MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

504694

Report Date :

19.04.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

GEOPLAST S.P.A.

 

 

Registered Office :

Via Martiri Della Liberta', 6/8 35010- Grantorto (PD) -IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2015

 

 

Date of Incorporation :

16.10.1997

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of plastics products

 

 

No. of Employees :

From 51 to 70

 

 

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

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

Italy

A1

A1

 

Risk Category

ECGC

Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

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 135% of GDP in 2015, 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 longstanding 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 12.7% and youth unemployment around 40%, but Italy began to recover in 2015, with marginal growth and a slight reduction in unemployment.

 

Source : CIA

 

 


 

Euroanalysis Full

 

GEOPLAST S.P.A.

 

 

Via Martiri Della Liberta', 6/8 35010- Grantorto (PD) -IT-

 

 

Summary

 

Fiscal Code

:

03285310284

Legal Form

:

Joint stock company

start of Activities

:

01/06/1998

Equity

:

Over 2.582.254

Turnover Range

:

15.500.000/18.000.000

Number of Employees

:

from 51 to 70

Firm's Status

:

Composition with creditors

 

 

Activity

 

Manufacture of plastics products



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 03285310284

 

Foreign Trade Reg. no. : PD049815 since 17/05/2002

 

Chamber of Commerce no. : 300667 of Padova since 23/02/1998

 

Chamber of Commerce no. : 318361 of Vicenza

 

Firms' Register : PD-1998-16090 of Padova since 23/02/1998

 

V.A.T. Code : 03285310284

 

Trade Agents Licence : of Padova since 24/04/2015

 

Foundation date

: 16/10/1997

Establishment date

: 16/10/1997

Start of Activities

: 01/06/1998

Legal duration

: 31/12/2050

Nominal Capital

: 2.000.000

Subscribed Capital

: 2.000.000

Paid up Capital

: 2.000.000

 

Legal mail :

cp60.2013padova@pecfallimenti.it

 

 

Members

 

Ponte

Anna

 

Vuoto

Born in Vicenza

(VI)

on 14/02/1952

- Fiscal Code : PNTNNA52B54L840X

 

Vuoto

Residence:

Camaldolesi

, 20/E

- 36100

Vicenza

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/05/2016

Board Chairman

20/05/2016

Managing Director

20/05/2016

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Pivotti

Michele

 

Vuoto

Born in Gorizia

(GO)

on 15/06/1966

- Fiscal Code : PVTMHL66H15E098H

 

Vuoto

Residence:

Valeri Diego

, 5

- 35131

Padova

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Receiver

17/12/2013



Verde

Pegoraro

Mirco

 

Vuoto

Born in Cittadella

(PD)

on 22/12/1972

- Fiscal Code : PGRMRC72T22C743F

 

Vuoto

Residence:

Levis

, 35

- 36100

Vicenza

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/05/2016

Managing Director

20/05/2016

 

Vuoto

Prejudicial events registered

 

VuotoMortgage by Court Injunction - 27/11/2012. - 1.500.000 Euro.

Vuoto

  UNICREDIT S. P. A.

 

VuotoMortgage by Court Injunction - 22/11/2012. - 260.000 Euro.

Vuoto

  BANCA DEL CENTROVENETO CREDITO COOPERATI

 

VuotoMortgage by Court Injunction - 21/11/2012. - 230.000 Euro.

Vuoto

  BANCA DEL CENTROVENETO CREDITO COOPERATI

 

Vuoto

No Protests registered

 

Verde

Pegoraro

Massimo

 

Vuoto

Born in Vicenza

(VI)

on 16/06/1979

- Fiscal Code : PGRMSM79H16L840R

 

Vuoto

Residence:

Nicolosi

, 87

- 36100

Vicenza

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

20/05/2016

 

 

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

Ponte

Anna

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Pogifin S.n.c. Di Ponte Anna E Girardello Carla

Padova (PD) - IT -

00530480284

Partner

Withdrawn

Ceased

Pogifin S.n.c. Di Ponte Anna E Girardello Carla

Padova (PD) - IT -

00530480284

Liquidator

Withdrawn

Ceased

Emme Due Plast S.r.l.

Padova (PD) - IT -

02017720281

Procurator

Withdrawn

Ceased

Immobiliare Lory S.r.l. In Liquidazione

Padova (PD) - IT -

02297650281

Liquidator

Withdrawn

Ceased

Amsa Di Ponte Anna E C. S.a.s.

