MIRA INFORM REPORT

 

 

Report No. :

344961

Report Date :

15.10.2015

 

IDENTIFICATION DETAILS

 

Name :

LEMIE - S.P.A.

 

 

Registered Office :

Via Camozzi, 2, 24049 – Verdello (BG) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

16.04.1977

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Manufacture of luggage, handbags and similars, leathergoods and sadd lery

·         Retail sale of leatherwear and luggage

 

 

No. of Employees :

From 131 to 150

 

 

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 and address

 

Lemie - S.p.a.

 

Via

Camozzi,

2

 

24049

- Verdello

(BG)

-IT-

 

 

Summary

 

Fiscal Code

:

00583700166

Legal Form

:

Joint stock company

start of Activities

:

15/03/1976

Equity

:

Over 2.582.254

Turnover Range

:

15.500.000/18.000.000

Number of Employees

:

from 131 to 150

 

 

Activity

 

Manufacture of luggage, handbags and similars, leathergoods and sadd lery

Retail sale of leatherwear and luggage

 

 

Legal Data

 

Legal Form : Joint stock company

Register of Handcraft firms : 50950

 

Register of Handcraft firms : 50950 of Bergamo

 

Warranty Association : 100 of Bergamo

 

Fiscal Code : 00583700166

 

Foreign Trade Reg. no. : BG014184 since 31/12/1991

 

Foreign Trade Reg. no. : 014184 of Bergamo since 31/12/1991

 

Chamber of Commerce no. : 158061 of Bergamo since 17/03/1976

 

Chamber of Commerce no. : 451073 of Brescia

 

Chamber of Commerce no. : 1556304 of Milano

 

Chamber of Commerce no. : 1691689 of Milano

 

Firms' Register : BG024-11960 of Bergamo since 19/02/1996

 

V.A.T. Code : 00583700166

 

Tribunal Co. Register : 11960 of

 

Foundation date

: 16/04/1977

Establishment date

: 16/04/1977

Start of Activities

: 15/03/1976

Legal duration

: 31/12/2087

Nominal Capital

: 2.786.400

Subscribed Capital

: 2.786.400

Paid up Capital

: 2.786.400

 

Legal mail :

AMMINISTRAZIONE@PEC.LEMIE.IT

 

 

Members

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Verde.gif

Co.ro. 5 S.r.l.

 

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gif

:

Angelo Maj

, 14/D

- 24121

Bergamo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gif

No Protests registered

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Verde.gif

Bettinelli

Giuseppe

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gif

Born in Adrara San Martino

(BG)

on 03/03/1945

- Fiscal Code : BTTGPP45C03D588W

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gif

Residence:

Marconi

, 6

- 24030

Brembate di Sopra

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2013

Board Chairman

23/04/2013

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gif

No Protests registered

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Verde.gif

Bettinelli

Massimo

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gif

Born in Bergamo

(BG)

on 30/05/1972

- Fiscal Code : BTTMSM72E30A794G

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gif

Residence:

Guglielmo Marconi

, 6

- 24030

Brembate di Sopra

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2013

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Verde.gif

Bettinelli

Veronica

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gif

Born in Bergamo

(BG)

on 19/04/1975

- Fiscal Code : BTTVNC75D59A794K

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gif

Residence:

Guglielmo Marconi

, 6

- 24030

Brembate di Sopra

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2013

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Verde.gif

Coffetti

Sergio

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gif

Born in Verdello

(BG)

on 14/10/1949

- Fiscal Code : CFFSRG49R14L753B

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gif

Residence:

I Maggio

, 8

- 24049

Verdello

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

23/04/2013

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gif

No Prejudicial events are reported

 

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Verde.gif

Bettinelli

Giuseppe

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

C.e.m.i. Costruzioni Generali S.r.l.

