MIRA INFORM REPORT

 

 

Report No. :

329210

Report Date :

24.06.2015

 

IDENTIFICATION DETAILS

 

Name :

CARLE E MONTANARI-OPM S.P.A.

 

 

Registered Office :

Via Trebbia, 22 LOCALITA' QUINTO STAMPI 20089 - Rozzano (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

19.12.1980

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

Manufacture of machinery for the food, beverage and tobacco industries.

 

 

No. of Employee :

From 251 to 500

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

Italy

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

ITALY ECONOMIC OVERVIEW

 

Italy has a diversified 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

 

CARLE E MONTANARI-OPM S.P.A.

 

Via Trebbia, 22 LOCALITA' QUINTO STAMPI 20089 - Rozzano (MI) -IT-

 

 

 

Summary

 

Fiscal Code

:

04704190158

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

19/12/1980

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

from 251 to 500

 

Activity

Manufacture of machinery for the food, beverage and tobacco industries

 

Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 04704190158

 

Foreign Trade Reg. no. : MI036547 since 13/12/1991

 

Foreign Trade Reg. no. : 36547 of Milano since 13/12/1991

 

Foreign Trade Reg. no. : 036547 of Milano since 13/12/1991

 

Chamber of Commerce no. : 133954 of Alessandria

 

Chamber of Commerce no. : 249987 of Bergamo

 

Chamber of Commerce no. : 266829 of Bologna

 

Chamber of Commerce no. : 292384 of Cuneo

 

Chamber of Commerce no. : 1031095 of Milano since 15/02/1980

 

Chamber of Commerce no. : 842897 of Torino

 

Chamber of Commerce no. : 1163963 of Torino

 

Firms' Register : MI146-201179 of Milano since 19/02/1996

 

V.A.T. Code : 04704190158

 

Tribunal Co. Register : 201179 of

 

Foundation date

: 05/02/1980

Establishment date

: 05/02/1980

Start of Activities

: 19/12/1980

Legal duration

: 31/12/2050

Nominal Capital

: 600.000

Subscribed Capital

: 600.000

Paid up Capital

: 600.000

 

Legal mail :

CARLE-MONTANARI@LEGALMAIL.IT

 

 

Members

 

Rista

Giovanni

 

Born in Vezza d'Alba

(CN)

on 02/05/1953

- Fiscal Code : RSTGNN53E02L817B

 

Residence:

Trebbia

, 22

- 20089

Rozzano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

22/05/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Ercoli

Simona

 

Born in Motta di Livenza

(TV)

on 16/10/1971

- Fiscal Code : RCLSMN71R56F770J

 

Residence:

Tessitura

, 1/B

- 23875

Osnago

(LC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

29/06/2007

Director

08/04/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Mercanti

Massimo

 

Born in Citta' della Pieve

(PG)

on 10/09/1955

- Fiscal Code : MRCMSM55P10C744B

 

Residence:

Trebbia

, 22

- 20089

Rozzano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

12/04/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Abluton

Aldo

 

Born in Castelnuovo Calcea

(AT)

on 09/01/1957

- Fiscal Code : BLTLDA57A09C230S

 

Residence:

San Marzanotto

, 293 A

- 14100

Asti

(AT)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

08/04/2014

Procurator

18/06/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Cmh S.r.l.

 

 

:

Luigi Carlo Farini

, 11

- 40124

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

02/08/2011

 

No Prejudicial events are reported

 

No Protests registered

 

Roncato

Moreno

 

Born in Treviso

(TV)

on 24/01/1956

- Fiscal Code : RNCMRN56A24L407X

 

Residence:

Imperial Oaks Drive

, 2925

Raleigh

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

08/04/2014

Managing Director

08/04/2014

Board Chairman

08/04/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Ruscazio

Carlo Maria

 

Born in Torino

(TO)

on 24/03/1966

- Fiscal Code : RSCCLM66C24L219U

 

Residence:

Trebbia

, 22

- 20089

Rozzano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

12/04/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Lumini

Franco

 

Born in Piacenza

(PC)

on 21/11/1970

- Fiscal Code : LMNFNC70S21G535Z

 

Residence:

Trebbia

, 22

- 20089

Rozzano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

17/05/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Davico

Alessandro

 

Born in Cuneo

(CN)

on 04/07/1970

- Fiscal Code : DVCLSN70L04D205Q

 

Residence:

Trebbia

, 22

- 20089

Rozzano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

22/05/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Sarotto

Silvano

 

Born in Cuneo

(CN)

on 16/05/1968

- Fiscal Code : SRTSVN68E16D205X

 

Residence:

Trebbia

, 22

- 20089

Rozzano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

22/05/2013

 

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.

