MIRA INFORM REPORT

 

 

Report No. :

304430

Report Date :

20.01.2015

 

IDENTIFICATION DETAILS

 

Name :

PRESMA S.P.A.

 

 

Registered Office :

Via Delle Industrie, 8/10 Torba, 21040 - Gornate-Olona    (VA) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

20.10.1967

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of moulds, mould-holders, profiles, shapes for machines

 

 

No. of Employee :

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 & address

 

PRESMA S.P.A.

Via Delle Industrie, 8/10 TORBA

21040 - Gornate-Olona   (VA) -IT-

 

 

Summary

 

Fiscal Code

:

00222350126

Legal Form

:

Joint stock company

start of Activities

:

20/10/1967

Equity

:

Over 2.582.254

Turnover Range

:

7.750.000/9.000.000

Number of Employees

:

from 36 to 50



Activity

 

Manufacture of moulds, mould-holders, profiles, shapes for machines



Legal Data


Legal Form : Joint stock company

Fiscal Code : 00222350126

 

Foreign Trade Reg. no. : VA000441 since 25/11/1991

 

Foreign Trade Reg. no. : 441 of Varese since 25/11/1991

 

Chamber of Commerce no. : 107134 of Varese since 06/11/1967

 

Firms' Register : VA133-5247 of Varese since 19/02/1996

 

V.A.T. Code : 00222350126

 

Tribunal Co. Register : 5247 of

 

Foundation date

: 20/10/1967

Establishment date

: 20/10/1967

Start of Activities

: 20/10/1967

Legal duration

: 31/12/2050

Nominal Capital

: 300.000

Subscribed Capital

: 300.000

Paid up Capital

: 300.000



Members



Verde

Canziani

Giannino

 

Vuoto

Born in Gornate-Olona

(VA)

on 08/12/1927

- Fiscal Code : CNZGNN27T08E104I

 

Vuoto

Residence:

Sally Mayer

, 4

- 21049

Tradate

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

29/05/2013

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Canziani

Giorgio

 

Vuoto

Born in Tradate

(VA)

on 23/03/1958

- Fiscal Code : CNZGRG58C23L319G

 

Vuoto

Residence:

Santa Monica

, 6

- 21040

Gornate-Olona

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

28/10/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Canziani

Franco

 

Vuoto

Born in Tradate

(VA)

on 22/01/1958

- Fiscal Code : CNZFNC58A22L319H

 

Vuoto

Residence:

Brin Benedetto

, 4

- 21049

Tradate

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

28/10/2014

 

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 the companies in which members hold/held positions are listed.

 

The Members of the subject firm are not reported to be Members in other companies.



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Presma S.p.a.

Gornate-Olona - IT -

00222350126

30.000 .Eur

10,00

Canziani Giorgio

Gornate-Olona - IT -

CNZGRG58C23L319G

62.000 .Eur

20,66

Canziani Franco

Tradate - IT -

CNZFNC58A22L319H

54.000 .Eur

18,00

CANZIANI LUCIA

Tradate - IT -

CNZLCU61P65L319Z

50.000 .Eur

16,66

CANZIANI MARIA CRISTINA

Tradate - IT -

CNZMCR55M43L319G

50.000 .Eur

16,66

CANZIANI ENRICA

Tradate - IT -

CNZNRC66H54L319A

54.000 .Eur

18,00

Presma S.p.a.

00222350126

30.000 .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

Presma S.p.a.

Gornate-Olona - IT -

00222350126

30.000 .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

(Factory)

 

Delle Industrie

, 8/10

- 21040

- Gornate-Olona

(VA)

- IT -

 

PHONE

: 0331811611

 

PHONE

: 0331811000

 

FAX

: 0331820026

 

-

Branch

(Factory)

since 29/03/1979

until 01/03/1988

 

Varese

, 19

- 21046

- Malnate

(VA)

- IT -

 

Employees

: 46

 

Assistants

: 1

 

Fittings and Equipment for a value of 90.000

Eur

 

Stocks for a value of 2.760.000

Eur

 

Furniture and fittings for a value of 44.000

Eur

 

Vehicles for a value of 85.000

Eur

 

Trade organization: direct or by agents.

Transports are mainly done using own vehicles and third parties ones

The company 's mainly customers are companies.

Export represents more than 50% of the global turnover.

Products abroad are placed by :

 

- its own sales net-work

 

- its own agents

 

- its own foreign branches

 

- direct orders from foreign companies

 

Purchase terms: 60-90-120 days.

