MIRA INFORM REPORT

 

 

Report No. :

345991

Report Date :

17.10.2015

 

IDENTIFICATION DETAILS

 

Name :

NIKOLAUS BAGNARA S.P.A. - A.G. IN SIGLA NB NIKOLAUS BAGNARA

 

 

Registered Office :

Strada Madonna Del Riposo, 34,

39057 - Appiano Sulla Strada Del Vino (BZ)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

14.01.1975

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

  • Cutting and carving of stone and marble
  • Artistic working of marble and other similar stone, mosaics

 

 

No. of Employee :

from 91 to 110

 

 

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 :

Good  

 

 

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

 

NIKOLAUS BAGNARA S.P.A. - A.G. IN SIGLA NB NIKOLAUS BAGNARA

 

 

Strada Madonna Del Riposo, 34,

39057 - Appiano Sulla Strada Del Vino (BZ) -IT-

 

 

Summary

 

Fiscal Code

:

00211420211

Legal Form

:

Joint stock company

start of Activities

:

14/01/1975

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 91 to 110

 

 

Activity

 

Cutting and carving of stone and marble

Artistic working of marble and other similar stone, mosaics



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00211420211

 

Foreign Trade Reg. no. : BZ005627 since 18/09/1997

 

Foreign Trade Reg. no. : 5627 of Bolzano since 18/09/1997

 

Chamber of Commerce no. : 77007 of Bolzano since 27/01/1975

 

Chamber of Commerce no. : 112271 of Massa

 

Chamber of Commerce no. : 329892 of Verona

 

Firms' Register : BZ008-3995 of Bolzano since 19/02/1996

 

V.A.T. Code : 00211420211

 

Establishment date

: 14/01/1975

Start of Activities

: 14/01/1975

Legal duration

: 31/12/2050

Nominal Capital

: 516.500

Subscribed Capital

: 516.500

Paid up Capital

: 516.500

Legal mail

: BAGNARA@PEC.ROLMAIL.NET

 

 

Members

 

Christof

Ida

 

Born in Appiano sulla Strada del Vino

(BZ)

on 11/11/1948

- Fiscal Code : CHRDIA48S51A332N

 

Residence:

Strada S. Antonio

, 15/A

- 39057

Appiano sulla Strada del Vino

(BZ)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/06/2014

Managing Director

20/06/2014

 

No Prejudicial events are reported

 

 

No Protests registered

 

Bagnara

Bruno

 

Born in Sulzberg

( )

on 20/04/1947

- Fiscal Code : BGNBRN47D20Z102A

 

Residence:

Strada S. Antonio

, 15/A

- 39057

Appiano sulla Strada del Vino

(BZ)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

20/06/2014

Managing Director

20/06/2014

Director

20/06/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Bagnara

Philipp

 

Born in Bolzano

(BZ)

on 09/05/1976

- Fiscal Code : BGNPLP76E09A952O

 

Residence:

Strada Madonna Del Riposo

, 34

- 39057

Appiano sulla Strada del Vino

(BZ)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/06/2014

Managing Director

20/06/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Bagnara

Niko

 

Born in Bolzano

(BZ)

on 11/05/1982

- Fiscal Code : BGNNKI82E11A952H

 

Residence:

Strada S. Antonio

, 15/A

- 39057

Appiano sulla Strada del Vino

(BZ)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/06/2014

Managing Director

20/06/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Pison

Walter

 

Born in Bolzano

(BZ)

on 07/12/1978

- Fiscal Code : PSNWTR78T07A952Z

 

Residence:

Via Maso Della Pieve

, 13/A

- 39100

Bolzano

(BZ)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

20/06/2014

 


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.

 

Christof

Ida

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Bagmar Di Bagnara Philipp E C. - S.a.s.

Appiano sulla Strada del Vino (BZ) - IT -

01547100212

Limited Partner

Withdrawn

Registered

 

 

Bagnara

Bruno

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Bagmar Di Bagnara Philipp E C. - S.a.s.

Appiano sulla Strada del Vino (BZ) - IT -

01547100212

Limited Partner

Withdrawn

Registered

Nb Immobiliare S.r.l.

Appiano sulla Strada del Vino (BZ) - IT -

02664510217

Director

Active

Registered

Nb Immobiliare S.r.l.

Appiano sulla Strada del Vino (BZ) - IT -

02664510217

Board Chairman

Active

Registered

 

 

Bagnara

Philipp

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Bagmar Di Bagnara Philipp E C. - S.a.s.

