MIRA INFORM REPORT

 

 

Report No. :

350716

Report Date :

24.11.2015

 

IDENTIFICATION DETAILS

 

Name :

E' ORO S.R.L.

 

 

Registered Office :

Via Molino Rosso, 9/C 40026 - Imola (BO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

05.06.2007

 

 

Legal Form :

Sole-Member Limited Liability Company

 

 

Line of Business :

Buying and selling of own real estate.

 

 

No. of Employee :

From 131 to 150

 

 

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 :

Unknown

 

 

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

 

E' ORO S.R.L.

 

Via Molino Rosso, 9/C 40026 - Imola (BO) -IT-

 

 

 

Summary

 

Fiscal Code

:

02674950403

Legal Form

:

Sole-Member Limited Liability Company

start of Activities

:

05/06/2007

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 131 to 150

 

 

Activity

 

Buying and selling of own real estate

 

 

Legal Data

 

Legal Form : Sole-Member Limited Liability Company

Fiscal Code : 02674950403

 

Municipal Licence : MOD. COM 1 of since 07/12/2007

 

Chamber of Commerce no. : 121646 of Asti

 

Chamber of Commerce no. : 505968 of Bari

 

Chamber of Commerce no. : 378768 of Bergamo

 

Chamber of Commerce no. : 414946 of Bologna since 11/01/2001

 

Chamber of Commerce no. : 490920 of Brescia

 

Chamber of Commerce no. : 270350 of Cagliari

 

Chamber of Commerce no. : 272255 of Cuneo

 

Chamber of Commerce no. : 314128 of Como

 

Chamber of Commerce no. : 1469386 of Lodi

 

Chamber of Commerce no. : 1883522 of Monza e Brianza

 

Chamber of Commerce no. : 1856634 of Milano

 

Chamber of Commerce no. : 234762 of Mantova

 

Chamber of Commerce no. : 367882 of Modena

 

Chamber of Commerce no. : 377326 of Padova

 

Chamber of Commerce no. : 257071 of Pavia

 

Chamber of Commerce no. : 274516 of Reggio Emilia

 

Chamber of Commerce no. : 276711 of Rimini

 

Chamber of Commerce no. : 156534 of Rovigo

 

Chamber of Commerce no. : 179183 of Sassari

 

Chamber of Commerce no. : 143742 of Teramo

 

Chamber of Commerce no. : 196504 of Trento

 

Chamber of Commerce no. : 1156972 of Torino

 

Chamber of Commerce no. : 266038 of Udine

 

Chamber of Commerce no. : 341991 of Varese

 

Firms' Register : BO-2001-2746 of Bologna

 

Firms' Register : RN-1999-17561 of Rimini

 

V.A.T. Code : 02132631207

 

Establishment date

: 22/04/1999

Start of Activities

: 05/06/2007

Legal duration

: 31/12/2050

Nominal Capital

: 120.000

Subscribed Capital

: 120.000

Paid up Capital

: 120.000

 

Legal mail :

EOROSRL@LEGALMAIL.IT

 

 

Members

 

Orsi

Luca

 

Born in Genova

(GE)

on 28/11/1961

- Fiscal Code : RSOLCU61S28D969R

 

Residence:

Paolo Boselli

, 13

- 16146

Genova

(GE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

16/09/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Mercatone Uno Services S.p.a.

 

 

Residence:

Molino Rosso

, 9/C

- 40026

Imola

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

No Prejudicial events are reported

 

No Protests registered

 

Soncini

Italo

 

Born in Brindisi

(BR)

on 25/03/1967

- Fiscal Code : SNCTLI67C25B180J

 

Residence:

Moloino Rosso

, 9/C

- 40026

Imola

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

29/05/2015

Director

29/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Rubbini

Omar

 

Vuoto

Born in Bologna

(BO)

on 05/10/1965

- Fiscal Code : RBBMRO65R05A944O

 

Vuoto

Residence:

Giordano Bruno

, 3

- 20154

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

12/07/2011

 

No Prejudicial events are reported

 

No Protests registered

 

Tevarotto

Alessandro

 

Born in Padova

(PD)

on 04/04/1964

- Fiscal Code : TVRLSN64D04G224G

 

Residence:

Bernardo Parentino

, 23/A

- 35132

Padova

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

30/01/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Di Mattia

Stefano

 

Born in Teramo

(TE)

on 26/12/1970

- Fiscal Code : DMTSFN70T26L103N

 

Residence:

Molino Rosso

, 9/C

- 40026

Imola

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/05/2015



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.