 

Cmh S.r.l.

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

O P M - S.p.a.

Monticello d'Alba (CN) - IT -

00582040044

Sole partner

Active

Registered

 

Roncato

Moreno

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Cmh S.r.l.

Bologna (BO) - IT -

03092521206

Director

Active

Registered

Cmh S.r.l.

Bologna (BO) - IT -

03092521206

Managing Director

Active

Registered

Cmfima S.r.l.

Imola (BO) - IT -

03145781203

Director

Withdrawn

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

Cmh S.r.l.

Bologna - IT -

03092521206

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

Carle E Montanari Tech Spa

10015050155

50,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Trebbia

, 22

- 20089

- Rozzano

(MI)

- IT -

 

Legal mail

: CARLE-MONTANARI@LEGALMAIL.IT

 

-

Branch

(Factory)

since 23/12/1980

 

Franchi Maggi

, 44/46

- 20089

- Rozzano

(MI)

- IT -

 

PHONE

: 0284491

 

-

Branch

(Factory)

since 01/10/2012

 

Statale 231

, 8/A

- 12066

- Monticello d'Alba

(CN)

- IT -

 

Employees

: 275

 

Fittings and Equipment for a value of 960.000

Eur

 

Stocks for a value of 18.620.000

Eur

 

Work in progress for a value of 10.810.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- its own sales net-work

 

- its own agents

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Belgium

 

The subject firm uses the following own selling brands:

- CARLE E MONTANARI

 

 

Traded Brands / Suppliers

 

- TEI SPA

 

- GRATTAROLA CERIANI

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

O P M - S.p.a.

 

231

, 8/A

, 12066

, Monticello d'Alba

(CN)

- IT -

 

Fiscal Code: 00582040044

 

Date

Merging/splitting-up project:

26/04/2012

 

The firm absorbed by merging of

 

O P M - S.p.a.

 

231

, 8/A

, 12066

, Monticello d'Alba

(CN)

- IT -

 

Fiscal Code: 00582040044

 

Date

:

12/09/2012



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: NEGATIVE

 

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 POPOLARE DI MILANO

AGENZIA 20

20100

Milano

05584

01620

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 1980.

An eco-fin analysis has been made on the base od the b/s fo the years 2011, 2012 and 2013.

Under the financial profile unstable results are noted. yet with a positive result in the 2013 (r.o.e. 20,92%). In the last financial year a drop in sales has been registered (-7,42%).

The operating result was positive in the last financial year (5,66%) and in line with the sector's average.

An operating result of Eur. 3.147.880 has been registered. showing an upward trend more then 100% compared to the previous financial year.

The gross operating margin of the latest financial year is of Eur. 4.649.189 showing a 88,64% growth.

The ratio between shareholder's equity and borrowed capital is not well balanced, the indebtedness level is equal to 7,72 falling if compared to 2012.

The equity capital is equal to Eur. 4.867.075 , rising by 26,45%.

During the last financial year debts totalled Eur. 42.043.726 (Eur. 509.825 of which were m/l term debts) on the same levels as the year before.

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

Liquid assets are good.

As far as the collection of credit goes, the average is high (122,8 days). but on the same levels as the average of the sector.

2013 financial year closed with a cash flow of Eur. 2.662.698

During 2013 financial year labour costs amounted to Eur. 18.545.059, with a 25,46% incidence on production costs. and a 26,04% incidence on sales volumes.

If compared to the sales volume (-0,84%), the impact of the financial charges is limited.


Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

71.212.349

Profit (Loss) for the period

1.018.281

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

76.922.276

Profit (Loss) for the period

-340.004

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

27.399.177

Profit (Loss) for the period

-813.563

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

21.226.788

Profit (Loss) for the period

-4.023.414

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

21.619.101

Profit (Loss) for the period

-3.508.495



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

56.702

71.469

. . Research,develop. and advert.expens.

