MIRA INFORM REPORT

 

 

Report No. :

356349

Report Date :

25.12.2015

 

IDENTIFICATION DETAILS

 

Name :

NUTRECO ITALY S.P.A.

 

 

Registered Office :

Localita' Vignetto,17 San Zeno 37060 – Mozzecane (VR)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

21.05.1980

 

 

Legal Form :

Joint Stock Company with Sole Shareholder

 

 

Line of Business :

Manufacture of Animal Feeds.

 

 

No. of Employees :

From 51 to 70

 

 

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

 

NUTRECO ITALY S.P.A.

 

Localita' Vignetto,          17 SAN ZENO

 

37060 - Mozzecane (VR) -IT-

 

 

Summary

 

Fiscal Code

:

01246880239

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

26/01/1982

Equity

:

Over 2.582.254

Turnover Range

:

75.000.000/100.000.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

Manufacture of animal feeds

 

 

Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 01246880239

 

Foreign Trade Reg. no. : VR016463 since 27/02/1992

 

Foreign Trade Reg. no. : 016463 of Verona since 27/02/1992

 

Chamber of Commerce no. : 378622 of Bergamo

 

Chamber of Commerce no. : 131670 of Cremona

 

Chamber of Commerce no. : 215706 of Mantova

 

Chamber of Commerce no. : 170172 of Verona since 02/10/1980

 

Firms' Register : VR091-13165 of Verona since 19/02/1996

 

V.A.T. Code : 01246880239

 

Foundation date

: 21/05/1980

Establishment date

: 21/05/1980

Start of Activities

: 26/01/1982

Legal duration

: 31/12/2051

Nominal Capital

: 5.000.000

Subscribed Capital

: 5.000.000

Paid up Capital

: 5.000.000

 

Legal mail :

TROUWNUTRITIONITALIASPA@PEC.IT

 

 

 

Members

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Hendrix S.p.a.

 

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Residence:

Verona Mantova

- 37060

Mozzecane

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Busetto

Domenico

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Born in Padova

(PD)

on 13/06/1957

- Fiscal Code : BSTDNC57H13G224U

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Residence:

Leone Pancaldo

, 68

- 37138

Verona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

25/05/2015

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Costacurta

Michael

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Born in Hudson

( )

on 04/12/1961

- Fiscal Code : CSTMHL61T04Z404D

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Residence:

Col.scremin

, 9

- 36063

Marostica

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

19/04/2010

Director

25/05/2015

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Zoccatelli

Roberto

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Born in Villafranca di Verona

(VR)

on 20/10/1959

- Fiscal Code : ZCCRRT59R20L949I

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Residence:

Centurare

, 32/C

- 37062

Villafranca di Verona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

19/04/2010

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Rossignoli

Massimo

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Born in Verona

(VR)

on 29/06/1965

- Fiscal Code : RSSMSM65H29L781O

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Residence:

Leone Pancaldo

, 70

- 37138

Verona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

25/05/2015

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Zaniboni

Gianluca

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Born in Verona

(VR)

on 02/08/1969

- Fiscal Code : ZNBGLC69M02L781B

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Residence:

Leone Pancaldo

, 70

- 37138

Verona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

25/05/2015

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

De Wildt

Harm

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Born in Velsen

( )

on 23/10/1962

- Fiscal Code : DWLHRM62R23Z186M

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Residence:

Via Elzenlaan

, 10

- 1865

Bergen Aan Zee

- NL -

 

Position

Since

Shares Amount

% Ownership

Director

25/05/2015

Board Chairman

25/05/2015

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Glerum

Maarten

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Born in Zutphen

( )

on 16/01/1962

- Fiscal Code : GLRMTN62A16Z126T

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Residence:

Mercantini

, 12

- 37124

Verona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

25/05/2015

Procurator

18/12/2012

Managing Director

25/05/2015

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Dal Corso

Giorgio

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Born in Verona

(VR)

on 21/09/1983

- Fiscal Code : DLCGRG83P21L781C

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Residence:

Leone Pancaldo

, 68

- 37138

Verona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

25/05/2015

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Travagliati

Elia

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Born in Verona

(VR)

on 08/07/1982

- Fiscal Code : TRVLEI82L08L781T

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Residence:

