MIRA INFORM REPORT

 

 

Report No. :

321288

Report Date :

06.05.2015

 

IDENTIFICATION DETAILS

 

Name :

FRATELLI ZANGHERI E C. - S.R.L.

 

 

Registered Office :

Via A. Manzoni, 2 Cerasolo Ausa, 47853 – Coriano (RN)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

31.10.1972

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

·         Sawmilling and Planing of Wood

·         Manufacture of Various Products in Wood (Except Furniture)

 

 

No. of Employees :

From 111 to 130

 

 

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 :

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

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

 

FRATELLI ZANGHERI E C. - S.R.L.

 

Via A. Manzoni, 2 CERASOLO AUSA

 

47853 - Coriano (RN) -IT-

 

 

Summary

 

Fiscal Code

:

00379830409

Legal Form

:

Limited liability company

start of Activities

:

26/08/1974

Equity

:

Over 2.582.254

Turnover Range

:

10.000.000/12.750.000

Number of Employees

:

from 111 to 130

 

 

Activity

 

Sawmilling and planing of wood

Manufacture of various products in wood (except furniture)

 

 

Legal Data

 

Legal Form : Limited liability company

Fiscal Code : 00379830409

 

Foreign Trade Reg. no. : RN000228 since 17/12/1991

 

Foreign Trade Reg. no. : 228 of Rimini since 17/12/1991

 

Foreign Trade Reg. no. : 000228 of Rimini since 17/12/1991

 

Chamber of Commerce no. : 146773 of Rimini since 15/07/1974

 

Firms' Register : RN014-1537 of Rimini since 19/02/1996

 

V.A.T. Code : 00379830409

 

Tribunal Co. Register : 1537 of

 

Foundation date

: 31/10/1972

Establishment date

: 31/10/1972

Start of Activities

: 26/08/1974

Legal duration

: 31/12/2050

Nominal Capital

: 52.000

Subscribed Capital

: 52.000

Paid up Capital

: 52.000

 

Legal mail :

FLLI.ZANGHERI@LEGAL-PEC.IT

 

 

 

Members

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Verde.gif

Zangheri

Gigliola

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Born in Rimini

(FO)

on 11/08/1940

- Fiscal Code : ZNGGLL40M51H294E

 

Position

Since

Shares Amount

% Ownership

Partner

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Verde.gif

Zangheri Cesare Luciano

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

No Protests registered

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Verde.gif

Zangheri

Barbara

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Born in Rimini

(FO)

on 27/04/1963

- Fiscal Code : ZNGBBR63D67H294R

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Residence:

A. Bertola

, 20

- 47921

Rimini

(RN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole Director

12/01/2015

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

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.

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Verde.gif

Zangheri

Barbara

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Zamar S.r.l.

Rimini (RN) - IT -

06017140150

Sole Director

Active

Registered

Consulenti Associati S.r.l.

Rimini (RN) - IT -

02585700400

Sole Director

Active

Registered

Zangheri E Associati S.a.s. Di ZangheriBarbara

Rimini (RN) - IT -

07295590967

General Partner

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

Zangheri Gigliola

ZNGGLL40M51H294E

26.000 .Eur

50,00

Zangheri Monica

Rimini - IT -

ZNGMNC59M48H294W

1.040 .Eur

2,00

Zangheri Paolo

Rimini - IT -

ZNGPLA67H10H294L

1.040 .Eur

2,00

Zangheri Cesare Luciano

ZNGCRL32H05H294L

22.880 .Eur

44,00

Zangheri Barbara

Rimini - IT -

ZNGBBR63D67H294R

1.040 .Eur

2,00

 

 

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

Assindustria Energia Rimini In Sintesi A Ssoenergia Rimini

Rimini - IT -

03100320401

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 31/10/1972

 

A. Manzoni

, 2

- 47040

- Coriano

(RN)

- IT -

 

PHONE

: 0541759262

 

Legal mail

: FLLI.ZANGHERI@LEGAL-PEC.IT

 

-

Office not registered

 

Superstrada Rimini - S. Marino

, km. 7,500

- 47040

- Coriano

(RN)

- IT -

 

PHONE

: 0541759262

 

-

Branch

(Factory)

since 01/02/1999

 

Manzoni

, 3

- 47040

- Coriano

(RN)

- IT -

 

PHONE

: 0541759262

 

Employees

: 119

 

Assistants

: 2

 

Fittings and Equipment for a value of 2.010.000

Eur

 

Stocks for a value of 2.590.000

Eur

 

Vehiclesquite satisfactory.

 

Sales are on an international scale.

