MIRA INFORM REPORT

 

 

Report No. :

347069

Report Date :

27.10.2015

 

IDENTIFICATION DETAILS

 

Name :

ROLLON S.P.A.

 

 

Registered Office :

Via Trieste, 26  20871 - Vimercate (MB)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

07.07.2008

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of interchangeable parts for machne tools.

 

 

No. of Employee :

From 176 to 200

 

 

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

 

Maximum Credit Limit :

EUR 250.000 -

 

 

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

 

ROLLON S.P.A.

 

Via Trieste, 26  20871 - Vimercate (MB) -IT-

 

 

 

Summary

 

Fiscal Code

:

05999150963

Legal Form

:

Joint stock company

start of Activities

:

07/07/2008

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

from 176 to 200

 

Credit Opinion

:

250.000 -

 

 

Activity

 

Manufacture of interchangeable parts for machne tools

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 05999150963

 

Chamber of Commerce no. : 1857623 of Monza e Brianza since 03/07/2008

 

V.A.T. Code : 05999150963

 

Establishment date

: 10/01/2008

Start of Activities

: 07/07/2008

Legal duration

: 31/12/2050

Nominal Capital

: 11.365.026

Subscribed Capital

: 11.365.026

Paid up Capital

: 11.365.026

 

Legal mail :

AMMINISTRAZIONE.ROLLON@PEC.IT

 

 

Members

 

Pompeo

Maurizio

 

Born in Roma

(RM)

on 28/01/1960

- Fiscal Code : PMPMRZ60A28H501Q

 

Residence:

Giulio Della Torre

, 32

- 19126

La Spezia

(SP)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

17/03/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Bianchessi

Giovanni Eraldo

 

Born in Crema

(CR)

on 22/10/1952

- Fiscal Code : BNCGNN52R22D142V

 

Residence:

Della Colombaia

, 14

- 24128

Bergamo

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/11/2013

Managing Director

15/11/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Cirla

Matteo

 

Born in Cantu'

(CO)

on 22/10/1969

- Fiscal Code : CRLMTT69R22B639U

 

Residence:

Trieste

, 26

- 20871

Vimercate

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/11/2013

 

Loiudice

Antonio Saverio

 

Born in Milano

(MI)

on 12/02/1967

- Fiscal Code : LDCNNS67B12F205K

 

Residence:

E. Majorana

, 6

- 20856

Correzzana

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

20/03/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Viarenghi

Marco

 

Born in Milano

(MI)

on 28/08/1971

- Fiscal Code : VRNMRC71M28F205T

 

Residence:

Costanza Arconati

, 9

- 20135

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

30/11/2012

 

No Prejudicial events are reported

 

No Protests registered

 

Kinas

Jerome Marc

 

Born in Boulogne-billancourt

( )

on 07/05/1964

- Fiscal Code : KNSJMM64E07Z110I

 

Residence:

Trieste

, 26

- 20871

Vimercate

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

15/11/2013

Director

15/11/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Rabiller

Bertrand

 

Born in Charenton-le-pont

( )

on 25/02/1971

- Fiscal Code : RBLBTR71B25Z110B

 

Residence:

Trieste

, 26

- 20871

Vimercate

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/11/2013

 

Knevels

Rudiger

 

Born in Dusseldorf

( )

on 20/10/1964

- Fiscal Code : KNVRGR64R20Z112F

 

Residence:

Trieste

, 26

- 20059

Vimercate

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

16/04/2015

 

Linear Guides Invest B.v.

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Protests registered

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

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

 

Bianchessi

Giovanni Eraldo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Fomm - Fonderia Officine Meccaniche Mapello - S.p.a.

Mapello (BG) - IT -

00228910162

Director

Withdrawn

Ceased

Fomm - Fonderia Officine Meccaniche Mapello - S.p.a.

Mapello (BG) - IT -

00228910162

Board Chairman

Withdrawn

Ceased

Freni Brembo - S.p.a. O Anche Piu' Brevemente Brembo S.p.a.

