MIRA INFORM REPORT

 

 

Report No. :

304343

Report Date :

21.01.2015

 

IDENTIFICATION DETAILS

 

Name :

PRYM FASHION ITALIA S.P.A.

 

 

Registered Office :

Via Col Di Lana 3 23900 – Lecco (LC)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.20103

 

 

Date of Incorporation :

18.07.1974

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

Manufacture of Other Metal Objects and Trinkets.

 

 

No. of Employee :

From 176 to 200

 

 

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

 

PRYM FASHION ITALIA S.P.A.

 

Via

Col Di Lana,

3

 

23900

- Lecco

(LC)

-IT-

 

 

Summary

 

Fiscal Code

:

02713430151

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

31/12/1992

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 176 to 200

Group

:

Prym

 

 

Activity

 

Manufacture of other metal objects and trinkets



Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 02713430151

 

Foreign Trade Reg. no. : LC011885 since 18/01/1993

 

Foreign Trade Reg. no. : 11885 of Lecco since 18/01/1993

 

Foreign Trade Reg. no. : 011885 of Lecco since 18/01/1993

 

Chamber of Commerce no. : 235765 of Como

 

Chamber of Commerce no. : 235765 of Lecco since 31/12/1992

 

Chamber of Commerce no. : 882601 of Milano

 

Firms' Register : LC042-12884 of Lecco since 19/02/1996

 

V.A.T. Code : 02042380135

 

Foundation date

: 18/07/1974

Establishment date

: 18/07/1974

Start of Activities

: 31/12/1992

Legal duration

: 31/12/2050

Nominal Capital

: 7.250.000

Subscribed Capital

: 7.250.000

Paid up Capital

: 7.250.000



Members

 

Verde

Corti

Marco

 

Vuoto

Born in Lecco

(CO)

on 20/12/1956

- Fiscal Code : CRTMRC56T20E507Y

 

Vuoto

Residence:

Pasubio

, 14

- 23900

Lecco

(LC)

- IT -

 

Position

Since

Shares Amount

% Ownership

General Director

28/04/1994

Attorney with special power

07/05/1998

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Ciceri

Giovanni

 

Vuoto

Born in Carate Brianza

(MB)

on 24/01/1967

- Fiscal Code : CCRGNN67A24B729Z

 

Vuoto

Residence:

Per Carcano

, 1

- 22040

Alserio

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/05/2001

Attorney with special power

13/05/2013

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Fomasi

Giuseppe

 

Vuoto

Born in Bellano

(CO)

on 03/11/1960

- Fiscal Code : FMSGPP60S03A745Z

 

Vuoto

Residence:

Monte Spluga

, 6

- 23900

Lecco

(LC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/05/2001

Attorney with special power

13/05/2013

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Ogliari

Giuseppe

 

Vuoto

Born in Milano

(MI)

on 02/02/1957

- Fiscal Code : GLRGPP57B02F205C

 

Vuoto

Residence:

Giovanni Xxiii

, 18/5

- 23848

Ello

(LC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

03/05/2001

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Prym Fashion Beteiligungs Gmbh

 

 

Position

Since

Shares Amount

% Ownership

Sole partner

22/04/1999

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Comi

Claudia

 

Vuoto

Born in Lecco

(CO)

on 22/10/1973

- Fiscal Code : CMOCLD73R62E507G

 

Vuoto

Residence:

Seminario 28/a

- 23900

Lecco

(LC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

31/05/2006

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Terraneo

Graziella

 

Vuoto

Born in Giussano

(MB)

on 06/07/1961

- Fiscal Code : TRRGZL61L46E063G

 

Vuoto

Residence:

Donizzetti 24

- 20034

Giussano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

31/05/2006

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Stockmaier

Ralf Philipp

 

Vuoto

Born in Huttenfeld

( )

on 06/06/1962

- Fiscal Code : STCRFP62H06Z112F

 

Vuoto

Residence:

