S.p.a.

Roma (RM) - IT -

00772950143

Director

Withdrawn

Merged

Maggiore Rent Societa' Per Azioni

Roma (RM) - IT -

06771581003

Director

Withdrawn

Registered

Maggiore Finanziaria Di Partecipazioni -Societa' A Responsabili Ta' Limitata C

Roma (RM) - IT -

08108321004

Director

Withdrawn

Registered

Strategia Di Guido Corbetta E Co Sas

Milano (MI) - IT -

09663840156

General Partner

Active

Registered

Falck Renewables S.p.a.

Milano (MI) - IT -

03457730962

Director

Active

Registered

Falck Renewables S.p.a.

Milano (MI) - IT -

03457730962

Assistant board Chairman

Active

Registered

Falck Renewables S.p.a.

Milano (MI) - IT -

03457730962

Memb.of the Executive Committee

Active

Registered

Igv Group S.p.a.

Milano (MI) - IT -

05889670963

Director

Active

Registered

Igv Group S.p.a.

Milano (MI) - IT -

05889670963

Assistant board Chairman

Active

Registered

Tradefleet Services - s.r.l.

Roma (RM) - IT -

09846031004

Director

Withdrawn

Registered

Tradefleet Services - s.r.l.

Roma (RM) - IT -

09846031004

Board Chairman

Withdrawn

Registered

Fondo Italiano D'investimento Sgr Spa

Milano (MI) - IT -

06968440963

Director

Active

Registered

Fondo Italiano D'investimento Sgr Spa

Milano (MI) - IT -

06968440963

Memb.of the Executive Committee

Active

Registered

 

Bianchi Maiocchi

Lucia

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Lanificio Vitale Barberis Canonico - S.p.a.

Trivero (BI) - IT -

00154970024

Director

Active

Registered

Agricola Caprarizzo Societa' Semplice

Trivero (BI) - IT -

01244860027

Partner

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

Lanificio Vitale Barberis Canonico - S.p .a.

Trivero - IT -

00154970024

2.994.807 .Eur

99,82

Barberis Canonico Luciano

Biella - IT -

BRBLCN41S04L219L

1.731 .Eur

0,05

Barberis Canonico Alessandro

Biella - IT -

BRBLSN67H27F952R

577 .Eur

0,01

Bianchi Maiocchi Lucia

Biella - IT -

BNCLCU76D60F205K

866 .Eur

0,02

Barberis Canonico Laura

Milano - IT -

BRBLRA69L63F952J

577 .Eur

0,01

Barberis Canonico Vitale

Biella - IT -

BRBVTL73T08F952W

577 .Eur

0,01

Bianchi Maiocchi Chiara

BNCCHR74D54F205P

865 .Eur

0,02

 

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

Citta' Studi Spa

Biella - IT -

01491490023

6.497 .Eur

0,02

Active

Le Ciminiere S.r.l.

Valle Mosso - IT -

01407270022

46.955 .Eur

6,26

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

since 01/01/1981

 

Diagonale

, 296

- 13059

- Trivero

(BI)

- IT -

 

PHONE

: 0157388855

 

FAX

: 0157388765

 

Legal mail

: AMMINISTRAZIONE@PEC.VITALEBARBERISCANONICO.IT

 

-

Branch

(Factory)

since 01/09/2001

 

Molino

, 1

- 13016

- Pray

(BI)

- IT -

 

-

Branch

(Showroom)

since 26/05/2015

 

Fatebenefratelli

, 16

- 20100

- Milano

(MI)

- IT -

 

Employees

: 358

 

Assistants

: 3

 

Fittings and Equipment for a value of 18.080.000

Eur

 

Stocks for a value of 41.400.000

Eur

 

Furniture and fittings for a value of 52.000

Eur

 

Vehicles for a value of 150.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- its own sales net-work

 

- importers

 

- its own agents

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- France

 

- Italy

 

- Austria

 

Export is mainly towards:

- France

 

- Germany

 

- Great Britain

 

- Poland

 

- Ireland

 

- Hungary

 

- Greece

 

- Italy

 

- Austria

 

-

 

- Belgium

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm took over the activity of

 

Vitale Barberis Canonico - S.p.a.

 

Diagonale

, 296

, 13835

, Trivero

(BI)

- IT -

 

Date

:

31/12/1980

 

Project of merging by taking over of

 

Lanificio Giovanni Tonella eamp; Figli - S.P.A.

 

Molino

, 1

, 13867

, Pray

(BI)

- IT -

 

Fiscal Code: 00162230023

 

Date

Merging/splitting-up project:

20/03/2001

 

The firm absorbed by merging of

 

Lanificio Giovanni Tonella eamp; Figli - S.P.A.

