MIRA INFORM REPORT

 

 

Report No. :

344373

Report Date :

15.10.2015

 

IDENTIFICATION DETAILS

 

Name :

I.D.S. - INGEGNERIA DEI SISTEMI - S.P.A.

 

 

Registered Office :

Via Enrica Calabresi, 24 Montacchiello, 56121 - Pisa (PI) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

27.09.1980

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of Electrical and Electronic Equipment For Television Broadcasting

 

 

No. of Employees :

From 251 to 500

 

 

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 :

Slow but correct

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 & address

 

I.D.S. - INGEGNERIA DEI SISTEMI - S.P.A.

 

Via                         Enrica Calabresi, 24 Montacchiello

 

56121 - Pisa (PI) -IT-

 

 

Summary

 

Fiscal Code

:

00672210507

Legal Form

:

Joint stock company

start of Activities

:

27/09/1980

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

from 251 to 500

 

 

Activity

 

Manufacture of electrical and electronic equipment for television broadcasting



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00672210507

 

Chamber of Commerce no. : 195313 of Catanzaro

 

Chamber of Commerce no. : 320003 of Genova

 

Chamber of Commerce no. : 857168 of Napoli

 

Chamber of Commerce no. : 77042 of Pisa since 21/11/1980

 

Chamber of Commerce no. : 671170 of Roma

 

Chamber of Commerce no. : 119243 of La Spezia

 

Chamber of Commerce no. : 122720 of La Spezia

 

Chamber of Commerce no. : 187247 of Taranto

 

Chamber of Commerce no. : 286706 of Varese

 

Firms' Register : PI026-6528 of Pisa since 19/02/1996

 

V.A.T. Code : 00672210507

 

Establishment date

: 27/09/1980

Start of Activities

: 27/09/1980

Legal duration

: 31/12/2025

Nominal Capital

: 13.171.240

Subscribed Capital

: 13.171.240

Paid up Capital

: 13.171.240

 

Legal mail :

IDS-SPA@PEC.IT

 

Members

 

Verde

Parente

Alberico

 

Vuoto

Born in Forchia

(BN)

on 27/02/1960

- Fiscal Code : PRNLRC60B27D693Z

 

Vuoto

Residence:

Voltaire

, 91

- 00100

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

10/03/2006

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Bardelli

Giovanni

 

Vuoto

Born in Pisa

(PI)

on 08/05/1950

- Fiscal Code : BRDGNN50E08G702C

 

Vuoto

Residence:

Ugo Inchiostri

, 54 INT.4

- 00143

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

10/03/2006

Director

29/04/2015

Board Chairman

29/04/2015

Managing Director

29/04/2015

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Bicci

Alberto

 

Vuoto

Born in Fucecchio

(FI)

on 24/05/1961

- Fiscal Code : BCCLRT61E24D815N

 

Vuoto

Residence:

Giovanni Xxiii

- 50053

Empoli

(FI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

10/03/2006

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Novembrini

Giovanni

 

Vuoto

Born in Massarosa

(LU)

on 20/01/1967

- Fiscal Code : NVMGNN67A20F035Q

 

Vuoto

Residence:

Ginese

, 58/1

- 55054

Massarosa

(LU)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

10/03/2006

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Cappagli

Paolo

 

Vuoto

Born in Pisa

(PI)

on 28/07/1963

- Fiscal Code : CPPPLA63L28G702J

 

Vuoto

Residence:

Garzella

, 13/M

- 56021

Cascina

(PI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

 

Vuoto

No Protests registered

 

Verde

Muciaccia

Enzo

 

Vuoto

Born in Milano

(MI)

on 22/08/1958

- Fiscal Code : MCCNZE58M22F205E

 

Vuoto

Residence:

Ugo Da Como

, 7

- 00139

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

23/05/2011

 

Vuoto

No Protests registered

 

Verde

Percivale

Giovanni

 

Vuoto

Born in Pontedera

(PI)

on 29/04/1971

- Fiscal Code : PRCGNN71D29G843S

 

Vuoto

Residence:

Matteotti

, 7/B

- 56032

Buti

(PI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

20/09/2011

 

Vuoto

No Protests registered

 

Verde

Cafiero

Cristiana

 

Vuoto

Born in Roma

(RM)

on 05/09/1974

- Fiscal Code : CFRCST74P45H501I

 

Vuoto

Residence:

Doberdo'

, 84

- 00054

Fiumicino

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

08/11/2012

 

Vuoto

No Protests registered

 

Verde

Torlucci

Domenico

 

Vuoto

Born in Pescopagano

(PZ)

on 11/12/1952

- Fiscal Code : TRLDNC52T11G496Z

 

Vuoto

Residence:

Cherso

, 186

- 00177

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

13/03/2015

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Societa' Italiana Per Le Imprese All'es

tero - Simest S.p.a.

