MIRA INFORM REPORT

 

 

Report No. :

351538

Report Date :

26.11.2015

 

IDENTIFICATION DETAILS

 

Name :

COVEME S.P.A.

 

 

Registered Office :

Via Gregorcic,   16 Loc. S. Andrea 34170 – Gorizia (GO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

11.10.2004

 

 

Legal Form :

Joint Stock Company with Sole Shareholder

 

 

Line of Business :

·         Manufacture of Plastics Products

·         Heat Insulation, Sound Proofing and Anti-Tremor

·         Wholesale of Machine Tools

 

 

No. of Employees :

From 131 to 15

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

Italy

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

ITALY - ECONOMIC OVERVIEW

 

Italy has a diversified economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is higher. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors. Italy is the third-largest economy in the euro-zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, topping 132% of GDP in 2014, but investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's long-standing structural impediments to growth, such as labor market inefficiencies and tax evasion. In 2014 economic growth and labor market conditions continued to deteriorate, with overall unemployment rising to 12.2% and youth unemployment around 40%. Italy's GDP is now nearly 10% below its 2007 pre-crisis level.

 

Source : CIA

 

 

Company Name and Address

 

COVEME S.P.A.

 

Via Gregorcic, 16 LOC. S. ANDREA

 

34170 - Gorizia (GO) -IT-

 

 

Summary

 

Fiscal Code

:

02490361207

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

01/01/2005

Equity

:

Over 2.582.254

Turnover Range

:

100.000.000/150.000.000

Number of Employees

:

from 131 to 150

 

 

Activity

 

Manufacture of plastics products

Heat insulation, sound proofing and anti-tremor

Wholesale of machine tools

 

 

Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 02490361207

 

Foreign Trade Reg. no. : GO010476 since 10/04/2009

 

Foreign Trade Reg. no. : 051236 of Bologna since 17/02/2005

 

Chamber of Commerce no. : 443722 of Bologna since 18/10/2004

 

Chamber of Commerce no. : 68128 of Gorizia since 24/07/2007

 

Firms' Register : BO-2004-57554 of Bologna since 18/10/2004

 

V.A.T. Code : 02490361207

 

Establishment date

: 11/10/2004

Start of Activities

: 01/01/2005

Legal duration

: 31/12/2050

Nominal Capital

: 5.500.000

Subscribed Capital

: 5.500.000

Paid up Capital

: 5.500.000

 

Legal mail :

COVEME@LEGALMAIL.IT

 

 

Members

 

Domenichini

Giovanni

 

Born in Bologna

(BO)

on 23/03/1963

- Fiscal Code : DMNGNN63C23A944O

 

Residence:

Degli Scalini

, 6

- 40136

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/05/2013

 

Miciano

Alice

 

Born in Bologna

(BO)

on 17/08/1975

- Fiscal Code : MCNLCA75M57A944W

 

Residence:

Degli Scalini

, 6

- 40136

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/05/2013

 

Fedrigo

Gian Paolo

 

Born in Sacile

(PN)

on 23/10/1962

- Fiscal Code : FDRGPL62R23H657S

 

Residence:

Pezza Alta

, 13

- 31046

Oderzo

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/09/2014

Managing Director

15/09/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Bucci

Bruno

 

Born in San Giovanni Incarico

(FR)

on 26/01/1949

- Fiscal Code : BCCBRN49A26H917H

 

Residence:

Veduro

, 18/2

- 40055

Castenaso

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/05/2013

Procurator

23/12/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Neri

Stefano

 

Born in Livorno

(LI)

on 03/11/1959

- Fiscal Code : NRESFN59S03E625J

 

Residence:

Calamandrei

, 2

- 33077

Sacile

(PN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/12/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Miciano

Pier-luigi

 

Born in Bologna

(BO)

on 30/01/1945

- Fiscal Code : MCNPLG45A30A944O

 

Residence:

Di Gaibola

, 15/6

- 40136

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

07/05/2013

Board Chairman

07/05/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Maccolini

Amedeo

 

Born in Castel Bolognese

(RA)

on 04/11/1963

- Fiscal Code : MCCMDA63S04C065B

 

Residence:

Kennedy

, 15

- 48018

Faenza

(RA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

18/12/2004

Director

07/05/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Coveme Holding S.r.l.