Appiano sulla Strada del Vino (BZ) - IT -

01547100212

General Partner

Withdrawn

Registered

Nb Immobiliare S.r.l.

Appiano sulla Strada del Vino (BZ) - IT -

02664510217

Director

Active

Registered

Bagnara Stonecare Srl

Appiano sulla Strada del Vino (BZ) - IT -

02884150216

Sole Director

Active

Registered

 

Bagnara

Niko

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Bagmar Di Bagnara Philipp E C. - S.a.s.

Appiano sulla Strada del Vino (BZ) - IT -

01547100212

Limited Partner

Withdrawn

Registered

Nb Immobiliare S.r.l.

Appiano sulla Strada del Vino (BZ) - IT -

02664510217

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

Christof Ida

Appiano sulla Strada del Vino - IT -

CHRDIA48S51A332N

103.300 .Eur

20,00

Bagnara Bruno

Appiano sulla Strada del Vino - IT -

BGNBRN47D20Z102A

284.075 .Eur

55,00

Bagnara Philipp

Appiano sulla Strada del Vino - IT -

BGNPLP76E09A952O

77.475 .Eur

15,00

Bagnara Niko

Appiano sulla Strada del Vino - IT -

BGNNKI82E11A952H

51.650 .Eur

10,00



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

Terminale Ferroviario Valpolicella S.p.a . Per Brevita' T.f.v. S.p.a.

Sant'Ambrogio di Valpolicella - IT -

02037360233

7.500 .Eur

0,41

Active

Nb Immobiliare S.r.l.

Appiano sulla Strada del Vino - IT -

02664510217

20.000 .Eur

66,66

Active

Bagnara Stonecare Srl

Appiano sulla Strada del Vino - IT -

02884150216

25.000 .Eur

100,00

Active

 


Firm's location and structure

 

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

 

-

Legal and operative seat

(Workshop)

 

Strada Madonna Del Riposo

, 34

- 39057

- Appiano sulla Strada del Vino

(BZ)

- IT -

 

PHONE

: 0471662109

 

FAX

: 0471664704

 

Website

: WWW.BAGNARA.NET

 

Legal mail

: BAGNARA@PEC.ROLMAIL.NET

 

-

Branch

(Warehouse)

since 20/10/2003

 

Del Marmo

, 655/B

- 37020

- Dolce'

(VR)

- IT -

 

PHONE

: 0456860059

 

FAX

: 0456860945

 

Email

: volargne@bagnara.net

 

-

Branch

(Warehouse)

since 19/01/2004

 

Massa Avenza

, 249

- 54100

- Massa

(MS)

- IT -

 

-

Branch

(Factory)

since 20/06/2005

 

Enrico Fermi

, 8

- 37010

- Cavaion Veronese

(VR)

- IT -

 

-

Branch

(Warehouse)

since 23/09/2013

 

Dell'ecologia

, 1

- 37010

- Rivoli Veronese

(VR)

- IT -

 

Employees

: 97

 

Fittings and Equipment for a value of 690.000

Eur

 

Stocks for a value of 10.720.000

Eur

 

The firm has a direct commercial organization

Sales area on a national scale.

The company supplies wholesalers and resellers.

Usually the terms of sale are within 90-120 days.

Financial means used for sale: bank transfers and bank orders.

Main used payment modalities are by cash orders and bank transfers.

 

 

Traded Brands / Suppliers

 

- ARTIC BLUE

 

- AURORA

 

- BETHEL WHITE

 

- SALISBURY PINK

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Cooperative society

Joint stock company

16/03/1998

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Bagnara Nicola e Co. Snc

NIKOLAUS BAGNARA S.P.A.

16/03/1998

 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

Bagmar Di Bagnara Philipp E C. - S.a.s.

 

Strada Madonna Del Riposo

, 34

, 39057

, Appiano sulla Strada del Vino

(BZ)

- IT -

 

Fiscal Code: 01547100212

 

Date

Merging/splitting-up project:

30/09/2011

 

The firm absorbed by merging of

 

Bagmar Di Bagnara Philipp E C. - S.a.s.

 

Strada Madonna Del Riposo

, 34

, 39057

, Appiano sulla Strada del Vino

(BZ)

- IT -

 

Fiscal Code: 01547100212

 

Date

:

30/01/2012



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.



Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

CASSA RISP. BOLZANO SPA

FILIALE APPIANO

VIA STAZIONE 13/C

39057

Appiano sulla Strada del Vino (BZ)

6045

58160


Financial and Economical Analysis

 

Company's starting of activities dates back to 1975.

The economic-financial analysis has been made on the base of the b/s of the latests three years.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 8,7% in 2014 keeping the turnover steady during the last two years.

The operating result in 2014 was positive (6,15%) and in line with the sector's average.

An operating result of Eur. 2.217.917 has been registered. rising (+21,04%) in relation to the previous year.

The gross operating margin of the latest financial year is of Eur. 2.587.492 , stable if compared to the year before.

Company's financial status is balanced since indebtedness is not high (1,21) even though on the increase if compared to 2013.

It's shareholders funds amount to Eur. 12.463.695 , unchanged if compared to 2013.

During the last financial year total debts volume reached Eur. 22.086.844 (Eur. 6.899.762 were m/l term ones) , a more or less stable value.

Bank borrowings' volume is slightly high but the recourse to suppliers' credit is modest which is also lower than the sector average.

Payments are supported by good current assets.

Trade credits average terms are 73,65 days. , a value lower than the sector's average.

During financial year 2014 the cash flow amounted to Eur. 1.421.007

In the last financial year labour cost was of Eur. 3.127.135, with a 10,66% incidence on total costs of production. , whereas the incidence of such costs on sales revenues is equal to 10,15%.

If compared to the sales volume (-1,44%), the impact of the financial charges is limited.

 

 

Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

30.796.865

Profit (Loss) for the period

1.083.921

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

29.541.349

Profit (Loss) for the period

332.134

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

30.986.010

Profit (Loss) for the period

287.961

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

25.545.885

Profit (Loss) for the period

309.655

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

24.084.381

Profit (Loss) for the period

268.529



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

47.469

17.342

21.494

. . Concessions,licenses,trademarks,etc.

18.387

23.250

3.750

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

27.875

41.791

55.706

. Total Intangible Fixed Assets

93.731

82.383

80.950

. TANGIBLE FIXED ASSETS

. . Real estate

10.747.896

10.313.253

10.455.351

. . Plant and machinery

531.420

394.607

180.853

. . Industrial and commercial equipment

157.126

141.409

140.977

. . Other assets

340.129

350.280

247.171

. . Assets under construction and advances

44.759

119.566

119.566

. Total Tangible fixed assets

11.821.330

11.319.115

11.143.918

. FINANCIAL FIXED ASSETS

. . Equity investments

1.149.713

1.149.712

1.443.475

. . . Equity invest. in subsidiary companies

769.207

768.206

768.206

. . . Equity invest. in associated companies

369.309

370.309

664.072

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

11.197

11.197

11.197

. . Financial receivables

573

. . . . Within 12 months

573

. . . . 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

573

. . . . Within 12 months

573

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

1.149.713

1.150.285

1.443.475

Total fixed assets

13.064.774

12.551.783

12.668.343

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

10.423.570

10.380.259

12.165.383

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

. . Advance payments

299.658

213.637

478.916

. Total Inventories

10.723.228

10.593.896

12.644.299

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

11.726.501

10.707.330

10.797.179

. . Beyond 12 months

137.216

111.567

83.136

. . Trade receivables

6.300.288

5.638.951

6.548.208

. . . . Within 12 months

6.300.288

5.638.951

6.548.208

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

2.008.930

1.891.842

870.879

. . . . Within 12 months

2.008.930

1.891.842

870.879

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

3.230.948

3.029.223

3.055.251

. . . . Within 12 months

3.230.948

3.029.223

3.055.251

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

144.667

121.755

145.773

. . . . Within 12 months

7.451

10.188

62.637

. . . . Beyond 12 months

137.216

111.567

83.136

. . Receivables for anticipated taxes

67.590

97.460

119.076

. . . . Within 12 months

67.590

97.460

119.076

. . . . Beyond 12 months

. . Receivables due from third parties

111.294

39.666

141.128

. . . . Within 12 months

111.294

39.666

141.128

. . . . Beyond 12 months

. Total Credits not held as fixed assets

11.863.717

10.818.897

10.880.315

. 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

130.804

54.681

63.917

. . Checks

. . Banknotes and coins

34

1.549

71

. Total Liquid funds

130.838

56.230

63.988

Total current assets

22.717.783

21.469.023

23.588.602

ADJUSTMENT ACCOUNTS

. Discount on loans

279.195

334.744

. Other adjustment accounts

299.342

Total adjustments accounts

279.195

334.744

299.342

TOTAL ASSETS

36.061.752

34.355.550

36.556.287

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

516.500

516.500

516.500

. Additional paid-in capital

. Revaluation reserves

6.106.688

6.106.688

6.106.688

. Legal reserve

103.300

103.300

103.300

. Reserve for Own shares

. Statute reserves

. Other reserves

4.653.286

4.462.903

4.386.442

. Accumulated Profits (Losses)

