MIRA INFORM REPORT

 

 

Report No. :

339480

Report Date :

08.09.2015

 

IDENTIFICATION DETAILS

 

Name :

EURICOM S.P.A.

 

 

Registered Office :

Via Stazione, 119, 27020 - Valle Lomellina (PV) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

23.07.1980

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Cultivation of rice

·         Cleaning and sorting of seeds and grains

·         Wholesale of grains and dried legumes

 

 

No. of Employees :

From 16 to 25

 

 

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 & address

 

EURICOM S.P.A.

Via Stazione, 119

27020 - Valle Lomellina  (PV) -IT-

 

 

Summary

 

Fiscal Code

:

05897170154

Legal Form

:

Joint stock company

start of Activities

:

23/07/1980

Equity

:

Over 2.582.254

Turnover Range

:

over 129.114.224

Number of Employees

:

from 16 to 25



Activity

 

Cultivation of rice

Cleaning and sorting of seeds and grains

Wholesale of grains and dried legumes



Legal Data


Legal Form : Joint stock company

Fiscal Code : 05897170154

 

Foreign Trade Reg. no. : PV010997 since 01/04/1993

 

Chamber of Commerce no. : 1049892 of Milano

 

Chamber of Commerce no. : 242141 of Mantova

 

Chamber of Commerce no. : 191665 of Pavia since 17/03/1993

 

Chamber of Commerce no. : 128107 of Vercelli since 15/10/1980

 

Firms' Register : PV177-8258 of Pavia since 19/02/1996

 

V.A.T. Code : 01514430188

 

Establishment date

: 23/07/1980

Start of Activities

: 23/07/1980

Legal duration

: 31/12/2100

Nominal Capital

: 10.992.040

Subscribed Capital

: 10.992.040

Paid up Capital

: 10.992.040

 

Legal mail :

EURICOM@PEC.EURICOM.IT

 

Members

 

Verde

Francese

Mario

 

Vuoto

Born in Vercelli

(VC)

on 30/08/1951

- Fiscal Code : FRNMRA51M30L750K

 

Vuoto

Residence:

San Martino

, 6

- 13100

Vercelli

(VC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

26/06/2013

Director

26/06/2013

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Sempio

Francesco Giovanni

 

Vuoto

Born in Pavia

(PV)

on 31/03/1943

- Fiscal Code : SMPFNC43C31G388K

 

Vuoto

Residence:

Della Costituzione

, 5

- 27035

Mede

(PV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

02/02/2001

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Buscaglia

Paolo

 

Vuoto

Born in Biella

(VC)

on 23/10/1961

- Fiscal Code : BSCPLA61R23A859Q

 

Vuoto

Residence:

Arale

, 1

- 13040

Palazzolo Vercellese

(VC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

16/09/2013



Verde

Gamalerio

Roberto

 

Vuoto

Born in Mortara

(PV)

on 09/01/1964

- Fiscal Code : GMLRRT64A09F754W

 

Vuoto

Residence:

Della Vittoria

, 1

- 27034

Galliavola

(PV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

23/03/2009

 

Vuoto

Prejudicial events registered

 

VuotoJudicial Mortgage - Mod.60 - 31/12/2008.

Vuoto

  BANCA ANTONVENETA S. P. A.

 

Vuoto

No Protests registered

 

Verde

Ricefin S.r.l.

 

 

Vuoto

:

Luigi Cadorna

, 6

- 20123

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Ferrario

Riccardo Anselmo

 

Vuoto

Born in Castiglione d'Adda

(MI)

on 17/03/1962

- Fiscal Code : FRRRCR62C17C304F

 

Vuoto

Residence:

Cavallotti

, 54

- 26841

Casalpusterlengo

(LO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

16/09/2013

Attorney with special power

16/04/2015

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Malvisini

Massimo

 

Vuoto

Born in Mede

(PV)

on 23/12/1970

- Fiscal Code : MLVMSM70T23F080A

 

Vuoto

Residence:

Lambertenga

, 3

- 27035

Mede

(PV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

21/06/2007

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Sempio

Bruno Daniele

 

Vuoto

Born in Pavia

(PV)

on 04/09/1973

- Fiscal Code : SMPBND73P04G388T

 

Vuoto

Residence:

Costituzione

, 5

- 27035

Mede

(PV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

26/06/2013

Director

26/06/2013

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Negri

Edoardo Angelo

 

Vuoto

Born in Mede

(PV)

on 17/09/1971

- Fiscal Code : NGRDDN71P17F080H

 

Vuoto

Residence:

Dei Mille

, 3

- 27035

Mede

(PV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

16/09/2013


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

Francese

Mario

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Corticella Molini E Pastifici - S.p.a.

