MIRA INFORM REPORT

 

 

Report No. :

338691

Report Date :

05.09.2015

 

IDENTIFICATION DETAILS

 

Name :

ARISTEA S.P.A.

 

 

Registered Office :

Via Santa Lucia, 123 80132 - Napoli  (NA)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

01.06.1987

 

 

Legal Form :

Italy

 

 

Line of Business :

Manufacture of plastic products for the building industry

 

 

No. of Employee :

From 71 to 90

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

No complaints

 

 

Litigation :

Clear

 

NOTES :

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

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

Italy

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

ITALY ECONOMIC OVERVIEW

 

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

 

Source : CIA

 

 

Company name and addresses

 

ARISTEA S.P.A.

 

ViaSanta Lucia, 123 80132 - Napoli  (NA)-IT-

 

 

 

Summary

 

Fiscal Code

:

04925910632

Legal Form

:

Joint stock company

start of Activities

:

01/06/1987

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

from 71 to 90

 

 

Activity

 

Manufacture of plastic producst for the building industry



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 04925910632

 

Foreign Trade Reg. no. : NA008451 since 24/03/1992

 

Foreign Trade Reg. no. : 8451 of Napoli since 24/03/1992

 

Foreign Trade Reg. no. : 519285 of Napoli since 09/01/1992

 

Chamber of Commerce no. : 407530 of Napoli since 05/03/1986

 

Chamber of Commerce no. : 173082 of Parma

 

Chamber of Commerce no. : 252643 of Salerno since 07/07/1994

 

Firms' Register : NA049-1986-1451 of Napoli since 19/02/1996

 

V.A.T. Code : 04925910632

 

Foundation date

: 18/02/1986

Establishment date

: 18/02/1986

Start of Activities

: 01/06/1987

Legal duration

: 31/12/2050

Nominal Capital

: 5.000.000

Subscribed Capital

: 5.000.000

Paid up Capital

: 5.000.000

 

Legal mail :

ARISTEASPA@LEGALMAIL.IT

 

 

Members

Martucciello

Vincenzo

 

Vuoto

Born in Pontecagnano Faiano

(SA)

on 04/01/1945

- Fiscal Code : MRTVCN45A04G834T

 

Vuoto

Residence:

S. Venere

, 50

- 84047

Capaccio

(SA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/05/2015

Board Chairman

15/05/2015

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Grillo

Marco

 

Vuoto

Born in Napoli

(NA)

on 29/05/1961

- Fiscal Code : GRLMRC61E29F839Y

 

Vuoto

Residence:

C.poerio

, 92

- 80121

Napoli

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/05/2015

Managing Director

15/05/2015

Assistant board Chairman

15/05/2015

 

Vuoto

Prejudicial Events found with cancellations*

 

VuotoLegal Mortgage - 20/04/2007. - 1.528 Euro. Event writing-off

Vuoto

  GEST LINE S. P. A.

 

Vuoto

No Protests registered

 

Grillo

Vittorio

 

Vuoto

Born in Napoli

(NA)

on 11/11/1958

- Fiscal Code : GRLVTR58S11F839O

 

Vuoto

Residence:

Cesario Console

, 3

- 80100

Napoli

(NA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/05/2015



Pingaro

Grazia

 

Vuoto

Born in Battipaglia

(SA)

on 09/05/1971

- Fiscal Code : PNGGRZ71E49A717B

 

Vuoto

Residence:

Del Castello

, 41

- 53034

Colle di Val d'Elsa

(SI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/05/2015



Martucciello

Sara

 

Vuoto

Born in Salerno

(SA)

on 19/10/1973

- Fiscal Code : MRTSRA73R59H703E

 

Vuoto

Residence:

S. Venere

- 84047

Capaccio

(SA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/05/2015



Grillo

Alessandra

 

Vuoto

Born in Napoli

(NA)

on 05/02/1959

- Fiscal Code : GRLLSN59B45F839D

 

Vuoto

Residence:

Giuseppe Giusti

, 34

- 20154

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/05/2015



*Concerns also partially erased events.