1.100.454

1.126.179

828.423

. . Industrial patent rights

307.777

126.141

34.036

. . Concessions,licenses,trademarks,etc.

931.804

588.760

2.382

. . Goodwill

481.758

562.051

. . Assets in formation and advance paymen.

1.015.212

. . Other intangible fixed assets

83.546

134.908

23.717

. Total Intangible Fixed Assets

2.962.041

3.624.720

888.558

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

903.058

932.737

626.162

. . Industrial and commercial equipment

55.070

61.020

51.343

. . Other assets

199.502

253.310

98.218

. . Assets under construction and advances

211.045

164.041

. Total Tangible fixed assets

1.157.630

1.458.112

939.764

. FINANCIAL FIXED ASSETS

. . Equity investments

275

144.307

. . . Equity invest. in subsidiary companies

144.032

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

275

275

. . Financial receivables

324.653

1.095.271

44.084

. . . . Within 12 months

39.627

45.246

44.084

. . . . Beyond 12 months

285.026

1.050.025

. . . 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.

765.000

. . . . Within 12 months

. . . . Beyond 12 months

765.000

. . . Receivables due from third parties

324.653

330.271

44.084

. . . . Within 12 months

39.627

45.246

44.084

. . . . Beyond 12 months

285.026

285.025

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

324.928

1.239.578

44.084

Total fixed assets

4.444.599

6.322.410

1.872.406

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

4.406.526

3.569.220

2.635.293

. . Work in progress and semimanufactured

1.579.705

1.915.660

634.574

. . Work in progress on order

10.809.691

6.275.134

1.148.764

. . Finished goods

1.451.093

3.196.900

402.500

. . Advance payments

376.452

597.088

60.470

. Total Inventories

18.623.467

15.554.002

4.881.601

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

28.042.978

26.227.779

11.772.571

. . Beyond 12 months

229.418

973.497

2.891.001

. . Trade receivables

24.292.008

21.807.323

12.542.643

. . . . Within 12 months

24.155.430

20.895.655

9.695.568

. . . . Beyond 12 months

136.578

911.668

2.847.075

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

433.439

. . . . Within 12 months

433.439

. . . . Beyond 12 months

. . Receivables due from holding comp.

201.113

851.943

18.779

. . . . Within 12 months

201.113

851.943

. . . . Beyond 12 months

18.779

. . Fiscal Receivables

774.769

1.317.245

431.102

. . . . Within 12 months

774.769

1.317.245

431.102

. . . . Beyond 12 months

. . Receivables for anticipated taxes

2.358.140

2.431.101

1.154.335

. . . . Within 12 months

2.358.140

2.393.979

1.154.335

. . . . Beyond 12 months

37.122

. . Receivables due from third parties

646.366

793.664

83.274

. . . . Within 12 months

553.526

768.957

58.127

. . . . Beyond 12 months

92.840

24.707

25.147

. Total Credits not held as fixed assets

28.272.396

27.201.276

14.663.572

. 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

3.944.589

1.055.482

1.714.175

. . Checks

. . Banknotes and coins

12.615

20.760

12.667

. Total Liquid funds

3.957.204

1.076.242

1.726.842

Total current assets

50.853.067

43.831.520

21.272.015

ADJUSTMENT ACCOUNTS

. Discount on loans

304.797

322.700

. Other adjustment accounts

214.751

Total adjustments accounts

304.797

322.700

214.751

TOTAL ASSETS

55.602.463

50.476.630

23.359.172

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

600.000

600.000

120.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

. Reserve for Own shares

. Statute reserves

. Other reserves

8.425.776

8.425.776

4.909.272

. Accumulated Profits (Losses)