 

 

Vuoto

Residence:

Vittorio Emanuele Ii

, 323

- 00186

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Finsis S.p.a.

 

 

Vuoto

:

Enrica Calabresi

, 24

- 56121

Pisa

(PI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Nucci

Giorgio

 

Vuoto

Born in Roma

(RM)

on 22/02/1936

- Fiscal Code : NCCGRG36B22H501J

 

Vuoto

Residence:

A. Torlonia

, 10

- 00161

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

29/04/2015

Director

29/04/2015

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Formato

Domenico

 

Vuoto

Born in San Severo

(FG)

on 15/05/1930

- Fiscal Code : FRMDNC30E15I158F

 

Vuoto

Residence:

Nicola Festa

, 13

- 00100

Roma

(RM)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

29/04/2015

 

 

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.

 

Verde

Nucci

Giorgio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Sistemi Nalder - Societa A Responsabilita Limitata

Roma (RM) - IT -

06459790587

Sole Director

Active

Registered

Finsis S.p.a.

Pisa (PI) - IT -

06621090585

Director

Active

Registered

Azienda Agricola Faleri Societa' Semplice

Ronciglione (VT) - IT -

80025220569

Partner

Active

Registered

 

Verde

Bardelli

Giovanni

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Finsis S.p.a.

Pisa (PI) - IT -

06621090585

Managing Director

Active

Registered

Finsis S.p.a.

Pisa (PI) - IT -

06621090585

Director

Active

Registered

Sistemi Dinamici S.p.a.

Pisa (PI) - IT -

01148640509

Managing Director

Active

Registered

Sistemi Dinamici S.p.a.

Pisa (PI) - IT -

01148640509

Director

Active

Registered

S.t.c. - Studio Tecnico Di Consulenza S.r.l.

Pisa (PI) - IT -

01797990502

Managing Director

Withdrawn

Registered

S.t.c. - Studio Tecnico Di Consulenza S.r.l.

Pisa (PI) - IT -

01797990502

Director

Active

Registered

S.t.c. - Studio Tecnico Di Consulenza S.r.l.

Pisa (PI) - IT -

01797990502

Director

Withdrawn

Registered

Sara - Sardegna Ambiente *sara

Cagliari (CA) - IT -

01974170928

Memb. of the Steering Committee

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

Bettini Giuliano

ROSIGNANO SOLVAY - IT -

BTTGLN43C05A944Q

136.500 .Eur

1,03

Rauber Riccardo

Pisa - IT -

RBRRCR48A25B354H

500.000 .Eur

3,79

Finsis S.p.a.

Pisa - IT -

06621090585

8.508.510 .Eur

64,59

Societa' Italiana Per Le Imprese All'es tero - Simest S.p.a.

Roma - IT -

04102891001

3.171.240 .Eur

24,07

Giubbolini Marco

Roma - IT -

GBBMRC49E26G254D

282.280 .Eur

2,14

Parente Alberico

Roma - IT -

PRNLRC60B27D693Z

97.710 .Eur

0,74

Iorio Cesare

Pisa - IT -

RIOCSR31M01H501A

175.000 .Eur

1,32

Grippa Maria Antonietta

GRPMNT42C55B644T

300.000 .Eur

2,27

 

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

Finsis S.p.a.

Pisa - IT -

06621090585

83.200 .Eur

10,00

Active

Sistemi Dinamici S.p.a.

Pisa - IT -

01148640509

120.000 .Eur

60,00

Active

Distretto Ligure Delle Tecnologie Marine Societa' Consortile A Re

La Spezia - IT -

01303220113

20.000 .Eur

1,75

Active

Consorzio Matelios - Distretto Tecnologi co Sui Materiali Avanzati Per Le Energie

Rende - IT -

03257660781

Active

Ditecfer - Distretto Per Le Tecnologie F erroviarie, L'alta Veloci Ta' E La Sicur

01842130476

1.000 .Eur

3,33

Active

Rob.int S.r.l.