 

Mercatone Uno Services S.p.a.

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Mdp S.r.l.

Imola (BO) - IT -

04164721005

Sole partner

Active

Registered

Mercatone Uno Logistics S.r.l.

Imola (BO) - IT -

00504880030

Sole partner

Active

Registered

M. @ S.r.l.

Imola (BO) - IT -

01472820388

Sole partner

Active

Registered

 

Soncini

Italo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Rva - Rasini Vigano' S.p.a.

Milano (MI) - IT -

01309770616

Procurator

Withdrawn

Registered

I.v.r.i. Istituti Di Vigilanza Riuniti D'italia S.p.a.

Milano (MI) - IT -

03169660150

Director

Withdrawn

Registered

I.v.r.i. Istituti Di Vigilanza Riuniti D'italia S.p.a.

Milano (MI) - IT -

03169660150

Board Chairman

Withdrawn

Registered

Ivrinetwork S.p.a.

Milano (MI) - IT -

12420340155

Director

Withdrawn

Merged

Ivrinetwork S.p.a.

Milano (MI) - IT -

12420340155

Board Chairman

Withdrawn

Merged

M. @ S.r.l.

Imola (BO) - IT -

01472820388

Sole Director

Active

Registered

Accadiesse S.p.a.

Milano (MI) - IT -

04643180963

Managing Director

Withdrawn

Debt restructuring agreement

Accadiesse S.p.a.

Milano (MI) - IT -

04643180963

Director

Withdrawn

Debt restructuring agreement

Accadiesse S.p.a.

Milano (MI) - IT -

04643180963

Board Chairman

Withdrawn

Debt restructuring agreement

Consorzio Vigilanza, Custodia E Sicurezza Antincendio Fieramilano

Milano (MI) - IT -

07095340969

Director

Withdrawn

Registered

Consorzio Vigilanza, Custodia E Sicurezza Antincendio Fieramilano

Milano (MI) - IT -

07095340969

Board Chairman

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

Mercatone Uno Services S.p.a.

Imola - IT -

02620671202

100,00

 

 

Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

Consorzio Le Torri

Rovigo - IT -

01401300296

Active

CONSORZIO DEGLI OPERATORI DEL CENTRO COM MERCIALE IL DUCALE

02096430182

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Molino Rosso

, 9/C

- 40026

- Imola

(BO)

- IT -

 

Total Surface: 89 Sq.mt.

 

Legal mail

: EOROSRL@LEGALMAIL.IT

 

-

Branch

(Shop)

since 07/12/2007

 

Emilia Levante

, 8

- 40100

- Bologna

(BO)

- IT -

 

Total Surface: 89 Sq.mt.

 

PHONE

: 0542634111

 

FAX

: 0542634100

 

-

Branch

(Shop)

since 01/03/2008

 

Olivetti

, SNC

- 70056

- Molfetta

(BA)

- IT -

 

Total Surface: 80 Sq.mt.

 

PHONE

: 0542634111

 

FAX

: 0542634100

 

-

Branch

(Shop)

since 27/10/2007

 

Trieste

, 15

- 22040

- Cortenuova

(BG)

- IT -

 

Total Surface: 60 Sq.mt.

 

-

Branch

(Shop)

since 04/12/2006

 

Einaudi

, 3

- 25034

- Orzinuovi

(BS)

- IT -

 

Trading Style: E'ORO

 

Total Surface: 88 Sq.mt.

 

-

Branch

(Shop)

since 16/05/2008

 

Bruni Conter

, 2

- 25085

- Gavardo

(BS)

- IT -

 

Total Surface: 68 Sq.mt.

 

-

Branch

(Shop)

since 15/03/2008

 

Margarita

, 6

- 12100

- Cuneo

(CN)

- IT -

 

Total Surface: 54 Sq.mt.