Companies connected to members *

 

*checkings have been performed on a national scale.

 

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

 

Verde

Martucciello

Vincenzo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

"lombardi E Martucciello" - S.r.l. -

Capaccio (SA) - IT -

00520920653

Director

Withdrawn

Registered

"lombardi E Martucciello" - S.r.l. -

Capaccio (SA) - IT -

00520920653

Partner

Withdrawn

Registered

 

Verde

Grillo

Marco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Elcon Megarad S.p.a.

Avellino (AV) - IT -

08337550589

Director

Active

Registered

*de Matteis Agroalimentare S.p.a.

Avellino (AV) - IT -

91000230648

Director

Active

Registered

De Matteis Costruzioni S.p.a.

Avellino (AV) - IT -

00231180647

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

Martucciello Vincenzo

Capaccio - IT -

MRTVCN45A04G834T

500.000 .Eur

10,00

Grillo Marco

Napoli - IT -

GRLMRC61E29F839Y

540.000 .Eur

10,80

Grillo Vittorio

Napoli - IT -

GRLVTR58S11F839O

500.000 .Eur

10,00

Grillo Marta

Napoli - IT -

GRLMRT66S41F839E

180.000 .Eur

3,60

Grillo Gloria

Napoli - IT -

GRLGLR56L42F839N

500.000 .Eur

10,00

Pingaro Grazia

Colle di Val d'Elsa - IT -

PNGGRZ71E49A717B

416.700 .Eur

8,33

Martucciello Sara

Capaccio - IT -

MRTSRA73R59H703E

375.000 .Eur

7,50

Martucciello Marco

MRTMRC76B06H703K

375.000 .Eur

7,50

Taddeo Maria Rosaria

TDDMRS38L45F839Q

240.000 .Eur

4,80

Grillo Maria Caterina

GRLMCT60E53F839A

180.000 .Eur

3,60

Grillo Alessandra

Milano - IT -

GRLLSN59B45F839D

180.000 .Eur

3,60

Grillo Guido

GRLGDU57R05F839C

180.000 .Eur

3,60

Pingaro Rosario

PNGRSR72P02F839W

416.700 .Eur

8,33

Cursaro Rosangela

CRSRNG46T69I726T

416.600 .Eur

8,33



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

Amicintavola, Istituto Consortile Per Il Controllo, La Certificazione Di Conform

Verona - IT -

03693390233

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

Santa Lucia

, 123

- 80100

- Napoli

(NA)

- IT -

 

PHONE

: 0817640376

 

PHONE

: 0522455325

 

Legal mail

: ARISTEASPA@LEGALMAIL.IT

 

-

Office not registered

 

Zacchetti

, 31

- 42100

- Reggio Emilia

(RE)

- IT -

 

PHONE

: 0522924346

 

-

Branch

(Factory)

since 01/06/1987

 

Bosco Fili

- 84091

- Battipaglia

(SA)

- IT -

 

PHONE

: 0828303773

 

PHONE

: 0828340711

 

-

Branch

(Factory)

since 30/06/2009

 

Industriale Contursi T.

, SNC

- 84024

- Contursi Terme

(SA)

- IT -

 

PHONE

: 0828791473

 

PHONE

: 0828791818

 

PHONE

: 0828794714

 

-

Branch

(Factory)

since 01/01/2011

 

Provinciale

, SNC

- 84091

- Battipaglia

(SA)

- IT -

 

Employees

: 83

 

Fittings and Equipment for a value of 13.720.000

Eur

 

Stocks for a value of 12.710.000

Eur

 

Trade organization: direct or by agents.

The company sells in Italy and abroad.

The company supplies wholesalers and retailers.

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- its own sales net-work

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

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

Company's purchase terms are within 90 and 120 days.