Viernheimer Strasse

, 54

Lampertheim

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/05/2013



Verde

Waldau

Jens Roland

 

Vuoto

Born in Helmstedt

( )

on 20/10/1965

 

Vuoto

Residence:

Col Di Lana

, 3

- 23900

Lecco

(LC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

15/05/2013

Director

15/05/2013

 

Vuoto

No Protests registered

 

Verde

Hansen

Stefan

 

Vuoto

Born in Rio Negro

( )

on 18/01/1979

- Fiscal Code : HNSSFN79A18Z602W

 

Vuoto

Residence:

Col Di Lana

, 3

- 23900

Lecco

(LC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2014



Verde

Prym Fashion Beteiligungs Gmbh

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

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

Prym Fashion Beteiligungs Gmbh

20258170229

100,00



Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

Tecnochora Societa' Consortile Mista Per Azioni In Liquidazione

Lecco - IT -

02255560134

4.000.000 .Eur

0,62

Ceased

MACAP S.R.L.

Lecco - IT -

01758540130

24.000.000 .Eur

25,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 15/07/1992

 

Col Di Lana

, 3

- 22053

- Lecco

(LC)

- IT -

 

TELEX

: 316179

 

PHONE

: 0341297111

 

FAX

: 0341287011

 

Employees

: 185

 

Fittings and Equipment for a value of 1.410.000

Eur

 

Stocks for a value of 4.100.000

Eur

 

 

Historical Information and/or Firm's Status

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Fiocchi Snaps SpA

Fiocchi Prym SpA

07/02/2000

 

EX-MEMBERS / EX-POSITIONS:

 

Rosso

Corti

Marco

 

Vuoto

Born in Lecco

(CO)

on 20/12/1956

- Fiscal Code : CRTMRC56T20E507Y

 

Vuoto

Residence:

Pasubio

, 14

- 23900

Lecco

(LC)

- IT -

 

Ex-Postions

Director

Managing Director

 

Rosso

Heiber

Horst Joachim Paul

 

Vuoto

Born in UNNA

( )

on 20/07/1949

- Fiscal Code : HBRHST49L20Z112Q

 

Vuoto

Residence:

REMBRANDTSTRASSE

, 46

- 46399

BOCHOLT

- IT -

 

Ex-Postions

Director

 

Rosso

Mascheroni

Carlo Maria

 

Vuoto

Born in Monza

(MB)

on 28/06/1940

- Fiscal Code : MSCCLM40H28F704H

 

Vuoto

Residence:

C. Alberto

, 1

- 20052

Monza

(MB)

- IT -

 

Ex-Postions

Temporary Auditor

 

Rosso

ROMANO'

GIOVANNI

 

Vuoto

Born in SEREGNO

(MB)

on 05/09/1961

- Fiscal Code : RMNGNN61P05I625T

 

Vuoto

Residence:

PACE

, 12

- 20036

MEDA

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Rosso

Vanoli

Maurizio

 

Vuoto

Born in Milano

(MI)

on 23/06/1962

- Fiscal Code : VNLMRZ62H23F205I

 

Vuoto

Residence:

Leopardi Giacomo

, 21

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Permanent Auditor

 

Rosso

 

Prym Fashion Beteiligungs Gmbh

 

- Fiscal Code : 20258170229

 

Ex-Postions

Sole partner

 

Rosso

Fisher

Jorg

 

Vuoto

Born in Mulheim An Der Ruhr

( )

on 27/07/1963

 

Ex-Postions

Director

 

Rosso

Plesske

Andreas

 

Vuoto

Born in Germania

( )

on 05/09/1961

- Fiscal Code : PLSNRS61P05Z112Y

 

Vuoto

Residence:

Schonbichlstr

, 90C

Herrsching A Ammersee

- IT -

 

Ex-Postions

Board Chairman

Director

 

Rosso

Fisher

Jorg

 

Vuoto

Born in Mulheim An Der Ruhr

( )

on 27/07/1963

 

