MIRA INFORM REPORT

 

 

Report No. :

340726

Report Date :

12.09.2015

 

IDENTIFICATION DETAILS

 

Name :

AETNA GROUP S.P.A.

 

 

Registered Office :

Strada Statale Marecchia, 59 VILLA VERUCCHIO

47826   - Verucchio (RN)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

20.09.2001

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of automatic machines for dosing, wrapping and packaging (including seperate parts and accessories)

 

 

No. of Employee :

from 201 to 250

 

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

 

AETNA GROUP S.P.A.

 

Strada Statale Marecchia, 59 VILLA VERUCCHIO

47826 - Verucchio (RN) -IT-

 

 

Summary

 

Fiscal Code

:

02691590406

Legal Form

:

Joint stock company

start of Activities

:

20/09/2001

Equity

:

Over 2.582.254

Turnover Range

:

35.000.000/50.000.000

Number of Employees

:

from 201 to 250

 

n.b.: The Creditworthness Rate shows, in percentage, the ratio between the suggested credit opinion and the credit amount that the firm could get if the financial situation would be completely positive.

 

 

Activity

 

Manufacture of automatic machines for dosing, wrapping and packaging (including seperate parts and accessories)

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 02691590406

 

Foreign Trade Reg. no. : RN007744 since 22/10/2001

 

Chamber of Commerce no. : 462546 of Bari

 

Chamber of Commerce no. : 420982 of Bologna

 

Chamber of Commerce no. : 194979 of Ferrara

 

Chamber of Commerce no. : 152473 of Pesaro

 

Chamber of Commerce no. : 277231 of Pesaro

 

Chamber of Commerce no. : 277231 of Rimini since 14/09/1999

 

Firms' Register : RN-1999-21290 of Rimini

 

V.A.T. Code : 02691590406

 

Establishment date

: 27/07/1999

Start of Activities

: 20/09/2001

Legal duration

: 31/12/2030

Nominal Capital

: 5.000.000

Subscribed Capital

: 5.000.000

Paid up Capital

: 5.000.000

 

Legal mail :

AETNAGROUP@LEGALMAIL.IT

 

 

Members

 

Aureli

Alfredo

 

Born in Montescudo

(FO)

on 17/01/1944

- Fiscal Code : RLALRD44A17F641U

 

Residence:

Principe Amedeo

, 47

- 47900

Rimini

(RN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

11/07/2014

Director

11/07/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Pascucci

Stefano

 

Born in Fano

(PS)

on 22/03/1966

- Fiscal Code : PSCSFN66C22D488M

 

Residence:

Europa

, 73

- 47853

Coriano

(RN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

03/10/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Dallari

Marcello

 

Born in Bologna

(BO)

on 16/01/1946

- Fiscal Code : DLLMCL46A16A944M

 

Residence:

Amendola

, 12

- 40100

Bologna

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

11/07/2014

 

Aureli

Valentina

 

Born in Rimini

(FO)

on 15/02/1972

- Fiscal Code : RLAVNT72B55H294R

 

Residence:

Marconi

, 31

- 47826

Verucchio

(RN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

11/07/2014

Director

11/07/2014

Assistant board Chairman

11/07/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Cere'

Mauro

 

Born in Loiano

(BO)

on 13/08/1954

- Fiscal Code : CREMRA54M13E655B

 

Residence:

Marconi

, 32

- 40050

Loiano

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

30/07/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Aureli

Enrico

 

Born in Cesenatico

(FO)

on 04/08/1973

- Fiscal Code : RLANRC73M04C574R

 

Residence:

Principe Amedeo

, 47

- 47900

Rimini

(RN)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

11/07/2014

Managing Director

11/07/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Parrucci

Valerio

 

Born in Galeata

(FO)

on 02/08/1950

- Fiscal Code : PRRVLR50M02D867V

 

Residence:

Carlo Alberto Dalla Chiesa

, 65

- 40026

Imola

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

11/07/2014

 

Piantanida

Mario

 

Born in Ponte Nossa

(BG)

on 27/01/1947

- Fiscal Code : PNTMRA47A27F941M

 

Residence:

Vercelli

, 2

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

11/07/2014

 

Becucci

Virgilio

 

Born in Matera

(MT)

on 18/10/1965

- Fiscal Code : BCCVGL65R18F052O

 

Residence:

