MIRA INFORM REPORT

 

 

Report No. :

309141

Report Date :

20.02.2015

 

IDENTIFICATION DETAILS

 

Name :

BRETON S.P.A.

 

 

Registered Office :

Via Giuseppe Garibaldi,27

31030 - Castello di Godego (TV)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

28.12.1989

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Manufacturer of Tools

Manufacturer of Other Electrical Equipment’s

 

 

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

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

ITALY - ECONOMIC OVERVIEW

 

Italy has a diversified 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

 

BRETON S.P.A.

 

Via Giuseppe Garibaldi,  27

 

31030 - Castello di Godego  (TV) -IT-

 

 

Summary

 

Fiscal Code

:

01880270267

Legal Form

:

Joint stock company

start of Activities

:

28/12/1989

Equity

:

Over 2.582.254

Turnover Range

:

100.000.000/150.000.000

Number of Employees

:

from 500 to 750

 

 

Activity

 

Manufacture of tools

Manufacture of other electrical equipment

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01880270267

 

Foreign Trade Reg. no. : TV011254 since 18/12/1991

 

Chamber of Commerce no. : 175609 of Treviso since 28/05/1986

 

Chamber of Commerce no. : 334559 of Vicenza

 

Firms' Register : TV086-22229 of Treviso since 19/02/1996

 

V.A.T. Code : 01880270267

 

Establishment date

: 19/02/1986

Start of Activities

: 28/12/1989

Legal duration

: 31/12/2029

Nominal Capital

: 20.000.000

 

Subscribed Capital

: 20.000.000

 

Paid up Capital

: 20.000.000

 

 

 

Members

 

Chiavacci

Roberto

 

 

Born in Castelfranco Veneto

(TV)

on 09/02/1938

- Fiscal Code : CHVRRT38B09C111B

 

 

Residence:

 

Borgo Pieve

, 17

- 31033

Castelfranco Veneto

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Assistant board Chairman

10/05/2012

 

 

Director

10/05/2012

 

 

Managing Director

10/05/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Toncelli

Luca

 

 

Born in Bassano del Grappa

(VI)

on 30/07/1958

- Fiscal Code : TNCLCU58L30A703R

 

 

Residence:

 

Asiago

, 34

- 36061

Bassano del Grappa

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

10/05/2012

 

 

Director

10/05/2012

 

 

Managing Director

10/05/2012

 

 

 

No Prejudicial events are reported

 

No Protests registered

 

Toncelli

Dario

 

 

Born in Bassano del Grappa

(VI)

on 10/08/1960

- Fiscal Code : TNCDRA60M10A703Y

 

 

Residence:

 

San Pancrazio

, 3

- 36061

Bassano del Grappa

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

10/05/2012

 

 

 

Cavasin

Andrea

 

 

Born in Pederobba

(TV)

on 16/05/1964

- Fiscal Code : CVSNDR64E16G408X

 

 

Residence:

 

Osellame

, 12

- 31044

Montebelluna

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

13/05/2013

 

 

 

Sigep - S.p.a.

 

 

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

 

 

 

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.

 

Chiavacci

Roberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

LAVISTONE S.R.L.

Castello di Godego (TV) - IT -

00639370220

Chairman

Withdrawn

In liquidation

LAVISTONE S.R.L.

Castello di Godego (TV) - IT -

00639370220

Vice-Chairman

Withdrawn

In liquidation

Sigep - S.p.a.

Castello di Godego (TV) - IT -

01221000266

Director

Active

Registered

Sigep - S.p.a.

Castello di Godego (TV) - IT -

01221000266

Assistant board Chairman

Active

Registered

Sigep - S.p.a.

Castello di Godego (TV) - IT -

01221000266

Managing Director

Active

Registered

Lachi Srl

Castelfranco Veneto (TV) - IT -

04237370269

Sole Director

Withdrawn

Registered

Immobiliare Puccini S.r.l.

Castelfranco Veneto (TV) - IT -

81000120261

Sole Director

Active

Registered

Immobiliare Puccini S.r.l.

Castelfranco Veneto (TV) - IT -

81000120261

General Partner

Withdrawn

Registered

 

Toncelli

Luca

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Sigep - S.p.a.

