MIRA INFORM REPORT

 

 

Report No. :

308195

Report Date :

14.02.2015

 

IDENTIFICATION DETAILS

 

Name :

CASALGRANDE PADANA S.P.A.

 

 

Registered Office :

Strada Statale 467, 73, 42013 – Casalgrande (RE) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

07.11.1986

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of Ceramic Tiles For Flooring and Coverings.

 

 

No. of Employees :

From 500 to 750

 

 

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 – 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

 

CASALGRANDE PADANA S.P.A.

 

Strada Statale 467, 73

 

42013 - Casalgrande (RE) -IT-

 

 

Summary

 

Fiscal Code

:

01622500369

Legal Form

:

Joint stock company

start of Activities

:

07/11/1986

Equity

:

Over 2.582.254

Turnover Range

:

over 129.114.224

Number of Employees

:

from 500 to 750

 

 

Activity

 

Manufacture of ceramic tiles for flooring and coverings

 

 

Legal Data


Legal Form : Joint stock company

Fiscal Code : 01622500369

 

Foreign Trade Reg. no. : 6192 of Reggio Emilia since 06/12/1991

 

Foreign Trade Reg. no. : 006192 of Reggio Emilia since 06/12/1991

 

Chamber of Commerce no. : 230915 of Modena until 07/11/1986

 

Chamber of Commerce no. : 178600 of Reggio Emilia since 09/09/1988

 

Firms' Register : RE033-16299 of Reggio Emilia since 19/02/1996

 

V.A.T. Code : 01270230350

 

Tribunal Co. Register : 16299 of since 09/01/1987

 

Foundation date

: 24/05/1985

Establishment date

: 24/05/1985

Start of Activities

: 07/11/1986

Legal duration

: 31/12/2050

Nominal Capital

: 29.816.600

Subscribed Capital

: 29.816.600

Paid up Capital

: 29.816.600



Members

Verde

Manfredini

Franco

 

Vuoto

Born in Scandiano

(RE)

on 07/01/1940

- Fiscal Code : MNFFNC40A07I496J

 

Vuoto

Residence:

Bosco

, 1

- 42019

Scandiano

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

17/05/2014

Managing Director

17/05/2014

Board Chairman

17/05/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Margini

Savio

 

Vuoto

Born in Casalgrande

(RE)

on 12/03/1930

- Fiscal Code : MRGSVA30C12B893C

 

Vuoto

Residence:

Moro

, 38

- 42013

Casalgrande

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

17/05/2014



Verde

Costi

Paride

 

Vuoto

Born in Casalgrande

(RE)

on 27/08/1947

- Fiscal Code : CSTPRD47M27B893W

 

Vuoto

Residence:

Camillo Benso Di Cavour

, 38

- 42013

Casalgrande

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

17/05/2014

Assistant board Chairman

17/05/2014

Managing Director

17/05/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Manfredini

Mauro

 

Vuoto

Born in Reggio Emilia

(RE)

on 10/01/1968

- Fiscal Code : MNFMRA68A10H223H

 

Vuoto

Residence:

Bosco

, 1

- 42019

Scandiano

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

24/09/1998

Director

17/05/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Silingardi

Pio Antonio

 

Vuoto

Born in Casalgrande

(RE)

on 23/10/1944

- Fiscal Code : SLNPTN44R23B893V

 

Vuoto

Residence:

V.m. Hugo

, 22

- 42100

Reggio Emilia

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

18/11/2009

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Filippini

Fabio

 

Vuoto

Born in Reggio Emilia

(RE)

on 19/08/1972

- Fiscal Code : FLPFBA72M19H223I

 

Vuoto

Residence:

Aldo Moro

, 13/A

- 42013

Casalgrande

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

17/05/2014



Verde

Franzoni

Lorenza

 

Vuoto

Born in Casalgrande

(RE)

on 03/08/1958

- Fiscal Code : FRNLNZ58M43B893K

 

Vuoto

Residence:

1 Maggio

, 7

- 42013

Casalgrande

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

17/05/2014

Attorney with special power

18/11/2009

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Filippini

Mauro

 

Vuoto

Born in Reggio Emilia

(RE)

on 27/12/1960

- Fiscal Code : FLPMRA60T27H223M

 

Vuoto

Residence:

Giovanni Xxiii

, 3/A

- 42013

Casalgrande

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

17/05/2014

Managing Director

17/05/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Finanziaria Castello S.r.l.