Casa Bianca

, 7

- 43123

Parma

(PR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

09/04/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Amadori

Marco

 

Born in Cesena

(FO)

on 04/10/1963

- Fiscal Code : MDRMRC63R04C573L

 

Residence:

Assano

, 2424

- 47521

Cesena

(FO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

30/07/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Masotti

Carlo

 

Born in Bologna

(BO)

on 01/09/1959

- Fiscal Code : MSTCRL59P01A944A

 

Residence:

Pertini

, 1

- 40033

Casalecchio di Reno

(BO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

30/07/2014

 

No Prejudicial events are reported

 

No Protests registered

 

Vaccari

Massimiliano

 

Born in Reggio Emilia

(RE)

on 16/07/1970

- Fiscal Code : VCCMSM70L16H223H

 

Residence:

Achille Grimaldi

, 9/01

- 42123

Reggio Emilia

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

29/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

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

 

Aureli

Alfredo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Robopac Sistemi - S.r.l.

Verucchio (RN) - IT -

01697080404

Chairman

Withdrawn

Ceased

Robopac Sistemi - S.r.l.

Verucchio (RN) - IT -

01697080404

Director

Withdrawn

Ceased

Robopac Sistemi - S.r.l.

Verucchio (RN) - IT -

01697080404

Board Chairman

Withdrawn

Ceased

Maglificio Calzificio Torinese - S.p.a.

Torino (TO) - IT -

02684950013

Director

-

Bankrupt

Scm Industria - S.p.a.

Rimini (FO) - IT -

00723090403

Chairman

Withdrawn

Merged

Morbidelli S.p.a.

Pesaro (PS) - IT -

00641460415

Chairman

Withdrawn

Merged

Morbidelli S.p.a.

Pesaro (PS) - IT -

00641460415

Board Chairman

Withdrawn

Merged

Dmc S.p.a.

Dozza (BO) - IT -

00302240379

Director

Withdrawn

Ceased

Scm - S.p.a.

Rimini (RN) - IT -

00897250403

Chairman

Withdrawn

Ceased

Scm - S.p.a.

Rimini (RN) - IT -

00897250403

Attorney with special power

Withdrawn

Ceased

S.d.s. Sempione Data System S.r.l.

Milano (MI) - IT -

07949430156

Board Chairman

Withdrawn

Ceased

Scm Group S.p.a.

Rimini (RN) - IT -

00126480409

Managing Director

Withdrawn

Registered

Scm Group S.p.a.

Rimini (RN) - IT -

00126480409

Director

Active

Registered

Scm Group S.p.a.

Rimini (RN) - IT -

00126480409

Chariman of the Exec. Committee

Withdrawn

Registered

Scm Group S.p.a.

Rimini (RN) - IT -

00126480409

Board Chairman

Withdrawn

Registered

M.c.t. 1916 - S.p.a.

Torino (TO) - IT -

00487410011

Director

Active

Registered

Scm Group Autec Division S.p.a.

Verucchio (RN) - IT -

01986540241

Director

Withdrawn

Merged

Scm Group Autec Division S.p.a.

Verucchio (RN) - IT -

01986540241

Board Chairman

Withdrawn

Merged

Delta S.p.a.

Coriano (FO) - IT -

00670440403

Chairman

Withdrawn

Ceased

Aetna Group S.p.a.

Verucchio (RN) - IT -

01068420403

Chairman

Withdrawn

Ceased

Aetna Group S.p.a.

Verucchio (RN) - IT -

01068420403

Director

Withdrawn

Ceased

Aetna Group S.p.a.

Verucchio (RN) - IT -

01068420403

Board Chairman

Withdrawn

Ceased

Antea Di Alfredo Aureli Societa' In Accomandita Per Azioni

Verucchio (FO) - IT -

02092710405

General Partner

Withdrawn

Ceased

Antea Di Alfredo Aureli Societa' In Accomandita Per Azioni

Verucchio (FO) - IT -

02092710405

Legal representative

Withdrawn

Ceased

Atena Finanziaria S.r.l.

Rimini (FO) - IT -

02130550409

Sole Director

Withdrawn

Ceased

Cms S.p.a.

Verucchio (RN) - IT -

00801560400

Director

Withdrawn

Ceased

San Valentino Ss A R.l.

Padova (PD) - IT -

00373650282

Partner

Active

Registered

Scm - S.P.A.