 

 

:

Emilia

, 288

- 40068

San Lazzaro di Savena

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

28/02/2011

 

No Prejudicial events are reported

 

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.

 

Fedrigo

Gian Paolo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

I.e.d. Industrie Elettroniche DatalogicS.r.l. (in Sigla *i.e.d. S.r.l.

Monte San Pietro (BO) - IT -

02175650379

Attorney with special power

Withdrawn

Ceased

Nice S.p.a.

Oderzo (TV) - IT -

02717060277

Director

Active

Registered

Datalogic Mobile S.r.l.

Calderara di Reno (BO) - IT -

02729811204

Managing Director

Withdrawn

Registered

Datalogic Mobile S.r.l.

Calderara di Reno (BO) - IT -

02729811204

Director

Withdrawn

Registered

Datalogic Automation S.r.l.

Monte San Pietro (BO) - IT -

02729801205

Managing Director

Withdrawn

Registered

Datalogic Automation S.r.l.

Monte San Pietro (BO) - IT -

02729801205

Director

Withdrawn

Registered

Datalogic Automation S.r.l.

Monte San Pietro (BO) - IT -

02729801205

Attorney with special power

Withdrawn

Registered

Datalogic Automation S.r.l.

Monte San Pietro (BO) - IT -

02729801205

General Director

Withdrawn

Registered

Palladio Finanziaria S.p.a.

Vicenza (VI) - IT -

03402170249

Director

Active

Registered

 

Miciano

Pier-luigi

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Tecnomask Spa

Milano (MI) - IT -

03834740379

Director

Withdrawn

Merged

COVEME - S.P.A.

San Lazzaro di Savena (BO) - IT -

03719140372

Director

Withdrawn

Merged

Tecnoconvert S.p.a.

Cornaredo (MI) - IT -

00871520375

Board Chairman

Withdrawn

Ceased

Mh E Re S.p.a.

San Lazzaro di Savena (BO) - IT -

03719150371

Director

Active

Registered

Mh E Re S.p.a.

San Lazzaro di Savena (BO) - IT -

03719150371

Board Chairman

Active

Registered

Palazzo Bentivoglio Pepoli S.r.l.

San Lazzaro di Savena (BO) - IT -

01954341200

Sole Director

Active

Registered

Palazzo Bentivoglio Pepoli S.r.l.

San Lazzaro di Savena (BO) - IT -

01954341200

Sole partner

Withdrawn

Registered

Coveme S.p.a.

San Lazzaro di Savena (BO) - IT -

00301020376

Chairman

Withdrawn

Ceased

Coveme Holding S.r.l.

San Lazzaro di Savena (BO) - IT -

03075531206

Director

Active

Registered

Coveme Holding S.r.l.

San Lazzaro di Savena (BO) - IT -

03075531206

Managing Director

Active

Registered

Coveme Holding S.r.l.

San Lazzaro di Savena (BO) - IT -

03075531206

Board Chairman

Active

Registered

Plm Re S.r.l.

San Lazzaro di Savena (BO) - IT -

03076141203

Sole Director

Withdrawn

Registered

Plm Re S.r.l.

San Lazzaro di Savena (BO) - IT -

03076141203

Sole partner

Withdrawn

Registered

Ebfoil S.r.l.

Bologna (BO) - IT -

03204711208

Director

Active

Registered

Ebfoil S.r.l.

Bologna (BO) - IT -

03204711208

Board Chairman

Active

Registered

Plg One S.r.l.

Bologna (BO) - IT -

03310691203

Director

Active

Registered

Plg One S.r.l.

Bologna (BO) - IT -

03310691203

Sole Director

Withdrawn

Registered

Plg One S.r.l.