. Profit( loss) of the year

1.083.921

332.134

287.961

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

12.463.695

11.521.525

11.400.891

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

630.801

632.675

639.512

. . Other funds

105.295

Total Reserves for Risks and Charges

736.096

632.675

639.512

Employee termination indemnities

743.908

699.063

703.482

ACCOUNTS PAYABLE

. . . . Within 12 months

15.187.082

13.439.053

14.605.283

. . . . Beyond 12 months

6.899.762

7.976.255

9.035.783

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

517.000

520.000

520.000

. . . . Within 12 months

. . . . Beyond 12 months

517.000

520.000

520.000

. . Due to banks

14.485.852

14.465.612

16.462.886

. . . . Within 12 months

8.114.775

7.009.357

7.947.103

. . . . Beyond 12 months

6.371.077

7.456.255

8.515.783

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

223.153

378.307

34.344

. . . . Within 12 months

223.153

378.307

34.344

. . . . Beyond 12 months

. . Trade payables

5.843.707

4.958.114

5.769.518

. . . . Within 12 months

5.843.707

4.958.114

5.769.518

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

41.150

208.122

2.363

. . . . Within 12 months

41.150

208.122

2.363

. . . . Beyond 12 months

. . Due to associated companies

306.513

113.222

254.335

. . . . Within 12 months

306.513

113.222

254.335

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

130.334

275.979

128.593

. . . . Within 12 months

130.334

275.979

128.593

. . . . Beyond 12 months

. . Due to social security and welfare inst.

147.249

142.162

136.180

. . . . Within 12 months

147.249

142.162

136.180

. . . . Beyond 12 months

. . Other payables

391.886

353.790

332.847

. . . . Within 12 months

380.201

353.790

332.847

. . . . Beyond 12 months

11.685

Total accounts payable

22.086.844

21.415.308

23.641.066

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

31.209

86.979

171.336

Total adjustment accounts

31.209

86.979

171.336

TOTAL LIABILITIES

36.061.752

34.355.550

36.556.287

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

500.000

500.000

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

30.796.865

29.541.349

30.986.010

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

745.172

787.730

844.552

. . Contributions for operating expenses

39.500

114.380

62.310

. . Different income and revenues

705.672

673.350

782.242

Total value of production

31.542.037

30.329.079

31.830.562

PRODUCTION COSTS

. Raw material,other materials and consum.

15.073.716

12.906.731

16.714.602

. Services received

9.107.716

. Leases and rentals

10.347.201

10.037.597

930.907

. Payroll and related costs

3.127.135

2.888.182

2.761.220

. . Wages and salaries

2.178.080

1.995.384

1.906.197

. . Social security contributions

775.572

734.789

698.730

. . Employee termination indemnities

158.683

150.337

150.115

. . Pension and similar

. . Other costs

14.800

7.672

6.178

. Amortization and depreciation

337.086

330.611

397.342

. . Amortization of intangible fixed assets

36.306

40.357

27.453

. . Amortization of tangible fixed assets

249.650

208.943

289.370

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

51.130

81.311

80.519

. Changes in raw materials

-43.311

1.785.124

189.787

. Provisions to risk reserves

32.489

. Other provisions

. Other operating costs

449.804

548.488

533.817

Total production costs

29.324.120

28.496.733

30.635.391

Diff. between value and cost of product.

2.217.917

1.832.346

1.195.171

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

49.438

53.046

68.672

. . Financ.income from receivables

35.541

34.958

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

35.541

34.958

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

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

13.897

18.088

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

13.897

18.088

. Interest and other financial expense

-494.220

-650.213

-694.123

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

494.220

650.213

Total financial income and expense

-444.782

-597.167

-625.451

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

16.066

31.277

135.267

. . Gains on disposals

. . Other extraordinary income

16.066

31.277

135.267

. Extraordinary expense

-87.040

-423.878

-137.109

. . Losses on disposals

-293.764

. . Taxes relating to prior years

. . Other extraordinary expense

-87.040

-130.114

-137.109

Total extraordinary income and expense

-70.974

-392.601

-1.842

Results before income taxes

1.702.161

842.578

567.878

. Taxes on current income

618.240

510.444

279.917

. . current taxes

632.301

532.805

302.060

. . differed taxes(anticip.)

