MIRA INFORM REPORT

 

 

Report No. :

307113

Report Date :

07.02.2015

 

IDENTIFICATION DETAILS

 

Name :

CENIGOMMA S.R.L.

 

 

Registered Office :

Strada Dell'alpo,  26,

37136  Verona (VR) 

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

04.09.2007

 

 

Legal Form :

Sole-Member Limited Liability Company

 

 

Line of Business :

·         Engaged as distributor of Rubber Products, Industrial and Technical Articles for Various Uses.

 

Engaged as Wholesaler of Fire-Prevention and Accident-Prevention Goods

 

Engaged as Wholesaler of Rude Rubber, Plastics in Primary Forms and Semi-Finished

 

·         Engaged as Wholesale and retail (in Separate Rooms) Industrial Products such as  Safety and Fire, Pipes, Plates of Non-Ferrous Materials, Networks and Metallic Woven, Cleaning Products, and Nursery Products for Agriculture and Rubber Products as well as Plastic

 

 

No of Employees :

54

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

Italy

A2

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 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 & address

 

Cenigomma S.r.l.

 

Strada Dell'alpo, 26

 

37136 - Verona (VR) -IT-

 

 

Summary

 

Fiscal Code

:

03712400237

Legal Form

:

Sole-Member Limited Liability Company

start of Activities

:

15/11/2007

Equity

:

2.000.000

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

54

 

 

Activity

 

·         Engaged as distributor of Rubber Products, Industrial and Technical Articles for Various Uses.

 

Engaged as Wholesaler of Fire-Prevention and Accident-Prevention Goods

 

Engaged as Wholesaler of Rude Rubber, Plastics in Primary Forms and Semi-Finished

 

·         Engaged as Wholesale and retail (in Separate Rooms) Industrial Products such as  Safety and Fire, Pipes, Plates of Non-Ferrous Materials, Networks and Metallic Woven, Cleaning Products, and Nursery Products for Agriculture and Rubber Products as well as Plastic

 

 

Legal Data

 

Legal Form : Sole-Member Limited Liability Company

Fiscal Code : 03712400237

 

Chamber of Commerce no. : 266124 of Udine

 

Chamber of Commerce no. : 359202 of Verona since 12/09/2007

 

V.A.T. Code : 03712400237

 

Establishment date

: 04/09/2007

Start of Activities

: 15/11/2007

Legal duration

: 31/12/2050

Nominal Capital

: 500.000

 

Subscribed Capital

: 500.000

 

Paid up Capital

: 500.000

 



Members

 

Giometto

Andrea

 

 

Born in Vicenza

(VI)

on 05/02/1964

- Fiscal Code : GMTNDR64B05L840P

 

 

Residence:

 

Monte Pasubio

, 3

- 36013

Piovene Rocchette

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

16/05/2013

 

 



Arroweld Italia S.p.a.

 

 

 

 

 

Residence:

 

Monte Pasubio

, 137

- 36010

Zane'

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

15/05/2008

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Gasparotto

Mirco Giorgio

 

 

Born in Vicenza

(VI)

on 24/02/1963

- Fiscal Code : GSPMCG63B24Z133T

 

 

Residence:

 

Santa Rosa

, 15

- 36010

Zane'

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

16/05/2013

 

 

Board Chairman

16/05/2013

 

 

Managing Director

16/05/2013

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Arroweld Italia S.p.a.

 

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Monini

Andrea

 

 

Born in Citta' di Castello

(PG)

on 26/06/1978

- Fiscal Code : MNNNDR78H26C745B

 

 

Residence:

 

Monte Pastello

, 8

- 37060

Buttapietra

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

31/10/2014

 

 

Director

31/10/2014

 

 

 

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.

 

Arroweld Italia S.p.a.

 

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Cenigomma S.r.l.

Verona (VR) - IT -

00210580239

Sole partner

Withdrawn

In liquidation

 

Gasparotto

Mirco Giorgio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Politecnica Cetai S.r.l.