Bologna (BO) - IT -

03310691203

Board Chairman

Active

Registered

Clubsette S.r.l. O In Forma Abbreviata Club7 S.r.l.

Milano (MI) - IT -

08330540967

Director

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

Coveme Holding S.r.l.

San Lazzaro di Savena - IT -

03075531206

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

Caf Dell'industria Dell'emilia-romagna S .p.a. In Forma Abbreviata Cafindustria

Bologna - IT -

04165140379

26 .Eur

Active

Serf S.r.l.

Argelato - IT -

04241780370

8.320 .Eur

80,00

Active

Consorzio Energia Confindustria

Trieste - IT -

00988350328

Active

Ebfoil S.r.l.

Bologna - IT -

03204711208

30.000 .Eur

60,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Gregorcic

, 16

- 34170

- Gorizia

(GO)

- IT -

 

PHONE

: 0516226111

 

FAX

: 0516226201

 

Legal mail

: COVEME@LEGALMAIL.IT

 

-

Branch

(Factory)

since 01/01/2005

 

Gregorcic

, 26/A

- 34170

- Gorizia

(GO)

- IT -

 

-

Branch

(Store)

since 05/06/2007

 

Emilia Levante

, 288

- 40068

- San Lazzaro di Savena

(BO)

- IT -

 

Employees

: 142

 

Fittings and Equipment for a value of 7.980.000

Eur

 

Stocks for a value of 24.270.000

Eur

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Sole-Member Limited Liability Company

Joint stock company with sole shareholder

31/12/2004

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Alfabeta Srl

Coveme SpA

07/12/2004

 

COMPANY'S CAPITAL CHANGES:

 

Former Type

Former Amount

New Type

New Amount

Changement Date

subcribed,nominal and issued

10.000Eur

subcribed,nominal and issued

5.500.000Eur

07/12/2004

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm took over the activity of

 

Coveme S.p.a.

 

Emilia Levante

, 288

, 40068

, San Lazzaro di Savena

(BO)

- IT -

 

Fiscal Code: 00301020376

 

Date

:

11/10/2004



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 and Economical Analysis

 

Subject is active since 2005

Balance sheets for the years 2012, 2013 and 2014 were analyzed.

During the last years, it achieved profits (r.o.e. 9,16% on 2014) and during the last financial year an increase in sales volume was registered (+14,72% in 2014).

The operating result in 2014 was positive (9,36%) and in line with the sector's average.

The amount of the operating result is equal to Eur. 10.309.768 showing an upward trend more then 100% compared to the previous financial year.

The G.O.M. amounted to Eur. 13.056.154 growing by 43,93% if compared to the year before.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,15

The equity capital is equal to Eur. 73.601.523 , unchanged if compared to 2013.

Total debts recorded amounted to Eur. 34.846.519 (Eur. 7.947.782 of which were m/l term debts) , with no sensible variation.

Bank and suppliers credit recourse is limited, 59,32 gg. is payment average period below the sector's average.

Payments are supported by good current assets.

Accounts receivable average term is high (96,32 days). but in line with the sector.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 9.486.649

Labour cost amounts to Eur. 10.267.078, with a 8,64% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 8,02%.

The financial management has a limited economic impact, equal to -0,08% on the sales.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

128.020.363

Profit (Loss) for the period

6.740.263

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

111.585.780

Profit (Loss) for the period

3.355.203

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

124.556.392

Profit (Loss) for the period

9.400.418

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

168.661.740

Profit (Loss) for the period

21.823.680

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

189.885.433

Profit (Loss) for the period

33.416.073



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 31/12/2014 - 12 Mesi - Currency: - Amounts x 1

 

- 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

 

Years

2014

2013

2012

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.

112.119

223.297

42.704

. . Goodwill

. . Assets in formation and advance paymen.

