MIRA INFORM REPORT

 

 

Report No. :

304998

Report Date :

02.02.2015

 

IDENTIFICATION DETAILS

 

Name :

ADAMA ITALIA S.R.L.

 

 

Registered Office :

Via Zanica, 19

24050 – Grassobbio (BG)         

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

08.06.1994

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Wholesaler of Fertilizers and Other Agricultural Chemical Products.

 

 

No. of Employees :

From 36 to 50

 

 

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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

Italy

A2

A2

 

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 industrial 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 133% of GDP in 2013, 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 widespread tax evasion. In 2013 economic growth and labor market conditions deteriorated, with growth at -1.8% and unemployment rising to 12.4%, with youth unemployment around 40%. Italy's GDP is now 8% below its 2007 pre-crisis level.

 

Source : CIA

 

 

 

Company Name and address

 

ADAMA ITALIA S.R.L.

 

Via Zanica, 19

 

24050 - Grassobbio        (BG)    -IT-

 

 

Summary

 

Fiscal Code

:

02323200168

Legal Form

:

Limited liability company

start of Activities

:

08/06/1994

Equity

:

Over 2.582.254

Turnover Range

:

75.000.000/100.000.000

Number of Employees

:

from 36 to 50

 

 

Highlights

 

Please take into account that LO SVILUPPO DI UN PRINCIPIO (in Egnlish

 

THE DEVELOPMENT OF A PRINCIPLE) is company's slogan and is not part of

the name.

 

 

 

Activity

 

Wholesale of fertilizers and other agricultural chemical products

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 02323200168

 

Foreign Trade Reg. no. : BG036435 since 06/09/1994

 

Foreign Trade Reg. no. : 036435 of Bergamo since 06/09/1994

 

Chamber of Commerce no. : 280243 of Bergamo since 13/07/1994

 

Chamber of Commerce no. : 310232 of Verona

 

Firms' Register : 48431 of Bergamo

 

Firms' Register : BG024-48431 of Bergamo since 19/02/1996

 

V.A.T. Code : 02323200168

 

Establishment date

: 08/06/1994

Start of Activities

: 08/06/1994

Legal duration

: 31/12/2044

Nominal Capital

: 100.000

Subscribed Capital

: 100.000

Paid up Capital

: 100.000

 

 

Members

 

Togni

Sergio Giuseppe

 

Born in Bergamo

(BG)

on 15/09/1961

- Fiscal Code : TGNSGG61P15A794R

 

Residence:

Marconi

, 6

- 24030

Brembate di Sopra

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/03/2012

Board Chairman

30/03/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Mishan

Meir

 

Born in Cairo

( )

on 13/12/1940

- Fiscal Code : MSHMRE40T13Z336C

 

Residence:

Martin Byber

, 10

Haifa

- IL -

 

Position

Since

Shares Amount

% Ownership

Director

30/03/2012

 

Fedorovici

Liliana

 

Born in Austria

( )

on 18/10/1961

- Fiscal Code : FDRLLN61R58Z102A

 

Residence:

Zanica

, 19

- 24050

Grassobbio

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/03/2012

 

Rose

Winand

 

Born in Haltern

( )

on 18/09/1959

- Fiscal Code : RSOWND59P18Z112C

 

Residence:

Zanica

, 19

- 24050

Grassobbio

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2014

 

Bugini

Alessandro

 

Born in Bergamo

(BG)

on 25/08/1966

- Fiscal Code : BGNLSN66M25A794V

 

Residence:

Agostino Donini

, 19

- 24129

Bergamo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

20/01/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Cassotti

Marilena

 

Born in Bergamo

(BG)

on 13/03/1969

- Fiscal Code : CSSMLN69C53A794K

 

Residence:

Volta

, 13

- 24040

Osio Sopra

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

31/07/2014

 

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.

