MIRA INFORM REPORT

 

 

Report No. :

339182

Report Date :

08.09.2015

 

IDENTIFICATION DETAILS

 

Name :

TEDDY - S.P.A.

 

 

Registered Office :

Via Coriano, 58 Gros Rimini Blocco 9

47924 – Rimini (RN)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

01.09.1981

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

  • Wholesale of clothing and accessories
  • Retail sale of clothing in specialised stores

 

 

No. of Employee :

from 1000 to 1500

 

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 address

 

TEDDY - S.P.A.

 

Via Coriano, 58 Gros Rimini Blocco 9

47924 – Rimini (RN) -IT-

 

 

Summary

 

Fiscal Code

:

00953910403

Legal Form

:

Joint stock company

start of Activities

:

01/09/1981

Equity

:

Over 2.582.254

Turnover Range

:

over 129.114.224

Number of Employees

:

from 1000 to 1500

 

 

Activity

 

Wholesale of clothing and accessories

Retail sale of clothing in specialised stores

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00953910403

 

Foreign Trade Reg. no. : RN001457 since 23/01/1992

 

Foreign Trade Reg. no. : 001457 of Rimini since 23/01/1992

 

Chamber of Commerce no. : 255837 of Alessandria

 

Chamber of Commerce no. : 106325 of Ancona

 

Chamber of Commerce no. : 131350 of Ascoli Piceno

 

Chamber of Commerce no. : 127683 of L'Aquila

 

Chamber of Commerce no. : 126656 of Arezzo

 

Chamber of Commerce no. : 158169 of Arezzo

 

Chamber of Commerce no. : 437512 of Bari

 

Chamber of Commerce no. : 491075 of Bari

 

Chamber of Commerce no. : 511105 of Bari

 

Chamber of Commerce no. : 532168 of Bari

 

Chamber of Commerce no. : 432978 of Bergamo

 

Chamber of Commerce no. : 193215 of Biella

 

Chamber of Commerce no. : 136276 of Benevento

 

Chamber of Commerce no. : 331276 of Bologna

 

Chamber of Commerce no. : 132128 of Brindisi

 

Chamber of Commerce no. : 544245 of Brescia

 

Chamber of Commerce no. : 207239 of Bolzano

 

Chamber of Commerce no. : 276818 of Cagliari

 

Chamber of Commerce no. : 102344 of Campobasso

 

Chamber of Commerce no. : 108708 of Campobasso

 

Chamber of Commerce no. : 157462 of Chieti

 

Chamber of Commerce no. : 181022 of Chieti

 

Chamber of Commerce no. : 282089 of Cuneo

 

Chamber of Commerce no. : 299065 of Cuneo

 

Chamber of Commerce no. : 227538 of Cosenza

 

Chamber of Commerce no. : 305062 of Catania

 

Chamber of Commerce no. : 325048 of Catania

 

Chamber of Commerce no. : 163962 of Ferrara

 

Chamber of Commerce no. : 198405 of Ferrara

 

Chamber of Commerce no. : 210869 of Ferrara

 

Chamber of Commerce no. : 276695 of Foggia

 

Chamber of Commerce no. : 600418 of Firenze

 

Chamber of Commerce no. : 198598 of Fermo

 

Chamber of Commerce no. : 190509 of Forli'

 

Chamber of Commerce no. : 322570 of Forli'

 

Chamber of Commerce no. : 76293 of Gorizia

 

Chamber of Commerce no. : 302697 of Lecce

 

Chamber of Commerce no. : 156730 of Livorno

 

Chamber of Commerce no. : 1472841 of Lodi

 

Chamber of Commerce no. : 1877070 of Monza e Brianza

 

Chamber of Commerce no. : 105932 of Macerata

 

Chamber of Commerce no. : 1676474 of Milano

 

Chamber of Commerce no. : 1788666 of Milano

 

Chamber of Commerce no. : 1914764 of Milano

 

Chamber of Commerce no. : 248179 of Mantova

 

Chamber of Commerce no. : 404601 of Modena

 

Chamber of Commerce no. : 153138 of Piacenza

 

Chamber of Commerce no. : 167433 of Piacenza

 

Chamber of Commerce no. : 173163 of Piacenza

 

Chamber of Commerce no. : 141527 of Pescara

 

Chamber of Commerce no. : 259986 of Perugia

 

Chamber of Commerce no. : 275916 of Perugia

 

Chamber of Commerce no. : 221180 of Parma

 

Chamber of Commerce no. : 261276 of Parma

 

Chamber of Commerce no. : 101253 of Pesaro

 

Chamber of Commerce no. : 276909 of Pavia

 

Chamber of Commerce no. : 171557 of Ravenna

 

Chamber of Commerce no. : 204256 of Ravenna

 

Chamber of Commerce no. : 195212 of Reggio Calabria

 

Chamber of Commerce no. : 1316138 of Roma

 

Chamber of Commerce no. : 190509 of Rimini since 20/10/1981

 

Chamber of Commerce no. : 114925 of La Spezia

 

Chamber of Commerce no. : 122355 of La Spezia

 

Chamber of Commerce no. : 176833 of Sassari

 

Chamber of Commerce no. : 125666 of Teramo

 

Chamber of Commerce no. : 157363 of Teramo

 

Chamber of Commerce no. : 1197854 of Torino

 

Chamber of Commerce no. : 96187 of Terni

 

Chamber of Commerce no. : 340337 of Varese

 

Chamber of Commerce no. : 196628 of Verbania

 

Chamber of Commerce no. : 202215 of Verbania

 

Chamber of Commerce no. : 320148 of Venezia

 

Chamber of Commerce no. : 374643 of Venezia

 

Firms' Register : RN014-4599 of Rimini since 19/02/1996

 

V.A.T. Code : 00953910403

 

Foundation date

: 09/07/1981

Establishment date

: 09/07/1981

Start of Activities

: 01/09/1981

Legal duration

: 31/12/2020

Nominal Capital

: 50.000.000

Subscribed Capital

: 50.000.000

Paid up Capital

: 50.000.000

 

Legal mail :

TEDDY@LEGALMAIL.IT

 

 

Members

 

T E M Holding S.p.a.