Rimini (RN) - IT -

00897250403

Attorney with special power

Withdrawn

Merged

Villanova S.r.l. - In Liquidazione

San Leo (PS) - IT -

02130560408

Chairman

Withdrawn

Ceased

Valmar Ss

Verucchio (RN) - IT -

02130550409

Partner

Active

Registered

Valmar Ss

Verucchio (RN) - IT -

02130550409

Legal representative

Active

Registered

Riminicultura S.r.l.

Rimini (RN) - IT -

03782450377

Director

Withdrawn

Registered

Riminicultura S.r.l.

Rimini (RN) - IT -

03782450377

Assistant board Chairman

Withdrawn

Registered

Antea Ss

Verucchio (RN) - IT -

02092710405

Partner

Active

Registered

Antea Ss

Verucchio (RN) - IT -

02092710405

Legal representative

Active

Registered

Proma-pack Srl

Modena (MO) - IT -

08001660151

Director

Withdrawn

Registered

Marche Capital Spa

Osimo (AN) - IT -

01258230422

Director

Withdrawn

Registered

Sintesi - Societa' Per Azioni

Modugno (BA) - IT -

11484230153

Director

Withdrawn

Registered

Marr S.p.a.

Rimini (RN) - IT -

01836980365

Director

Withdrawn

Registered

New Energy Development Holding S.p.a. InForma Abbreviata N.e.d. Holding S.p.a.

Osimo (AN) - IT -

02088440421

Director

Withdrawn

Registered

Scm Immobiliare S.p.a.

Rimini (RN) - IT -

03252210400

Managing Director

Withdrawn

Registered

Scm Immobiliare S.p.a.

Rimini (RN) - IT -

03252210400

Director

Withdrawn

Registered

Expomatik S.r.l.

San Giovanni in Persiceto (BO) - IT -

03818130373

Chairman

Withdrawn

Ceased

Rocca Di Passerello S.s.

Verucchio (RN) - IT -

91080680407

Sole Director

Active

Registered

Rocca Di Passerello S.s.

Verucchio (RN) - IT -

91080680407

Partner

Active

Registered

Rocca Di Passerello S.s.

Verucchio (RN) - IT -

91080680407

Life tenant

Active

Registered

Rocca Di Passerello S.s.

Verucchio (RN) - IT -

91080680407

Legal representative

Active

Registered

N.e.d. Silicon S.p.a.

Osimo (AN) - IT -

01030020257

Director

Withdrawn

Registered

C.m.s. Real Estate S.p.a.

Bergamo (BG) - IT -

03481880163

Director

Withdrawn

Registered

Intertrade S.r.l.

Rimini (RN) - IT -

00814840427

Chairman

Withdrawn

Ceased

Sandya S.p.a.

Verucchio (FO) - IT -

00143590404

Chairman

Withdrawn

Ceased

Aetna Impianti S.r.l.

Verucchio (FO) - IT -

02020160400

Director

Withdrawn

Ceased

Scm - Societa' Per Azioni

Rimini (FO) - IT -

00850910407

Managing Director

Withdrawn

Ceased

Robopac SpA

Acquaviva - SM -

91007790404

Chairman

Active

Registered

 

Aureli

Valentina

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Ageco S.r.l.

Coriano (RN) - IT -

00292470176

Director

Active

Registered

Prasmatic S.r.l.

Valsamoggia (BO) - IT -

01551781204

Director

Active

Registered

Valmar Ss

Verucchio (RN) - IT -

02130550409

Partner

Active

Registered

Antea Ss

Verucchio (RN) - IT -

02092710405

Partner

Active

Registered

Scm Immobiliare S.p.a.

Rimini (RN) - IT -

03252210400

Director

Active

Registered

Scm Immobiliare S.p.a.

Rimini (RN) - IT -

03252210400

Board Chairman

Active

Registered

Rocca Di Passerello S.s.

Verucchio (RN) - IT -

91080680407

Partner

Active

Registered

Villa Lavinia S.r.l.

Rimini (RN) - IT -

03459350405

Sole Director

Active

Registered

Valmar R.e. S.r.l.

Verucchio (RN) - IT -

03698910407

Director

Active

Registered

Valmar R.e. S.r.l.

Verucchio (RN) - IT -

03698910407

Board Chairman

Active

Registered

Robopac SpA

Acquaviva - SM -

91007790404

Director

Active

Registered

 

Aureli

Enrico

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Scm Group S.p.a.

