MIRA INFORM REPORT

 

 

Report No. :

331841

Report Date :

13.07.2015

 

IDENTIFICATION DETAILS

 

Name :

CRIS CONF. S.P.A.

 

 

Registered Office :

Strada Comunale Di Fornio, 132  43036 - Fidenza (PR)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

26.09.1985

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

·         Manufacture of Textiles.

·         Manufacture of Other Knitted and Crocheted Apparel.

·         Retail Sale of Clothing in Specialised Stores.

 

 

No. of Employee :

From 251 to 500

 

 

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 :

Slow but correct

 

 

Litigation :

Clear

 

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

Italy

A2

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

ITALY - ECONOMIC OVERVIEW

 

Italy has a diversified 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 132% of GDP in 2014, 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 tax evasion. In 2014 economic growth and labor market conditions continued to deteriorate, with overall unemployment rising to 12.2% and youth unemployment around 40%. Italy's GDP is now nearly 10% below its 2007 pre-crisis level.

 

Source : CIA

 

 

Company name and address

 

CRIS CONF. S.P.A.

 

Strada Comunale Di Fornio, 132  43036 - Fidenza (PR) – IT-

 

 

 

Summary

 

Fiscal Code

:

01516210349

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

26/09/1985

Equity

:

Over 2.582.254

Turnover Range

:

100.000.000/150.000.000

Number of Employees

:

from 251 to 500

 

 

Activity

 

Manufacture of Textiles.

Manufacture of Other Knitted and Crocheted Apparel.

Retail Sale of Clothing in Specialised Stores.

 

Legal Data

 

Legal Form : Joint stock company with sole shareholder

Register of Handcraft firms : 48185

 

Register of Handcraft firms : 48185 of Parma since 24/07/1986

 

Fiscal Code : 01516210349

 

Municipal Licence : 304 of since 09/09/1997

 

Foreign Trade Reg. no. : PR007767 since 23/01/1992

 

Chamber of Commerce no. : 208215 of Alessandria

 

Chamber of Commerce no. : 305057 of Bologna since 15/01/1987

 

Chamber of Commerce no. : 369226 of Brescia

 

Chamber of Commerce no. : 121580 of Livorno

 

Chamber of Commerce no. : 1303689 of Milano

 

Chamber of Commerce no. : 1579458 of Milano

 

Chamber of Commerce no. : 316727 of Modena

 

Chamber of Commerce no. : 159733 of Parma since 29/10/1985

 

Chamber of Commerce no. : 182971 of Reggio Emilia

 

Chamber of Commerce no. : 204336 of Reggio Emilia

 

Chamber of Commerce no. : 59269 of Sondrio

 

Chamber of Commerce no. : 324592 of Treviso

 

Chamber of Commerce no. : 249268 of Varese

 

Firms' Register : PR027-16168 of Parma since 19/02/1996

 

V.A.T. Code : 01516210349

 

R. E. C. no. : 24565 of Parma since 18/08/1987

 

Foundation date

: 26/09/1985

Establishment date

: 26/09/1985

Start of Activities

: 26/09/1985

Legal duration

: 31/12/2040

Nominal Capital

: 1.000.000

Subscribed Capital

: 1.000.000

Paid up Capital

: 1.000.000

 

Legal mail :

ACCOUNTING@PEC.CRISCONF.IT

 

 

Members

 

Negra

Pietro

 

Born in Salsomaggiore Terme

(PR)

on 18/07/1950

- Fiscal Code : NGRPTR50L18H720O

 

Residence:

Ariosto

, 22

- 43036

Fidenza

(PR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/04/2012

Board Chairman

26/04/2012

Managing Director

31/10/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Rubini

Alina

 

Born in Fidenza

(PR)

on 27/01/1953

- Fiscal Code : RBNLNA53A67B034K

 

Residence:

Ariosto

, 22

- 43036

Fidenza

(PR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/04/2012

 

Guiotto

Alberto

 

Born in Pordenone

(PN)

on 04/02/1967

- Fiscal Code : GTTLRT67B04G888N

 

Residence:

Mentana

, 150

- 43100

Parma

(PR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board of Directors' secretary

18/07/2006

 

Negra

Cecilia

 

Born in Fidenza

(PR)

on 30/12/1979

- Fiscal Code : NGRCCL79T70B034K

 