Modena (MO) - IT -

01295580367

Director

Active

Registered

Politecnica Cetai S.r.l.

Modena (MO) - IT -

01295580367

Board Chairman

Active

Registered

Bisicur S.r.l.

Roncadelle (BS) - IT -

01963850175

Director

Active

Registered

Bisicur S.r.l.

Roncadelle (BS) - IT -

01963850175

Board Chairman

Active

Registered

Allfin S.p.a.

Thiene (VI) - IT -

01261340242

Director

Active

Registered

Allfin S.p.a.

Thiene (VI) - IT -

01261340242

Board Chairman

Active

Registered

Cosmec S.r.l.

Isola Vicentina (VI) - IT -

03327900175

Director

Withdrawn

Registered

Cosmec S.r.l.

Isola Vicentina (VI) - IT -

03327900175

Board Chairman

Withdrawn

Registered

Edis - G.e.i.e.

Verona (VR) - IT -

02437470236

Director

Active

Registered

Edis - G.e.i.e.

Verona (VR) - IT -

02437470236

Managing Director

Active

Registered

Arroweld Italia S.p.a.

Zane' (VI) - IT -

03354110243

Managing Director

Active

Registered

Arroweld Italia S.p.a.

Zane' (VI) - IT -

03354110243

Director

Active

Registered

Arroweld Italia S.p.a.

Zane' (VI) - IT -

03354110243

Board Chairman

Active

Registered

Nebraska Societa' Semplice

Marostica (VI) - IT -

91029050241

Partner

Withdrawn

Ceased

Dragon S.a.s. Di Gasparotto Mirco Giorgio E C.

Marostica (VI) - IT -

03411280245

General Partner

Active

Registered

Mechplast S.r.l.

Paruzzaro (NO) - IT -

01922200033

Director

Active

Registered

Mechplast S.r.l.

Paruzzaro (NO) - IT -

01922200033

Director

Withdrawn

Registered

St Protect S.p.a.

Broni (PV) - IT -

02372680187

Director

Active

Registered

St Protect S.p.a.

Broni (PV) - IT -

02372680187

Board Chairman

Active

Registered

Light S.r.l.

Zane' (VI) - IT -

03423680242

Liquidator

Withdrawn

Ceased

 

Monini

Andrea

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Bisicur S.r.l.

Roncadelle (BS) - IT -

01963850175

Managing Director

Active

Registered

Bisicur S.r.l.

Roncadelle (BS) - IT -

01963850175

Director

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

Arroweld Italia S.p.a.

Zane' - IT -

03354110243

 

100,00



Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

St Protect S.p.a.

Broni - IT -

02372680187

200.400 .Eur

50,10

 

 

Active

Bisicur S.r.l.

Roncadelle - IT -

01963850175

11.000 .Eur

100,00

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

 

 

 

 

 

 

Dell'alpo

, 26

- 37100

- Verona

(VR)

- IT -

 

 

 

 

Total Surface: 230 Sq.mt.

 

-

Branch

(Sales office)

since 01/12/2007

 

 

 

 

 

 

Tavagnacco

, 83/2

- 33100

- Udine

(UD)

- IT -

 

-

Branch

(Warehouse)

since 01/04/2009

 

 

 

 

 

 

Dell'alpo

, 24

- 37100

- Verona

(VR)

- IT -

 

 

 

 

Employees

: 54

 

Fittings and Equipment for a value of 19.000

Eur

 

Stocks for a value of 9.640.000

Eur

 

 

 

Traded Brands / Suppliers

 

- Arroweld

 

- Morassutti

 

- Control

 

- Cetai

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Oliviero

Giuseppe

 

 

Born in Montegalda

(VI)

on 02/09/1944

- Fiscal Code : LVRGPP44P02F514C

 

 

Residence:

 

Mazzini

, 127

- 36100

Vicenza

(VI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Cenigomma S.r.l.