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

Vuoto

No Prejudicial events are reported

 

Vuoto

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.

 

Verde

Manfredini

Franco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Edi.cer. - S.p.a.

Sassuolo (MO) - IT -

00853700367

Director

Active

Registered

Airone S.r.l.

Modena (MO) - IT -

01847660360

Sole Director

Active

Registered

Finanziaria Castello S.r.l.

Modena (MO) - IT -

01387570359

Director

Active

Registered

Cassa Di Risparmio In Bologna S.p.a. InSigla Carisbo S.p.a.

Bologna (BO) - IT -

02089911206

Director

Active

Registered

CERAMICA *UNIVERSAL SOCIETA' A RESPONSABILITA' LIMITATA

Modena (MO) - IT -

02041740362

Sole Director

Withdrawn

Registered

"FINANZIARIA CASALGRANDE - S.R.L."

Casalgrande (RE) - IT -

00133320358

Chairman

Withdrawn

Registered

"FINANZIARIA PADANA - S.R.L."

Casalgrande (RE) - IT -

00133520353

Vice-Chairman

Withdrawn

Registered

"CERAMICA PADANA S.P.A."

Casalgrande (RE) - IT -

01011000369

Chairman

Withdrawn

Registered

"CERAMICA CASALGRANDE - PADANA SPA"

Casalgrande (RE) - IT -

01011020367

Chairman

Withdrawn

Registered

Nuova Riwal Ceramiche S.r.l.

Fiorano Modenese (MO) - IT -

03097510360

Managing Director

Active

Registered

Nuova Riwal Ceramiche S.r.l.

Fiorano Modenese (MO) - IT -

03097510360

Director

Active

Registered

Nuova Riwal Ceramiche S.r.l.

Fiorano Modenese (MO) - IT -

03097510360

Board Chairman

Active

Registered

Ceramica Interrompibilita' Societa' Consortile A Responsabilita' Limitata Abbrev

Sassuolo (MO) - IT -

03283610362

Director

Active

Registered

Ceramica Interrompibilita' Societa' Consortile A Responsabilita' Limitata Abbrev

Sassuolo (MO) - IT -

03283610362

Board Chairman

Active

Registered

Vallisnera S.r.l.

Scandiano (RE) - IT -

02248890358

Sole Director

Active

Registered

 

Verde

Costi

Paride

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Finanziaria Castello S.r.l.

Modena (MO) - IT -

01387570359

Director

Active

Registered

Finanziaria Castello S.r.l.

Modena (MO) - IT -

01387570359

Board Chairman

Active

Registered

Nuova Riwal Ceramiche S.r.l.

Fiorano Modenese (MO) - IT -

03097510360

Director

Active

Registered

 

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

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

Casalgrande Padana S.p.a.