Residence:

Ariosto

, 22

- 43036

Fidenza

(PR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

26/04/2012

 

Dussini

Claudio

 

Born in Piove di Sacco

(PD)

on 13/10/1961

- Fiscal Code : DSSCLD61R13G693L

 

Residence:

Firenze

, 69

- 41100

Modena

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

22/06/2009

 

No Prejudicial events are reported

 

No Protests registered

 

Hpf Societa' A Responsabilita' Limitata

 

 

:

Comunale Di Fornio

, 132

- 43036

Fidenza

(PR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

30/12/2011

 

No Prejudicial events are reported

 

No Protests registered

 

Hpf Societa' A Responsabilita' Limitata

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

Negra

Pietro

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Rosati Casual Di Genevieve Bertrand

Viareggio (LU) - IT -

BRTGVV56B68Z110J

Judicial attachment custodian

Withdrawn

Registered

Bronx Di Alina Cristina Rubini E C. - Societa' In Nome Collettivo

Fidenza (PR) - IT -

02571420104

Partner

Withdrawn

Ceased

Bis Confezioni S.n.c. Di Rubini Alina Cristina E C.

Fidenza (PR) - IT -

01612050342

Partner

Withdrawn

Ceased

Bis Confezioni S.n.c. Di Rubini Alina Cristina E C.

Fidenza (PR) - IT -

01612050342

Legal Owners' representative

Withdrawn

Ceased

BRONX DI ALINA CRISTINA RUBINI eamp; C. - SOCIETA' IN NOME COLLETTIVO

Fidenza (PR) - IT -

02571420104

Partner

Withdrawn

Registered

Three - S.r.l.

Parma (PR) - IT -

01603540343

Sole Director

Withdrawn

Registered

Three - S.r.l.

Parma (PR) - IT -

01603540343

Legal Owners' representative

Withdrawn

Registered

Imda S.r.l.

Milano (MI) - IT -

04189980156

Liquidator

Withdrawn

Ceased

Aria 2 S.r.l.

Arezzo (AR) - IT -

01625000516

Director

Withdrawn

Registered

Aria 2 S.r.l.

Arezzo (AR) - IT -

01625000516

Board Chairman

Withdrawn

Registered

Newco Retails S.r.l.

Firenze (FI) - IT -

02339690485

Sole Director

Withdrawn

Registered

White Touch S.r.l.

Modena (MO) - IT -

03109550362

Managing Director

Withdrawn

Registered

White Touch S.r.l.

Modena (MO) - IT -

03109550362

Director

Withdrawn

Registered

White Touch S.r.l.

Modena (MO) - IT -

03109550362

Board Chairman

Withdrawn

Registered

Macheron Di Pietro Negra E C. Societa' Semplice

Fidenza (PR) - IT -

92143420344

Partner

Active

Registered

Compagnia Del Denim S.r.l.

Serra De' Conti (AN) - IT -

02384920423

Director

Active

Registered

Compagnia Del Denim S.r.l.

Serra De' Conti (AN) - IT -

02384920423

Board Chairman

Active

Registered

Crial S.r.l.

Milano (MI) - IT -

03914890961

Sole Director

Withdrawn

Registered

Crial S.r.l.

Milano (MI) - IT -

03914890961

Board Chairman

Withdrawn

Registered

Cris Confezioni Di Negra Pietro

Fidenza (PR) - IT -

NGRPTR50L18H720O

Proprietor

Withdrawn

Ceased

Cu.ra. S.a.s. Di Negra Pietro E C.

Fidenza (PR) - IT -

01923460347

General Partner

Withdrawn

Ceased

Est Distribuzione S.r.l.

Mogliano Veneto (TV) - IT -

03692330263

Sole Director

Withdrawn

Ceased

Hpf Societa' A Responsabilita' Limitata

Fidenza (PR) - IT -

02630360341

Director

Active

Registered

Hpf Societa' A Responsabilita' Limitata

Fidenza (PR) - IT -

02630360341

Board Chairman

Active

Registered

 

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

For more information, in this case, we advise to request further investigations.


Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Hpf Societa' A Responsabilita' Limitata

Fidenza - IT -

02630360341

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

Ceip Societa' Consortile Per Azioni O In Forma Abbreviata Ceip S.c.p.a.

