MIRA INFORM REPORT

 

 

Report No. :

354021

Report Date :

17.12.2015

 

IDENTIFICATION DETAILS

 

Name :

CERAMICA FONDOVALLE SPA

 

 

Registered Office :

Via Rio Piodo, 12 Torre Maina,

41053 – Maranello (Mo)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

24.03.1961

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Manufacture of clay building materials

·         Manufacture of ceramic tiles for flooring and coverings

 

 

No. of Employee :

From 71 to 90

 

 

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

 

CERAMICA FONDOVALLE SPA

 

 

VIA RIO PIODO, 12 TORRE MAINA,

41053 – MARANELLO (MO) -IT-

 

 

Summary

 

Fiscal Code

:

00183500362

Legal Form

:

Joint stock company

Establishment Date

:

24/03/1961

Equity

:

Over 2.582.254

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

from 71 to 90

 

 

Activity

 

Manufacture of clay building materials

Manufacture of ceramic tiles for flooring and coverings



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00183500362

 

Foreign Trade Reg. no. : MO025062 since 15/04/1996

 

Foreign Trade Reg. no. : 025062 of Modena since 15/04/1996

 

Chamber of Commerce no. : 98281 of Modena since 22/04/1961

 

Chamber of Commerce no. : 193909 of Ravenna

 

Firms' Register : 3834 of Modena

 

Firms' Register : MO023-3834 of Modena since 19/02/1996

 

V.A.T. Code : 00183500362

 

Establishment date

: 24/03/1961

Legal duration

: 31/12/2040

Nominal Capital

: 12.650.300

Subscribed Capital

: 12.650.300

Paid up Capital

: 12.650.300

 

Legal mail :

POSTA.FONDOVALLE@ARUBAPEC.IT

 

 

Members

 

Rivizzigno

Cosimo

 

Born in Forli'

(FO)

on 08/06/1977

- Fiscal Code : RVZCSM77H08D704L

 

Residence:

Armando Diaz

, 88

- 47121

Forli'

(FO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/03/2015



Effebi S.r.l.

 

 

Residence:

Del Pretorio

, 34

- 41049

Sassuolo

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Baraldi

Maurizio

 

Born in Cavezzo

(MO)

on 22/02/1947

- Fiscal Code : BRLMRZ47B22C398W

 

Residence:

1403 Avenue Rd.

, 38

Toronto

- CA -

 

Position

Since

Shares Amount

% Ownership

Director

28/03/2015

Board Chairman

28/03/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Cavoli

Roberto

 

Born in Vignola

(TN)

on 28/10/1954

- Fiscal Code : CVLRRT54R28L885P

 

Residence:

Fondovalle

, 4235

- 41054

Marano sul Panaro

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/03/2015



Vecchi

Lidia

 

Born in Formigine

(MO)

on 22/09/1949

- Fiscal Code : VCCLDI49P62D711S

 

Residence:

Jeulean Drive

, 100

Ontario Woodbridge

- CA -

 

Position

Since

Shares Amount

% Ownership

Director

28/03/2015



Baraldi

Luisa

 

Born in Modena

(MO)

on 26/06/1980

- Fiscal Code : BRLLSU80H66F257X

 

Residence:

Verdi

, 301

- 41028

Serramazzoni

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/03/2015

 


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.

 

Baraldi

Maurizio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

META - S.R.L.

Sassuolo (MO) - IT -

01678190362

Vice-Chairman

Withdrawn

Registered

"artkeramik Srl"

Reggio Emilia (RE) - IT -

00307240358

Director

Withdrawn

Registered

Otto Immobiliare S.r.l.

Sassuolo (MO) - IT -

02263160364

Director

Active

Registered

Otto Immobiliare S.r.l.

Sassuolo (MO) - IT -

02263160364

Assistant board Chairman

Active

Registered

Effebi S.r.l.

Sassuolo (MO) - IT -

02677470367

Director

Active

Registered

Effebi S.r.l.

Sassuolo (MO) - IT -

02677470367

Board Chairman

Active

Registered

F.A.P. FINANZIARIA - S.P.A.

Sassuolo (MO) - IT -

00178920369

Chairman

Withdrawn

Registered

ELLEVIBI S.R.L.

Sassuolo (MO) - IT -

01543620361

Liquidator

Withdrawn

Registered



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

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




Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Escavazioni Industriali Baroni S.p.a. Ab breviabile In: E.i.b. S.p.a.