Curno (BG) - IT -

00222620163

Director

Withdrawn

Registered

Freni Brembo - S.p.a. O Anche Piu' Brevemente Brembo S.p.a.

Curno (BG) - IT -

00222620163

Attorney General

Withdrawn

Registered

MARSILLI eamp; CO. S.P.A.

Castelleone (CR) - IT -

00907870190

Director

Withdrawn

Registered

MARSILLI eamp; CO. S.P.A.

Castelleone (CR) - IT -

00907870190

Board Chairman

Withdrawn

Registered

Motorquality Spa

Sesto San Giovanni (MI) - IT -

02746400155

Director

Withdrawn

Registered

Finanziaria Lete s.n.c. di Epis MariaLetizia e C.

- -

02156110161

Partner

Active

Registered

Freni Brembo S.p.a. O Piu' BrevementeBrembo S.p.a.

Curno (BG) - IT -

00226900165

Director

Withdrawn

Ceased

Freni Brembo S.p.a. O Piu' BrevementeBrembo S.p.a.

Curno (BG) - IT -

00226900165

Attorney General

Withdrawn

Ceased

Processi Innovativi Tecnologici S.r.l.

Sirmione (BS) - IT -

03148360161

Director

Withdrawn

Registered

DRIVECONSULTING S.R.L.

Bergamo (BG) - IT -

03256510169

Director

Withdrawn

Registered

Marsilli E Co. S.p.a.

Castelleone (CR) - IT -

01417050190

Director

Active

Registered

Marsilli E Co. S.p.a.

Castelleone (CR) - IT -

01417050190

Board Chairman

Active

Registered

Foedus S.a.s. Di Grippo Alberto

Bergamo (BG) - IT -

03953390162

Limited Partner

Active

Registered

Eiffel S.r.l.

Vimercate (MB) - IT -

08404620968

Managing Director

Withdrawn

Registered

Eiffel S.r.l.

Vimercate (MB) - IT -

08404620968

Director

Withdrawn

Registered

 

Kinas

Jerome Marc

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Eiffel S.r.l.

Vimercate (MB) - IT -

08404620968

Director

Withdrawn

Registered

Eiffel S.r.l.

Vimercate (MB) - IT -

08404620968

Board Chairman

Withdrawn

Registered

 

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

For more information, in this case, we advise to request further investigations.



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Pesenti Marco

Vimercate - IT -

PSNMRC57E15A246A

167.066 .Eur

1,47

Bianchessi Giovanni Eraldo

Bergamo - IT -

BNCGNN52R22D142V

684.856 .Eur

6,02

Iniziativa Gestione Investimenti Societa ' Di Gestione Del Risparmio S.p.a. In Fo

Milano - IT -

12273390158

2.526.104 .Eur

22,22

Della Casa Giuliano

Bologna - IT -

DLLGLN71C01A944Y

21.934 .Eur

0,19

Brancaleoni Dario Adler

Milano - IT -

BRNDDL63A05F205J

52.734 .Eur

0,46

Viarenghi Marco

Milano - IT -

VRNMRC71M28F205T

17.616 .Eur

0,15

Knevels Rudiger

Vimercate - IT -

KNVRGR64R20Z112F

145.018 .Eur

1,27

Fletcher Wood Richard

FLTRHR71P21Z404Z

61.485 .Eur

0,54

Lillpopp Jorg

LLLJRG64M17Z112Y

35.118 .Eur

0,30

Michaux Franck Jean

MCHFNC66E15Z110F

26.367 .Eur

0,23

Tosi Andrea

TSONDR69P11F704J

26.367 .Eur

0,23

Toniolo Roberto

TNLRRT65C26F205K

17.616 .Eur

0,15

Thomas Frank

THMFNK65D19Z112Y

4.432 .Eur

0,03

Linear Guides Invest B.v.

7.578.313 .Eur

66,68

 

Direct Participations

 

The Company under review has no participations in other Companies.

 


Firm's location and structure

 

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

 

-

Legal and operative seat

 

Trieste

, 26

- 20059

- Vimercate

(MB)

- IT -

 

Trading Style: ROLLON S.R.L.