 

-

Branch

(Shop)

since 02/04/2006

 

Italia

, 555

- 20099

- Sesto San Giovanni

(MI)

- IT -

 

Trading Style: E'ORO

 

PHONE

: 0542634111

 

FAX

: 0542634100

 

-

Branch

(Shop)

since 22/10/2008

 

Padana Superiore

, 154

- 20060

- Bellinzago Lombardo

(MI)

- IT -

 

Total Surface: 86 Sq.mt.

 

-

Branch

(Shop)

since 23/02/2008

 

De Laugier

, SNC

- 46010

- Curtatone

(MN)

- IT -

 

Total Surface: 83 Sq.mt.

 

-

Branch

(Shop)

since 28/05/2008

 

Luigi Settembrini

, 201/C

- 41100

- Modena

(MO)

- IT -

 

Total Surface: 54 Sq.mt.

 

-

Branch

(Shop)

since 28/02/2008

 

Straelle Da Rustega

, 15

- 35012

- Camposampiero

(PD)

- IT -

 

Total Surface: 85 Sq.mt.

 

-

Branch

(Shop)

since 14/12/2007

 

Industria

, 225

- 27029

- Vigevano

(PV)

- IT -

 

Total Surface: 95 Sq.mt.

 

-

Branch

(Shop)

since 29/11/2008

 

P.zle Atleti Azzurri D'italia

, 5/5

- 42100

- Reggio Emilia

(RE)

- IT -

 

Total Surface: 64 Sq.mt.

 

-

Branch

(Shop)

since 22/11/2007

 

Piano D'accio

- 64100

- Teramo

(TE)

- IT -

 

Total Surface: 59 Sq.mt.

 

-

Branch

(Shop)

since 04/06/2007

 

Del Garda

, 175

- 38068

- Rovereto

(TN)

- IT -

 

Trading Style: E'ORO

 

Total Surface: 112 Sq.mt.

 

-

Branch

(Shop)

since 15/11/2007

 

Luigi Burgi

, 65

- 33013

- Gemona del Friuli

(UD)

- IT -

 

Total Surface: 96 Sq.mt.

 

-

Branch

(Shop)

since 28/10/2011

 

Canelli

, 10

- 14049

- Nizza Monferrato

(AT)

- IT -

 

Total Surface: 79 Sq.mt.

 

-

Branch

(Shop)

since 19/11/2011

 

Sacro Cuore

, 9

- 45100

- Rovigo

(RO)

- IT -

 

Total Surface: 85 Sq.mt.

 

-

Branch

(Shop)

since 19/11/2012

 

G. Carducci

, 55

- 24100

- Bergamo

(BG)

- IT -

 

Trading Style: E' ORO

 

Total Surface: 72 Sq.mt.

 

-

Branch

(Shop)

since 27/01/2012

 

De Gasperi

, 6

- 25080

- Mazzano

(BS)

- IT -

 

Total Surface: 111 Sq.mt.

 

-

Branch

(Shop)

since 10/02/2012

 

Dolianova

, 35

- 09100

- Cagliari

(CA)

- IT -

 

Total Surface: 72 Sq.mt.

 

-

Branch

(Shop)

since 26/05/2012

 

Ss 35 Dei Giovi

, SNC

- 22070

- Vertemate Con Minoprio

(CO)

- IT -

 

Total Surface: 70 Sq.mt.

 

-

Branch

(Shop)

since 10/03/2012

 

Emilia

, 100

- 20070

- San Rocco Al Porto

(LO)

- IT -

 

Total Surface: 598 Sq.mt.

 

-

Branch

(Shop)

since 07/12/2011

 

Tiziano Vecellio

, 4-6

- 20058

- Villasanta

(MB)

- IT -

 

Total Surface: 60 Sq.mt.

 

-

Branch

(Shop)

since 01/11/2012

 

Prealpi

, 41

- 20034

- Giussano

(MB)

- IT -

 

Total Surface: 46 Sq.mt.

 

-

Branch

(Shop)

since 01/02/2012

 

Panfilo Castaldi

, 5

- 20092

- Cinisello Balsamo

(MI)

- IT -

 

Total Surface: 106 Sq.mt.