683.651

251.071

. . Other intangible fixed assets

284.355

385.067

637.465

. Total Intangible Fixed Assets

1.080.125

608.364

931.240

. TANGIBLE FIXED ASSETS

. . Real estate

324.605

388.822

449.895

. . Plant and machinery

7.755.523

9.195.662

10.961.291

. . Industrial and commercial equipment

224.596

191.785

268.934

. . Other assets

440.558

557.284

737.016

. . Assets under construction and advances

1.742.836

2.926.541

677.190

. Total Tangible fixed assets

10.488.118

13.260.094

13.094.326

. FINANCIAL FIXED ASSETS

. . Equity investments

15.079.370

10.079.370

10.079.370

. . . Equity invest. in subsidiary companies

15.078.662

10.078.662

10.078.662

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

708

708

708

. . Financial receivables

4.099.386

2.871.732

3.238.067

. . . . Within 12 months

4.099.386

2.871.732

3.238.067

. . . . Beyond 12 months

. . . Receivab due from subsidiaries

2.939.022

1.982.519

2.500.000

. . . . Within 12 months

2.939.022

1.982.519

2.500.000

. . . . 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

1.160.364

889.213

738.067

. . . . Within 12 months

1.160.364

889.213

738.067

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

19.178.756

12.951.102

13.317.437

Total fixed assets

30.746.999

26.819.560

27.343.003

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

24.273.735

22.252.241

29.651.745

. . Advance payments

. Total Inventories

24.273.735

22.252.241

29.651.745

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

37.580.200

33.477.211

31.897.164

. . Beyond 12 months

787.443

891.441

. . Trade receivables

34.251.408

27.101.551

23.990.159

. . . . Within 12 months

34.251.408

27.101.551

23.990.159

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

165.191

117.191

63.191

. . . . Within 12 months

165.191

117.191

63.191

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

2.158.821

4.449.438

5.834.229

. . . . Within 12 months

2.158.821

4.449.438

5.834.229

. . . . Beyond 12 months

. . Fiscal Receivables

737.531

1.310.333

735.116

. . . . Within 12 months

737.531

1.310.333

735.116

. . . . Beyond 12 months

. . Receivables for anticipated taxes

941.326

1.042.030

911.503

. . . . Within 12 months

153.883

150.589

911.503

. . . . Beyond 12 months

787.443

891.441

. . Receivables due from third parties

113.366

348.109

362.966

. . . . Within 12 months

113.366

348.109

362.966

. . . . Beyond 12 months

. Total Credits not held as fixed assets

38.367.643

34.368.652

31.897.164

. FINANCIAL ASSETS

. . Equity invest. in subsidiary comp.

. . Equity invest. in associated companies

. . Equity invest. in holding companies

. . Other equity investments

1.446

1.446

1.446

. . Own shares

. . . Total nominale value

. . Other securities

. Total Financial Assets

1.446

1.446

1.446

. LIQUID FUNDS

. . Bank and post office deposits

16.202.135

27.271.498

17.746.474

. . Checks

. . Banknotes and coins

23.118

13.529

5.322

. Total Liquid funds

16.225.253

27.285.027

17.751.796

Total current assets

78.868.077

83.907.366

79.302.151

ADJUSTMENT ACCOUNTS

. Discount on loans

527.336

88.337

. Other adjustment accounts

334.356

Total adjustments accounts

527.336

334.356

88.337

TOTAL ASSETS

110.142.412

111.061.282

106.733.491

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

5.500.000

5.500.000

5.500.000

. Additional paid-in capital

499.026

499.026

499.026

. Revaluation reserves

. Legal reserve

1.100.000

1.100.000

1.100.000

. Reserve for Own shares

. Statute reserves

. Other reserves

59.762.234

69.762.233

66.861.816

. Accumulated Profits (Losses)