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- its own agents

 

- direct orders to foreign companies

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- its own agents

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Stati Uniti

 

Export is mainly towards:

- Italy

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited partnership

Limited liability company

22/12/1994

 

EX-MEMBERS / EX-POSITIONS:

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Rosso.gif

Zangheri

Gigliola

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Born in Rimini

(FO)

on 11/08/1940

- Fiscal Code : ZNGGLL40M51H294E

 

Ex-Postions

Sole Director

Partner

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Rosso.gif

Moretti

Daniele

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Born in Rimini

(FO)

on 15/07/1946

- Fiscal Code : MRTDNL46L15H294Q

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Residence:

Vienna

, 11

- 47900

Rimini

(RN)

- IT -

 

Ex-Postions

Permanent Auditor

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Rosso.gif

ROSETTI

MASSIMO

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Born in TORINO

(TO)

on 15/01/1967

- Fiscal Code : RSTMSM67A15L219V

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Residence:

BASTIONI SETTENTRIONALI

, 49

- 47900

Rimini

(RN)

- IT -

 

Ex-Postions

Permanent Auditor

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Rosso.gif

Righetti

Grazia

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Born in Rimini

(FO)

on 15/01/1962

- Fiscal Code : RGHGRZ62A55H294G

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Residence:

Acquario

, 19

- 47900

Rimini

(RN)

- IT -

 

Ex-Postions

Temporary Auditor

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Rosso.gif

Zangheri

Paolo

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Born in Rimini

(FO)

on 10/06/1967

- Fiscal Code : ZNGPLA67H10H294L

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Residence:

Guicciardini

, 15

- 47900

Rimini

(RN)

- IT -

 

Ex-Postions

Sole Director

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Rosso.gif

Muccioli

Sandro

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Born in Rimini

(FO)

on 13/12/1962

- Fiscal Code : MCCSDR62T13H294G

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Residence:

Resia

, 5

- 47900

Rimini

(RN)

- IT -

 

Ex-Postions

Temporary Auditor

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Rosso.gif

Zangheri Cesare Luciano

 

- Fiscal Code : ZNGCRL32H05H294L

 

Ex-Postions

Partner

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Rosso.gif

Rossi

Giorgio

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Born in Rimini

(FO)

on 13/08/1963

- Fiscal Code : RSSGRG63M13H294C

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Residence:

Circonvallazione

, 67-2

- 47853

Coriano

(RN)

- IT -

 

Ex-Postions

Temporary Auditor

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Rosso.gif

Faini

Paolo

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Born in Rimini

(FO)

on 18/08/1962

- Fiscal Code : FNAPLA62M18H294B

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Vuoto.gif

Residence:

Laurana

, 12

- 47900

Rimini

(RN)

- IT -

 

Ex-Postions

Temporary Auditor



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\321288_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

 

The company is active since 1974

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

During the last years, net losses were registered; in 2013 r.o.e. is -17,63%.

The operating result is negative.

The operating loss is equal to Eur. -496.214.

The GOM is negative and amounts to Eur. -195.304.

The financial status of the company is fairly balanced with an indebtedness level of 1,3 but with an increase as against the previous accounting period.

Subject can manage an equity capital funds for an amount of Eur. 3.396.804 , unchanged if compared to 2012.

Total debts (both short and M/L term) equals Eur. 5.886.714, while during the financial year 2012 the amount was equal to Eur. 4.824.633.

Financial indebdtedness is under control whereas debts to suppliers are frequent even in comparison with the sector's.

Liquidity is however good.

Trade credits are collected slowly, average term is 97,68 days. within the standard level of the average of the sector.

(Eur. -297.952) is the negative value of the cash flow.

Labour cost amounts to Eur. 4.877.632, with a 38,48% incidence on production costs. , whereas the incidence on sales revenues is of 38,96%.

The financial management has a limited economic impact, equal to -0,17% on the sales.



Financial Data

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

12.518.093

Profit (Loss) for the period

-598.862

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

12.541.490

Profit (Loss) for the period

-619.731

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

13.697.032

Profit (Loss) for the period

-505.299

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

15.717.594

Profit (Loss) for the period

-568.559

 

Description: \\VIVEK\Foreign Report Raw2\321288_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