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

 

Export is mainly towards:

- Stati Uniti

 

- Europa

 

The subject firm uses the following own selling brands:

- ARISTEA

 

 

Traded Brands / Suppliers

 

- CONTITAL SRL

 

 

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

12/05/1987

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Aristea di Pingaro Rosario e C. S.n.c.

Aristea S.p.A.

12/05/1987

 

CEASINGS/INCORPORATIONS/MERGES:

 

Verde

The firm absorbed by merging of

 

VuotoAristea Commerciale S.R.L.

 

Vuoto

S.Lucia

, 123

, 80100

, Napoli

(NA)

- IT -

 

Vuoto

Fiscal Code: 05291800638

 

Vuoto

Date

:

01/01/1991

 

Verde

Project of merging by taking over of

 

VuotoDiplas S.p.a.

 

Vuoto

Del Parco Margherita

, 20

, 80100

, Napoli

(NA)

- IT -

 

Vuoto

Fiscal Code: 03621050875

 

Vuoto

Date

Merging/splitting-up project:

13/05/2010

 

Verde

Resolution of merging of

 

VuotoDiplas S.p.a.

 

Vuoto

Del Parco Margherita

, 20

, 80100

, Napoli

(NA)

- IT -

 

Vuoto

Fiscal Code: 03621050875

 

Vuoto

Date

:

25/06/2010

 

Verde

The firm absorbed by merging of

 

VuotoDiplas S.p.a.

 

Vuoto

Del Parco Margherita

, 20

, 80100

, Napoli

(NA)

- IT -

 

Vuoto

Fiscal Code: 03621050875

 

Vuoto

Date

:

26/11/2010


Protests

 

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



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Rosso

Prejudicial Events Search Result:

 

giallo

Prejudicial Events found with cancellations*

 

Legal Mortgage on 03/05/2007. for an amount of 18.064 Euro. Event writing-off

  GEST LINE S. P. A.



Search performed on a specialized data base.

*Concerns also partially erased events.



Legal Procedures

 

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



Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

SAN PAOLO BANCO DI NAPOLI

Napoli

1010

INTESA SANPAOLO SPA

Napoli

1025

BANCA MONTE DEI PASCHI DI SIENA

Napoli

1030

BANCA NAZIONALE DEL LAVORO SPA

Napoli

1005

UNICREDIT BANCA SPA

Napoli

2008


Financial and Economical Analysis

 

Subject is active since 1987

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

In the economic management , good and bad results followed on by turns. yet with a positive result in the 2014 (r.o.e. 2,69%). The turnover is growing in the last financial year (+7,74%).

The operating result was positive in the last financial year (3,92%) and reflects the field's average.

The amount of the operating result for the year 2014 is of Eur. 2.654.282 increasing if compared to the yeart 2013.

The economic management produced a gross operating margin of Eur. 5.398.780 with no sensible increase as against 2013.

The financial status of the company is fairly balanced with an indebtedness level of 2,32 and decreasing as against 2013.

It's shareholders funds amount to Eur. 18.418.644 on stable levels.

Total indebtedness totalled Eur. 44.750.689, , with no sensible variation.

Financial debts as well as debts to suppliers are rather high but lined up with the field's average.

Liquidity is not completely adequate.

As far as the collection of credit goes, the average is high (117,03 days). but on the same levels as the average of the sector.

Eur. 3.225.355 is the value of cash flow during the year 2014

Labour cost amounts to Eur. 3.468.892, with a 5,69% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 5,46%.

High incidence of financial charges on turnover.


Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

63.533.655

Profit (Loss) for the period

494.914

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

58.966.571

Profit (Loss) for the period

153.760

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

54.568.708

Profit (Loss) for the period

-146.729

 

Verde

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

52.178.645

Profit (Loss) for the period

28.318

 

Verde

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

48.515.858

Profit (Loss) for the period

-1.112.912


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

709.917

861.319

834.366

. . Research,develop. and advert.expens.