Parma - IT -

02106590348

860 .Eur

0,52

Active

Compagnia Del Denim S.r.l.

Serra De' Conti - IT -

02384920423

100.000 .Eur

100,00

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

since 26/09/1985

 

Comunale Di Fornio

, 132

- 43036

- Fidenza

(PR)

- IT -

 

PHONE

: 0524530811

 

PHONE

: 0524526460

 

Legal mail

: ACCOUNTING@PEC.CRISCONF.IT

 

-

Branch

(Shop)

since 16/12/1996

 

Lario

, 37

- 21013

- Gallarate

(VA)

- IT -

 

Trading Style: PINKO

 

Total Surface: 60 Sq.mt.

 

PHONE

: 052483009

 

PHONE

: 0302780899

 

PHONE

: 0522454147

 

PHONE

: 0331779835

 

-

Branch

(Shop)

since 08/03/2000

until 20/12/1986

 

Emilia Centro

, 52

- 41100

- Modena

(MO)

- IT -

 

Total Surface: 150 Sq.mt.

 

PHONE

: 028900084

 

-

Branch

(Shop)

since 22/09/2000

until 20/12/1986

 

Minghetti

, 3/E

- 40100

- Bologna

(BO)

- IT -

 

Trading Style: PINKO

 

PHONE

: 051861535

 

-

Branch

(Shop)

since 19/01/1996

 

Crispi

, 8/A

- 42100

- Reggio Emilia

(RE)

- IT -

 

Trading Style: PINKO

 

-

Branch

(Shop)

since 17/12/1996

 

- 25030

- Roncadelle

(BS)

- IT -

 

Trading Style: PINKO

 

-

Branch

(Store)

since 30/07/1997

 

Della Bionda

, 4

- 43036

- Fidenza

(PR)

- IT -

 

PHONE

: 0524530345

 

-

Branch

(Shop)

since 23/02/1999

 

Arnolfo Di Cambio

, 2/A

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Shop)

since 23/02/1999

 

Dei Piatti

, 2

- 20100

- Milano

(MI)

- IT -

 

-

Branch

(Shop)

since 07/09/2000

 

Della Moda

, 1

- 15069

- Serravalle Scrivia

(AL)

- IT -

 

Trading Style: PINKO

 

Total Surface: 168 Sq.mt.

 

-

Branch

(Shop)

since 09/09/1997

 

Berenini

, 6

- 43039

- Salsomaggiore Terme

(PR)

- IT -

 

-

Branch

(Shop)

since 01/03/2001

 

Repubblica

, 21

- 43100

- Parma

(PR)

- IT -

 

Total Surface: 40 Sq.mt.

 

-

Branch

(Shop)

since 01/03/1998

 

Cavour

, 23

- 43036

- Fidenza

(PR)

- IT -

 

Total Surface: 52 Sq.mt.

 

-

Branch

(Shop)

since 07/03/2001

 

Dante

, 23

- 23100

- Sondrio

(SO)

- IT -

 

Total Surface: 90 Sq.mt.

 

-

Branch

(Shop)

since 16/03/2001

 

Matteotti

, 99

- 57023

- Cecina

(LI)

- IT -

 

Total Surface: 80 Sq.mt.

 

-

Branch

(Shop)

since 02/01/2007

 

Calmaggiore

, 4

- 31100

- Treviso

(TV)

- IT -

 

Total Surface: 35 Sq.mt.

 

-

Branch

since 26/09/1985

 

Calatafimi-angolo Via Trento 2

- 43036

- Fidenza

(PR)

- IT -

 

Employees

: 496

 

Fittings and Equipment for a value of 2.250.000

Eur

 

Stocks for a value of 28.870.000

Eur

 

Vans: 3.

 

The company sells in Italy and abroad.