02173400504

80.000 .Eur

80,00

Active

Stars - Railway Systems

12988341009

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

Enrica Calabresi

, 24

- 56100

- Pisa

(PI)

- IT -

 

PHONE

: 0503124211

 

Legal mail

: IDS-SPA@PEC.IT

 

-

Branch

(office)

since 01/12/1994

 

Flaminia

, 1068

- 00100

- Roma

(RM)

- IT -

 

-

Branch

(office)

since 01/07/2012

 

Aurelia

, 168

- 19034

- Ortonovo

(SP)

- IT -

 

-

Branch

(office)

since 17/10/2011

 

Fulco Ruffo Di Calabria

, SNC

- 80100

- Napoli

(NA)

- IT -

 

-

Branch

(office)

since 01/10/2013

 

Girello

, SNC

- 88050

- San Floro

(CZ)

- IT -

 

-

Branch

since 09/03/2015

 

Grottaglie-monteiasi

, 82

- 74023

- Grottaglie

(TA)

- IT -

 

Employees

: 383

 

Assistants

: 1

 

Fittings and Equipment for a value of 3.120.000

Eur

 

Stocks for a value of 5.370.000

Eur

 

Work in progress for a value of 3.540.000

Eur

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

21/06/1982

 

 

Protests

 

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



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Rosso

Prejudicial Events Search Result:

 

giallo

Prejudicial Events found with cancellations*

 

Legal Mortgage on 12/04/2007. for an amount of 6.385 Euro. Event writing-off

  EQUITALIA GET S.P.A.


Search performed on a specialized data base.

*Concerns also partially erased events.

 

 

Legal Procedures

 

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

 

 

Financial and Economical Analysis

 

Company's starting of activities dates back to 1980.

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

Unstable economic results mark the company's financial state of affairs. with a profit (r.o.e. 5,46%) in the last financial year

The operating result was positive in the last financial year (3,62%) falling within the field's average.

The operating result is positive and amounts to Eur. 2.668.038 with an increase of more then 100% if the compared to the previous financial year.

The gross operating margin of the latest financial year is of Eur. 5.838.708 showing a 87,93% growth.

The financial status of the company is fairly balanced with an indebtedness level of 1,29 but with an increase as against the previous accounting period.

It's shareholders funds amount to Eur. 23.285.398 , unchanged as opposed to the preceding year.

Total indebtedness was equal to Eur. 41.616.651 (Eur. 10.020.120 was the value of m/l term debts) showing a stable trend as opposed to 2013 (Eur. 38.902.878).

The financial exposure is moderate, on the other hand the recourse to commercial credit is high, with a high average payment period but lined up with the field's average.

Neverthless available funds are good.

Trade credits are collected slowly, average term is 172,88 days. and higher than the average of the sector.

2014 financial year closed with a cash flow of Eur. 4.047.065

Labour cost amounts to Eur. 19.860.374, with a 42,51% incidence on production costs. and a 50,01% incidence on sales volumes.

The incidence of the financial charges is of -0,45% on the sales amount.

 

 

Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

39.708.854

Profit (Loss) for the period

1.271.622

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

38.683.176

Profit (Loss) for the period

-970.110

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

42.252.082

Profit (Loss) for the period

2.075.078

 

Verde

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

44.805.314

Profit (Loss) for the period

989.568

 

Verde

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

35.082.936

Profit (Loss) for the period

1.790.428

 

 

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

29.781

39.708

. . Research,develop. and advert.expens.

2.185.239

708.962

. . Industrial patent rights

1.268.421

1.047.733

14.080

. . Concessions,licenses,trademarks,etc.

1.180.564

. . Goodwill

. . Assets in formation and advance paymen.