Grantorto (PD) - IT -

00644200289

General Partner

Withdrawn

Ceased

Italtech S.p.a.

Padova (PD) - IT -

03916930286

Director

Active

Registered

Italtech S.p.a.

Padova (PD) - IT -

03916930286

Assistant board Chairman

Withdrawn

Registered

Enerwind S.r.l.

Grantorto (PD) - IT -

04886240284

Director

Active

Registered

Enerwind S.r.l.

Grantorto (PD) - IT -

04886240284

Board Chairman

Active

Registered

Il Maggiolo S.r.l. Societa' Agricola

Grantorto (PD) - IT -

04892550288

Sole Director

Active

Registered

Horizon S.a.s. Di Solda' Micaela

Grantorto (PD) - IT -

04959230287

Limited Partner

Active

Registered

Skywind S.r.l.

Grantorto (PD) - IT -

05010930286

Director

Active

Registered

Skywind S.r.l.

Grantorto (PD) - IT -

05010930286

Board Chairman

Active

Registered

Spider-plast S.r.l.

Vicenza (VI) - IT -

04052970243

Director

Active

Registered

Spider-plast S.r.l.

Vicenza (VI) - IT -

04052970243

Board Chairman

Active

Registered

 

Verde

Pegoraro

Mirco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Granplast 2001 S.r.l.

Grantorto (PD) - IT -

12908020154

Sole Director

Active

Registered

Pereo S.r.l.

Grantorto (PD) - IT -

04236680288

Director

Active

Registered

Pereo S.r.l.

Grantorto (PD) - IT -

04236680288

Board Chairman

Active

Registered

Italtech Wind S.r.l.

Grantorto (PD) - IT -

04247800289

Director

Active

Registered

Italtech S.p.a.

Padova (PD) - IT -

03916930286

Managing Director

Active

Registered

Italtech S.p.a.

Padova (PD) - IT -

03916930286

Director

Active

Registered

Italtech S.p.a.

Padova (PD) - IT -

03916930286

Board Chairman

Active

Registered

Geo Forestale S.r.l.

Grantorto (PD) - IT -

04496120280

Director

Active

Registered

Geo Forestale S.r.l.

Grantorto (PD) - IT -

04496120280

Sole Director

Withdrawn

Registered

Geo Forestale S.r.l.

Grantorto (PD) - IT -

04496120280

Board Chairman

Active

Registered

Giuggiolo Societa' Agricola Forestale S.r.l.

Grantorto (PD) - IT -

04624870285

Director

Active

Registered

Giuggiolo Societa' Agricola Forestale S.r.l.

Grantorto (PD) - IT -

04624870285

Board Chairman

Active

Registered

Enerwind S.r.l.

Grantorto (PD) - IT -

04886240284

Managing Director

Active

Registered

Enerwind S.r.l.

Grantorto (PD) - IT -

04886240284

Director

Active

Registered

Skywind S.r.l.

Grantorto (PD) - IT -

05010930286

Director

Active

Registered

Spider-plast S.r.l.

Vicenza (VI) - IT -

04052970243

Director

Active

Registered

Orange S.a.s. Di Pegoraro Mirco

Vicenza (VI) - IT -

03914790245

General Partner

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

Ponte Anna

Vicenza - IT -

PNTNNA52B54L840X

Pegoraro Mirco

Vicenza - IT -

PGRMRC72T22C743F

Pegoraro Massimo

Vicenza - IT -

PGRMSM79H16L840R

 

 

Firm's location and structure



-

Legal and operative seat

 

Martiri Della Liberta'

, 6/8

- 35010

- Grantorto

(PD)

- IT -

 

Legal mail

: CP60.2013PADOVA@PECFALLIMENTI.IT

 

-

Branch

(Store)

since 01/09/2009

 

Principessa Jolanda

, 2

- 35010

- Grantorto

(PD)

- IT -

 

Employees

: 52

 

Fittings and Equipment for a value of 1.440.000

Eur

 

Stocks for a value of 1.250.000

Eur

 

 

The subject firm uses the following own selling brands:

- MODULO

 

- SALVAVERDE

 

- GEOFLOR

 

- GEOTUBE

 

- DRENING

 

- GEODREN

 

- ELEVETOR

 

- GEOBLOCK

 

 