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- direct orders from foreign companies

 

Export is mainly towards:

- France

 

- Greece

 

- Belgium

 

The subject firm uses the following own selling brands:

- PINKO-TOYG

 

 

Traded Brands / Suppliers

 

- PINKO

 

- SAMIT

 

- TIPOGRAFIA CRISTOFORETTI

 

- RICAMO TEX SRL

 

- CON. ROSETTA SNC

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Limited liability company

14/12/1990

Limited liability company

Joint stock company

12/03/2004

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Cris Confezioni di Negra Pietro e C. Snc

14/12/1990

 

EX-MEMBERS / EX-POSITIONS:

 

Negra

Pietro

 

Born in Salsomaggiore Terme

(PR)

on 18/07/1950

- Fiscal Code : NGRPTR50L18H720O

 

Residence:

Ariosto

, 22

- 43036

Fidenza

(PR)

- IT -

 

Ex-Postions

Chairman

 

Rubini

Alina

 

Born in Fidenza

(PR)

on 27/01/1953

- Fiscal Code : RBNLNA53A67B034K

 

Residence:

Ariosto

, 22

- 43036

Fidenza

(PR)

- IT -

 

Ex-Postions

Assistant board Chairman

 

RASTELLI

LUCA

 

Born in PARMA

(PR)

on 12/02/1966

- Fiscal Code : RSTLCU66B12G337G

 

Residence:

CAVALLOTTI

, 45

- 43100

Parma

(PR)

- IT -

 

Ex-Postions

Director

 

MALPELI

GILBERTO

 

Born in COLLECCHIO

(PR)

on 23/07/1951

- Fiscal Code : MLPGBR51L23C852J

 

Residence:

BOCCONI

, 10

- 43100

Parma

(PR)

- IT -

 

Ex-Postions

Director

 

Capelli

Gino

 

Born in Milano

(MI)

on 05/11/1964

- Fiscal Code : CPLGNI64S05F205V

 

Residence:

Nazario Sauro

, 3

- 43100

Parma

(PR)

- IT -

 

Ex-Postions

Temporary Auditor

 

Villa

Fulvio

 

Born in Parma

(PR)

on 22/08/1953

- Fiscal Code : VLLFLV53M22G337Z

 

Residence:

Petrarca

, 8

- 43100

Parma

(PR)

- IT -

 

Ex-Postions

Director

 

Carubbi

Roberta

 

Born in Reggio Emilia

(RE)

on 01/03/1954

- Fiscal Code : CRBRRT54C41H223J

 

Residence:

Giuseppe Verdi

, 22

- 42124

Reggio Emilia

(RE)

- IT -

 

Ex-Postions

Managing Director

Director

 

Montanari

Marco

 

Born in Castelnovo di Sotto

(RE)

on 14/04/1962

- Fiscal Code : MNTMRC62D14C218Y

 

Residence:

F. Cavatorti

, 11614

- 42040

Campegine

(RE)

- IT -

 

Ex-Postions

Temporary Auditor

 

Merola

Carmine

 

Born in Battipaglia

(SA)

on 22/11/1959

- Fiscal Code : MRLCMN59S22A717S

 

Residence:

Del Closio

, 14

- 10090

Buttigliera Alta

(TO)

- IT -

 

Ex-Postions

Procurator

 

Singer

Robert Steven

 

Born in New York

( )

on 30/01/1952

- Fiscal Code : SNGRRT52A30Z404R

 

Residence:

Manzoni

, 38

- 20121

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

Ranalli

Riccardo

 

Born in Torino

(TO)

on 17/10/1955

- Fiscal Code : RNLRCR55R17L219Q

 

Residence:

- 10100

Torino

(TO)

- IT -

 

Ex-Postions

Director

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm succeeded to

 

Cris Confezioni di Negra Pietro

 

Date

:

26/09/1985

 

Project of merging by taking over of

 

Crial S.r.l.

 

Di Porta Vittoria

, 18

, 20122

, Milano

(MI)

- IT -

 

Fiscal Code: 03914890961

 

Date

Merging/splitting-up project:

26/06/2008

 

The firm absorbed by merging of

 

Crial S.r.l.

 

Di Porta Vittoria

, 18

, 20122

, Milano

(MI)

- IT -

 

Fiscal Code: 03914890961

 

Date

:

21/10/2008

 

Project of merging by taking over of

 

Newco Retails S.r.l.

 

Ix Febbraio

, 7

, 50100

, Firenze

(FI)

- IT -

 

Fiscal Code: 02339690485

 

Date

Merging/splitting-up project:

29/06/2009

 

The firm absorbed by merging of

 

Newco Retails S.r.l.

