MIRA INFORM REPORT

 

 

Report No. :

493726

Report Date :

22.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

BRETON S.P.A.

 

 

Registered Office :

Via Giuseppe Garibaldi, 27, 31030 - Castello di Godego (TV)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

19.02.1986

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Manufacture of tools

·         Manufacture of other electrical equipment

 

 

No. of Employees :

From 500 To 750

 

 

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+

Low Risk

Business dealings permissible with low risk of default

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

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

 

BRETON S.P.A.

Via Giuseppe Garibaldi, 27

31030 - Castello di Godego (TV) -IT-

 

 

Summary

 

Fiscal Code

:

01880270267

Legal Form

:

Joint Stock Company

start of Activities

:

28/12/1989

Equity

:

Over 2.582.254

Turnover Range

:

over 129.114.224

Number of Employees

:

From 500 To 750

 

 

Activity

 

Manufacture of tools

Manufacture of other electrical equipment

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 01880270267

 

Foreign Trade Reg. no. : TV011254 since 18/12/1991

 

Chamber of Commerce no. : 175609 of Treviso since 28/05/1986

 

Chamber of Commerce no. : 334559 of Vicenza

 

Firms' Register : TV086-22229 of Treviso since 19/02/1996

 

V.A.T. Code : 01880270267

 

Establishment date

: 19/02/1986

Start of Activities

: 28/12/1989

Legal duration

: 31/12/2029

Nominal Capital

: 20.000.000

Subscribed Capital

: 20.000.000

Paid up Capital

: 20.000.000

 

Legal mail :

BRETONSPA@PEC.IT

 

Members

 

Chiavacci

Roberto

 

Born in Castelfranco Veneto

(TV)

on 09/02/1938

- Fiscal Code : CHVRRT38B09C111B

 

Residence:

Borgo Pieve

, 17

- 31033

Castelfranco Veneto

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Assistant board Chairman

15/05/2015

Director

15/05/2015

Managing Director

15/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Toncelli

Luca

 

Born in Bassano del Grappa

(VI)

on 30/07/1958

- Fiscal Code : TNCLCU58L30A703R

 

Residence:

Asiago

, 34

- 36061

Bassano del Grappa

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

15/05/2015

Director

15/05/2015

Managing Director

15/05/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Toncelli

Dario

 

Born in Bassano del Grappa

(VI)

on 10/08/1960

- Fiscal Code : TNCDRA60M10A703Y

 

Residence:

San Pancrazio

, 3

- 36061

Bassano del Grappa

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

15/05/2015



Sigep - S.p.a.

 

 

:

Giuseppe Garibaldi

, 27

- 31030

Castello di Godego

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

 

No Prejudicial events are reported

 

No Protests registered

 

Cavasin

Andrea

 

Born in Pederobba

(TV)

on 16/05/1964

- Fiscal Code : CVSNDR64E16G408X

 

Residence:

Osellame

, 12

- 31044

Montebelluna

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

12/05/2016

 

 

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.

 

Chiavacci

Roberto

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

LAVISTONE S.R.L.

Castello di Godego (TV) - IT -

00639370220

Chairman

Withdrawn

Ceased

LAVISTONE S.R.L.

Castello di Godego (TV) - IT -

00639370220

Vice-Chairman

Withdrawn

Ceased

Sigep - S.p.a.

Castello di Godego (TV) - IT -

01221000266

Director

Active

Registered

Sigep - S.p.a.

Castello di Godego (TV) - IT -

01221000266

Assistant board Chairman

Active

Registered

Sigep - S.p.a.

Castello di Godego (TV) - IT -

01221000266

Managing Director

Active

Registered

Lachi Srl

Castelfranco Veneto (TV) - IT -

04237370269

Sole Director

Withdrawn

Registered

Immobiliare Puccini Societa' Semplice

Castelfranco Veneto (TV) - IT -

81000120261

Sole Director

Withdrawn

Registered

Immobiliare Puccini Societa' Semplice

Castelfranco Veneto (TV) - IT -

81000120261

Partner

Active

Registered

Immobiliare Puccini Societa' Semplice

Castelfranco Veneto (TV) - IT -

81000120261

General Partner

Withdrawn

Registered

 

Toncelli

Luca

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Sigep - S.p.a.

Castello di Godego (TV) - IT -

01221000266

Director

Active

Registered

Immobiliare Sogim Societa' Semplice

Castelfranco Veneto (TV) - IT -

02500740267

Partner

Active

Registered

Unir S.r.l.

Treviso (TV) - IT -

04363310261

Director

Active

Registered

Unir S.r.l.

Treviso (TV) - IT -

04363310261

Board Chairman

Active

Registered

Lapitec Spa

Vedelago (TV) - IT -

04453430268

Managing Director

Withdrawn

Registered

Lapitec Spa

Vedelago (TV) - IT -

04453430268

Director

Active

Registered

Lapitec Spa

Vedelago (TV) - IT -

04453430268

Managing Director

Active

Registered

Lapitec Spa

Vedelago (TV) - IT -

04453430268

Board Chairman

Active

Registered

Tiche - Societa' Semplice Di Luca Toncelli E Cecchinato Flavia

Bassano del Grappa (VI) - IT -

91042980242

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

Toncelli Luca

Bassano del Grappa - IT -

TNCLCU58L30A703R

122.301 .Eur

0,61

Toncelli Dario

Bassano del Grappa - IT -

TNCDRA60M10A703Y

122.301 .Eur

0,61

Sigep - S.p.a.