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

17/06/2004



Protests

 

Protests checking on the subject firm has given the following results:

 

Rosso

GEOPLAST SPA (03285310284)

VIA MARTIRI LIBERTA' 6/8

- GRANTORTO

 

Protest Type

Elevation Date

Amount (in Euros)

Amount (in Liras)

Reason

Elevation Officer

Protested bill

20/08/2014

36.889

71.427.064

 

Rosso

GEOPLAST SPA (03285310284)

VIA MARTIRI LIBERTA' 6/8

- GRANTORTO

 

Protest Type

Elevation Date

Amount (in Euros)

Amount (in Liras)

Reason

Elevation Officer

Protested bill

17/07/2014

36.889

71.427.064

 

Rosso

GEOPLAST SPA (03285310284)

VIA MARTIRI LIBERTA' 6/8

- GRANTORTO

 

Protest Type

Elevation Date

Amount (in Euros)

Amount (in Liras)

Reason

Elevation Officer

Protested bill

18/06/2014

36.889

71.427.064

 

Rosso

GEOPLAST SPA (03285310284)

VIA MARTIRI LIBERTA' 6/8

- GRANTORTO

 

Protest Type

Elevation Date

Amount (in Euros)

Amount (in Liras)

Reason

Elevation Officer

Protested bill

19/03/2014

36.889

71.427.064

 

Rosso

GEOPLAST SPA (03285310284)

VIA MARTIRI LIBERTA' 6/8

- GRANTORTO

 

Protest Type

Elevation Date

Amount (in Euros)

Amount (in Liras)

Reason

Elevation Officer

Protested bill

19/02/2014

36.889

71.427.064

 

Rosso

GEOPLAST SPA (03285310284)

VIA MARTIRI LIBERTA' 6/8

- GRANTORTO

 

Protest Type

Elevation Date

Amount (in Euros)

Amount (in Liras)

Reason

Elevation Officer

Protested bill

18/12/2013

36.889

71.427.064

 

Rosso

GEOPLAST SPA (03285310284)

VIA MARTIRI LIBERTA' 6/8

- GRANTORTO

 

Protest Type

Elevation Date

Amount (in Euros)

Amount (in Liras)

Reason

Elevation Officer

Protested bill

17/01/2014

36.889

71.427.064

 

Rosso

GEOPLAST SPA (03285310284)

VIA MARTIRI LIBERTA' 6/8

- GRANTORTO

 

Protest Type

Elevation Date

Amount (in Euros)

Amount (in Liras)

Reason

Elevation Officer

Protested bill

19/11/2013

36.889

71.427.064

 

Rosso

GEOPLAST SPA (03285310284)

VIA MARTIRI LIBERTA' 6/8

- GRANTORTO

 

Protest Type

Elevation Date

Amount (in Euros)

Amount (in Liras)

Reason

Elevation Officer

Protested bill

18/11/2013

80.174

155.238.511

 

Rosso

GEOPLAST SPA (03285310284)

VIA MARTIRI LIBERTA' 6/8

- GRANTORTO

 

Protest Type

Elevation Date

Amount (in Euros)

Amount (in Liras)

Reason

Elevation Officer

Protested bill

17/10/2013

36.889

71.427.064

 

Rosso

GEOPLAST SPA (03285310284)

VIA MARTIRI LIBERTA' 6/8

- GRANTORTO

 

Protest Type

Elevation Date

Amount (in Euros)

Amount (in Liras)

Reason

Elevation Officer

Protested bill

18/09/2013

36.889

71.427.064

 

Rosso

GEOPLAST SPA (03285310284)

VIA MARTIRI LIBERTA' 6/8

- GRANTORTO

 

Protest Type

Elevation Date

Amount (in Euros)

Amount (in Liras)

Reason

Elevation Officer

Protested bill

20/08/2013

36.889

71.427.064

 

Rosso

GEOPLAST SPA (03285310284)

VIA MARTIRI LIBERTA' 6/8

- GRANTORTO

 

Protest Type

Elevation Date

Amount (in Euros)

Amount (in Liras)

Reason

Elevation Officer

Protested bill

17/07/2013

36.889

71.427.064

 

Rosso

GEOPLAST SPA (03285310284)

VIA MARTIRI LIBERTA' 6/8

- GRANTORTO

 

Protest Type

Elevation Date

Amount (in Euros)