Casalgrande - IT -

01622500369

576.271 .Eur

1,93

Manfredini Franco

Scandiano - IT -

MNFFNC40A07I496J

168.052 .Eur

0,56

Giovannini Romano

GVNRMN41R09B892V

76.649 .Eur

0,25

Giovannini Romano

GVNRMN41R09B893X

76.649 .Eur

0,25

Giovannini Daniela

GVNDNL66L46I462G

229.939 .Eur

0,77

Margini Savio

Casalgrande - IT -

MRGSVA30C12B893C

18.894 .Eur

0,06

Costi Paride

Casalgrande - IT -

CSTPRD47M27B893W

14.312 .Eur

0,04

Manfredini Mauro

Scandiano - IT -

MNFMRA68A10H223H

77.000 .Eur

0,25

Margini Claudio

Casalgrande - IT -

MRGCLD68L18I462E

28.737 .Eur

0,09

Silingardi Pio Antonio

Reggio Emilia - IT -

SLNPTN44R23B893V

15.796 .Eur

0,05

LANZI AGOSTINO

Modena - IT -

LNZGTN32L16B893I

890.692 .Eur

2,98

LEONARDI MIRELLA

Modena - IT -

LNRMLL53C61B893L

75.994 .Eur

0,25

VANDELLI ENRICO

Modena - IT -

VNDNRC41B24I462Y

75.706 .Eur

0,25

Ronchetti Luisa

Casalgrande - IT -

RNCLSU51P50I496D

82.727 .Eur

0,27

LEONARDI EMMA

Modena - IT -

LNRMME62A52H223E

599.490 .Eur

2,01

MONTANARI ROMINA

Modena - IT -

MNTRMN73H63I462P

545.416 .Eur

1,82

MONTANARI RAFFAELLA

Modena - IT -

MNTRFL59P52I462T

545.119 .Eur

1,82

MONTANARI ROBERTO

MNTRRT56R13I462W

555.208 .Eur

1,85

MONTANARI RITA

MNTRTI62S44I462Y

545.119 .Eur

1,82

PILATI VINCENZA

PLTVCN55H52B893S

293.867 .Eur

0,98

LEONARDI PAOLA

LNRPLA73C46H223F

577.763 .Eur

1,93

CAMPIOLI MORENO

CMPMRN61C29I496I

276.070 .Eur

0,92

MERVINI MARIANNA

MRVMNN70S64I462G

269.213 .Eur

0,90

MERVINI ANDREA

MRVNDR72B16I462P

269.213 .Eur

0,90

GIOVANNINI SILVANA

GVNSVN43T63B893Q

306.588 .Eur

1,02

TERMINI ENRICO

TRMNRC69H22I462S

229.939 .Eur

0,77

GIOVANNINI ELENA

GVNLNE74A55I462D

229.939 .Eur

0,77

GIOVANNINI CLAUDIA

GVNCLD70B64I462V

229.939 .Eur

0,77

TERMANINI FRANCESCA

TRMFNC66H43I462X

229.939 .Eur

0,77

LEONARDI CHIARA

LNRCHR88C62I496P

150.974 .Eur

0,50

LEONARDI ILARIA

LNRLRI77E54I496K

131.227 .Eur

0,44

LEONARDI GIUSEPPE

LNRGPP23B26I462Y

16.390 .Eur

0,05

VANDELLI BARBARA

Casalgrande - IT -

VNDBBR71L69I462V

559.623 .Eur

1,86

TIRELLI MIRIA

Casalgrande - IT -

TRLMRI57H48H628K

42.594 .Eur

0,14

LEONARDI MARISA MARIA

Casalgrande - IT -

LNRMSM48S49B893V

42.567 .Eur

0,14

FILIPPINI CATIA

Casalgrande - IT -

FLPCTA70A41H223I

31.031 .Eur

0,10

Filippini Fabio

Casalgrande - IT -

FLPFBA72M19H223I

31.031 .Eur

0,10

Franzoni Lorenza

Casalgrande - IT -

FRNLNZ58M43B893K

34.980 .Eur

0,11

MARGINI LUCA

Castellarano - IT -

MRGLCU77E15I462F

28.737 .Eur

0,09

MARGINI TIZIANA

Castellarano - IT -

MRGTZN65L47H223P

28.737 .Eur

0,09

Finanziaria Castello S.r.l.

01387570359

17.223.182 .Eur

57,76

Leonardi Valeria

LNRVLR81B50I462R

1.058.588 .Eur

3,55

Casalgrande Padana S.p.a.

01622500369

576.271 .Eur

1,93

Vandelli Marco

VNDMRC75L25I462R

552.229 .Eur

1,85

Bertacchini Sara

BRTSRA72R64I462X

504.999 .Eur

1,69

Ganassi Roger

GNSRGR71H16I462M

234.487 .Eur

0,78

Venturelli Christian

VNTCRS75R25I462I

234.487 .Eur

0,78

Ganassi Loris

GNSLRS73B18I462P

234.486 .Eur

0,78

Venturelli Claudio

VNTCLD67T05I462T

234.486 .Eur

0,78

Ronchetti Rita Rosa Maria

RNCRRS48E61B893H

82.727 .Eur

0,27

Cadignani Caterina

CDGCRN37R52F357I

58.544 .Eur

0,19

Ghirri Nadia

GHRNDA98C52I496F

52.016 .Eur

0,17

Ghirri Marco

GHRMRC99H18H223K

52.016 .Eur

0,17

Ghirri Erica

GHRRCE90B58I496M

52.016 .Eur

0,17

Manfredini Silvia

MNFSLV66B45H223Q

52.016 .Eur

0,17

Veso-van - S.a R.l.

