MIRA INFORM REPORT

 

 

Report No. :

303374

Report Date :

16.01.2015

 

IDENTIFICATION DETAILS

 

Name :

DETTIN S.P.A.

 

 

Registered Office :

Via Campania, 9 Magre'

36015 – Schio (VI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

24.10.1962

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

General Mechanics

 

 

No. of Employees :

From 36 to 50

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

ITALY - ECONOMIC OVERVIEW

 

Italy has a diversified industrial economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is higher. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 133% of GDP in 2013, but investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and widespread tax evasion. In 2013 economic growth and labor market conditions deteriorated, with growth at -1.8% and unemployment rising to 12.4%, with youth unemployment around 40%. Italy's GDP is now 8% below its 2007 pre-crisis level.

 

Source : CIA


Company name and address

 

DETTIN S.P.A.

 

Via Campania, 9 MAGRE'

 

36015 - Schio (VI) -IT-

 

 

Summary

 

Fiscal Code

:

00146080247

Legal Form

:

Joint stock company

start of Activities

:

24/10/1962

Equity

:

Over 2.582.254

Turnover Range

:

12.750.000/15.500.000

Number of Employees

:

from 36 to 50

 

 

Activity

 

General mechanics

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00146080247

 

Foreign Trade Reg. no. : VI016753 since 19/12/1991

 

Foreign Trade Reg. no. : 016753 of Vicenza since 19/12/1991

 

Chamber of Commerce no. : 84669 of Vicenza since 02/11/1962

 

Firms' Register : VI116-3654 of Vicenza since 19/02/1996

 

V.A.T. Code : 00146080247

 

Tribunal Co. Register : 3654 of

 

Foundation date

: 24/10/1962

Establishment date

: 29/12/1973

Start of Activities

: 24/10/1962

Legal duration

: 31/12/2050

Nominal Capital

: 155.000

Subscribed Capital

: 155.000

Paid up Capital

: 155.000

 


Members

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Verde.gif

Dettin

Piergiorgio

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Born in Schio

(VI)

on 17/01/1935

- Fiscal Code : DTTPGR35A17I531M

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Residence:

Della Potara

, 99/B

- 36015

Schio

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

25/05/2012

Director

25/05/2012

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Verde.gif

Dettin

Luca

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Born in Schio

(VI)

on 05/05/1971

- Fiscal Code : DTTLCU71E05I531K

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Residence:

Pio X

, 210

- 36015

Schio

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

25/05/2012

Managing Director

25/05/2012

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

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.

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Verde.gif

Dettin

Piergiorgio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Raga S.r.l. In Liquidazione

Schio (VI) - IT -

02055860247

Sole Director

Withdrawn

Registered

Raga S.r.l. In Liquidazione

Schio (VI) - IT -

02055860247

Liquidator

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

Dettin S.p.a.

Schio - IT -

00146080247

15.500 .Eur

10,00

Dettin Piergiorgio

Schio - IT -

DTTPGR35A17I531M

134.075 .Eur

86,50

Snichelotto Silvana

Schio - IT -

SNCSVN37P66I401W

5.425 .Eur

3,50

Dettin S.p.a.

00146080247

15.500 .Eur

10,00

 

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

Dettin S.p.a.

Schio - IT -

00146080247

15.500 .Eur

10,00

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

since 24/10/1962

 

Campania

, 9

- 36015

- Schio

(VI)

- IT -

 

PHONE

: 0445510033

 

-

Branch

(Warehouse)

since 30/01/2012

 

S. Pio X

, SNC

- 36015

- Schio

(VI)

- IT -

 

Employees

: 47

 

Assistants

: 3

 

Fittings and Equipment for a value of 140.000

Eur

 

Stocks for a value of 3.750.000

Eur

 

Furniture and fittings for a value of 52.000

Eur

 

Vehicles for a value of 85.000

Eur

 

Work in progress for a value of 2.820.000

Eur

 

The firm operates abroad as importer / exporter..