Amount (in Liras)

Reason

Elevation Officer

Protested bill

17/05/2013

36.889

71.427.064

 

Rosso

GEOPLAST SRL (03285310284)

VIA MARTIRI DELLA LIBERTA' 6/8

- GRANTORTO

 

Protest Type

Elevation Date

Amount (in Euros)

Amount (in Liras)

Reason

Elevation Officer

Protested bill

19/05/2014

36.889

71.427.064

 

Rosso

GEOPLAST SPA (03285310284)

VIA MARTIRI DELLA LIBERTA' 6/8

- GRANTORTO

 

Protest Type

Elevation Date

Amount (in Euros)

Amount (in Liras)

Reason

Elevation Officer

Protested bill

17/04/2014

36.889

71.427.064

 

Rosso

GEOPLAST SPA (03285310284)

VIA MARTIRI DELLA LIBERTA' 6/8

- GRANTORTO

 

Protest Type

Elevation Date

Amount (in Euros)

Amount (in Liras)

Reason

Elevation Officer

Protested bill

19/06/2013

36.889

71.427.064



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Rosso

Prejudicial Events Search Result:

 

Mortgage by Court Injunction on 13/11/2013. for an amount of 70.000 Euro.

  VENETO BANCA SCPA



Mortgage by Court Injunction on 12/11/2013. for an amount of 70.000 Euro.

  VENETO BANCA SCPA C/ O AVV G. SOLINAS



Mortgage by Court Injunction on 10/12/2012. for an amount of 400.000 Euro.

  BANCA IFIS S. P. A.



Mortgage by Court Injunction on 29/11/2012. for an amount of 310.000 Euro.

  BANCA DEL CENTROVENETO CREDITO COOPERATI



Mortgage by Court Injunction on 28/11/2012. for an amount of 310.000 Euro.

  BANCA DEL CENTROVENETO CREDITO COOPERATI

 

Search performed on a specialized data base.



Legal Procedures

 

In the name of the firm we report the following events:

 

Composition with creditors since 07/07/2014



  

Communications linked to procedures

 

Proposal for composition agreement

 

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

BANCA PADOVANA CREDITO COOP.VO S.C.

GRANTORTO

PIAZZA PAPA GIOVANNI XXIII ,2

35010

Grantorto (PD)

8429

89090



National Real Estates Survey

 

The firm under review, by the reported percentages, owns the following real estates:

 

Town

Cadastre

No. Immovables

Up to Date

GRANTORTO (PD)

Buildings

1

13/03/2017

VICENZA (VI)

Buildings

2

13/03/2017

 

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Superficie per 1/1

GRANTORTO (PD) VIA MARTIRI DELLA LIBERTA', Piano 2

6

1057

2

cat. F/5

B

Proprieta' per 1/1

VICENZA (VI) VIA SEBASTIANO TREVISAN, SNC Piano 1

79

1354

106

cat. A/2

2

4 vani

Euro:371,85

B

Proprieta' per 1/1

VICENZA (VI) VIA SEBASTIANO TREVISAN, SNC Piano S1

79

1354

39

cat. C/6

4

22 mq

Euro:77,26

 

All reponsabilities are declined regarding any possible omissions concerning the given relusts. Therefore, we advise to request for "Hypothecating Survey Inspection" c/o the localy competent RR.II. Immovables Registry, as this service doesn't fully guarantees the actual title of the Real Estates of the requested Subject.


Financial and Economical Analysis

 

Subject is active since 1998

The analysis is based on the latest 3 balance sheets.

During the last years, it achieved profits (r.o.e. 2,75% on 2015)

The operating result in 2015 was positive (2,22%) falling within the field's average.

The amount of the operating result for the year 2015 is of Eur. 328.148 showing a downwards trend equal to -38,87% if compared to the value of the financial year 2014.

The gross operating margin of the latest financial year is of Eur. 1.040.298 showing a downward trend as opposed to the previous year.

Indebtedness is scanty since debts are lower than liquidity.

With regard to equity capital, an amount of Eur. 3.307.017 is registered. , unchanged as opposed to the preceding year.

In the year 2015 total debts amounted to Eur. 6.800.769 , with no sensible variation.

The company does not exceed in bank borrowings; the recourse to suppliers' credit is also limited which is also lower than the sector average.

The liquidity level is positive (2,87).