Castello di Godego (TV) - IT -

01221000266

Director

Active

Registered

Immobiliare Sogim - S.n.c. Di Luca E Dario Toncelli

Castelfranco Veneto (TV) - IT -

02500740267

Partner

Active

Registered

Lapitec Spa

Vedelago (TV) - IT -

04453430268

Managing Director

Withdrawn

Registered

Lapitec Spa

Vedelago (TV) - IT -

04453430268

Director

Active

Registered

Lapitec Spa

Vedelago (TV) - IT -

04453430268

Managing Director

Active

Registered

Lapitec Spa

Vedelago (TV) - IT -

04453430268

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

Toncelli Luca

Bassano del Grappa - IT -

TNCLCU58L30A703R

244.603 .Eur

1,22

Toncelli Dario

Bassano del Grappa - IT -

TNCDRA60M10A703Y

244.603 .Eur

1,22

Sigep - S.p.a.

 

01221000266

19.755.397 .Eur

98,77

 

 

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

Lapitec Spa

Vedelago - IT -

04453430268

235.000 .Eur

94,00

 

 

Active

Internazionale Marmi E Macchine - Carrar a S.p.a.

Carrara - IT -

00207170457

41.560 .Eur

0,12

 

 

Active

Graniti E Marmi Sardegna - Societa' Cons ortile Fra Piccole E Medie Imprese Della

Sassari - IT -

01894060928

260 .Eur

1,92

 

 

Active

Boart E Wire S.r.l.

Fara Vicentino - IT -

03273840243

14.999 .Eur

29,99

 

 

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

since 16/11/1989

 

 

 

 

 

 

Giuseppe Garibaldi

, 27

- 31030

- Castello di Godego

(TV)

- IT -

 

 

 

 

PHONE

: 04237691

 

 

 

 

FAX

: 0423469266

 

 

 

 

FAX

: 0423769600

 

-

Branch

(Factory)

since 06/04/2010

 

 

 

 

 

 

Bassanese

, 2

- 31050

- Vedelago

(TV)

- IT -

 

-

Branch

(Store)

since 25/06/2009

 

 

 

 

 

 

U. Masotto

, 12

- 36020

- Campiglia dei Berici

(VI)

- IT -

 

-

Branch

(Factory)

since 01/01/2012

 

 

 

 

 

 

Astico

, 40/C

- 36030

- Fara Vicentino

(VI)

- IT -

 

 

 

 

Employees

: 605

 

Fittings and Equipment for a value of 30.620.000

Eur

 

Stocks for a value of 54.220.000

Eur

 

Furniture and fittings for a value of 1.550.000

Eur

 

Vehicles for a value of 1.030.000

Eur

 

Work in progress for a value of 8.650.000

Eur

 

Trade organization: direct or by agents.

Sales are mainly addressed to Northern Italy

 

 

Import comes generally from the following nations:

- France

 

- Germany

 

- Spain

 

- Finland

 

- Greece

 

 

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

10/01/1990

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Bright El - S.r.l.

 

16/11/1989

 

EX-MEMBERS / EX-POSITIONS:

 

Toncelli

Dario

 

 

Born in Bassano del Grappa

(VI)

on 10/08/1960

- Fiscal Code : TNCDRA60M10A703Y

 

 

Residence:

 

San Pancrazio

, 3

- 36061

Bassano del Grappa

(VI)

- IT -

 

Ex-Postions

Managing Director

Managing Director

Director

Procurator

Director

 

Petti Carlo

 

 

 

 

Ex-Postions

Sole Director

 

Salvalaggio

Maria Luisa

 

 

Born in BASSANO DEL GRAPPA

(VI)

on 18/10/1934

- Fiscal Code : SLVMLS34R58A703E

 

 

Residence:

 

PAPA GIOVANNI XXIII

, 2

- 36061

Bassano del Grappa

(VI)

- IT -

 

Ex-Postions

Director

 

Comacchio

Guido

 

 

Born in Loria

(TV)

on 01/07/1945

- Fiscal Code : CMCGDU45L01E692C

 