Ex-Postions

Director

 

Rosso

Waldau

Jens Roland

 

Vuoto

Born in Helmstedt

( )

on 20/10/1965

 

Vuoto

Residence:

Col Di Lana

, 3

- 23900

Lecco

(LC)

- IT -

 

Ex-Postions

Board Chairman

Director

 

Rosso

Boge

Viola

 

Vuoto

Born in Neumunster

( )

on 12/09/1961

- Fiscal Code : BGOVLI61P52Z112G

 

Vuoto

Residence:

Col Di Lana

, 15

- 23900

Lecco

(LC)

- IT -

 

Ex-Postions

Director

 

Rosso

Waldau

Jens Roland

 

Vuoto

Born in Helmstedt

( )

on 20/10/1965

 

Vuoto

Residence:

Col Di Lana

, 3

- 23900

Lecco

(LC)

- IT -

 

Ex-Postions

Board Chairman

Director

 

Rosso

Maccacaro

Marzio

 

Vuoto

Born in Lecco

(CO)

on 22/01/1956

- Fiscal Code : MCCMRZ56A22E507B

 

Vuoto

Residence:

Tonale

, 24

- 23900

Lecco

(LC)

- IT -

 

Ex-Postions

Procurator

Attorney with special power

 

Rosso

Mauri

Marco

 

Vuoto

Born in LECCO

(CO)

on 04/10/1953

- Fiscal Code : MRAMRC53R04E507V

 

Vuoto

Residence:

AL PORTO

, 27

- 22021

BELLAGIO

(CO)

- IT -

 

Ex-Postions

Attorney with special power

 

Rosso

Bertarelli

Giovanni

 

Vuoto

Born in Lecco

(CO)

on 16/07/1941

- Fiscal Code : BRTGNN41L16E507E

 

Vuoto

Residence:

Alle Fucine

, 3

- 23900

Lecco

(LC)

- IT -

 

Ex-Postions

Director

 

Rosso

Griffiths

John Ernest Roberts

 

Vuoto

Born in CITTA DEL MESSICO

( )

on 20/06/1934

- Fiscal Code : GRFJNR34H20Z514O

 

Vuoto

Residence:

Fatebenefratelli

, 12

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

Rosso

Prym

Axel Hans william

 

Vuoto

Born in AACHEN

( )

on 10/05/1950

- Fiscal Code : PRYXHN50E10Z112W

 

Vuoto

Residence:

COL DI LANA

, 3

- 23900

Lecco

(LC)

- IT -

 

Ex-Postions

Board Chairman

Director

 

Rosso

Pugno-vanoni

Vittorio

 

Vuoto

Born in Milano

(MI)

on 23/01/1934

- Fiscal Code : PGNVTR34A23F205V

 

Vuoto

Residence:

Elvezia

, 0018

- 20154

Milano

(MI)

- IT -

 

Ex-Postions

Chairman

Director



CEASINGS/INCORPORATIONS/MERGES:

 

Verde

The firm absorved

 

VuotoFIOCCHI SNAPS S.R.L.

 

Vuoto

COL DI LANA

, 3

, 22053

, LECCO

(LC)

- IT -

 

Vuoto

Date

:

31/12/1992

 

Verde

The firm absorbed by merging of

 

VuotoFIOCCHI SNAPS S.R.L.

 

Vuoto

COL DI LANA

, 3

, 22053

, LECCO

(LC)

- IT -

 

Vuoto

Date

:

31/12/1992



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

 

The company is active since 1992

The analysis is based on the latest 3 balance sheets.

Unstable economic results mark the company's financial state of affairs. with a profit (r.o.e. 3,98%) in the last financial year

The return on Investment in the last financial year was positive (4,13%) falling within the field's average.

The operating result is positive and amounts to Eur. 802.841 showing an upward trend 49,02% compared to the previous financial year.

A gross operating margine for a value of Eur. 1.824.154 was reached. with a 21,08% growth.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,77

The equity capital is equal to Eur. 9.085.490 on the same levels as the year before.