 

Legal mail

: AMMINISTRAZIONE.ROLLON@PEC.IT

 

Employees

: 184

 

Fittings and Equipment for a value of 2.870.000

Eur

 

Stocks for a value of 5.770.000

Eur

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

GUIDA S.R.L.

 

, Milano

- IT -

 

Fiscal Code: 07061340969

 

Date

Merging/splitting-up project:

15/10/2010

 

The firm absorbed by merging of

 

GUIDA S.R.L.

 

, Milano

- IT -

 

Fiscal Code: 07061340969

 

Date

:

03/12/2010

 

Project of merging by taking over of

 

EL-MORE S.R.L.

 

BETTONI

, 6

, 20100

, Milano

(MI)

- IT -

 

Fiscal Code: 07377820159

 

Date

Merging/splitting-up project:

24/10/2011

 

The firm absorbed by merging of

 

EL-MORE S.R.L.

 

BETTONI

, 6

, 20100

, Milano

(MI)

- IT -

 

Fiscal Code: 07377820159

 

Date

:

21/12/2011

 

Project of merging by taking over of

 

Eiffel S.r.l.

 

Trieste

, 26

, 20871

, Vimercate

(MB)

- IT -

 

Fiscal Code: 08404620968

 

Date

Merging/splitting-up project:

30/04/2014

 

The firm absorbed by merging of

 

Eiffel S.r.l.

 

Trieste

, 26

, 20871

, Vimercate

(MB)

- IT -

 

Fiscal Code: 08404620968

 

Date

:

23/06/2014

 

Project of merging by taking over of

 

NUOVA TECNO CENTER S.R.L.

 

, Vimercate

- IT -

 

Fiscal Code: 08834340963

 

Date

Merging/splitting-up project:

30/03/2015

 

Resolution of merging of

 

NUOVA TECNO CENTER S.R.L.

 

, Vimercate

- IT -

 

Fiscal Code: 08834340963

 

Date

:

16/04/2015



Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

Legal Procedures

 

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



Financial and Economical Analysis

 

Company's starting of activities dates back to 2008.

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

Under the financial profile unstable results are noted. with a negative economic result in the last financial year.

The return on Investment in the last financial year was positive (1,78%) and in line with the sector's average.

The amount of the operating result for the year 2014 is of Eur. 2.088.013 with an increase of 45,09% if the compared to the previous financial year.

A gross operating margine for a value of Eur. 11.823.235 was reached. showing a 86,12% growth.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,13) lower than in 2013.

With regard to equity capital, an amount of Eur. 58.419.580 is registered. , increasing by 50,09% if compared to the year before.

Total indebtedness was equal to Eur. 57.438.311 (Eur. 44.737.500 was the value of m/l term debts) with a growth equal to more then 100%.

The company does not exceed in bank credits; payments average period is instead slightly high (132,07 gg.) but lined up with the field's average.

It shows a good range of liquidity.

On average trade credits are collected in 46,99 days. , a value lower than the sector's average.

2014 financial year closed with a cash flow of Eur. 8.719.480

Subordinate employment cost is of Eur. 9.830.758, i.e. 26,01% on total production costs. , whereas the incidence on sales revenues is of 25,16%.

The financial management has a limited economic impact, equal to -1,31% on the sales.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

39.073.769

Profit (Loss) for the period

-1.015.742

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

36.874.443

Profit (Loss) for the period

195.221

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

36.246.641

Profit (Loss) for the period

4.384.365

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

45.994.945

Profit (Loss) for the period

4.062.455

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

36.830.481

Profit (Loss) for the period

960.005



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

223.652

26.508

42.949

. . Research,develop. and advert.expens.

113.142

37.291

. . Industrial patent rights

172.539

106.160

89.181

. . Concessions,licenses,trademarks,etc.

. . Goodwill

72.342.229

23.856.215

27.625.763

. . Assets in formation and advance paymen.

