MIRA INFORM REPORT

 

 

Report No. :

329821

Report Date :

30.06.2015

 

IDENTIFICATION DETAILS

 

Name :

VIPA S.P.A.

 

 

Registered Office :

Via Abetone, 20/22, 41012 -Carpi (MO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

29.12.1973

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Wholesale of Furniture, Rugs and Lighting Equipment.

 

 

No. of Employees :

From 71 to 90

 

 

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 – 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

 

VIPA S.P.A.

 

Via Abetone, 20/22

 

41012 – Carpi (MO) -IT-

 

 

Summary

 

Fiscal Code

:

00007080369

Legal Form

:

Joint stock company

Foundation Date

:

29/12/1973

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 71 to 90

 

 

Activity

 

Wholesale of furniture, rugs and lighting equipment

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00007080369

 

Foreign Trade Reg. no. : MO007110 since 08/01/1992

 

Foreign Trade Reg. no. : 7110 of Modena since 08/01/1992

 

Chamber of Commerce no. : 160574 of Modena since 30/01/1974

 

Chamber of Commerce no. : 193822 of Reggio Emilia

 

Firms' Register : MO023-7266 of Modena since 19/02/1996

 

V.A.T. Code : 00007080369

 

R. E. C. no. : 14933 of Modena since 09/04/1974

 

Foundation date

: 29/12/1973

Establishment date

: 29/12/1973

Legal duration

: 31/12/2050

Nominal Capital

: 1.033.000

Subscribed Capital

: 1.033.000

Paid up Capital

: 1.033.000

 

Legal mail :

pec@pec.vipaspa.it

 

 

Members

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Verde.gif

Vaccari

Leandrina

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

Born in Soliera

(MO)

on 12/04/1938

- Fiscal Code : VCCLDR38D52I802M

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

Residence:

Lenin

, 52

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/06/2013

Board Chairman

28/06/2013

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Verde.gif

Poppi

Paolo

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

Born in Soliera

(MO)

on 04/01/1960

- Fiscal Code : PPPPLA60A04I802T

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

Residence:

Delle Querce

, 34

- 41019

Soliera

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/06/2013

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Verde.gif

Pederzoli

Silvio

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

Born in Carpi

(MO)

on 15/03/1943

- Fiscal Code : PDRSLV43C15B819A

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

Residence:

Carducci

, 33

- 41012

Carpi

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

11/05/2015

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Verde.gif

Poppi

Vilson

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

Born in Soliera

(MO)

on 19/09/1955

- Fiscal Code : PPPVSN55P19I802M

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

Residence:

Borsellino

, 42

- 42047

Rolo

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/06/2013

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

No Prejudicial events are reported

 

 


Companies connected to members *

 

*checkings have been performed on a national scale.

 

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

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Verde.gif

Vaccari

Leandrina

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Valp S.a.s. Di Vaccari Leandrina

Carpi (MO) - IT -

02688040365

General Partner

Active

Registered

Fervit Fasteners S.p.a.

Modena (MO) - IT -

03282480403

Sole Director

Active

Registered

Vipa Group Srl

Carpi (MO) - IT -

03234590366

Director

Active

Registered

Vipa Group Srl

Carpi (MO) - IT -

03234590366

Board Chairman

Active

Registered

Immobiliare Piemme S.r.l.

Rolo (RE) - IT -

02473620355

Sole 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

Vaccari Leandrina

Carpi - IT -

VCCLDR38D52I802M

516.500 .Eur

50,00

Poppi Paolo

Soliera - IT -

PPPPLA60A04I802T

516.500 .Eur

50,00

Poppi Vilson

Rolo - IT -

PPPVSN55P19I802M

516.500 .Eur

50,00

 

 

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

Consorzio Indipendente Per I Servizi All 'impresa

08458740969

100 .Eur

0,83

Active

Vipa Group Srl

Carpi - IT -

03234590366

12.000 .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 16/03/1981

 

Abetone

, 20/22

- 41012

- Carpi

(MO)

- IT -

 

PHONE

: 059688727

 