143.976

1.702

101.214

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

11.758

18.794

42.664

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

245.625

240.672

301.039

. Total Intangible Fixed Assets

1.111.276

1.122.487

1.279.283

. TANGIBLE FIXED ASSETS

. . Real estate

14.357.779

14.834.632

15.331.849

. . Plant and machinery

13.713.198

14.873.958

15.213.063

. . Industrial and commercial equipment

7.472

13.015

28.351

. . Other assets

60.430

50.838

76.843

. . Assets under construction and advances

31.212

101.537

3.120

. Total Tangible fixed assets

28.170.091

29.873.980

30.653.226

. FINANCIAL FIXED ASSETS

. . Equity investments

15.298

15.252

15.252

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

13.001

13.001

13.001

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

2.297

2.251

2.251

. . Financial receivables

25.666

25.570

25.586

. . . . Within 12 months

. . . . Beyond 12 months

25.666

25.570

25.586

. . . 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

25.666

25.570

25.586

. . . . Within 12 months

. . . . Beyond 12 months

25.666

25.570

25.586

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

40.964

40.822

40.838

Total fixed assets

29.322.331

31.037.289

31.973.347

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

6.282.812

5.598.453

3.662.855

. . Work in progress and semimanufactured

207.538

400.687

223.221

. . Work in progress on order

. . Finished goods

6.223.889

6.845.571

6.847.044

. . Advance payments

. Total Inventories

12.714.239

12.844.711

10.733.120

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

23.056.408

22.568.090

21.731.114

. . Beyond 12 months

1.139.167

. . Trade receivables

20.654.276

20.906.236

21.091.982

. . . . Within 12 months

20.654.276

20.906.236

21.091.982

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

911.910

77.193

77.587

. . . . Within 12 months

911.910

77.193

77.587

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

123.792

123.559

126.439

. . . . Within 12 months

123.792

123.559

126.439

. . . . Beyond 12 months

. . Receivables for anticipated taxes

815.399

1.005.299

1.139.167

. . . . Within 12 months

815.399

1.005.299

. . . . Beyond 12 months

1.139.167

. . Receivables due from third parties

551.031

455.803

435.106

. . . . Within 12 months

551.031

455.803

435.106

. . . . Beyond 12 months

. Total Credits not held as fixed assets

23.056.408

22.568.090

22.870.281

. 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

2.065.646

1.835.415

24.420

. . Checks

. . Banknotes and coins

938

126

137

. Total Liquid funds

2.066.584

1.835.541

24.557

Total current assets

37.837.231

37.248.342

33.627.958

ADJUSTMENT ACCOUNTS

. Discount on loans

474.920

351.710

. Other adjustment accounts

428.330

Total adjustments accounts

474.920

351.710

428.330

TOTAL ASSETS

67.634.482

68.637.341

66.029.635

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

5.000.000

5.000.000

5.000.000

. Additional paid-in capital

. Revaluation reserves

9.176.471

9.176.471

9.176.471

. Legal reserve

433.896

433.896

433.896

. Reserve for Own shares

. Statute reserves

. Other reserves

2.784.517

2.784.516

2.784.517

. Accumulated Profits (Losses)

33.932

-119.827

26.902

. Profit( loss) of the year

989.828

307.518

-146.729

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

18.418.644

17.582.574

17.275.057

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

393.821

412.863

375.063

. . Taxation fund, also differed

225.654

145.654

45.654

. . Other funds

71.841

57.784

57.784

Total Reserves for Risks and Charges

691.316

616.301

478.501

Employee termination indemnities

661.531

669.361

668.673

ACCOUNTS PAYABLE

. . . . Within 12 months

44.750.689

45.982.306

39.140.648

. . . . Beyond 12 months

4.138.990

. . 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

27.476.655

29.404.678

26.023.145

. . . . Within 12 months

27.476.655

29.404.678

21.884.155

. . . . Beyond 12 months

4.138.990

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

42.395

54.135

79.529

. . . . Within 12 months

42.395

54.135

79.529

. . . . Beyond 12 months

. . Trade payables

15.597.610

15.082.511

15.628.939

. . . . Within 12 months

15.597.610

15.082.511

15.628.939

. . . . 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

745.349

649.383

763.744

. . . . Within 12 months

745.349

649.383

763.744

. . . . Beyond 12 months

. . Due to social security and welfare inst.

