MIRA INFORM REPORT

 

 

Report No. :

355259

Report Date :

17.12.2015

 

IDENTIFICATION DETAILS

 

Name :            

BIFFI ITALIA S.R.L.

 

 

Registered Office :

Localita Caselle San Pietro, 420 29017 – Fiorenzuola d’Arda (PC)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

03.11.1989

 

 

Legal Form :

Sole-Member Limited Liability Company

 

 

Line of Business :

Manufacture of other taps and valves

Installation of equipment for measuring, controlling, testing, navigating and similars ( including equipment for controlling industrial processes)

 

 

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

 

BIFFI ITALIA S.R.L.

 

 

Localita'

Caselle San Pietro,

420

 

29017

- Fiorenzuola d'Arda

(PC)

-IT-

 

 

Summary

 

Fiscal Code

:

01018580330

Legal Form

:

Sole-Member Limited Liability Company

start of Activities

:

03/11/1989

Equity

:

Over 2.582.254

Turnover Range

:

100.000.000/150.000.000

Number of Employees

:

from 251 to 500

 

 

Activity

 

Manufacture of other taps and valves

Installation of equipment for measuring, controlling, testing, navig

ating and similars ( including equipment for controlling industrial

processes)

 

Legal Data

 

Legal Form : Sole-Member Limited Liability Company

Fiscal Code : 01018580330

 

Foreign Trade Reg. no. : PC002799 since 23/12/1991

 

Foreign Trade Reg. no. : 002799 of Piacenza since 23/12/1991

 

Chamber of Commerce no. : 171508 of Lucca

 

Chamber of Commerce no. : 1635997 of Milano

 

Chamber of Commerce no. : 121628 of Piacenza since 30/11/1989

 

Firms' Register : PC032-11345 of Piacenza since 19/02/1996

 

V.A.T. Code : 01018580330

 

Tribunal Co. Register : 11345 of since 17/11/1989

 

Foundation date

: 03/11/1989

Establishment date

: 03/11/1989

Start of Activities

: 03/11/1989

Legal duration

: 31/12/2050

Nominal Capital

: 1.820.000

Subscribed Capital

: 1.820.000

Paid up Capital

: 1.820.000

 

Legal mail :

BIFFI@LEGALMAIL.IT

 

 

Members

 

Lucci

Tiberio

 

Born in Cameri

(NO)

on 27/12/1961

- Fiscal Code : LCCTBR61T27B473Q

 

Residence:

Carducci

, 35/B

- 28062

Cameri

(NO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

29/07/2014

 

No Protests registered

 

Copelli

Armando

 

Born in Fiorenzuola d'Arda

(PC)

on 02/09/1950

- Fiscal Code : CPLRND50P02D611A

 

Residence:

Risorgimento

, 6

- 29017

Fiorenzuola d'Arda

(PC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

23/10/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Macchi

Paolo

 

Born in Varese

(VA)

on 08/03/1961

- Fiscal Code : MCCPLA61C08L682T

 

Residence:

Brughiera

, 1

- 21040

Castronno

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/06/2014

Assistant board Chairman

23/06/2014

Managing Director

04/08/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Bacchetta

Enrico

 

Born in Cremona

(CR)

on 23/12/1956

- Fiscal Code : BCCNRC56T23D150D

 

Residence:

Po

, 66

- 26100

Cremona

(CR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/02/2010

 

No Prejudicial events are reported

 

No Protests registered

 

Pagani

Fabrizio

 

Born in Piacenza

(PC)

on 01/07/1965

- Fiscal Code : PGNFRZ65L01G535W

 

Residence:

Garibaldi

, 57

- 29017

Fiorenzuola d'Arda

(PC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/02/2010

 

No Prejudicial events are reported

 

No Protests registered

 

Volpi

Simone

 

Born in Pontedera

(PI)

on 23/01/1966

- Fiscal Code : VLPSMN66A23G843K

 

Residence:

Venezia/forcoli

, 69

- 56036

Palaia

(PI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

17/01/2012

 

No Protests registered

 

Paratore

Massimiliano

 