The most used payment modality is the bank transfer one.

 

Import comes generally from the following nations:

 

- France

 

- Germany

 

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

12/12/1979

 

EX-MEMBERS / EX-POSITIONS:

 

Rosso

Canziani

Giannino

 

Vuoto

Born in Gornate-Olona

(VA)

on 08/12/1927

- Fiscal Code : CNZGNN27T08E104I

 

Vuoto

Residence:

Sally Mayer

, 4

- 21049

Tradate

(VA)

- IT -

 

Ex-Postions

Chairman

Sole Director

 

Rosso

Canziani

Carlo

 

Vuoto

Born in Tradate

(VA)

on 19/04/1948

- Fiscal Code : CNZCRL48D19L319S

 

Vuoto

Residence:

B. Brin

- 21049

Tradate

(VA)

- IT -

 

Ex-Postions

Managing Director

 

Rosso

Canziani

Enzo

 

Vuoto

Born in Tradate

(VA)

on 16/06/1954

- Fiscal Code : CNZNZE54H16L319P

 

Vuoto

Residence:

Della Stria

- 21049

Tradate

(VA)

- IT -

 

Ex-Postions

Managing Director

 

Rosso

Canziani

Giorgio

 

Vuoto

Born in Tradate

(VA)

on 23/03/1958

- Fiscal Code : CNZGRG58C23L319G

 

Vuoto

Residence:

Santa Monica

, 6

- 21040

Gornate-Olona

(VA)

- IT -

 

Ex-Postions

Managing Director

 

Rosso

Capobianco

Angela

 

Vuoto

Born in Fontanarosa

(AV)

on 11/01/1947

- Fiscal Code : CPBNGL47A51D671C

 

Vuoto

Residence:

Guicciardini Francesco

, 4

- 20129

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Rosso

Tagliabue

Giorgio

 

Vuoto

Born in Como

(CO)

on 10/12/1938

- Fiscal Code : TGLGRG38T10C933E

 

Vuoto

Residence:

Xx Settembre

, 6

- 22075

Lurate Caccivio

(CO)

- IT -

 

Ex-Postions

Chairman of the Board of Aud.

 

Rosso

Canziani

Franco

 

Vuoto

Born in Tradate

(VA)

on 22/01/1958

- Fiscal Code : CNZFNC58A22L319H

 

Vuoto

Residence:

Brin Benedetto

, 4

- 21049

Tradate

(VA)

- IT -

 

Ex-Postions

Managing Director

 

Rosso

Canziani

Luciano

 

Vuoto

Born in Gornate-Olona

(VA)

on 08/12/1927

- Fiscal Code : CNZLCN27T08E104Y

 

Ex-Postions

Sole Director

 

Rosso

Avantaggiato

Antonio

 

Vuoto

Born in Corigliano d'Otranto

(LE)

on 22/02/1942

- Fiscal Code : VNTNTN42B22D006K

 

Vuoto

Residence:

Ponte Seveso

, 40

- 20125

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

Rosso

Grube

Giorgio

 

Vuoto

Born in Milano

(MI)

on 26/06/1948

- Fiscal Code : GRBGRG48H26F205W

 

Vuoto

Residence:

Vicenza

, 3

- 21021

Angera

(VA)

- IT -

 

Ex-Postions

Permanent Auditor

 

Rosso

Sacchetti

Ferruccio

 

Vuoto

Born in Casatenovo

(CO)

on 15/11/1958

- Fiscal Code : SCCFRC58S15B943K

 

Vuoto

Residence:

Cesare Cantu'

, 9

- 23873

Missaglia

(LC)

- IT -

 

Ex-Postions

Permanent Auditor

 

Rosso

Tonolini

Alessandro

 

Vuoto

Born in Varese

(VA)

on 11/03/1967

- Fiscal Code : TNLLSN67C11L682E

 

Vuoto

Residence:

Maspero

, 5

- 21100

Varese

(VA)

- IT -

 

Ex-Postions

Temporary Auditor

 

Rosso

Canziani

Giannino

 

Vuoto

Born in Gornate-Olona

(VA)

on 08/12/1927

- Fiscal Code : CNZGNN27T08L208E

 

Vuoto

Residence:

Leoncavallo

, 14

- 21049

Tradate

(VA)

- IT -

 

Ex-Postions

Sole Director



CEASINGS/INCORPORATIONS/MERGES:

 

Verde

Project of merging by taking over of

 

VuotoO.M.R. ENGINEERING - S.R.L.

