MIRA INFORM REPORT

 

 

Report No. :

356398

Report Date :

28.12.2015

 

IDENTIFICATION DETAILS

 

Name :

BREVETTI C.E.A. S.P.A.

 

 

Registered Office :

Via Del Commercio, 28, 

36050 – Sovizzo (VI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

22.07.1986

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of pharmaceutical-based products

 

 

No. of Employee :

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

 

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

 

BREVETTI C.E.A. S.P.A.

 

 

Via Del Commercio, 28, 

36050 – Sovizzo (VI)      -IT-

 

 

Summary

 

Fiscal Code

:

01852870243

Legal Form

:

Joint stock company

start of Activities

:

03/07/1988

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 251 to 500

 

 

Activity

 

Manufacture of pharmaceutical-based products



Legal Data


Legal Form : Joint stock company

Fiscal Code : 01852870243

 

Foreign Trade Reg. no. : VI000203 since 26/11/1991

 

Chamber of Commerce no. : 188829 of Vicenza since 26/08/1986

 

Firms' Register : VI116-19487 of Vicenza

 

V.A.T. Code : 01852870243

 

Foundation date

: 22/07/1986

Establishment date

: 22/07/1986

Start of Activities

: 03/07/1988

Legal duration

: 31/12/2050

Nominal Capital

: 780.000

Subscribed Capital

: 780.000

Paid up Capital

: 780.000

 

Legal mail :

BREVETTICEA@PEC.IT

 

 

Members



Ferrari

Ferruccio

 

Born in Vicenza

(VI)

on 25/02/1950

- Fiscal Code : FRRFRC50B25L840M

 

Residence:

San Bastiano

, 10

- 36100

Vicenza

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/05/2014

Managing Director

07/05/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Signorelli

Alessandro

 

Born in Seriate

(BG)

on 02/03/1951

- Fiscal Code : SGNLSN51C02I628M

 

Residence:

Ciro Menotti 25

- 36030

Caldogno

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/05/2014

Managing Director

07/05/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Ferrari

Giovanni

 

Born in Vicenza

(VI)

on 02/08/1950

- Fiscal Code : FRRGNN50M02L840S

 

Residence:

Poliziano

, 3

- 36100

Vicenza

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/05/2014

Board Chairman

07/05/2014

Managing Director

07/05/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Sora

Gianluigi

 

Born in Brescia

(BS)

on 16/07/1955

- Fiscal Code : SROGLG55L16B157N

 

Residence:

Xx Settembre

, 51

- 36015

Schio

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

24/02/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Ferrari

Marco

 

Born in Bologna

(BO)

on 28/07/1985

- Fiscal Code : FRRMRC85L28A944N

 

Residence:

S.bastiano

, 13

- 36100

Vicenza

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/05/2014



Ferrari

Alessandro

 

Born in Padova

(PD)

on 09/05/1981

- Fiscal Code : FRRLSN81E09G224Q

 

Residence:

S.bastiano

, 10

- 36100

Vicenza

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/05/2014



Frasson

Massimo

 

Born in Vicenza

(VI)

on 28/01/1969

- Fiscal Code : FRSMSM69A28L840D

 

Residence:

Fermi

, 13

- 36010

Monticello Conte Otto

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

24/02/2014

 

No Prejudicial events are reported

 

No Protests registered



Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

Ferrari

Ferruccio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

F.i.s. - Fabbrica Italiana Sintetici - S.p.a.

Vicenza (VI) - IT -

00167030246

Director

Withdrawn

Ceased

F.i.s. - Fabbrica Italiana Sintetici S.p.a.

Montecchio Maggiore (VI) - IT -

01712670247

Managing Director

Active

Registered

F.i.s. - Fabbrica Italiana Sintetici S.p.a.

Montecchio Maggiore (VI) - IT -

01712670247

Director

Active

Registered

F.i.s. - Fabbrica Italiana Sintetici S.p.a.

Montecchio Maggiore (VI) - IT -

01712670247

Chariman of the Exec. Committee

Withdrawn

Registered

F.i.s. - Fabbrica Italiana Sintetici S.p.a.

Montecchio Maggiore (VI) - IT -

01712670247

Memb.of the Executive Committee

Withdrawn

Registered

F.i.s. - Fabbrica Italiana Sintetici S.p.a.