Born in Castelnovo Ne' Monti

(RE)

on 13/09/1969

- Fiscal Code : PRTMSM69P13C219E

 

Residence:

Gesso

, 145/2

- 40069

Zola Predosa

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/02/2010

 

No Prejudicial events are reported

 

No Protests registered

 

Ronchetti

Fabio

 

Born in Milano

(MI)

on 22/06/1976

- Fiscal Code : RNCFBA76H22F205X

 

Residence:

Gorizia

, 60

- 29017

Fiorenzuola d'Arda

(PC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/02/2010

 

No Prejudicial events are reported

 

No Protests registered

 

Vincini

Luigi

 

Born in Fiorenzuola d'Arda

(PC)

on 08/06/1974

- Fiscal Code : VNCLGU74H08D611U

 

Residence:

Montale

, 1

- 29018

Lugagnano Val d'Arda

(PC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/02/2010

 

No Prejudicial events are reported

 

No Protests registered

 

Pasqui

Massimiliano

 

Born in Firenze

(FI)

on 29/06/1970

- Fiscal Code : PSQMSM70H29D612O

 

Residence:

Ferrini

, 28

- 20811

Cesano Maderno

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

23/10/2014

 

No Protests registered

 

Corbella

Luigi

 

Born in Saronno

(VA)

on 15/11/1967

- Fiscal Code : CRBLGU67S15I441H

 

Residence:

San Solutore

, 23

- 21047

Saronno

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

25/06/2012

 

No Protests registered

 

Orsolini

Giovanni Paolo

 

Born in Roma

(RM)

on 03/11/1971

- Fiscal Code : RSLGNN71S03H501W

 

Residence:

Maffia

, 35

- 50100

Firenze

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/02/2010

 

No Protests registered

 

Toffolo

Tommaso

 

Born in Barcellona

( )

on 24/07/1975

- Fiscal Code : TFFTMS75L24Z131W

 

Residence:

Avenue Kleber

, 77

Parigi

- FR -

 

Position

Since

Shares Amount

% Ownership

Director

23/06/2014

Managing Director

04/08/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Pentair Flow Control Italia S.r.l.

 

 

:

Vittor Pisani

, 20

- 20124

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

02/01/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Guardiani

Elisa

 

Born in Piacenza

(PC)

on 27/04/1983

- Fiscal Code : GRDLSE83D67G535X

 

Residence:

Torrazzo

, 14

- 29019

San Giorgio Piacentino

(PC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/02/2010

 

No Protests registered

 

Girola

Francesca

 

Born in Milano

(MI)

on 26/07/1980

- Fiscal Code : GRLFNC80L66F205A

 

Residence:

Roma

, 2

- 29014

Castell'Arquato

(PC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

19/05/2015

 

No Protests registered

 

Stevens

Christopher

 

Born in Lima - Ohio

( )

on 16/08/1967

- Fiscal Code : STVCRS67M16Z404M

 

Residence:

Piacenza

, SNC

- 29018

Lugagnano Val d'Arda

(PC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/06/2014

Board Chairman

23/06/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Bandini

Milena

 

Born in Parma

(PR)

on 05/06/1982

- Fiscal Code : BNDMLN82H45G337H

 

Residence:

Dei Pascoli

, 142

- 29010

Alseno

(PC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

23/10/2014

 

No Protests registered

 

Lanzoni

Daniele

 

Born in Monza

(MB)

on 07/10/1979

- Fiscal Code : LNZDNL79R07F704A

 

Residence:

Fraz. Staffoli Via Carlo Marx

, 3

- 56029

Santa Croce sull'Arno

(PI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

23/10/2014

 

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.

 

Macchi

Paolo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Pentair Valves E Controls Italia S.r.l.

Lugagnano Val d'Arda (PC) - IT -

01018590339

Managing Director

Active

Registered

Pentair Valves E Controls Italia S.r.l.

Lugagnano Val d'Arda (PC) - IT -

01018590339

Director

Active

Registered

Pentair Valves E Controls Italia S.r.l.

Lugagnano Val d'Arda (PC) - IT -

01018590339

Procurator

Withdrawn

Registered

Signal Lux Italia S.r.l.