01474560362

39.915 .Eur

0,13

Franzoni Stefano

FRNSFN91T19I462Y

39.660 .Eur

0,13

Costi Silvia

CSTSLV89B49I496S

23.476 .Eur

0,07

Costi Sara

CSTSRA77C48I496A

23.476 .Eur

0,07

Margini Luca

MRGLCU77E15I462F

17.602 .Eur

0,05

Margini Tiziana

MRGTZN65L47H223P

17.601 .Eur

0,05

Margini Claudio

MRGCLD68L18I462E

17.601 .Eur

0,05

Guidotti Ilde

GDTLDI63P68I496P

15.188 .Eur

0,05

Guidotti Marcellina

GDTMCL64M64I496X

15.188 .Eur

0,05

Campioli Alex

CMPLXA87P27H223V

2.340 .Eur

Campioli Giulia

CMPGLI92P64H223W

2.340 .Eur

Maggiolini Cacciamani Paolo

MGGPLA60H04D653Z

500 .Eur

 

 

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

Casalgrande Padana S.p.a.

Casalgrande - IT -

01622500369

576.271 .Eur

1,93

Active

Nuova Riwal Ceramiche S.r.l.

Fiorano Modenese - IT -

03097510360

16.000.000 .Eur

80,00

Active

Airone S.r.l.

Modena - IT -

01847660360

100.000 .Eur

100,00

Active

Padana Piscine S.R.L.

01965180357

100.000 .Eur

100,00

Active

Gas Intensive Soc. Consortile A Responsa bilita' Limitata

Milano - IT -

03305420964

1.000 .Eur

0,34

Active

Cargo Clay Srl

Milano - IT -

02816610360

89 .Eur

0,02

Active

Ceramica Interrompibilita' Societa' Cons ortile A Responsabilita' Limitata Abbrev

Sassuolo - IT -

03283610362

1.000 .Eur

3,03

Active



firm’s location and structure

 

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

 

-

Legal and operative seat

since 25/11/1988

 

Statale 467

, 73

- 42013

- Casalgrande

(RE)

- IT -

 

PHONE

: 05229901

 

FAX

: 0522996121

 

-

Branch

(Factory)

since 26/03/2001

 

Statale 467

, 101

- 42013

- Casalgrande

(RE)

- IT -

 

Employees

: 604

 

Assistants

: 2

 

Fittings and Equipment for a value of 15.840.000

Eur

 

Stocks for a value of 25.720.000

Eur

 

Furniture and fittings for a value of 240.000

Eur

 

Vehicles for a value of 880.000

Eur

 

Sales are on an international scale.

 

 

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

24/06/1989

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Fin Reggiana S.r.l.

25/11/1988

 

EX-MEMBERS / EX-POSITIONS:

 

Rosso

Manfredini

Franco

 

Vuoto

Born in Scandiano

(RE)

on 07/01/1940

- Fiscal Code : MNFFNC40A07I496J

 

Vuoto

Residence:

Bosco

, 1

- 42019

Scandiano

(RE)

- IT -

 

Ex-Postions

Chairman

 

Rosso

Filippini

Ero

 

Vuoto

Born in CASALGRANDE

(RE)

on 25/08/1924

- Fiscal Code : FLPREO24M25B893P

 

Vuoto

Residence:

AMENDOLA

, 2/F

- 42013

Casalgrande

(RE)

- IT -

 

Ex-Postions

Director

Assistant board Chairman

 

Rosso

Lumetti

Clinio

 

Vuoto

Born in Reggio Emilia

(RE)

on 16/01/1921

- Fiscal Code : LMTCLN21A16H223P

 

Vuoto

Residence:

Fornaciari

, 14

- 42100

Reggio Emilia

(RE)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

Permanent Auditor

 

Rosso

Cevolini

Maria Luisa

 

Vuoto

Born in Pesaro

(PS)

on 15/08/1938

- Fiscal Code : CVLMLS38M55G479C

 

Vuoto

Residence:

Autodromo

, 196/3

- 41100

Modena

(MO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Rosso

Franzoni

Aldo

 

Vuoto

Born in Casalgrande

(RE)

on 20/10/1949

- Fiscal Code : FRNLDA49R20B893D

 

Vuoto

Residence:

I Maggio

, 7

- 42013

Casalgrande

(RE)

- IT -

 

Ex-Postions

Director

 

Rosso

Sernicoli

Carlo

 

Vuoto

Born in MODENA

(MO)

on 08/01/1938

- Fiscal Code : SRNCRL38A08F257H

 