 

Residence:

 

Capitello

, 23

- 31037

Loria

(TV)

- IT -

 

Ex-Postions

Director

 

Toncelli

Luca

 

 

Born in Bassano del Grappa

(VI)

on 30/07/1958

- Fiscal Code : TNCLCU58L30A703R

 

 

Residence:

 

Asiago

, 34

- 36061

Bassano del Grappa

(VI)

- IT -

 

Ex-Postions

Board Chairman

Director

Managing Director

Managing Director

 

Chiavacci

Roberto

 

 

Born in Castelfranco Veneto

(TV)

on 09/02/1938

- Fiscal Code : CHVRRT38B09C111B

 

 

Residence:

 

Borgo Pieve

, 17

- 31033

Castelfranco Veneto

(TV)

- IT -

 

Ex-Postions

Assistant board Chairman

Director

Managing Director

Vice-Chairman

Managing Director

 

Toncelli

Marcello

 

 

Born in Piombino

(LI)

on 28/07/1924

- Fiscal Code : TNCMCL24L28G687K

 

 

Residence:

 

Papa Giovanni Xxiii

, 2

- 36061

Bassano del Grappa

(VI)

- IT -

 

Ex-Postions

Director

Managing Director

Chairman

 

Stocco

Maria Albina

 

 

Born in San Martino di Lupari

(PD)

on 23/10/1963

- Fiscal Code : STCMLB63R63I008Q

 

 

Residence:

 

Del Vallo

, 21

- 31030

Castello di Godego

(TV)

- IT -

 

Ex-Postions

Temporary Auditor

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorbed by merging of

 

 

 

BRETON -S.P.A.

 

 

Date

:

28/12/1989

 

Resolution of merging of

 

 

 

BRETON -S.P.A.

 

 

Date

:

28/12/1989



Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

 

Legal Procedures

 

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



Financial and Economical Analysis

 

Subject is active since 1989

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 1,31% in 2013 with a remarkable upward trend (+21,95% on 2013 compared to 2012 and +4,73% on 2012 compared to 2011).

The operating result was positive in the last financial year (0,34%) falling within the field's average.

An operating result of Eur. 830.422 has been registered. on stable levels if compared to the previous year.

During the latest financial year the gross operating margin amounted to Eur. 9.381.573 on the same levels as the previous financial year.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,88 but slighlty increasing.

The management generated equity capital for an amount of Eur. 84.495.840 , unchanged as opposed to the preceding year.

In the year 2013 total debts amounted to Eur. 143.483.353 on the same levels as the year before.

The recourse to financial credit is within the limits; on the other hand the recourse to suppliers' credit is rated as fairly high besides being higher than sector's average.

Neverthless available funds are good.

As far as the collection of credit goes, the average is high (141,11 days). and higher than the average of the sector.

2013 financial year closed with a cash flow of Eur. 9.657.475

Labour cost expenses amount to Eur. 31.463.375 , representing 21,12% on the total of production costs. and a 23,39% incidence on sales volumes.

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

134.530.009

Profit (Loss) for the period

1.106.324

 

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

110.314.463

Profit (Loss) for the period

1.021.594

 

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

105.324.979

Profit (Loss) for the period

124.032

 

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

102.528.132

Profit (Loss) for the period

1.861.944

 

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

95.210.721

Profit (Loss) for the period

4.690.818



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.

4.121.299

182.306

95.131

. . Industrial patent rights

1.620.022

1.901.225

466.299

. . Concessions,licenses,trademarks,etc.

1.890.955

2.104.400

117.844

. . Goodwill

1.066.666

1.133.333

 

. . Assets in formation and advance paymen.