Reggio Emilia (RE) - IT -

00302260377

Director

Withdrawn

Registered

Riseria Campiverdi Dante S.r.l.

Valle Lomellina (PV) - IT -

00041370388

Managing Director

Withdrawn

Ceased

Riseria Campiverdi Dante S.r.l.

Valle Lomellina (PV) - IT -

00041370388

Board Chairman

Withdrawn

Ceased

Societa' Di Macinazione Molini Certosa -Societa' Per Azioni

Certosa di Pavia (PV) - IT -

00858730153

Director

Withdrawn

Registered

Curti S.r.l.

Valle Lomellina (PV) - IT -

01577610189

Managing Director

Active

Registered

Eurotransport S.r.l.

Ferrera Erbognone (PV) - IT -

00457040186

Sole Director

Withdrawn

Registered

Distretto Lombardo Di Filiera Del Riso EDel Risotto

Pavia (PV) - IT -

02537920189

Director

Active

Registered

 

Verde

Sempio

Bruno Daniele

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Cooperativa Lomellina Cerealicoltori Soc. Coop.

Lomello (PV) - IT -

00821000189

Director

Active

Registered

Fortunata S.a.s. Di Isidoro Claudio Sempio E C.

Lomello (PV) - IT -

01026130060

Limited Partner

Active

Registered

Co.ri.so S.r.l.

Confienza (PV) - IT -

01458680186

Managing Director

Active

Registered

Co.ri.so S.r.l.

Confienza (PV) - IT -

01458680186

Director

Active

Registered

Co.ri.so S.r.l.

Confienza (PV) - IT -

01458680186

Board Chairman

Active

Registered

Riso Ticino Soc. Coop.

Lomello (PV) - IT -

00297510182

Director

Active

Registered

Mec Mais Soc. Coop.

Lomello (PV) - IT -

00965120181

Director

Active

Registered

Agricola Sviluppo Cooperazione A.s.c.o.Societa' Coop.

San Giorgio di Lomellina (PV) - IT -

01223000181

Director

Active

Registered

Cereal Consult S.a.s. Di Sempio Bruno Daniele E C.

Lomello (PV) - IT -

01619200189

General Partner

Active

Registered

Societa' Agricola F.lli Sempio Isidoro EBruno S.s.

Ottobiano (PV) - IT -

01543020182

Partner

Active

Registered

Remy Italia S.p.a.

Confienza (PV) - IT -

02079200180

Director

Active

Registered

Societa' Immobiliare Lomellina Di SempioBruno Daniele E C. S.n.c

Lomello (PV) - IT -

00872920186

Director

Active

Registered

Societa' Immobiliare Lomellina Di SempioBruno Daniele E C. S.n.c

Lomello (PV) - IT -

00872920186

Partner

Active

Registered

Agro S.r.l.

Lomello (PV) - IT -

02506750187

Sole 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

Nervi Giuseppe

Palazzolo Vercellese - IT -

NRVGPP30M26G266P

704.250 .Eur

6,40

Sempio Francesco Giovanni

Mede - IT -

SMPFNC43C31G388K

6.557.940 .Eur

59,66

Ricefin S.r.l.

Milano - IT -

05242660966

3.729.850 .Eur

33,93



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

Societa' Di Macinazione Molini Certosa - Societa' Per Azioni

Certosa di Pavia - IT -

00858730153

1.243.972 .Eur

99,99

Active

Ambrogest S.p.a.

Milano - IT -

04738500968

5.581 .Eur

4,65

Active

Co.ri.so S.r.l.

Confienza - IT -

01458680186

775.000 .Eur

100,00

Active

Riseria Carlo Pigino E Figlio - S.r.l.

Palazzolo Vercellese - IT -

00162330021

12.948 .Eur

83,00

Active

Curti S.r.l.

Valle Lomellina - IT -

01577610189

5.932.573 .Eur

100,00

Active

Societa' Consortile Sala Contrattazione Merci Di Mortara E Lomellina R.l.