13.210.495

Profit (Loss) for the period

90.357



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

480

960

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

480

960

. TANGIBLE FIXED ASSETS

. . Real estate

925.370

928.580

965.744

. . Plant and machinery

1.978.670

2.087.500

2.248.747

. . Industrial and commercial equipment

27.866

53.773

75.216

. . Other assets

75.520

77.986

85.992

. . Assets under construction and advances

. Total Tangible fixed assets

3.007.426

3.147.839

3.375.699

. FINANCIAL FIXED ASSETS

. . Equity investments

2.841

2.841

2.841

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

2.841

2.841

2.841

. . Financial receivables

38.697

38.697

38.697

. . . . Within 12 months

38.697

38.697

38.697

. . . . Beyond 12 months

. . . Receivab due from subsidiaries

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from third parties

38.697

38.697

38.697

. . . . Within 12 months

38.697

38.697

38.697

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

41.538

41.538

41.538

Total fixed assets

3.048.964

3.189.857

3.418.197

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.105.615

1.065.150

783.608

. . Work in progress and semimanufactured

330.302

673.640

559.455

. . Work in progress on order

. . Finished goods

1.156.474

1.245.781

1.861.945

. . Advance payments

. Total Inventories

2.592.391

2.984.571

3.205.008

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

3.547.141

2.815.170

2.912.573

. . Beyond 12 months

. . Trade receivables

3.396.510

2.717.324

2.596.837

. . . . Within 12 months

3.396.510

2.717.324

2.596.837

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

66.682

54.117

293.977

. . . . Within 12 months

66.682

54.117

293.977

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

83.949

43.729

21.759

. . . . Within 12 months

83.949

43.729

21.759

. . . . Beyond 12 months

. Total Credits not held as fixed assets

3.547.141

2.815.170

2.912.573

. 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

1.462.989

1.489.734

2.415.762

. . Checks

. . Banknotes and coins

453

543

869

. Total Liquid funds

1.463.442

1.490.277

2.416.631

Total current assets

7.602.974

7.290.018

8.534.212

ADJUSTMENT ACCOUNTS

. Discount on loans

7.340

7.062

. Other adjustment accounts

16.172

Total adjustments accounts

7.340

7.062

16.172

TOTAL ASSETS

10.659.278

10.486.937

11.968.581

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

52.000

52.000

52.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

10.400

10.400

10.400

. Reserve for Own shares

. Statute reserves

. Other reserves

3.933.266

4.784.338

5.532.934

. Accumulated Profits (Losses)

. Profit( loss) of the year

-598.862

-619.731

-505.299

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

3.396.804

4.227.007

5.090.035

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

15.789

15.789

15.789

. . Other funds

19.096

22.257

26.257

Total Reserves for Risks and Charges

34.885

38.046

42.046

Employee termination indemnities

1.340.841

1.396.958

1.400.915

ACCOUNTS PAYABLE

. . . . Within 12 months

5.886.714

4.824.633

5.435.585

. . . . Beyond 12 months

. . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

5.249.810

4.200.041

4.604.648

. . . . Within 12 months

5.249.810

4.200.041

4.604.648

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

-151.263

-155.963

. . . . Within 12 months

-151.263

-155.963

. . . . Beyond 12 months

. . Due to social security and welfare inst.

340.322

330.169

345.696

. . . . Within 12 months

340.322

330.169

345.696

. . . . Beyond 12 months

. . Other payables

447.845

450.386

485.241

. . . . Within 12 months

447.845

450.386

485.241

. . . . Beyond 12 months

Total accounts payable

5.886.714

4.824.633

5.435.585

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

34

293

Total adjustment accounts

34

293

TOTAL LIABILITIES

10.659.278

10.486.937

11.968.581

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

12.518.093

12.541.490

13.697.032

. Changes in work in progress

-432.645

-501.979

152.101

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

94.046

97.582

106.269

. . Contributions for operating expenses

. . Different income and revenues

94.046

97.582

106.269

Total value of production

12.179.494

12.137.093

13.955.402

PRODUCTION COSTS

. Raw material,other materials and consum.

5.646.996

5.771.249

6.519.221

. Services received

1.759.808

1.776.834

. Leases and rentals

1.643.179

. Payroll and related costs

4.877.632

4.971.551

5.304.728

. . Wages and salaries

3.344.106

3.402.412

3.661.347

. . Social security contributions

1.009.723

1.004.165

1.062.534

. . Employee termination indemnities

257.868

282.215

291.114

. . Pension and similar

. . Other costs

265.935

282.759

289.733

. Amortization and depreciation

300.910

298.496

303.192

. . Amortization of intangible fixed assets

480

480

1.380

. . Amortization of tangible fixed assets

285.265

284.013

288.357

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

15.165

14.003

13.455

. Changes in raw materials

-40.466

-281.541

412.650

. Provisions to risk reserves

. Other provisions

. Other operating costs

247.457

180.611

194.372

Total production costs

12.675.708

12.700.174

14.510.997

Diff. between value and cost of product.

-496.214

-563.081

-555.595

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

92.685

102.693

124.706

. . 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

92.685

102.693

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

92.685

102.693

. Interest and other financial expense

-113.805

-111.367

-101.539

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

113.805

111.367

Total financial income and expense

-21.120

-8.674

23.167

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

37.453

63.858

36.560

. . Gains on disposals

. . Other extraordinary income

37.453

63.858

36.560

. Extraordinary expense

-15.021

-10.929

-16.233

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-15.021

-10.929

-16.233

Total extraordinary income and expense

22.432

52.929

20.327

Results before income taxes

-494.902

-518.826

-512.101

. Taxes on current income

103.960

100.905

-6.802

. . current taxes

103.960

100.905

104.312

. . differed taxes(anticip.)