1.550.320

3.110.955

. . Other intangible fixed assets

230.468

242.025

217.361

. Total Intangible Fixed Assets

5.264.229

5.149.383

1.412.005

. TANGIBLE FIXED ASSETS

. . Real estate

10.247.490

10.478.566

10.463.425

. . Plant and machinery

1.679.866

2.048.865

2.354.537

. . Industrial and commercial equipment

1.444.606

1.241.517

1.242.107

. . Other assets

30.483

38.176

26.112

. . Assets under construction and advances

30.170

30.170

30.000

. Total Tangible fixed assets

13.432.615

13.837.294

14.116.181

. FINANCIAL FIXED ASSETS

. . Equity investments

3.690.340

1.271.068

1.267.568

. . . Equity invest. in subsidiary companies

3.315.260

1.016.988

1.016.988

. . . Equity invest. in associated companies

153.400

38.400

38.400

. . . Equity invest. in holding companies

160.308

160.308

160.308

. . . Equity invest. in other companies

61.372

55.372

51.872

. . Financial receivables

152.336

111.785

110.845

. . . . Within 12 months

152.336

111.785

. . . . Beyond 12 months

110.845

. . . 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

152.336

111.785

110.845

. . . . Within 12 months

152.336

111.785

. . . . Beyond 12 months

110.845

. . Other securities

201.663

201.663

201.663

. . Own shares

. . . Total nominal value

. Total financial fixed assets

4.044.339

1.584.516

1.580.076

Total fixed assets

22.741.183

20.571.193

17.108.262

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

252.389

509.161

523.939

. . Work in progress and semimanufactured

408.347

174.783

208.906

. . Work in progress on order

3.537.117

2.139.024

2.108.245

. . Finished goods

573.796

244.286

144.037

. . Advance payments

601.049

813.944

607.709

. Total Inventories

5.372.698

3.881.198

3.592.836

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

32.228.515

26.871.371

28.850.206

. . Beyond 12 months

10.402.494

8.295.424

6.341.653

. . Trade receivables

19.068.840

17.603.183

15.754.009

. . . . Within 12 months

18.973.092

17.557.421

15.754.009

. . . . Beyond 12 months

95.748

45.762

. . Receivables due from subsid. comp.

12.725.079

9.347.079

9.030.263

. . . . Within 12 months

10.183.372

6.371.017

9.030.263

. . . . Beyond 12 months

2.541.707

2.976.062

. . Receivables due from assoc. comp.

3.660

3.000

3.630

. . . . Within 12 months

3.660

3.000

3.630

. . . . Beyond 12 months

. . Receivables due from holding comp.

3.660

3.000

3.630

. . . . Within 12 months

3.660

3.000

3.630

. . . . Beyond 12 months

. . Fiscal Receivables

1.128.302

1.269.307

2.078.688

. . . . Within 12 months

1.123.971

1.053.566

2.078.688

. . . . Beyond 12 months

4.331

215.741

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

9.701.468

6.941.226

8.321.639

. . . . Within 12 months

1.940.760

1.883.367

1.979.986

. . . . Beyond 12 months

7.760.708

5.057.859

6.341.653

. Total Credits not held as fixed assets

42.631.009

35.166.795

35.191.859

. 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

1.589.185

7.994.224

3.005.972

. . Checks

. . Banknotes and coins

5.724

7.330

4.394

. Total Liquid funds

1.594.909

8.001.554

3.010.366

Total current assets

49.598.616

47.049.547

41.795.061

ADJUSTMENT ACCOUNTS

. Discount on loans

1.464.151

1.430.335

1.580.726

. Other adjustment accounts

Total adjustments accounts

1.464.151

1.430.335

1.580.726

TOTAL ASSETS

73.803.950

69.051.075

60.484.049

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

13.171.240

13.171.240

7.500.000

. Additional paid-in capital

5.828.739

5.828.739

. Revaluation reserves

1.388

1.388

1.388

. Legal reserve

817.798

817.798

714.604

. Reserve for Own shares

. Statute reserves

. Other reserves

2.194.611

3.665.222

4.704.520

. Accumulated Profits (Losses)