Bergamo (BG) - IT -

01307590164

Director

Withdrawn

Registered

La Compagnia Delle Pelli Spa

Bonate Sopra (BG) - IT -

04491581007

Director

Active

Registered

La Compagnia Delle Pelli Spa

Bonate Sopra (BG) - IT -

04491581007

Board Chairman

Active

Registered

Ita S.r.l. - In Liquidazione

Bergamo (BG) - IT -

02750720167

Sole Director

Withdrawn

Ceased

Ita S.r.l. - In Liquidazione

Bergamo (BG) - IT -

02750720167

Liquidator

Withdrawn

Ceased

Ita S.r.l. - In Liquidazione

Bergamo (BG) - IT -

02750720167

Sole partner

Withdrawn

Ceased

O'hara S.r.l.-in Liquidazione

Clusone (BG) - IT -

00927020164

Liquidator

Withdrawn

Ceased

La Compagnia Delle Pelli Logistic S.r.l.

Bonate Sopra (BG) - IT -

02864810169

Sole Director

Withdrawn

Ceased

La Compagnia Delle Pelli Logistic S.r.l.

Bonate Sopra (BG) - IT -

02864810169

Sole partner

Withdrawn

Ceased

Record S.p.a.

Bonate Sotto (BG) - IT -

01551190166

Attorney General

Withdrawn

Ceased

Cdp Per Roma 1 S.r.l.

Verdello (BG) - IT -

02960230163

Director

Withdrawn

Ceased

CDP PER CAGLIARI 1 S.R.L.

Verdello (BG) - IT -

02968200168

Director

Withdrawn

Registered

 

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

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

Co.ro. 5 S.r.l.

Bergamo - IT -

01010530168

696.600 .Eur

25,00

Bettinelli Giuseppe

Brembate di Sopra - IT -

BTTGPP45C03D588W

2.089.800 .Eur

75,00

 

 

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

Marlon S.R.L.

Rimini - IT -

01083120400

90.000.000 .Eur

20,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Camozzi

, 2

- 24049

- Verdello

(BG)

- IT -

 

PHONE

: 035/489553

 

PHONE

: 035871451

 

PHONE

: 0354822711

 

FAX

: 0354822710

 

Legal mail

: AMMINISTRAZIONE@PEC.LEMIE.IT

 

-

Branch

(Factory)

since 21/12/1988

 

Dell'artigianato

- 24049

- Verdello

(BG)

- IT -

 

PHONE

: 035871451

 

-

Branch

(Warehouse)

since 14/12/2009

until 01/06/1992

 

Camozzi

, 13/14/15

- 24049

- Verdello

(BG)

- IT -

 

-

Branch

(Store)

since 29/12/1995

 

Dell'artigianato Ang.v.fantoni

, Loc: RAVAROLO

- 24049

- Verdello

(BG)

- IT -

 

PHONE

: 035871151

 

Employees

: 132

 

Fittings and Equipment for a value of 800.000

Eur

 

Stocks for a value of 5.730.000

Eur

 

Vehicles for a value of 34.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- its own agents

Export represents more than 50% of the global turnover.

Products abroad are placed by :

- its own agents

 

Export is mainly towards:

- Italy

 

- Belgium

 

- Great Britain

 

- Austria

 

- Poland

 

- France

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Joint stock company

23/07/1987

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Lemie di Rovaris Claudio e Fulvio S.n.c.

23/07/1987

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Verde.gif

The firm absorbed by merging of

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gif

Date

:

23/12/1988

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Verde.gif

The firm absorbed by merging of

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gifLemie - S.p.a.

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gif

Camozzi

, 2

, 24049

, Verdello

(BG)

- IT -

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Vuoto.gif

Date

:

23/12/1988



Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Verde.gif

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

Legal Procedures

 

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



Financial and Economical Analysis

 

The company is active since 1976

The eonomic-financial analysis is based on the latest 3 b/s.

Last two financial years were marked by losses; in 2014 r.o.e. is -2,57%.

The operating result in 2014 was positive (2,03%) and reflects the field's average.

The amount of the operating result is equal to Eur. 423.399 showing an upward trend more then 100% compared to the previous financial year.

The gross operating margin of the latest financial year is of Eur. 812.718 with a 32,45% increase as opposed to the preceding year.

The analysis shows a fair financial position as the indebtedness volume is acceptable (1,63) yet on the increase as against the previous accounting period.

Subject can manage an equity capital funds for an amount of Eur. 5.642.749 on the same levels as the year before.