 

Vuoto

DELLE INDUSTRIE

, 21040

, Gornate-Olona

(VA)

- IT -

 

Vuoto

Fiscal Code: 01546760123

 

Vuoto

Date

Merging/splitting-up project:

23/06/1998

 

Verde

The firm absorbed by merging of

 

VuotoO.M.R. ENGINEERING - S.R.L.

 

Vuoto

DELLE INDUSTRIE

, 21040

, Gornate-Olona

(VA)

- IT -

 

Vuoto

Fiscal Code: 01546760123

 

Vuoto

Date

:

26/11/1998



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 1967

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

Unstable economic results mark the company's financial state of affairs. with a profit (r.o.e. 7,7%) in the last financial year Upward trend as to the turnover in the last financial year (+30,83%).

The operating result in 2013 was positive (7,21%) and reflects the field's average.

An operating result of Eur. 493.042 has been registered. with a more then 100% growth.

The gross operating margin of the latest financial year is of Eur. 675.142 with a more then 100% increase as opposed to the preceding year.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,9) and with an upward trend compared to the previous year.

The equity capital is equal to Eur. 3.193.239 , unchanged if compared to 2012.

Total debts recorded amounted to Eur. 3.021.767 (Eur. 84.334 of which were m/l term debts) as opposed to Eur. 4.755.119 in 2012, with a decrease equal to -36,45%.

The company does not exceed in bank borrowings; the recourse to suppliers' credit is also limited below the sector's average.

The management determines a good range of liquidity.

As to due from customers, the average terms are 39,1 days. , a value lower than the sector's average.

During financial year 2013 the cash flow amounted to Eur. 427.163

During 2013 financial year labour costs amounted to Eur. 2.539.018, with a 32,71% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 29,5%.

Financial charges have a limited incidence (-0,59%) on sales volume.

 

 

Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

8.607.724

Profit (Loss) for the period

246.026

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

6.579.252

Profit (Loss) for the period

9.769

 

Verde

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

6.293.825

Profit (Loss) for the period

-487.017

 

Verde

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

7.838.249

Profit (Loss) for the period

-103.540




Balance Sheets

 

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

 

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

 

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

 

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

 

Years

2013

2012

2011

BALANCE SHEET ACCOUNTS

 

ASSETS

CREDITS VS PARTNERS

. Deposits not yet withdrawn

. Deposits already withdrawn

Total credits vs partners

FIXED ASSETS

. INTANGIBLE FIXED ASSETS

. . Start-up and expansion expenses

. . Research,develop. and advert.expens.