Sassuolo - IT -

01280020361

1.387.198 .Eur

10,96

Pollini Benedetta

Castellarano - IT -

PLLBDT44B54C141A

344.200 .Eur

2,72

Effebi S.r.l.

Sassuolo - IT -

02677470367

10.137.443 .Eur

80,12

Cavoli Roberto

Marano sul Panaro - IT -

CVLRRT54R28L885P

300.000 .Eur

2,37

PASQUINI MAURIZIO

Marano sul Panaro - IT -

PSQMRZ36B25F257C

384 .Eur

GARAGNANI ADRIANO

Marano sul Panaro - IT -

GRGDRN13T19I473L

686 .Eur

MINGUZZI DONATA

Marano sul Panaro - IT -

MNGDNT48S57F257P

54 .Eur

MENZANI MAURO

Marano sul Panaro - IT -

MNZMRA64C20E905J

299.999 .Eur

2,37

MINGUZZI FABIO

Marano sul Panaro - IT -

MNGFBA50M29L885A

54 .Eur

CENTRO EDILE *MEC EDIL - S.R.L.

Sassuolo (MO) - IT -

00823900360

2.749 .Eur

0,02

ROSI BRUNA

Sassuolo (MO) - IT -

RSOBRN23D57L885R

403 .Eur

NIZZI GIOVANNI

Sassuolo (MO) - IT -

NZZGNN08B11D617X

164 .Eur

ROSI GIOVANNA

Sassuolo (MO) - IT -

RSOGNN26B67L885F

403 .Eur

Eredi Garagnani Gian Carlo

RDGGCR15R04I473D

686 .Eur

Forni Maria Celsa

FRNMCL54M46E905O

345 .Eur

Giannotti Ennio

GNNNNE15M14L500N

3.422 .Eur

0,02

Baroni Anna

BRNNNA38P65H061R

57.366 .Eur

0,45

Baroni Oriele

BRNRLO44R49D607X

57.366 .Eur

0,45

Baroni Pietro

BRNPTR40L07D607S

57.366 .Eur

0,45




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

Incremento Attivita' Per Il Tempo Libero S.p.a. Abbreviabile In : *i.a.t.li. - S

Formigine - IT -

00370380362

728 .Eur

0,12

Active

Worldker S.p.a.

Fiorano Modenese - IT -

02721750368

761.250 .Eur

72,50

Active

Castello Immobiliare S.r.l. O In Breve C Astello S.r.l.

Roma - IT -

00131630535

12 .Eur

0,12

Active

Gas Intensive Soc. Consortile A Responsa bilita' Limitata

Milano - IT -

03305420964

1.000 .Eur

0,36

Active

Energia E Industria Societa' Consortile A Responsabilita' Limitata

Modena - IT -

03365380363

1.500 .Eur

5,55

Active

 


Firm's location and structure

 

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

 

-

Legal and operative seat

 

Rio Piodo

, 12

- 41053

- Maranello

(MO)

- IT -

 

Legal mail

: POSTA.FONDOVALLE@ARUBAPEC.IT

 

-

Branch

(Warehouse)

since 02/01/2004

 

Giardini

, 90

- 41042

- Fiorano Modenese

(MO)

- IT -

 

-

Branch

(Factory)

since 22/11/2004

 

Fondovalle

, 5049

- 41054

- Marano sul Panaro

(MO)

- IT -

 

Employees

: 83

 

Fittings and Equipment for a value of 7.340.000

Eur

 

Stocks for a value of 13.070.000

Eur

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Joint stock company

Limited liability company

18/11/1988

Limited liability company

Joint stock company

26/06/1995

 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

"artkeramik Srl"

 

San Martino

, 23

, 42100

, Reggio Emilia

(RE)

- IT -

 

Fiscal Code: 00307240358

 

Date

Merging/splitting-up project:

08/09/2008

 

The firm absorbed by merging of

 

"artkeramik Srl"

 

San Martino

, 23

, 42100

, Reggio Emilia

(RE)

- IT -

 

Fiscal Code: 00307240358

 

Date

:

07/05/2009



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

 

Subject is active since 1961

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. yet with a positive result in the 2014 (r.o.e. 1,16%).

The return on Investment in the last financial year was positive (1,77%) and in line with the sector's average.