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- its own agents

 

- direct orders from foreign companies

 

Export is mainly towards:

- Ireland

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Other forms

Joint stock company

29/12/1973

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

F.lli Dettin Spa

03/05/1988

 

EX-MEMBERS / EX-POSITIONS:

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Rosso.gif

Dettin

Piergiorgio

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Born in Schio

(VI)

on 17/01/1935

- Fiscal Code : DTTPGR35A17I531M

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Residence:

Della Potara

, 99/B

- 36015

Schio

(VI)

- IT -

 

Ex-Postions

Sole Director

Managing Director

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Rosso.gif

Snichelotto

Silvana

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Born in San Vito Di Leguzzano

(VI)

on 26/09/1937

- Fiscal Code : SNCSVN37P66I401W

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Residence:

Pio X

, 210

- 36015

Schio

(VI)

- IT -

 

Ex-Postions

Managing Director

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Rosso.gif

Dal Medico

Paolo

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Born in Malo

(VI)

on 26/02/1962

- Fiscal Code : DLMPLA62B26E864X

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Residence:

Sile

, 16 BIS

- 36030

Monte di Malo

(VI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Rosso.gif

Dettin

Luca Davide

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Born in Schio

(VI)

on 05/05/1971

- Fiscal Code : DTTLDV71E05I531N

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Residence:

Pio X

, 208

- 36015

Schio

(VI)

- IT -

 

Ex-Postions

Managing Director

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Rosso.gif

Dettin

Luca

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Born in Schio

(VI)

on 05/05/1971

- Fiscal Code : DTTLCU71E05I531K

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Residence:

Pio X

, 210

- 36015

Schio

(VI)

- IT -

 

Ex-Postions

Managing Director

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Rosso.gif

Anzolin

Giangiuseppe

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Born in Schio

(VI)

on 04/04/1935

- Fiscal Code : NZLGGS35D04I531K

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Residence:

R. Rompato

, 6

- 36015

Schio

(VI)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Rosso.gif

De Vito

Marcello Maria

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Born in Ancona

(AN)

on 20/02/1960

- Fiscal Code : DVTMCL60B20A271W

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Residence:

Degli Orti

, 40

- 36015

Schio

(VI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Rosso.gif

Faccin

Luigi

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Born in Thiene

(VI)

on 16/03/1959

- Fiscal Code : FCCLGU59C16L157M

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Residence:

Ungheria

, 17

- 36016

Thiene

(VI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Rosso.gif

Santacatterina

Gian Piero

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Born in Torino

(TO)

on 07/02/1940

- Fiscal Code : SNTGPR40B07L219Z

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Residence:

Ippolito Nievo 5/a13

- 36015

Schio

(VI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Rosso.gif

Dal Santo

Osvaldo

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Born in Caltrano

(VI)

on 04/09/1945

- Fiscal Code : DLSSLD45P04B433X

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Residence:

Santamaria

, 3

- 36015

Schio

(VI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Rosso.gif

Dal Santo

Osvaldo

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Born in Caltrano

(VI)

on 04/09/1945

- Fiscal Code : DLSSLD45P04B433X

 

Ex-Postions

Permanent Auditor

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Rosso.gif

Anzolin

Giangiuseppe

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Born in Schio

(VI)

on 04/04/1935

- Fiscal Code : NZLGGS35D04I531K

 

Ex-Postions

Chairman of the Board of Aud.

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Verde.gif

The firm absorved

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Vuoto.gif

Date

:

10/04/1985

 

Protests

 

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

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Verde.gif

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 1962

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

Under the financial profile unstable results are noted. yet with a positive result in the 2013 (r.o.e. 2,06%). In the last financial year an increase in the turnover has been registered (+45,98%).

The return on Investment in the last financial year was positive (2,49%) and in line with the sector's average.

The amount of the operating result for the year 2013 is of Eur. 342.888 with an increase of 64,72% if the compared to the previous financial year.

The G.O.M. amounted to Eur. 535.965 with a 41,41% growth.

Company's financial status is balanced since indebtedness is not high (1,78) with an improving trend as on the decrease.

It's shareholders funds amount to Eur. 3.403.668 , unchanged as opposed to the preceding year.