 

Ix Febbraio

, 7

, 50100

, Firenze

(FI)

- IT -

 

Fiscal Code: 02339690485

 

Date

:

21/07/2009

 

The firm absorbed by merging of

 

Newco Retails S.r.l.

 

Ix Febbraio

, 7

, 50100

, Firenze

(FI)

- IT -

 

Fiscal Code: 02339690485

 

Date

:

19/10/2009

 

Project of merging by taking over of

 

White Touch S.r.l.

 

Papa Giovanni Xxiii

, 9-11

, 41100

, Modena

(MO)

- IT -

 

Fiscal Code: 03109550362

 

Date

Merging/splitting-up project:

20/05/2010

 

Resolution of merging of

 

White Touch S.r.l.

 

Papa Giovanni Xxiii

, 9-11

, 41100

, Modena

(MO)

- IT -

 

Fiscal Code: 03109550362

 

Date

:

23/06/2010

 

The firm absorbed by merging of

 

White Touch S.r.l.

 

Papa Giovanni Xxiii

, 9-11

, 41100

, Modena

(MO)

- IT -

 

Fiscal Code: 03109550362

 

Date

:

27/10/2010

 

Project of splitting-up and tranfer into

 

Hpf Societa' A Responsabilita' Limitata

 

Comunale Di Fornio

, 132

, 43036

, Fidenza

(PR)

- IT -

 

Fiscal Code: 02630360341

 

Date

Merging/splitting-up project:

22/05/2012

 

Splitting-up and transfer of assets to

 

Hpf Societa' A Responsabilita' Limitata

 

Comunale Di Fornio

, 132

, 43036

, Fidenza

(PR)

- IT -

 

Fiscal Code: 02630360341

 

Date

Splitting-up:

29/11/2012

 

 

Protests

 

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

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Prejudicial Events Search Result:

 

Legal Mortgage on 07/07/2007. for an amount of 9.154 Euro. Event writing-off

 

EQUITALIA EMILIA NORD S. P. A.


Search performed on a specialized data base.

 

 

Legal Procedures

 

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

 

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

BANCA NAZIONALE DEL LAVORO SPA

AGENZIA DI FIDENZA

PIAZZA PONTIDA, 12

43036

Fidenza

1005

65730

DEUTSCHE BANK SPA

SPORTELLO DI PIACENZA

CORSO VITTORIO EMANUELE II, 8

29100

Piacenza

3104

12600



Financial and Economical Analysis

 

Company's starting of activities dates back to 1985.

The economic-financial analysis has been made on the base of the b/s of the latests three years.

During the last years, it achieved profits (r.o.e. 2,56% on 2013) but without a significant increase in the turnover.

The operating result was positive in the last financial year (7,93%) falling within the field's average.

The amount of the operating result is equal to Eur. 9.695.034 rising (+49,46%) in relation to the previous year.

A gross operating margine for a value of Eur. 17.945.097 was reached. showing a 26,03% growth.

From a financial aspect the company's status covers total short-term debts; the indebtedness volume in 2013 is in fact 0,97 improved in comparison with the year before (1,06.).

It's shareholders funds amount to Eur. 46.121.110 , unchanged if compared to 2012.

During the last financial year total debts volume reached Eur. 66.381.719 (Eur. 16.141.739 were m/l term ones) , a more or less stable value.

The company does not exceed in bank credits; payments average period is instead slightly high (116,72 gg.) but lined up with the field's average.

Liquidity is good (1,75)

Due from customers average term is high and equal to 96,12 days. although lower than the average of the sector.

Eur. 7.378.437 is the value of cash flow during the year 2013

During 2013 financial year labour costs amounted to Eur. 20.403.218, with a 15,65% incidence on production costs. , whereas the incidence on sales revenues is of 14,58%.

Financial charges have a limited incidence (-1,01%) on sales volume.


Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

139.896.159

Profit (Loss) for the period

1.182.094

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

144.041.918

Profit (Loss) for the period

1.617.933

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

149.426.674

Profit (Loss) for the period

7.202.558

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

147.145.860

Profit (Loss) for the period

10.668.190

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

134.633.389

Profit (Loss) for the period

4.928.912



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.

60.271

138.670

191.062

. . Industrial patent rights

823.757

1.110.537

1.403.238

. . Concessions,licenses,trademarks,etc.