Valeggio sul Mincio (VR) - IT -

00852580158

Attorney with special power

Withdrawn

Merged

Pentair Flow Control Italia S.r.l.

Milano (MI) - IT -

06730760961

Managing Director

Active

Registered

Pentair Flow Control Italia S.r.l.

Milano (MI) - IT -

06730760961

Director

Active

Registered

 

Toffolo

Tommaso

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Pentair Valves E Controls Italia S.r.l.

Lugagnano Val d'Arda (PC) - IT -

01018590339

Director

Active

Registered

Pentair Valves E Controls Italia S.r.l.

Lugagnano Val d'Arda (PC) - IT -

01018590339

Managing Director

Active

Registered

Pentair Water Italy S.r.l.

Lainate (MI) - IT -

10567100150

Director

Active

Registered

Pentair Water Italy S.r.l.

Lainate (MI) - IT -

10567100150

Board Chairman

Active

Registered

Mecair Srl

Nova Milanese (MB) - IT -

11422310158

Director

Active

Registered

Pentair Manufacturing Italy S.r.l.

Lainate (MI) - IT -

05337720964

Director

Active

Registered

Pentair Manufacturing Italy S.r.l.

Lainate (MI) - IT -

05337720964

Board Chairman

Active

Registered

Pentair Flow Control Italia S.r.l.

Milano (MI) - IT -

06730760961

Director

Active

Registered

 

Pentair Flow Control Italia S.r.l.

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Pentair Valves E Controls Italia S.r.l.

Lugagnano Val d'Arda (PC) - IT -

01018590339

Sole partner

Active

Registered

Mecair Srl

Nova Milanese (MB) - IT -

11422310158

Sole partner

Active

Registered

 

Stevens

Christopher

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Pentair Valves E Controls Italia S.r.l.

Lugagnano Val d'Arda (PC) - IT -

01018590339

Director

Active

Registered

Pentair Valves E Controls Italia S.r.l.

Lugagnano Val d'Arda (PC) - IT -

01018590339

Board Chairman

Active

Registered

Pentair Flow Control Italia S.r.l.

Milano (MI) - IT -

06730760961

Director

Active

Registered

Pentair Flow Control Italia S.r.l.

Milano (MI) - IT -

06730760961

Board Chairman

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

Pentair Flow Control Italia S.r.l.

Milano - IT -

06730760961

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 Piacenza Energia

Piacenza - IT -

01303050338

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

Caselle San Pietro

, 420

- 29017

- Fiorenzuola d'Arda

(PC)

- IT -

 

PHONE

: 0523944411

 

Legal mail

: BIFFI@LEGALMAIL.IT

 

-

Branch

(Warehouse)

since 21/12/2001

 

Maiavacca

, 10

- 29017

- Fiorenzuola d'Arda

(PC)

- IT -

 

Employees

: 325

 

Fittings and Equipment for a value of 6.940.000

Eur

 

Stocks for a value of 16.750.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- its own agents

 

- its own foreign branches

 

- direct orders to foreign companies

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- its own agents

 

- its own foreign branches

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- France

 

Export is mainly towards:

- France

 

- Italy

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorved

 

Biffi S.P.A.

 

, PIACENZA

- IT -

 

Date

:

22/12/1989

 

The firm absorbed by merging of

 

Biffi S.P.A.

 

, PIACENZA

- IT -

 

Date

:

22/12/1989

 

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 1989.

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

During the last years, it achieved profits (r.o.e. 9,63% on 2013) and during the last financial year an increase in sales volume was registered (more then 100% in 2013).

The operating result in 2013 was positive (10,7%) and in line with the sector's average.

The amount of the operating result is equal to Eur. 14.310.347 increasing if compared to the yeart 2012.

The gross operating margin of the latest financial year is of Eur. 18.441.854 showing a more then 100% growth.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,39) which is yet rising if compared to 2012.

It's shareholders funds amount to Eur. 96.255.879 on the same levels as the year before.

Eur. 38.455.614 is the amount of total debts, both commercial and of different nature, with no important change.