During the last financial year total debts volume reached Eur. 9.343.365 (Eur. 2.583.042 were m/l term ones) with no important change.

The company does not exceed in bank credits; payments average period is instead slightly high (115,41 gg.) however still within the sector's average.

It shows a good range of liquidity.

Accounts receivable average term is 79,95 days. , lower than the sector's average.

2013 financial year closed with a cash flow of Eur. 263.357

Subordinate employment cost is of Eur. 2.385.770, i.e. 18,01% on total production costs. , whereas the incidence on sales revenues is of 17,99%.

The incidence of the financial charges is of -1,07% on the sales amount.

 

Financial Data

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

13.260.616

Profit (Loss) for the period

70.280

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

9.083.569

Profit (Loss) for the period

50.512

 

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

4.955.296

Profit (Loss) for the period

-950.349

 

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

2.867

. . Concessions,licenses,trademarks,etc.

4.155

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

17.572

23.014

9.366

. Total Intangible Fixed Assets

21.727

23.014

12.233

. TANGIBLE FIXED ASSETS

. . Real estate

5.613.545

5.730.580

5.847.616

. . Plant and machinery

117.240

144.531

111.213

. . Industrial and commercial equipment

19.898

12.061

14.001

. . Other assets

49.629

54.093

22.926

. . Assets under construction and advances

. Total Tangible fixed assets

5.800.312

5.941.265

5.995.756

. FINANCIAL FIXED ASSETS

. . Equity investments

1.516

2.807

3.107

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

1.516

2.807

3.107

. . Financial receivables

167

167

67

. . . . Within 12 months

. . . . Beyond 12 months

167

167

67

. . . 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

167

167

67

. . . . Within 12 months

. . . . Beyond 12 months

167

167

67

. . Other securities

. . Own shares

244.026

244.026

244.026

. . . Total nominal value

15.500

15.500

. Total financial fixed assets

245.709

247.000

247.200

Total fixed assets

6.067.748

6.211.279

6.255.189

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

931.866

773.157

850.513

. . Work in progress and semimanufactured

. . Work in progress on order

2.815.309

2.511.216

2.638.676

. . Finished goods

75.380

. . Advance payments

. Total Inventories

3.747.175

3.284.373

3.564.569

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

3.206.285

4.323.348

3.158.331

. . Beyond 12 months

. . Trade receivables

2.945.018

2.683.728

1.796.678

. . . . Within 12 months

2.945.018

2.683.728

1.796.678

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

194.681

134.550

239.042

. . . . Within 12 months

194.681

134.550

239.042

. . . . Beyond 12 months

. . Receivables for anticipated taxes

1.619

43.745

66.606

. . . . Within 12 months

1.619

43.745

66.606

. . . . Beyond 12 months

. . Receivables due from third parties

64.967

1.461.325

1.056.005

. . . . Within 12 months

64.967

1.461.325

1.056.005

. . . . Beyond 12 months

. Total Credits not held as fixed assets

3.206.285

4.323.348

3.158.331

. FINANCIAL ASSETS

. . Equity invest. in subsidiary comp.

. . Equity invest. in associated companies

. . Equity invest. in holding companies

. . Other equity investments

. . Own shares

. . . Total nominale value

. . Other securities

. Total Financial Assets

. LIQUID FUNDS

. . Bank and post office deposits

713.140

14.924

293.532

. . Checks

. . Banknotes and coins

573

80

96

. Total Liquid funds

713.713

15.004

293.628

Total current assets

7.667.173

7.622.725

7.016.528

ADJUSTMENT ACCOUNTS

. Discount on loans

12.988

. Other adjustment accounts

12.467

8.886

Total adjustments accounts

12.988

12.467

8.886

TOTAL ASSETS

13.747.909

13.846.471

13.280.603

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

155.000

155.000

155.000

. Additional paid-in capital

. Revaluation reserves

2.157.255

2.157.255

2.157.255

. Legal reserve

41.317

41.317

41.317

. Reserve for Own shares

244.026

. Statute reserves

244.026

244.026

. Other reserves

735.790

685.278

1.635.627

. Accumulated Profits (Losses)