In the year 2013 total debts amounted to Eur. 7.752.151 with no important change.

The company does not exceed in bank credits; payments average period is instead slightly high (100,43 gg.) but lined up with the field's average.

It shows a good range of liquidity.

Credits are collected in 77,89 days on the average. , lower than the sector's average.

2013 financial year closed with a cash flow of Eur. 1.252.701

Labour cost amounts to Eur. 8.329.259, with a 31,88% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 31,37%.

The incidence of the financial charges is of -0,46% on the sales amount.



Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

26.555.286

Profit (Loss) for the period

361.388

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

26.176.581

Profit (Loss) for the period

211.059

 

Verde

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

26.822.974

Profit (Loss) for the period

-325.990

 

Verde

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

25.076.953

Profit (Loss) for the period

-67.726

 

Verde

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

21.776.561

Profit (Loss) for the period

-409.964

 

 

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

114.691

120.296

180.834

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

3.881

6.406

4.860

. Total Intangible Fixed Assets

118.572

126.702

185.694

. TANGIBLE FIXED ASSETS

. . Real estate

5.581.534

5.666.447

5.537.730

. . Plant and machinery

1.406.827

1.579.122

1.574.385

. . Industrial and commercial equipment

. . Other assets

120.220

149.025

210.229

. . Assets under construction and advances

166.900

80.271

27.006

. Total Tangible fixed assets

7.275.481

7.474.865

7.349.350

. FINANCIAL FIXED ASSETS

. . Equity investments

1.799

1.799

1.799

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

1.799

1.799

1.799

. . Financial receivables

5.756

5.756

5.756

. . . . Within 12 months

. . . . Beyond 12 months

5.756

5.756

5.756

. . . 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

5.756

5.756

5.756

. . . . Within 12 months

. . . . Beyond 12 months

5.756

5.756

5.756

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

7.555

7.555

7.555

Total fixed assets

7.401.608

7.609.122

7.542.599

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.493.746

1.460.171

2.283.549

. . Work in progress and semimanufactured

1.310.432

1.230.858

1.292.182

. . Work in progress on order

. . Finished goods

1.296.657

1.250.229

1.077.565

. . Advance payments

. Total Inventories

4.100.835

3.941.258

4.653.296

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

7.775.805

7.197.537

9.708.337

. . Beyond 12 months

. . Trade receivables

5.745.305

5.920.984

6.114.387

. . . . Within 12 months

5.745.305

5.920.984

6.114.387

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

130.000

15.406

. . . . Within 12 months

130.000

15.406

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

1.043.620

742.724

2.434.746

. . . . Within 12 months

1.043.620

742.724

2.434.746

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

297.395

57.266

425.516

. . . . Within 12 months

297.395

57.266

425.516

. . . . Beyond 12 months

. . Receivables for anticipated taxes

472.640

431.293

372.119

. . . . Within 12 months

472.640

431.293

372.119

. . . . Beyond 12 months

. . Receivables due from third parties

86.845

45.270

346.163

. . . . Within 12 months

86.845

45.270

346.163

. . . . Beyond 12 months

. Total Credits not held as fixed assets

7.775.805

7.197.537

9.708.337

. 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

136.545

222.417

4.909

. . Checks

. . Banknotes and coins

2.606

2.368

1.836

. Total Liquid funds

139.151

224.785

6.745

Total current assets

12.015.791

11.363.580

14.368.378

ADJUSTMENT ACCOUNTS

. Discount on loans

44.710

46.937

. Other adjustment accounts

47.059

Total adjustments accounts

44.710

47.059

46.937

TOTAL ASSETS

19.462.109

19.019.761

21.957.914

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

7.250.000

7.250.000

7.250.000

. Additional paid-in capital

. Revaluation reserves

909.061

698.002

1.023.992

. Legal reserve

556.210

556.210

556.210

. Reserve for Own shares

. Statute reserves

. Other reserves

8.831

8.833

8.832

. Accumulated Profits (Losses)