-5.176.982

-4.836.978

-4.023.414

. Profit( loss) of the year

1.018.281

-340.004

-813.563

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

4.867.075

3.848.794

192.295

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

50.306

42.437

30.414

. . Taxation fund, also differed

702.721

367.295

78.453

. . Other funds

4.416.651

4.347.309

1.589.896

Total Reserves for Risks and Charges

5.169.678

4.757.041

1.698.763

Employee termination indemnities

3.383.907

3.430.077

1.688.050

ACCOUNTS PAYABLE

. . . . Within 12 months

41.533.901

37.687.678

19.491.884

. . . . Beyond 12 months

509.825

. . 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

4.413.270

8.809.869

5.092.895

. . . . Within 12 months

3.903.445

8.809.869

5.092.895

. . . . Beyond 12 months

509.825

. . Due to other providers of finance

146.764

146.764

736.464

. . . . Within 12 months

146.764

146.764

736.464

. . . . Beyond 12 months

. . Advances from customers

6.640.038

3.083.956

1.927.090

. . . . Within 12 months

6.640.038

3.083.956

1.927.090

. . . . Beyond 12 months

. . Trade payables

24.593.874

20.603.573

9.444.614

. . . . Within 12 months

24.593.874

20.603.573

9.444.614

. . . . 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

791.066

. . . . Within 12 months

791.066

. . . . Beyond 12 months

. . Due to holding companies

1.756.464

897.534

299.269

. . . . Within 12 months

1.756.464

897.534

299.269

. . . . Beyond 12 months

. . Due to the tax authorities

942.967

850.494

333.031

. . . . Within 12 months

942.967

850.494

333.031

. . . . Beyond 12 months

. . Due to social security and welfare inst.

1.427.719

1.356.826

429.851

. . . . Within 12 months

1.427.719

1.356.826

429.851

. . . . Beyond 12 months

. . Other payables

2.122.630

1.938.662

437.604

. . . . Within 12 months

2.122.630

1.938.662

437.604

. . . . Beyond 12 months

Total accounts payable

42.043.726

37.687.678

19.491.884

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

138.077

753.040

288.180

Total adjustment accounts

138.077

753.040

288.180

TOTAL LIABILITIES

55.602.463

50.476.630

23.359.172

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

61.053

137.597

Risk accounts

2.657.731

3.820.137

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

71.212.349

76.922.275

27.399.177

. Changes in work in progress

-802.020

-415.543

-258.806

. Changes in semi-manufact. products

4.534.557

-2.876.802

560.313

. Capitalization of internal work

408.748

1.105.077

602.797

. Other income and revenues

638.634

879.228

149.122

. . Contributions for operating expenses

. . Different income and revenues

638.634

879.228

149.122

Total value of production

75.992.268

75.614.235

28.452.603

PRODUCTION COSTS

. Raw material,other materials and consum.

26.251.960

30.573.521

11.027.891

. Services received

11.437.539

. Leases and rentals

25.486.621

22.930.648

571.532

. Payroll and related costs

18.545.059

18.858.641

5.850.838

. . Wages and salaries

13.399.807

13.578.446

4.117.726

. . Social security contributions

4.218.878

4.304.289

1.302.195

. . Employee termination indemnities

915.171

953.565

340.190

. . Pension and similar

12.023

10.915

. . Other costs

11.203

10.318

79.812

. Amortization and depreciation

1.644.417

1.487.190

773.636

. . Amortization of intangible fixed assets

1.077.585

859.218

456.986

. . Amortization of tangible fixed assets

394.903

422.230

252.079

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

171.929

205.742

64.571

. Changes in raw materials

442.435

97.182

340.109

. Provisions to risk reserves

259.895

. Other provisions

-403.003

1.119.260

. Other operating costs

617.004

689.691

223.324

Total production costs

72.844.388

75.756.133

30.224.869

Diff. between value and cost of product.

3.147.880

-141.898

-1.772.266

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

100.365

. . In subsidiary companies

100.365

. . In associated companies

. . In other companies

. Other financial income

47.012

256.349

64.984

. . Financ.income from receivables

18.064

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

18.064

. . . Towards other companies

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

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

47.012

238.285

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

12.391

. . . - Other companies

34.621

238.285

. Interest and other financial expense

-644.341

-883.507

-290.938

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

-86.729

-51.316

. . Towards other companies

644.341

883.507

Total financial income and expense

-597.329

-526.793

-225.954

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-157.777

. . Of equity investments

-157.777

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-157.777

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

743.815

1.444.894

. . Gains on disposals

471.558

. . Other extraordinary income

743.815

973.336

. Extraordinary expense

-237.392

-23.340

-1

. . Losses on disposals

-24.667

. . Taxes relating to prior years

-275

-23.340

. . Other extraordinary expense

-212.450

-1

Total extraordinary income and expense

-237.392

720.475

1.444.893

Results before income taxes

2.313.159

-105.993

-553.327

. Taxes on current income

1.294.878

234.011

260.236

. . current taxes

876.191

547.700

149.329

. . differed taxes(anticip.)