. Profit( loss) of the year

70.280

50.512

-950.349

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

3.403.668

3.333.388

3.282.876

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

627

. . Other funds

Total Reserves for Risks and Charges

627

Employee termination indemnities

1.000.876

935.132

860.391

ACCOUNTS PAYABLE

. . . . Within 12 months

6.760.323

6.844.717

6.297.711

. . . . Beyond 12 months

2.583.042

2.733.234

2.838.998

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

400.000

400.000

400.000

. . . . Within 12 months

. . . . Beyond 12 months

400.000

400.000

400.000

. . Due to banks

2.305.645

2.468.273

2.570.185

. . . . Within 12 months

142.014

163.683

131.187

. . . . Beyond 12 months

2.163.631

2.304.590

2.438.998

. . Due to other providers of finance

28.700

37.569

. . . . Within 12 months

9.289

8.925

. . . . Beyond 12 months

19.411

28.644

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

3.369.072

2.109.796

2.535.413

. . . . Within 12 months

3.369.072

2.109.796

2.535.413

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

130.633

59.632

47.478

. . . . Within 12 months

130.633

59.632

47.478

. . . . Beyond 12 months

. . Due to social security and welfare inst.

116.812

93.588

91.233

. . . . Within 12 months

116.812

93.588

91.233

. . . . Beyond 12 months

. . Other payables

2.992.503

4.409.093

3.492.400

. . . . Within 12 months

2.992.503

4.409.093

3.492.400

. . . . Beyond 12 months

Total accounts payable

9.343.365

9.577.951

9.136.709

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

Total adjustment accounts

TOTAL LIABILITIES

13.747.909

13.846.471

13.280.603

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

20.793

Risk accounts

2.507.000

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

13.260.616

9.083.569

4.955.296

. Changes in work in progress

-75.380

75.380

. Changes in semi-manufact. products

304.093

-127.460

1.485.687

. Capitalization of internal work

. Other income and revenues

28.011

74.723

96.583

. . Contributions for operating expenses

8.360

11.228

. . Different income and revenues

28.011

66.363

85.355

Total value of production

13.592.720

8.955.452

6.612.946

PRODUCTION COSTS

. Raw material,other materials and consum.

7.961.890

3.842.540

3.222.247

. Services received

2.283.743

1.854.955

. Leases and rentals

2.547.435

23.126

14.622

. Payroll and related costs

2.385.770

2.020.648

1.958.985

. . Wages and salaries

1.739.727

1.435.387

1.372.064

. . Social security contributions

523.106

469.032

462.737

. . Employee termination indemnities

119.963

114.249

114.584

. . Pension and similar

. . Other costs

2.974

1.980

9.600

. Amortization and depreciation

193.077

170.857

129.970

. . Amortization of intangible fixed assets

6.481

8.309

4.391

. . Amortization of tangible fixed assets

172.633

161.721

118.023

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

13.963

827

7.556

. Changes in raw materials

-158.709

77.356

57.282

. Provisions to risk reserves

. Other provisions

. Other operating costs

320.369

329.027

132.345

Total production costs

13.249.832

8.747.297

7.370.406

Diff. between value and cost of product.

342.888

208.155

-757.460

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

2.480

5.672

7.184

. . Financ.income from receivables

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

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

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

2.480

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

2.480

. Interest and other financial expense

-144.334

-161.969

-72.620

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

144.334

Total financial income and expense

-141.854

-156.297

-65.436

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

80.758

. . Gains on disposals

. . Other extraordinary income

80.758

. Extraordinary expense

-139.005

. . Losses on disposals

-139.005

. . Taxes relating to prior years

. . Other extraordinary expense

Total extraordinary income and expense

80.758

-139.005

Results before income taxes

201.034

132.616

-961.901

. Taxes on current income

130.754

82.104

-11.552

. . current taxes

88.628

59.871

41.352

. . differed taxes(anticip.)