 

 

1.432.827

. . Other intangible fixed assets

 

 

 

. Total Intangible Fixed Assets

8.698.942

5.321.264

2.112.101

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

53.376.934

47.887.968

47.594.523

. . Plant and machinery

28.681.937

17.311.950

19.229.314

. . Industrial and commercial equipment

1.933.338

1.955.745

1.273.199

. . Other assets

1.292.477

1.119.745

1.022.721

. . Assets under construction and advances

640.200

15.175.234

12.804.022

. Total Tangible fixed assets

85.924.886

83.450.642

81.923.779

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

2.128.671

587.491

251.335

. . . Equity invest. in subsidiary companies

528.671

587.491

250.315

. . . Equity invest. in associated companies

1.600.000

 

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

 

 

1.020

. . Financial receivables

2.054.460

2.788.203

1.491.194

. . . . Within 12 months

500.000

1.268.689

45.929

. . . . Beyond 12 months

1.554.460

1.519.514

1.445.265

. . . Receivab due from subsidiaries

500.000

1.245.885

1.491.194

. . . . Within 12 months

500.000

1.245.885

45.929

. . . . Beyond 12 months

 

 

1.445.265

. . . 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

1.554.460

1.542.318

 

. . . . Within 12 months

 

22.804

 

. . . . Beyond 12 months

1.554.460

1.519.514

 

. . Other securities

2.582

2.582

2.582

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

4.185.713

3.378.276

1.745.111

Total fixed assets

98.809.541

92.150.182

85.780.991

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

32.553.183

28.754.120

18.210.528

. . Work in progress and semimanufactured

12.002.579

10.237.016

9.541.506

. . Work in progress on order

8.645.032

 

 

. . Finished goods

1.019.128

6.498.453

5.504.126

. . Advance payments

 

820.577

826.011

. Total Inventories

54.219.922

46.310.166

34.082.171

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

53.140.468

40.922.626

35.273.403

. . Beyond 12 months

13.158.115

12.104.697

1.252.442

. . Trade receivables

52.730.819

41.634.401

25.093.479

. . . . Within 12 months

48.200.902

39.201.614

23.841.037

. . . . Beyond 12 months

4.529.917

2.432.787

1.252.442

. . Receivables due from subsid. comp.

1.225.962

136.039

 

. . . . Within 12 months

1.225.962

136.039

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

156.682

 

 

. . . . Within 12 months

156.682

 

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

3.371.472

4.185.675

3.838.629

. . . . Within 12 months

 

 

3.838.629

. . . . Beyond 12 months

3.371.472

4.185.675

 

. . Fiscal Receivables

5.119.226

5.348.735

6.163.098

. . . . Within 12 months

 

 

6.163.098

. . . . Beyond 12 months

5.119.226

5.348.735

 

. . Receivables for anticipated taxes

137.500

137.500

212.293

. . . . Within 12 months

 

 

212.293

. . . . Beyond 12 months

137.500

137.500

 

. . Receivables due from third parties

3.556.922

1.584.973

1.218.346

. . . . Within 12 months

3.556.922

1.584.973

1.218.346

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

66.298.583

53.027.323

36.525.845

. 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

6.764.835

9.736.520

12.681.768

. Total Financial Assets

6.764.835

9.736.520

12.681.768

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

14.551.657

32.428.184

52.789.765

. . Checks

 

 

 

. . Banknotes and coins

39.502

35.319

42.608

. Total Liquid funds

14.591.159

32.463.503

52.832.373

Total current assets

141.874.499

141.537.512

136.122.157

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

797.984

 

597.223

. Other adjustment accounts

 

726.709

 

Total adjustments accounts

797.984

726.709

597.223

TOTAL ASSETS

241.482.024

234.414.403

222.500.371

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

20.000.000

20.000.000

20.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

28.899.289

28.899.289

28.899.289

. Legal reserve

4.000.000

4.000.000

4.000.000

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

5.264.491

5.107.735

5.107.735

. Accumulated Profits (Losses)

25.225.736

24.360.898

24.236.866

. Profit( loss) of the year

1.106.324

1.021.594

124.032

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

84.495.840

83.389.516

82.367.922

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

1.279.698

1.198.784

1.120.124

. . Taxation fund, also differed

4.053.766

3.865.146

4.149.078

. . Other funds

1.163.091

1.163.091

1.163.091

Total Reserves for Risks and Charges

6.496.555

6.227.021

6.432.293

Employee termination indemnities

6.045.479

6.094.947

5.533.432

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

88.900.835

77.700.262

71.809.290

. . . . Beyond 12 months

54.582.518

60.476.788

55.762.084

. . 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

71.172.439

62.371.704

69.076.359

. . . . Within 12 months

29.988.921

16.584.916

13.314.275

. . . . Beyond 12 months

41.183.518

45.786.788

55.762.084

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

17.379.041

23.121.771

10.337.035

. . . . Within 12 months

17.379.041

23.121.771

10.337.035

. . . . Beyond 12 months

 