Rimini (RN) - IT -

00126480409

Director

Withdrawn

Registered

Prasmatic S.r.l.

Valsamoggia (BO) - IT -

01551781204

Director

Active

Registered

Prasmatic S.r.l.

Valsamoggia (BO) - IT -

01551781204

Board Chairman

Active

Registered

Valmar Ss

Verucchio (RN) - IT -

02130550409

Partner

Active

Registered

Antea Ss

Verucchio (RN) - IT -

02092710405

Partner

Active

Registered

Rocca Di Passerello S.s.

Verucchio (RN) - IT -

91080680407

Partner

Active

Registered

Valmar R.e. S.r.l.

Verucchio (RN) - IT -

03698910407

Director

Active

Registered

Robopac SpA

Acquaviva - SM -

91007790404

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

Aureli Alfredo

Rimini - IT -

RLALRD44A17F641U

4.000.000 .Eur

80,00

Aureli Valentina

Verucchio - IT -

RLAVNT72B55H294R

500.000 .Eur

10,00

Aureli Enrico

Rimini - IT -

RLANRC73M04C574R

500.000 .Eur

10,00

 

 

Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

Sintesi - Societa' Per Azioni

Modugno - IT -

11484230153

300 .Eur

3,00

Active

Prasmatic S.r.l.

Valsamoggia - IT -

01551781204

10.400 .Eur

100,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Marecchia

, 59

- 47040

- Verucchio

(RN)

- IT -

 

Trading Style: Sistemi

 

PHONE

: 0541673411

 

PHONE

: 051791611

 

FAX

: 051796317

 

Legal mail

: AETNAGROUP@LEGALMAIL.IT

 

-

Branch

since 20/09/2001

 

Rinascita

, 25

- 40064

- Ozzano dell'Emilia

(BO)

- IT -

 

Trading Style: Dimac

 

-

Branch

(Operating branch)

since 20/09/2001

 

Villanova

, 305

- 47865

- San Leo

(RN)

- IT -

 

Employees

: 229

 

Fittings and Equipment for a value of 410.000

Eur

 

Stocks for a value of 5.180.000

Eur

 

Trade organization: direct or by agents.

Sales are on an international scale.

The company 's mainly customers are companies.

The firm operates abroad as importer / exporter..

Export trade is the 70 % of the global turnover.

 

The subject firm uses the following own selling brands:

- Robopack

 

- Aetnagroup

 

 

Traded Brands / Suppliers

 

- Robopac

 

- Bonfiglioli

 

- Fime

 

- Dimac

 

 

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

02/10/2001

 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

Aetna Group S.p.a.

 

S.s. Marecchia

, 59

, 47037

, Verucchio

(RN)

- IT -

 

Fiscal Code: 01068420403

 

Date

Merging/splitting-up project:

11/05/2001

 

The firm absorbed by merging of

 

Aetna Group S.p.a.

 

S.s. Marecchia

, 59

, 47037

, Verucchio

(RN)

- IT -

 

Fiscal Code: 01068420403

 

Date

:

19/09/2001

 

Project of merging by taking over of

 

Aetna International S.p.a.

 

Statale Marecchia

, 59

, 47826

, Verucchio

(RN)

- IT -

 

Fiscal Code: 03973250404

 

Date

Merging/splitting-up project:

21/10/2011

 

The firm absorbed by merging of

 

Aetna International S.p.a.

 

Statale Marecchia

, 59

, 47826

, Verucchio

(RN)

- IT -

 

Fiscal Code: 03973250404

 

Date

:

28/12/2011



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

Unicredit Banca

0541/430811

Via Roma 24

Verucchio

03226

24200



Financial and Economical Analysis

 

Company's starting of activities dates back to 2001.

Balance sheets for the years 2012, 2013 and 2014 were analyzed.

During the last years, it achieved profits (r.o.e. 20,79% on 2014) with a stable trend in the turnover.

The operating result in 2014 was positive (2,4%) and in line with the sector's average.

An operating result of Eur. 1.910.920 has been registered. showing a fall as opposed to the previous year (-28,14%).

The economic management produced a gross operating margin of Eur. 2.900.960 , stable if compared to the year before.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,16 lower than in 2013.