Financial indebdtedness is under control whereas debts to suppliers are frequent besides being higher than sector's average.

Liquidity is however good.

Due from customers average term is high and equal to 114 days. but on the same levels as the average of the sector.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 12.082.868

In the last financial year labour cost was of Eur. 21.028.833, with a 20,4% incidence on total costs of production. , whereas the incidence of such costs on sales revenues is equal to 17,76%.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

118.431.273

Profit (Loss) for the period

9.264.889

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

27.069.471

Profit (Loss) for the period

4.118.191

 

Complete balance-sheet for the year

al 30/09/2011

(in Eur

x 1)

 

Item Type

Value

Sales

83.401.250

Profit (Loss) for the period

3.316.954

 

Complete balance-sheet for the year

al 30/09/2010

(in Eur

x 1)

 

Item Type

Value

Sales

75.167.649

Profit (Loss) for the period

5.929.693

 

Complete balance-sheet for the year

al 30/09/2009

(in Eur

x 1)

 

Item Type

Value

Sales

86.827.633

Profit (Loss) for the period

6.549.092

 

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 30/09/2011 - 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

231.166

273.378

286.650

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

9.750

12.350

. Total Intangible Fixed Assets

240.916

285.728

286.650

. TANGIBLE FIXED ASSETS

. . Real estate

4.892.206

4.817.935

3.443.433

. . Plant and machinery

5.658.943

3.418.014

3.467.935

. . Industrial and commercial equipment

1.282.096

724.800

550.770

. . Other assets

401.356

344.971

413.818

. . Assets under construction and advances

150.451

13.440

12.500

. Total Tangible fixed assets

12.385.052

9.319.160

7.888.456

. FINANCIAL FIXED ASSETS

. . Equity investments

49

49

49

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

49

49

49

. . 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

49

49

49

Total fixed assets

12.626.017

9.604.937

8.175.155

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

13.951.813

22.420.109

19.940.864

. . Work in progress and semimanufactured

1.842.000

3.019.132

3.019.855

. . Work in progress on order

. . Finished goods

959.883

1.843.607

1.128.826

. . Advance payments

10.000

. Total Inventories

16.753.696

27.282.848

24.099.545

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

100.871.759

89.671.316

70.612.286

. . Beyond 12 months

2.406.264

1.718.841

1.677.028

. . Trade receivables

37.504.598

34.676.996

27.028.401

. . . . Within 12 months

37.504.598

34.676.996

27.028.401

. . . . 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.

1.665.603

4.284

1.640.178

. . . . Within 12 months

1.665.603

4.284

1.640.178

. . . . Beyond 12 months

. . Fiscal Receivables

2.298.154

2.296.168

2.653.356

. . . . Within 12 months

1.800.493

1.798.507

2.653.356

. . . . Beyond 12 months

497.661

497.661

. . Receivables for anticipated taxes

3.265.112

2.663.063

2.501.754

. . . . Within 12 months

1.356.509

1.441.883

824.726

. . . . Beyond 12 months

1.908.603

1.221.180

1.677.028

. . Receivables due from third parties

58.544.556

51.749.646

38.465.625

. . . . Within 12 months

58.544.556

51.749.646

38.465.625

. . . . Beyond 12 months

. Total Credits not held as fixed assets

103.278.023

91.390.157

72.289.314

. 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

1.025.963

50.166

152.040

. . Checks

. . Banknotes and coins

192

347

475

. Total Liquid funds

1.026.155

50.513

152.515

Total current assets

121.057.874

118.723.518

96.541.374

ADJUSTMENT ACCOUNTS

. Discount on loans

89.930

110.596

80.771

. Other adjustment accounts

Total adjustments accounts

89.930

110.596

80.771

TOTAL ASSETS

133.773.821

128.439.051

104.797.300

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.820.000

1.820.000

1.820.000

. Additional paid-in capital

. Revaluation reserves

2.820.682

572.242

572.242

. Legal reserve

373.921

373.921

373.921

. Reserve for Own shares

. Statute reserves

. Other reserves

72.711.498

69.503.592

66.186.638

. Accumulated Profits (Losses)