83.722

85.114

688.511

. . Goodwill

1.249.823

1.885.056

2.416.801

. . Assets in formation and advance paymen.

118.860

214.195

214.195

. . Other intangible fixed assets

6.547.356

6.709.487

7.578.242

. Total Intangible Fixed Assets

8.883.789

10.143.059

12.492.049

. TANGIBLE FIXED ASSETS

. . Real estate

2.852.613

2.897.710

. . Plant and machinery

2.180.400

2.296.907

2.853.044

. . Industrial and commercial equipment

67.312

132.939

224.844

. . Other assets

3.924.312

3.630.767

4.001.307

. . Assets under construction and advances

193.528

. Total Tangible fixed assets

6.365.552

8.913.226

9.976.905

. FINANCIAL FIXED ASSETS

. . Equity investments

4.323.095

9.572.825

10.917.760

. . . Equity invest. in subsidiary companies

4.322.005

9.571.735

10.916.670

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

1.090

1.090

1.090

. . Financial receivables

12.950.482

6.062.522

5.392.596

. . . . Within 12 months

12.950.482

6.062.522

5.392.596

. . . . Beyond 12 months

. . . Receivab due from subsidiaries

10.025.907

5.823.071

5.147.812

. . . . Within 12 months

10.025.907

5.823.071

5.147.812

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from holding comp.

2.560.409

. . . . Within 12 months

2.560.409

. . . . Beyond 12 months

. . . Receivables due from third parties

364.166

239.451

244.784

. . . . Within 12 months

364.166

239.451

244.784

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

17.273.577

15.635.347

16.310.356

Total fixed assets

32.522.918

34.691.632

38.779.310

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

5.952.130

7.820.994

8.773.830

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

22.916.091

25.776.740

. . Advance payments

24.226.763

. Total Inventories

28.868.221

32.047.757

34.550.570

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

52.178.927

63.725.574

63.063.303

. . Beyond 12 months

1.246.566

. . Trade receivables

37.354.177

43.049.113

52.364.757

. . . . Within 12 months

37.354.177

43.049.113

52.364.757

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

6.755.638

11.547.052

5.547.614

. . . . Within 12 months

6.755.638

11.547.052

5.547.614

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

1.869.584

575.935

. . . . Within 12 months

1.869.584

575.935

. . . . Beyond 12 months

. . Receivables due from holding comp.

148.745

2.628.739

. . . . Within 12 months

148.745

2.628.739

. . . . Beyond 12 months

. . Fiscal Receivables

1.036.975

1.464.391

1.567.469

. . . . Within 12 months

215.640

1.464.391

1.567.469

. . . . Beyond 12 months

821.335

. . Receivables for anticipated taxes

4.839.814

3.458.489

2.831.528

. . . . Within 12 months

4.839.814

3.458.489

2.831.528

. . . . Beyond 12 months

. . Receivables due from third parties

1.420.560

1.001.855

751.935

. . . . Within 12 months

995.329

1.001.855

751.935

. . . . Beyond 12 months

425.231

. Total Credits not held as fixed assets

53.425.493

63.725.574

63.063.303

. 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

5.452.545

4.552.496

2.262.596

. . Checks

. . Banknotes and coins

155.303

343.439

637.315

. Total Liquid funds

5.607.848

4.895.935

2.899.911

Total current assets

87.901.562

100.669.266

100.513.784

ADJUSTMENT ACCOUNTS

. Discount on loans

1.828.884

. Other adjustment accounts

Total adjustments accounts

1.828.884

4.586.558

5.047.908

TOTAL ASSETS

122.253.364

139.947.456

144.341.002

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.000.000

1.000.000

1.000.000

. Additional paid-in capital

. Revaluation reserves

6.001.365

6.001.365

6.001.365

. Legal reserve

228.564

228.564

228.564

. Reserve for Own shares

. Statute reserves

. Other reserves

37.709.087

45.539.128

39.336.570

. Accumulated Profits (Losses)