 

 

Residence:

Coriano

, 58

- 47924

Rimini

(RN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Tadei

Vittorio

 

Born in Rimini

(FO)

on 06/04/1935

- Fiscal Code : TDAVTR35D06H294E

 

Residence:

Venere

, 3

- 47900

Rimini

(RN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

20/06/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Bracci

Alessandro

 

Born in Pesaro

(PS)

on 11/11/1973

- Fiscal Code : BRCLSN73S11G479E

 

Residence:

Coriano

, 58

- 47923

Rimini

(RN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

20/06/2014

Director

20/06/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Tadei

Emma

 

Born in Rimini

(FO)

on 28/08/1963

- Fiscal Code : TDAMME63M68H294N

 

Residence:

Pegaso

, 57

- 47923

Rimini

(RN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/06/2014



Companies connected to members *

 

*checkings have been performed on a national scale.

 

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

 

Tadei

Vittorio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Mondial-tex S.r.l.

Rimini (RN) - IT -

00893480400

Sole Director

Withdrawn

In liquidation

Mondial-tex S.r.l.

Rimini (RN) - IT -

00893480400

Liquidator

Withdrawn

In liquidation

NEW BARRY S.R.L.

Rimini (RN) - IT -

01440820403

Sole Director

Withdrawn

Registered

TADEI VITTORIO

Rimini (RN) - IT -

TDAVTR35D06H294E

Proprietor

Withdrawn

Ceased

ETNIC S.R.L.

Rimini (RN) - IT -

01542420409

Sole Director

Withdrawn

Registered

ETNIC S.R.L.

Rimini (RN) - IT -

01542420409

Liquidator

Withdrawn

Registered

"BEKAR TEX - S.R.L."

Rimini ( FO ) - IT -

01324670403

Liquidator

Active

Registered

MILANO 5 - S.R.L.

Rimini (FO) - IT -

06611480150

Sole Director

Withdrawn

Registered

MILANO 5 - S.R.L.

Rimini (FO) - IT -

06611480150

Liquidator

Active

Registered

CALETTI - S.R.L.

Ravenna (RA) - IT -

00037190394

Sole Director

Withdrawn

Registered

OVERALL - S.R.L.

Rimini (FO) - IT -

01622730404

Liquidator

Active

Registered

NEW FOLKINO - S.R.L.

Rimini (RN) - IT -

01325150405

Sole Director

Withdrawn

Registered

NEW FOLKINO - S.R.L.

Rimini (RN) - IT -

01325150405

Liquidator

Withdrawn

Registered

Centergross - Centro Per Il Commercio All'ingrosso Di Bologna - S.r.l.

Argelato (BO) - IT -

00542790373

Director

Withdrawn

Registered

NUOVA MONDIALTEX S.R.L.

Rimini (RN) - IT -

02341350409

Liquidator

Withdrawn

Registered

Nettuno - S.r.l.

Rimini (RN) - IT -

04171450374

Sole Director

Withdrawn

Registered

T E M Holding S.p.a.

Rimini (RN) - IT -

00881860407

Sole Director

Withdrawn

Registered

Bi-italia S.r.l.

Rimini (RN) - IT -

01155470410

Sole Director

Withdrawn

Registered

Miss Miss S.r.l.

Rimini (RN) - IT -

02521950408

Sole Director

Withdrawn

Registered

Colonia De Orchi S.r.l.

Rimini (RN) - IT -

02664120405

Director

Withdrawn

Registered

Colonia De Orchi S.r.l.

Rimini (RN) - IT -

02664120405

Board Chairman

Withdrawn

Registered

T e M Holding S.p.A.

Rimini (RN) - IT -

00881860407

Sole Director

Withdrawn

Registered

RIM EDIL DI CARUGNO OSCAR eamp; C. S.N.C.

Rimini (RN) - IT -

01208260404

Partner

Active

Registered

SANTA GIUSTINA S.R.L.

Rimini (RN) - IT -

01158680403

Sole Director

Withdrawn

Registered

ALMI IMMOBILIARE S.P.A.

Rimini (RN) - IT -

80000250417

Liquidator

Active

Registered

LA SPERANZA DI TADEI VITTORIO BENITO E C. - SOCIETA' IN NOME COLLETTIVO

Rimini (RN) - IT -

01483370407

Partner

Withdrawn

Registered

BOZZI DOMENICO S.R.L.

Senigallia (AN) - IT -

00101440428

Sole Director

Withdrawn

Registered

BOTTEGA VIDEO SRL

Rimini (RN) - IT -

03317710402

Director

Withdrawn

Registered

T E M Properties S.p.a.

Rimini (RN) - IT -

03346940400

Sole Director

Withdrawn

Registered

GOLF S.R.L.

Rimini (RN) - IT -

03463960405

Sole Director

Withdrawn

Registered

Eticredito - Banca Etica Adriatica S.p.a.

Rimini (RN) - IT -

03445690401

Board Chairman

Withdrawn

Registered

Chablis S.p.a.

Rimini (RN) - IT -

03907320406

Sole Director

Withdrawn

Registered

 

Bracci

Alessandro

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

T E M Properties S.p.a.

Rimini (RN) - IT -

03346940400

Sole Director

Active

Registered

Store-lab S.r.l.

Saltara (PS) - IT -

02442000416

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

T E M Holding S.p.a.

Rimini - IT -

00881860407

49.500.000 .Eur

99,00

T E M Properties S.p.a.

Rimini - IT -

03346940400

500.000 .Eur

1,00

 

Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

T E M Properties S.p.a.

Rimini - IT -

03346940400

801.150 .Eur

0,73

Active

EUROSTIL SRL

Carpi - IT -

01023890369

9.800 .Eur

98,00

Active

Nettuno - S.r.l.

Rimini - IT -

04171450374

9.828 .Eur

90,00

Active

Miss Miss S.r.l.

Rimini - IT -

02521950408

490.000 .Eur

70,00

Active

Consorzio Operatori Centro Commerciale L E Porte Di Napoli

Afragola - IT -

03542341213

Active

Consorzio Centro Commerciale La Fattoria

Rovigo - IT -

01108730290

Active

Assindustria Energia Rimini In Sintesi A Ssoenergia Rimini

Rimini - IT -

03100320401

Active

Consorzio Operatori 8 Gallery

Torino - IT -

08327120013

Active

Consorzio Operatori Centro Commerciale Q Uarto Nuovo

Quarto - IT -

05882061210

Active

Consorzio Shopping Center Mondovicino E Retail Park

Mondovi' - IT -

03201500042

Active

Consorzio Degli Operatori Del Centro Com merciale Fonti Del Coral

Livorno - IT -

01424070496

Active

Consorzio Degli Operatori Del Complesso Commerciale Citta' Fiera

Martignacco - IT -

02579070307

Active

Store-lab S.r.l.