. Profit( loss) of the year

6.740.263

3.355.203

9.400.418

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

73.601.523

80.216.462

83.361.260

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

203.905

187.183

173.869

. . Taxation fund, also differed

. . Other funds

831.172

831.172

Total Reserves for Risks and Charges

1.035.077

1.018.355

173.869

Employee termination indemnities

480.405

571.027

625.154

ACCOUNTS PAYABLE

. . . . Within 12 months

26.898.737

20.978.682

13.276.906

. . . . Beyond 12 months

7.947.782

8.227.633

9.263.925

. . 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

13.846.675

12.712.851

13.310.286

. . . . Within 12 months

5.898.893

4.485.218

4.046.361

. . . . Beyond 12 months

7.947.782

8.227.633

9.263.925

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

444.704

358.358

95.570

. . . . Within 12 months

444.704

358.358

95.570

. . . . Beyond 12 months

. . Trade payables

17.494.185

13.814.890

7.259.889

. . . . Within 12 months

17.494.185

13.814.890

7.259.889

. . . . 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

781.982

495.363

343.749

. . . . Within 12 months

781.982

495.363

343.749

. . . . Beyond 12 months

. . Due to social security and welfare inst.

511.714

382.160

372.135

. . . . Within 12 months

511.714

382.160

372.135

. . . . Beyond 12 months

. . Other payables

1.767.259

1.442.693

1.159.202

. . . . Within 12 months

1.767.259

1.442.693

1.159.202

. . . . Beyond 12 months

Total accounts payable

34.846.519

29.206.315

22.540.831

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

178.888

49.123

32.377

Total adjustment accounts

178.888

49.123

32.377

TOTAL LIABILITIES

110.142.412

111.061.282

106.733.491

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

3.954.326

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

128.020.363

111.585.780

124.556.391

. Changes in work in progress

514.653

-4.463.116

-1.692.302

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

548.206

637.395

612.630

. . Contributions for operating expenses

612.630

. . Different income and revenues

548.206

637.395

Total value of production

129.083.222

107.760.059

123.476.719

PRODUCTION COSTS

. Raw material,other materials and consum.

86.951.403

67.848.258

72.910.895

. Services received

16.729.092

18.305.170

. Leases and rentals

19.214.560

1.693.993

1.823.463

. Payroll and related costs

10.267.078

9.088.826

9.775.623

. . Wages and salaries

7.565.148

6.549.345

7.087.586

. . Social security contributions

2.258.971

2.070.067

2.207.302

. . Employee termination indemnities

431.881

457.917

473.113

. . Pension and similar

. . Other costs

11.078

11.497

7.622

. Amortization and depreciation

2.746.386

3.173.486

4.149.761

. . Amortization of intangible fixed assets

312.581

387.332

319.427

. . Amortization of tangible fixed assets

2.258.317

2.394.453

2.548.357

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

175.488

391.701

1.281.977

. Changes in raw materials

-1.767.515

2.936.388

1.222.731

. Provisions to risk reserves

831.172

. Other provisions

. Other operating costs

1.361.542

392.521

2.405.947

Total production costs

118.773.454

102.693.736

110.593.590

Diff. between value and cost of product.

10.309.768

5.066.323

12.883.129

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

137.698

262.152

603.662

. . Financ.income from receivables

69.174

. . . Towards subsidiary companies

69.174

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

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

. . Financ.income from secur. cur.assets

24.945

. . Financ.income other than the above

68.524

578.717

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

68.524

578.717

. Interest and other financial expense

-243.832

-146.301

-506.977

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-243.832

506.977

Total financial income and expense

-106.134

115.851

96.685

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

3.303

677.979

. . Gains on disposals

. . Other extraordinary income

3.303

677.979

. Extraordinary expense

-292.164

-22.737

. . Losses on disposals

-266.268

. . Taxes relating to prior years

-25.896

-22.737

. . Other extraordinary expense

Total extraordinary income and expense

-288.861

655.242

Results before income taxes

9.914.773

5.182.174

13.635.056

. Taxes on current income

3.174.510

1.826.971

4.234.638

. . current taxes

3.073.806

1.957.498

4.271.625

. . differed taxes(anticip.)