Leone Pancaldo

, 68

- 37138

Verona

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

25/05/2015

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Procopio

Antonio

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Born in Catanzaro

(CZ)

on 08/04/1977

- Fiscal Code : PRCNTN77D08C352E

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Residence:

Corte Borgogna

, 5-1

- 37066

Sommacampagna

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

28/11/2011

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Basagni

Diana Clio

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Born in Bergamo

(BG)

on 30/10/1957

- Fiscal Code : BSGDCL57R70A794T

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Residence:

Pizzo Coca

, 6

- 24124

Bergamo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

11/07/2012

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

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.

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Hendrix S.p.a.

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Cambianica Gian Paolo eamp; Riboli Paolo S.n.c.

- -

01604480168

Partner

Active

Registered

Skretting Italia S.p.a.

Mozzecane (VR) - IT -

04052380237

Sole 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

Hendrix S.p.a.

Mozzecane - IT -

00356410233

100,00

 

 

Direct Participations

 

The Company under review has no participations in other Companies.



Firm's location and structure

 

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

 

-

Legal and operative seat

(Factory)

 

Vignetto

, 17

- 37060

- Mozzecane

(VR)

- IT -

 

Trading Style: NORDOS

 

Legal mail

: TROUWNUTRITIONITALIASPA@PEC.IT

 

Employees

: 57

 

Assistants

: 1

 

Fittings and Equipment for a value of 1.280.000

Eur

 

Stocks for a value of 3.050.000

Eur

 

Trade organization: direct or by agents.

Sales area on a national scale.

Transports are mainly done using own vehicles and third parties ones

The company supplies wholesalers and retailers.

Company generally accepts payments with terms of 60/90 days.

Subject usually collects by cash order and drafts.

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

Subject company generally settles its engagements by issueing of

cheques and cash orders.

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

23/04/1990

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Nord ItaLIA S.R.L.

Trouw Nutrition Italia S.p.A.

01/01/2002

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Project of merging by taking over of

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gifSicom S.r.l.

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Dante

, 33

, 26013

, Crema

- IT -

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Fiscal Code: 00876040197

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Date

Merging/splitting-up project:

18/03/2013

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

The firm absorbed by merging of

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gifSicom S.r.l.

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Dante

, 33

, 26013

, Crema

- IT -

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Fiscal Code: 00876040197

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Vuoto.gif

Date

:

24/06/2013



Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Rosso.gif

Prejudicial Events Search Result:

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\giallo.gif

Prejudicial Events found with cancellations*

 

Legal Mortgage on 18/10/2007. for an amount of 7.544 Euro. Event writing-off

  EQUITALIA NOMOS SPA

 

Search performed on a specialized data base.

*Concerns also partially erased events.

 

 

Legal Procedures

 

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



Financial and Economical Analysis

 

The company is active since 1982

Balance sheets for the years 2012, 2013 and 2014 were analyzed.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 2,36% in 2014 with a stable trend in the turnover.

The operating result was positive in the last financial year (3,46%) falling within the field's average.

The amount of the operating result for the year 2014 is of Eur. 979.512 showing an upward trend 29,76% compared to the previous financial year.

The gross operating margin of the latest financial year is of Eur. 1.964.686 showing a 21,71% growth.

The financial status of the company is fairly balanced with an indebtedness level of 3,6 and decreasing as against 2013.

The equity capital is equal to Eur. 5.832.694 , unchanged if compared to 2013.

Total indebtedness amounts to Eur. 21.049.583, showing a stable trend as opposed to 2013 (Eur. 21.329.206).

Bank borrowings' volume is slightly high but it modestly dips into suppliers credit, 64,24 gg. is the payments' average time which is within the sector's average.

The liquidity level is positive (1,16).

Accounts receivable average term is high (94,19 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. 972.885

In the last financial year labour cost was of Eur. 4.480.953, with a 5,69% incidence on total costs of production. , whereas the incidence on sales revenues is of 5,65%.

If compared to the sales volume (-0,29%), the impact of the financial charges is limited.