. Profit( loss) of the year

361.388

211.059

-325.990

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

9.085.490

8.724.104

8.513.044

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

370.161

350.827

331.932

. . Taxation fund, also differed

. . Other funds

130.000

11.070

Total Reserves for Risks and Charges

500.161

361.897

331.932

Employee termination indemnities

2.113.675

2.149.493

2.200.978

ACCOUNTS PAYABLE

. . . . Within 12 months

7.136.156

6.977.845

10.117.535

. . . . Beyond 12 months

615.995

791.994

778.800

. . 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

418.730

879.457

3.393.136

. . . . Within 12 months

418.730

879.457

3.393.136

. . . . Beyond 12 months

. . Due to other providers of finance

791.994

967.993

920.400

. . . . Within 12 months

175.999

175.999

141.600

. . . . Beyond 12 months

615.995

791.994

778.800

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

4.305.429

4.047.906

4.198.406

. . . . Within 12 months

4.305.429

4.047.906

4.198.406

. . . . 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

356.210

362.221

829.096

. . . . Within 12 months

356.210

362.221

829.096

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

383.909

199.200

316.298

. . . . Within 12 months

383.909

199.200

316.298

. . . . Beyond 12 months

. . Due to social security and welfare inst.

413.027

381.316

376.653

. . . . Within 12 months

413.027

381.316

376.653

. . . . Beyond 12 months

. . Other payables

1.082.852

931.746

862.346

. . . . Within 12 months

1.082.852

931.746

862.346

. . . . Beyond 12 months

Total accounts payable

7.752.151

7.769.839

10.896.335

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

10.632

14.428

15.625

Total adjustment accounts

10.632

14.428

15.625

TOTAL LIABILITIES

19.462.109

19.019.761

21.957.914

 

 

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

26.555.286

26.176.581

26.822.976

. Changes in work in progress

126.004

123.236

-90.506

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

250.527

146.583

121.259

. . Contributions for operating expenses

. . Different income and revenues

250.527

146.583

121.259

Total value of production

26.931.817

26.446.400

26.853.729

PRODUCTION COSTS

. Raw material,other materials and consum.

12.238.093

11.574.253

12.836.193

. Services received

4.275.948

4.963.984

. Leases and rentals

4.472.469

84.490

150.365

. Payroll and related costs

8.329.259

8.081.986

8.400.873

. . Wages and salaries

5.978.656

5.750.467

5.958.230

. . Social security contributions

1.873.784

1.813.768

1.903.805

. . Employee termination indemnities

446.319

485.171

506.810

. . Pension and similar

. . Other costs

30.500

32.580

32.028

. Amortization and depreciation

891.313

967.849

940.623

. . Amortization of intangible fixed assets

73.678

100.587

113.576

. . Amortization of tangible fixed assets

717.635

727.262

727.047

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

100.000

140.000

100.000

. Changes in raw materials

-33.575

835.275

-521.339

. Provisions to risk reserves

130.000

. Other provisions

. Other operating costs

101.417

87.880

65.850

Total production costs

26.128.976

25.907.681

26.836.549

Diff. between value and cost of product.

802.841

538.719

17.180

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

105

437

1.574

. . 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

105

1.574

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

11

1.565

. . . - Other companies

94

9

. Interest and other financial expense

-121.878

-171.766

-151.165

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

121.878

151.165

Total financial income and expense

-121.773

-171.329

-149.591

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

58.707

37.137

13.943

. . Gains on disposals

. . Other extraordinary income

58.707

37.137

13.943

. Extraordinary expense

-7.050

-7.046

-528

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-7.050

-7.046

-528

Total extraordinary income and expense

51.657

30.091

13.415

Results before income taxes

732.725

397.481

-118.996

. Taxes on current income

371.337

186.422

206.994

. . current taxes

412.684

245.596

295.618

. . differed taxes(anticip.)