Subject can manage an equity capital funds for an amount of Eur. 73.880.785 with a growth of 60,65% in 2014.

Eur. 17.681.903 is the amount of total debts, both commercial and of different nature, with no important change.

Financial debts exposure is under control while the recourse to commercial credit is rather frequent however still within the sector's average.

Liquidity is good (2,33)

Credits are collected in 70,39 days on the average. , a better value than the sector's average.

The financial management generated a cash flow of Eur. 16.295.076.

Subordinate employment cost is of Eur. 12.536.541, i.e. 27,57% on total production costs. , whereas 27,85% is the incidence on sales revenues.

The financial charges do not negatively affect the management, as they are covered by the incomes.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

45.016.214

Profit (Loss) for the period

15.360.061

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

44.327.822

Profit (Loss) for the period

1.625.721

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

36.615.822

Profit (Loss) for the period

3.621.683



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

5.149

7.077

17.143

. . Concessions,licenses,trademarks,etc.

488.347

164.417

225.458

. . Goodwill

. . Assets in formation and advance paymen.

496.160

325.000

. . Other intangible fixed assets

. Total Intangible Fixed Assets

493.496

667.654

567.601

. TANGIBLE FIXED ASSETS

. . Real estate

13.490.721

13.800.632

14.105.693

. . Plant and machinery

349.121

386.468

363.284

. . Industrial and commercial equipment

57.467

85.141

91.609

. . Other assets

308.443

311.057

296.490

. . Assets under construction and advances

. Total Tangible fixed assets

14.205.752

14.583.298

14.857.076

. FINANCIAL FIXED ASSETS

. . Equity investments

22.891.265

23.603.765

22.817.787

. . . Equity invest. in subsidiary companies

22.891.239

23.591.239

22.805.261

. . . Equity invest. in associated companies

12.500

12.500

. . . Equity invest. in holding companies

26

26

. . . Equity invest. in other companies

26

. . Financial receivables

652.302

600.102

608.156

. . . . Within 12 months

15.102

23.156

. . . . Beyond 12 months

652.302

585.000

585.000

. . . Receivab due from subsidiaries

635.000

585.000

585.000

. . . . Within 12 months

. . . . Beyond 12 months

635.000

585.000

585.000

. . . 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

17.302

15.102

23.156

. . . . Within 12 months

15.102

23.156

. . . . Beyond 12 months

17.302

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

23.543.567

24.203.867

23.425.943

Total fixed assets

38.242.815

39.454.819

38.850.620

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

3.995.366

3.647.365

3.563.081

. . Work in progress and semimanufactured

149.644

144.401

62.500

. . Work in progress on order

. . Finished goods

979.115

983.010

749.370

. . Advance payments

60.665

20.616

30.216

. Total Inventories

5.184.790

4.795.392

4.405.167

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

30.101.244

13.590.489

15.514.403

. . Beyond 12 months

. . Trade receivables

8.802.096

7.759.420

9.531.497

. . . . Within 12 months

8.802.096

7.759.420

9.531.497

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

18.110.252

2.700.063

2.214.245

. . . . Within 12 months

18.110.252

2.700.063

2.214.245

. . . . 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

1.432.219

420.935

1.088.425

. . . . Within 12 months

1.432.219

420.935

1.088.425

. . . . Beyond 12 months

. . Receivables for anticipated taxes

918.183

1.234.167

1.242.362

. . . . Within 12 months

918.183

1.234.167

1.242.362

. . . . Beyond 12 months

. . Receivables due from third parties

838.494

1.475.904

1.437.874

. . . . Within 12 months

838.494

1.475.904

1.437.874

. . . . Beyond 12 months

. Total Credits not held as fixed assets

30.101.244

13.590.489

15.514.403

. FINANCIAL ASSETS

. . Equity invest. in subsidiary comp.