Financial Data

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

79.305.440

Profit (Loss) for the period

137.711

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

80.291.731

Profit (Loss) for the period

133.955

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

55.270.992

Profit (Loss) for the period

215.733

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

48.531.337

Profit (Loss) for the period

225.464

 

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

47.091.136

Profit (Loss) for the period

722.005



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

15.484

19.908

1.481

. . Research,develop. and advert.expens.

. . Industrial patent rights

9.625

23.858

64.655

. . Concessions,licenses,trademarks,etc.

768

1.021

1.275

. . Goodwill

238.879

318.506

. . Assets in formation and advance paymen.

60.090

45.017

114.427

. . Other intangible fixed assets

50.819

63.604

96.485

. Total Intangible Fixed Assets

375.665

471.914

278.323

. TANGIBLE FIXED ASSETS

. . Real estate

2.079.007

2.071.145

1.724.114

. . Plant and machinery

1.231.325

1.645.305

2.003.569

. . Industrial and commercial equipment

45.029

53.941

67.029

. . Other assets

35.471

48.137

48.002

. . Assets under construction and advances

50.084

. Total Tangible fixed assets

3.440.916

3.818.528

3.842.714

. FINANCIAL FIXED ASSETS

. . Equity investments

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

26.786

26.553

26.455

. . . . Within 12 months

26.786

26.553

26.455

. . . . 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

26.786

26.553

26.455

. . . . Within 12 months

26.786

26.553

26.455

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

26.786

26.553

26.455

Total fixed assets

3.843.367

4.316.995

4.147.492

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.562.087

2.744.237

2.272.600

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

1.486.122

358.938

507.305

. . Advance payments

. Total Inventories

3.048.209

3.103.175

2.779.905

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

20.885.560

20.368.300

16.772.822

. . Beyond 12 months

460.337

475.776

404.370

. . Trade receivables

20.748.523

20.135.051

16.012.859

. . . . Within 12 months

20.748.523

20.135.051

16.012.859

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

130.486

136.888

366.612

. . . . Within 12 months

130.486

136.888

365.862

. . . . Beyond 12 months

750

. . Receivables for anticipated taxes

463.145

568.532

720.280

. . . . Within 12 months

2.808

92.756

316.660

. . . . Beyond 12 months

460.337

475.776

403.620

. . Receivables due from third parties

3.743

3.605

77.441

. . . . Within 12 months

3.743

3.605

77.441

. . . . Beyond 12 months

. Total Credits not held as fixed assets

21.345.897

20.844.076

17.177.192

. 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

64.884

4.419

10.341

. . Checks

. . Banknotes and coins

1.168

642

1.362

. Total Liquid funds

66.052

5.061

11.703

Total current assets

24.460.158

23.952.312

19.968.800

ADJUSTMENT ACCOUNTS

. Discount on loans

15.954

21.856

26.363

. Other adjustment accounts

Total adjustments accounts

15.954

21.856

26.363

TOTAL ASSETS

28.319.479

28.291.163

24.142.655

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

5.000.000

5.000.000

5.000.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

400.000

350.000

300.000

. Reserve for Own shares

. Statute reserves

. Other reserves

294.983

211.028

45.295

. Accumulated Profits (Losses)

. Profit( loss) of the year

137.711

133.955

215.733

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

5.832.694

5.694.983

5.561.028

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

579.871

541.393

517.646

. . Taxation fund, also differed

159.255

57.041

16.182

. . Other funds

58.318

Total Reserves for Risks and Charges

739.126

598.434

592.146

Employee termination indemnities

560.052

526.944

654.492

ACCOUNTS PAYABLE

. . . . Within 12 months

21.049.583

21.329.206

17.225.527

. . . . Beyond 12 months

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

6.819.616

6.542.742

5.139.931

. . . . Within 12 months

6.819.616

6.542.742

5.139.931

. . . . Beyond 12 months

. . Due to banks

54.744

308

. . . . Within 12 months

54.744

308

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

1.913

3.623

. . . . Within 12 months

1.913

3.623

. . . . Beyond 12 months

. . Trade payables

12.804.123

13.744.847

10.780.494

. . . . Within 12 months

12.804.123

13.744.847

10.780.494

. . . . 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

211.915

. . . . Within 12 months

211.915

. . . . Beyond 12 months

. . Due to the tax authorities

413.728

269.012

563.840

. . . . Within 12 months

413.728

269.012

563.840

. . . . Beyond 12 months

. . Due to social security and welfare inst.