9.689.715

. Profit( loss) of the year

18.529.778

8.236.382

6.633.908

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

96.255.879

90.195.852

75.586.709

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

25.214

183.888

208.101

. . Other funds

6.057.615

5.651.696

4.719.045

Total Reserves for Risks and Charges

6.082.829

5.835.584

4.927.146

Employee termination indemnities

2.244.388

2.516.693

3.007.313

ACCOUNTS PAYABLE

. . . . Within 12 months

38.455.614

33.740.259

24.593.086

. . . . Beyond 12 months

268.854

. . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

62.947

168.009

26.319

. . . . Within 12 months

62.947

168.009

26.319

. . . . Beyond 12 months

. . Trade payables

16.994.088

22.018.156

15.218.086

. . . . Within 12 months

16.994.088

22.018.156

15.218.086

. . . . 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

13.393.583

5.314.931

3.789.629

. . . . Within 12 months

13.393.583

5.314.931

3.789.629

. . . . Beyond 12 months

. . Due to the tax authorities

2.111.981

1.885.040

429.260

. . . . Within 12 months

2.111.981

1.885.040

429.260

. . . . Beyond 12 months

. . Due to social security and welfare inst.

905.950

1.102.503

455.743

. . . . Within 12 months

905.950

1.102.503

455.743

. . . . Beyond 12 months

. . Other payables

4.987.065

3.520.474

4.674.049

. . . . Within 12 months

4.987.065

3.251.620

4.674.049

. . . . Beyond 12 months

268.854

Total accounts payable

38.455.614

34.009.113

24.593.086

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

Total adjustment accounts

TOTAL LIABILITIES

143.038.710

132.557.242

108.114.254

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

3.864.520

3.952.227

2.866.128

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

118.431.273

27.069.471

83.401.250

. Changes in work in progress

-2.050.136

1.587.234

-3.143.174

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

1.021.161

249.455

2.231.119

. . Contributions for operating expenses

. . Different income and revenues

1.021.161

249.455

2.231.119

Total value of production

117.402.298

28.906.160

82.489.195

PRODUCTION COSTS

. Raw material,other materials and consum.

45.621.334

15.716.833

46.164.218

. Services received

. Leases and rentals

23.543.570

6.068.604

22.994.612

. Payroll and related costs

21.028.833

5.291.742

18.580.285

. . Wages and salaries

15.197.193

3.850.484

13.585.738

. . Social security contributions

4.282.218

1.008.913

3.672.847

. . Employee termination indemnities

1.032.051

236.822

907.807

. . Pension and similar

. . Other costs

517.371

195.523

413.893

. Amortization and depreciation

2.817.979

445.149

1.318.681

. . Amortization of intangible fixed assets

112.574

25.649

75.658

. . Amortization of tangible fixed assets

1.538.521

362.285

1.187.023

. . Depreciation of tangible fixed assets

416.363

. . Writedown of current receiv.and of liquid

750.521

57.215

56.000

. Changes in raw materials

8.479.017

-3.894.503

-13.173.392

. Provisions to risk reserves

1.313.528

316.405

549.706

. Other provisions

. Other operating costs

287.690

73.113

258.747

Total production costs

103.091.951

24.017.343

76.692.857

Diff. between value and cost of product.

14.310.347

4.888.817

5.796.338

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

43.721

5.100

275.703

. . 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

43.721

5.100

275.703

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

43.721

5.100

275.703

. Interest and other financial expense

-45.758

10.050

109.946

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

45.758

-10.050

-109.946

Total financial income and expense

-2.037

15.150

385.649

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

538.576

816.243

175.056

. . Gains on disposals

. . Other extraordinary income

538.576

816.243

175.056

. Extraordinary expense

-973.927

-79.495

-320.689

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-973.927

-79.495

-320.689

Total extraordinary income and expense

-435.351

736.748

-145.633

Results before income taxes

13.872.959

5.640.715

6.036.354

. Taxes on current income

4.608.070

1.522.524

2.719.400

. . current taxes

5.368.793

1.466.695

1.862.438

. . differed taxes(anticip.)