 

Togni

Sergio Giuseppe

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

L.i.f.a. S.r.l. Lavorazioni IndustrialiFitofarmaci Ed Affini

Padova (PD) - IT -

01430410280

Director

Withdrawn

Merged

Kollant S.r.l.

Padova (PD) - IT -

03346320967

Director

Active

Registered

Kollant S.r.l.

Padova (PD) - IT -

03346320967

Board Chairman

Active

Registered

 

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

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



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Adama Agriculture B.v.

95.000 .Eur

95,00

Adama Registrations B.v.

5.000 .Eur

5,00

 

 

Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

CONSORZIO PER LA VALORIZZAZIONE DELLE SE MENTI - CONVASE

Bologna - IT -

02195420373

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 23/07/2012

 

Zanica

, 19

- 24050

- Grassobbio

(BG)

- IT -

 

PHONE

: 035328811

 

FAX

: 035328888

 

Legal mail

: ADAMA@PEC.ADAMAITALIA.IT

 

-

Legal and operative seat

until 23/07/2012

 

Falcone

, 13

- 24100

- Bergamo

(BG)

- IT -

 

PHONE

: 035328811

 

FAX

: 035328888

 

Website

: www.ma-italia.it

 

Website

: HTTP://WWW.MA-ITALIA.IT

 

-

Branch

(Warehouse)

since 21/02/2001

 

Matteotti

, 6/C

- 37059

- Zevio

(VR)

- IT -

 

PHONE

: 0456050315

 

FAX

: 0457850100

 

Email

: adamaitalia@adama.com

 

Employees

: 43

 

Fittings and Equipment for a value of 240.000

Eur

 

Stocks for a value of 20.680.000

Eur

 

The firm has a direct commercial organization

Sales are mainly addressed to Northern Italy

Transports are mainly done using own vehicles and third parties ones

The company 's mainly customers are companies.

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

Subject usually collects by cash order and drafts.

Purchase terms: 60-90-120 days.

Main used payment modalities are by cash orders and bank transfers.

 

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

MAKHTESHIM-AGAN ITALIA S.R.L.

Adama Italia Srl

25/09/2014

 

EX-MEMBERS / EX-POSITIONS:

 

Pizzorni

Giuseppe

 

Born in Acqui Terme

(AL)

on 07/09/1963

- Fiscal Code : PZZGPP63P07A052U

 

Residence:

Fernanda Wittgens

, 6

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Biscozzi

Maria Antonietta

 

Born in Gallipoli

(LE)

on 07/02/1964

- Fiscal Code : BSCMNT64B47D883V

 

Residence:

Wittgens

, 6

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Chiari

Cristina

 

Born in Legnano

(MI)

on 22/11/1970

- Fiscal Code : CHRCST70S62E514Q

 

Residence:

Fernanda Wittgens

, 6

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Dominguez Bigador

Ignacio Javier

 

Born in Madrid

( )

on 14/07/1960

- Fiscal Code : DMNGCJ60L14Z131M

 

Residence:

General Rodrigo

, 2

Madrid

- ES -

 

Ex-Postions

Director

Board Chairman

 

Yonas

Gershon Shlomo

 

Born in Germania

( )

on 22/11/1947

- Fiscal Code : YNSGSH47S22Z112K

 

Residence:

Ad-ad St. 2

Lehavim

- IL -

 

Ex-Postions

Director

 

Guelfi

Francesco

 

Born in Parma

(PR)

on 08/06/1969

- Fiscal Code : GLFFNC69H08G337D

 

Residence:

Zaninelli

, 7

- 26013

Crema

(CR)

- IT -

 

Ex-Postions

Temporary Auditor

 

Togni

Sergio Giuseppe

 

Born in Bergamo

(BG)

on 15/09/1961

- Fiscal Code : TGNSGG61P15A794R

 

Residence:

Marconi

, 6

- 24030

Brembate di Sopra

(BG)

- IT -

 

Ex-Postions

General Director

 

MERHAV

DAN

 