 

-

Branch

(Shop)

since 20/03/2012

 

Nuova Vigevanese

, SNC

- 20090

- Cesano Boscone

(MI)

- IT -

 

Total Surface: 80 Sq.mt.

 

-

Branch

(Shop)

since 11/10/2012

 

Emilia Ang. Via Tolstoj

, SNC

- 20098

- San Giuliano Milanese

(MI)

- IT -

 

-

Branch

(Shop)

since 03/03/2012

 

Statale 125

, SNC

- 07026

- Olbia

(SS)

- IT -

 

Total Surface: 83 Sq.mt.

 

-

Branch

(Shop)

since 27/08/2011

 

Mortara

, 24

- 10100

- Torino

(TO)

- IT -

 

Total Surface: 64 Sq.mt.

 

-

Branch

(Shop)

since 04/12/2012

 

Soragana

, 1

- 21019

- Somma Lombardo

(VA)

- IT -

 

Total Surface: 57 Sq.mt.

 

Employees

: 138

 

Fittings and Equipment for a value of 1.520.000

Eur

 

Stocks for a value of 10.070.000

Eur

 

 

Historical Information and/or Firm's Status

 

Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

 

Legal Procedures

 

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


Financial Data

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

34.346.594

Profit (Loss) for the period

320.683

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

45.491.160

Profit (Loss) for the period

1.195.840

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

44.965.696

Profit (Loss) for the period

714.273

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

23.377.655

Profit (Loss) for the period

933.572

 

Complete balance-sheet for the year

al 31/12/2009

(in Eur

x 1)

 

Item Type

Value

Sales

9.617.333

Profit (Loss) for the period

221.186



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

565.825

633.724

457.551

. . Research,develop. and advert.expens.

47.820

56.105

67.802

. . Industrial patent rights

9.932

15.186

10.717

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

12.411

. . Other intangible fixed assets

509.992

504.902

211.603

. Total Intangible Fixed Assets

1.133.569

1.209.917

760.084

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

234.029

234.054

148.623

. . Industrial and commercial equipment

1.286.602

1.223.672

725.769

. . Other assets

. . Assets under construction and advances

. Total Tangible fixed assets

1.520.631

1.457.726

874.392

. FINANCIAL FIXED ASSETS

. . Equity investments

43.003

43.003

43.003

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

43.003

43.003

43.003

. . Financial receivables

. . . . Within 12 months

. . . . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

43.003

43.003

43.003

Total fixed assets

2.697.203

2.710.646

1.677.479

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

55.353

30.873

43.077

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

9.969.325

8.954.975

11.430.047

. . Advance payments

48.310

71.033

8.598

. Total Inventories

10.072.988

9.056.881

11.481.722

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

4.881.077

5.905.404

2.632.858

. . Beyond 12 months

19.136

17.500

135.031

. . Trade receivables

5.347

7.027

26.697

. . . . Within 12 months

5.347

7.027

26.697

. . . . 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.

4.315.607

5.690.997

1.589.526

. . . . Within 12 months

4.299.409

5.690.997

1.589.526

. . . . Beyond 12 months

16.198

. . Fiscal Receivables

20.803

20.456

351

. . . . Within 12 months

20.803

20.456

351

. . . . Beyond 12 months

. . Receivables for anticipated taxes

1.781

16.206

133.737

. . . . Within 12 months

137

. . . . Beyond 12 months

1.644

16.206

133.737

. . Receivables due from third parties

556.675

188.218

1.017.578

. . . . Within 12 months

555.381

186.924

1.016.284

. . . . Beyond 12 months

1.294

1.294

1.294

. Total Credits not held as fixed assets

4.900.213

5.922.904

2.767.889

. 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

1.983

3.081

. . Checks

. . Banknotes and coins

223.337

141.072

14.599

. Total Liquid funds

225.320

144.153

14.599

Total current assets

15.198.521

15.123.938

14.264.210

ADJUSTMENT ACCOUNTS

. Discount on loans

39.328

12.155

5.705

. Other adjustment accounts

Total adjustments accounts

39.328

12.155

5.705

TOTAL ASSETS

17.935.052

17.846.739

15.947.394

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

120.000

120.000

120.000

. Additional paid-in capital

. Revaluation reserves

2.089.389

2.089.389

2.089.389

. Legal reserve

24.000

24.000

24.000

. Reserve for Own shares

. Statute reserves

. Other reserves

1.966.243

770.403

56.130

. Accumulated Profits (Losses)

