MIRA INFORM REPORT

 

 

Report No. :

321629

Report Date :

07.05.2015

 

IDENTIFICATION DETAILS

 

Name :

FIORIO COLORI SPA

 

 

Registered Office :

Via Verri Pietro, 8, 20121 – Milano (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

14.04.1980

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Manufacture of dyes and pigments

·         Manufacture of paints, varnishes and similar coatings, printing ink and synthetic adhesives

 

 

No. of Employees :

From 26 to 35

 

 

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 – 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

 

FIORIO COLORI SPA

 

Via Verri Pietro, 8

 

20121 - Milano (MI) -IT-

 

 

Summary

 

Fiscal Code

:

05831410153

Legal Form

:

Joint stock company

start of Activities

:

03/04/1986

Equity

:

2.500.000

Turnover Range

:

9.000.000/10.000.000

Number of Employees

:

from 26 to 35

 

 

Activity

 

Manufacture of dyes and pigments

Manufacture of paints, varnishes and similar coatings, printing ink and synthetic adhesives

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 05831410153

 

Foreign Trade Reg. no. : MI049169 since 18/12/1991

 

Foreign Trade Reg. no. : 49169 of Milano since 18/12/1991

 

Chamber of Commerce no. : 1039072 of Milano since 06/05/1980

 

Firms' Register : MI146-194354 of Milano

 

V.A.T. Code : 05831410153

 

Tribunal Co. Register : 194354 of since 05/08/1985

 

Foundation date

: 14/04/1980

Establishment date

: 14/04/1980

Start of Activities

: 03/04/1986

Legal duration

: 31/12/2050

Nominal Capital

: 1.482.000

Subscribed Capital

: 1.482.000

Paid up Capital

: 1.482.000

 

Legal mail :

fioriocolori@pec.fioriocolori.com

 

 

Members

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Verde.gif

Fiorio

Franco

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Born in Milano

(MI)

on 09/10/1932

- Fiscal Code : FRIFNC32R09F205H

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Residence:

Padana Superiore

, 1

- 20063

Cernusco sul Naviglio

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

14/07/2014

Procurator

20/05/2013

Board Chairman

14/07/2014

Managing Director

14/07/2014

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Verde.gif

Fiorio

Gianmaria

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Born in Milano

(MI)

on 12/04/1931

- Fiscal Code : FRIGMR31D52F205I

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Residence:

Giacosa Giuseppe

, 52

- 20127

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

14/07/2014

Partner

Assistant board Chairman

14/07/2014

Managing Director

14/07/2014

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Verde.gif

Rosati

Enzo

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Born in Cetona

(SI)

on 03/03/1945

- Fiscal Code : RSTNZE45C03C587Q

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Residence:

Forti

, 16

- 51030

Serravalle Pistoiese

(PT)

- IT -

 

Position

Since

Shares Amount

% Ownership

General Director

07/09/2004

Director

14/07/2014

Managing Director

14/07/2014

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\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: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Verde.gif

Fiorio

Franco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Immobiliare Fiorio S.r.l.

Milano (MI) - IT -

07381250963

Director

Active

Registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Verde.gif

Fiorio

Gianmaria

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Immobiliare Fiorio S.r.l.

Milano (MI) - IT -

07381250963

Director

Active

Registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Verde.gif

Rosati

Enzo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Immobiliare Fiorio S.r.l.

Milano (MI) - IT -

07381250963

Director

Active

Registered

Immobiliare Fiorio S.r.l.

Milano (MI) - IT -

07381250963

Board Chairman

Active

Registered

 

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

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



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Fiorio Franco

Cernusco sul Naviglio - IT -

FRIFNC32R09F205H

741.000 .Eur

50,00

Fiorio Gianmaria

Milano - IT -

FRIGMR31D12F205E

741.000 .Eur

50,00

Fiorio Gianmaria

Milano - IT -

FRIGMR31D52F205I

741.000 .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

3r Associati S.p.a.

Milano - IT -

10009980151

1 .Eur

0,01

Ceased

Consorzio Assoutility

Milano - IT -

13286960151

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Verri Pietro

, 8

- 20100

- Milano

(MI)

- IT -

 

PHONE

: 0295781194

 

FAX

: 0295382688

 

Legal mail

: FIORIOCOLORI@PEC.FIORIOCOLORI.COM

 

-

Branch

(Office)

since 30/12/1985

 

Italia

, 0028

- 20060

- Gessate

(MI)

- IT -

 

Employees

: 32

 

Fittings and Equipment for a value of 170.000

Eur

 

Stocks for a value of 2.000.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- its own sales net-work

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- importers

 

- its own sales net-work

 

- its own agents

 

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Belgium

 

- France

 

-

 

Export is mainly towards:

- Italy

 

- Austria

 