Born in HAIFA

( )

on 20/09/1940

- Fiscal Code : MRHDNA40P20Z226H

 

Residence:

1180 AVENUE MAXIME VAN PRAAG

, 4

BRUXELLES

- BE -

 

Ex-Postions

Board Chairman

 

PEER

DAN

 

Born in ISRAELE

( )

on 16/02/1957

- Fiscal Code : PREDNA57B16Z226F

 

Ex-Postions

Director

 

Fava

Domenico

 

Born in Milano

(MI)

on 11/10/1966

- Fiscal Code : FVADNC66R11F205J

 

Residence:

Vittor Pisani

, 27

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

ROTA

STEFANO

 

Born in BERGAMO

(BG)

on 04/09/1971

- Fiscal Code : RTOSFN71P04A794R

 

Residence:

VITTORIO EMANUELE II

, 41

- 24036

Ponte San Pietro

(BG)

- IT -

 

Ex-Postions

Permanent Auditor

 

SALVADORI DI WIESENTHOFF

VITTORIO

 

Born in TORINO

(TO)

on 04/01/1970

- Fiscal Code : SLVVTR70A04L219U

 

Residence:

CASCINA LUCEDIO

, 8

- 13039

TRINO

(VC)

- IT -

 

Ex-Postions

Permanent Auditor

 

Drovandi

Maria Gabriella

 

Born in Potenza

(PZ)

on 09/12/1968

- Fiscal Code : DRVMGB68T49G942E

 

Residence:

Vittor Pisani

, 27

- 20124

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Troiano

Paolo

 

Born in PORDENONE

(PN)

on 18/07/1968

- Fiscal Code : TRNPLA68L18G888N

 

Residence:

Magolfa

, 13

- 20143

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Salvi

Giulio

 

Born in Milano

(MI)

on 03/05/1963

- Fiscal Code : SLVGLI63E03F205E

 

Residence:

Wittgens Fernanda

, 6

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Bergami

Davide

 

Born in Crema

(CR)

on 04/08/1964

- Fiscal Code : BRGDVD64M04D142C

 

Residence:

Fernanda Wittgens

, 6

- 20123

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Polito

Carlo

 

Born in Padova

(PD)

on 15/02/1968

- Fiscal Code : PLTCRL68B15G224E

 

Residence:

Cavour

, 3

- 20121

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Buchnik

Yaron

 

Born in Israele

( )

on 06/02/1974

- Fiscal Code : BCHYRN74B06Z226R

 

Ex-Postions

Director

 

CEASINGS/INCORPORATIONS/MERGES:

 

Resolution of merging of

 

L.i.f.a. S.r.l. Lavorazioni IndustrialiFitofarmaci Ed Affini

 

Petrarca

, 7

, 35100

, Padova

(PD)

- IT -

 

Fiscal Code: 01430410280

 

Date

:

14/10/2009



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

 

Company's starting of activities dates back to 1994.

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

Under an economic point of view, profits were registered during the last years with a r.o.e. of 5,93% in 2013 with a stable trend in the turnover.

The operating result was positive in the last financial year (3,06%) and in line with the sector's average.

The amount of the operating result is equal to Eur. 1.550.353 on stable levels if compared to the previous year.

The G.O.M. amounted to Eur. 2.418.168 stable if compared to the financial year 2012.

Short-term debts volume if compared to net worth, as it comes out from the total indebtedness (9,86) which is anyway decreasing.

Subject can manage an equity capital funds for an amount of Eur. 4.384.126 , unchanged as opposed to the preceding year.

Total debts (both short and M/L term) equals Eur. 44.785.267, , with no sensible variation.

The financial exposure is moderate, on the other hand the recourse to commercial credit is high, with a high average payment period even in comparison with the sector's.

Liquid assets are good.

As far as the collection of credit goes, the average is high (116,3 days). , as it normally happens in the sector.