Credits are collected in 70,14 days on the average. , shorter than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 791.005

Labour cost amounts to Eur. 1.831.440, with a 10,69% incidence on production costs. , whereas the incidence of such costs on sales revenues is equal to 10,34%.

Financial incomes cover financial charges.

The presence of detrimental items, apart from the financial-economic analysis, makes the company not suitable for business transactions on credit basis.

 

 

Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

17.712.272

Profit (Loss) for the period

90.855

 

Verde

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

19.330.235

Profit (Loss) for the period

9.139.246

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

38.949.040

Profit (Loss) for the period

-6.945.767

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

37.946.266

Profit (Loss) for the period

-9.844.145

 

Verde

Complete balance-sheet for the year

al 31/12/2011

(in Eur

x 1)

 

Item Type

Value

Sales

21.952.778

Profit (Loss) for the period

130.111



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 31/12/2015 - 12 Mesi - Currency: - Amounts x 1

 

- 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

 

Years

2015

2014

2013

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

6.725

3.890

10.214

. . Concessions,licenses,trademarks,etc.

5.046

5.062

25.878

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

870.149

1.160.198

2.900.496

. Total Intangible Fixed Assets

881.920

1.169.150

2.936.588

. TANGIBLE FIXED ASSETS

. . Real estate

112.560

112.560

225.120

. . Plant and machinery

744.971

848.798

1.944.906

. . Industrial and commercial equipment

698.946

724.325

1.305.784

. . Other assets

197.833

50.918

200.366

. . Assets under construction and advances

. Total Tangible fixed assets

1.754.310

1.736.601

3.676.176

. FINANCIAL FIXED ASSETS

. . Equity investments

65.996

82.406

161.986

. . . Equity invest. in subsidiary companies

19.607

31.917

63.834

. . . Equity invest. in associated companies

1.712

1.712

3.424

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

44.677

48.777

94.728

. . Financial receivables

1.358.199

1.410.499

1.410.499

. . . . Within 12 months

. . . . Beyond 12 months

1.358.199

1.410.499

1.410.499

. . . Receivab due from subsidiaries

1.358.199

1.410.499

1.410.499

. . . . Within 12 months

. . . . Beyond 12 months

1.358.199

1.410.499

1.410.499

. . . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

1.424.195

1.492.905

1.572.485

Total fixed assets

4.060.425

4.398.656

8.185.249

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

520.150

539.472

541.954

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

732.871

1.129.416

2.078.458

. . Advance payments

. Total Inventories

1.253.021

1.668.888

2.620.412

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

5.001.388

5.580.538

6.237.655

. . Beyond 12 months

281.936

339.081

. . Trade receivables

3.451.104

3.839.732

3.761.754

. . . . Within 12 months

3.451.104

3.839.732

3.761.754

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

1.090.651

1.357.919

1.693.179

. . . . Within 12 months

1.090.651

1.357.919

1.693.179

. . . . 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

481.687

447.892

420.332

. . . . Within 12 months

287.872

228.232

420.332

. . . . Beyond 12 months

193.815

219.660

. . Receivables for anticipated taxes

10.063

. . . . Within 12 months

10.063

. . . . Beyond 12 months

. . Receivables due from third parties

259.882

274.076

352.327

. . . . Within 12 months

171.761

154.655

352.327

. . . . Beyond 12 months

88.121

119.421

. Total Credits not held as fixed assets

5.283.324

5.919.619

6.237.655

. 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

4.155.438

3.600.025

4.367.452

. . Checks

. . Banknotes and coins

1.802

518

1.226

. Total Liquid funds

4.157.240

3.600.543

4.368.678

Total current assets

10.693.585

11.189.050

13.226.745

ADJUSTMENT ACCOUNTS

. Discount on loans

24.571

37.591

81.840

. Other adjustment accounts

-40.920

Total adjustments accounts

24.571

37.591

40.920

TOTAL ASSETS

14.778.581

15.625.297

21.452.914

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

2.000.000

2.000.000

4.000.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

69.379

26.109

52.218

. Reserve for Own shares

. Statute reserves

116.387

34.173

68.346

. Other reserves

1.030.396

290.465

290.467

. Accumulated Profits (Losses)