Saltara - IT -

02442000416

5.700 .Eur

19,00

Active

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

Coriano

, 58

- 47037

- Rimini

(RN)

- IT -

 

Trading Style: Terranova

 

PHONE

: 0541301411

 

Legal mail

: TEDDY@LEGALMAIL.IT

 

-

Branch

(Shop)

since 29/11/2000

 

D'augusto

, 119

- 47037

- Rimini

(RN)

- IT -

 

Trading Style: KOE'

 

Total Surface: 47 Sq.mt.

 

-

Branch

(Store)

since 23/05/2001

 

Coriano Bl. 95/a/b/c/d

, 58

- 47037

- Rimini

(RN)

- IT -

 

Trading Style: TEDDY

 

-

Branch

(Workshop)

since 11/05/2005

 

Coriano

, 58

- 47037

- Rimini

(RN)

- IT -

 

-

Branch

(Shop)

since 05/12/2009

 

Caduti Di Nassiriya

, 20

- 47037

- Rimini

(RN)

- IT -

 

Trading Style: TERRANOVA

 

Total Surface: 657 Sq.mt.

 

-

Branch

(Shop)

since 16/12/2009

 

Caduti Di Nassiriya

, 20

- 47037

- Rimini

(RN)

- IT -

 

Trading Style: CALLIOPE

 

Total Surface: 330 Sq.mt.

 

-

Branch

(Shop)

since 02/03/2013

 

Caduti Di Nassiriya

, 20

- 47037

- Rimini

(RN)

- IT -

 

Total Surface: 109 Sq.mt.

 

-

Branch

(Shop)

since 08/08/1992

 

Garibaldi Giuseppe

, 121

- 60100

- Ancona

(AN)

- IT -

 

Trading Style: ANTEPRIMA MODA

 

Total Surface: 71 Sq.mt.

 

-

Branch

(Shop)

since 07/04/2001

 

Gramsci

, 14,16,18

- 60033

- Chiaravalle

(AN)

- IT -

 

Total Surface: 203 Sq.mt.

 

-

Branch

(Shop)

since 21/07/1997

 

Pasquinelli Angolo Pirani

- 60035

- Jesi

(AN)

- IT -

 

Trading Style: KITANA

 

Total Surface: 543 Sq.mt.

 

-

Branch

(Shop)

since 17/02/2009

 

Garibaldi

, 97

- 60100

- Ancona

(AN)

- IT -

 

Trading Style: TERRANOVA

 

Total Surface: 250 Sq.mt.

 

-

Branch

(Shop)

since 28/09/2013

 

Farfisa

, SNC

- 60021

- Camerano

(AN)

- IT -

 

Total Surface: 810 Sq.mt.

 

-

Branch

(Shop)

since 29/06/1993

 

Moretti

, 70

- 63039

- San Benedetto del Tronto

(AP)

- IT -

 

Total Surface: 115 Sq.mt.

 

-

Branch

(Shop)

since 01/09/2012

 

Tiburtina Valeria Km.112

, +215

- 67051

- Avezzano

(AQ)

- IT -

 

Total Surface: 665 Sq.mt.

 

-

Branch

(Shop)

since 11/09/2010

 

Roma

, 11

- 52025

- Montevarchi

(AR)

- IT -

 

Total Surface: 160 Sq.mt.

 

-

Branch

(Shop)

since 04/09/2010

 

Italia

, 4

- 70059

- Trani

(BA)

- IT -

 

Total Surface: 387 Sq.mt.

 

-

Branch

(Shop)

since 14/01/2012

 

Cavour

, 131-131A

- 70100

- Bari

(BA)

- IT -

 

Total Surface: 245 Sq.mt.

 

-

Branch

(Shop)

since 01/03/2012

 

Loiacono

, 20

- 70100

- Bari

(BA)

- IT -

 

Total Surface: 397 Sq.mt.

 

-

Branch

(Shop)

since 29/11/2012

 

Noicattaro

, 2

- 70010

- Casamassima

(BA)

- IT -

 

Total Surface: 650 Sq.mt.

 

-

Branch

(Shop)

since 21/07/2012

 

Domenico Modugno

, 3/A

- 13051

- Biella

(BI)

- IT -

 

Total Surface: 450 Sq.mt.

 

-

Branch

(Store)

since 10/09/1990

 

Centergross

- 40050

- Argelato

(BO)

- IT -

 

Trading Style: TEDDY

 

-

Branch

(Store)

since 02/08/1999

 

Dei Setaioli - Blocco 3

, -

- 40050

- Argelato

(BO)

- IT -

 

-

Branch

(Shop)

since 15/09/2011

 

Dell'indipendenza

, 42/C-D

- 40100

- Bologna

(BO)

- IT -

 

Total Surface: 245 Sq.mt.

 

-

Branch

(Shop)

since 21/08/2009

 

Umberto I

, 91/93

- 72100

- Brindisi

(BR)

- IT -

 

Trading Style: TERRANOVA

 

Total Surface: 250 Sq.mt.

 

-

Branch

(Shop)

since 10/11/2012

 

Italia

, 31

- 25100

- Brescia

(BS)

- IT -

 

Total Surface: 275 Sq.mt.

 

-

Branch

(Shop)

since 15/07/2013

 

Via S. Valentino

, 9/A

- 39041

- Brennero

(BZ)

- IT -

 

Total Surface: 613 Sq.mt.

 

-

Branch

(Shop)

since 14/12/2013

 

Loc.santa Filomena

, SNC

- 66100

- Chieti

(CH)

- IT -

 

Trading Style: CALLIOPE

 

Total Surface: 524 Sq.mt.

 

-

Branch

(Shop)

since 21/12/2011

 

Vittorio Emanuele

, 12-14-16

- 71100

- Foggia

(FG)

- IT -

 

Total Surface: 247 Sq.mt.

 

-

Branch

(Shop)

since 01/10/2010

 

Della Stazione Galleria

, 14/34

- 50100

- Firenze

(FI)

- IT -

 

-

Branch

(Shop)

since 06/10/2012

 

F.lli Cervi

, 24,26,28

- 50013

- Campi Bisenzio

(FI)

- IT -

 

Total Surface: 682 Sq.mt.

 

-

Branch

(Shop)

since 08/02/2011

 

Leopoldo Lucchi

, 335

- 47023

- Cesena

(FO)

- IT -

 

Total Surface: 173 Sq.mt.