Eur. 927.841 is the value of cash flow during the year 2013

Subordinate employment cost is of Eur. 3.150.012, i.e. 3,82% on total production costs. , with a 3,85% incidence on turnover.

Limited financial charges in relation to sales volume.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

81.844.748

Profit (Loss) for the period

260.026

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

77.637.167

Profit (Loss) for the period

813.288

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

74.870.145

Profit (Loss) for the period

500.066

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

70.949.918

Profit (Loss) for the period

521.454

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

67.296.956

Profit (Loss) for the period

704.454



Balance Sheets

 

From our constant monitoring of the relevant Public Administration offices, no more recent balance sheets result to have been filed.

 

- Balance Sheet as at 31/12/2013 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2012 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2011 - 12 Mesi - Currency: - Amounts x 1

 

Years

2013

2012

2011

BALANCE SHEET ACCOUNTS

 

ASSETS

CREDITS VS PARTNERS

. Deposits not yet withdrawn

. Deposits already withdrawn

Total credits vs partners

FIXED ASSETS

. INTANGIBLE FIXED ASSETS

. . Start-up and expansion expenses

. . Research,develop. and advert.expens.

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

99.247

79.893

88.526

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

99.247

79.893

88.526

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

16.590

22.680

797

. . Industrial and commercial equipment

227.711

216.773

129.190

. . Other assets

. . Assets under construction and advances

15.881

. Total Tangible fixed assets

244.301

255.334

129.987

. 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

2.166

4.166

1.966

. . . . Within 12 months

. . . . Beyond 12 months

2.166

4.166

1.966

. . . 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

2.166

4.166

1.966

. . . . Within 12 months

. . . . Beyond 12 months

2.166

4.166

1.966

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

2.166

4.166

1.966

Total fixed assets

345.714

339.393

220.479

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

20.684.423

21.278.250

20.025.015

. . Advance payments

. Total Inventories

20.684.423

21.278.250

20.025.015

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

28.061.020

29.022.880

25.572.547

. . Beyond 12 months

4.556

7.447

3.135

. . Trade receivables

26.440.940

27.236.823

23.953.112

. . . . Within 12 months

26.440.940

27.236.823

23.953.112

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

664.775

. . . . Within 12 months

664.775

. . . . Beyond 12 months

. . Receivables due from holding comp.

170.543

472.940

115.053

. . . . Within 12 months

170.543

472.940

115.053

. . . . Beyond 12 months

. . Fiscal Receivables

701.907

534.333

451.692

. . . . Within 12 months

701.907

534.333

451.692

. . . . Beyond 12 months

. . Receivables for anticipated taxes

642.313

511.939

369.077

. . . . Within 12 months

637.757

504.492

365.942

. . . . Beyond 12 months

4.556

7.447

3.135

. . Receivables due from third parties

109.873

274.292

21.973

. . . . Within 12 months

109.873

274.292

21.973

. . . . Beyond 12 months

. Total Credits not held as fixed assets

28.065.576

29.030.327

25.575.682

. FINANCIAL ASSETS

. . Equity invest. in subsidiary comp.

. . Equity invest. in associated companies

. . Equity invest. in holding companies

. . Other equity investments

. . Own shares

. . . Total nominale value

. . Other securities

. Total Financial Assets

. LIQUID FUNDS

. . Bank and post office deposits

1.549.842

1.139.978

911.913

. . Checks

. . Banknotes and coins

1.845

4.190

8.103

. Total Liquid funds

1.551.687

1.144.168

920.016

Total current assets

50.301.686

51.452.745

46.520.713

ADJUSTMENT ACCOUNTS

. Discount on loans

18.425

13.809

12.236

. Other adjustment accounts

Total adjustments accounts

18.425

13.809

12.236

TOTAL ASSETS

50.665.825

51.805.947

46.753.428

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

100.000

100.000

100.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

25.000

25.000

25.000

. Reserve for Own shares

. Statute reserves

. Other reserves

25.823

25.823

25.823

. Accumulated Profits (Losses)