. Profit( loss) of the year

320.683

1.195.840

714.273

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

4.520.315

4.199.632

3.003.792

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

8.381

8.439

9.784

. . Other funds

Total Reserves for Risks and Charges

8.381

8.439

9.784

Employee termination indemnities

494.285

368.953

282.346

ACCOUNTS PAYABLE

. . . . Within 12 months

12.778.301

13.269.474

12.650.703

. . . . Beyond 12 months

133.434

. . 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

317.510

225.716

148.391

. . . . Within 12 months

317.510

225.716

148.391

. . . . Beyond 12 months

. . Trade payables

10.461.778

10.806.805

11.162.628

. . . . Within 12 months

10.461.778

10.806.805

11.162.628

. . . . 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

704.574

647.777

335.160

. . . . Within 12 months

704.574

647.777

335.160

. . . . Beyond 12 months

. . Due to the tax authorities

508.934

871.730

644.131

. . . . Within 12 months

508.934

871.730

644.131

. . . . Beyond 12 months

. . Due to social security and welfare inst.

428.452

249.430

128.362

. . . . Within 12 months

295.018

249.430

128.362

. . . . Beyond 12 months

133.434

133.434

. . Other payables

490.487

468.016

232.031

. . . . Within 12 months

490.487

468.016

232.031

. . . . Beyond 12 months

Total accounts payable

12.911.735

13.269.474

12.650.703

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

336

241

769

Total adjustment accounts

336

241

769

TOTAL LIABILITIES

17.935.052

17.846.739

15.947.394

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

11.354.506

5.621.070

1.986.924

Civil and fiscal norms relation

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

34.346.594

45.491.160

44.965.696

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

19.364

54.272

42.808

. Other income and revenues

529.697

214.078

117.156

. . Contributions for operating expenses

. . Different income and revenues

529.697

214.078

117.156

Total value of production

34.895.655

45.759.510

45.125.660

PRODUCTION COSTS

. Raw material,other materials and consum.

24.258.168

30.983.510

40.180.473

. Services received

. Leases and rentals

6.583.824

5.578.012

7.764.578

. Payroll and related costs

3.571.323

3.198.237

1.936.097

. . Wages and salaries

2.585.283

2.335.411

1.414.049

. . Social security contributions

759.251

666.044

390.273

. . Employee termination indemnities

195.175

170.432

112.085

. . Pension and similar

. . Other costs

31.614

26.350

19.690

. Amortization and depreciation

596.216

655.236

514.507

. . Amortization of intangible fixed assets

383.101

467.939

369.622

. . Amortization of tangible fixed assets

213.088

187.275

144.885

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

27

22

. Changes in raw materials

-1.038.831

2.487.278

-6.702.040

. Provisions to risk reserves

. Other provisions

. Other operating costs

43.105

27.554

31.167

Total production costs

34.013.805

42.929.827

43.724.782

Diff. between value and cost of product.

881.850

2.829.683

1.400.878

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

20.566

6.779

44.871

. . 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

20.566

6.779

44.871

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

20.563

6.773

. . . - Other companies

3

6

44.871

. Interest and other financial expense

-396.309

-448.597

-216.516

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

-3.720

-44.258

. . Towards other companies

-392.589

-404.339

-216.516

Total financial income and expense

-375.743

-441.818

-171.645

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

327.563

137.257

58.007

. . Gains on disposals

50

. . Other extraordinary income

327.513

137.257

58.007

. Extraordinary expense

-273.614

-473.065

-154.581

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-273.614

-473.065

-154.581

Total extraordinary income and expense

53.949

-335.808

-96.574

Results before income taxes

560.056

2.052.057

1.132.659

. Taxes on current income

239.373

856.217

418.386

. . current taxes

241.204

723.833

423.919

. . differed taxes(anticip.)