In the year 2014 total debts amounted to Eur. 14.255.183 showing a stable trend as opposed to 2013 (Eur. 13.760.850).

Bank borrowings' volume is slightly high but it modestly dips into suppliers credit, 85,39 gg. is the payments' average time lined up with the sector.

The management determines a good range of liquidity.

Trade credits average terms are slow, on average 119,38 days. but on the same levels as the average of the sector.

The financial management generated a cash flow of Eur. 244.127.

Labour cost amounts to Eur. 3.984.752, with a 23,94% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 23,59%.

The financial management is marked by a high incidence of financial charges in relation to sales revenues (-2,22%).



Financial Data

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Verde.gif

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

16.889.198

Profit (Loss) for the period

-145.192

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

15.877.045

Profit (Loss) for the period

-113.062

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

16.742.081

Profit (Loss) for the period

-473.286

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Verde.gif

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

16.229.456

Profit (Loss) for the period

-394.409

 

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Verde.gif

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

20.849.315

Profit (Loss) for the period

-960.500



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

143

. . Concessions,licenses,trademarks.

260

409

818

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

260

409

961

. TANGIBLE FIXED ASSETS

. . Real estate

7.211.079

7.364.915

7.381.711

. . Plant and machinery

567.873

602.975

712.151

. . Industrial and commercial equipment

227.525

257.240

286.278

. . Other assets

180.306

170.211

210.841

. . Assets under construction and advances

. Total Tangible fixed assets

8.186.783

8.395.341

8.590.981

. FINANCIAL FIXED ASSETS

. . Equity investments

158

158

158

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

158

158

158

. . 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

158

158

158

Total fixed assets

8.187.201

8.395.908

8.592.100

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.365.187

2.516.201

2.395.951

. . Work in progress and semimanufactured

240.398

213.526

227.841

. . Work in progress on order

. . Finished goods

3.119.922

3.139.153

3.284.126

. . Advance payments

. Total Inventories

5.725.507

5.868.880

5.907.918

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

6.375.128

5.591.512

6.578.791

. . Beyond 12 months

427.717

470.181

478.038

. . Trade receivables

5.600.780

4.723.697

5.825.064

. . . . Within 12 months

5.600.780

4.723.697

5.825.064

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

444.812

571.671

426.389

. . . . Within 12 months

334.300

444.030

298.748

. . . . Beyond 12 months

110.512

127.641

127.641

. . Receivables for anticipated taxes

357.735

403.929

443.696

. . . . Within 12 months

357.735

403.929

443.696

. . . . Beyond 12 months

. . Receivables due from third parties

399.518

362.396

361.680

. . . . Within 12 months

82.313

19.856

11.283

. . . . Beyond 12 months

317.205

342.540

350.397

. Total Credits not held as fixed assets

6.802.845

6.061.693

7.056.829

. 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

250

250

4.988

. Total Financial Assets

250

250

4.988

. LIQUID FUNDS

. . Bank and post office deposits

1.609

4.376

2.668

. . Checks

. . Banknotes and coins

3.950

3.156

1.258

. Total Liquid funds

5.559

7.532

3.926

Total current assets

12.534.161

11.938.355

12.973.661

ADJUSTMENT ACCOUNTS

. Discount on loans

145.105

176.544

22.873

. Other adjustment accounts

Total adjustments accounts

145.105

176.544

22.873

TOTAL ASSETS

20.866.467

20.510.807

21.588.634

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

2.786.400

2.786.400

2.786.400

. Additional paid-in capital

. Revaluation reserves

2.994.881

5.688.257

5.688.257

. Legal reserve

6.659

6.659

6.659

. Reserve for Own shares

. Statute reserves

. Other reserves

1

. Accumulated Profits (Losses)