3.973.277

3.159.989

2.659.923

. Profit( loss) of the year

260.026

813.288

500.066

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

4.384.126

4.124.100

3.310.812

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

158.571

177.242

88.532

. . Taxation fund, also differed

223.016

23.016

23.016

. . Other funds

Total Reserves for Risks and Charges

381.587

200.258

111.548

Employee termination indemnities

560.221

459.751

329.355

ACCOUNTS PAYABLE

. . . . Within 12 months

44.785.267

46.868.098

42.905.282

. . . . 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

701.635

80.939

611.469

. . . . Within 12 months

701.635

80.939

611.469

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

3.864.518

3.187.986

2.662.022

. . . . Within 12 months

3.864.518

3.187.986

2.662.022

. . . . 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

11.344.614

. . . . Within 12 months

11.344.614

. . . . Beyond 12 months

. . Due to holding companies

29.340.498

30.057.461

27.170.805

. . . . Within 12 months

29.340.498

30.057.461

27.170.805

. . . . Beyond 12 months

. . Due to the tax authorities

680.294

644.521

802.186

. . . . Within 12 months

680.294

644.521

802.186

. . . . Beyond 12 months

. . Due to social security and welfare inst.

179.821

235.869

196.076

. . . . Within 12 months

179.821

235.869

196.076

. . . . Beyond 12 months

. . Other payables

10.018.501

12.661.322

118.110

. . . . Within 12 months

10.018.501

12.661.322

118.110

. . . . Beyond 12 months

Total accounts payable

44.785.267

46.868.098

42.905.282

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

554.624

153.740

96.431

Total adjustment accounts

554.624

153.740

96.431

TOTAL LIABILITIES

50.665.825

51.805.947

46.753.428

 

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

81.844.748

77.637.167

74.870.145

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

2.173.543

1.842.255

1.922.705

. . Contributions for operating expenses

. . Different income and revenues

2.173.543

1.842.255

1.922.705

Total value of production

84.018.291

79.479.422

76.792.850

PRODUCTION COSTS

. Raw material,other materials and consum.

65.249.080

64.246.665

61.480.276

. Services received

. Leases and rentals

10.203.165

9.492.070

9.368.772

. Payroll and related costs

3.150.012

2.643.394

2.450.356

. . Wages and salaries

2.405.655

1.903.214

1.966.869

. . Social security contributions

616.690

584.668

356.275

. . Employee termination indemnities

127.667

155.512

127.212

. . Pension and similar

. . Other costs

. Amortization and depreciation

667.815

588.634

544.512

. . Amortization of intangible fixed assets

44.289

37.177

38.626

. . Amortization of tangible fixed assets

86.185

51.457

39.869

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

537.341

500.000

466.017

. Changes in raw materials

593.827

-1.253.235

-778.318

. Provisions to risk reserves

200.000

. Other provisions

. Other operating costs

2.404.039

1.943.871

1.910.014

Total production costs

82.467.938

77.661.399

74.975.612

Diff. between value and cost of product.

1.550.353

1.818.023

1.817.238

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

7.927

3.459

2.967

. . 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

7.927

3.459

2.967

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

7.927

3.459

2.967

. Interest and other financial expense

-533.880

-773.170

-859.826

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

533.880

773.170

859.826

Total financial income and expense

-525.953

-769.711

-856.859

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

66.434

. . Gains on disposals

. . Other extraordinary income

66.434

. Extraordinary expense

-157.102

. . Losses on disposals

. . Taxes relating to prior years

-142.888

. . Other extraordinary expense

-14.214

Total extraordinary income and expense

-157.102

66.434

Results before income taxes

867.298

1.114.746

960.379

. Taxes on current income

607.272

301.458

460.313

. . current taxes

737.646

444.320

618.084

. . differed taxes(anticip.)