 

-

Branch

(Shop)

since 02/08/2013

 

Cavallotti - Ang.via Trinchese

, SNC

- 73100

- Lecce

(LE)

- IT -

 

Total Surface: 500 Sq.mt.

 

-

Branch

(Shop)

since 30/11/2013

 

G.graziani

, 6

- 57100

- Livorno

(LI)

- IT -

 

Trading Style: CALLIOPE

 

Total Surface: 382 Sq.mt.

 

-

Branch

(Shop)

since 25/03/2011

 

Lombardia

, 264

- 20047

- Brugherio

(MB)

- IT -

 

Total Surface: 410 Sq.mt.

 

-

Branch

(Shop)

 

Umberto I N. 115,117,119,121

- 62012

- Civitanova Marche

(MC)

- IT -

 

Trading Style: TERRANOVA

 

Total Surface: 250 Sq.mt.

 

-

Branch

(Shop)

since 15/10/2005

 

Umberto I

, 31

- 62012

- Civitanova Marche

(MC)

- IT -

 

Trading Style: TERRANOVA

 

Total Surface: 80 Sq.mt.

 

-

Branch

(Shop)

since 09/09/2006

 

Umberto I

, 122

- 62012

- Civitanova Marche

(MC)

- IT -

 

Trading Style: CALLIOPE

 

Total Surface: 190 Sq.mt.

 

-

Branch

since 16/10/2009

 

Lotto 12 Golfo C Unita' 03/04

- 20084

- Lacchiarella

(MI)

- IT -

 

-

Branch

since 16/10/2009

 

11 Padana Superiore

, 16-18

- 20063

- Cernusco sul Naviglio

(MI)

- IT -

 

-

Branch

(Shop)

since 14/09/2013

 

Panfilo Castaldi

, 35

- 20092

- Cinisello Balsamo

(MI)

- IT -

 

Total Surface: 330 Sq.mt.

 

-

Branch

(Shop)

since 08/10/2012

 

Cesare Beccaria

, 1

- 46100

- Mantova

(MN)

- IT -

 

Total Surface: 560 Sq.mt.

 

-

Branch

(Shop)

since 16/03/2013

 

Xx Settembre

, 14

- 29100

- Piacenza

(PC)

- IT -

 

Total Surface: 388 Sq.mt.

 

-

Branch

(Shop)

since 03/09/2010

 

Vittorio Emanuele

, 174/178

- 65100

- Pescara

(PE)

- IT -

 

Total Surface: 375 Sq.mt.

 

-

Branch

(Shop)

since 01/10/2011

 

Umberto I Ang. Piazza Del

, 1 3 5/7

- 65100

- Pescara

(PE)

- IT -

 

Trading Style: CALLIOPE

 

Total Surface: 247 Sq.mt.

 

-

Branch

(Shop)

since 24/02/2012

 

Della Scuola

, 116

- 06100

- Perugia

(PG)

- IT -

 

-

Branch

(Shop)

since 01/07/1986

 

Branca

, 46/48/52

- 61100

- Pesaro

(PS)

- IT -

 

Total Surface: 206 Sq.mt.

 

-

Branch

(Shop)

since 30/09/2011

 

Branca

, 66 P.1

- 61100

- Pesaro

(PS)

- IT -

 

-

Branch

(Shop)

since 30/09/2011

 

Branca

, 66 P.T

- 61100

- Pesaro

(PS)

- IT -

 

-

Branch

(Shop)

since 17/11/2012

 

Ing. A. Mazza

, 50

- 27054

- Montebello della Battaglia

(PV)

- IT -

 

Total Surface: 700 Sq.mt.

 

-

Branch

(Shop)

since 23/03/2013

 

Grandi

, 64/A

- 48100

- Ravenna

(RA)

- IT -

 

Total Surface: 583 Sq.mt.

 

-

Branch

(Shop)

since 01/10/2011

 

Bramante

, SNC

- 00054

- Fiumicino

(RM)

- IT -

 

Total Surface: 211 Sq.mt.

 

-

Branch

(Shop)

since 31/03/2012

 

Bramante

, 31/65

- 00054

- Fiumicino

(RM)

- IT -

 

Total Surface: 503 Sq.mt.

 

-

Branch

(Shop)

since 21/03/2012

 

Fontevivo

, 17

- 19100

- La Spezia

(SP)

- IT -

 

Total Surface: 332 Sq.mt.

 

-

Branch

(Shop)

since 09/07/2011

 

Italia

, 12

- 07100

- Sassari

(SS)

- IT -

 

Trading Style: TERRANOVA

 

Total Surface: 585 Sq.mt.

 

-

Branch

(Shop)

since 02/03/2013

 

Piano D'accio

, SNC

- 64100

- Teramo

(TE)

- IT -

 

Total Surface: 650 Sq.mt.

 

-

Branch

(Shop)

since 05/09/2009

 

Cornelio Tacito

, 39

- 05100

- Terni

(TR)

- IT -

 

Trading Style: TERRANOVA

 

Total Surface: 249 Sq.mt.

 

-

Branch

(Shop)

since 05/09/2009

 

Cornelio Tacito

, 47

- 05100

- Terni

(TR)

- IT -

 

Trading Style: TERRANOVA KIDS

 

Total Surface: 67 Sq.mt.

 

-

Branch

(Shop)

since 06/11/2013

 

Tacito

, 89

- 05100

- Terni

(TR)

- IT -

 

Total Surface: 279 Sq.mt.

 

-

Branch

(Shop)

since 04/08/2012

 

Belforte N. 315 Unita'

, 14A

- 21100

- Varese

(VA)

- IT -

 

Total Surface: 1.000 Sq.mt.

 

-

Branch

(Shop)

since 23/11/2013

 

Marconi

, 42/44

- 28025

- Gravellona Toce

(VB)

- IT -

 

Trading Style: CALLIOPE

 

Total Surface: 250 Sq.mt.

 

-

Branch

(Shop)

since 01/11/2013

 

Don Tosatto

, 22

- 30100

- Venezia

(VE)

- IT -

 

Total Surface: 339 Sq.mt.

 

-

Branch

(Shop)

since 05/12/2013

 

Cividale

, SNC

- 34070

- Villesse

(GO)

- IT -

 

Trading Style: TERRANOVA

 

Total Surface: 778 Sq.mt.

 

-

Branch

(Shop)

since 22/02/2014

 

Buenos Aires

, 49/51

- 20100

- Milano

(MI)

- IT -

 

Total Surface: 666 Sq.mt.