307.764

281.751

206.081

. . . . Within 12 months

307.764

281.751

206.081

. . . . Beyond 12 months

. . Other payables

490.524

432.487

534.873

. . . . Within 12 months

490.524

432.487

534.873

. . . . Beyond 12 months

Total accounts payable

21.049.583

21.329.206

17.225.527

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

138.024

141.596

109.462

Total adjustment accounts

138.024

141.596

109.462

TOTAL LIABILITIES

28.319.479

28.291.163

24.142.655

 

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

79.305.440

80.291.731

55.270.992

. Changes in work in progress

50.330

-546.127

88.548

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

328.714

356.765

456.849

. . Contributions for operating expenses

. . Different income and revenues

328.714

356.765

456.849

Total value of production

79.684.484

80.102.369

55.816.389

PRODUCTION COSTS

. Raw material,other materials and consum.

63.045.621

64.498.225

42.254.992

. Services received

. Leases and rentals

9.901.478

10.113.484

8.677.591

. Payroll and related costs

4.480.953

4.101.253

3.650.612

. . Wages and salaries

3.248.361

2.938.652

2.568.675

. . Social security contributions

987.428

932.599

879.534

. . Employee termination indemnities

214.752

207.594

188.731

. . Pension and similar

. . Other costs

30.412

22.408

13.672

. Amortization and depreciation

835.174

859.313

693.864

. . Amortization of intangible fixed assets

122.421

204.005

119.948

. . Amortization of tangible fixed assets

472.753

485.308

470.550

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

240.000

170.000

103.366

. Changes in raw materials

105.296

-471.637

-164.565

. Provisions to risk reserves

150.000

. Other provisions

. Other operating costs

186.450

246.923

171.793

Total production costs

78.704.972

79.347.561

55.284.287

Diff. between value and cost of product.

979.512

754.808

532.102

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

6.122

25.663

3.797

. . 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

6.122

25.663

3.797

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

6.122

25.663

3.797

. Interest and other financial expense

-232.887

-238.558

-160.330

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

-209.607

-225.815

-157.810

. . Towards other companies

-23.280

-12.743

-2.520

Total financial income and expense

-226.765

-212.895

-156.533

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

1.500

. . Gains on disposals

. . Other extraordinary income

1.500

. Extraordinary expense

-73.020

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-73.020

Total extraordinary income and expense

-73.020

1.500

Results before income taxes

679.727

541.913

377.069

. Taxes on current income

542.016

407.958

161.336

. . current taxes

434.415

222.618

156.370

. . differed taxes(anticip.)

107.601

185.340

4.966

. Net income for the period

137.711

133.955

215.733

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

137.711

133.955

215.733

 

 

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

0,14

0,15

0,17

0,32

Elasticity Ratio

Units

0,86

0,85

0,83

0,67

Availability of stock

Units

0,11

0,11

0,12

0,09

Total Liquidity Ratio

Units

0,76

0,74

0,71

0,51

Quick Ratio

Units

0,00

0,00

0,00

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

3,60

3,74

3,10

1,76

Self Financing Ratio

Units

0,21

0,20

0,23

0,27

Capital protection Ratio

Units

0,12

0,10

0,06

0,65

Liabilities consolidation quotient

Units

0,03

0,02

0,04

0,22

Financing

Units

3,61

3,75

3,10

2,28

Permanent Indebtedness Ratio

Units

0,23

0,22

0,26

0,41

M/L term Debts Ratio

Units

0,02

0,02

0,03

0,14

Net Financial Indebtedness Ratio

Units

1,16

1,16

0,92

0,99

CORRELATION

Fixed assets ratio

Units

1,66

1,44

1,50

1,22

Current ratio

Units

1,16

1,12

1,16

1,22

Acid Test Ratio-Liquidity Ratio

Units

1,02

0,98

1,00

0,98

Structure's primary quotient

Units

1,52

1,32

1,34

0,76

Treasury's primary quotient

Units

0,00

0,00

0,00

0,03

Rate of indebtedness ( Leverage )