Montecchio Maggiore (VI) - IT -

01712670247

Board Chairman

Active

Registered

S.t.s. Societa' Termolese Sintetici - S.p.a.

Termoli (CB) - IT -

00617800701

Managing Director

Withdrawn

Ceased

S.t.s. Societa' Termolese Sintetici - S.p.a.

Termoli (CB) - IT -

00617800701

Director

Withdrawn

Ceased

S.t.s. Societa' Termolese Sintetici - S.p.a.

Termoli (CB) - IT -

00617800701

Legal representative

Withdrawn

Ceased

Holding F.i.s. - S.p.a.

Montecchio Maggiore (VI) - IT -

01348120930

Director

Active

Registered

Holding F.i.s. - S.p.a.

Montecchio Maggiore (VI) - IT -

01348120930

Assistant board Chairman

Active

Registered

Aksi S.r.l.

Sovizzo (VI) - IT -

02644000248

Liquidator

Withdrawn

Ceased

Petrarca Iniziative Immobiliari - S.r.l.

Montecchio Maggiore (VI) - IT -

01611260934

Director

Active

Registered

Finanziaria Investimenti Mobiliari Immobiliari - S.a.s. - Di Ferrari Ferruccio E

Montecchio Maggiore (VI) - IT -

03174940159

General Partner

Active

Registered

Floralia -s.a.s.- Di Ferrari Dott.sa Antonella E C.

Milano (MI) - IT -

80088260155

Limited Partner

Active

Registered

Brevetti C.e.a. S.p.a.

Vicenza (VI) - IT -

00149520249

Chairman

Withdrawn

Ceased

Ninetrees Participations S.r.l.

Pordenone (PN) - IT -

01682840937

Director

Withdrawn

Registered

Ninetrees Participations S.r.l.

Pordenone (PN) - IT -

01682840937

Assistant board Chairman

Withdrawn

Registered

Hfga S.r.l.

Vicenza (VI) - IT -

03938270240

Sole Director

Active

Registered

 

Ferrari

Giovanni

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Areta International S.r.l.

Gerenzano (VA) - IT -

12914940155

Director

Active

Registered

Areta International S.r.l.

Gerenzano (VA) - IT -

12914940155

Assistant board Chairman

Withdrawn

Registered

R.d.p. Pharma S.r.l.

Montecchio Maggiore (VI) - IT -

01481440939

Sole Director

Active

Registered

Finanziaria Investimenti Mobiliari Immobiliari - S.a.s. - Di Ferrari Ferruccio E

Montecchio Maggiore (VI) - IT -

03174940159

General Partner

Active

Registered

Finanziaria Investimenti Mobiliari Immobiliari - S.a.s. - Di Ferrari Ferruccio E

Montecchio Maggiore (VI) - IT -

03174940159

Limited Partner

Withdrawn

Registered

Floralia -s.a.s.- Di Ferrari Dott.sa Antonella E C.

Milano (MI) - IT -

80088260155

Limited 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

Ferrari Francesco

Vicenza - IT -

FRRFNC56H28L840B

104.520 .Eur

13,40

Signorelli Alessandro

Caldogno - IT -

SGNLSN51C02I628M

78.000 .Eur

10,00

Ferrari Giancarlo

FRRGCR52D27L840M

104.520 .Eur

13,40

Ferrari Stefania

Vicenza - IT -

FRRSFN60S48L840L

129.480 .Eur

16,60

Ferrari Marco

Vicenza - IT -

FRRMRC85L28A944N

64.740 .Eur

8,30

Ferrari Alessandro

Vicenza - IT -

FRRLSN81E09G224Q

52.260 .Eur

6,69

Ferrari Carlotta

FRRCLT88H60A944S

64.740 .Eur

8,30

Ferrari Matteo

FRRMTT95A04L840Y

64.740 .Eur

8,30

Ferrari Emma

FRRMME91S62A944V

64.740 .Eur

8,30

Ferrari Giorgia

FRRGRG90P64B563U

52.260 .Eur

6,69



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

 

Del Commercio

, 28

- 36050

- Sovizzo

(VI)

- IT -

 

PHONE

: 0444551988

 

FAX

: 0444536241

 

Legal mail

: BREVETTICEA@PEC.IT

 

-

Branch

(Factory)

since 01/12/2010

 

Del Commercio

, 37

- 36050

- Sovizzo

(VI)

- IT -

 

Employees

: 261

 

Fittings and Equipment for a value of 820.000

Eur

 

Stocks for a value of 9.470.000

Eur

 

Furniture and fittings for a value of 98.000

Eur

 

Vehicles for a value of 83.000

Eur

 

The firm operates abroad as exporter..

