MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

491531

Report Date :

20.02.2018

 

 

IDENTIFICATION DETAILS

 

Name :

SMALTOCHIMICA S.P.A.

 

 

Registered Office :

Via Crociale, 52/54, 41042 - Fiorano Modenese (MO)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

03.02.1977

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Manufacture of paints, varnishes and similar coatings, printing ink and synthetic adhesives

·         Retail sale of cars and light motor vehicle (less 3,5 t) (including trading agencies)

·         Wholesale of wallpaper, colours and paints

 

 

No. of Employees :

From 36 To 50

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

A

 

Credit Rating

 

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

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

 

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’s economy compromises a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, with a legacy of unemployment and underdevelopment. 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, reaching 131% of GDP in 2017. 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 records. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's longstanding structural economic problems, including labor market inefficiencies, a sluggish judicial system, and a weak banking sector. Italy’s economy returned to modest growth in late 2014 for the first time since 2011. In 2015-16, Italy’s economy grew at about 1% each year, and in 2017 growth accelerated to 1.5% of GDP. In 2017, overall unemployment was 11.4%, but youth unemployment remained high at 37.1%.

 

Source : CIA

 

 


Company name & address

 

SMALTOCHIMICA S.P.A.

Via Crociale, 52/54

41042 - Fiorano Modenese (MO) -IT-

 

 

Summary

 

Fiscal Code

:

00691170369

Legal Form

:

Joint Stock Company

start of Activities

:

16/03/1977

Equity

:

Over 2.582.254

Turnover Range

:

12.750.000/15.500.000

Number of Employees

:

From 36 To 50

 

 

Activity

 

Manufacture of paints, varnishes and similar coatings, printing ink and synthetic adhesives

Retail sale of cars and light motor vehicle (less 3,5 t) (including trading agencies)

Wholesale of wallpaper, colours and paints

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00691170369

 

Foreign Trade Reg. no. : 019909 of Modena since 17/02/1993

 

Foreign Trade Reg. no. : M506264 of Modena since 11/07/1983

 

Chamber of Commerce no. : 177709 of Modena since 24/02/1977

 

Firms' Register : MO023-9503 of Modena since 19/02/1996

 

V.A.T. Code : 00691170369

 

R. E. C. no. : 17963 of Modena since 06/10/1997

 

Tribunal Co. Register : 9503 of

 

Foundation date

: 03/02/1977

Establishment date

: 03/02/1977

Start of Activities

: 16/03/1977

Legal duration

: 31/12/2050

Nominal Capital

: 2.800.000

Subscribed Capital

: 2.800.000

Paid up Capital

: 2.800.000

 

Legal mail :

SMALTOCHIMICA@PEC.IT

 

 

Members

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Verde.gif

Ferro (italia) S.r.l.

 

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Residence:

Ferrari Carazzoli

, 1

- 41042

Fiorano Modenese

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

No Protests registered

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Verde.gif

Piccinini

Ivano

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Born in Nonantola

(MO)

on 03/03/1943

- Fiscal Code : PCCVNI43C03F930J

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Residence:

Fabbrica Rubbiani

, 27

- 41049

Sassuolo

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2016

Board Chairman

27/06/2016

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

No Protests registered

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Verde.gif

Piccinini

Chiara

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Born in Sassuolo

(MO)

on 13/09/1977

- Fiscal Code : PCCCHR77P53I462J

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Residence:

Canalino

, 21

- 41124

Modena

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2016



Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Verde.gif

Piccinini

Federico

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Born in Modena

(MO)

on 15/12/1975

- Fiscal Code : PCCFRC75T15F257D

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Residence:

Fabbrica Rubbiani

, 27

- 41049

Sassuolo

(MO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

27/06/2016

Managing Director

27/06/2016

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

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.

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Verde.gif

Piccinini

Ivano

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Euromeccanica S.r.l.

Maranello (MO) - IT -

02198820363

Director

Withdrawn

Merged

Euromeccanica S.r.l.

Maranello (MO) - IT -

02198820363

Board Chairman

Withdrawn

Merged

Mistral Srl

Sassuolo (MO) - IT -

02775870369

Director

Withdrawn

Registered

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Verde.gif

Piccinini

Federico

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Mistral Srl

Sassuolo (MO) - IT -

02775870369

Director

Withdrawn

Registered

Mistral Srl

Sassuolo (MO) - IT -

02775870369

Board Chairman

Withdrawn

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

Ferro (italia) S.r.l.