 

-

Branch

(Shop)

since 21/12/2013

 

Del Corso

, 479

- 00100

- Roma

(RM)

- IT -

 

Total Surface: 492 Sq.mt.

 

-

Branch

(Shop)

since 31/01/2014

 

Don Tosatto

, 22

- 30100

- Venezia

(VE)

- IT -

 

Total Surface: 680 Sq.mt.

 

-

Branch

(Store)

since 01/07/2014

 

Coriano

, 58

- 47037

- Rimini

(RN)

- IT -

 

-

Branch

(Shop)

since 01/05/2014

 

Roma

, 74

- 15100

- Alessandria

(AL)

- IT -

 

Total Surface: 230 Sq.mt.

 

-

Branch

(Shop)

since 20/12/2014

 

Roma

, 17/19

- 15100

- Alessandria

(AL)

- IT -

 

Trading Style: CALLIOPE

 

Total Surface: 542 Sq.mt.

 

-

Branch

(Shop)

since 22/11/2014

 

Nicola Abbagnano

, 7

- 60019

- Senigallia

(AN)

- IT -

 

Trading Style: CALLIOPE

 

Total Surface: 370 Sq.mt.

 

-

Branch

(Shop)

since 21/12/2014

 

Del Commercio

, 52

- 63100

- Ascoli Piceno

(AP)

- IT -

 

Trading Style: TERRANOVA

 

Total Surface: 649 Sq.mt.

 

-

Branch

since 15/05/2015

 

Europa

, 2/G

- 24048

- Treviolo

(BG)

- IT -

 

-

Branch

(Shop)

since 09/05/2015

 

Domenico Modugno

, 3B

- 13051

- Biella

(BI)

- IT -

 

Trading Style: CALLIOPE

 

Total Surface: 497 Sq.mt.

 

-

Branch

(Shop)

since 30/04/2014

 

Po

, SNC

- 66020

- San Giovanni Teatino

(CH)

- IT -

 

Total Surface: 954 Sq.mt.

 

-

Branch

(Shop)

since 10/01/2015

 

Tirino

, SNC

- 66100

- Chieti

(CH)

- IT -

 

Trading Style: TERRANOVA

 

Total Surface: 1.125 Sq.mt.

 

-

Branch

(Shop)

since 26/04/2014

 

Cerea

, 15 INT15

- 12084

- Mondovi'

(CN)

- IT -

 

Trading Style: TERRANOVA

 

-

Branch

(Shop)

since 31/05/2014

 

Guido Martino

, 8

- 12100

- Cuneo

(CN)

- IT -

 

Total Surface: 1.136 Sq.mt.

 

-

Branch

(Shop)

since 05/07/2014

 

Mazzini Ang.via Arabia

, 149

- 87100

- Cosenza

(CS)

- IT -

 

Total Surface: 812 Sq.mt.

 

-

Branch

(Shop)

since 07/06/2014

 

Valle Isola

, 9

- 44022

- Comacchio

(FE)

- IT -

 

Total Surface: 570 Sq.mt.

 

-

Branch

(Shop)

since 05/04/2014

 

Prosperi

, 42

- 63023

- Fermo

(FM)

- IT -

 

Total Surface: 430 Sq.mt.

 

-

Branch

(Shop)

since 27/09/2014

 

Colombo

, 3

- 47039

- Savignano sul Rubicone

(FO)

- IT -

 

Total Surface: 1.238 Sq.mt.

 

-

Branch

(Shop)

since 04/10/2014

 

Colombo

, 3

- 47039

- Savignano sul Rubicone

(FO)

- IT -

 

Trading Style: RINASCIMENTO

 

Total Surface: 128 Sq.mt.

 

-

Branch

(Shop)

since 25/10/2014

 

C.colombo - Calliope

, 3

- 47039

- Savignano sul Rubicone

(FO)

- IT -

 

Trading Style: CALLIOPE

 

Total Surface: 480 Sq.mt.

 

-

Branch

(Shop)

since 09/08/2014

 

Nazioni Unite

, 1

- 20070

- Pieve Fissiraga

(LO)

- IT -

 

Total Surface: 1.322 Sq.mt.

 

-

Branch

(Shop)

since 06/06/2015

 

Torino

, 29

- 20100

- Milano

(MI)

- IT -

 

Trading Style: TERRANOVA

 

Total Surface: 1.435 Sq.mt.

 

-

Branch

(Shop)

since 06/06/2015

 

Torino

, 29

- 20100

- Milano

(MI)

- IT -

 

Trading Style: CALLIOPE

 

Total Surface: 498 Sq.mt.

 

-

Branch

(Shop)

since 19/04/2014

 

Martiri

, 19

- 41012

- Carpi

(MO)

- IT -

 

Total Surface: 1.650 Sq.mt.

 

-

Branch

(Shop)

since 01/11/2014

 

Morandi

, SNC

- 06012

- Citta' di Castello

(PG)

- IT -

 

Trading Style: TERRANOVA

 

Total Surface: 895 Sq.mt.

 

-

Branch

(Shop)

since 16/04/2014

 

Cavour

, 60

- 48100

- Ravenna

(RA)

- IT -

 

Total Surface: 362 Sq.mt.

 

-

Branch

(Shop)

since 18/02/2015

 

Garibaldi

, 88

- 89100

- Reggio Calabria

(RC)

- IT -

 

Total Surface: 250 Sq.mt.

 

-

Branch

(Shop)

since 21/06/2014

 

Riomoro

, SNC

- 64010

- Colonnella

(TE)

- IT -

 

Total Surface: 900 Sq.mt.

 

-

Branch

(Shop)

since 22/11/2014

 

Treviso

, 26C

- 10100

- Torino

(TO)

- IT -

 

Total Surface: 465 Sq.mt.

 

-

Branch

(Shop)

since 16/07/2015

 

Dei Longobardi

, 24

- 82100

- Benevento

(BN)

- IT -

 

Trading Style: TERRANOVA

 

Total Surface: 985 Sq.mt.

 

-

Branch

(Shop)

since 22/11/2014

 

S.s.appia Km 10

, SNC

- 72023

- Mesagne

(BR)

- IT -

 

Total Surface: 1.000 Sq.mt.

 

-

Branch

(Shop)

since 06/06/2014

 

Fontevivo

, 17

- 19100

- La Spezia

(SP)

- IT -

 

Trading Style: TERRANOVA

 

Total Surface: 382 Sq.mt.

 

Employees

: 1.306

 

Fittings and Equipment for a value of 10.820.000

Eur

 

Stocks for a value of 72.990.000

Eur

 

Trade organization: direct or by agents.