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- its own agents

 

- direct orders from foreign companies

 

Export is mainly towards:

- Italy

 

- France

 

- Greece

 

- Cyprus

 

- Gabon

 

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

27/11/1986

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Nuova Brevetti C.E.A. S.p.A.

11/08/1987


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 1988

The eonomic-financial analysis is based on the latest 3 b/s.

During the last years, it achieved profits (r.o.e. 23,3% on 2014) but without a significant increase in the turnover.

The return on Investment in the last financial year was positive (20,83%) and higler than the field average.

The amount of the operating result is equal to Eur. 6.610.932 , on more or less the same values as in the year before.

During the latest financial year the gross operating margin amounted to Eur. 6.850.624 with no sensible increase as against 2013.

Excellent equity structure since liquidity is higher than short term liabilities.

The equity capital is equal to Eur. 19.309.112 , unchanged as opposed to the preceding year.

Total debts (both short and M/L term) equals Eur. 10.940.821, , with no sensible variation.

Moderate recourse to bank credit while the exposure towards suppliers is rather high however still within the sector's average.

Liquidity is good (2,6)

As to due from customers, the average terms are 58,79 days. , shorter than the sector's average.

2014 financial year closed with a cash flow of Eur. 4.738.430

Labour cost amounts to Eur. 8.370.437, with a 36,81% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 28,63%.

No incidence of financial charges as lower than the incomes.


Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

29.232.634

Profit (Loss) for the period

4.498.738

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

28.726.092

Profit (Loss) for the period

4.888.885

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

26.752.593

Profit (Loss) for the period

4.921.242

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

21.291.899

Profit (Loss) for the period

1.895.024

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

21.129.592

Profit (Loss) for the period

1.814.469


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.

. . Industrial patent rights

13.490

22.120

74.550

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

800

. . Other intangible fixed assets

12.961

18.036

23.111

. Total Intangible Fixed Assets

26.451

40.956

97.661

. TANGIBLE FIXED ASSETS

. . Real estate

2.462.750

709.456

754.690

. . Plant and machinery

616.234

60.016

84.720

. . Industrial and commercial equipment

204.849

142.121

162.265

. . Other assets

. . Assets under construction and advances

1.470.087

16.640

. Total Tangible fixed assets

3.283.833

2.381.680

1.018.315

. 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

. . . . 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

Total fixed assets

3.310.284

2.422.636

1.115.976

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

4.615.271

4.968.774

4.108.984

. . Work in progress and semimanufactured

3.789.846

4.229.043

2.920.731

. . Work in progress on order

. . Finished goods

858.455

342.004

520.714

. . Advance payments

204.233

90.937

1.261

. Total Inventories

9.467.805

9.630.758

7.551.690

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

6.047.753

5.857.493

6.309.955

. . Beyond 12 months

9.851

9.851

. . Trade receivables

4.773.516

4.801.586

5.617.520

. . . . Within 12 months

4.773.516

4.801.586

5.617.520

. . . . 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

990.105

907.304

577.576

. . . . Within 12 months

990.105

907.304

577.576

. . . . Beyond 12 months

. . Receivables for anticipated taxes

65.324

68.651

54.966

. . . . Within 12 months

65.324

68.651

54.966

. . . . Beyond 12 months

. . Receivables due from third parties

218.808

89.803

69.744

. . . . Within 12 months

218.808

79.952

59.893

. . . . Beyond 12 months

9.851

9.851

. Total Credits not held as fixed assets

6.047.753

5.867.344

6.319.806

. 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

12.886.141

11.350.640

9.612.603

. . Checks

. . Banknotes and coins

2.274

1.469

2.707

. Total Liquid funds

12.888.415

11.352.109

9.615.310

Total current assets

28.403.973

26.850.211

23.486.806

ADJUSTMENT ACCOUNTS

. Discount on loans

30.106

23.582

14.504

. Other adjustment accounts

Total adjustments accounts

30.106

23.582

14.504

TOTAL ASSETS

31.744.363

29.296.429

24.617.286

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

780.000

780.000

780.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

156.000

156.000

156.000

. Reserve for Own shares

. Statute reserves

. Other reserves

13.874.374

11.985.488

8.564.246

. Accumulated Profits (Losses)