Mortara - IT -

01555340189

25.963 .Eur

2,93

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

Stazione

, 119

- 27020

- Valle Lomellina

(PV)

- IT -

 

PHONE

: 0384797649

 

PHONE

: 0384797657

 

PHONE

: 0384700532

 

PHONE

: 0161224411

 

FAX

: 0161280031

 

Legal mail

: EURICOM@PEC.EURICOM.IT

 

-

Secondary office

 

Calle 5ta A

, 4404

- Havana

- IT -

 

-

Branch

(Store)

since 29/04/2009

 

Stazione

, 113

- 27020

- Valle Lomellina

(PV)

- IT -

 

-

Branch

(Factory)

since 01/09/2010

 

Del Chioso

, 2

- 27020

- Valeggio

(PV)

- IT -

 

-

Branch

(Store)

since 01/09/2010

 

S. Giovanni D'oria

, 6

- 27030

- Ottobiano

(PV)

- IT -

 

-

Branch

(office)

since 19/12/2011

 

Robbio

, 40

- 27030

- Confienza

(PV)

- IT -

 

-

Branch

(Store)

since 01/09/2010

 

Brede

, 3

- 46010

- San Martino Dall'Argine

(MN)

- IT -

 

-

Branch

(Warehouse)

since 15/07/1989

 

Bassano

, 13

- 13100

- Vercelli

(VC)

- IT -

 

-

Branch

(Warehouse)

since 10/01/2004

 

Xx Settembre

, 14/BIS

- 13040

- Buronzo

(VC)

- IT -

 

Employees

: 16

 

Fittings and Equipment for a value of 680.000

Eur

 

Stocks for a value of 14.410.000

Eur

 

Trade organization: direct or by agents.

Sales area on a national scale.

 

Import comes generally from the following nations:

- Cuba

 

- France

 

- Germany

 

- Great Britain

 

- Spain

 

- Finland

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

Verde

Project of merging by taking over of

 

VuotoMangimi del Dott. Sacchi S.r.l.

 

Vuoto

Cascina San Giovanni

, 27030

, Ottobiano (PV)

- IT -

 

Vuoto

Fiscal Code: 01124680180

 

Vuoto

Date

Merging/splitting-up project:

29/06/2007

 

Verde

The firm absorbed by merging of

 

VuotoMangimi del Dott. Sacchi S.r.l.

 

Vuoto

Cascina San Giovanni

, 27030

, Ottobiano (PV)

- IT -

 

Vuoto

Fiscal Code: 01124680180

 

Vuoto

Date

:

06/09/2007

 

Verde

The firm absorbed by merging of

 

VuotoMangimi del Dott. Sacchi S.r.l.

 

Vuoto

Cascina San Giovanni

, 27030

, Ottobiano (PV)

- IT -

 

Vuoto

Fiscal Code: 01124680180

 

Vuoto

Date

:

29/11/2007

 

Verde

Project of merging by taking over of

 

VuotoAgricola Castello - S.r.l.

 

Vuoto

Boragno

, 27034

, Lomello

(PV)

- IT -

 

Vuoto

Fiscal Code: 00640260188

 

Vuoto

Date

Merging/splitting-up project:

25/11/2008

 

Verde

The firm absorbed by merging of

 

VuotoAgricola Castello - S.r.l.

 

Vuoto

Boragno

, 27034

, Lomello

(PV)

- IT -

 

Vuoto

Fiscal Code: 00640260188

 

Vuoto

Date

:

18/12/2008

 

Verde

The firm absorbed by merging of

 

VuotoAgricola Castello - S.r.l.

 

Vuoto

Boragno

, 27034

, Lomello

(PV)

- IT -

 

Vuoto

Fiscal Code: 00640260188

 

Vuoto

Date

:

01/04/2009


Protests

 

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



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Verde

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

 

Subject is active since 1980

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. anyway in 2014 a positive result was achieved (r.o.e. 13,56%).

The operating result was positive in the last financial year (4,64%) falling within the field's average.

An operating result of Eur. 6.262.248 has been registered. showing an upward trend more then 100% compared to the previous financial year.

During the latest financial year the gross operating margin amounted to Eur. 6.702.601 growing by more then 100% if compared to the year before.

The financial status of the company is fairly balanced with an indebtedness level of 2,26 and decreasing as against 2013.

Subject can manage an equity capital funds for an amount of Eur. 34.781.956 , stable in comparison with the value of the previous year.

Total debts recorded amounted to Eur. 95.446.610 (Eur. 12.635.602 of which were m/l term debts) , a more or less stable value.

The exposure towards banks is slightly high, the recourse to suppliers' credit is limited lined up with the sector.

The management determines a good range of liquidity.

Trade credits are collected slowly, average term is 127,96 days. even if compared to the average of the sector.