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

616

921

1.227

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

18.578

14.136

11.628

. Total Intangible Fixed Assets

19.194

15.057

12.855

. TANGIBLE FIXED ASSETS

. . Real estate

1.808.684

1.857.586

1.917.460

. . Plant and machinery

89.508

179.485

288.040

. . Industrial and commercial equipment

. . Other assets

23.520

25.334

22.977

. . Assets under construction and advances

. Total Tangible fixed assets

1.921.712

2.062.405

2.228.477

. FINANCIAL FIXED ASSETS

. . Equity investments

6

6

6

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

6

6

6

. . Financial receivables

12.118

618

618

. . . . Within 12 months

. . . . Beyond 12 months

12.118

618

618

. . . 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

12.118

618

618

. . . . Within 12 months

. . . . Beyond 12 months

12.118

618

618

. . Other securities

. . Own shares

510.000

510.000

510.000

. . . Total nominal value

. Total financial fixed assets

522.124

510.624

510.624

Total fixed assets

2.463.030

2.588.086

2.751.956

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.102.019

900.962

756.879

. . Work in progress and semimanufactured

1.035.732

1.166.819

1.261.798

. . Work in progress on order

. . Finished goods

618.616

956.897

782.037

. . Advance payments

. Total Inventories

2.756.367

3.024.678

2.800.714

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

1.389.214

2.571.380

1.213.149

. . Beyond 12 months

25.341

25.341

. . Trade receivables

934.909

2.063.210

765.276

. . . . Within 12 months

934.909

2.063.210

765.276

. . . . 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

97.529

75.904

21.128

. . . . Within 12 months

72.188

50.563

21.128

. . . . Beyond 12 months

25.341

25.341

. . Receivables for anticipated taxes

356.808

443.793

410.905

. . . . Within 12 months

356.808

443.793

410.905

. . . . Beyond 12 months

. . Receivables due from third parties

25.309

13.814

15.840

. . . . Within 12 months

25.309

13.814

15.840

. . . . Beyond 12 months

. Total Credits not held as fixed assets

1.414.555

2.596.721

1.213.149

. 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

94.552

94.552

158.040

. Total Financial Assets

94.552

94.552

158.040

. LIQUID FUNDS

. . Bank and post office deposits

76.545

364

104

. . Checks

. . Banknotes and coins

1.410

1.840

1.491

. Total Liquid funds

77.955

2.204

1.595

Total current assets

4.343.429

5.718.155

4.173.498

ADJUSTMENT ACCOUNTS

. Discount on loans

32.832

28.176

38.754

. Other adjustment accounts

Total adjustments accounts

32.832

28.176

38.754

TOTAL ASSETS

6.839.291

8.334.417

6.964.208

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

300.000

300.000

300.000

. Additional paid-in capital

. Revaluation reserves

52.765

52.765

539.783

. Legal reserve

120.141

120.141

120.141

. Reserve for Own shares

510.000

510.000

510.000

. Statute reserves

. Other reserves

1.964.307

1.954.538

1.954.538

. Accumulated Profits (Losses)

. Profit( loss) of the year

246.026

9.769

-487.017

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

3.193.239

2.947.213

2.937.445

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

15.040

14.078

13.336

Total Reserves for Risks and Charges

15.040

14.078

13.336

Employee termination indemnities

603.910

604.943

648.368

ACCOUNTS PAYABLE

. . . . Within 12 months

2.937.433

4.420.786

3.348.035

. . . . Beyond 12 months

84.334

334.333

12.409

. . 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

767.902

1.690.213

1.165.235

. . . . Within 12 months

684.568

1.356.880

1.153.826

. . . . Beyond 12 months

83.334

333.333

11.409

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

802.498

1.095.459

680.666

. . . . Within 12 months

802.498

1.095.459

680.666

. . . . Beyond 12 months

. . Trade payables

990.524

1.450.556

1.111.147

. . . . Within 12 months

990.524

1.450.556

1.111.147

. . . . 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

117.950

102.323

81.080

. . . . Within 12 months

117.950

102.323

81.080

. . . . Beyond 12 months

. . Due to social security and welfare inst.

152.454

144.660

144.021

. . . . Within 12 months

152.454

144.660

144.021

. . . . Beyond 12 months

. . Other payables

190.439

271.908

178.295

. . . . Within 12 months

189.439

270.908

177.295

. . . . Beyond 12 months

1.000

1.000

1.000

Total accounts payable

3.021.767

4.755.119

3.360.444

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

5.335

13.064

4.615

Total adjustment accounts

5.335

13.064

4.615

TOTAL LIABILITIES

6.839.291

8.334.417

6.964.208

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

Civil and fiscal norms relation

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

8.607.724

6.579.252

6.293.825

. Changes in work in progress

-469.368

79.881

-320.111

. Changes in semi-manufact. products

. Capitalization of internal work

500

. Other income and revenues

116.198

169.317

125.691

. . Contributions for operating expenses

4.067

4.920

11.500

. . Different income and revenues

112.131

164.397

114.191

Total value of production

8.255.054

6.828.450

6.099.405

PRODUCTION COSTS

. Raw material,other materials and consum.

3.731.328

3.094.461

2.666.762

. Services received

. Leases and rentals

1.352.082

955.603

1.097.229

. Payroll and related costs

2.539.018

2.455.770

2.514.019

. . Wages and salaries

1.826.071

1.764.258

1.791.726

. . Social security contributions

570.949

544.446

571.635

. . Employee termination indemnities

132.803

138.885

143.650

. . Pension and similar

9.195

8.181

7.008

. . Other costs

. Amortization and depreciation

181.137

197.581

245.238

. . Amortization of intangible fixed assets

7.399

6.942

5.171

. . Amortization of tangible fixed assets

168.938

180.190

236.073

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

4.800

10.449

3.994

. Changes in raw materials

-201.057

-144.083

-81.592

. Provisions to risk reserves

. Other provisions

963

742

740

. Other operating costs

158.541

170.116

219.283

Total production costs

7.762.012

6.730.190

6.661.679

Diff. between value and cost of product.