Fiorano Modenese - IT -

00757780150

1.120.000 .Eur

40,00

Piccinini Ivano

Sassuolo - IT -

PCCVNI43C03F930J

1.400.000 .Eur

50,00

SIGHINOLFI NADIA

Sassuolo - IT -

SGHNDA49S44C107N

280.000 .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

Mistral Srl

Sassuolo - IT -

02775870369

5.000 .Eur

50,00

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

since 28/02/1989

 

Crociale

, 52/54

- 41042

- Fiorano Modenese

(MO)

- IT -

 

PHONE

: 0536845055

 

FAX

: 0536843600

 

Legal mail

: SMALTOCHIMICA@PEC.IT

 

-

Branch

(Factory)

since 01/08/2013

 

Trebbo

, 150

- 41053

- Maranello

(MO)

- IT -

 

Employees

: 38

 

Fittings and Equipment for a value of 840.000

Eur

 

Stocks for a value of 2.730.000

Eur

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited partnership

Limited liability company

15/11/1979

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Verde.gif

Project of merging by taking over of

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gifEuromeccanica S.r.l.

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Trebbo

, 150

, 41053

, Maranello

(MO)

- IT -

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Fiscal Code: 02198820363

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Date

Merging/splitting-up project:

20/03/2013

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Verde.gif

The firm absorbed by merging of

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gifEuromeccanica S.r.l.

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Trebbo

, 150

, 41053

, Maranello

(MO)

- IT -

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Fiscal Code: 02198820363

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Date

:

16/07/2013

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Verde.gif

Project of merging by taking over of

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gifColourservice S.r.l.

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Del Crociale

, 56

, 41042

, Fiorano Modenese

(MO)

- IT -

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Fiscal Code: 02469740357

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Date

Merging/splitting-up project:

18/10/2017

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Verde.gif

Resolution of merging of

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gifColourservice S.r.l.

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Del Crociale

, 56

, 41042

, Fiorano Modenese

(MO)

- IT -

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Fiscal Code: 02469740357

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Vuoto.gif

Date

:

22/11/2017



Protests

 

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



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Verde.gif

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.



National Real Estates Survey

 

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

 

Town

Cadastre

No. Immovables

Up to Date

FIORANO MODENESE (MO)

Buildings

2

14/02/2018

FIORANO MODENESE (MO)

Land

1

14/02/2018

MARANELLO (MO)

Buildings

2

14/02/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

FIORANO MODENESE (MO) VIA DEL CROCIALE, 56 Piano T-1

15

79

2

cat. D/7

Euro: 37.212,00

B

Proprieta' per 1/1

FIORANO MODENESE (MO) VIA DEL CROCIALE, 52 Piano T-1

15

83

3

cat. D/7

Euro: 37.225,00

B

Proprieta' per 1/1

MARANELLO (MO) VIA LORENZO BANDINI, 4 Piano T-1

2

321

8

cat. D/7

Euro: 7.325,42

B

Proprieta' per 1/1

MARANELLO (MO) VIA LORENZO BANDINI, 8 Piano T-1

2

321

9

cat. D/7

Euro: 3.759,81

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1/1

FIORANO MODENESE (MO)

15

78

INCOLT PROD

2

3 are 12 ca

R.D.Euro:0,06 R.A. Euro: 0,02

3740

 

All responsibilities are declined regarding any possible omissions concerning the given results. Therefore, we advise to request for "Hypothecating Survey Inspection" c/o the locally 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

 

Company's starting of activities dates back to 1977.

An eco-fin analysis has been made on the base od the b/s fo the years 2014, 2015 and 2016.

Unstable economic results mark the company's financial state of affairs. ; in the last financial year a loss was registered (r.o.e. -21,62%)

A loss is registered as to the operating result (-4,54%).

The amount of the operating loss for 2016 is equal to Eur. -1.128.169.

During the latest financial year the gross operating margin amounted to Eur. 58.722 recording a -65,14% decrease.

The analysis shows a fair financial position as the indebtedness volume is acceptable (1,49) but with an increase as against the previous accounting period.

The equity capital is equal to Eur. 8.013.697 on the same levels as the year before.

During the last financial year total debts volume reached Eur. 15.826.396 (Eur. 3.921.421 were m/l term ones) showing a stable trend as opposed to 2015 (Eur. 18.330.027).