During financial year 2014 the cash flow amounted to Eur. 5.158.351

During 2014 financial year labour costs amounted to Eur. 1.057.617, with a 0,64% incidence on production costs. , whereas the incidence on sales revenues is of 0,63%.

The financial management has a limited economic impact, equal to -0,27% on the sales.


Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

167.254.798

Profit (Loss) for the period

4.717.998

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

159.101.848

Profit (Loss) for the period

679.554

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

141.782.098

Profit (Loss) for the period

-2.754.447

 

Verde

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

175.022.934

Profit (Loss) for the period

2.989.866

 

Verde

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

130.973.401

Profit (Loss) for the period

1.618.539




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

. . Concessions,licenses,trademarks,etc.

2.000

3.006

4.314

. . Goodwill

193.658

194.041

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

4.500

18.735

. Total Intangible Fixed Assets

195.658

7.506

217.090

. TANGIBLE FIXED ASSETS

. . Real estate

20.013.811

16.088.306

16.451.167

. . Plant and machinery

660.000

96.933

113.040

. . Industrial and commercial equipment

22.000

25

. . Other assets

72.000

62.280

80.107

. . Assets under construction and advances

30.417

. Total Tangible fixed assets

20.767.811

16.277.936

16.644.339

. FINANCIAL FIXED ASSETS

. . Equity investments

20.269.931

21.065.026

20.681.550

. . . Equity invest. in subsidiary companies

20.143.931

16.533.346

16.149.870

. . . Equity invest. in associated companies

3.609.910

3.609.910

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

126.000

921.770

921.770

. . Financial receivables

2.486.305

35.854

534.723

. . . . Within 12 months

35.854

534.723

. . . . Beyond 12 months

2.486.305

. . . 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

2.486.305

35.854

534.723

. . . . Within 12 months

35.854

534.723

. . . . Beyond 12 months

2.486.305

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

22.756.236

21.100.880

21.216.273

Total fixed assets

43.719.705

37.386.322

38.077.702

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

9.348.472

4.635.667

3.232.761

. . Work in progress and semimanufactured

72.000

77.750

. . Work in progress on order

. . Finished goods

3.615.000

2.962.565

1.610.012

. . Advance payments

1.377.000

716.952

356.561

. Total Inventories

14.412.472

8.392.934

5.199.334

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

61.864.770

53.081.806

66.641.865

. . Beyond 12 months

3.774.778

. . Trade receivables

59.450.608

35.816.912

39.893.511

. . . . Within 12 months

59.450.608

35.816.912

39.893.511

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

8.413.557

13.094.463

. . . . Within 12 months

8.413.557

13.094.463

. . . . 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

1.977.478

2.765.759

5.929.255

. . . . Within 12 months

1.977.478

2.765.759

5.929.255

. . . . Beyond 12 months

. . Receivables for anticipated taxes

3.774.778

2.794.914

3.955.988

. . . . Within 12 months

2.794.914

3.955.988

. . . . Beyond 12 months

3.774.778

. . Receivables due from third parties

436.684

3.290.664

3.768.648

. . . . Within 12 months

436.684

3.290.664

3.768.648

. . . . Beyond 12 months

. Total Credits not held as fixed assets

65.639.548

53.081.806

66.641.865

. FINANCIAL ASSETS

. . Equity invest. in subsidiary comp.

. . Equity invest. in associated companies

. . Equity invest. in holding companies

. . Other equity investments

265.000

. . Own shares

. . . Total nominale value

. . Other securities

6.644.863

1.922.792

2.728.644

. Total Financial Assets

6.909.863

1.922.792

2.728.644

. LIQUID FUNDS

. . Bank and post office deposits

35.447

12.861.361

3.374.834

. . Checks

2.189

. . Banknotes and coins

4.050.000

19.258

19.198

. Total Liquid funds

4.085.447

12.880.619

3.396.221

Total current assets

91.047.330

76.278.151

77.966.064

ADJUSTMENT ACCOUNTS

. Discount on loans

206.517

. Other adjustment accounts

91.000

126.951

Total adjustments accounts

91.000

206.517

126.951

TOTAL ASSETS

134.858.035

113.870.990

116.170.717

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

10.992.040

10.992.040

8.492.040

. Additional paid-in capital

. Revaluation reserves

10.385.771

10.385.771

. Legal reserve

908.353

874.375

874.375

. Reserve for Own shares

. Statute reserves

. Other reserves

18.163.565

5.883.656

9.038.099

. Accumulated Profits (Losses)