-8.273.835

-9.705.742

. Profit( loss) of the year

90.855

9.139.246

-3.420.965

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

3.307.017

3.216.158

-8.715.676

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

50.000

50.000

100.000

. . Other funds

3.412.000

3.400.000

5.200.000

Total Reserves for Risks and Charges

3.462.000

3.450.000

5.300.000

Employee termination indemnities

675.524

635.192

1.238.154

ACCOUNTS PAYABLE

. . . . Within 12 months

3.732.396

7.097.143

17.070.879

. . . . Beyond 12 months

3.068.373

693.533

. . 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

3.065.875

3.102.552

8.734.504

. . . . Within 12 months

10

2.490.594

8.734.504

. . . . Beyond 12 months

3.065.865

611.958

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

24.906

25.570

13.695

. . . . Within 12 months

24.906

25.570

13.695

. . . . Beyond 12 months

. . Trade payables

2.317.136

2.775.115

5.520.445

. . . . Within 12 months

2.317.136

2.694.940

5.520.445

. . . . Beyond 12 months

80.175

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

642.332

657.135

1.653.227

. . . . Within 12 months

642.332

657.135

1.653.227

. . . . Beyond 12 months

. . Due to associated companies

2.508

1.400

774

. . . . Within 12 months

774

. . . . Beyond 12 months

2.508

1.400

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

430.966

663.193

636.779

. . . . Within 12 months

430.966

663.193

636.779

. . . . Beyond 12 months

. . Due to social security and welfare inst.

88.518

230.401

209.532

. . . . Within 12 months

88.518

230.401

209.532

. . . . Beyond 12 months

. . Other payables

228.528

335.310

301.923

. . . . Within 12 months

228.528

335.310

301.923

. . . . Beyond 12 months

Total accounts payable

6.800.769

7.790.676

17.070.879

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

533.271

533.271

154.125

Total adjustment accounts

533.271

533.271

154.125

TOTAL LIABILITIES

14.778.581

15.625.297

15.047.482

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

23.761.650

23.761.650

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

17.712.272

19.330.235

38.949.040

. Changes in work in progress

-396.545

90.187

-104.434

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

149.394

599.052

170.492

. . Contributions for operating expenses

66.634

76.159

. . Different income and revenues

82.760

522.893

170.492

Total value of production

17.465.121

20.019.474

39.015.098

PRODUCTION COSTS

. Raw material,other materials and consum.

10.960.483

12.222.725

23.714.044

. Services received

. Leases and rentals

3.367.103

3.958.389

7.941.322

. Payroll and related costs

1.831.440

1.910.486

4.161.912

. . Wages and salaries

1.343.001

1.400.481

3.037.658

. . Social security contributions

381.514

395.303

857.332

. . Employee termination indemnities

94.886

98.113

212.992

. . Pension and similar

. . Other costs

12.039

16.589

53.930

. Amortization and depreciation

700.150

705.660

4.129.654

. . Amortization of intangible fixed assets

299.320

304.338

34.794

. . Amortization of tangible fixed assets

400.830

384.228

751.386

. . Depreciation of tangible fixed assets

17.094

427.600

. . Writedown of current receiv.and of liquid

2.915.874

. Changes in raw materials

19.322

-268.496

352.552

. Provisions to risk reserves

800.000

3.700.000

. Other provisions

12.000

. Other operating costs

246.475

153.888

230.008

Total production costs

17.136.973

19.482.652

44.229.492

Diff. between value and cost of product.

328.148

536.822

-5.214.394

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

1.412

. . In subsidiary companies

. . In associated companies

. . In other companies

1.412

. Other financial income

33.562

30.186

15.587

. . 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

33.562

30.186

15.587

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

33.562

30.186

31.174

. Interest and other financial expense

-9.840

-9.104

-267.816

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-9.840

-9.104

-267.816

Total financial income and expense

23.722

22.494

-252.229

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-13.533

. . Of equity investments

-13.533

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-13.533

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

59.295

8.820.714

278.430

. . Gains on disposals

8.150

820

. . Other extraordinary income

51.145

8.820.714

277.610

. Extraordinary expense

-269.413

-154.606

-1.675.332

. . Losses on disposals

-4.480

. . Taxes relating to prior years

-504

. . Other extraordinary expense

-269.413

-154.606

-1.670.348

Total extraordinary income and expense

-210.118

8.666.108

-1.396.902

Results before income taxes

128.219

9.225.424

-6.863.525

. Taxes on current income

37.364

86.178

82.242

. . current taxes

37.364

86.178

164.484

. . differed taxes(anticip.)