PHONE

: 0522658900

 

Legal mail

: PEC@PEC.VIPASPA.IT

 

-

Branch

(Point of sale)

since 08/01/2001

 

Cantonazzo

, 20/23

- 42047

- Rolo

(RE)

- IT -

 

-

Branch

(Warehouse)

since 01/01/2008

 

Cantonazzo

, SNC

- 42047

- Rolo

(RE)

- IT -

 

Employees

: 73

 

Assistants

: 1

 

Fittings and Equipment for a value of 130.000

Eur

 

Stocks for a value of 8.700.000

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 up to 20% of the global turnover.

Products abroad are placed by :

- its own agents

 

- direct orders from foreign companies

 

Export is mainly towards:

- Ireland

 

- Italy

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Joint stock company

06/05/1998

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Vipa di Poppi Adelio eamp; C. Snc

06/05/1998

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Verde.gif

Project of splitting-up and tranfer into

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gifValp S.a.s. Di Vaccari Leandrina

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

Abetone

, 20/22

, 41012

, Carpi

(MO)

- IT -

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

Fiscal Code: 02688040365

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

Date

Merging/splitting-up project:

15/10/2001

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Verde.gif

Splitting-up and transfer of assets to

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gifValp S.a.s. Di Vaccari Leandrina

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

Abetone

, 20/22

, 41012

, Carpi

(MO)

- IT -

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

Fiscal Code: 02688040365

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Vuoto.gif

Date

Splitting-up:

04/03/2002



Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Verde.gif

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

 

Legal Procedures

 

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



Financial and Economical Analysis

 

Subject is active since 1973

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

During the last years, it achieved profits (r.o.e. 4,46% on 2013) but without a significant increase in the turnover.

The return on Investment in the last financial year was positive (1,01%) and reflects the field's average.

The amount of the operating result for the year 2013 is of Eur. 395.458 with a -84,32% fall as against the year 2012.

During the latest financial year the gross operating margin amounted to Eur. 852.822 recording a -69,08% decrease.

From a financial aspect the company's status covers total short-term debts; the indebtedness volume in 2013 is in fact 0,25 and with an upward trend compared to the previous year.

The equity capital is equal to Eur. 26.090.052 on stable levels.

Total debts recorded amounted to Eur. 11.907.224 (Eur. 1.010.566 of which were m/l term debts) , a more or less stable value.

Bank and suppliers credit recourse is limited, 83,99 gg. is payment average period which is also lower than the sector average.

The liquidity level is positive (3,06).

Trade credits average terms are slow, on average 144,02 days. and higher than the average of the sector.

Eur. 1.421.063 is the value of cash flow during the year 2013

Labour cost amounts to Eur. 3.037.064, with a 10,84% incidence on production costs. and a 10,69% incidence on sales volumes.

The incidence of the financial charges is of -0,61% on the sales amount.



Financial Data

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

28.403.549

Profit (Loss) for the period

1.163.699

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

27.499.358

Profit (Loss) for the period

1.789.954

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

31.166.215

Profit (Loss) for the period

1.343.636

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

27.539.907

Profit (Loss) for the period

3.439.870

 

Description: \\VIVEK\Foreign Report Raw2\329821_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

22.151.496

Profit (Loss) for the period

422.777



Balance Sheets

 

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

 

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

 

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

 

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

 

Years

2013

2012

2011

BALANCE SHEET ACCOUNTS

 

ASSETS

CREDITS VS PARTNERS

. Deposits not yet withdrawn

. Deposits already withdrawn

Total credits vs partners

FIXED ASSETS

. INTANGIBLE FIXED ASSETS

. . Start-up and expansion expenses

. . Research,develop. and advert.expens.