The operating result is positive and amounts to Eur. 957.311 rising (+more then 100%) in relation to the previous year.

A gross operating margine for a value of Eur. 4.226.231 was reached. with a more then 100% increase as opposed to the preceding year.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,61 and with an upward trend compared to the previous year.

The management generated equity capital for an amount of Eur. 23.420.384 , unchanged if compared to 2013.

In the year 2014 total debts amounted to Eur. 28.940.118 on the same levels as the year before.

The recourse to financial credit is within the limits; on the other hand the recourse to suppliers' credit is rated as fairly high and higher than sector's average.

Liquidity is however good.

Accounts receivable average term is high (104,54 days). within the standard level of the average of the sector.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 3.541.302

Labour cost amounts to Eur. 4.460.745, with a 21,2% incidence on production costs. , whereas the incidence on sales revenues is of 20,32%.

Financial charges have a high incidence (-3,92%) on turnover figures.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

21.955.082

Profit (Loss) for the period

272.382

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

21.449.849

Profit (Loss) for the period

-3.361.750

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

19.886.235

Profit (Loss) for the period

18.549

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

19.124.199

Profit (Loss) for the period

44.978

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

17.316.720

Profit (Loss) for the period

81.578


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

. . Research,develop. and advert.expens.

920.892

1.191.921

559.089

. . Industrial patent rights

15.042

6.419

5.464

. . Concessions,licenses,trademarks,etc.

2.250

. . Goodwill

. . Assets in formation and advance paymen.

130.916

829.522

. . Other intangible fixed assets

885.312

256.208

318.647

. Total Intangible Fixed Assets

1.821.246

1.585.464

1.714.972

. TANGIBLE FIXED ASSETS

. . Real estate

22.356.474

22.499.599

22.710.035

. . Plant and machinery

6.974.989

3.978.068

4.104.337

. . Industrial and commercial equipment

360.023

251.012

335.751

. . Other assets

99.812

50.595

66.459

. . Assets under construction and advances

. Total Tangible fixed assets

29.791.298

26.779.274

27.216.582

. FINANCIAL FIXED ASSETS

. . Equity investments

6.968

6.968

795.968

. . . Equity invest. in subsidiary companies

815

815

815

. . . Equity invest. in associated companies

693

693

789.693

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

5.460

5.460

5.460

. . Financial receivables

558.816

472.958

397.433

. . . . Within 12 months

. . . . Beyond 12 months

558.816

472.958

397.433

. . . 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

558.816

472.958

397.433

. . . . Within 12 months

. . . . Beyond 12 months

558.816

472.958

397.433

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

565.784

479.926

1.193.401

Total fixed assets

32.178.328

28.844.664

30.124.955

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

769.918

803.324

876.138

. . Work in progress and semimanufactured

69.984

149.033

392.667

. . Work in progress on order

. . Finished goods

12.233.797

13.530.388

14.284.465

. . Advance payments

290.223

562.108

. Total Inventories

13.073.699

14.772.968

16.115.378

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

6.876.353

8.555.958

9.939.298

. . Beyond 12 months

1.007.911

743.615

52.908

. . Trade receivables

6.375.669

7.695.103

8.557.597

. . . . Within 12 months

6.375.669

7.695.103

8.557.597

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

638.783

. . . . Within 12 months

638.783

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

818.029

862.632

741.685

. . . . Within 12 months

198.248

809.724

688.777

. . . . Beyond 12 months

619.781

52.908

52.908

. . Receivables for anticipated taxes

388.130

690.707

. . . . Within 12 months

. . . . Beyond 12 months

388.130

690.707

. . Receivables due from third parties

302.436

51.131

54.141

. . . . Within 12 months

302.436

51.131

54.141

. . . . Beyond 12 months

. Total Credits not held as fixed assets

7.884.264

9.299.573

9.992.206

. FINANCIAL ASSETS

. . Equity invest. in subsidiary comp.