. Profit( loss) of the year

1.271.622

-970.110

2.075.078

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

23.285.398

22.514.277

14.995.590

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

3.461.462

2.810.213

3.072.399

. . Other funds

2.615.547

2.709.109

2.446.368

Total Reserves for Risks and Charges

6.077.009

5.519.322

5.518.767

Employee termination indemnities

1.085.869

1.094.055

1.128.100

ACCOUNTS PAYABLE

. . . . Within 12 months

31.596.531

24.670.027

25.418.590

. . . . Beyond 12 months

10.020.120

14.232.851

12.407.800

. . 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

22.498.295

22.254.478

20.266.412

. . . . Within 12 months

12.478.175

8.021.627

7.858.612

. . . . Beyond 12 months

10.020.120

14.232.851

12.407.800

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

4.041.777

2.502.141

3.026.040

. . . . Within 12 months

4.041.777

2.502.141

3.026.040

. . . . Beyond 12 months

. . Trade payables

9.314.183

7.768.090

6.326.695

. . . . Within 12 months

9.314.183

7.768.090

6.326.695

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

251.723

311.785

1.553.412

. . . . Within 12 months

251.723

311.785

1.553.412

. . . . Beyond 12 months

. . Due to associated companies

140.000

126.824

27.962

. . . . Within 12 months

140.000

126.824

27.962

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

958.911

1.356.707

1.666.347

. . . . Within 12 months

958.911

1.356.707

1.666.347

. . . . Beyond 12 months

. . Due to social security and welfare inst.

998.860

987.155

936.471

. . . . Within 12 months

998.860

987.155

936.471

. . . . Beyond 12 months

. . Other payables

3.412.902

3.595.698

4.023.051

. . . . Within 12 months

3.412.902

3.595.698

4.023.051

. . . . Beyond 12 months

Total accounts payable

41.616.651

38.902.878

37.826.390

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

1.739.023

1.020.543

1.015.202

Total adjustment accounts

1.739.023

1.020.543

1.015.202

TOTAL LIABILITIES

73.803.950

69.051.075

60.484.049

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

5.715.066

4.012.539

Civil and fiscal norms relation

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

39.708.854

38.683.176

42.252.082

. Changes in work in progress

641.600

112.429

-46.485

. Changes in semi-manufact. products

1.398.093

30.779

-11.749

. Capitalization of internal work

2.148.659

4.674.198

83.010

. Other income and revenues

5.485.152

1.656.428

5.674.115

. . Contributions for operating expenses

. . Different income and revenues

5.485.152

1.656.428

5.674.115

Total value of production

49.382.358

45.157.010

47.950.973

PRODUCTION COSTS

. Raw material,other materials and consum.

6.250.715

5.130.730

4.310.964

. Services received

. Leases and rentals

16.474.547

16.932.191

18.563.045

. Payroll and related costs

19.860.374

19.852.516

18.292.590

. . Wages and salaries

14.280.349

14.356.679

13.206.788

. . Social security contributions

4.404.038

4.360.932

3.965.723

. . Employee termination indemnities

992.039

955.647

895.182

. . Pension and similar

224.897

. . Other costs

183.948

179.258

. Amortization and depreciation

2.775.443

2.877.541

2.782.201

. . Amortization of intangible fixed assets

1.192.396

1.346.735

1.283.299

. . Amortization of tangible fixed assets

1.460.931

1.477.348

1.413.817

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

122.116

53.458

85.085

. Changes in raw materials

257.924

14.778

80.274

. Provisions to risk reserves

395.227

601.599

585.146

. Other provisions

. Other operating costs

700.090

120.070

271.400

Total production costs

46.714.320

45.529.425

44.885.620

Diff. between value and cost of product.

2.668.038

-372.415

3.065.353

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

391.944

628.126

. . In subsidiary companies

367.944

. . In associated companies

. . In other companies

24.000

628.126

. Other financial income

184.727

144.063

138.334

. . Financ.income from receivables

15

138.334

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

15

138.334

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

25

15

. . Financ.income from secur. cur.assets

729

. . Financ.income other than the above

184.687

143.319

. . . - Subsidiary companies

157.154

123.721

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

27.533

19.598

. Interest and other financial expense

-362.242

-923.175

-1.017.431

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

362.242

923.175

1.017.431

Total financial income and expense

-177.515

-387.168

-250.971

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

213.070

251.457

694.011

. . Gains on disposals

. . Other extraordinary income

213.070

251.457

694.011

. Extraordinary expense

-175.502

-85.202

-169.176

. . Losses on disposals

. . Taxes relating to prior years

-14.234

. . Other extraordinary expense

-175.502

-70.968

-169.176

Total extraordinary income and expense

37.568

166.255

524.835

Results before income taxes

2.528.091

-593.328

3.339.217

. Taxes on current income

1.256.469

376.782

1.264.139

. . current taxes

589.160

629.354

654.337

. . differed taxes(anticip.)