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

13.725

34.930

40.423

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

323.848

287.854

259.101

. Total Intangible Fixed Assets

337.573

322.784

299.524

. TANGIBLE FIXED ASSETS

. . Real estate

1.208.112

932.752

919.748

. . Plant and machinery

130.741

151.666

156.494

. . Industrial and commercial equipment

31

94

183

. . Other assets

89.945

116.750

125.978

. . Assets under construction and advances

48.990

20.490

20.490

. Total Tangible fixed assets

1.477.819

1.221.752

1.222.893

. FINANCIAL FIXED ASSETS

. . Equity investments

22.000

22.000

22.000

. . . Equity invest. in subsidiary companies

22.000

22.000

22.000

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

2.604.592

1.430.997

930.997

. . . . Within 12 months

2.604.592

3.997

3.997

. . . . Beyond 12 months

1.427.000

927.000

. . . Receivab due from subsidiaries

2.600.400

1.427.000

927.000

. . . . Within 12 months

2.600.400

. . . . Beyond 12 months

1.427.000

927.000

. . . 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

4.192

3.997

3.997

. . . . Within 12 months

4.192

3.997

3.997

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

2.626.592

1.452.997

952.997

Total fixed assets

4.441.984

2.997.533

2.475.414

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

118.732

147.321

287.920

. . Work in progress on order

. . Finished goods

8.576.681

10.457.323

10.265.624

. . Advance payments

. Total Inventories

8.695.413

10.604.644

10.553.544

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

20.288.151

18.661.349

18.224.219

. . Beyond 12 months

. . Trade receivables

11.362.775

9.659.125

11.197.846

. . . . Within 12 months

11.362.775

9.659.125

11.197.846

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

6.422.844

1.774.961

1.725.197

. . . . Within 12 months

6.422.844

1.774.961

1.725.197

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

34.908

3.008.576

1.561.163

. . . . Within 12 months

34.908

3.008.576

1.561.163

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

2.342.185

2.810.347

2.734.386

. . . . Within 12 months

2.342.185

2.810.347

2.734.386

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

125.439

1.408.340

1.005.627

. . . . Within 12 months

125.439

1.408.340

1.005.627

. . . . Beyond 12 months

. Total Credits not held as fixed assets

20.288.151

18.661.349

18.224.219

. 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

4.314.340

2.489.330

1.158.121

. . Checks

. . Banknotes and coins

3.828

4.643

18.702

. Total Liquid funds

4.318.168

2.493.973

1.176.823

Total current assets

33.301.732

31.759.966

29.954.586

ADJUSTMENT ACCOUNTS

. Discount on loans

1.231.138

1.415.840

2.446.515

. Other adjustment accounts

Total adjustments accounts

1.231.138

1.415.840

2.446.515

TOTAL ASSETS

38.974.854

36.173.339

34.876.515

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.033.000

1.033.000

1.033.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

206.600

206.600

206.600

. Reserve for Own shares

. Statute reserves

. Other reserves

23.686.753

21.896.798

20.553.166

. Accumulated Profits (Losses)

. Profit( loss) of the year

1.163.699

1.789.954

1.343.636

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

26.090.052

24.926.352

23.136.402

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

169.131

169.131

169.131

. . Taxation fund, also differed

200.000

. . Other funds

Total Reserves for Risks and Charges

369.131

169.131

169.131

Employee termination indemnities

207.955

206.544

223.710

ACCOUNTS PAYABLE

. . . . Within 12 months

10.896.658

9.431.592

10.939.751

. . . . Beyond 12 months

1.010.566

1.010.865

. . 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

6.333.998

5.920.689

7.606.662

. . . . Within 12 months

5.323.432

4.909.824

7.606.662

. . . . Beyond 12 months

1.010.566

1.010.865

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

17.418

10.841

. . . . Within 12 months

17.418

10.841

. . . . Beyond 12 months

. . Trade payables

5.060.621

3.885.234

2.662.496

. . . . Within 12 months

5.060.621

3.885.234

2.662.496

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

125.490

65.568

3.850

. . . . Within 12 months

125.490

65.568

3.850

. . . . Beyond 12 months

. . Due to associated companies

171.064

384.801

. . . . Within 12 months

171.064

384.801

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

121.315

96.123

4.646

. . . . Within 12 months

121.315

96.123

4.646

. . . . Beyond 12 months

. . Due to social security and welfare inst.