. . Equity invest. in associated companies

. . Equity invest. in holding companies

. . Other equity investments

250

250

250

. . Own shares

. . . Total nominale value

. . Other securities

. Total Financial Assets

250

250

250

. LIQUID FUNDS

. . Bank and post office deposits

419.822

31.569

12.037

. . Checks

. . Banknotes and coins

1.979

5.662

5.066

. Total Liquid funds

421.801

37.231

17.103

Total current assets

21.380.014

24.110.022

26.124.937

ADJUSTMENT ACCOUNTS

. Discount on loans

764.501

592.338

. Other adjustment accounts

637.603

Total adjustments accounts

637.603

764.501

592.338

TOTAL ASSETS

54.195.945

53.719.187

56.842.230

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

12.650.300

12.650.300

11.500.320

. Additional paid-in capital

. Revaluation reserves

10.349.890

13.711.639

13.694.019

. Legal reserve

70.313

70.313

69.385

. Reserve for Own shares

. Statute reserves

. Other reserves

77.499

77.501

77.497

. Accumulated Profits (Losses)

. Profit( loss) of the year

272.382

-3.361.750

18.549

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

23.420.384

23.148.003

25.359.770

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

86.697

. . Taxation fund, also differed

194.292

. . Other funds

Total Reserves for Risks and Charges

194.292

86.697

Employee termination indemnities

1.116.310

1.096.907

1.007.975

ACCOUNTS PAYABLE

. . . . Within 12 months

14.709.513

15.131.384

15.811.127

. . . . Beyond 12 months

14.230.605

14.220.110

14.618.062

. . 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

13.577.975

17.956.340

19.381.784

. . . . Within 12 months

3.750.722

6.676.888

7.516.007

. . . . Beyond 12 months

9.827.253

11.279.452

11.865.777

. . Due to other providers of finance

4.544.397

693.798

878.582

. . . . Within 12 months

4.544.397

. . . . Beyond 12 months

693.798

878.582

. . Advances from customers

80.028

507.574

354.644

. . . . Within 12 months

. . . . Beyond 12 months

80.028

507.574

354.644

. . Trade payables

9.334.907

8.455.212

8.161.686

. . . . Within 12 months

5.115.633

6.715.926

6.642.627

. . . . Beyond 12 months

4.219.274

1.739.286

1.519.059

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

317.570

392.209

296.236

. . . . Within 12 months

238.380

392.209

296.236

. . . . Beyond 12 months

79.190

. . Due to social security and welfare inst.

221.171

210.520

215.394

. . . . Within 12 months

221.171

210.520

215.394

. . . . Beyond 12 months

. . Other payables

864.070

1.135.841

1.140.863

. . . . Within 12 months

839.210

1.135.841

1.140.863

. . . . Beyond 12 months

24.860

Total accounts payable

28.940.118

29.351.494

30.429.189

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

524.841

36.086

45.296

Total adjustment accounts

524.841

36.086

45.296

TOTAL LIABILITIES

54.195.945

53.719.187

56.842.230

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

21.955.082

21.449.847

19.886.233

. Changes in work in progress

-1.375.640

-605.044

2.086.180

. Changes in semi-manufact. products

. Capitalization of internal work

949.445

645.499

. Other income and revenues

473.227

210.878

329.696

. . Contributions for operating expenses

144.206

5.498

. . Different income and revenues

329.021

205.380

329.696

Total value of production

22.002.114

21.701.180

22.302.109

PRODUCTION COSTS

. Raw material,other materials and consum.

6.138.543

7.578.773

7.991.326

. Services received

. Leases and rentals

6.798.393

7.545.225

6.580.591

. Payroll and related costs

4.460.745

4.137.511

4.104.126

. . Wages and salaries

3.103.342

2.937.921

2.989.160

. . Social security contributions

1.055.089

985.354

897.577

. . Employee termination indemnities

216.413

204.235

209.332

. . Pension and similar

. . Other costs

85.901

10.001

8.057

. Amortization and depreciation

3.268.920

2.529.986

2.302.465

. . Amortization of intangible fixed assets

1.689.338

978.614

799.551

. . Amortization of tangible fixed assets

1.429.582

1.401.372

1.326.731

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

150.000

150.000

176.183

. Changes in raw materials

33.406

465.481

62.024

. Provisions to risk reserves

. Other provisions

. Other operating costs

344.796

1.623.245

230.506

Total production costs

21.044.803

23.880.221

21.271.038

Diff. between value and cost of product.