The company sells in Italy and abroad.

The company supplies wholesalers and resellers.

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

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

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

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

 

Import comes generally from the following nations:

- France

 

- Germany

 

The subject firm uses the following own selling brands:

- TERRANOVA KIDS

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

25/09/1992

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorbed by merging of

 

RI.AR S.R.L.

 

, VIA STEGANI 13

- IT -

 

Date

:

14/12/1989

 

Project of merging by taking over of

 

"BEKAR TEX - S.R.L."

 

G.fabbri

, 1

, 47037

, Rimini ( FO )

- IT -

 

Fiscal Code: 01324670403

 

Date

Merging/splitting-up project:

28/06/1996

 

The firm absorbed by merging of

 

"BEKAR TEX - S.R.L."

 

G.fabbri

, 1

, 47037

, Rimini ( FO )

- IT -

 

Fiscal Code: 01324670403

 

Date

:

27/12/1996

 

Project of splitting-up and tranfer into

 

T E M Properties S.p.a.

 

Coriano

, 58

, 47924

, Rimini

(RN)

- IT -

 

Fiscal Code: 03346940400

 

Date

Merging/splitting-up project:

12/06/2003

 

Splitting-up and transfer of assets to

 

T E M Properties S.p.a.

 

Coriano

, 58

, 47924

, Rimini

(RN)

- IT -

 

Fiscal Code: 03346940400

 

Date

Splitting-up:

22/09/2003

 

Project of merging by taking over of

 

GOLF S.R.L.

 

, 47037

, Rimini

(RN)

- IT -

 

Fiscal Code: 03463960405

 

Date

Merging/splitting-up project:

08/06/2006

 

The firm absorbed by merging of

 

GOLF S.R.L.

 

, 47037

, Rimini

(RN)

- IT -

 

Fiscal Code: 03463960405

 

Date

:

06/10/2006

 

Project of merging by taking over of

 

New Team S.R.L.

 

, 47037

, Rimini

(RN)

- IT -

 

Fiscal Code: 00422530550

 

Date

Merging/splitting-up project:

12/06/2008

 

The firm absorbed by merging of

 

New Team S.R.L.

 

, 47037

, Rimini

(RN)

- IT -

 

Fiscal Code: 00422530550

 

Date

:

15/09/2008

 

Project of merging by taking over of

 

Young Team S.r.l.

 

Della Stazione 14/35

, 14/36

, 50100

, Firenze

(FI)

- IT -

 

Fiscal Code: 05496030486

 

Date

Merging/splitting-up project:

03/06/2010

 

The firm absorbed by merging of

 

Young Team S.r.l.

 

Della Stazione 14/35

, 14/36

, 50100

, Firenze

(FI)

- IT -

 

Fiscal Code: 05496030486

 

Date

:

14/09/2010

 

Project of merging by taking over of

 

ROSENRUIST - GESTAO E SERVICOS SOCIEDADEUNIPESSOAL LDA

 

, Portogallo

- IT -

 

Date

Merging/splitting-up project:

29/06/2011

 

Resolution of merging of

 

ROSENRUIST - GESTAO E SERVICOS SOCIEDADEUNIPESSOAL LDA

 

, Funchal Portogallo

- IT -

 

Fiscal Code: 91078900403

 

Date

:

29/08/2011

 

The firm absorbed by merging of

 

ROSENRUIST - GESTAO E SERVICOS SOCIEDADEUNIPESSOAL LDA

 

, Funchal Portogallo

- IT -

 

Fiscal Code: 91078900403

 

Date

:

16/11/2011

 

 

Protests

 

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

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

Legal Procedures

 

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

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

BANCA DELLE MARCHE SPA

6055

0

UNICREDIT BANCA SPA

2008

0

BANCA POP. EMILIA ROMAGNA

5387

0


Financial and Economical Analysis

 

Subject is active since 1981

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

During the last years, it achieved profits (r.o.e. 8,3% on 2014) with a remarkable upward trend (+10,59% on 2014 compared to 2013 and +6,09% on 2013 compared to 2012).

The operating result was positive in the last financial year (10,47%) falling within the field's average.

The amount of the operating result is equal to Eur. 50.203.647 with no increase in relation to the financial year 2013.

A gross operating margine for a value of Eur. 63.513.417 was reached. on the same levels as the previous financial year.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,8) increasing compared to last year (0,52)

Subject can manage an equity capital funds for an amount of Eur. 245.807.621 , stable in comparison with the value of the previous year.

Total indebtedness amounts to Eur. 208.318.497, , rising as opposed to the previous year (+52,17%).

Moderate recourse to bank credit while the exposure towards suppliers is rather high and higher than sector's average.

It shows a good range of liquidity.

Trade credits are collected slowly, average term is 133,34 days. but on the same levels as the average of the sector.

2014 financial year closed with a cash flow of Eur. 33.713.772

In the last financial year labour cost was of Eur. 50.509.442, with a 10,85% incidence on total costs of production. , whereas the incidence on sales revenues is of 10,48%.

The financial charges are lower than the financial incomes.

 

 

Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

482.164.925

Profit (Loss) for the period

20.404.002

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

435.957.231

Profit (Loss) for the period

34.591.438

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

410.909.491

Profit (Loss) for the period

34.827.503

 

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

367.318.220

Profit (Loss) for the period

24.987.162

 

Complete balance-sheet for the year

al 31/12/2010

(in Eur

x 1)

 

Item Type

Value

Sales

340.848.527

Profit (Loss) for the period

24.938.894

 

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

111.167

153.345

23.344

. . Research,develop. and advert.expens.

. . Industrial patent rights

562.201

386.439

12.130

. . Concessions,licenses,trademarks,etc.

12.648.564

13.243.086

13.882.458

. . Goodwill

4.000

. . Assets in formation and advance paymen.