 

 

- Fiscal Code : 00210580239

 

 

Residence:

 

Dell'alpo

, 26

- 37136

Verona

(VR)

- IT -

 

Ex-Postions

Sole partner

 

Cunico

Giulio

 

 

Born in Thiene

(VI)

on 30/03/1962

- Fiscal Code : CNCGLI62C30L157W

 

 

Residence:

 

Mons. Pertile

, 30

- 36016

Thiene

(VI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Tezzele

Elena

 

 

Born in Lavarone

(TN)

on 09/04/1957

- Fiscal Code : TZZLNE57D49E492U

 

 

Residence:

 

Lanzino

, 61

- 38046

Lavarone

(TN)

- IT -

 

Ex-Postions

Temporary Auditor

 

Boldrin

Alberto

 

 

Born in Venezia

(VE)

on 29/05/1960

- Fiscal Code : BLDLRT60E29L736T

 

 

Residence:

 

Dell'alpo

, 26

- 37136

Verona

(VR)

- IT -

 

Ex-Postions

Director

Managing Director

Managing Director

Managing Director

 

Tamiozzo

Giancarlo

 

 

Born in Altavilla Vicentina

(VI)

on 08/09/1956

- Fiscal Code : TMZGCR56P08A231W

 

 

Residence:

 

S. TERESA

, 35

- 36010

Zane'

(VI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Tamiozzo

Lorenza

 

 

Born in Vicenza

(VI)

on 19/01/1962

- Fiscal Code : TMZLNZ62A59L840C

 

 

Residence:

 

Mons. Pertile

, 30

- 36016

Thiene

(VI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Giometto

Andrea

 

 

Born in Vicenza

(VI)

on 05/02/1964

- Fiscal Code : GMTNDR64B05L840P

 

 

Residence:

 

Monte Pasubio

, 3

- 36013

Piovene Rocchette

(VI)

- IT -

 

Ex-Postions

Sole Director

Director

 

Gasparotto

Mirco Giorgio

 

 

Born in Vicenza

(VI)

on 24/02/1963

- Fiscal Code : GSPMCG63B24Z133T

 

 

Residence:

 

Santa Rosa

, 15

- 36010

Zane'

(VI)

- IT -

 

Ex-Postions

Board Chairman

Managing Director

Managing Director



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

 

The company is active since 2007

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

During the last years, it achieved profits (r.o.e. 8,11% on 2013) with a stable trend in the turnover.

The operating result was positive in the last financial year (2,05%) falling within the field's average.

The amount of the operating result for the year 2013 is of Eur. 614.946 with a -28,57% drop.

A gross operating margine for a value of Eur. 698.820 was reached. showing a downward trend as opposed to the previous year.

Short-term debts volume if compared to net worth, as it comes out from the total indebtedness (10,45) which is rising compared to 2012.

The equity capital is equal to Eur. 1.923.909 , unchanged if compared to 2012.

In the year 2013 total debts amounted to Eur. 26.542.380 showing a stable trend as opposed to 2012 (Eur. 26.653.472).

Remarkable financial indebtedness; payments average period is slightly high too (106,98 gg.) but lined up with the field's average.

Liquidity is good (1,23)

Accounts receivable average term is high (142,93 days). even higher than the average of the specific sector.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 236.887

Labour cost amounts to Eur. 1.952.370, with a 7,81% incidence on production costs. , with a 7,78% incidence on turnover.

High incidence of financial charges on turnover.



Financial Data

 

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

25.098.385

Profit (Loss) for the period

155.952

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

26.721.731

Profit (Loss) for the period

69.042

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

30.045.989

Profit (Loss) for the period

508.923

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

28.684.646

Profit (Loss) for the period

-254.476

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

26.302.355

Profit (Loss) for the period

-248.389



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

296

6.335

12.667

. . Concessions,licenses,trademarks,etc.