. Profit( loss) of the year

4.498.738

4.888.885

4.921.242

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

19.309.112

17.810.373

14.421.488

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

480.576

415.705

352.803

. . Taxation fund, also differed

. . Other funds

117.991

117.991

107.662

Total Reserves for Risks and Charges

598.567

533.696

460.465

Employee termination indemnities

877.158

891.141

885.923

ACCOUNTS PAYABLE

. . . . Within 12 months

10.940.821

10.025.728

8.817.671

. . . . Beyond 12 months

. . 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

5.743.873

4.540.823

2.528.878

. . . . Within 12 months

5.743.873

4.540.823

2.528.878

. . . . Beyond 12 months

. . Trade payables

3.760.687

4.168.056

3.986.200

. . . . Within 12 months

3.760.687

4.168.056

3.986.200

. . . . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

390.357

372.199

1.441.037

. . . . Within 12 months

390.357

372.199

1.441.037

. . . . Beyond 12 months

. . Due to social security and welfare inst.

388.835

280.940

272.906

. . . . Within 12 months

388.835

280.940

272.906

. . . . Beyond 12 months

. . Other payables

657.069

663.710

588.650

. . . . Within 12 months

657.069

663.710

588.650

. . . . Beyond 12 months

Total accounts payable

10.940.821

10.025.728

8.817.671

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

18.705

35.491

31.739

Total adjustment accounts

18.705

35.491

31.739

TOTAL LIABILITIES

31.744.363

29.296.429

24.617.286

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

497.356

1.096.530

670.590

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

29.232.634

28.726.092

26.752.593

. Changes in work in progress

77.254

1.129.602

-622.744

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

39.675

37.627

29.139

. . Contributions for operating expenses

19.177

19.553

. . Different income and revenues

20.498

18.074

29.139

Total value of production

29.349.563

29.893.321

26.158.988

PRODUCTION COSTS

. Raw material,other materials and consum.

8.809.570

11.128.718

8.103.004

. Services received

. Leases and rentals

4.905.701

4.208.297

3.748.001

. Payroll and related costs

8.370.437

7.899.706

7.144.489

. . Wages and salaries

6.108.793

5.768.837

5.177.307

. . Social security contributions

1.822.654

1.741.116

1.573.678

. . Employee termination indemnities

382.254

369.687

356.415

. . Pension and similar

. . Other costs

56.736

20.066

37.089

. Amortization and depreciation

239.692

244.081

254.132

. . Amortization of intangible fixed assets

40.685

101.745

81.773

. . Amortization of tangible fixed assets

174.599

117.145

142.129

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

24.408

25.191

30.230

. Changes in raw materials

353.503

-859.790

-116.801

. Provisions to risk reserves

33.231

36.574

. Other provisions

40.000

40.000

. Other operating costs

59.728

56.736

52.633

Total production costs

22.738.631

22.750.979

19.262.032

Diff. between value and cost of product.

6.610.932

7.142.342

6.896.956

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

55.973

107.884

143.083

. . 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

55.973

107.884

143.083

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

55.973

107.884

143.083

. Interest and other financial expense

-11.273

-32.501

-48.589

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-11.273

-32.501

-48.589

Total financial income and expense

44.700

75.383

94.494

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

40.792

136.784

312.729

. . Gains on disposals

. . Other extraordinary income

40.792

136.784

312.729

. Extraordinary expense

-12.797

-60.350

-18.993

. . Losses on disposals

-12.797

. . Taxes relating to prior years

. . Other extraordinary expense

-60.350

-18.993

Total extraordinary income and expense

27.995

76.434

293.736

Results before income taxes

6.683.627

7.294.159

7.285.186

. Taxes on current income

2.184.889

2.405.274

2.363.944

. . current taxes

2.181.562

2.414.362

2.365.890

. . differed taxes(anticip.)