-14.061

-22.361

-22.143

. Net income for the period

1.083.921

332.134

287.961

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.083.921

332.134

287.961

 

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

0,36

0,37

0,35

0,29

Elasticity Ratio

Units

0,63

0,62

0,65

0,69

Availability of stock

Units

0,30

0,31

0,35

0,23

Total Liquidity Ratio

Units

0,33

0,32

0,30

0,41

Quick Ratio

Units

0,00

0,00

0,00

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,21

1,16

1,28

1,78

Self Financing Ratio

Units

0,35

0,34

0,31

0,27

Capital protection Ratio

Units

0,87

0,93

0,93

0,69

Liabilities consolidation quotient

Units

0,50

0,65

0,67

0,23

Financing

Units

1,77

1,86

2,07

2,41

Permanent Indebtedness Ratio

Units

0,56

0,59

0,58

0,46

M/L term Debts Ratio

Units

0,21

0,25

0,27

0,13

Net Financial Indebtedness Ratio

Units

1,19

1,30

1,48

0,98

CORRELATION

Fixed assets ratio

Units

1,54

1,61

1,67

1,51

Current ratio

Units

1,50

1,60

1,62

1,20

Acid Test Ratio-Liquidity Ratio

Units

0,79

0,81

0,75

0,75

Structure's primary quotient

Units

0,95

0,92

0,90

0,83

Treasury's primary quotient

Units

0,01

0,00

0,00

0,02

Rate of indebtedness ( Leverage )

%

289,33

298,19

320,64

366,48

Current Capital ( net )

Value

7.530.701

8.029.970

8.983.319

233.017

RETURN

Return on Sales

%

4,61

2,24

2,21

3,37

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

%

8,70

2,88

2,53

3,34

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

%

13,66

7,31

4,98

11,22

Return on Investment ( R.O.I. )

%

6,15

5,33

3,27

4,00

Return/ Sales

%

7,20

6,20

3,86

4,88

Extra Management revenues/charges incid.

%

48,87

18,13

24,09

19,82

Cash Flow

Value

1.421.007

662.745

685.303

65.183

Operating Profit

Value

2.217.917

1.832.346

1.195.171

108.595

Gross Operating Margin

Value

2.587.492

2.162.957

1.592.513

167.146

MANAGEMENT

Credits to clients average term

Days

73,65

68,72

76,08

131,41

Debts to suppliers average term

Days

87,68

82,84

81,09

111,40

Average stock waiting period

Days

125,35

129,10

146,90

96,30

Rate of capital employed return ( Turnover )

Units

0,85

0,86

0,85

0,84

Rate of stock return

Units

2,87

2,79

2,45

3,72

Labour cost incidence

%

10,15

9,78

8,91

14,94

Net financial revenues/ charges incidence

%

-1,44

-2,02

-2,02

-2,29

Labour cost on purchasing expenses

%

10,66

10,14

9,01

14,35

Short-term financing charges

%

2,24

3,04

2,94

3,61

Capital on hand

%

117,10

116,30

117,98

118,11

Sales pro employee

Value

317.493

328.237

462.477

209.056

Labour cost pro employee

Value

32.238

32.090

41.212

33.287

 

 

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

:

Spazio477.067

Population living in the region

:

Spazio974.613

Number of families in the region

:

Spazio383.892

 

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

 

- per food products

:

Spazio373

- per non food products

:

Spazio2.001

- per energy consume

:

Spazio121



Sector Data

 

The values are calculated on a base of 588 significant companies.

The companies cash their credits on an average of 131 dd.

The average duration of suppliers debts is about 111 dd.

The sector's profitability is on an average of 3,37%.

The labour cost affects the turnover in the measure of 14,94%.

Goods are held in stock in a range of 96 dd.

The difference between the sales volume and the resources used to realize it is about 0,84.

The employees costs represent the 14,35% 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 2.078 protested subjects are found; in the province they count to 1.228.

The insolvency index for the region is 0,22, , while for the province it is 0,26.

Total Bankrupt companies in the province : 1.448.

Total Bankrupt companies in the region : 2.539.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.64.97

UK Pound

1

Rs.100.55

Euro

1

Rs.73.99

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

ASH

 

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.