255.162

215.414

224.222

. . . . Within 12 months

255.162

215.414

224.222

. . . . Beyond 12 months

. . Other payables

633.518

576.185

560.059

. . . . Within 12 months

633.518

576.185

560.059

. . . . Beyond 12 months

Total accounts payable

44.750.689

45.982.306

43.279.638

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

3.607.216

3.940.558

4.327.766

Total adjustment accounts

3.607.216

3.940.558

4.327.766

TOTAL LIABILITIES

68.129.396

68.791.100

66.029.635

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

Civil and fiscal norms relation

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

63.533.655

58.966.571

54.568.708

. Changes in work in progress

-814.830

175.993

840.405

. Changes in semi-manufact. products

. Capitalization of internal work

421.652

1.220.050

1.335.889

. Other income and revenues

443.210

550.987

648.484

. . Contributions for operating expenses

1.087

10.578

21.830

. . Different income and revenues

442.123

540.409

626.654

Total value of production

63.583.687

60.913.601

57.393.486

PRODUCTION COSTS

. Raw material,other materials and consum.

38.742.368

39.337.993

32.882.396

. Services received

14.511.364

. Leases and rentals

15.999.639

14.806.849

507.592

. Payroll and related costs

3.468.892

3.431.308

3.726.956

. . Wages and salaries

2.495.286

2.432.450

2.605.230

. . Social security contributions

803.099

800.433

874.393

. . Employee termination indemnities

167.950

184.151

228.866

. . Pension and similar

. . Other costs

2.557

14.274

18.467

. Amortization and depreciation

2.730.441

2.777.227

2.967.913

. . Amortization of intangible fixed assets

551.891

675.785

687.401

. . Amortization of tangible fixed assets

2.028.550

2.001.242

2.088.812

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

150.000

100.200

191.700

. Changes in raw materials

-684.359

-1.935.598

875.217

. Provisions to risk reserves

14.057

. Other provisions

. Other operating costs

658.367

495.569

560.336

Total production costs

60.929.405

58.913.348

56.031.774

Diff. between value and cost of product.

2.654.282

2.000.253

1.361.712

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

27.019

19

19

. . In subsidiary companies

. . In associated companies

27.000

. . In other companies

19

19

. Other financial income

3.908

13.444

51.768

. . 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

3.908

13.444

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

3.908

13.444

. Interest and other financial expense

-1.462.438

-1.396.915

-1.316.691

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

1.462.438

1.396.915

Total financial income and expense

-1.431.511

-1.383.452

-1.264.904

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

24.938

91.326

241.347

. . Gains on disposals

. . Other extraordinary income

24.938

91.326

241.347

. Extraordinary expense

-191.247

-145.452

-115.366

. . Losses on disposals

. . Taxes relating to prior years

-80.000

-100.955

-13.218

. . Other extraordinary expense

-111.247

-44.497

-102.148

Total extraordinary income and expense

-166.309

-54.126

125.981

Results before income taxes

1.056.462

562.675

222.789

. Taxes on current income

561.548

408.915

369.518

. . current taxes

371.648

275.048

277.398

. . differed taxes(anticip.)