. Profit( loss) of the year

1.182.094

1.617.933

7.202.558

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

46.121.110

54.386.990

53.769.057

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

2.174.016

1.685.916

1.456.094

. . Taxation fund, also differed

19.779

41.846

42.282

. . Other funds

5.961.562

1.906.678

2.245.202

Total Reserves for Risks and Charges

8.155.357

3.634.440

3.743.578

Employee termination indemnities

770.938

813.152

741.765

ACCOUNTS PAYABLE

. . . . Within 12 months

50.239.978

62.797.927

69.991.811

. . . . Beyond 12 months

16.141.741

17.859.015

15.462.384

. . 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

29.407.662

44.746.157

42.723.003

. . . . Within 12 months

13.265.921

26.887.142

27.260.619

. . . . Beyond 12 months

16.141.741

17.859.015

15.462.384

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

29.853.256

30.008.243

38.015.492

. . . . Within 12 months

29.853.256

30.008.243

38.015.492

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

859.841

849.023

665.118

. . . . Within 12 months

859.841

849.023

665.118

. . . . Beyond 12 months

. . Due to associated companies

78.703

4.417

. . . . Within 12 months

78.703

4.417

. . . . Beyond 12 months

. . Due to holding companies

1.169.946

250.000

. . . . Within 12 months

1.169.946

250.000

. . . . Beyond 12 months

. . Due to the tax authorities

838.719

757.711

884.056

. . . . Within 12 months

838.719

757.711

884.056

. . . . Beyond 12 months

. . Due to social security and welfare inst.

858.336

1.016.047

899.805

. . . . Within 12 months

858.336

1.016.047

899.805

. . . . Beyond 12 months

. . Other payables

3.315.256

3.025.344

2.266.721

. . . . Within 12 months

3.315.256

3.025.344

2.266.721

. . . . Beyond 12 months

Total accounts payable

66.381.719

80.656.942

85.454.195

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

824.240

Total adjustment accounts

824.240

455.932

632.407

TOTAL LIABILITIES

122.253.364

139.947.456

144.341.002

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

7.460.394

Risk accounts

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

139.896.160

144.041.918

149.426.674

. Changes in work in progress

-1.201.453

-1.586.422

10.275.674

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

1.338.902

965.640

1.112.516

. . Contributions for operating expenses

. . Different income and revenues

1.338.902

965.640

1.112.516

Total value of production

140.033.609

143.421.136

160.814.864

PRODUCTION COSTS

. Raw material,other materials and consum.

45.721.060

52.582.373

56.923.411

. Services received

46.092.513

51.121.808

. Leases and rentals

52.862.566

9.471.212

8.723.470

. Payroll and related costs

20.403.218

19.440.184

19.025.544

. . Wages and salaries

14.707.410

13.987.543

13.765.266

. . Social security contributions

4.296.702

4.100.380

4.018.481

. . Employee termination indemnities

1.110.876

1.059.973

983.480

. . Pension and similar

. . Other costs

288.230

292.288

258.317

. Amortization and depreciation

6.196.343

6.546.028

6.427.418

. . Amortization of intangible fixed assets

2.574.580

3.736.166

3.975.305

. . Amortization of tangible fixed assets

1.708.319

1.725.300

1.591.392

. . Depreciation of tangible fixed assets

182.035

. . Writedown of current receiv.and of liquid

1.731.409

1.084.562

860.721

. Changes in raw materials

1.276.023

-223.213

-244.229

. Provisions to risk reserves

2.053.720

1.205.584

665.855

. Other provisions

. Other operating costs

1.825.645

1.819.924

987.536

Total production costs

130.338.575

136.934.605

143.630.813

Diff. between value and cost of product.

9.695.034

6.486.531

17.184.051

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

128.430

. . Financ.income from receivables

80.334

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

80.334

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

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

48.096

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

48.096

. Interest and other financial expense

-1.535.070

-140.867

-744.036

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

1.535.070

-140.867

-744.036

Total financial income and expense

-1.406.640

-140.867

-744.036

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-3.323.329

-2.012.248

-3.047.709

. . Of equity investments

-3.323.329

-2.012.248

-3.047.709

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-3.323.329

-2.012.248

-3.047.709

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

294.115

986.501

360.716

. . Gains on disposals

. . Other extraordinary income

294.115

986.501

360.716

. Extraordinary expense

-1.368.832

-1.169.022

-548.883

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-1.368.832

-1.169.022

-548.883

Total extraordinary income and expense

-1.074.717

-182.521

-188.167

Results before income taxes

3.890.348

4.150.895

13.204.139

. Taxes on current income

2.708.254

2.532.962

6.001.581

. . current taxes

2.532.962

6.001.581

. . differed taxes(anticip.)