%

485,53

496,77

434,14

369,13

Current Capital ( net )

Value

3.410.575

2.623.106

2.743.273

646.078

RETURN

Return on Sales

%

1,23

1,24

1,65

3,12

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

%

2,36

2,35

3,88

5,88

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

%

11,65

9,52

6,78

11,08

Return on Investment ( R.O.I. )

%

3,46

2,67

2,20

5,01

Return/ Sales

%

1,24

0,94

0,96

3,00

Extra Management revenues/charges incid.

%

14,06

17,75

40,54

37,65

Cash Flow

Value

972.885

993.268

909.597

373.793

Operating Profit

Value

979.512

754.808

532.102

354.462

Gross Operating Margin

Value

1.964.686

1.614.121

1.225.966

726.220

MANAGEMENT

Credits to clients average term

Days

94,19

90,28

104,30

91,37

Debts to suppliers average term

Days

64,24

66,32

76,20

77,68

Average stock waiting period

Days

13,84

13,91

18,11

17,64

Rate of capital employed return ( Turnover )

Units

2,80

2,84

2,29

1,70

Rate of stock return

Units

26,02

25,87

19,88

20,38

Labour cost incidence

%

5,65

5,11

6,60

7,07

Net financial revenues/ charges incidence

%

-0,29

-0,27

-0,28

-1,01

Labour cost on purchasing expenses

%

5,69

5,17

6,60

7,16

Short-term financing charges

%

1,11

1,12

0,93

3,00

Capital on hand

%

35,71

35,24

43,68

58,66

Sales pro employee

Value

566.467

627.279

484.833

679.502

Labour cost pro employee

Value

32.006

32.041

32.022

45.886

 

 


Remarks

 

1) Protests checking (relative to the last five years) performed by crossing and matching the members names and the Firm's Style with the reported addresses, is supplied by the Informatic Registry managed by the Italian Chamber of Commerce. If the fiscal code is not indicated, the eventual homonymous cases are submitted to expert staff evaluation in order to limit wrong matching risks.

 

2) The Legal Data, supplied and retrived from the Firm's Registry of the Italian Chamber of Commerce, are in line with the last registered modifications.

 

3) Risk evaluation and Credit Opinion have been performed on the base of the actual data at the moment of their availability.

 

 

Market / Territory Data

 

Population living in the province

:

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Spazio.gif860.796

Population living in the region

:

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Spazio.gif4.699.950

Number of families in the region

 

:

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Spazio.gif1.813.210

 

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

 

- per food products

:

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Spazio.gif456

- per non food products

:

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Spazio.gif2.052

- per energy consume

:

Description: \\VIVEK-PC\123 Foreign Report Raw\Nutreco Italy S.p.a.356349_files\Spazio.gif127

 

 

Sector Data

 

The values are calculated on a base of 160 significant companies.

The companies cash their credits on an average of 91 dd.

The average duration of suppliers debts is about 78 dd.

The sector's profitability is on an average of 3,12%.

The labour cost affects the turnover in the measure of 7,07%.

Goods are held in stock in a range of 18 dd.

The difference between the sales volume and the resources used to realize it is about 1,70.

The employees costs represent the 7,16% 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 13.782 protested subjects are found; in the province they count to 2.673.

The insolvency index for the region is 0,30, , while for the province it is 0,31.

Total Bankrupt companies in the province : 2.982.

Total Bankrupt companies in the region : 16.714.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.20

UK Pound

1

Rs.98.30

Euro

1

Rs.72.41

ITL

1

Rs.72.31

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NIT

 

               


 

RATING EXPLANATIONS

 

RATING

STATUS

PROPOSED CREDIT LINE

 

>86

Aaa

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

 

Unlimited

 

71-85

Aa

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

 

Large

 

56-70

A

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

 

Fairly Large

 

41-55

Ba

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

 

Satisfactory

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

 

11-25

Ca

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

 

Limited with full security

 

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

Credit not recommended

 

--

NB

New Business

--

 

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

 

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

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

 

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

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