42.126

22.233

-52.904

. Net income for the period

70.280

50.512

-950.349

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

70.280

50.512

-950.349

 

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

0,44

0,45

0,47

0,24

Elasticity Ratio

Units

0,56

0,55

0,53

0,73

Availability of stock

Units

0,27

0,24

0,27

0,13

Total Liquidity Ratio

Units

0,29

0,31

0,26

0,54

Quick Ratio

Units

0,05

0,00

0,02

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,78

2,05

1,83

3,02

Self Financing Ratio

Units

0,25

0,24

0,25

0,19

Capital protection Ratio

Units

0,93

0,94

1,24

0,67

Liabilities consolidation quotient

Units

0,53

0,54

0,59

0,21

Financing

Units

2,75

2,87

2,78

3,82

Permanent Indebtedness Ratio

Units

0,51

0,51

0,53

0,37

M/L term Debts Ratio

Units

0,26

0,26

0,28

0,12

Net Financial Indebtedness Ratio

Units

0,59

0,87

0,82

0,54

CORRELATION

Fixed assets ratio

Units

1,15

1,13

1,12

1,36

Current ratio

Units

1,13

1,11

1,11

1,15

Acid Test Ratio-Liquidity Ratio

Units

0,58

0,63

0,55

0,90

Structure's primary quotient

Units

0,56

0,54

0,52

0,80

Treasury's primary quotient

Units

0,11

0,00

0,05

0,05

Rate of indebtedness ( Leverage )

%

403,91

415,39

404,54

522,79

Current Capital ( net )

Value

906.850

778.008

718.817

137.035

RETURN

Return on Sales

%

1,99

2,44

-16,56

4,19

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

%

2,06

1,52

-28,95

6,82

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

%

5,91

3,98

-29,30

21,82

Return on Investment ( R.O.I. )

%

2,49

1,50

-5,70

5,32

Return/ Sales

%

2,59

2,29

-15,29

4,80

Extra Management revenues/charges incid.

%

20,50

24,27

n.c.

24,34

Cash Flow

Value

263.357

221.369

-820.379

122.584

Operating Profit

Value

342.888

208.155

-757.460

134.039

Gross Operating Margin

Value

535.965

379.012

-627.490

232.049

MANAGEMENT

Credits to clients average term

Days

79,95

106,36

130,53

113,47

Debts to suppliers average term

Days

115,41

123,51

179,26

128,87

Average stock waiting period

Days

101,73

130,17

258,96

41,22

Rate of capital employed return ( Turnover )

Units

0,96

0,66

0,37

1,15

Rate of stock return

Units

3,54

2,77

1,39

8,63

Labour cost incidence

%

17,99

22,25

39,53

23,26

Net financial revenues/ charges incidence

%

-1,07

-1,72

-1,32

-1,36

Labour cost on purchasing expenses

%

18,01

23,10

26,58

23,52

Short-term financing charges

%

1,54

1,69

0,79

2,74

Capital on hand

%

103,67

152,43

268,01

87,13

Sales pro employee

Value

179.197

227.089

122.352

150.278

Labour cost pro employee

Value

32.240

50.516

48.370

33.017

 

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

:

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Spazio.gif831.356

Population living in the region

:

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Spazio.gif4.699.950

Number of families in the region

:

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Spazio.gif1.813.210

 

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

 

- per food products

:

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Spazio.gif456

- per non food products

:

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Spazio.gif2.052

- per energy consume

:

Description: \\VIVEK\Foreign Report Raw2\Dettin_files\Spazio.gif127

 

Sector Data

 

The values are calculated on a base of 3.083 significant companies.

The companies cash their credits on an average of 113 dd.

The average duration of suppliers debts is about 129 dd.

The sector's profitability is on an average of 4,19%.

The labour cost affects the turnover in the measure of 23,26%.

Goods are held in stock in a range of 41 dd.

The difference between the sales volume and the resources used to realize it is about 1,15.

The employees costs represent the 23,52% 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 2.234.

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

Total Bankrupt companies in the province : 2.546.

Total Bankrupt companies in the region : 16.714.

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.76

UK Pound

1

Rs.94.02

Euro

1

Rs.72.63

 

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.