 

Molino

, 1

, 13867

, Pray

(BI)

- IT -

 

Fiscal Code: 00162230023

 

Date

:

25/07/2001



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

 

The company is active since 1981

The economic-financial analysis has been made on the base of the b/s of the latests three years.

Under the financial profile unstable results are noted. anyway in 2013 a positive result was achieved (r.o.e. 7,03%).

The return on Investment in the last financial year was positive (7,07%) and in line with the sector's average.

The operating result is positive and amounts to Eur. 7.262.933 recording a drop as opposed to the year before (-36,02%).

The gross operating margin of the latest financial year is of Eur. 16.182.999 , stable if compared to the year before.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,55 but slighlty increasing.

It's shareholders funds amount to Eur. 52.599.491 on the same levels as the year before.

During the last financial year total debts volume reached Eur. 43.728.172 (Eur. 7.853.398 were m/l term ones) with a growth equal to 57,2%.

Bank and suppliers credit recourse is limited, 67,63 gg. is payment average period which is also lower than the sector average.

Payments are supported by good current assets.

As to due from customers, the average terms are 59,93 days. , that compared to the sector's average is shorter.

The financial management generated a cash flow of Eur. 12.619.038.

Labour cost expenses amount to Eur. 22.177.093 , representing 21,25% on the total of production costs. , whereas the incidence of such costs on sales revenues is equal to 20,76%.

Financial charges have a limited incidence (-0,84%) on sales volume.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

106.823.897

Profit (Loss) for the period

3.698.972

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

102.531.998

Profit (Loss) for the period

7.749.094

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

99.092.459

Profit (Loss) for the period

-504.276

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

78.532.756

Profit (Loss) for the period

886.834

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

62.927.612

Profit (Loss) for the period

1.412.340



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

126.751

105.415

4.053

. . Concessions,licenses,trademarks,etc.

196.013

183.511

118.799

. . Goodwill

. . Assets in formation and advance paymen.

16.000

. . Other intangible fixed assets

. Total Intangible Fixed Assets

322.764

288.926

138.852

. TANGIBLE FIXED ASSETS

. . Real estate

12.452.464

12.632.991

12.938.273

. . Plant and machinery

17.508.168

14.788.721

14.650.393

. . Industrial and commercial equipment

574.424

536.939

456.241

. . Other assets

1.189.448

918.875

583.609

. . Assets under construction and advances

50.090

8.000

652.231

. Total Tangible fixed assets

31.774.594

28.885.526

29.280.747

. FINANCIAL FIXED ASSETS

. . Equity investments

375.972

375.972

375.972

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

330.880

330.880

330.880

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

45.092

45.092

45.092

. . Financial receivables

86.347

86.347

83.422

. . . . Within 12 months

. . . . Beyond 12 months

86.347

86.347

83.422

. . . 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

86.347

86.347

83.422

. . . . Within 12 months

. . . . Beyond 12 months

86.347

86.347

83.422

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

462.319

462.319

459.394

Total fixed assets

32.559.677

29.636.771

29.878.993

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

18.926.607

18.740.390

15.252.583

. . Work in progress and semimanufactured

10.719.273

9.717.676

9.944.967

. . Work in progress on order

. . Finished goods

11.756.709

8.493.350

8.762.355

. . Advance payments

. Total Inventories

41.402.589

36.951.416

33.959.905

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

20.407.930

17.397.421

20.795.609

. . Beyond 12 months

1.192.378

1.469.043

1.804.159

. . Trade receivables

17.783.066

16.418.643

18.485.092

. . . . Within 12 months

17.783.066

16.418.643

18.485.092

. . . . 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.

251.190

. . . . Within 12 months

251.190

. . . . Beyond 12 months

. . Fiscal Receivables

1.095.707

754.219

1.214.879

. . . . Within 12 months

1.095.707

754.219

1.214.879

. . . . Beyond 12 months

. . Receivables for anticipated taxes

2.353.710

1.469.043

1.804.159

. . . . Within 12 months

1.161.332

. . . . Beyond 12 months

1.192.378

1.469.043

1.804.159

. . Receivables due from third parties

367.825

224.559

844.448

. . . . Within 12 months

367.825

224.559

844.448

. . . . Beyond 12 months

. Total Credits not held as fixed assets

21.600.308

18.866.464

22.599.768

. 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

7.078.878

4.741.023

988.246

. . Checks

. . Banknotes and coins

5.982

4.462

6.463

. Total Liquid funds

7.084.860

4.745.485

994.709

Total current assets

70.087.757

60.563.365

57.554.382

ADJUSTMENT ACCOUNTS

. Discount on loans

120.514

. Other adjustment accounts

51.896

85.082

Total adjustments accounts

51.896

85.082

120.514

TOTAL ASSETS

102.699.330

90.285.218

87.553.889

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

3.000.000

3.000.000

3.000.000

. Additional paid-in capital

. Revaluation reserves

19.970.607

14.627.536

14.627.536

. Legal reserve

912.469

912.469

912.469

. Reserve for Own shares

. Statute reserves

. Other reserves

25.017.443

30.036.349

32.730.625

. Accumulated Profits (Losses)