141.974

. . Other intangible fixed assets

2.406.833

330.300

848.865

. Total Intangible Fixed Assets

75.400.369

24.356.474

28.606.758

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

2.508.947

1.547.304

604.967

. . Industrial and commercial equipment

363.847

242.703

210.004

. . Other assets

171.292

183.969

133.030

. . Assets under construction and advances

165.800

619.253

. Total Tangible fixed assets

3.209.886

2.593.229

948.001

. FINANCIAL FIXED ASSETS

. . Equity investments

16.686.131

16.656.288

16.406.288

. . . Equity invest. in subsidiary companies

16.685.773

16.654.491

16.404.491

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

358

1.797

1.797

. . Financial receivables

1.316.573

2.031.549

15.918

. . . . Within 12 months

. . . . Beyond 12 months

1.316.573

2.031.549

15.918

. . . Receivab due from subsidiaries

1.295.170

2.011.146

. . . . Within 12 months

. . . . Beyond 12 months

1.295.170

2.011.146

. . . 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

21.403

20.403

15.918

. . . . Within 12 months

. . . . Beyond 12 months

21.403

20.403

15.918

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

18.002.704

18.687.837

16.422.206

Total fixed assets

96.612.959

45.637.540

45.976.965

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.756.877

2.785.534

3.073.997

. . Work in progress and semimanufactured

2.307.255

2.497.119

2.169.609

. . Work in progress on order

. . Finished goods

707.994

587.086

498.293

. . Advance payments

. Total Inventories

5.772.126

5.869.739

5.741.899

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

9.226.965

8.649.437

8.377.183

. . Beyond 12 months

. . Trade receivables

5.099.839

4.711.835

4.380.074

. . . . Within 12 months

5.099.839

4.711.835

4.380.074

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

3.333.478

2.161.411

1.916.134

. . . . Within 12 months

3.333.478

2.161.411

1.916.134

. . . . 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

333.818

1.133.632

342.852

. . . . Within 12 months

333.818

1.133.632

342.852

. . . . Beyond 12 months

. . Receivables for anticipated taxes

426.796

632.250

744.266

. . . . Within 12 months

426.796

632.250

744.266

. . . . Beyond 12 months

. . Receivables due from third parties

33.034

10.309

993.857

. . . . Within 12 months

33.034

10.309

993.857

. . . . Beyond 12 months

. Total Credits not held as fixed assets

9.226.965

8.649.437

8.377.183

. 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

5.298.130

1.467.014

3.009.453

. . Checks

. . Banknotes and coins

4.254

2.667

4.121

. Total Liquid funds

5.302.384

1.469.681

3.013.574

Total current assets

20.301.475

15.988.857

17.132.656

ADJUSTMENT ACCOUNTS

. Discount on loans

309.672

38.251

. Other adjustment accounts

328.049

Total adjustments accounts

309.672

38.251

328.049

TOTAL ASSETS

117.224.106

61.664.648

63.437.670

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

11.365.026

11.365.026

11.365.026

. Additional paid-in capital

47.528.270

16.714.974

16.714.974

. Revaluation reserves

. Legal reserve

542.026

532.265

313.047

. Reserve for Own shares

. Statute reserves

. Other reserves

. Accumulated Profits (Losses)

10.113.049

5.947.902

. Profit( loss) of the year

-1.015.742

195.221

4.384.365

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

58.419.580

38.920.535

38.725.314

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

80.465

150.000

. . Taxation fund, also differed

64.851

4.104

1.568

. . Other funds

208.009

595.528

341.235

Total Reserves for Risks and Charges

353.325

749.632

342.803

Employee termination indemnities

996.170

997.484

1.716.230

ACCOUNTS PAYABLE

. . . . Within 12 months

12.700.811

6.750.186

10.732.400

. . . . Beyond 12 months

44.737.500

14.238.709

11.913.175

. . 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

48.762.500

11.200.000

15.513.175

. . . . Within 12 months

4.025.000

797.334

3.600.000

. . . . Beyond 12 months

44.737.500

10.402.666

11.913.175

. . Due to other providers of finance

13.613

. . . . Within 12 months

13.613

. . . . Beyond 12 months

. . Advances from customers

24.535

10.850

43.890

. . . . Within 12 months

24.535

10.850

43.890

. . . . Beyond 12 months

. . Trade payables

6.408.775

4.105.418

4.361.049

. . . . Within 12 months

6.408.775

4.105.418

4.361.049

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

198.787

222.909

. . . . Within 12 months

198.787

222.909

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

3.836.043

. . . . Within 12 months

. . . . Beyond 12 months

3.836.043

. . Due to the tax authorities

589.679

265.061

. . . . Within 12 months

589.679

265.061

. . . . Beyond 12 months

. . Due to social security and welfare inst.