152.379

149.271

308.303

. . Other intangible fixed assets

9.940.022

7.760.279

6.661.612

. Total Intangible Fixed Assets

23.414.333

21.692.420

20.891.847

. TANGIBLE FIXED ASSETS

. . Real estate

23.295

24.015

24.735

. . Plant and machinery

9.536.491

7.244.973

5.674.160

. . Industrial and commercial equipment

1.286.243

1.073.764

1.102.706

. . Other assets

23.265.956

19.032.416

16.224.019

. . Assets under construction and advances

292.287

191.440

. Total Tangible fixed assets

34.404.272

27.375.168

23.217.060

. FINANCIAL FIXED ASSETS

. . Equity investments

54.417.060

39.884.880

21.900.956

. . . Equity invest. in subsidiary companies

53.605.524

39.074.361

21.892.388

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

811.536

810.519

8.568

. . Financial receivables

1.961.737

3.602.110

1.516.533

. . . . Within 12 months

1.057.417

1.512.423

207.406

. . . . Beyond 12 months

904.320

2.089.687

1.309.127

. . . Receivab due from subsidiaries

700.000

1.860.000

200.000

. . . . Within 12 months

500.000

480.000

. . . . Beyond 12 months

200.000

1.380.000

200.000

. . . 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

1.261.737

1.742.110

1.316.533

. . . . Within 12 months

557.417

1.032.423

207.406

. . . . Beyond 12 months

704.320

709.687

1.109.127

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

56.378.797

43.486.990

23.417.489

Total fixed assets

114.197.402

92.554.578

67.526.396

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

1.060.503

1.212.267

1.288.711

. . Work in progress and semimanufactured

106.898

592.647

391.126

. . Work in progress on order

. . Finished goods

65.847.165

42.937.481

42.281.400

. . Advance payments

5.977.320

4.585.208

. Total Inventories

72.991.886

49.327.603

43.961.237

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

248.663.981

192.754.915

187.002.999

. . Beyond 12 months

278.051

. . Trade receivables

178.591.007

126.115.982

116.642.391

. . . . Within 12 months

178.591.007

126.115.982

116.642.391

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

57.578.248

62.831.975

61.091.599

. . . . Within 12 months

57.578.248

62.831.975

61.091.599

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

43.000

77.165

96.539

. . . . Within 12 months

43.000

77.165

96.539

. . . . Beyond 12 months

. . Fiscal Receivables

1.560.268

1.696.567

2.630.050

. . . . Within 12 months

1.560.268

1.696.567

2.630.050

. . . . Beyond 12 months

. . Receivables for anticipated taxes

8.330.423

532.986

519.030

. . . . Within 12 months

8.330.423

532.986

240.979

. . . . Beyond 12 months

278.051

. . Receivables due from third parties

2.561.035

1.500.240

6.301.441

. . . . Within 12 months

2.561.035

1.500.240

6.301.441

. . . . Beyond 12 months

. Total Credits not held as fixed assets

248.663.981

192.754.915

187.281.050

. 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

29.991.008

8.189

1.220.919

. Total Financial Assets

29.991.008

8.189

1.220.919

. LIQUID FUNDS

. . Bank and post office deposits

12.108.878

10.954.414

8.887.469

. . Checks

1.538

49.853

33.804

. . Banknotes and coins

531.516

459.420

379.530

. Total Liquid funds

12.641.932

11.463.687

9.300.803

Total current assets

364.288.807

253.554.394

241.764.009

ADJUSTMENT ACCOUNTS

. Discount on loans

919.450

1.026.910

. Other adjustment accounts

788.218

Total adjustments accounts

919.450

1.026.910

788.218

TOTAL ASSETS

479.405.659

347.135.882

310.078.623

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

50.000.000

50.000.000

50.000.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

10.000.000

8.941.375

7.200.000

. Reserve for Own shares

. Statute reserves

. Other reserves

34.795.537

19.795.545

19.795.539

. Accumulated Profits (Losses)

110.204.080

91.671.267

73.585.139

. Profit( loss) of the year

40.808.004

69.182.876

34.827.503

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

245.807.621

239.591.063

185.408.181

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

968.868

862.675

696.207

. . Taxation fund, also differed

675.072

73.949

72.562

. . Other funds

40.895.190

2.003.317

2.647.019

Total Reserves for Risks and Charges

42.539.130

2.939.941

3.415.788

Employee termination indemnities

2.041.835

2.065.795

2.142.188

ACCOUNTS PAYABLE

. . . . Within 12 months

208.318.497

136.891.730

117.579.777

. . . . Beyond 12 months

620.348

. . 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

16.083.039

3.473.418

1.203.596

. . . . Within 12 months

16.083.039

3.473.418

627.524

. . . . Beyond 12 months

576.072

. . Due to other providers of finance

44.714

44.495

44.276

. . . . Within 12 months

44.714

44.495

. . . . Beyond 12 months

44.276

. . Advances from customers

9.548

206.594

. . . . Within 12 months

9.548

206.594

. . . . Beyond 12 months

. . Trade payables

142.404.857

100.441.678

90.514.443

. . . . Within 12 months

142.404.857

100.441.678

90.514.443

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

6.056.812

5.398.026

3.630.522

. . . . Within 12 months

6.056.812

5.398.026

3.630.522

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

9.900.000

2.163

6.305

. . . . Within 12 months

9.900.000

2.163

6.305

. . . . Beyond 12 months

. . Due to the tax authorities

11.540.388

2.039.962

2.748.426

. . . . Within 12 months

11.540.388

2.039.962

2.748.426

. . . . Beyond 12 months

. . Due to social security and welfare inst.

2.661.750

2.241.493

1.998.469

. . . . Within 12 months

2.661.750

2.241.493

1.998.469

. . . . Beyond 12 months

. . Other payables

19.626.937

23.240.947

17.847.494

. . . . Within 12 months

19.626.937

23.240.947

17.847.494

. . . . Beyond 12 months

Total accounts payable

208.318.497

136.891.730

118.200.125

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

1.561.713

757.317

912.341

Total adjustment accounts

1.561.713

757.317

912.341

TOTAL LIABILITIES

500.268.796

382.245.846

310.078.623

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

229.013.892

174.561.326

Risk accounts

103.071.466

96.092.974

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

482.164.925

435.957.231

410.909.491

. Changes in work in progress

22.423.935

857.602

-1.048.188

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

11.314.550

10.894.870

9.147.003

. . Contributions for operating expenses

21.688

25.480

. . Different income and revenues

11.292.862

10.894.870

9.121.523

Total value of production

515.903.410

447.709.703

419.008.306

PRODUCTION COSTS

. Raw material,other materials and consum.