418.687

-313.689

110.907

. Net income for the period

1.018.281

-340.004

-813.563

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.018.281

-340.004

-813.563

 

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

0,08

0,13

0,08

0,18

Elasticity Ratio

Units

0,91

0,87

0,91

0,80

Availability of stock

Units

0,33

0,31

0,21

0,24

Total Liquidity Ratio

Units

0,58

0,56

0,70

0,48

Quick Ratio

Units

0,07

0,02

0,07

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

7,72

9,51

92,38

3,25

Self Financing Ratio

Units

0,09

0,08

0,01

0,19

Capital protection Ratio

Units

0,67

0,93

4,61

0,63

Liabilities consolidation quotient

Units

0,09

0,09

0,09

0,19

Financing

Units

8,64

9,79

101,36

3,80

Permanent Indebtedness Ratio

Units

0,16

0,14

0,08

0,36

M/L term Debts Ratio

Units

0,07

0,07

0,07

0,11

Net Financial Indebtedness Ratio

Units

0,12

2,05

21,33

0,63

CORRELATION

Fixed assets ratio

Units

1,97

1,15

1,00

1,75

Current ratio

Units

1,22

1,16

1,09

1,21

Acid Test Ratio-Liquidity Ratio

Units

0,78

0,75

0,84

0,81

Structure's primary quotient

Units

1,10

0,61

0,10

1,03

Treasury's primary quotient

Units

0,10

0,03

0,09

0,06

Rate of indebtedness ( Leverage )

%

1142,42

1311,49

12147,57

516,42

Current Capital ( net )

Value

9.319.166

6.143.842

1.780.131

422.465

RETURN

Return on Sales

%

3,74

1,49

-0,15

3,35

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

%

20,92

-8,83

-423,08

5,13

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

%

47,53

-2,75

-287,75

14,77

Return on Investment ( R.O.I. )

%

5,66

-0,28

-7,59

4,16

Return/ Sales

%

4,42

-0,18

-6,47

4,11

Extra Management revenues/charges incid.

%

32,35

n.c.

n.c.

28,57

Cash Flow

Value

2.662.698

1.147.186

-39.927

122.482

Operating Profit

Value

3.147.880

-141.898

-1.772.266

144.752

Gross Operating Margin

Value

4.649.189

2.464.552

-998.630

241.990

MANAGEMENT

Credits to clients average term

Days

122,80

102,06

164,80

111,85

Debts to suppliers average term

Days

183,35

144,67

164,63

128,30

Average stock waiting period

Days

94,15

72,79

64,14

80,43

Rate of capital employed return ( Turnover )

Units

1,28

1,52

1,17

1,08

Rate of stock return

Units

3,82

4,95

5,61

4,45

Labour cost incidence

%

26,04

24,52

21,35

19,12

Net financial revenues/ charges incidence

%

-0,84

-0,68

-0,82

-1,08

Labour cost on purchasing expenses

%

25,46

24,89

19,36

19,02

Short-term financing charges

%

1,53

2,34

1,49

2,68

Capital on hand

%

78,08

65,62

85,26

91,91

Sales pro employee

Value

122.991

130.598

314.933

198.432

Labour cost pro employee

Value

32.029

32.018

67.251

35.779

 

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

:

3.839.216

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

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

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

Sector Data

 

The values are calculated on a base of 1.206 significant companies.

 

The companies cash their credits on an average of 112 dd.

The average duration of suppliers debts is about 128 dd.

The sector's profitability is on an average of 3,35%.

The labour cost affects the turnover in the measure of 19,12%.

Goods are held in stock in a range of 80 dd.

The difference between the sales volume and the resources used to realize it is about 1,08.

The employees costs represent the 19,02% of the production costs.

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.64

UK Pound

1

Rs.100.41

Euro

1

Rs.71.63

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

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.