-2.580.314

-2.107.028

. Profit( loss) of the year

-145.192

-113.062

-473.286

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

5.642.749

5.787.940

5.901.002

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

27.552

27.552

27.552

. . Taxation fund, also differed

. . Other funds

Total Reserves for Risks and Charges

27.552

27.552

27.552

Employee termination indemnities

686.161

693.358

723.174

ACCOUNTS PAYABLE

. . . . Within 12 months

9.201.701

7.925.070

8.078.928

. . . . Beyond 12 months

5.053.482

5.835.780

6.621.658

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

1.700.000

1.700.000

1.700.000

. . . . Within 12 months

. . . . Beyond 12 months

1.700.000

1.700.000

1.700.000

. . Due to banks

9.105.694

9.229.557

9.836.057

. . . . Within 12 months

5.752.212

5.093.777

4.914.399

. . . . Beyond 12 months

3.353.482

4.135.780

4.921.658

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

2.828.436

2.163.922

2.409.233

. . . . Within 12 months

2.828.436

2.163.922

2.409.233

. . . . 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

177.266

221.472

239.146

. . . . Within 12 months

177.266

221.472

239.146

. . . . Beyond 12 months

. . Due to social security and welfare inst.

251.197

242.401

235.672

. . . . Within 12 months

251.197

242.401

235.672

. . . . Beyond 12 months

. . Other payables

192.590

203.498

280.478

. . . . Within 12 months

192.590

203.498

280.478

. . . . Beyond 12 months

Total accounts payable

14.255.183

13.760.850

14.700.586

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

254.822

241.107

236.320

Total adjustment accounts

254.822

241.107

236.320

TOTAL LIABILITIES

20.866.467

20.510.807

21.588.634

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

9.750.000

9.750.000

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

16.889.198

15.877.045

16.742.081

. Changes in work in progress

7.762

-43.350

-391.359

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

174.139

76.469

187.573

. . Contributions for operating expenses

. . Different income and revenues

174.139

76.469

187.573

Total value of production

17.071.099

15.910.164

16.538.295

PRODUCTION COSTS

. Raw material,other materials and consum.

8.438.142

8.188.748

8.145.651

. Services received

2.882.291

. Leases and rentals

3.487.016

2.978.536

268.638

. Payroll and related costs

3.984.752

3.851.030

3.933.113

. . Wages and salaries

2.869.555

2.763.272

2.822.363

. . Social security contributions

905.565

867.973

863.401

. . Employee termination indemnities

209.050

219.112

242.624

. . Pension and similar

4.000

. . Other costs

582

673

725

. Amortization and depreciation

389.319

401.999

500.240

. . Amortization of intangible fixed assets

474

552

84.927

. . Amortization of tangible fixed assets

360.636

378.764

386.041

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

28.209

22.683

29.272

. Changes in raw materials

151.135

-4.312

249.409

. Provisions to risk reserves

. Other provisions

. Other operating costs

197.336

282.603

816.737

Total production costs

16.647.700

15.698.604

16.796.079

Diff. between value and cost of product.

423.399

211.560

-257.784

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

150

378

1.358

. . 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

150

378

1.358

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

150

378

1.358

. Interest and other financial expense

-375.916

-201.920

-234.595

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

375.916

201.920

234.595

Total financial income and expense

-375.766

-201.542

-233.237

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

33.354

26.628

109.716

. . Gains on disposals

. . Other extraordinary income

33.354

26.628

109.716

. Extraordinary expense

-79.567

-6.802

-17.577

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-79.567

-6.802

-17.577

Total extraordinary income and expense

-46.213

19.826

92.139

Results before income taxes

1.420

29.844

-398.882

. Taxes on current income

146.612

142.906

74.404

. . current taxes

100.418

103.138

96.185

. . differed taxes(anticip.)

46.194

39.768

-21.781

. Net income for the period

-145.192

-113.062

-473.286

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

-145.192

-113.062

-473.286

 