957.311

-2.179.041

1.031.071

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

2.477

56.204

9.849

. . 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

2.477

56.204

9.849

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

2.477

56.204

9.849

. Interest and other financial expense

-862.974

-1.263.169

-1.084.858

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-862.974

-1.263.169

-1.084.858

Total financial income and expense

-860.497

-1.206.965

-1.075.009

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-789.000

. . Of equity investments

-789.000

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-789.000

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

779.621

332.581

342.767

. . Gains on disposals

. . Other extraordinary income

779.621

332.581

342.767

. Extraordinary expense

-31.389

-22.561

-101.595

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-31.389

-22.561

-101.595

Total extraordinary income and expense

748.232

310.020

241.172

Results before income taxes

845.046

-3.864.986

197.234

. Taxes on current income

572.664

-503.236

178.685

. . current taxes

162.491

100.774

178.685

. . differed taxes(anticip.)

410.173

-604.010

. Net income for the period

272.382

-3.361.750

18.549

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

272.382

-3.361.750

18.549

 

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

0,59

0,54

0,53

0,43

Elasticity Ratio

Units

0,39

0,45

0,46

0,55

Availability of stock

Units

0,24

0,28

0,28

0,19

Total Liquidity Ratio

Units

0,15

0,17

0,18

0,33

Quick Ratio

Units

0,01

0,00

0,00

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,61

0,65

0,62

1,30

Self Financing Ratio

Units

0,43

0,43

0,45

0,31

Capital protection Ratio

Units

0,45

0,60

0,55

0,84

Liabilities consolidation quotient

Units

1,04

1,01

0,99

0,30

Financing

Units

1,24

1,27

1,20

2,07

Permanent Indebtedness Ratio

Units

0,72

0,72

0,72

0,54

M/L term Debts Ratio

Units

0,28

0,29

0,27

0,11

Net Financial Indebtedness Ratio

Units

0,76

0,80

0,80

0,74

CORRELATION

Fixed assets ratio

Units

1,20

1,33

1,36

1,16

Current ratio

Units

1,45

1,59

1,65

1,17

Acid Test Ratio-Liquidity Ratio

Units

0,56

0,62

0,63

0,74

Structure's primary quotient

Units

0,73

0,80

0,84

0,78

Treasury's primary quotient

Units

0,03

0,00

0,00

0,01

Rate of indebtedness ( Leverage )

%

231,41

232,07

224,14

320,24

Current Capital ( net )

Value

6.670.501

8.978.638

10.313.810

489.751

RETURN

Return on Sales

%

16,13

-3,88

11,67

2,85

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

%

1,16

-14,52

0,07

0,50

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

%

3,61

-16,70

0,78

2,05

Return on Investment ( R.O.I. )

%

1,77

-4,06

1,81

2,31

Return/ Sales

%

4,36

-10,16

5,18

3,07

Extra Management revenues/charges incid.

%

28,45

n.c.

1,80

10,71

Cash Flow

Value

3.541.302

-831.764

2.321.014

160.408

Operating Profit

Value

957.311

-2.179.041

1.031.071

79.446

Gross Operating Margin

Value

4.226.231

350.945

3.333.536

520.518

MANAGEMENT

Credits to clients average term

Days

104,54

129,15

154,92

127,91

Debts to suppliers average term

Days

259,77

201,26

201,63

129,07

Average stock waiting period

Days

214,37

247,94

291,74

113,84

Rate of capital employed return ( Turnover )

Units

0,41

0,40

0,35

0,65

Rate of stock return

Units

1,68

1,45

1,23

3,16

Labour cost incidence

%

20,32

19,29

20,64

20,17

Net financial revenues/ charges incidence

%

-3,92

-5,63

-5,41

-2,10

Labour cost on purchasing expenses

%

21,20

17,33

19,29

19,31

Short-term financing charges

%

2,98

4,30

3,57

3,13

Capital on hand

%

246,85

250,44

285,84

152,96

Sales pro employee

Value

157.950

166.277

155.361

191.110

Labour cost pro employee

Value

32.091

32.073

32.063

33.292

 

 

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

:

659.925

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 366 significant companies.

The companies cash their credits on an average of 128 dd.

The average duration of suppliers debts is about 129 dd.

The sector's profitability is on an average of 2,85%.

The labour cost affects the turnover in the measure of 20,17%.

Goods are held in stock in a range of 114 dd.

The difference between the sales volume and the resources used to realize it is about 0,65.

The employees costs represent the 19,31% 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 3.557.

The insolvency index for the region is 0,46, , while for the province it is 0,55.

Total Bankrupt companies in the province : 2.526.

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. 72.07

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

TRI

 

 

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.