. Net income for the period

1.182.094

1.617.933

7.202.558

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.182.094

1.617.933

7.202.558

 

 

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

0,27

0,25

0,27

0,21

Elasticity Ratio

Units

0,72

0,72

0,70

0,74

Availability of stock

Units

0,24

0,23

0,24

0,22

Total Liquidity Ratio

Units

0,48

0,49

0,46

0,47

Quick Ratio

Units

0,05

0,03

0,02

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,97

1,06

1,25

1,63

Self Financing Ratio

Units

0,38

0,39

0,37

0,27

Capital protection Ratio

Units

0,95

0,95

0,85

0,76

Liabilities consolidation quotient

Units

0,34

0,30

0,23

0,17

Financing

Units

1,44

1,48

1,59

2,41

Permanent Indebtedness Ratio

Units

0,52

0,52

0,48

0,42

M/L term Debts Ratio

Units

0,14

0,13

0,11

0,12

Net Financial Indebtedness Ratio

Units

0,52

0,73

0,74

1,01

CORRELATION

Fixed assets ratio

Units

1,94

2,11

1,80

1,89

Current ratio

Units

1,75

1,60

1,44

1,23

Acid Test Ratio-Liquidity Ratio

Units

1,18

1,09

0,94

0,87

Structure's primary quotient

Units

1,42

1,57

1,39

1,14

Treasury's primary quotient

Units

0,11

0,08

0,04

0,03

Rate of indebtedness ( Leverage )

%

265,07

257,32

268,45

363,43

Current Capital ( net )

Value

37.661.582

37.871.339

30.521.973

516.008

RETURN

Return on Sales

%

5,27

5,67

9,12

2,65

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

%

2,56

2,97

13,40

3,99

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

%

8,44

7,63

24,56

8,24

Return on Investment ( R.O.I. )

%

7,93

4,63

11,91

3,98

Return/ Sales

%

6,93

4,50

11,50

4,06

Extra Management revenues/charges incid.

%

12,19

24,94

41,91

22,26

Cash Flow

Value

7.378.437

8.163.961

13.629.976

131.616

Operating Profit

Value

9.695.034

6.486.531

17.184.051

171.264

Gross Operating Margin

Value

17.945.097

14.238.143

24.277.324

292.452

MANAGEMENT

Credits to clients average term

Days

96,12

144,46

139,52

125,56

Debts to suppliers average term

Days

116,72

103,57

119,25

100,12

Average stock waiting period

Days

74,29

80,10

83,24

71,59

Rate of capital employed return ( Turnover )

Units

1,14

1,03

1,04

1,04

Rate of stock return

Units

4,85

4,49

4,32

5,02

Labour cost incidence

%

14,58

13,50

12,73

13,02

Net financial revenues/ charges incidence

%

-1,01

-0,10

-0,50

-2,14

Labour cost on purchasing expenses

%

15,65

14,20

13,25

13,65

Short-term financing charges

%

2,31

0,17

0,87

3,52

Capital on hand

%

87,39

97,16

96,60

95,65

Sales pro employee

Value

219.617

237.301

251.560

210.489

Labour cost pro employee

Value

32.030

32.027

32.030

29.351

 

 

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

:

413.198

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

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

 

- per food products

:

425

- per non food products

:

2.063

- per energy consume

:

143

 

Sector Data

 

The values are calculated on a base of 249 significant companies.

The companies cash their credits on an average of 126 dd.

The average duration of suppliers debts is about 100 dd.

The sector's profitability is on an average of 2,65%.

The labour cost affects the turnover in the measure of 13,02%.

Goods are held in stock in a range of 72 dd.

The difference between the sales volume and the resources used to realize it is about 1,04.

The employees costs represent the 13,65% of the production costs.

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered lowly risky.

In the region 18.860 protested subjects are found; in the province they count to 1.231.

The insolvency index for the region is 0,46, , while for the province it is 0,31.

Total Bankrupt companies in the province : 1.624.

Total Bankrupt companies in the region : 14.698.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.38

UK Pound

1

Rs.97.65

Euro

1

Rs.70.43

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

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.