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

0,39

0,41

0,40

0,18

Elasticity Ratio

Units

0,60

0,58

0,60

0,80

Availability of stock

Units

0,27

0,29

0,27

0,20

Total Liquidity Ratio

Units

0,33

0,30

0,33

0,51

Quick Ratio

Units

0,00

0,00

0,00

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,63

1,37

1,37

2,38

Self Financing Ratio

Units

0,27

0,28

0,27

0,24

Capital protection Ratio

Units

0,53

0,54

0,61

0,68

Liabilities consolidation quotient

Units

0,62

0,82

0,91

0,18

Financing

Units

2,53

2,38

2,49

2,86

Permanent Indebtedness Ratio

Units

0,55

0,60

0,61

0,38

M/L term Debts Ratio

Units

0,28

0,32

0,34

0,11

Net Financial Indebtedness Ratio

Units

1,91

1,89

1,95

1,00

CORRELATION

Fixed assets ratio

Units

1,39

1,47

1,54

1,78

Current ratio

Units

1,36

1,51

1,61

1,25

Acid Test Ratio-Liquidity Ratio

Units

0,74

0,77

0,87

0,84

Structure's primary quotient

Units

0,69

0,69

0,69

1,07

Treasury's primary quotient

Units

0,00

0,00

0,00

0,03

Rate of indebtedness ( Leverage )

%

369,79

354,37

365,85

408,81

Current Capital ( net )

Value

3.332.460

4.013.285

4.894.733

312.424

RETURN

Return on Sales

%

1,45

1,82

0,16

2,67

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

%

-2,57

-1,95

-8,02

3,20

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

%

0,03

0,52

-6,76

8,58

Return on Investment ( R.O.I. )

%

2,03

1,03

-1,19

4,36

Return/ Sales

%

2,51

1,33

-1,54

3,63

Extra Management revenues/charges incid.

%

-34,29

-53,44

n.c.

23,99

Cash Flow

Value

244.127

288.937

26.954

112.609

Operating Profit

Value

423.399

211.560

-257.784

127.644

Gross Operating Margin

Value

812.718

613.559

242.456

230.719

MANAGEMENT

Credits to clients average term

Days

119,38

107,11

125,25

101,46

Debts to suppliers average term

Days

85,39

69,76

76,78

94,66

Average stock waiting period

Days

122,04

133,07

127,04

56,34

Rate of capital employed return ( Turnover )

Units

0,81

0,77

0,78

1,34

Rate of stock return

Units

2,95

2,71

2,83

6,30

Labour cost incidence

%

23,59

24,26

23,49

12,44

Net financial revenues/ charges incidence

%

-2,22

-1,27

-1,39

-1,48

Labour cost on purchasing expenses

%

23,94

24,53

23,42

12,90

Short-term financing charges

%

2,64

1,47

1,60

3,49

Capital on hand

%

123,55

129,19

128,95

74,43

Sales pro employee

Value

136.203

132.308

137.230

253.464

Labour cost pro employee

Value

32.135

32.091

32.238

32.147

 

 

Remarks

 

1) Protests checking (relative to the last five years) performed by crossing and matching the members names and the Firm's Style with the reported addresses, is supplied by the Informatic Registry managed by the Italian Chamber of Commerce. If the fiscal code is not indicated, the eventual homonymous cases are submitted to expert staff evaluation in order to limit wrong matching risks.

 

2) The Legal Data, supplied and retrived from the Firm's Registry of the Italian Chamber of Commerce, are in line with the last registered modifications.

 

3) Risk evaluation and Credit Opinion have been performed on the base of the actual data at the moment of their availability.

 

Market / Territory Data

 

Population living in the province

:

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Spazio.gif1.022.428

Population living in the region

:

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Spazio.gif9.393.092

Number of families in the region

:

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Spazio.gif3.858.736

 

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

 

- per food products

:

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Spazio.gif460

- per non food products

:

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Spazio.gif2.090

- per energy consume

:

Description: \\vivek-pc\123 Foreign Report Raw\344961 on Lemie  - S.p.a._files\Spazio.gif114

 

 

Sector Data

 

The values are calculated on a base of 923 significant companies.

 

The companies cash their credits on an average of 101 dd.

The average duration of suppliers debts is about 95 dd.

The sector's profitability is on an average of 2,67%.

The labour cost affects the turnover in the measure of 12,44%.

Goods are held in stock in a range of 56 dd.

The difference between the sales volume and the resources used to realize it is about 1,34.

The employees costs represent the 12,90% of the production costs.

 

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 4.150.

The insolvency index for the region is 0,55, , while for the province it is 0,41.

Total Bankrupt companies in the province : 4.376.

Total Bankrupt companies in the region : 39.612.

 

 


 

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 :

RAS

 

 

Report Prepared by :

VNT

 

               

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.