300.997.535

245.336.405

239.227.135

. Services received

56.609.717

. Leases and rentals

93.026.569

79.745.479

19.416.833

. Payroll and related costs

50.509.442

45.856.332

40.792.307

. . Wages and salaries

38.247.747

34.697.872

30.797.625

. . Social security contributions

10.046.029

9.230.753

8.282.892

. . Employee termination indemnities

2.144.548

1.879.504

1.682.332

. . Pension and similar

71.118

48.203

29.458

. . Other costs

. Amortization and depreciation

13.309.770

11.998.439

16.113.398

. . Amortization of intangible fixed assets

4.806.056

4.128.555

3.494.085

. . Amortization of tangible fixed assets

7.514.249

6.840.588

6.652.273

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

989.465

1.029.296

5.967.040

. Changes in raw materials

151.764

76.444

-323.915

. Provisions to risk reserves

2.000.000

. Other provisions

. Other operating costs

7.704.683

7.606.674

6.826.556

Total production costs

465.699.763

390.619.773

380.662.031

Diff. between value and cost of product.

50.203.647

57.089.930

38.346.275

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

4.097.091

573.373

1.082.313

. . In subsidiary companies

3.903.853

221.826

. . In associated companies

. . In other companies

193.238

351.547

. Other financial income

373.764

659.782

367.961

. . Financ.income from receivables

125.753

138.495

. . . Towards subsidiary companies

79.110

64.308

. . . Towards associated companies

. . . Towards holding companies

18.228

69.863

. . . Towards other companies

28.415

4.324

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

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

248.011

521.287

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

248.011

521.287

. Interest and other financial expense

2.181.728

-6.139.024

10.895.366

. . Towards subsidiary companies

-8.449

-902

. . Towards associated companies

. . Towards holding companies

-22.821

-2.480

. . Towards other companies

-2.181.728

6.139.024

Total financial income and expense

6.652.583

-4.905.869

12.345.640

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-17.019.087

. . Of equity investments

-17.019.087

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-17.019.087

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

604.523

470.193

4.096.087

. . Gains on disposals

. . Other extraordinary income

604.523

470.193

4.096.087

. Extraordinary expense

-2.448.195

-438.329

-510.602

. . Losses on disposals

-2.008.613

. . Taxes relating to prior years

-25.689

-1.215

. . Other extraordinary expense

-413.893

-437.114

-510.602

Total extraordinary income and expense

-1.843.672

31.864

3.585.485

Results before income taxes

37.993.471

52.215.925

54.277.400

. Taxes on current income

17.589.469

17.624.487

19.449.897

. . current taxes

24.785.784

17.637.055

16.637.199

. . differed taxes(anticip.)

-7.196.315

-12.568

2.812.698

. Net income for the period

20.404.002

34.591.438

34.827.503

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

20.404.002

34.591.438

34.827.503

 

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

0,24

0,27

0,22

0,09

Elasticity Ratio

Units

0,76

0,73

0,78

0,89

Availability of stock

Units

0,15

0,14

0,14

0,26

Total Liquidity Ratio

Units

0,61

0,59

0,64

0,54

Quick Ratio

Units

0,09

0,03

0,03

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,80

0,52

0,58

3,95

Self Financing Ratio

Units

0,51

0,69

0,60

0,17

Capital protection Ratio

Units

0,63

0,50

0,54

0,62

Liabilities consolidation quotient

Units

0,01

0,02

0,02

0,10

Financing

Units

0,85

0,57

0,64

4,85

Permanent Indebtedness Ratio

Units

0,52

0,70

0,61

0,29

M/L term Debts Ratio

Units

0,00

0,01

0,01

0,07

Net Financial Indebtedness Ratio

Units

0,01

0,00

0,00

1,04

CORRELATION

Fixed assets ratio

Units

2,17

2,61

2,79

2,37

Current ratio

Units

1,75

1,85

2,06

1,18

Acid Test Ratio-Liquidity Ratio

Units

1,40

1,49

1,68

0,80

Structure's primary quotient

Units

2,15

2,59

2,75

1,48

Treasury's primary quotient

Units

0,20

0,08

0,09

0,04

Rate of indebtedness ( Leverage )

%

195,03

144,89

167,24

602,26

Current Capital ( net )

Value

155.970.310

116.662.664

124.184.232

191.984

RETURN

Return on Sales

%

6,99

10,69

12,40

2,03

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

%

8,30

14,44

18,78

6,31

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

%

15,46

21,79

29,27

17,00

Return on Investment ( R.O.I. )

%

10,47

16,45

12,37

4,18

Return/ Sales

%

10,41

13,10

9,33

3,46

Extra Management revenues/charges incid.

%

40,64

60,59

90,82

27,96

Cash Flow

Value

33.713.772

46.589.877

50.940.901

44.823

Operating Profit

Value

50.203.647

57.089.930

38.346.275

74.603

Gross Operating Margin

Value

63.513.417

69.088.369

56.459.673

111.383

MANAGEMENT

Credits to clients average term

Days

133,34

104,14

102,19

113,70

Debts to suppliers average term

Days

144,69

117,21

107,51

118,14

Average stock waiting period

Days

54,50

40,73

38,51

72,90

Rate of capital employed return ( Turnover )

Units

1,01

1,26

1,33

1,25

Rate of stock return

Units

6,61

8,84

9,35

4,88

Labour cost incidence

%

10,48

10,52

9,93

8,14

Net financial revenues/ charges incidence

%

1,38

-1,13

3,00

-1,38

Labour cost on purchasing expenses

%

10,85

11,74

10,72

8,25

Short-term financing charges

%

n.c.

4,48

n.c.

2,76

Capital on hand

%

99,43

79,63

75,46

79,85

Sales pro employee

Value

305.554

304.226

503.559

397.742

Labour cost pro employee

Value

32.008

32.000

49.989

33.267

 

 

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

:

286.796

Population living in the region

:

4.151.369

Number of families in the region

:

1.748.359

 

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

 

- per food products

:

425

- per non food products

:

2.063

- per energy consume

:

143

 

Sector Data

 

The values are calculated on a base of 9.175 significant companies.

 

The companies cash their credits on an average of 114 dd.

The average duration of suppliers debts is about 118 dd.

The sector's profitability is on an average of 2,03%.

The labour cost affects the turnover in the measure of 8,14%.

Goods are held in stock in a range of 73 dd.

The difference between the sales volume and the resources used to realize it is about 1,25.

The employees costs represent the 8,25% of the production costs.

 

Statistical Detrimental Data

 

Statistically the trade activity passes through serious crises.

The area is statistically considered moderately risky.

In the region 18.860 protested subjects are found; in the province they count to 2.270.

The insolvency index for the region is 0,46, , while for the province it is 0,81.

Total Bankrupt companies in the province : 749.

Total Bankrupt companies in the region : 14.698.

 

 


 

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 :

TRI

 

 

Report Prepared by :

SDA

 

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.