482.333

558.218

399.068

. . . . Within 12 months

482.333

558.218

399.068

. . . . Beyond 12 months

. . Other payables

971.702

1.055.457

2.049.719

. . . . Within 12 months

971.702

1.055.457

2.049.719

. . . . Beyond 12 months

Total accounts payable

57.438.311

20.988.895

22.645.575

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

16.720

8.102

7.748

Total adjustment accounts

16.720

8.102

7.748

TOTAL LIABILITIES

117.224.106

61.664.648

63.437.670

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

241.967

278.300

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

39.073.769

36.874.443

36.246.641

. Changes in work in progress

14.763

466.351

650.857

. Changes in semi-manufact. products

. Capitalization of internal work

28.058

. Other income and revenues

767.028

419.562

345.889

. . Contributions for operating expenses

. . Different income and revenues

767.028

419.562

345.889

Total value of production

39.883.618

37.760.356

37.243.387

PRODUCTION COSTS

. Raw material,other materials and consum.

11.232.590

10.419.580

11.178.885

. Services received

5.681.171

. Leases and rentals

6.778.242

9.700.701

1.226.884

. Payroll and related costs

9.830.758

10.854.786

8.865.513

. . Wages and salaries

7.306.642

8.244.918

6.628.161

. . Social security contributions

2.089.256

2.210.575

1.850.255

. . Employee termination indemnities

428.248

393.594

387.097

. . Pension and similar

. . Other costs

6.612

5.699

. Amortization and depreciation

9.735.222

4.463.239

4.557.067

. . Amortization of intangible fixed assets

9.089.879

4.037.808

4.132.570

. . Amortization of tangible fixed assets

595.343

400.431

350.735

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

50.000

25.000

73.762

. Changes in raw materials

112.375

338.512

-179.522

. Provisions to risk reserves

450.000

. Other provisions

. Other operating costs

106.418

94.434

93.180

Total production costs

37.795.605

36.321.252

31.423.178

Diff. between value and cost of product.

2.088.013

1.439.104

5.820.209

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

2.100.000

2.321.000

2.504.000

. . In subsidiary companies

2.100.000

2.321.000

. . In associated companies

. . In other companies

. Other financial income

217.934

70.907

38.620

. . Financ.income from receivables

94.412

13.445

. . . Towards subsidiary companies

94.412

13.445

. . . 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

123.522

57.462

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

123.522

57.462

. Interest and other financial expense

-2.830.677

-1.046.164

-990.661

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

-36.043

. . Towards other companies

2.830.677

1.046.164

Total financial income and expense

-512.743

1.345.743

1.551.959

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

. . Of financ.fixed assets not repres.E.I.

. . Of securities incl.among current assets

. Devaluation

-1.439

-410.000

. . Of equity investments

-1.439

-410.000

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-1.439

-410.000

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

6.504

11.809

136.277

. . Gains on disposals

4.520

. . Other extraordinary income

1.984

11.809

136.277

. Extraordinary expense

-476.175

-663.929

-52.315

. . Losses on disposals

-920

. . Taxes relating to prior years

. . Other extraordinary expense

-475.255

-663.929

-52.315

Total extraordinary income and expense

-469.671

-652.120

83.962

Results before income taxes

1.104.160

1.722.727

7.456.130

. Taxes on current income

2.119.902

1.527.506

3.071.765

. . current taxes

1.853.701

1.412.954

3.077.085

. . differed taxes(anticip.)