493.042

98.260

-562.274

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

2.386

3.905

8.457

. . Financ.income from receivables

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

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

3.520

. . Financ.income from secur. cur.assets

2.155

3.367

3.551

. . Financ.income other than the above

231

538

1.386

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

231

538

1.386

. Interest and other financial expense

-52.965

-75.452

-30.590

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

52.965

75.452

30.590

Total financial income and expense

-50.579

-71.547

-22.133

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

75.615

. . Gains on disposals

. . Other extraordinary income

75.615

. Extraordinary expense

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

Total extraordinary income and expense

75.615

Results before income taxes

442.463

102.328

-584.407

. Taxes on current income

196.437

92.559

-97.390

. . current taxes

109.452

75.173

46.652

. . differed taxes(anticip.)

86.985

17.386

-144.042

. Net income for the period

246.026

9.769

-487.017

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

246.026

9.769

-487.017

 

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

0,36

0,31

0,40

0,25

Elasticity Ratio

Units

0,64

0,69

0,60

0,72

Availability of stock

Units

0,40

0,36

0,40

0,17

Total Liquidity Ratio

Units

0,23

0,32

0,20

0,50

Quick Ratio

Units

0,03

0,01

0,02

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,90

1,50

1,14

2,61

Self Financing Ratio

Units

0,47

0,35

0,42

0,21

Capital protection Ratio

Units

0,83

0,89

1,06

0,71

Liabilities consolidation quotient

Units

0,23

0,21

0,20

0,24

Financing

Units

0,95

1,61

1,14

3,54

Permanent Indebtedness Ratio

Units

0,57

0,47

0,52

0,40

M/L term Debts Ratio

Units

0,10

0,11

0,09

0,12

Net Financial Indebtedness Ratio

Units

0,22

0,57

0,40

0,84

CORRELATION

Fixed assets ratio

Units

1,58

1,50

1,31

1,46

Current ratio

Units

1,48

1,29

1,25

1,20

Acid Test Ratio-Liquidity Ratio

Units

0,54

0,61

0,41

0,85

Structure's primary quotient

Units

1,30

1,14

1,07

0,86

Treasury's primary quotient

Units

0,06

0,02

0,05

0,04

Rate of indebtedness ( Leverage )

%

214,18

282,79

237,08

477,50

Current Capital ( net )

Value

1.405.996

1.297.369

825.463

239.373

RETURN

Return on Sales

%

4,96

3,15

-3,84

4,32

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

%

7,70

0,33

-16,58

4,61

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

%

13,86

3,47

-19,90

17,61

Return on Investment ( R.O.I. )

%

7,21

1,18

-8,07

4,75

Return/ Sales

%

5,73

1,49

-8,93

4,25

Extra Management revenues/charges incid.

%

49,90

9,94

n.c.

18,91

Cash Flow

Value

427.163

207.350

-241.779

138.084

Operating Profit

Value

493.042

98.260

-562.274

154.078

Gross Operating Margin

Value

675.142

296.583

-316.296

301.188

MANAGEMENT

Credits to clients average term

Days

39,10

112,89

43,77

110,83

Debts to suppliers average term

Days

70,15

128,94

106,27

121,75

Average stock waiting period

Days

115,28

165,50

160,20

60,34

Rate of capital employed return ( Turnover )

Units

1,26

0,79

0,90

1,12

Rate of stock return

Units

3,12

2,18

2,25

5,95

Labour cost incidence

%

29,50

37,33

39,94

21,94

Net financial revenues/ charges incidence

%

-0,59

-1,09

-0,35

-1,47

Labour cost on purchasing expenses

%

32,71

36,49

37,74

22,33

Short-term financing charges

%

1,75

1,59

0,91

2,84

Capital on hand

%

79,46

126,68

110,65

89,18

Sales pro employee

Value

108.958

86.569

80.690

165.709

Labour cost pro employee

Value

32.139

32.312

32.231

32.656

 

 

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

:

Spazio843.250

Population living in the region

:

Spazio9.393.092

Number of families in the region

:

Spazio3.858.736

 

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

 

- per food products

:

Spazio460

- per non food products

:

Spazio2.090

- per energy consume

:

Spazio114



Sector Data

 

The values are calculated on a base of 1.023 significant companies.

The companies cash their credits on an average of 111 dd.

The average duration of suppliers debts is about 122 dd.

The sector's profitability is on an average of 4,32%.

The labour cost affects the turnover in the measure of 21,94%.

Goods are held in stock in a range of 60 dd.

The difference between the sales volume and the resources used to realize it is about 1,12.

The employees costs represent the 22,33% of the production costs.



Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 4.597.

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

Total Bankrupt companies in the province : 3.052.

Total Bankrupt companies in the region : 39.612.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.70

UK Pound

1

Rs.93.41

Euro

1

Rs.71.33

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

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.