. . Equity invest. in associated companies

. . Equity invest. in holding companies

. . Other equity investments

. . Own shares

. . . Total nominale value

. . Other securities

. Total Financial Assets

. LIQUID FUNDS

. . Bank and post office deposits

5.947.695

6.930.514

8.073.580

. . Checks

. . Banknotes and coins

923

4.998

4.547

. Total Liquid funds

5.948.618

6.935.512

8.078.127

Total current assets

41.234.652

25.321.393

27.997.697

ADJUSTMENT ACCOUNTS

. Discount on loans

101.041

53.237

88.704

. Other adjustment accounts

Total adjustments accounts

101.041

53.237

88.704

TOTAL ASSETS

79.578.508

64.829.449

66.937.021

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

5.000.000

5.000.000

5.000.000

. Additional paid-in capital

. Revaluation reserves

10.011.291

10.011.291

10.011.291

. Legal reserve

1.220.104

1.138.818

957.734

. Reserve for Own shares

. Statute reserves

. Other reserves

26.929.268

26.584.833

23.144.234

. Accumulated Profits (Losses)

. Profit( loss) of the year

30.720.122

3.251.442

7.243.366

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

73.880.785

45.986.384

46.356.625

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

105.017

172.488

175.654

. . Other funds

1.578.704

1.552.970

1.418.197

Total Reserves for Risks and Charges

1.683.721

1.725.458

1.593.851

Employee termination indemnities

1.674.776

1.731.259

1.721.053

ACCOUNTS PAYABLE

. . . . Within 12 months

17.681.903

17.009.570

20.885.112

. . . . Beyond 12 months

. . 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

174.228

1.386.495

. . . . Within 12 months

174.228

1.386.495

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

1.522.197

1.346.831

1.022.816

. . . . Within 12 months

1.522.197

1.346.831

1.022.816

. . . . Beyond 12 months

. . Trade payables

11.351.132

10.393.761

10.323.227

. . . . Within 12 months

11.351.132

10.393.761

10.323.227

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

1.006.302

994.232

4.128.066

. . . . Within 12 months

1.006.302

994.232

4.128.066

. . . . Beyond 12 months

. . Due to associated companies

128

128

. . . . Within 12 months

128

128

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

643.416

1.179.470

942.053

. . . . Within 12 months

643.416

1.179.470

942.053

. . . . Beyond 12 months

. . Due to social security and welfare inst.

614.736

573.707

483.962

. . . . Within 12 months

614.736

573.707

483.962

. . . . Beyond 12 months

. . Other payables

2.544.120

2.347.213

2.598.365

. . . . Within 12 months

2.544.120

2.347.213

2.598.365

. . . . Beyond 12 months

Total accounts payable

17.681.903

17.009.570

20.885.112

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

17.384

2.499

2.063

Total adjustment accounts

17.384

2.499

2.063

TOTAL LIABILITIES

94.938.569

66.455.170

70.558.704

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

1.450.284

2.542.669

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

45.016.214

44.327.822

36.615.822

. Changes in work in progress

1.348

315.541

-234.899

. Changes in semi-manufact. products

. Capitalization of internal work

52.920

. Other income and revenues

2.371.990

1.673.557

1.710.031

. . Contributions for operating expenses

. . Different income and revenues

2.371.990

1.673.557

1.710.031

Total value of production

47.389.552

46.316.920

38.143.874

PRODUCTION COSTS

. Raw material,other materials and consum.

18.353.959

17.790.535

14.809.356

. Services received

. Leases and rentals

13.513.623

12.821.956

10.391.784

. Payroll and related costs

12.536.541

11.820.908

10.672.860

. . Wages and salaries

9.184.755

8.656.720

7.798.565

. . Social security contributions

2.627.989

2.459.088

2.192.351

. . Employee termination indemnities

664.390

647.882

633.534

. . Pension and similar

. . Other costs

59.407

57.218

48.410

. Amortization and depreciation

935.015

810.764

738.995

. . Amortization of intangible fixed assets

366.497

157.530

149.322

. . Amortization of tangible fixed assets

509.086

513.234

515.315

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

59.432

140.000

74.358

. Changes in raw materials

-348.001

-84.284

4.827

. Provisions to risk reserves

. Other provisions

55.025

134.773

108.174

. Other operating costs

432.470

362.787

382.503

Total production costs

45.478.632

43.657.439

37.108.499

Diff. between value and cost of product.