-41.347

-59.174

-88.624

. Net income for the period

361.388

211.059

-325.990

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

361.388

211.059

-325.990

 

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

0,38

0,40

0,34

0,28

Elasticity Ratio

Units

0,62

0,60

0,65

0,69

Availability of stock

Units

0,21

0,21

0,21

0,18

Total Liquidity Ratio

Units

0,41

0,39

0,44

0,47

Quick Ratio

Units

0,01

0,01

0,00

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,77

0,77

1,19

2,32

Self Financing Ratio

Units

0,47

0,46

0,39

0,23

Capital protection Ratio

Units

0,16

0,14

0,19

0,74

Liabilities consolidation quotient

Units

0,38

0,42

0,29

0,24

Financing

Units

0,85

0,89

1,28

2,86

Permanent Indebtedness Ratio

Units

0,61

0,61

0,52

0,42

M/L term Debts Ratio

Units

0,14

0,15

0,14

0,13

Net Financial Indebtedness Ratio

Units

0,12

0,19

0,51

0,91

CORRELATION

Fixed assets ratio

Units

1,60

1,53

1,52

1,37

Current ratio

Units

1,68

1,63

1,42

1,21

Acid Test Ratio-Liquidity Ratio

Units

1,11

1,06

0,96

0,84

Structure's primary quotient

Units

1,23

1,15

1,13

0,86

Treasury's primary quotient

Units

0,02

0,03

0,00

0,04

Rate of indebtedness ( Leverage )

%

214,21

218,01

257,93

422,49

Current Capital ( net )

Value

4.879.635

4.385.735

4.250.843

281.462

RETURN

Return on Sales

%

4,72

4,50

2,29

3,68

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

%

3,98

2,42

-3,83

3,84

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

%

8,06

4,56

-1,40

12,87

Return on Investment ( R.O.I. )

%

4,13

2,83

0,08

4,59

Return/ Sales

%

3,02

2,06

0,06

4,38

Extra Management revenues/charges incid.

%

45,01

39,18

-1897,50

22,35

Cash Flow

Value

1.252.701

1.178.908

614.633

131.799

Operating Profit

Value

802.841

538.719

17.180

134.410

Gross Operating Margin

Value

1.824.154

1.506.568

957.803

257.621

MANAGEMENT

Credits to clients average term

Days

77,89

81,43

82,06

106,38

Debts to suppliers average term

Days

100,43

99,63

100,83

123,44

Average stock waiting period

Days

55,59

54,20

62,45

62,20

Rate of capital employed return ( Turnover )

Units

1,36

1,38

1,22

1,07

Rate of stock return

Units

6,48

6,64

5,76

5,77

Labour cost incidence

%

31,37

30,87

31,32

17,51

Net financial revenues/ charges incidence

%

-0,46

-0,65

-0,56

-1,55

Labour cost on purchasing expenses

%

31,88

31,20

31,30

17,84

Short-term financing charges

%

1,57

2,21

1,39

3,12

Capital on hand

%

73,29

72,66

81,86

93,68

Sales pro employee

Value

102.135

139.981

102.377

193.450

Labour cost pro employee

Value

32.035

43.219

32.064

33.229

 

 

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

:

Spazio322.150

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 1.399 significant companies.

 

The companies cash their credits on an average of 106 dd.

The average duration of suppliers debts is about 123 dd.

The sector's profitability is on an average of 3,68%.

The labour cost affects the turnover in the measure of 17,51%.

Goods are held in stock in a range of 62 dd.

The difference between the sales volume and the resources used to realize it is about 1,07.

The employees costs represent the 17,84% 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 1.666.

The insolvency index for the region is 0,55, , while for the province it is 0,52.

Total Bankrupt companies in the province : 940.

Total Bankrupt companies in the region : 39.612.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.85

UK Pound

1

Rs.93.27

Euro

1

Rs.71.57

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

ANK

 


 

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.