. Profit( loss) of the year

4.717.998

1.359.108

-2.754.447

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

34.781.956

29.494.950

26.035.838

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

799

1.003

. . Taxation fund, also differed

2.385.173

287.695

578.789

. . Other funds

18.784

9.068

13.004.673

Total Reserves for Risks and Charges

2.403.957

297.562

13.584.465

Employee termination indemnities

529.509

345.671

308.319

ACCOUNTS PAYABLE

. . . . Within 12 months

82.811.008

82.909.745

63.911.429

. . . . Beyond 12 months

12.635.602

10.872.326

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

2.661.301

. . . . Within 12 months

. . . . Beyond 12 months

2.661.301

. . Due to banks

58.066.199

59.315.551

48.048.535

. . . . Within 12 months

45.430.597

59.315.551

39.837.510

. . . . Beyond 12 months

12.635.602

8.211.025

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

158.192

950.775

. . . . Within 12 months

158.192

950.775

. . . . Beyond 12 months

. . Trade payables

35.139.691

14.030.283

14.510.146

. . . . Within 12 months

35.139.691

14.030.283

14.510.146

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

8.936.353

5.373.285

. . . . Within 12 months

8.936.353

5.373.285

. . . . 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

1.805.671

67.125

3.061.188

. . . . Within 12 months

1.805.671

67.125

3.061.188

. . . . Beyond 12 months

. . Due to social security and welfare inst.

46.000

48.315

45.568

. . . . Within 12 months

46.000

48.315

45.568

. . . . Beyond 12 months

. . Other payables

389.049

353.926

132.957

. . . . Within 12 months

389.049

353.926

132.957

. . . . Beyond 12 months

Total accounts payable

95.446.610

82.909.745

74.783.755

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

1.696.003

1.657.849

1.458.340

Total adjustment accounts

1.696.003

1.657.849

1.458.340

TOTAL LIABILITIES

134.858.035

114.705.777

116.170.717

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

98.324.403

Civil and fiscal norms relation

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

167.254.798

159.101.848

141.782.098

. Changes in work in progress

646.000

1.310.292

249.314

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

3.249.296

847.947

870.906

. . Contributions for operating expenses

. . Different income and revenues

3.249.296

847.947

870.906

Total value of production

171.150.094

161.260.087

142.902.318

PRODUCTION COSTS

. Raw material,other materials and consum.

149.880.034

141.789.416

128.423.471

. Services received

17.224.712

11.250.847

. Leases and rentals

100.000

16.133.425

92.649

. Payroll and related costs

1.057.617

1.082.696

1.001.656

. . Wages and salaries

780.617

784.990

726.093

. . Social security contributions

232.000

234.419

216.803

. . Employee termination indemnities

37.000

48.717

49.177

. . Pension and similar

3.174

3.062

. . Other costs

8.000

11.396

6.521

. Amortization and depreciation

440.353

737.711

749.882

. . Amortization of intangible fixed assets

310.353

54.531

28.969

. . Amortization of tangible fixed assets

130.000

447.585

483.794

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

235.595

237.119

. Changes in raw materials

-4.714.000

-1.522.917

-1.470.539

. Provisions to risk reserves

13.000.000

. Other provisions

. Other operating costs

899.130

492.062

414.078

Total production costs

164.887.846

158.712.393

153.462.044

Diff. between value and cost of product.

6.262.248

2.547.694

-10.559.726

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

9.000

5.009.064

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

2.012.168

2.270.712

3.099.029

. . 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

2.270.712

. . . - Subsidiary companies

125.991

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

2.144.721

. Interest and other financial expense

-2.469.648

-2.852.894

-3.013.102

. . Towards subsidiary companies

-196.444

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

2.852.894

Total financial income and expense

-448.480

-582.182

5.094.991

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-1.524

. . Of equity investments

-1.524

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-1.524

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

128.448

254.503

. . Gains on disposals

1

1.472

. . Other extraordinary income

128.447

253.031

. Extraordinary expense

-1.164.557

-81.160

. . Losses on disposals

-90.986

-635

. . Taxes relating to prior years

-259.496

. . Other extraordinary expense

-814.075

-80.525

Total extraordinary income and expense

-1.036.109

173.343

Results before income taxes

5.813.768

927.879

-5.291.392

. Taxes on current income

1.095.770

248.325

-2.536.945

. . current taxes

1.084.770

1.339.110

. . differed taxes(anticip.)