1.910.920

2.659.481

1.035.375

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

15.000.000

3.000.000

. . In subsidiary companies

15.000.000

3.000.000

. . In associated companies

. . In other companies

. Other financial income

185.706

305.275

208.126

. . Financ.income from receivables

305.275

208.126

. . . Towards subsidiary companies

23.400

23.400

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

281.875

184.726

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

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

185.706

. . . - Subsidiary companies

24.800

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

160.906

. Interest and other financial expense

-133.825

-182.789

-270.397

. . Towards subsidiary companies

-36.900

-41.995

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

133.825

182.789

270.397

Total financial income and expense

15.051.881

122.486

2.937.729

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

42.707

. . Of equity investments

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

. . Of securities incl.among current assets

42.707

. Devaluation

-550.000

-43.102

. . Of equity investments

-550.000

-43.102

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-507.293

-43.102

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

284.808

. . Gains on disposals

. . Other extraordinary income

284.808

. Extraordinary expense

-49.234

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-49.234

Total extraordinary income and expense

-49.234

284.808

Results before income taxes

16.406.274

2.781.967

4.214.810

. Taxes on current income

1.046.213

1.156.246

593.127

. . current taxes

1.046.213

1.151.217

608.350

. . differed taxes(anticip.)

5.029

-15.223

. Net income for the period

15.360.061

1.625.721

3.621.683

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

15.360.061

1.625.721

3.621.683

 

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

0,48

0,61

0,58

0,18

Elasticity Ratio

Units

0,52

0,39

0,42

0,79

Availability of stock

Units

0,07

0,07

0,07

0,21

Total Liquidity Ratio

Units

0,45

0,32

0,35

0,52

Quick Ratio

Units

0,07

0,11

0,12

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,16

0,22

0,28

3,01

Self Financing Ratio

Units

0,93

0,71

0,69

0,19

Capital protection Ratio

Units

0,52

0,82

0,74

0,66

Liabilities consolidation quotient

Units

0,09

0,10

0,08

0,16

Financing

Units

0,24

0,37

0,45

3,56

Permanent Indebtedness Ratio

Units

0,95

0,74

0,72

0,34

M/L term Debts Ratio

Units

0,02

0,03

0,03

0,10

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,69

CORRELATION

Fixed assets ratio

Units

1,98

1,21

1,24

1,65

Current ratio

Units

2,33

1,49

1,34

1,18

Acid Test Ratio-Liquidity Ratio

Units

2,04

1,21

1,13

0,86

Structure's primary quotient

Units

1,93

1,17

1,19

1,02

Treasury's primary quotient

Units

0,34

0,41

0,39

0,06

Rate of indebtedness ( Leverage )

%

107,71

140,98

144,40

509,92

Current Capital ( net )

Value

23.552.749

8.311.823

7.112.585

330.495

RETURN

Return on Sales

%

36,20

5,50

11,91

3,79

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

%

20,79

3,54

7,81

6,70

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

%

22,21

6,05

9,09

18,82

Return on Investment ( R.O.I. )

%

2,40

4,10

1,55

4,89

Return/ Sales

%

4,24

6,00

2,83

4,78

Extra Management revenues/charges incid.

%

803,80

61,13

349,79

29,96

Cash Flow

Value

16.295.076

2.436.485

4.360.678

165.166

Operating Profit

Value

1.910.920

2.659.481

1.035.375

225.594

Gross Operating Margin

Value

2.900.960

3.605.018

1.882.544

376.080

MANAGEMENT

Credits to clients average term

Days

70,39

63,02

93,71

111,07

Debts to suppliers average term

Days

139,60

133,92

206,44

127,44

Average stock waiting period

Days

41,46

38,94

43,31

62,88

Rate of capital employed return ( Turnover )

Units

0,57

0,68

0,55

1,10

Rate of stock return

Units

8,68

9,24

8,31

5,58

Labour cost incidence

%

27,85

26,67

29,15

18,94

Net financial revenues/ charges incidence

%

33,44

0,28

8,02

-1,15

Labour cost on purchasing expenses

%

27,57

27,08

28,76

18,99

Short-term financing charges

%

0,76

1,07

1,29

2,55

Capital on hand

%

176,78

146,25

182,81

90,89

Sales pro employee

Value

115.130

120.129

109.957

199.007

Labour cost pro employee

Value

32.062

32.034

32.050

34.820

 

 

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 1.964 significant companies.

 

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

The average duration of suppliers debts is about 127 dd.

The sector's profitability is on an average of 3,79%.

The labour cost affects the turnover in the measure of 18,94%.

Goods are held in stock in a range of 63 dd.

The difference between the sales volume and the resources used to realize it is about 1,10.

The employees costs represent the 18,99% 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 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.66.39

UK Pound

1

Rs.102.59

Euro

1

Rs.74.90

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

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.