. Profit( loss) of the year

3.698.972

7.749.094

-1.008.552

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

52.599.491

56.325.448

50.262.078

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

1.487.591

1.300.396

1.304.759

. . Taxation fund, also differed

514.643

523.628

595.766

. . Other funds

Total Reserves for Risks and Charges

2.002.234

1.824.024

1.900.525

Employee termination indemnities

4.149.602

4.203.976

4.354.026

ACCOUNTS PAYABLE

. . . . Within 12 months

35.874.774

25.395.812

29.181.164

. . . . Beyond 12 months

7.853.398

2.420.498

1.237.121

. . 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

21.657.731

6.685.784

14.611.602

. . . . Within 12 months

14.532.818

4.315.286

13.424.481

. . . . Beyond 12 months

7.124.913

2.370.498

1.187.121

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

1.081.476

918.013

1.320.335

. . . . Within 12 months

1.031.476

868.013

1.270.335

. . . . Beyond 12 months

50.000

50.000

50.000

. . Trade payables

12.934.173

12.686.333

9.444.115

. . . . Within 12 months

12.934.173

12.686.333

9.444.115

. . . . 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

724.591

1.665.207

. . . . Within 12 months

724.591

1.665.207

. . . . Beyond 12 months

. . Due to the tax authorities

2.214.089

1.319.771

892.902

. . . . Within 12 months

1.535.604

1.319.771

892.902

. . . . Beyond 12 months

678.485

. . Due to social security and welfare inst.

1.340.343

1.064.411

981.441

. . . . Within 12 months

1.340.343

1.064.411

981.441

. . . . Beyond 12 months

. . Other payables

3.775.769

3.476.791

3.167.890

. . . . Within 12 months

3.775.769

3.476.791

3.167.890

. . . . Beyond 12 months

Total accounts payable

43.728.172

27.816.310

30.418.285

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

219.831

115.460

114.699

Total adjustment accounts

219.831

115.460

114.699

TOTAL LIABILITIES

102.699.330

90.285.218

87.049.613

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

25.000

25.000

1.975.189

Civil and fiscal norms relation

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

106.823.897

102.527.259

99.092.459

. Changes in work in progress

4.264.956

-496.295

3.921.250

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

525.280

258.476

1.150.315

. . Contributions for operating expenses

9.124

2.200

48.649

. . Different income and revenues

516.156

256.276

1.101.666

Total value of production

111.614.133

102.289.440

104.164.024

PRODUCTION COSTS

. Raw material,other materials and consum.

39.311.419

41.345.762

43.688.943

. Services received

. Leases and rentals

33.391.841

26.292.592

30.714.875

. Payroll and related costs

22.177.093

21.029.386

20.731.272

. . Wages and salaries

14.621.998

13.822.804

13.572.151

. . Social security contributions

4.648.150

4.375.126

4.292.816

. . Employee termination indemnities

899.722

926.068

940.289

. . Pension and similar

. . Other costs

2.007.223

1.905.388

1.926.016

. Amortization and depreciation

8.920.066

5.196.082

6.848.096

. . Amortization of intangible fixed assets

189.213

136.255

1.912.252

. . Amortization of tangible fixed assets

8.701.798

5.030.089

4.906.363

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

29.055

29.738

29.481

. Changes in raw materials

-186.217

-3.487.807

2.105.719

. Provisions to risk reserves

. Other provisions

. Other operating costs

736.998

560.292

328.373

Total production costs

104.351.200

90.936.307

104.417.278

Diff. between value and cost of product.

7.262.933

11.353.133

-253.254

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

109.274

141.670

228.140

. . 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

109.274

141.670

228.140

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

4.573

15.074

436

. . . - Other companies

104.701

126.596

227.704

. Interest and other financial expense

-1.008.395

-524.307

90.427

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

-5.592

-227

-15.446

. . Towards other companies

1.008.395

524.307

-90.427

Total financial income and expense

-899.121

-382.637

318.567

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-1.815

. . Of equity investments

-1.815

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-1.815

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

85.602

953.289

237.266

. . Gains on disposals

237.266

. . Other extraordinary income

85.602

953.289

. Extraordinary expense

-151.569

-100.352

-411.294

. . Losses on disposals

. . Taxes relating to prior years

-4.515

. . Other extraordinary expense

-151.569

-100.352

-406.779

Total extraordinary income and expense

-65.967

852.937

-174.028

Results before income taxes

6.297.845

11.823.433

-110.530

. Taxes on current income

2.598.873

4.074.339

393.746

. . current taxes

888.142

. . differed taxes(anticip.)