Both financial indebtedness and suppliers exposure are rather high even in comparison with the sector's.

Liquidity is good (1,03)

As far as the collection of credit goes, the average is high (134,22 days). , as it normally happens in the sector.

Cash flow is negative at the end of financial year 2016.

Labour cost expenses amount to Eur. 2.080.324 , representing 14,1% on the total of production costs. , with a 15,97% incidence on turnover.

The incidence percentage of financial charges on sales volume is equal to -3,86%.

 

 

Financial Data

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Verde.gif

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

13.027.014

Profit (Loss) for the period

-1.732.826

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Verde.gif

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

13.608.698

Profit (Loss) for the period

-452.071

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Verde.gif

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

17.616.562

Profit (Loss) for the period

40.533




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 31/12/2016 - 12 Mesi - Currency: - Amounts x 1

 

- 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

 

Years

2016

2015

2014

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.

1.740.927

6.193

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

26.945

30.686

33.700

. . Goodwill

272.793

318.259

363.724

. . Assets in formation and advance paymen.

2.064.582

1.442.199

. . Other intangible fixed assets

15.189

25.986

49.984

. Total Intangible Fixed Assets

2.055.854

2.439.513

1.895.800

. TANGIBLE FIXED ASSETS

. . Real estate

4.099.126

4.176.890

4.254.654

. . Plant and machinery

776.355

591.102

604.386

. . Industrial and commercial equipment

59.251

62.557

42.097

. . Other assets

58.817

68.529

77.514

. . Assets under construction and advances

. Total Tangible fixed assets

4.993.549

4.899.078

4.978.651

. FINANCIAL FIXED ASSETS

. . Equity investments

4.456.207

6.252.937

6.050.647

. . . Equity invest. in subsidiary companies

3.326.100

3.254.100

5.171.819

. . . Equity invest. in associated companies

1.130.046

2.998.776

878.767

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

61

61

61

. . Financial receivables

1.052.285

992.285

1.061.575

. . . . Within 12 months

992.285

1.061.575

. . . . Beyond 12 months

1.052.285

. . . Receivab due from subsidiaries

1.000.000

940.000

1.009.290

. . . . Within 12 months

940.000

1.009.290

. . . . Beyond 12 months

1.000.000

. . . 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

52.285

52.285

52.285

. . . . Within 12 months

52.285

52.285

. . . . Beyond 12 months

52.285

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

5.508.492

7.245.222

7.112.222

Total fixed assets

12.557.895

14.583.813

13.986.673

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

2.727.543

3.119.868

3.017.246

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

. . Advance payments

. Total Inventories

2.727.543

3.119.868

3.017.246

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

9.553.749

11.016.045

12.281.628

. . Beyond 12 months

. . Trade receivables

4.856.808

5.637.031

6.776.741

. . . . Within 12 months

4.856.808

5.637.031

6.776.741

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

3.009.298

3.472.742

3.597.482

. . . . Within 12 months

3.009.298

3.472.742

3.597.482

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

910.720

1.011.042

1.421.330

. . . . Within 12 months

910.720

1.011.042

1.421.330

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

364.414

299.819

390.828

. . . . Within 12 months

364.414

299.819

390.828

. . . . Beyond 12 months

. . Receivables for anticipated taxes

49.624

57.275

. . . . Within 12 months

49.624

57.275

. . . . Beyond 12 months

. . Receivables due from third parties

412.509

545.787

37.972

. . . . Within 12 months

412.509

545.787

37.972

. . . . Beyond 12 months

. Total Credits not held as fixed assets

9.553.749

11.016.045

12.281.628

. 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

1.705

45.395

213.886

. . Checks

. . Banknotes and coins

92

1.044

. Total Liquid funds

1.797

46.439

213.886

Total current assets

12.283.089

14.182.352

15.512.760

ADJUSTMENT ACCOUNTS

. Discount on loans

. Other adjustment accounts

Total adjustments accounts

TOTAL ASSETS

24.840.984

28.766.165

29.499.433

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

2.800.000

2.800.000

2.800.000

. Additional paid-in capital

. Revaluation reserves

43.757

43.757

43.757

. Legal reserve

560.000

560.000

560.000

. Reserve for Own shares

. Statute reserves

. Other reserves

6.342.766

6.794.838

6.754.307

. Accumulated Profits (Losses)