 

 

. . Trade payables

48.181.612

46.871.153

43.022.056

. . . . Within 12 months

34.782.612

32.181.153

43.022.056

. . . . Beyond 12 months

13.399.000

14.690.000

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to the tax authorities

1.375.400

1.313.422

1.272.742

. . . . Within 12 months

1.375.400

1.313.422

1.272.742

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

1.588.818

1.453.797

1.289.513

. . . . Within 12 months

1.588.818

1.453.797

1.289.513

. . . . Beyond 12 months

 

 

 

. . Other payables

3.786.043

3.045.203

2.573.669

. . . . Within 12 months

3.786.043

3.045.203

2.573.669

. . . . Beyond 12 months

 

 

 

Total accounts payable

143.483.353

138.177.050

127.571.374

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

960.797

525.869

595.350

Total adjustment accounts

960.797

525.869

595.350

TOTAL LIABILITIES

241.482.024

234.414.403

222.500.371

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

13.447.169

 

11.794.327

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

134.530.009

110.314.463

105.324.979

. Changes in work in progress

3.912.142

1.689.837

1.354.051

. Changes in semi-manufact. products

 

 

 

. Capitalization of internal work

9.498.018

2.172.948

5.108.792

. Other income and revenues

1.871.453

2.433.642

1.107.465

. . Contributions for operating expenses

1.187.109

1.484.904

280.958

. . Different income and revenues

684.344

948.738

826.507

Total value of production

149.811.622

116.610.890

112.895.287

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

81.185.459

66.288.493

56.136.331

. Services received

 

19.458.230

26.976.183

. Leases and rentals

30.966.712

3.425.859

4.076.033

. Payroll and related costs

31.463.375

28.957.435

25.900.086

. . Wages and salaries

22.514.401

20.522.243

18.246.607

. . Social security contributions

7.235.773

6.715.979

6.077.978

. . Employee termination indemnities

1.347.327

1.354.817

1.226.651

. . Pension and similar

80.914

78.659

76.484

. . Other costs

284.960

285.737

272.366

. Amortization and depreciation

8.551.151

7.348.890

6.153.879

. . Amortization of intangible fixed assets

2.139.626

1.117.914

486.921

. . Amortization of tangible fixed assets

6.333.415

6.092.686

5.473.857

. . Depreciation of tangible fixed assets

 

 

 

. . Writedown of current receiv.and of liquid

78.110

138.290

193.101

. Changes in raw materials

-3.799.063

-10.543.592

-7.495.051

. Provisions to risk reserves

 

 

 

. Other provisions

 

 

 

. Other operating costs

613.566

693.026

319.183

Total production costs

148.981.200

115.628.341

112.066.644

Diff. between value and cost of product.

830.422

982.549

828.643

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

211

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

211

 

 

. Other financial income

1.167.137

1.762.823

1.928.174

. . Financ.income from receivables

 

 

16.816

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

16.816

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

 

366.471

 

. . Financ.income from secur. cur.assets

71.286

 

190.885

. . Financ.income other than the above

1.095.851

 

1.720.473

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

1.095.851

 

1.720.473

. Interest and other financial expense

-1.434.286

-1.894.604

-2.002.006

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

1.434.286

 

2.002.006

Total financial income and expense

-266.938

-131.781

-73.832

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

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

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

 

 

 

. . Of equity investments

 

 

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

 

 

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

1.934.931

1.100.698

368.047

. . Gains on disposals

 

 

 

. . Other extraordinary income

1.934.931

1.100.698

368.047

. Extraordinary expense

-288

-46.320

-35.169

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-288

-46.320

-35.169

Total extraordinary income and expense

1.934.643

1.054.378

332.878

Results before income taxes

2.498.127

1.905.146

1.087.689

. Taxes on current income

1.391.803

883.552

963.657

. . current taxes

1.203.183

1.092.691

1.070.668

. . differed taxes(anticip.)