-130.374

-142.862

-157.771

. Net income for the period

260.026

813.288

500.066

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

260.026

813.288

500.066

 

RATIOS

Value Type

as at 31/12/2013

as at 31/12/2012

as at 31/12/2011

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,01

0,01

0,00

0,11

Elasticity Ratio

Units

0,99

0,99

1,00

0,87

Availability of stock

Units

0,41

0,41

0,43

0,22

Total Liquidity Ratio

Units

0,58

0,58

0,57

0,56

Quick Ratio

Units

0,03

0,02

0,02

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

9,86

11,09

12,68

3,81

Self Financing Ratio

Units

0,09

0,08

0,07

0,17

Capital protection Ratio

Units

0,92

0,78

0,82

0,65

Liabilities consolidation quotient

Units

0,01

0,01

0,01

0,12

Financing

Units

10,22

11,36

12,96

4,72

Permanent Indebtedness Ratio

Units

0,10

0,09

0,08

0,30

M/L term Debts Ratio

Units

0,01

0,01

0,01

0,07

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

1,28

CORRELATION

Fixed assets ratio

Units

14,30

13,51

16,51

2,06

Current ratio

Units

1,12

1,10

1,08

1,16

Acid Test Ratio-Liquidity Ratio

Units

0,66

0,64

0,62

0,84

Structure's primary quotient

Units

12,68

12,15

15,02

1,28

Treasury's primary quotient

Units

0,03

0,02

0,02

0,03

Rate of indebtedness ( Leverage )

%

1155,67

1256,18

1412,14

591,61

Current Capital ( net )

Value

5.516.419

4.584.647

3.615.431

219.071

RETURN

Return on Sales

%

1,13

1,81

1,40

2,22

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

%

5,93

19,72

15,10

6,27

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

%

19,78

27,03

29,01

15,95

Return on Investment ( R.O.I. )

%

3,06

3,51

3,89

4,19

Return/ Sales

%

1,89

2,34

2,43

3,42

Extra Management revenues/charges incid.

%

16,77

44,73

27,52

29,26

Cash Flow

Value

927.841

1.401.922

1.044.578

61.669

Operating Profit

Value

1.550.353

1.818.023

1.817.238

95.558

Gross Operating Margin

Value

2.418.168

2.406.657

2.361.750

144.934

MANAGEMENT

Credits to clients average term

Days

116,30

126,30

115,17

120,94

Debts to suppliers average term

Days

158,43

162,31

209,23

120,04

Average stock waiting period

Days

90,98

98,67

96,29

61,92

Rate of capital employed return ( Turnover )

Units

1,62

1,50

1,60

1,27

Rate of stock return

Units

3,96

3,65

3,74

5,74

Labour cost incidence

%

3,85

3,40

3,27

7,77

Net financial revenues/ charges incidence

%

-0,64

-0,99

-1,14

-1,26

Labour cost on purchasing expenses

%

3,82

3,40

3,27

7,90

Short-term financing charges

%

1,19

1,65

2,00

2,67

Capital on hand

%

61,90

66,73

62,45

78,39

Sales pro employee

Value

835.150

946.794

985.133

437.713

Labour cost pro employee

Value

32.142

32.236

32.241

33.928

 

 

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

:

1.022.428

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

 

Sector Data

 

The values are calculated on a base of 6.137 significant companies.

The companies cash their credits on an average of 121 dd.

The average duration of suppliers debts is about 120 dd.

The sector's profitability is on an average of 2,22%.

The labour cost affects the turnover in the measure of 7,77%.

Goods are held in stock in a range of 62 dd.

The difference between the sales volume and the resources used to realize it is about 1,27.

The employees costs represent the 7,90% 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 50.886 protested subjects are found; in the province they count to 4.150.

The insolvency index for the region is 0,55, , while for the province it is 0,41.

Total Bankrupt companies in the province : 4.376.

Total Bankrupt companies in the region : 39.612.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.76

UK Pound

1

Rs.93.13

Euro

1

Rs.70.03

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

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.