100.704

-130.527

-36.987

. Net income for the period

6.740.263

3.355.203

9.400.418

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

6.740.263

3.355.203

9.400.418

 


 

RATIOS

Value Type

as at 31/12/2014

as at 31/12/2013

as at 31/12/2012

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,28

0,24

0,26

0,33

Elasticity Ratio

Units

0,72

0,76

0,74

0,65

Availability of stock

Units

0,22

0,20

0,28

0,14

Total Liquidity Ratio

Units

0,50

0,56

0,47

0,47

Quick Ratio

Units

0,15

0,25

0,17

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,15

n.c.

n.c.

2,54

Self Financing Ratio

Units

0,67

0,72

0,78

0,22

Capital protection Ratio

Units

0,83

0,89

0,82

0,74

Liabilities consolidation quotient

Units

0,31

0,42

0,74

0,24

Financing

Units

0,47

0,36

0,27

3,21

Permanent Indebtedness Ratio

Units

0,74

0,80

0,87

0,41

M/L term Debts Ratio

Units

0,08

0,08

0,09

0,13

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

1,12

CORRELATION

Fixed assets ratio

Units

2,67

3,32

3,41

1,17

Current ratio

Units

2,93

4,00

5,97

1,10

Acid Test Ratio-Liquidity Ratio

Units

2,03

2,94

3,74

0,82

Structure's primary quotient

Units

2,39

2,99

3,05

0,68

Treasury's primary quotient

Units

0,60

1,30

1,34

0,03

Rate of indebtedness ( Leverage )

%

149,65

138,45

128,04

455,17

Current Capital ( net )

Value

51.969.340

62.928.684

66.025.245

135.108

RETURN

Return on Sales

%

7,41

5,85

10,88

3,71

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

%

9,16

4,18

11,28

2,32

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

%

13,47

6,46

16,36

8,76

Return on Investment ( R.O.I. )

%

9,36

4,56

12,07

3,87

Return/ Sales

%

8,05

4,54

10,34

3,60

Extra Management revenues/charges incid.

%

65,38

66,23

72,97

16,69

Cash Flow

Value

9.486.649

6.528.689

13.550.179

147.669

Operating Profit

Value

10.309.768

5.066.323

12.883.129

140.969

Gross Operating Margin

Value

13.056.154

9.070.981

17.032.890

283.954

MANAGEMENT

Credits to clients average term

Days

96,32

87,44

69,34

110,91

Debts to suppliers average term

Days

59,32

57,65

28,09

113,90

Average stock waiting period

Days

68,26

71,79

85,70

47,23

Rate of capital employed return ( Turnover )

Units

1,16

1,00

1,17

1,09

Rate of stock return

Units

5,27

5,01

4,20

7,61

Labour cost incidence

%

8,02

8,15

7,85

15,52

Net financial revenues/ charges incidence

%

-0,08

0,10

0,08

-1,76

Labour cost on purchasing expenses

%

8,64

8,85

8,84

15,56

Short-term financing charges

%

0,70

0,50

2,25

3,19

Capital on hand

%

86,04

99,53

85,69

91,39

Sales pro employee

Value

400.063

688.801

408.381

214.336

Labour cost pro employee

Value

32.084

56.103

32.051

32.630

 

 

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

:

140.681

Population living in the region

:

1.204.718

Number of families in the region

:

516.349

 

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

 

- per food products

:

377

- per non food products

:

1.727

- per energy consume

:

114

 

 

Sector Data

 

The values are calculated on a base of 2.727 significant companies.

The companies cash their credits on an average of 111 dd.

The average duration of suppliers debts is about 114 dd.

The sector's profitability is on an average of 3,71%.

The labour cost affects the turnover in the measure of 15,52%.

Goods are held in stock in a range of 47 dd.

The difference between the sales volume and the resources used to realize it is about 1,09.

The employees costs represent the 15,56% 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 3.901 protested subjects are found; in the province they count to 649.

The insolvency index for the region is 0,33, , while for the province it is 0,47.

Total Bankrupt companies in the province : 441.

Total Bankrupt companies in the region : 5.085.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.38

UK Pound

1

Rs.100.45

Euro

1

Rs.70.55

 

INFORMATION DETAILS

 

Analysis Done by :

TRI

 

 

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.