188.620

-209.139

-107.011

. Net income for the period

1.106.324

1.021.594

124.032

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

1.106.324

1.021.594

124.032

 

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

0,41

0,39

0,39

0,19

Elasticity Ratio

Units

0,59

0,60

0,61

0,79

Availability of stock

Units

0,22

0,20

0,15

0,20

Total Liquidity Ratio

Units

0,36

0,41

0,46

0,52

Quick Ratio

Units

0,09

0,18

0,29

0,03

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,88

0,54

0,23

3,31

Self Financing Ratio

Units

0,35

0,36

0,37

0,18

Capital protection Ratio

Units

0,75

0,75

0,76

0,66

Liabilities consolidation quotient

Units

0,68

0,86

0,85

0,18

Financing

Units

1,70

1,66

1,55

4,09

Permanent Indebtedness Ratio

Units

0,60

0,64

0,65

0,33

M/L term Debts Ratio

Units

0,25

0,28

0,28

0,11

Net Financial Indebtedness Ratio

Units

0,67

0,36

0,20

0,61

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,47

1,63

1,67

1,80

Current ratio

Units

1,60

1,82

1,90

1,23

Acid Test Ratio-Liquidity Ratio

Units

0,99

1,23

1,42

0,86

Structure's primary quotient

Units

0,86

0,90

0,96

1,12

Treasury's primary quotient

Units

0,24

0,54

0,91

0,07

Rate of indebtedness ( Leverage )

%

285,79

281,11

270,13

541,00

Current Capital ( net )

Value

52.973.664

63.837.250

64.312.867

380.064

RETURN

 

 

 

 

 

Return on Sales

%

7,18

7,59

5,96

3,59

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

%

1,31

1,23

0,15

4,82

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

%

2,96

2,28

1,32

19,04

Return on Investment ( R.O.I. )

%

0,34

0,42

0,37

4,67

Return/ Sales

%

0,62

0,89

0,79

4,49

Extra Management revenues/charges incid.

%

133,22

103,97

14,97

25,43

Cash Flow

Value

9.657.475

8.370.484

6.277.911

134.539

Operating Profit

Value

830.422

982.549

828.643

158.212

Gross Operating Margin

Value

9.381.573

8.331.439

6.982.522

292.137

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

141,11

135,87

85,77

103,46

Debts to suppliers average term

Days

154,66

189,22

177,64

128,84

Average stock waiting period

Days

145,09

151,13

116,49

68,68

Rate of capital employed return ( Turnover )

Units

0,56

0,47

0,47

1,11

Rate of stock return

Units

2,48

2,38

3,09

5,22

Labour cost incidence

%

23,39

26,25

24,59

19,05

Net financial revenues/ charges incidence

%

-0,20

-0,12

-0,07

-1,26

Labour cost on purchasing expenses

%

21,12

25,04

23,11

19,40

Short-term financing charges

%

1,00

1,37

1,57

2,64

Capital on hand

%

179,50

212,50

211,25

90,11

Sales pro employee

Value

136.856

209.631

130.191

181.347

Labour cost pro employee

Value

32.007

55.028

32.014

33.314

 

 

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

:

838.732

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127

 

 

Sector Data

 

The values are calculated on a base of 1.330 significant companies.

The companies cash their credits on an average of 103 dd.

The average duration of suppliers debts is about 129 dd.

The sector's profitability is on an average of 3,59%.

The labour cost affects the turnover in the measure of 19,05%.

Goods are held in stock in a range of 69 dd.

The difference between the sales volume and the resources used to realize it is about 1,11.

The employees costs represent the 19,40% of the production costs.

 

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 13.782 protested subjects are found; in the province they count to 2.280.

The insolvency index for the region is 0,30, , while for the province it is 0,28.

Total Bankrupt companies in the province : 3.317.

Total Bankrupt companies in the region : 16.714.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.25

UK Pound

1

Rs.95.57

Euro

1

Rs.71.01

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

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.