Vuoto

Residence:

CASTIGLIONI

, 32

- 41100

Modena

(MO)

- IT -

 

Ex-Postions

Temporary Auditor

 

Rosso

Bertolani

Mauro

 

Vuoto

Born in Reggio Emilia

(RE)

on 30/09/1944

- Fiscal Code : BRTMRA44P30H223O

 

Vuoto

Residence:

Tamagno

, 1

- 42048

Rubiera

(RE)

- IT -

 

Ex-Postions

Temporary Auditor

 

Rosso

Filippini

Ido

 

Vuoto

Born in Casalgrande

(RE)

on 18/04/1926

- Fiscal Code : FLPDIO26D18B892F

 

Vuoto

Residence:

Canaletto

, 3

- 42013

Casalgrande

(RE)

- IT -

 

Ex-Postions

Director

 

Rosso

Vandelli

Giovanni

 

Vuoto

Born in Castellarano

(RE)

on 25/01/1947

- Fiscal Code : VNDGNN47A25C141D

 

Vuoto

Residence:

Monte Croce

, 4

- 42014

Castellarano

(RE)

- IT -

 

Ex-Postions

Sole Director



CEASINGS/INCORPORATIONS/MERGES:

 

Verde

The firm absorved

 

VuotoCasalgrande Padana S.p.a.

 

Vuoto

Statale 467

, 73

, 42013

, Casalgrande

(RE)

- IT -

 

Vuoto

Date

:

28/06/1993

 

Verde

The firm absorved

 

VuotoCasalgrande Padana S.p.a.

 

Vuoto

Statale 467

, 73

, 42013

, Casalgrande

(RE)

- IT -

 

Vuoto

Date

:

28/06/1993

 

Verde

The firm absorved

 

VuotoCasalgrande Padana S.p.a.

 

Vuoto

Statale 467

, 73

, 42013

, Casalgrande

(RE)

- IT -

 

Vuoto

Date

:

28/06/1993

 

Verde

The firm absorved

 

VuotoCERAMICA UNIVERSAL S.P.A.

 

Vuoto

, MODENA

- IT -

 

Vuoto

Date

:

28/06/1993




Protests

 

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



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Verde

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 1986

Balance sheets for the years 2011, 2012 and 2013 were analyzed.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 7,68% in 2013 keeping the turnover steady during the last two years.

The operating result in 2013 was positive (7,69%) falling within the field's average.

The amount of the operating result for the year 2013 is of Eur. 17.544.633 , on more or less the same values as in the year before.

The economic management produced a gross operating margin of Eur. 23.207.283 ,with no change if compared to the year before.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,07 improved in comparison with the year before (0,11.).

With regard to equity capital, an amount of Eur. 164.596.637 is registered. on the same levels as the year before.

During the last financial year total debts volume reached Eur. 52.115.522 (Eur. 770.620 were m/l term ones) on the same levels as the year before.

The company does not exceed in bank credits; payments average period is instead slightly high (111,86 gg.) however still within the sector's average.

It shows a good range of liquidity.

Trade credits average terms are slow, on average 93,1 days. yet lower than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 18.302.386

Labour cost amounts to Eur. 38.549.553, with a 22,96% incidence on production costs. and a 20,81% incidence on sales volumes.

The financial charges do not negatively affect the management, as they are covered by the incomes.

 

Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

185.228.820

Profit (Loss) for the period

12.639.736

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

185.129.563

Profit (Loss) for the period

9.983.890

 

Verde

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

199.218.841

Profit (Loss) for the period

13.972.499

 

Verde

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

194.978.543

Profit (Loss) for the period

16.969.847

 

 

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

50.000

50.000

. . Concessions,licenses,trademarks,etc.