142.291

112.048

123.825

. . . . Within 12 months

142.291

112.048

123.825

. . . . Beyond 12 months

. . Other payables

123.509

174.313

142.630

. . . . Within 12 months

123.509

174.313

142.630

. . . . Beyond 12 months

Total accounts payable

11.907.224

10.442.457

10.939.751

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

400.492

428.855

407.521

Total adjustment accounts

400.492

428.855

407.521

TOTAL LIABILITIES

38.974.854

36.173.339

34.876.515

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

11.256.790

15.202.668

Risk accounts

847.414

72.414

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

28.403.548

27.499.358

31.166.214

. Changes in work in progress

-28.588

-140.600

42.207

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

45.107

37.619

64.795

. . Contributions for operating expenses

13.225

14.544

14.681

. . Different income and revenues

31.882

23.075

50.114

Total value of production

28.420.067

27.396.377

31.273.216

PRODUCTION COSTS

. Raw material,other materials and consum.

15.701.114

15.611.875

25.164.708

. Services received

. Leases and rentals

6.528.685

6.079.091

6.423.905

. Payroll and related costs

3.037.064

2.860.336

2.785.421

. . Wages and salaries

2.196.216

2.041.326

2.028.410

. . Social security contributions

688.516

669.423

616.079

. . Employee termination indemnities

152.332

149.587

140.932

. . Pension and similar

. . Other costs

. Amortization and depreciation

257.364

236.613

207.606

. . Amortization of intangible fixed assets

70.757

62.907

56.514

. . Amortization of tangible fixed assets

97.107

107.649

98.013

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

89.500

66.057

53.079

. Changes in raw materials

1.880.642

-191.698

-5.889.227

. Provisions to risk reserves

200.000

. Other provisions

. Other operating costs

419.740

277.888

305.841

Total production costs

28.024.609

24.874.105

28.998.254

Diff. between value and cost of product.

395.458

2.522.272

2.274.962

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

21.965

57.464

44.420

. . 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

21.965

57.464

44.420

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

21.965

57.464

44.420

. Interest and other financial expense

-194.572

-265.297

-252.556

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

194.572

265.297

252.556

Total financial income and expense

-172.607

-207.833

-208.136

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

1.944.168

609.142

52.861

. . Gains on disposals

. . Other extraordinary income

1.944.168

609.142

52.861

. Extraordinary expense

-271.028

-249.988

-14.598

. . Losses on disposals

. . Taxes relating to prior years

-11.059

. . Other extraordinary expense

-271.028

-238.929

-14.598

Total extraordinary income and expense

1.673.140

359.154

38.263

Results before income taxes

1.895.991

2.673.593

2.105.089

. Taxes on current income

732.292

883.639

761.453

. . current taxes

732.292

883.639

761.453

. . differed taxes(anticip.)

. Net income for the period

1.163.699

1.789.954

1.343.636

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.163.699

1.789.954

1.343.636

 

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

0,11

0,08

0,07

0,09

Elasticity Ratio

Units

0,85

0,88

0,86

0,89

Availability of stock

Units

0,22

0,29

0,30

0,26

Total Liquidity Ratio

Units

0,63

0,58

0,56

0,54

Quick Ratio

Units

0,11

0,07

0,03

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,25

0,28

0,42

3,95

Self Financing Ratio

Units

0,67

0,69

0,66

0,17

Capital protection Ratio

Units

0,92

0,89

0,90

0,62

Liabilities consolidation quotient

Units

0,11

0,13

0,02

0,10

Financing

Units

0,46

0,42

0,47

4,85

Permanent Indebtedness Ratio

Units

0,70

0,72

0,67

0,29

M/L term Debts Ratio

Units

0,03

0,03

0,01

0,07

Net Financial Indebtedness Ratio

Units

0,08

0,14

0,28

1,04

CORRELATION

Fixed assets ratio

Units

6,15

8,72

9,44

2,37

Current ratio

Units

3,06

3,37

2,74

1,18

Acid Test Ratio-Liquidity Ratio

Units

2,26

2,24

1,77

0,80

Structure's primary quotient

Units

5,87

8,32

9,35

1,48

Treasury's primary quotient

Units

0,40

0,26

0,11

0,04

Rate of indebtedness ( Leverage )