11.000

248.325

-3.876.055

. Net income for the period

4.717.998

679.554

-2.754.447

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

4.717.998

679.554

-2.754.447

 

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

0,32

0,33

0,33

0,11

Elasticity Ratio

Units

0,68

0,67

0,67

0,87

Availability of stock

Units

0,11

0,07

0,04

0,17

Total Liquidity Ratio

Units

0,57

0,60

0,63

0,61

Quick Ratio

Units

0,08

0,13

0,05

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

2,26

2,37

2,32

3,90

Self Financing Ratio

Units

0,26

0,26

0,22

0,17

Capital protection Ratio

Units

0,55

0,58

0,78

0,66

Liabilities consolidation quotient

Units

0,16

0,00

0,17

0,09

Financing

Units

2,74

2,81

2,87

4,57

Permanent Indebtedness Ratio

Units

0,36

0,26

0,32

0,28

M/L term Debts Ratio

Units

0,10

0,00

0,10

0,06

Net Financial Indebtedness Ratio

Units

1,55

1,57

1,82

0,96

CORRELATION

Fixed assets ratio

Units

1,10

0,80

0,98

2,10

Current ratio

Units

1,10

0,92

1,22

1,13

Acid Test Ratio-Liquidity Ratio

Units

0,93

0,82

1,14

0,86

Structure's primary quotient

Units

0,80

0,79

0,68

1,34

Treasury's primary quotient

Units

0,13

0,18

0,10

0,05

Rate of indebtedness ( Leverage )

%

387,72

386,07

446,20

587,66

Current Capital ( net )

Value

8.236.322

-6.631.594

14.054.635

135.886

RETURN

Return on Sales

%

3,08

0,89

-1,41

1,61

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

%

13,56

2,30

-10,58

5,01

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

%

16,71

3,15

-20,32

13,67

Return on Investment ( R.O.I. )

%

4,64

2,24

-9,09

4,30

Return/ Sales

%

3,74

1,60

-7,45

2,39

Extra Management revenues/charges incid.

%

75,34

26,67

n.c.

27,17

Cash Flow

Value

5.158.351

1.417.265

-2.004.565

47.597

Operating Profit

Value

6.262.248

2.547.694

-10.559.726

71.380

Gross Operating Margin

Value

6.702.601

3.285.405

3.190.156

124.518

MANAGEMENT

Credits to clients average term

Days

127,96

81,04

101,29

90,43

Debts to suppliers average term

Days

75,66

52,35

51,21

76,51

Average stock waiting period

Days

31,02

18,99

13,20

37,27

Rate of capital employed return ( Turnover )

Units

1,24

1,40

1,22

1,64

Rate of stock return

Units

11,60

18,96

27,27

9,56

Labour cost incidence

%

0,63

0,68

0,71

4,81

Net financial revenues/ charges incidence

%

-0,27

-0,37

3,59

-0,99

Labour cost on purchasing expenses

%

0,64

0,68

0,65

4,83

Short-term financing charges

%

2,59

3,44

4,03

2,90

Capital on hand

%

80,63

71,57

81,94

60,86

Sales pro employee

Value

10.453.424

4.821.268

6.444.640

686.413

Labour cost pro employee

Value

66.101

32.808

45.529

33.271

 

 

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

:

Spazio510.505

Population living in the region

:

Spazio9.393.092

Number of families in the region

:

Spazio3.858.736

 

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

 

- per food products

:

Spazio460

- per non food products

:

Spazio2.090

- per energy consume

:

Spazio114



Sector Data

 

The values are calculated on a base of 941 significant companies.

The companies cash their credits on an average of 90 dd.

The average duration of suppliers debts is about 77 dd.

The sector's profitability is on an average of 1,61%.

The labour cost affects the turnover in the measure of 4,81%.

Goods are held in stock in a range of 37 dd.

The difference between the sales volume and the resources used to realize it is about 1,64.

The employees costs represent the 4,83% of the production costs.


Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 2.343.

The insolvency index for the region is 0,55, , while for the province it is 0,46.

Total Bankrupt companies in the province : 986.

Total Bankrupt companies in the region : 39.612.

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.74

UK Pound

1

Rs.101.36

Euro

1

Rs.74.27

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

TPT

 

               

RATING EXPLANATIONS

 

RATING

STATUS

PROPOSED CREDIT LINE

 

>86

Aaa

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

 

Unlimited

 

71-85

Aa

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

 

Large

 

56-70

A

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

 

Fairly Large

 

41-55

Ba

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

 

Satisfactory

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

 

11-25

Ca

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

 

Limited with full security

 

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

Credit not recommended

 

--

NB

New Business

--

 

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

 

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

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

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

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