189.900

133.867

92.120

. Net income for the period

494.914

153.760

-146.729

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

494.914

153.760

-146.729

 

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

0,43

0,45

0,48

0,33

Elasticity Ratio

Units

0,56

0,54

0,51

0,65

Availability of stock

Units

0,19

0,19

0,16

0,14

Total Liquidity Ratio

Units

0,37

0,36

0,35

0,47

Quick Ratio

Units

0,03

0,03

0,00

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

2,32

2,51

2,26

2,54

Self Financing Ratio

Units

0,27

0,26

0,26

0,22

Capital protection Ratio

Units

0,67

0,70

0,72

0,74

Liabilities consolidation quotient

Units

0,01

0,01

0,12

0,24

Financing

Units

2,43

2,62

2,51

3,21

Permanent Indebtedness Ratio

Units

0,28

0,27

0,33

0,41

M/L term Debts Ratio

Units

0,01

0,01

0,07

0,13

Net Financial Indebtedness Ratio

Units

1,38

1,57

1,50

1,12

CORRELATION

Fixed assets ratio

Units

0,65

0,59

0,69

1,17

Current ratio

Units

0,85

0,81

0,86

1,10

Acid Test Ratio-Liquidity Ratio

Units

0,56

0,53

0,58

0,82

Structure's primary quotient

Units

0,63

0,57

0,54

0,68

Treasury's primary quotient

Units

0,05

0,04

0,00

0,03

Rate of indebtedness ( Leverage )

%

367,21

390,37

382,23

455,17

Current Capital ( net )

Value

-6.913.458

-8.733.964

-5.512.690

135.108

RETURN

Return on Sales

%

5,08

4,97

5,17

3,71

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

%

2,69

0,87

-0,85

2,32

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

%

5,74

3,20

1,29

8,76

Return on Investment ( R.O.I. )

%

3,92

2,91

2,06

3,87

Return/ Sales

%

4,18

3,39

2,50

3,60

Extra Management revenues/charges incid.

%

18,65

7,69

-10,78

16,69

Cash Flow

Value

3.225.355

2.930.987

2.821.184

147.669

Operating Profit

Value

2.654.282

2.000.253

1.361.712

140.969

Gross Operating Margin

Value

5.398.780

4.777.480

4.329.625

283.954

MANAGEMENT

Credits to clients average term

Days

117,03

127,64

139,15

110,91

Debts to suppliers average term

Days

102,57

100,28

117,46

113,90

Average stock waiting period

Days

72,04

78,42

70,81

47,23

Rate of capital employed return ( Turnover )

Units

0,94

0,86

0,83

1,09

Rate of stock return

Units

5,00

4,59

5,08

7,61

Labour cost incidence

%

5,46

5,82

6,83

15,52

Net financial revenues/ charges incidence

%

-2,25

-2,35

-2,32

-1,76

Labour cost on purchasing expenses

%

5,69

5,82

6,65

15,56

Short-term financing charges

%

3,27

3,04

3,04

3,19

Capital on hand

%

106,45

116,40

121,00

91,39

Sales pro employee

Value

588.274

551.089

620.098

214.336

Labour cost pro employee

Value

32.119

32.068

42.351

32.630



Remarks

 

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

 

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

 

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



Market / Territory Data

 

Population living in the province

:

Spazio3.092.859

Population living in the region

:

Spazio5.788.986

Number of families in the region

:

Spazio1.966.064

 

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

 

- per food products

:

Spazio475

- per non food products

:

Spazio1.304

- per energy consume

:

Spazio79



Sector Data

 

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

 

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

The average duration of suppliers debts is about 114 dd.

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

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

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

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

The employees costs represent the 15,56% of the production costs.



Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered remarkably risky.

In the region 80.616 protested subjects are found; in the province they count to 41.815.

The insolvency index for the region is 1,40, , while for the province it is 1,36.

Total Bankrupt companies in the province : 18.217.

Total Bankrupt companies in the region : 28.514.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.40

UK Pound

1

Rs.101.19

Euro

1

Rs.73.89

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAS

 

 

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.