. Net income for the period

90.855

9.139.246

-6.945.767

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

90.855

9.139.246

-6.945.767

 

RATIOS

Value Type

as at 31/12/2015

as at 31/12/2014

as at 31/12/2013

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,27

0,28

0,38

0,33

Elasticity Ratio

Units

0,72

0,72

0,62

0,65

Availability of stock

Units

0,08

0,11

0,12

0,14

Total Liquidity Ratio

Units

0,64

0,61

0,49

0,47

Quick Ratio

Units

0,28

0,23

0,20

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

n.c.

1,09

n.c.

2,54

Self Financing Ratio

Units

0,22

0,21

n.c.

0,22

Capital protection Ratio

Units

0,37

-2,46

n.c.

0,74

Liabilities consolidation quotient

Units

1,00

0,19

0,07

0,24

Financing

Units

2,06

2,42

n.c.

3,21

Permanent Indebtedness Ratio

Units

0,48

0,29

n.c.

0,41

M/L term Debts Ratio

Units

0,25

0,09

0,06

0,13

Net Financial Indebtedness Ratio

Units

0,00

0,00

n.c.

1,12

CORRELATION

Fixed assets ratio

Units

1,74

1,03

n.c.

1,17

Current ratio

Units

2,87

1,58

0,77

1,10

Acid Test Ratio-Liquidity Ratio

Units

2,53

1,34

0,62

0,82

Structure's primary quotient

Units

0,81

0,73

n.c.

0,68

Treasury's primary quotient

Units

1,11

0,51

0,26

0,03

Rate of indebtedness ( Leverage )

%

446,89

485,84

n.c.

455,17

Current Capital ( net )

Value

6.961.189

4.091.907

-3.844.134

135.108

RETURN

Return on Sales

%

4,47

50,93

-7,23

3,71

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

%

2,75

284,17

n.c.

2,32

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

%

3,88

286,85

n.c.

8,76

Return on Investment ( R.O.I. )

%

2,22

3,44

-24,31

3,87

Return/ Sales

%

1,85

2,78

-13,39

3,60

Extra Management revenues/charges incid.

%

27,69

1702,47

n.c.

16,69

Cash Flow

Value

791.005

9.844.906

-2.816.113

147.669

Operating Profit

Value

328.148

536.822

-5.214.394

140.969

Gross Operating Margin

Value

1.040.298

2.042.482

2.615.260

283.954

MANAGEMENT

Credits to clients average term

Days

70,14

71,51

34,77

110,91

Debts to suppliers average term

Days

74,42

76,39

81,59

113,90

Average stock waiting period

Days

25,47

31,08

24,22

47,23

Rate of capital employed return ( Turnover )

Units

1,20

1,24

1,82

1,09

Rate of stock return

Units

14,14

11,58

14,86

7,61

Labour cost incidence

%

10,34

9,88

10,69

15,52

Net financial revenues/ charges incidence

%

0,13

0,12

-0,65

-1,76

Labour cost on purchasing expenses

%

10,69

9,81

9,41

15,56

Short-term financing charges

%

0,14

0,12

1,57

3,19

Capital on hand

%

83,44

80,83

55,08

91,39

Sales pro employee

Value

310.741

327.631

299.608

214.336

Labour cost pro employee

Value

32.130

32.381

32.014

32.630



Remarks

 

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

 

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

 

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

 

 

Market / Territory Data

 

Population living in the province

:

Spazio882.779

Population living in the region

:

Spazio4.699.950

Number of families in the region

:

Spazio1.813.210

 

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

 

- per food products

:

Spazio456

- per non food products

:

Spazio2.052

- per energy consume

:

Spazio127



Sector Data

 

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

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

The average duration of suppliers debts is about 114 dd.

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

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

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

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

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

 

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 13.782 protested subjects are found; in the province they count to 2.646.

The insolvency index for the region is 0,30, , while for the province it is 0,30.

Total Bankrupt companies in the province : 3.821.

Total Bankrupt companies in the region : 16.714.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 65.68

UK Pound

1

INR 93.98

Euro

1

INR 81.30

Euro

1

INR 81.33

 

Note: Above are approximate rates obtained from sources believed to be correct

 

 

INFORMATION DETAILS

 

Analysis Done by :

CHI

 

 

Report Prepared by :

NIT

 

 

 

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.