23.572

28.021

33.473

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

73.572

78.021

33.473

. TANGIBLE FIXED ASSETS

. . Real estate

26.908.933

27.456.981

27.408.653

. . Plant and machinery

15.106.930

15.062.023

16.069.911

. . Industrial and commercial equipment

730.902

730.566

779.758

. . Other assets

454.269

470.489

571.133

. . Assets under construction and advances

40.240

153.240

238.840

. Total Tangible fixed assets

43.241.274

43.873.299

45.068.295

. FINANCIAL FIXED ASSETS

. . Equity investments

47.092.044

47.092.044

37.199.069

. . . Equity invest. in subsidiary companies

46.889.954

46.889.954

36.996.979

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

202.090

202.090

202.090

. . 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

47.092.044

47.092.044

37.199.069

Total fixed assets

90.406.890

91.043.364

82.300.837

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

4.324.785

3.675.703

4.144.039

. . Work in progress and semimanufactured

1.279.280

1.092.347

1.141.736

. . Work in progress on order

. . Finished goods

20.118.250

21.990.604

17.921.946

. . Advance payments

. Total Inventories

25.722.315

26.758.654

23.207.721

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

57.804.487

58.618.915

66.474.009

. . Beyond 12 months

2.014.203

2.012.596

7.911

. . Trade receivables

47.900.680

46.265.568

55.852.953

. . . . Within 12 months

47.900.680

46.265.568

55.852.953

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

5.325.815

5.324.890

5.695.325

. . . . Within 12 months

5.325.815

5.324.890

5.695.325

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

50.000

. . . . Within 12 months

50.000

. . . . Beyond 12 months

. . Fiscal Receivables

3.810.436

5.672.790

1.798.853

. . . . Within 12 months

1.814.646

3.677.000

1.797.646

. . . . Beyond 12 months

1.995.790

1.995.790

1.207

. . Receivables for anticipated taxes

1.678.459

2.089.669

2.097.550

. . . . Within 12 months

1.678.459

2.089.669

2.097.550

. . . . Beyond 12 months

. . Receivables due from third parties

1.103.300

1.228.594

1.037.239

. . . . Within 12 months

1.084.887

1.211.788

1.030.535

. . . . Beyond 12 months

18.413

16.806

6.704

. Total Credits not held as fixed assets

59.818.690

60.631.511

66.481.920

. FINANCIAL ASSETS

. . Equity invest. in subsidiary comp.

. . Equity invest. in associated companies

. . Equity invest. in holding companies

. . Other equity investments

3.796.159

2.708.584

2.681.408

. . Own shares

2.096.438

2.096.438

2.096.438

. . . Total nominale value

576.271

576.271

576.271

. . Other securities

6.250.313

2.686.107

17.953.692

. Total Financial Assets

12.142.910

7.491.129

22.731.538

. LIQUID FUNDS

. . Bank and post office deposits

39.309.363

35.191.120

32.890.430

. . Checks

. . Banknotes and coins

1.937

2.617

4.090

. Total Liquid funds

39.311.300

35.193.737

32.894.520

Total current assets

136.995.215

130.075.031

145.315.699

ADJUSTMENT ACCOUNTS

. Discount on loans

665.653

1.021.034

693.428

. Other adjustment accounts

Total adjustments accounts

665.653

1.021.034

693.428

TOTAL ASSETS

228.067.758

222.139.429

228.309.964

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

29.816.600

29.816.600

29.816.600

. Additional paid-in capital

11.851.213

11.851.213

11.851.213

. Revaluation reserves

3.122.924

3.122.924

3.122.924

. Legal reserve

5.963.320

5.963.320

6.739.054

. Reserve for Own shares

2.096.438

2.096.438

2.096.438

. Statute reserves

. Other reserves

99.106.406

93.800.967

83.731.189

. Accumulated Profits (Losses)

. Profit( loss) of the year

12.639.736

9.983.890

13.972.499

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

164.596.637

156.635.352

151.329.917

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

72.714

80.357

117.221

. . Other funds

3.883.364

3.920.378

4.079.179

Total Reserves for Risks and Charges

3.956.078

4.000.735

4.196.400

Employee termination indemnities

7.318.894

7.354.974

7.449.695

ACCOUNTS PAYABLE

. . . . Within 12 months

51.344.902

52.530.647

61.499.232

. . . . Beyond 12 months

770.620

1.520.620

3.750.000

. . 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

750.000

3.750.000

15.261.230

. . . . Within 12 months

750.000

3.000.000

11.511.230

. . . . Beyond 12 months

750.000

3.750.000

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

189.962

106.760

263.573

. . . . Within 12 months

189.962

106.760

263.573

. . . . Beyond 12 months

. . Trade payables

33.858.391

33.389.429

33.351.480

. . . . Within 12 months

33.858.391

33.389.429

33.351.480

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

3.665.507

3.224.798

3.209.390

. . . . Within 12 months

2.894.887

2.454.178

3.209.390

. . . . Beyond 12 months

770.620

770.620

. . 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

1.618.317

1.260.470

1.127.341

. . . . Within 12 months

1.618.317

1.260.470

1.127.341

. . . . Beyond 12 months

. . Due to social security and welfare inst.