3.327

-9.088

-1.946

. Net income for the period

4.498.738

4.888.885

4.921.242

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

4.498.738

4.888.885

4.921.242

 

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

0,10

0,08

0,05

0,36

Elasticity Ratio

Units

0,89

0,92

0,95

0,71

Availability of stock

Units

0,30

0,33

0,31

0,10

Total Liquidity Ratio

Units

0,60

0,59

0,65

0,54

Quick Ratio

Units

0,41

0,39

0,39

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

n.c.

n.c.

n.c.

1,36

Self Financing Ratio

Units

0,61

0,61

0,59

0,30

Capital protection Ratio

Units

0,73

0,68

0,60

0,62

Liabilities consolidation quotient

Units

0,08

0,09

0,10

0,17

Financing

Units

0,57

0,56

0,61

1,82

Permanent Indebtedness Ratio

Units

0,64

0,64

0,62

0,41

M/L term Debts Ratio

Units

0,03

0,03

0,04

0,12

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,54

CORRELATION

Fixed assets ratio

Units

6,10

7,72

13,72

1,13

Current ratio

Units

2,60

2,68

2,66

1,27

Acid Test Ratio-Liquidity Ratio

Units

1,73

1,72

1,81

0,87

Structure's primary quotient

Units

5,83

7,35

12,92

0,64

Treasury's primary quotient

Units

1,18

1,13

1,09

0,05

Rate of indebtedness ( Leverage )

%

164,40

164,49

170,70

290,55

Current Capital ( net )

Value

17.463.152

16.824.483

14.669.135

2.945.207

RETURN

Return on Sales

%

16,21

17,87

19,35

7,09

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

%

23,30

27,45

34,12

3,44

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

%

34,61

40,95

50,52

8,88

Return on Investment ( R.O.I. )

%

20,83

24,38

28,02

4,36

Return/ Sales

%

22,61

24,86

25,78

4,62

Extra Management revenues/charges incid.

%

68,05

68,45

71,35

40,92

Cash Flow

Value

4.738.430

5.132.966

5.175.374

2.671.250

Operating Profit

Value

6.610.932

7.142.342

6.896.956

855.930

Gross Operating Margin

Value

6.850.624

7.459.654

7.227.662

4.907.980

MANAGEMENT

Credits to clients average term

Days

58,79

60,17

75,59

94,42

Debts to suppliers average term

Days

98,71

97,84

121,09

108,11

Average stock waiting period

Days

116,60

120,69

101,62

57,93

Rate of capital employed return ( Turnover )

Units

0,92

0,98

1,09

0,88

Rate of stock return

Units

3,09

2,98

3,54

6,30

Labour cost incidence

%

28,63

27,50

26,71

20,88

Net financial revenues/ charges incidence

%

0,15

0,26

0,35

-1,41

Labour cost on purchasing expenses

%

36,81

34,72

37,09

17,99

Short-term financing charges

%

0,10

0,32

0,55

3,65

Capital on hand

%

108,59

101,99

92,02

90,65

Sales pro employee

Value

112.002

116.772

119.966

182.152

Labour cost pro employee

Value

32.070

32.112

32.038

38.993

 

 

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

:

831.356

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127



Sector Data

 

The values are calculated on a base of 788 significant companies.

The companies cash their credits on an average of 94 dd.

The average duration of suppliers debts is about 108 dd.

The sector's profitability is on an average of 7,09%.

The labour cost affects the turnover in the measure of 20,88%.

Goods are held in stock in a range of 58 dd.

The difference between the sales volume and the resources used to realize it is about 0,88.

The employees costs represent the 17,99% of the production costs.


Statistical Detrimental Data

 

Statistically the trade activity shows trifling crises.

The area is statistically considered lowly risky.

In the region 13.782 protested subjects are found; in the province they count to 2.234.

The insolvency index for the region is 0,30, , while for the province it is 0,27.

Total Bankrupt companies in the province : 2.546.

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

EURO

1

Rs. 72.74

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAS

 

 

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.