3.483.540

3.739.223

-494.396

. Net income for the period

3.698.972

7.749.094

-504.276

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

3.698.972

7.749.094

-504.276

 

 

Ratios

 

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

0,32

0,33

0,34

0,22

Elasticity Ratio

Units

0,68

0,67

0,66

0,75

Availability of stock

Units

0,40

0,41

0,39

0,23

Total Liquidity Ratio

Units

0,28

0,26

0,27

0,45

Quick Ratio

Units

0,07

0,05

0,01

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,55

0,37

0,56

1,65

Self Financing Ratio

Units

0,51

0,62

0,57

0,30

Capital protection Ratio

Units

0,87

0,81

0,96

0,79

Liabilities consolidation quotient

Units

0,33

0,26

0,19

0,20

Financing

Units

0,83

0,49

0,61

2,05

Permanent Indebtedness Ratio

Units

0,63

0,70

0,64

0,45

M/L term Debts Ratio

Units

0,12

0,07

0,06

0,11

Net Financial Indebtedness Ratio

Units

0,28

0,03

0,27

0,57

CORRELATION

Fixed assets ratio

Units

1,98

2,12

1,87

1,60

Current ratio

Units

1,95

2,38

1,97

1,27

Acid Test Ratio-Liquidity Ratio

Units

0,80

0,93

0,81

0,84

Structure's primary quotient

Units

1,62

1,90

1,68

1,11

Treasury's primary quotient

Units

0,20

0,19

0,03

0,04

Rate of indebtedness ( Leverage )

%

195,25

160,29

174,19

327,18

Current Capital ( net )

Value

34.212.983

35.167.553

28.373.218

870.113

RETURN

Return on Sales

%

11,81

12,63

6,40

1,60

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

%

7,03

13,76

-1,00

0,47

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

%

11,97

20,99

-0,22

2,85

Return on Investment ( R.O.I. )

%

7,07

12,57

-0,29

2,55

Return/ Sales

%

6,80

11,07

-0,26

2,66

Extra Management revenues/charges incid.

%

50,93

68,26

n.c.

14,76

Cash Flow

Value

12.619.038

12.945.176

6.343.820

47.325

Operating Profit

Value

7.262.933

11.353.133

-253.254

69.715

Gross Operating Margin

Value

16.182.999

16.549.215

6.594.842

147.816

MANAGEMENT

Credits to clients average term

Days

59,93

57,65

67,16

114,56

Debts to suppliers average term

Days

67,63

76,38

45,69

113,59

Average stock waiting period

Days

139,53

129,74

123,38

93,83

Rate of capital employed return ( Turnover )

Units

1,04

1,14

1,13

0,96

Rate of stock return

Units

2,58

2,77

2,92

3,84

Labour cost incidence

%

20,76

20,51

20,92

15,62

Net financial revenues/ charges incidence

%

-0,84

-0,37

0,32

-1,87

Labour cost on purchasing expenses

%

21,25

23,13

19,85

14,72

Short-term financing charges

%

2,31

1,88

n.c.

3,34

Capital on hand

%

96,14

88,06

88,36

104,51

Sales pro employee

Value

154.147

156.060

153.156

218.478

Labour cost pro employee

Value

32.001

32.008

32.042

32.758

 

 

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

:

188.197

Population living in the region

:

4.330.172

Number of families in the region

:

1.889.207

 

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

 

- per food products

:

429

- per non food products

:

1.789

- per energy consume

:

135

 

Sector Data

 

The values are calculated on a base of 634 significant companies.

 

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

The average duration of suppliers debts is about 114 dd.

The sector's profitability is on an average of 1,60%.

The labour cost affects the turnover in the measure of 15,62%.

Goods are held in stock in a range of 94 dd.

The difference between the sales volume and the resources used to realize it is about 0,96.

The employees costs represent the 14,72% of the production costs.

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered lowly risky.

In the region 27.019 protested subjects are found; in the province they count to 1.057.

The insolvency index for the region is 0,63, , while for the province it is 0,56.

Total Bankrupt companies in the province : 750.

Total Bankrupt companies in the region : 14.165.

 


 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.84

UK Pound

1

Rs.101.04

Euro

1

Rs.73.05

EUR

1

Rs. 72.54

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

SAN

 

 

Report Prepared by :

ASH

 


 

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.