266.201

114.552

-5.320

. Net income for the period

-1.015.742

195.221

4.384.365

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

-1.015.742

195.221

4.384.365

 

 

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

0,82

0,74

0,72

0,25

Elasticity Ratio

Units

0,17

0,26

0,27

0,72

Availability of stock

Units

0,05

0,10

0,09

0,17

Total Liquidity Ratio

Units

0,12

0,16

0,18

0,50

Quick Ratio

Units

0,05

0,02

0,05

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,13

0,14

0,20

2,61

Self Financing Ratio

Units

0,50

0,63

0,61

0,21

Capital protection Ratio

Units

0,82

0,70

0,59

0,71

Liabilities consolidation quotient

Units

3,60

2,26

1,27

0,24

Financing

Units

0,98

0,54

0,58

3,54

Permanent Indebtedness Ratio

Units

0,89

0,88

0,83

0,40

M/L term Debts Ratio

Units

0,39

0,25

0,21

0,12

Net Financial Indebtedness Ratio

Units

0,74

0,25

0,32

0,84

CORRELATION

Fixed assets ratio

Units

1,08

1,19

1,14

1,46

Current ratio

Units

1,60

2,37

1,60

1,20

Acid Test Ratio-Liquidity Ratio

Units

1,14

1,50

1,06

0,85

Structure's primary quotient

Units

0,60

0,85

0,84

0,86

Treasury's primary quotient

Units

0,42

0,22

0,28

0,04

Rate of indebtedness ( Leverage )

%

200,66

158,44

163,81

477,50

Current Capital ( net )

Value

7.600.664

9.238.671

6.400.256

239.373

RETURN

Return on Sales

%

22,32

12,63

24,67

4,32

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

%

-1,74

0,50

11,32

4,61

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

%

1,89

4,43

19,25

17,61

Return on Investment ( R.O.I. )

%

1,78

2,33

9,17

4,75

Return/ Sales

%

5,34

3,90

16,06

4,25

Extra Management revenues/charges incid.

%

-48,65

13,57

75,33

18,91

Cash Flow

Value

8.719.480

4.658.460

8.941.432

138.084

Operating Profit

Value

2.088.013

1.439.104

5.820.209

154.078

Gross Operating Margin

Value

11.823.235

6.352.343

10.377.276

301.188

MANAGEMENT

Credits to clients average term

Days

46,99

46,00

43,50

110,83

Debts to suppliers average term

Days

132,07

146,08

86,80

121,75

Average stock waiting period

Days

53,18

57,31

57,03

60,34

Rate of capital employed return ( Turnover )

Units

0,33

0,60

0,57

1,12

Rate of stock return

Units

6,77

6,28

6,31

5,95

Labour cost incidence

%

25,16

29,44

24,46

21,94

Net financial revenues/ charges incidence

%

-1,31

3,65

4,28

-1,47

Labour cost on purchasing expenses

%

26,01

29,89

28,21

22,33

Short-term financing charges

%

4,93

4,98

4,37

2,84

Capital on hand

%

300,01

167,23

175,02

89,18

Sales pro employee

Value

127.276

108.774

238.464

165.709

Labour cost pro employee

Value

32.022

32.020

58.325

32.656

 

 

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

:

9.393.092

Population living in the region

:

0

Number of families in the region

:

0

 

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

 

- per food products

:

0

- per non food products

:

0

- per energy consume

:

0

 

Sector Data

 

The values are calculated on a base of 1.023 significant companies.

 

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

The average duration of suppliers debts is about 122 dd.

The sector's profitability is on an average of 4,32%.

The labour cost affects the turnover in the measure of 21,94%.

Goods are held in stock in a range of 60 dd.

The difference between the sales volume and the resources used to realize it is about 1,12.

The employees costs represent the 22,33% of the production costs.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.64.96

UK Pound

1

Rs.99.55

Euro

1

Rs.71.64

 

 

INFORMATION DETAILS

 

Analysis Done by :

KIN

 

 

Report Prepared by :

ANK

 


 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

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

 

Unlimited

71-85

Aa

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

 

Large

56-70

A

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

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

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

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

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

 

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

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

 

 

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

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