- Belgium

 

- France

 

- Great Britain

 

- Greece

 

- Gabon

 

 

Historical Information and/or Firm's Status

 

EX-MEMBERS / EX-POSITIONS:

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Rosso.gif

Rubboli

Giovanni

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Born in RIMINI

(FO)

on 06/09/1934

- Fiscal Code : RBBGNN34P06H294D

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Residence:

DEL DUCA CINO

, 5

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Chairman

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Rosso.gif

Fiorio

Franco

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Born in Milano

(MI)

on 09/10/1932

- Fiscal Code : FRIFNC32R09F205H

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Residence:

Padana Superiore

, 1

- 20063

Cernusco sul Naviglio

(MI)

- IT -

 

Ex-Postions

Managing Director

Board Chairman

Managing Director

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Rosso.gif

Fiorio

Gianmaria

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Born in Milano

(MI)

on 12/04/1931

- Fiscal Code : FRIGMR31D52F205I

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Residence:

Giacosa Giuseppe

, 52

- 20127

Milano

(MI)

- IT -

 

Ex-Postions

Managing Director

Assistant board Chairman

Managing Director

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Rosso.gif

Rosati

Enzo

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Born in Cetona

(SI)

on 03/03/1945

- Fiscal Code : RSTNZE45C03C587Q

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Residence:

Forti

, 16

- 51030

Serravalle Pistoiese

(PT)

- IT -

 

Ex-Postions

Managing Director

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Rosso.gif

Bonissoni

Angelo Rocco

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Born in Bollate

(MI)

on 13/04/1959

- Fiscal Code : BNSNLR59D13A940S

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Residence:

Majno

, 17

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Temporary Auditor

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Verde.gif

The firm absorbed by merging of

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Date

:

30/12/1985

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Verde.gif

Project of merging by taking over of

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gifIMMOBILIARE MAGENTA SNC

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

, Milano

- IT -

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Fiscal Code: 07500020156

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Date

Merging/splitting-up project:

20/06/1997

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Verde.gif

The firm absorbed by merging of

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gifIMMOBILIARE MAGENTA SNC

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

, Milano

- IT -

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Fiscal Code: 07500020156

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Date

:

17/07/1997

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Verde.gif

Splitting-up project and setting-up of new co

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Date

Merging/Splitting-up Project-New Company:

11/11/2010

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Verde.gif

Splitting-up and setting-up of new Co. Resol.

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gifIMMOBILIARE FIORIO S.R.L.

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

, Milano

- IT -

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Date

Splitting-up:

23/12/2010

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Verde.gif

Splitting-up and setting-up of a new company

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gifIMMOBILIARE FIORIO S.R.L.

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

, Milano

- IT -

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Vuoto.gif

Date

Splitting-up:

08/03/2011



Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\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 1986

The analysis is based on the latest 3 balance sheets.

Unstable economic results mark the company's financial state of affairs. yet with a positive result in the 2013 (r.o.e. 5,42%). The turnover is growing in the last financial year (+16,51%).

The operating result in 2013 was positive (6,3%) and in line with the sector's average.

The amount of the operating result for the year 2013 is of Eur. 331.914 rising (+more then 100%) in relation to the previous year.

The gross operating margin of the latest financial year is of Eur. 477.056 with a more then 100% increase as opposed to the preceding year.

The financial status of the company is fairly balanced with an indebtedness level of 1,01 with an improving trend as on the decrease.

It's shareholders funds amount to Eur. 2.033.112 , stable in comparison with the value of the previous year.

During the last financial year total debts volume reached Eur. 2.507.852 (Eur. 192.575 were m/l term ones) , a more or less stable value.

The company does not exceed in bank borrowings; the recourse to suppliers' credit is also limited which is also lower than the sector average.

Payments are supported by good current assets.

Trade credits average terms are 87,06 days. , lower than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 255.313

Labour cost amounts to Eur. 1.980.562, with a 21,53% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 19,89%.

Financial charges have a limited incidence (-0,67%) on sales volume.



Financial Data

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

9.955.765

Profit (Loss) for the period

110.171

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

8.544.558

Profit (Loss) for the period

-146.427

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Verde.gif

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

8.325.973

Profit (Loss) for the period

63.903

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Verde.gif

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

6.480.082

Profit (Loss) for the period

95.236

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Verde.gif

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

5.942.926

Profit (Loss) for the period

28.147

 

 

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.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