22.343

11.079

12.999

. . Goodwill

 

 

 

. . Assets in formation and advance paymen.

 

 

 

. . Other intangible fixed assets

4.573

5.146

6.068

. Total Intangible Fixed Assets

27.212

22.560

31.734

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

 

 

 

. . Plant and machinery

13.109

8.961

10.499

. . Industrial and commercial equipment

5.698

5.838

1.556

. . Other assets

91.504

94.976

81.847

. . Assets under construction and advances

 

 

 

. Total Tangible fixed assets

110.311

109.775

93.902

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

3.593.928

3.579.698

3.518.498

. . . Equity invest. in subsidiary companies

3.593.255

3.579.025

3.517.825

. . . Equity invest. in associated companies

 

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

673

673

673

. . Financial receivables

628

628

2.543

. . . . Within 12 months

628

628

2.543

. . . . 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

628

628

2.543

. . . . Within 12 months

628

628

2.543

. . . . Beyond 12 months

 

 

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

3.594.556

3.580.326

3.521.041

Total fixed assets

3.732.079

3.712.661

3.646.677

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

166.882

109.496

163.422

. . Work in progress and semimanufactured

 

 

 

. . Work in progress on order

 

 

 

. . Finished goods

9.473.163

8.512.253

8.542.794

. . Advance payments

 

3.840

4.041

. Total Inventories

9.640.045

8.625.589

8.710.257

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

11.476.826

11.279.115

12.575.141

. . Beyond 12 months

3.597.525

3.500.000

17.751

. . Trade receivables

9.964.492

10.185.736

11.556.099

. . . . Within 12 months

9.964.492

10.185.736

11.538.348

. . . . Beyond 12 months

 

 

17.751

. . Receivables due from subsid. comp.

776.649

345.325

318.521

. . . . Within 12 months

776.649

345.325

318.521

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

3.778.196

3.645.759

158.121

. . . . Within 12 months

278.196

145.759

158.121

. . . . Beyond 12 months

3.500.000

3.500.000

 

. . Fiscal Receivables

56.206

91

113.045

. . . . Within 12 months

56.206

91

113.045

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

316.228

298.998

276.172

. . . . Within 12 months

218.703

298.998

276.172

. . . . Beyond 12 months

97.525

 

 

. . Receivables due from third parties

182.580

303.206

170.934

. . . . Within 12 months

182.580

303.206

170.934

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

15.074.351

14.779.115

12.592.892

. 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

 

1.400.000

1.400.000

. Total Financial Assets

 

1.400.000

1.400.000

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

301.521

1.367.746

2.840.626

. . Checks

29.380

2.209

28.007

. . Banknotes and coins

10.474

12.084

6.046

. Total Liquid funds

341.375

1.382.039

2.874.679

Total current assets

25.055.771

26.186.743

25.577.828

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

1.277.625

1.723.329

 

. Other adjustment accounts

 

 

2.014.026

Total adjustments accounts

1.277.625

1.723.329

2.014.026

TOTAL ASSETS

30.065.475

31.622.733

31.238.531

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

500.000

500.000

500.000

. Additional paid-in capital

988.640

988.640

988.640

. Revaluation reserves

 

 

 

. Legal reserve

100.000

100.000

100.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

682.182

613.144

104.219

. Accumulated Profits (Losses)

-502.865

-502.865

-502.865

. Profit( loss) of the year

155.952

69.042

508.923

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

1.923.909

1.767.961

1.698.917

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

445.608

424.767

415.499

. . Taxation fund, also differed

330.548

2.000.372

514

. . Other funds

2.939

5.792

6.325

Total Reserves for Risks and Charges

779.095

2.430.931

422.338

Employee termination indemnities

767.325

751.108

724.346

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

20.453.324

18.411.571

18.914.427

. . . . Beyond 12 months

6.089.056

8.241.901

9.448.494

. . 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

14.620.213

14.433.946

16.058.333

. . . . Within 12 months

10.533.270

9.188.085

10.209.839

. . . . Beyond 12 months

4.086.943

5.245.861

5.848.494

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

105

83

 