-1.831

132.384

-5.533

. Net income for the period

320.683

1.195.840

714.273

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

320.683

1.195.840

714.273

 

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

0,15

0,15

0,11

0,12

Elasticity Ratio

Units

0,85

0,85

0,89

0,87

Availability of stock

Units

0,56

0,51

0,72

0,68

Total Liquidity Ratio

Units

0,29

0,34

0,17

0,15

Quick Ratio

Units

0,01

0,01

0,00

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

2,78

3,13

4,21

4,68

Self Financing Ratio

Units

0,25

0,24

0,19

0,10

Capital protection Ratio

Units

0,90

0,69

0,72

0,64

Liabilities consolidation quotient

Units

0,05

0,03

0,02

0,94

Financing

Units

2,86

3,16

4,21

8,92

Permanent Indebtedness Ratio

Units

0,29

0,26

0,21

0,59

M/L term Debts Ratio

Units

0,03

0,02

0,02

0,36

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

3,18

CORRELATION

Fixed assets ratio

Units

1,91

1,69

1,96

3,05

Current ratio

Units

1,19

1,14

1,13

1,51

Acid Test Ratio-Liquidity Ratio

Units

0,40

0,46

0,22

0,49

Structure's primary quotient

Units

1,68

1,55

1,79

1,01

Treasury's primary quotient

Units

0,02

0,01

0,00

0,03

Rate of indebtedness ( Leverage )

%

396,77

424,96

530,91

1001,89

Current Capital ( net )

Value

2.420.220

1.854.464

1.613.507

283.412

RETURN

Return on Sales

%

2,67

4,07

2,73

3,02

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

%

7,09

28,47

23,78

1,11

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

%

12,39

48,86

37,71

5,33

Return on Investment ( R.O.I. )

%

4,92

15,86

8,78

2,11

Return/ Sales

%

2,57

6,22

3,12

9,73

Extra Management revenues/charges incid.

%

36,36

42,26

50,99

11,12

Cash Flow

Value

916.899

1.851.076

1.228.780

9.006

Operating Profit

Value

881.850

2.829.683

1.400.878

45.520

Gross Operating Margin

Value

1.478.066

3.484.919

1.915.385

64.838

MANAGEMENT

Credits to clients average term

Days

0,06

0,06

0,21

94,29

Debts to suppliers average term

Days

130,34

112,79

86,33

135,58

Average stock waiting period

Days

105,58

71,67

91,92

255,87

Rate of capital employed return ( Turnover )

Units

1,92

2,55

2,82

0,21

Rate of stock return

Units

3,41

5,02

3,92

0,54

Labour cost incidence

%

10,40

7,03

4,31

15,55

Net financial revenues/ charges incidence

%

-1,09

-0,97

-0,38

-5,74

Labour cost on purchasing expenses

%

10,50

7,45

4,43

12,94

Short-term financing charges

%

3,07

3,38

1,71

3,02

Capital on hand

%

52,22

39,23

35,47

462,09

Sales pro employee

Value

309.428

459.506

749.428

208.276

Labour cost pro employee

Value

32.174

32.305

32.268

33.066

 

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

:

Spazio944.297

Population living in the region

:

Spazio4.151.369

Number of families in the region

:

Spazio1.748.359

 

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

 

- per food products

:

Spazio425

- per non food products

:

Spazio2.063

- per energy consume

:

Spazio143

 

 

Sector Data

 

The values are calculated on a base of 2.210 significant companies.

 

The companies cash their credits on an average of 94 dd.

The average duration of suppliers debts is about 136 dd.

The sector's profitability is on an average of 3,02%.

The labour cost affects the turnover in the measure of 15,55%.

Goods are held in stock in a range of 256 dd.

The difference between the sales volume and the resources used to realize it is about 0,21.

The employees costs represent the 12,94% 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 3.720.

The insolvency index for the region is 0,46, , while for the province it is 0,40.

Total Bankrupt companies in the province : 4.335.

Total Bankrupt companies in the region : 14.698.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.35

UK Pound

1

Rs.100.66

Euro

1

Rs.70.47

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

ANK

 


 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.