58.255

68.611

27.208

. Total Intangible Fixed Assets

58.255

68.611

27.208

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

162.782

112.888

103.805

. . Industrial and commercial equipment

2.659

3.089

2.221

. . Other assets

131.176

140.477

74.183

. . Assets under construction and advances

. Total Tangible fixed assets

296.617

256.454

180.209

. FINANCIAL FIXED ASSETS

. . Equity investments

27

27

27

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

27

27

27

. . Financial receivables

749

749

7.499

. . . . Within 12 months

. . . . Beyond 12 months

749

749

7.499

. . . 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

749

749

7.499

. . . . Within 12 months

. . . . Beyond 12 months

749

749

7.499

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

776

776

7.526

Total fixed assets

355.648

325.841

214.943

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

320.691

435.442

715.335

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

1.678.719

2.106.545

2.112.707

. . Advance payments

24.595

. Total Inventories

1.999.410

2.566.582

2.828.042

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

2.456.030

2.565.755

2.176.765

. . Beyond 12 months

191.973

172.918

92.752

. . Trade receivables

2.407.688

2.410.770

2.078.574

. . . . Within 12 months

2.407.688

2.410.770

2.078.574

. . . . 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

125.130

165.662

31.508

. . . . Within 12 months

44.964

85.496

31.508

. . . . Beyond 12 months

80.166

80.166

. . Receivables for anticipated taxes

46

54.657

12.713

. . . . Within 12 months

46

54.657

12.713

. . . . Beyond 12 months

. . Receivables due from third parties

115.139

107.584

146.722

. . . . Within 12 months

3.332

14.832

53.970

. . . . Beyond 12 months

111.807

92.752

92.752

. Total Credits not held as fixed assets

2.648.003

2.738.673

2.269.517

. 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

240.401

16.068

81.520

. . Checks

. . Banknotes and coins

14.704

7.764

8.328

. Total Liquid funds

255.105

23.832

89.848

Total current assets

4.902.518

5.329.087

5.187.407

ADJUSTMENT ACCOUNTS

. Discount on loans

. Other adjustment accounts

8.706

10.215

19.252

Total adjustments accounts

8.706

10.215

19.252

TOTAL ASSETS

5.266.872

5.665.143

5.421.602

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.482.000

1.482.000

1.482.000

. Additional paid-in capital

. Revaluation reserves

147.954

147.954

147.954

. Legal reserve

220.068

220.068

216.873

. Reserve for Own shares

139.056

. Statute reserves

37.503

103.764

. Other reserves

35.416

35.416

35.416

. Accumulated Profits (Losses)

. Profit( loss) of the year

110.171

-66.261

63.903

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

2.033.112

1.922.941

2.085.202

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

662

388

6.194

. . Other funds

Total Reserves for Risks and Charges

662

388

6.194

Employee termination indemnities

624.474

563.148

774.396

ACCOUNTS PAYABLE

. . . . Within 12 months

2.315.278

2.568.161

2.017.203

. . . . Beyond 12 months

192.574

531.079

465.043

. . 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

1.036.096

1.448.361

1.369.434

. . . . Within 12 months

843.522

917.282

904.391

. . . . Beyond 12 months

192.574

531.079

465.043

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

1.179.705

1.401.505

848.806

. . . . Within 12 months

1.179.705

1.401.505

848.806

. . . . 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

105.375

61.765

89.230

. . . . Within 12 months

105.375

61.765

89.230

. . . . Beyond 12 months

. . Due to social security and welfare inst.

113.036

96.496

96.433

. . . . Within 12 months

113.036

96.496

96.433

. . . . Beyond 12 months

. . Other payables

73.640

91.113

78.343

. . . . Within 12 months

73.640

91.113

78.343

. . . . Beyond 12 months

Total accounts payable

2.507.852

3.099.240

2.482.246

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

100.772

79.425

73.564

Total adjustment accounts

100.772

79.425

73.564

TOTAL LIABILITIES

5.266.872

5.665.142

5.421.602

 

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

9.955.765

8.544.558

8.325.973

. Changes in work in progress

-427.826

-6.162

-68.882

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

4.147

29.043

26.438

. . Contributions for operating expenses

. . Different income and revenues

4.147

29.043

26.438

Total value of production

9.532.086

8.567.439

8.283.529

PRODUCTION COSTS

. Raw material,other materials and consum.

4.875.716

4.318.112

4.596.195

. Services received

1.574.552

. Leases and rentals

2.007.194

1.902.999

162.318

. Payroll and related costs

1.980.562

1.941.488

1.762.430

. . Wages and salaries

1.409.640

1.372.785

1.239.154

. . Social security contributions

530.671

517.131

465.593

. . Employee termination indemnities

40.251

51.572

57.683

. . Pension and similar

. . Other costs

. Amortization and depreciation

145.142

128.959

130.438

. . Amortization of intangible fixed assets

19.418

17.153

5.442

. . Amortization of tangible fixed assets

113.376

111.806

124.996

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

12.348

. Changes in raw materials

114.751

279.893

-261.321

. Provisions to risk reserves

. Other provisions

. Other operating costs

76.807

63.302

61.042

Total production costs

9.200.172

8.634.753

8.025.654

Diff. between value and cost of product.