-760.723

55.829

856.962

. Net income for the period

9.264.889

4.118.191

3.316.954

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

9.264.889

4.118.191

3.316.954

 

 

Ratios

 

RATIOS

Value Type

as at 31/12/2013

as at 31/12/2012

as at 30/09/2011

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,09

0,07

0,08

0,26

Elasticity Ratio

Units

0,90

0,92

0,92

0,73

Availability of stock

Units

0,13

0,21

0,23

0,23

Total Liquidity Ratio

Units

0,78

0,71

0,69

0,44

Quick Ratio

Units

0,01

0,00

0,00

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,39

0,37

0,32

1,74

Self Financing Ratio

Units

0,72

0,70

0,72

0,29

Capital protection Ratio

Units

0,79

0,89

0,89

0,64

Liabilities consolidation quotient

Units

0,06

0,08

0,12

0,22

Financing

Units

0,40

0,38

0,33

2,30

Permanent Indebtedness Ratio

Units

0,74

0,72

0,75

0,46

M/L term Debts Ratio

Units

0,02

0,02

0,03

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,49

CORRELATION

Fixed assets ratio

Units

7,80

9,68

9,61

1,63

Current ratio

Units

3,15

3,52

3,93

1,32

Acid Test Ratio-Liquidity Ratio

Units

2,71

2,71

2,95

0,86

Structure's primary quotient

Units

7,62

9,39

9,25

1,05

Treasury's primary quotient

Units

0,03

0,00

0,01

0,04

Rate of indebtedness ( Leverage )

%

138,98

142,40

138,65

349,01

Current Capital ( net )

Value

82.602.260

84.983.259

71.948.288

753.266

RETURN

Return on Sales

%

10,20

16,86

5,56

5,13

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

%

9,63

4,57

4,39

7,27

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

%

14,41

6,25

7,99

15,95

Return on Investment ( R.O.I. )

%

10,70

3,81

5,53

5,36

Return/ Sales

%

12,08

18,06

6,95

5,57

Extra Management revenues/charges incid.

%

64,74

84,24

57,22

42,11

Cash Flow

Value

12.082.868

4.563.340

4.635.635

344.143

Operating Profit

Value

14.310.347

4.888.817

5.796.338

359.008

Gross Operating Margin

Value

18.441.854

5.650.371

7.664.725

705.726

MANAGEMENT

Credits to clients average term

Days

114,00

461,17

116,67

101,37

Debts to suppliers average term

Days

158,17

451,67

98,94

115,52

Average stock waiting period

Days

50,93

362,84

104,03

80,62

Rate of capital employed return ( Turnover )

Units

0,89

0,21

0,80

1,07

Rate of stock return

Units

7,07

0,99

3,46

4,40

Labour cost incidence

%

17,76

19,55

22,28

16,91

Net financial revenues/ charges incidence

%

0,00

0,06

0,46

-1,19

Labour cost on purchasing expenses

%

20,40

22,03

24,23

17,25

Short-term financing charges

%

0,12

n.c.

n.c.

2,71

Capital on hand

%

112,95

474,48

125,65

93,00

Sales pro employee

Value

180.260

164.057

143.795

223.920

Labour cost pro employee

Value

32.007

32.071

32.034

35.625

 

 

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

:

273.689

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

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

 

- per food products

:

425

- per non food products

:

2.063

- per energy consume

:

143

 

Sector Data

 

The values are calculated on a base of 918 significant companies.

 

The companies cash their credits on an average of 101 dd.

The average duration of suppliers debts is about 116 dd.

The sector's profitability is on an average of 5,13%.

The labour cost affects the turnover in the measure of 16,91%.

Goods are held in stock in a range of 81 dd.

The difference between the sales volume and the resources used to realize it is about 1,07.

The employees costs represent the 17,25% 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 18.860 protested subjects are found; in the province they count to 804.

The insolvency index for the region is 0,46, , while for the province it is 0,30.

Total Bankrupt companies in the province : 915.

Total Bankrupt companies in the region : 14.698.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.85

UK Pound

1

Rs.100.58

Euro

1

Rs.73.16

EUR

1

Rs. 72.24

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

RSM

 

 

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.