3.618.874

3.646.192

3.429.811

. . . . Within 12 months

3.618.874

3.646.192

3.429.811

. . . . Beyond 12 months

. . Other payables

8.414.471

8.673.618

8.606.407

. . . . Within 12 months

8.414.471

8.673.618

8.606.407

. . . . Beyond 12 months

Total accounts payable

52.115.522

54.051.267

65.249.232

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

80.627

97.101

84.720

Total adjustment accounts

80.627

97.101

84.720

TOTAL LIABILITIES

228.067.758

222.139.429

228.309.964

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

-1.240.847

-1.240.847

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

185.228.820

185.129.563

199.218.840

. Changes in work in progress

-1.685.422

4.019.270

-3.822.637

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

1.931.201

2.003.550

1.091.218

. . Contributions for operating expenses

48.520

48.725

. . Different income and revenues

1.882.681

1.954.825

1.091.218

Total value of production

185.474.599

191.152.383

196.487.421

PRODUCTION COSTS

. Raw material,other materials and consum.

55.777.608

59.233.460

59.560.045

. Services received

. Leases and rentals

64.985.505

67.204.015

69.104.376

. Payroll and related costs

38.549.553

38.411.367

37.248.456

. . Wages and salaries

27.239.051

27.052.591

25.896.789

. . Social security contributions

8.855.918

8.793.940

8.620.522

. . Employee termination indemnities

2.084.677

2.214.248

2.183.991

. . Pension and similar

245.971

244.391

238.705

. . Other costs

123.936

106.197

308.449

. Amortization and depreciation

5.662.650

7.217.352

6.464.252

. . Amortization of intangible fixed assets

104.448

55.453

5.575

. . Amortization of tangible fixed assets

4.707.844

5.426.727

5.470.895

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

850.358

1.735.172

987.782

. Changes in raw materials

-649.081

468.336

-356.607

. Provisions to risk reserves

. Other provisions

. Other operating costs

3.603.731

3.271.448

2.728.334

Total production costs

167.929.966

175.805.978

174.748.856

Diff. between value and cost of product.

17.544.633

15.346.405

21.738.565

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

63.247

64.019

118.799

. . In subsidiary companies

. . In associated companies

. . In other companies

63.247

64.019

118.799

. Other financial income

711.884

994.237

958.580

. . 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

156.925

392.039

465.435

. . Financ.income other than the above

554.959

602.198

493.145

. . . - Subsidiary companies

34.181

46.791

76.138

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

520.778

555.407

417.007

. Interest and other financial expense

-109.306

-109.909

-105.641

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

109.306

109.909

105.641

Total financial income and expense

665.825

948.347

971.738

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

1.157.665

483.745

29.146

. . Of equity investments

1.092.121

262.793

28.992

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

. . Of securities incl.among current assets

65.544

220.952

154

. Devaluation

-13.074

-1.802.027

-1.435.628

. . Of equity investments

-13.074

-1.802.027

-1.182.414

. . Of financial fixed assets (no equity inv)

-91.482

. . Of securities included among current ass

-161.732

Total adjustments to financial assets

1.144.591

-1.318.282

-1.406.482

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

1.131.755

2.660.227

679.062

. . Gains on disposals

. . Other extraordinary income

1.131.755

2.660.227

679.062

. Extraordinary expense

-877.179

-987.568

-297.530

. . Losses on disposals

-33.823

. . Taxes relating to prior years

-13.842

. . Other extraordinary expense

-877.179

-987.568

-249.865

Total extraordinary income and expense

254.576

1.672.659

381.532

Results before income taxes

19.609.625

16.649.129

21.685.353

. Taxes on current income

6.969.889

6.665.239

7.712.854

. . current taxes

6.553.381

5.923.602

8.344.677

. . differed taxes(anticip.)