331.914

-67.314

257.875

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

115

184

1.131

. . 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

115

184

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

. Interest and other financial expense

-66.900

-70.678

-82.819

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

66.900

70.678

Total financial income and expense

-66.785

-70.494

-81.688

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

. . Gains on disposals

. . Other extraordinary income

. Extraordinary expense

-1.263

-1

. . Losses on disposals

. . Taxes relating to prior years

-1.263

. . Other extraordinary expense

-1

Total extraordinary income and expense

-4.370

-1.263

-1

Results before income taxes

260.759

-139.071

176.186

. Taxes on current income

150.588

7.356

112.283

. . current taxes

95.703

55.106

130.174

. . differed taxes(anticip.)

54.885

-47.750

-17.891

. Net income for the period

110.171

-146.427

63.903

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

110.171

-146.427

63.903

 

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

0,07

0,06

0,04

0,34

Elasticity Ratio

Units

0,93

0,94

0,96

0,64

Availability of stock

Units

0,38

0,45

0,52

0,15

Total Liquidity Ratio

Units

0,55

0,49

0,44

0,46

Quick Ratio

Units

0,05

0,00

0,02

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,01

1,32

0,92

1,80

Self Financing Ratio

Units

0,39

0,34

0,38

0,26

Capital protection Ratio

Units

0,22

0,26

0,26

0,75

Liabilities consolidation quotient

Units

0,35

0,43

0,61

0,23

Financing

Units

1,23

1,61

1,19

2,59

Permanent Indebtedness Ratio

Units

0,54

0,53

0,61

0,46

M/L term Debts Ratio

Units

0,16

0,19

0,23

0,12

Net Financial Indebtedness Ratio

Units

0,38

0,74

0,61

0,57

CORRELATION

Fixed assets ratio

Units

8,01

9,26

15,47

1,28

Current ratio

Units

2,12

2,08

2,57

1,16

Acid Test Ratio-Liquidity Ratio

Units

1,25

1,08

1,17

0,84

Structure's primary quotient

Units

5,72

5,90

9,70

0,74

Treasury's primary quotient

Units

0,11

0,01

0,04

0,03

Rate of indebtedness ( Leverage )

%

259,05

294,61

260,00

381,85

Current Capital ( net )

Value

2.587.241

2.760.926

3.170.205

401.161

RETURN

Return on Sales

%

2,56

-0,20

2,33

3,85

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

%

5,42

-7,61

3,06

2,70

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

%

12,83

-7,23

8,45

8,97

Return on Investment ( R.O.I. )

%

6,30

-1,19

4,76

4,02

Return/ Sales

%

3,33

-0,79

3,10

3,73

Extra Management revenues/charges incid.

%

33,19

n.c.

24,78

25,78

Cash Flow

Value

255.313

-17.468

194.341

297.038

Operating Profit

Value

331.914

-67.314

257.875

271.622

Gross Operating Margin

Value

477.056

61.645

388.313

541.113

MANAGEMENT

Credits to clients average term

Days

87,06

101,57

89,87

112,20

Debts to suppliers average term

Days

61,70

81,10

48,25

101,28

Average stock waiting period

Days

72,30

108,14

122,28

48,71

Rate of capital employed return ( Turnover )

Units

1,89

1,51

1,54

1,14

Rate of stock return

Units

4,98

3,33

2,94

7,38

Labour cost incidence

%

19,89

22,72

21,17

15,03

Net financial revenues/ charges incidence

%

-0,67

-0,83

-0,98

-1,41

Labour cost on purchasing expenses

%

21,53

22,48

21,96

14,64

Short-term financing charges

%

2,67

2,28

3,34

3,20

Capital on hand

%

52,90

66,30

65,12

86,99

Sales pro employee

Value

163.209

142.409

252.302

279.071

Labour cost pro employee

Value

32.468

32.358

53.406

38.958

 

 

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: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Spazio.gif3.839.216

Population living in the region

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Spazio.gif9.393.092

Number of families in the region

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Spazio.gif3.858.736

 

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

 

- per food products

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Spazio.gif460

- per non food products

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Spazio.gif2.090

- per energy consume

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.983\Spazio.gif114

 

 

Sector Data

 

The values are calculated on a base of 805 significant companies.

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

The average duration of suppliers debts is about 101 dd.

The sector's profitability is on an average of 3,85%.

The labour cost affects the turnover in the measure of 15,03%.

Goods are held in stock in a range of 49 dd.

The difference between the sales volume and the resources used to realize it is about 1,14.

The employees costs represent the 14,64% of the production costs.

 

 

Statistical Detrimental Data

 

Statistically the trade activity shows trifling crises.

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.96.81

Euro

1

Rs.71.51

 

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.