-111.114

. Net income for the period

-598.862

-619.731

-505.299

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

-598.862

-619.731

-505.299

 

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

0,29

0,30

0,29

0,23

Elasticity Ratio

Units

0,71

0,70

0,71

0,75

Availability of stock

Units

0,24

0,28

0,27

0,19

Total Liquidity Ratio

Units

0,47

0,41

0,45

0,46

Quick Ratio

Units

0,14

0,14

0,20

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,30

0,79

0,59

3,53

Self Financing Ratio

Units

0,32

0,40

0,43

0,18

Capital protection Ratio

Units

1,16

1,13

1,09

0,74

Liabilities consolidation quotient

Units

0,23

0,29

0,26

0,19

Financing

Units

1,73

1,14

1,07

4,24

Permanent Indebtedness Ratio

Units

0,44

0,54

0,54

0,33

M/L term Debts Ratio

Units

0,13

0,13

0,12

0,11

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

1,11

CORRELATION

Fixed assets ratio

Units

1,55

1,76

1,90

1,20

Current ratio

Units

1,29

1,51

1,57

1,07

Acid Test Ratio-Liquidity Ratio

Units

0,85

0,89

0,98

0,76

Structure's primary quotient

Units

1,11

1,33

1,49

0,71

Treasury's primary quotient

Units

0,25

0,31

0,44

0,03

Rate of indebtedness ( Leverage )

%

313,80

248,09

235,14

570,55

Current Capital ( net )

Value

1.716.260

2.465.385

3.098.627

75.064

RETURN

Return on Sales

%

-2,38

-2,56

-1,48

3,19

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

%

-17,63

-14,66

-9,93

3,20

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

%

-14,57

-12,27

-10,06

11,58

Return on Investment ( R.O.I. )

%

-4,66

-5,37

-4,64

3,86

Return/ Sales

%

-3,96

-4,49

-4,06

4,18

Extra Management revenues/charges incid.

%

n.c.

n.c.

n.c.

18,85

Cash Flow

Value

-297.952

-321.235

-202.107

63.415

Operating Profit

Value

-496.214

-563.081

-555.595

78.946

Gross Operating Margin

Value

-195.304

-264.585

-252.403

163.908

MANAGEMENT

Credits to clients average term

Days

97,68

78,00

68,25

110,14

Debts to suppliers average term

Days

259,24

200,77

199,81

125,02

Average stock waiting period

Days

74,55

85,67

84,24

68,56

Rate of capital employed return ( Turnover )

Units

1,17

1,20

1,14

1,00

Rate of stock return

Units

4,83

4,20

4,27

5,15

Labour cost incidence

%

38,96

39,64

38,73

16,61

Net financial revenues/ charges incidence

%

-0,17

-0,07

0,17

-1,99

Labour cost on purchasing expenses

%

38,48

39,15

36,56

16,95

Short-term financing charges

%

1,93

2,31

1,87

2,95

Capital on hand

%

85,15

83,62

87,38

99,54

Sales pro employee

Value

82.355

80.912

107.850

179.348

Labour cost pro employee

Value

32.089

32.074

41.769

32.046

 

 

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\321288_files\Spazio.gif286.796

Population living in the region

:

Description: \\VIVEK\Foreign Report Raw2\321288_files\Spazio.gif4.151.369

Number of families in the region

:

Description: \\VIVEK\Foreign Report Raw2\321288_files\Spazio.gif1.748.359

 

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

 

- per food products

:

Description: \\VIVEK\Foreign Report Raw2\321288_files\Spazio.gif425

- per non food products

:

Description: \\VIVEK\Foreign Report Raw2\321288_files\Spazio.gif2.063

- per energy consume

:

Description: \\VIVEK\Foreign Report Raw2\321288_files\Spazio.gif143

 

 

Sector Data

 

The values are calculated on a base of 1.333 significant companies.

The companies cash their credits on an average of 110 dd.

The average duration of suppliers debts is about 125 dd.

The sector's profitability is on an average of 3,19%.

The labour cost affects the turnover in the measure of 16,61%.

Goods are held in stock in a range of 69 dd.

The difference between the sales volume and the resources used to realize it is about 1,00.

The employees costs represent the 16,95% of the production costs.

 

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered moderately risky.

In the region 18.860 protested subjects are found; in the province they count to 2.270.

The insolvency index for the region is 0,46, , while for the province it is 0,81.

Total Bankrupt companies in the province : 749.

Total Bankrupt companies in the region : 14.698.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.52

UK Pound

1

Rs.95.96

Euro

1

Rs.70.54

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

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.