403.567

-28.983

-631.823

. Net income for the period

12.639.736

9.983.890

13.972.499

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

12.639.736

9.983.890

13.972.499

 

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

0,40

0,41

0,36

0,43

Elasticity Ratio

Units

0,60

0,59

0,64

0,55

Availability of stock

Units

0,11

0,12

0,10

0,19

Total Liquidity Ratio

Units

0,49

0,47

0,53

0,33

Quick Ratio

Units

0,23

0,19

0,24

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,07

0,11

0,19

1,30

Self Financing Ratio

Units

0,72

0,71

0,66

0,31

Capital protection Ratio

Units

0,74

0,75

0,71

0,84

Liabilities consolidation quotient

Units

0,16

0,17

0,18

0,30

Financing

Units

0,32

0,35

0,43

2,07

Permanent Indebtedness Ratio

Units

0,76

0,75

0,71

0,54

M/L term Debts Ratio

Units

0,04

0,04

0,05

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,74

CORRELATION

Fixed assets ratio

Units

1,91

1,82

1,97

1,16

Current ratio

Units

2,67

2,48

2,36

1,17

Acid Test Ratio-Liquidity Ratio

Units

2,17

1,97

1,99

0,74

Structure's primary quotient

Units

1,82

1,72

1,84

0,78

Treasury's primary quotient

Units

1,00

0,81

0,90

0,01

Rate of indebtedness ( Leverage )

%

138,56

141,82

150,87

320,24

Current Capital ( net )

Value

85.650.313

77.544.384

83.816.467

489.751

RETURN

Return on Sales

%

9,88

9,29

10,26

2,85

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

%

7,68

6,37

9,23

0,50

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

%

11,91

10,63

14,33

2,05

Return on Investment ( R.O.I. )

%

7,69

6,91

9,52

2,31

Return/ Sales

%

9,47

8,29

10,91

3,07

Extra Management revenues/charges incid.

%

72,04

65,06

64,28

10,71

Cash Flow

Value

18.302.386

17.201.242

20.436.751

160.408

Operating Profit

Value

17.544.633

15.346.405

21.738.565

79.446

Gross Operating Margin

Value

23.207.283

22.563.757

28.202.817

520.518

MANAGEMENT

Credits to clients average term

Days

93,10

89,97

100,93

127,91

Debts to suppliers average term

Days

111,86

104,25

102,30

129,07

Average stock waiting period

Days

49,99

52,03

41,94

113,84

Rate of capital employed return ( Turnover )

Units

0,81

0,83

0,87

0,65

Rate of stock return

Units

7,20

6,92

8,58

3,16

Labour cost incidence

%

20,81

20,75

18,70

20,17

Net financial revenues/ charges incidence

%

0,36

0,51

0,49

-2,10

Labour cost on purchasing expenses

%

22,96

21,85

21,32

19,31

Short-term financing charges

%

0,21

0,20

0,16

3,13

Capital on hand

%

123,13

119,99

114,60

152,96

Sales pro employee

Value

153.844

154.274

171.150

191.110

Labour cost pro employee

Value

32.017

32.009

32.000

33.292

 

 

Remarks

 

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

 

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

 

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

 

 

SOURCES

 

Our Company collects data from public registers, lists, archives or contained in Acts and/or documents (held by the National Chamber of Commerce or Immovables Territorial Agency), users, reporters or however generally accessible (for example, from categorical lists, statistical institutes, press reports and from public inspection internet sites).

 

The present report is supplied for Your exclusive use and is bond to the general conditions of the contract. Personal Data collection and treatment, reported, are conform to our company's activities and to Your mandate conferred to us by Your request, for the purposes in relation to Marketing Management, Sales and Monetary Administration. It does not contain, nor could contain, information cancelled by a justified opposition right.

 

 

Market / Territory Data

 

Population living in the province

:

Spazio487.003

Population living in the region

:

Spazio4.151.369

Number of families in the region

:

Spazio1.748.359

 

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

 

- per food products

:

Spazio425

- per non food products

:

Spazio2.063

- per energy consume

:

Spazio143

 

 

Sector Data

 

The values are calculated on a base of 366 significant companies.

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

The average duration of suppliers debts is about 129 dd.

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

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

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

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

The employees costs represent the 19,31% of the production costs.



Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 18.860 protested subjects are found; in the province they count to 1.775.

The insolvency index for the region is 0,46, , while for the province it is 0,38.

Total Bankrupt companies in the province : 1.365.

Total Bankrupt companies in the region : 14.698.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.14

UK Pound

1

Rs.95.77

Euro

1

Rs.71.05

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

TPT

 

               


 

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.