. . . . Within 12 months

105

83

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

6.954.544

6.923.068

8.118.859

. . . . Within 12 months

6.954.544

6.923.068

8.118.859

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

49.007

51.216

80.417

. . . . Within 12 months

49.007

51.216

80.417

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

100.223

65.510

3.685.606

. . . . Within 12 months

100.223

65.510

85.606

. . . . Beyond 12 months

 

 

3.600.000

. . Due to the tax authorities

4.368.128

4.837.968

80.616

. . . . Within 12 months

2.366.015

1.841.928

80.616

. . . . Beyond 12 months

2.002.113

2.996.040

 

. . Due to social security and welfare inst.

149.143

123.019

121.175

. . . . Within 12 months

149.143

123.019

121.175

. . . . Beyond 12 months

 

 

 

. . Other payables

301.017

218.662

217.915

. . . . Within 12 months

301.017

218.662

217.915

. . . . Beyond 12 months

 

 

 

Total accounts payable

26.542.380

26.653.472

28.362.921

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

52.766

19.261

30.009

Total adjustment accounts

52.766

19.261

30.009

TOTAL LIABILITIES

30.065.475

31.622.733

31.238.531

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

5.801.420

7.702.842

 

Risk accounts

 

 

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

25.098.384

26.721.731

30.045.989

. Changes in work in progress

 

 

 

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

 

 

 

. Other income and revenues

510.673

532.899

653.696

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

510.673

532.899

653.696

Total value of production

25.609.057

27.254.630

30.699.685

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

17.976.978

17.256.568

22.572.357

. Services received

 

 

5.408.517

. Leases and rentals

5.929.109

6.903.629

1.798.151

. Payroll and related costs

1.952.370

1.809.662

1.554.221

. . Wages and salaries

1.362.580

1.122.592

1.112.161

. . Social security contributions

395.569

317.723

331.659

. . Employee termination indemnities

112.805

106.245

108.351

. . Pension and similar

 

 

 

. . Other costs

81.416

263.102

2.050

. Amortization and depreciation

80.935

222.058

335.942

. . Amortization of intangible fixed assets

10.364

9.176

9.606

. . Amortization of tangible fixed assets

28.171

26.082

26.336

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

42.400

186.800

300.000

. Changes in raw materials

-1.018.296

84.468

-1.342.427

. Provisions to risk reserves

2.939

5.792

6.325

. Other provisions

 

 

 

. Other operating costs

70.076

111.476

45.871

Total production costs

24.994.111

26.393.653

30.378.957

Diff. between value and cost of product.

614.946

860.977

320.728

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

55.622

111.224

113.637

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

. . Financ.income from secur. t.f.assets

 

 

33.250

. . Financ.income from secur. cur.assets

11.246

47.600

 

. . Financ.income other than the above

44.376

63.624

 

. . . - Subsidiary companies

4.821

2.170

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

39.555

61.454

 

. Interest and other financial expense

-576.689

-810.684

-683.058

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

-240.012

 

. . Towards other companies

576.689

810.684

 

Total financial income and expense

-521.067

-699.460

-569.421

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

19.130

51.200

773.159

. . Of equity investments

19.130

51.200

773.159

. . 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

19.130

51.200

773.159

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

194.658

7.224.899

17.885

. . Gains on disposals

1.442

220

 

. . Other extraordinary income

193.216

7.224.679

17.885

. Extraordinary expense

-33.095

-7.190.819

-8.550

. . Losses on disposals

 

-29

 

. . Taxes relating to prior years

-15.181

-3.852.051

 

. . Other extraordinary expense

-17.914

-3.338.739

-8.550

Total extraordinary income and expense

161.563

34.080

9.335

Results before income taxes

274.572

246.797

533.801

. Taxes on current income

118.620

177.755

24.878

. . current taxes

141.518

200.722

152.282

. . differed taxes(anticip.)