. Profit( loss) of the year

-1.732.826

-452.071

40.533

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

8.013.697

9.746.524

10.198.597

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

351.335

50.000

50.000

Total Reserves for Risks and Charges

351.335

50.000

50.000

Employee termination indemnities

590.414

620.565

724.178

ACCOUNTS PAYABLE

. . . . Within 12 months

11.904.975

10.783.674

10.463.432

. . . . Beyond 12 months

3.921.421

7.546.353

8.049.229

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

57.518

246.000

246.000

. . . . Within 12 months

. . . . Beyond 12 months

57.518

246.000

246.000

. . Due to banks

10.917.198

12.748.568

13.596.377

. . . . Within 12 months

7.053.295

5.948.215

5.793.148

. . . . Beyond 12 months

3.863.903

6.800.353

7.803.229

. . Due to other providers of finance

500.000

. . . . Within 12 months

. . . . Beyond 12 months

500.000

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

4.170.233

4.190.315

3.825.348

. . . . Within 12 months

4.170.233

4.190.315

3.825.348

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

189.342

113.558

239.959

. . . . Within 12 months

189.342

113.558

239.959

. . . . Beyond 12 months

. . Due to social security and welfare inst.

139.297

90.989

157.363

. . . . Within 12 months

139.297

90.989

157.363

. . . . Beyond 12 months

. . Other payables

352.808

440.597

447.614

. . . . Within 12 months

352.808

440.597

447.614

. . . . Beyond 12 months

Total accounts payable

15.826.396

18.330.027

18.512.661

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

59.142

19.049

13.997

Total adjustment accounts

59.142

19.049

13.997

TOTAL LIABILITIES

24.840.984

28.766.165

29.499.433

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

7.020.846

7.020.846

Civil and fiscal norms relation

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

13.027.014

13.608.698

17.616.562

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

367.488

480.286

. Other income and revenues

597.291

253.557

311.053

. . Contributions for operating expenses

12.707

14.714

. . Different income and revenues

597.291

240.850

296.339

Total value of production

13.624.305

14.229.743

18.407.901

PRODUCTION COSTS

. Raw material,other materials and consum.

8.198.515

9.087.738

11.046.280

. Services received

1.878.947

2.173.710

2.998.145

. Leases and rentals

95.710

142.440

174.294

. Payroll and related costs

2.080.324

2.231.082

2.709.635

. . Wages and salaries

1.538.120

1.690.813

1.963.878

. . Social security contributions

432.227

423.307

598.842

. . Employee termination indemnities

109.977

116.962

146.915

. . Pension and similar

. . Other costs

. Amortization and depreciation

885.556

440.217

257.136

. . Amortization of intangible fixed assets

497.713

76.053

129.330

. . Amortization of tangible fixed assets

174.566

162.103

107.806

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

213.277

202.061

20.000

. Changes in raw materials

392.325

-102.622

603.124

. Provisions to risk reserves

301.335

. Other provisions

. Other operating costs

919.762

528.900

209.492

Total production costs

14.752.474

14.501.465

17.998.106

Diff. between value and cost of product.

-1.128.169

-271.722

409.795

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

50.000

267.527

109.276

. . In subsidiary companies

. . In associated companies

50.000

267.527

109.276

. . In other companies

. Other financial income

27.851

29.248

56.910

. . 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

27.851

29.248

56.910

. . . - Subsidiary companies

27.583

29.247

56.902

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

268

1

8

. Interest and other financial expense

-581.305

-491.232

-369.430

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-491.232

-369.430

Total financial income and expense

-503.454

-194.457

-203.244

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

2.120.009

. . Of equity investments

2.120.009

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

. . Of securities incl.among current assets

. Devaluation

-1.917.719

. . Of equity investments

-1.917.719

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

202.290

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

14.073

97.539

. . Gains on disposals

. . Other extraordinary income

14.073

97.539

. Extraordinary expense

-117.570

-47.830

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-117.570

-47.830

Total extraordinary income and expense

-103.497

49.709

Results before income taxes

-1.631.623

-367.386

256.260

. Taxes on current income

101.203

84.685

215.727

. . current taxes

51.579

77.034

204.816

. . differed taxes(anticip.)