667.309

-252.572

609.802

. Net income for the period

1.271.622

-970.110

2.075.078

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.271.622

-970.110

2.075.078

 

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

0,31

0,30

0,28

0,22

Elasticity Ratio

Units

0,67

0,68

0,69

0,77

Availability of stock

Units

0,07

0,06

0,06

0,19

Total Liquidity Ratio

Units

0,60

0,63

0,63

0,54

Quick Ratio

Units

0,02

0,12

0,05

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,29

0,74

1,49

2,61

Self Financing Ratio

Units

0,32

0,33

0,25

0,21

Capital protection Ratio

Units

0,38

0,46

0,36

0,63

Liabilities consolidation quotient

Units

0,35

0,62

0,53

0,19

Financing

Units

1,79

1,73

2,52

3,38

Permanent Indebtedness Ratio

Units

0,47

0,55

0,47

0,38

M/L term Debts Ratio

Units

0,15

0,22

0,22

0,10

Net Financial Indebtedness Ratio

Units

0,90

0,63

1,15

0,68

CORRELATION

Fixed assets ratio

Units

1,51

1,84

1,67

1,72

Current ratio

Units

1,57

1,91

1,64

1,22

Acid Test Ratio-Liquidity Ratio

Units

1,40

1,75

1,50

0,94

Structure's primary quotient

Units

1,02

1,09

0,88

1,11

Treasury's primary quotient

Units

0,05

0,32

0,12

0,05

Rate of indebtedness ( Leverage )

%

316,95

306,70

403,35

481,59

Current Capital ( net )

Value

18.002.085

22.379.520

16.376.471

782.643

RETURN

Return on Sales

%

10,19

4,93

11,50

3,73

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

%

5,46

-4,31

13,84

3,77

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

%

10,86

-2,64

22,27

12,35

Return on Investment ( R.O.I. )

%

3,62

-0,54

5,07

4,22

Return/ Sales

%

6,72

-0,96

7,25

4,96

Extra Management revenues/charges incid.

%

47,66

n.c.

67,69

22,37

Cash Flow

Value

4.047.065

1.907.431

4.857.279

214.298

Operating Profit

Value

2.668.038

-372.415

3.065.353

222.750

Gross Operating Margin

Value

5.838.708

3.106.725

6.432.700

533.748

MANAGEMENT

Credits to clients average term

Days

172,88

163,82

134,23

136,77

Debts to suppliers average term

Days

153,76

133,91

124,46

148,40

Average stock waiting period

Days

48,71

36,12

30,61

60,75

Rate of capital employed return ( Turnover )

Units

0,54

0,56

0,70

1,02

Rate of stock return

Units

7,39

9,97

11,76

5,89

Labour cost incidence

%

50,01

51,32

43,29

20,31

Net financial revenues/ charges incidence

%

-0,45

-1,00

-0,59

-1,36

Labour cost on purchasing expenses

%

42,51

43,60

40,75

19,93

Short-term financing charges

%

0,87

2,37

2,69

3,07

Capital on hand

%

185,86

178,50

143,15

97,57

Sales pro employee

Value

64.046

62.392

73.996

192.305

Labour cost pro employee

Value

32.032

32.020

32.036

34.434

 

 

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

:

Spazio394.101

Population living in the region

:

Spazio3.598.269

Number of families in the region

:

Spazio1.474.681

 

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

 

- per food products

:

Spazio444

- per non food products

:

Spazio2.009

- per energy consume

:

Spazio122

 

 

Sector Data

 

The values are calculated on a base of 739 significant companies.

The companies cash their credits on an average of 137 dd.

The average duration of suppliers debts is about 148 dd.

The sector's profitability is on an average of 3,73%.

The labour cost affects the turnover in the measure of 20,31%.

Goods are held in stock in a range of 61 dd.

The difference between the sales volume and the resources used to realize it is about 1,02.

The employees costs represent the 19,93% of the production costs.

 

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 24.960 protested subjects are found; in the province they count to 2.664.

The insolvency index for the region is 0,70, , while for the province it is 0,68.

Total Bankrupt companies in the province : 1.648.

Total Bankrupt companies in the region : 20.423.

 

 

 

 

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.65.11

UK Pound

1

Rs.99.50

Euro

1

Rs.74.24

 

 

INFORMATION DETAILS

 

Analysis Done by :

KIN

 

 

Report Prepared by :

TPT

 

               

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.