%

149,39

145,12

150,74

602,26

Current Capital ( net )

Value

22.405.074

22.328.374

19.014.835

191.984

RETURN

Return on Sales

%

5,00

7,37

4,98

2,03

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

%

4,46

7,18

5,81

6,31

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

%

7,27

10,73

9,10

17,00

Return on Investment ( R.O.I. )

%

1,01

6,97

6,52

4,18

Return/ Sales

%

1,39

9,17

7,30

3,46

Extra Management revenues/charges incid.

%

294,27

70,97

59,06

27,96

Cash Flow

Value

1.421.063

2.026.567

1.551.242

44.823

Operating Profit

Value

395.458

2.522.272

2.274.962

74.603

Gross Operating Margin

Value

852.822

2.758.885

2.482.568

111.383

MANAGEMENT

Credits to clients average term

Days

144,02

126,45

129,35

113,70

Debts to suppliers average term

Days

83,99

68,41

34,77

118,14

Average stock waiting period

Days

110,21

138,83

121,90

72,90

Rate of capital employed return ( Turnover )

Units

0,73

0,76

0,89

1,25

Rate of stock return

Units

3,27

2,59

2,95

4,88

Labour cost incidence

%

10,69

10,40

8,94

8,14

Net financial revenues/ charges incidence

%

-0,61

-0,76

-0,67

-1,38

Labour cost on purchasing expenses

%

10,84

11,50

9,61

8,25

Short-term financing charges

%

1,63

2,54

2,31

2,76

Capital on hand

%

137,22

131,54

111,90

79,85

Sales pro employee

Value

302.165

308.981

358.232

397.742

Labour cost pro employee

Value

32.309

32.138

32.016

33.267

 

 

Remarks

 

1) Protests checking (relative to the last five years) performed by crossing and matching the members names and the Firm's Style with the reported addresses, is supplied by the Informatic Registry managed by the Italian Chamber of Commerce. If the fiscal code is not indicated, the eventual homonymous cases are submitted to expert staff evaluation in order to limit wrong matching risks.

 

2) The Legal Data, supplied and retrived from the Firm's Registry of the Italian Chamber of Commerce, are in line with the last registered modifications.

 

3) Risk evaluation and Credit Opinion have been performed on the base of the actual data at the moment of their availability.

 

 

Market / Territory Data

 

Population living in the province

:

Description: \\VIVEK\Foreign Report Raw2\329821_files\Spazio.gif659.925

Population living in the region

:

Description: \\VIVEK\Foreign Report Raw2\329821_files\Spazio.gif4.151.369

Number of families in the region

:

Description: \\VIVEK\Foreign Report Raw2\329821_files\Spazio.gif1.748.359

 

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

 

- per food products

:

Description: \\VIVEK\Foreign Report Raw2\329821_files\Spazio.gif425

- per non food products

:

Description: \\VIVEK\Foreign Report Raw2\329821_files\Spazio.gif2.063

- per energy consume

:

Description: \\VIVEK\Foreign Report Raw2\329821_files\Spazio.gif143

 

 

Sector Data

 

The values are calculated on a base of 9.175 significant companies.

The companies cash their credits on an average of 114 dd.

The average duration of suppliers debts is about 118 dd.

The sector's profitability is on an average of 2,03%.

The labour cost affects the turnover in the measure of 8,14%.

Goods are held in stock in a range of 73 dd.

The difference between the sales volume and the resources used to realize it is about 1,25.

The employees costs represent the 8,25% 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 18.860 protested subjects are found; in the province they count to 3.557.

The insolvency index for the region is 0,46, , while for the province it is 0,55.

Total Bankrupt companies in the province : 2.526.

Total Bankrupt companies in the region : 14.698.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.92

UK Pound

1

Rs.100.40

Euro

1

Rs.70.41

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

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.