7.651

10.911

. Net income for the period

-1.732.826

-452.071

40.533

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

-1.732.826

-452.071

40.533

 

 

RATIOS

Value Type

as at 31/12/2016

as at 31/12/2015

as at 31/12/2014

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,51

0,51

0,47

0,29

Elasticity Ratio

Units

0,49

0,49

0,53

0,70

Availability of stock

Units

0,11

0,11

0,10

0,16

Total Liquidity Ratio

Units

0,38

0,38

0,42

0,51

Quick Ratio

Units

0,00

0,00

0,01

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

1,49

1,10

1,00

1,70

Self Financing Ratio

Units

0,32

0,34

0,35

0,25

Capital protection Ratio

Units

0,87

0,76

0,72

0,74

Liabilities consolidation quotient

Units

0,38

0,76

0,84

0,25

Financing

Units

1,97

1,88

1,82

2,65

Permanent Indebtedness Ratio

Units

0,50

0,62

0,64

0,47

M/L term Debts Ratio

Units

0,18

0,28

0,30

0,15

Net Financial Indebtedness Ratio

Units

1,37

1,38

1,34

1,09

CORRELATION

Fixed assets ratio

Units

1,00

1,23

1,36

1,41

Current ratio

Units

1,03

1,32

1,48

1,33

Acid Test Ratio-Liquidity Ratio

Units

0,80

1,03

1,19

1,01

Structure's primary quotient

Units

0,64

0,67

0,73

0,80

Treasury's primary quotient

Units

0,00

0,00

0,02

0,03

Rate of indebtedness ( Leverage )

%

309,98

295,14

289,25

397,48

Current Capital ( net )

Value

378.114

3.398.678

5.049.328

426.243

RETURN

Return on Sales

%

-6,50

-0,09

1,69

4,43

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

%

-21,62

-4,64

0,40

2,69

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

%

-20,36

-3,77

2,51

7,32

Return on Investment ( R.O.I. )

%

-4,54

-0,94

1,39

3,84

Return/ Sales

%

-8,66

-2,00

2,33

4,21

Extra Management revenues/charges incid.

%

n.c.

n.c.

9,89

38,95

Cash Flow

Value

-847.270

-11.854

297.669

207.698

Operating Profit

Value

-1.128.169

-271.722

409.795

192.997

Gross Operating Margin

Value

58.722

168.495

666.931

422.876

MANAGEMENT

Credits to clients average term

Days

134,22

149,12

138,48

130,87

Debts to suppliers average term

Days

147,57

132,28

96,85

110,41

Average stock waiting period

Days

75,38

82,53

61,66

50,99

Rate of capital employed return ( Turnover )

Units

0,52

0,47

0,60

1,00

Rate of stock return

Units

4,78

4,36

5,84

7,04

Labour cost incidence

%

15,97

16,39

15,38

13,96

Net financial revenues/ charges incidence

%

-3,86

-1,43

-1,15

-1,78

Labour cost on purchasing expenses

%

14,10

15,39

15,06

14,31

Short-term financing charges

%

3,67

2,68

2,00

2,92

Capital on hand

%

190,69

211,38

167,45

100,22

Sales pro employee

Value

200.415

197.227

209.720

280.328

Labour cost pro employee

Value

32.004

32.334

32.257

35.422

 

 

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

:

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Spazio.gif659.925

Population living in the region

:

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Spazio.gif4.151.369

Number of families in the region

:

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Spazio.gif1.748.359

 

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

 

- per food products

:

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Spazio.gif425

- per non food products

:

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Spazio.gif2.063

- per energy consume

:

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.059\Spazio.gif143



Sector Data

 

The values are calculated on a base of 329 significant companies.

The companies cash their credits on an average of 131 dd.

The average duration of suppliers debts is about 110 dd.

The sector's profitability is on an average of 4,43%.

The labour cost affects the turnover in the measure of 13,96%.

Goods are held in stock in a range of 51 dd.

The difference between the sales volume and the resources used to realize it is about 1,00.

The employees costs represent the 14,31% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity shows trifling crises.

The area is statistically considered lowly risky.

In the region 18.860 protested subjects are found; in the province they count to 3.557.

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

Total Bankrupt companies in the province : 2.526.

Total Bankrupt companies in the region : 14.698.

 

 

 

 

 

 

 

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.90

UK Pound

1

INR 90.31

Euro

1

INR 80.17

Euro

1

INR 79.93

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRI

 

 

Report Prepared by :

TPT

 


 

RATING EXPLANATIONS

 

Credit Rating

 

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

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 are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

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.