-22.898

-22.967

-127.404

. Net income for the period

155.952

69.042

508.923

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

155.952

69.042

508.923

 

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

0,12

0,12

0,12

0,10

Elasticity Ratio

Units

0,83

0,83

0,82

0,87

Availability of stock

Units

0,32

0,27

0,28

0,21

Total Liquidity Ratio

Units

0,51

0,56

0,54

0,61

Quick Ratio

Units

0,01

0,09

0,14

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

10,45

9,63

9,44

4,04

Self Financing Ratio

Units

0,06

0,06

0,05

0,16

Capital protection Ratio

Units

0,66

0,68

0,41

0,59

Liabilities consolidation quotient

Units

0,34

0,49

0,54

0,11

Financing

Units

13,80

15,08

16,69

4,85

Permanent Indebtedness Ratio

Units

0,29

0,34

0,38

0,26

M/L term Debts Ratio

Units

0,23

0,28

0,33

0,07

Net Financial Indebtedness Ratio

Units

7,42

7,38

7,76

1,01

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

2,35

2,90

3,26

2,12

Current ratio

Units

1,23

1,42

1,35

1,16

Acid Test Ratio-Liquidity Ratio

Units

0,75

0,95

0,89

0,88

Structure's primary quotient

Units

0,52

0,48

0,47

1,40

Treasury's primary quotient

Units

0,02

0,15

0,23

0,04

Rate of indebtedness ( Leverage )

%

1562,73

1788,66

1838,73

620,22

Current Capital ( net )

Value

4.602.447

7.775.172

6.663.401

131.414

RETURN

 

 

 

 

 

Return on Sales

%

0,94

1,09

2,81

2,27

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

%

8,11

3,91

29,96

6,70

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

%

14,27

13,96

31,42

18,85

Return on Investment ( R.O.I. )

%

2,05

2,72

1,03

4,76

Return/ Sales

%

2,45

3,22

1,07

3,70

Extra Management revenues/charges incid.

%

25,36

8,02

158,68

28,15

Cash Flow

Value

236.887

291.100

844.865

39.655

Operating Profit

Value

614.946

860.977

320.728

63.123

Gross Operating Margin

Value

698.820

1.088.827

662.995

99.042

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

142,93

137,22

138,46

119,16

Debts to suppliers average term

Days

106,98

104,90

143,68

116,83

Average stock waiting period

Days

138,27

116,21

104,36

58,39

Rate of capital employed return ( Turnover )

Units

0,83

0,85

0,96

1,36

Rate of stock return

Units

2,60

3,10

3,45

6,14

Labour cost incidence

%

7,78

6,77

5,17

8,98

Net financial revenues/ charges incidence

%

-2,08

-2,62

-1,90

-1,08

Labour cost on purchasing expenses

%

7,81

6,86

5,12

8,98

Short-term financing charges

%

2,17

3,04

2,41

2,60

Capital on hand

%

119,79

118,34

103,97

73,17

Sales pro employee

Value

411.448

477.173

732.829

394.001

Labour cost pro employee

Value

32.006

32.315

37.907

34.340

 

 

Market / Territory Data

 

Population living in the province

:

860.796

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

Monthly family expenses 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 2.551 significant companies.

The companies cash their credits on an average of 119 dd.

The average duration of suppliers debts is about 117 dd.

The sector's profitability is on an average of 2,27%.

The labour cost affects the turnover in the measure of 8,98%.

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 1,36.

The employees costs represent the 8,98% of the production costs.

 

 

Statistical Detrimental Data

 

Statistically 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.61.74

UK Pound

1

Rs.94.65

Euro

1

Rs.70.79

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

MNL

 

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.