Castello di Godego - IT -

01221000266

19.755.397 .Eur

98,77



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

Internazionale Marmi E Macchine - Carrar a S.p.a.

Carrara - IT -

00207170457

41.560 .Eur

0,12

Active

Lapitec Spa

Vedelago - IT -

04453430268

235.000 .Eur

94,00

Active

Graniti E Marmi Sardegna - Societa' Cons ortile Fra Piccole E Medie Imprese Della

Sassari - IT -

01894060928

260 .Eur

1,92

Active

Boart E Wire S.r.l.

Fara Vicentino - IT -

03273840243

199.964 .Eur

9,99

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

since 16/11/1989

 

Giuseppe Garibaldi

, 27

- 31030

- Castello di Godego

(TV)

- IT -

 

PHONE

: 04237691

 

FAX

: 0423469266

 

FAX

: 0423769600

 

Legal mail

: BRETONSPA@PEC.IT

 

-

Branch

(Store)

since 25/06/2009

 

U. Masotto

, 12

- 36020

- Campiglia dei Berici

(VI)

- IT -

 

-

Branch

(Factory)

since 06/04/2010

 

Bassanese

, 6

- 31050

- Vedelago

(TV)

- IT -

 

Employees

: 728

 

Fittings and Equipment for a value of 20.480.000

Eur

 

Stocks for a value of 63.150.000

Eur

 

Furniture and fittings for a value of 1.550.000

Eur

 

Vehicles for a value of 1.030.000

Eur

 

Work in progress for a value of 8.650.000

Eur

 

Trade organization: direct or by agents.

Sales are mainly addressed to Northern Italy

 

Import comes generally from the following nations:

- France

 

- Germany

 

- Spain

 

- Finland

 

- Greece

 

 

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

10/01/1990

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Bright El - S.r.l.

16/11/1989

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorbed by merging of

 

BRETON -S.P.A.

 

Date

:

28/12/1989

 

Resolution of merging of

 

BRETON -S.P.A.

 

Date

:

28/12/1989



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.



National Real Estates Survey

 

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

 

Town

Cadastre

No. Immovables

Up to Date

CASTELLO DI GODEGO (TV)

Buildings

5

14/02/2018

CASTELLO DI GODEGO (TV)

Land

20

14/02/2018

VEDELAGO (TV)

Buildings

6

14/02/2018

VEDELAGO (TV)

Land

13

14/02/2018

CAMPIGLIA DEI BERICI (VI)

Buildings

4

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

CASTELLO DI GODEGO (TV) VIA GIUSEPPE GARIBALDI, Piano T - 0001

12

1288

1

cat. A/3

2

9 vani

Euro:511,29

1393

B

Proprieta' per 1/1

CASTELLO DI GODEGO (TV) VIA GIUSEPPE GARIBALDI, 27 Piano S1-T - 1

12

212

19

cat. D/1

Euro: 173.462,00

B

Proprieta' per 1/1

CASTELLO DI GODEGO (TV) VIA GIUSEPPE GARIBALDI, Piano T

12

233

cat. A/5

2

3,5 vani

Euro:112,07

B

Proprieta' per 1/1

CASTELLO DI GODEGO (TV) VIA GIUSEPPE GARIBALDI, Piano T

12

968

1

cat. F/1

B

Proprieta' per 1/1

CASTELLO DI GODEGO (TV) VIA GIUSEPPE GARIBALDI, Piano S1 - T

12

968

2

cat. C/3

1

316 mq

Euro:587,52

1266

B

Proprieta' per 1/1

VEDELAGO (TV) VIA BASSANESE, Piano T

C/3

612

1

cat. D/1

Euro: 188,00

B

Proprieta' per 1/1

VEDELAGO (TV) VIA BASSANESE, Piano T

C/3

612

2

cat. D/1

Euro: 136,00

B

Proprieta' per 1/1

VEDELAGO (TV) VIA BASSANESE, 6 Piano 3

C/3

625

3

cat. D/1

Euro: 2.566,00

B

Proprieta' per 1/1

VEDELAGO (TV) VIA BASSANESE, 6 Piano S1-T - 1-2

C/3

625

9

cat. D/1

Euro: 96.404,00

B

Proprieta' per 1/1

VEDELAGO (TV) VIA BASSANESE, Piano T

C/3

658

cat. D/1

Euro: 454,94

B

Proprieta' per 1/1

VEDELAGO (TV) VIA BASSANESE, Piano T

C/3

659

cat. F/1

B

Proprieta'

CAMPIGLIA DEI BERICI (VI) VIA U. MASOTTO, Piano T-1

7

186

1

cat. D/1

Euro: 43.382,38

B

Proprieta' per 1/1

CAMPIGLIA DEI BERICI (VI) VIA U. MASOTTO, SNC Piano 1

7

186

2

cat. D/1

Euro: 4.276,00

B

Proprieta'

CAMPIGLIA DEI BERICI (VI) VIA PILASTRI, Piano T

7

261

cat. D/1

Euro: 23.911,95

1000441

B

Proprieta' per 1/1

CAMPIGLIA DEI BERICI (VI) VIA A. GREGORI, SNC Piano T

7

352

cat. F/3

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 17/27

CASTELLO DI GODEGO (TV)

12

1088

SEMIN ARBOR

2

6 are 20 ca

R.D.Euro:5,76 R.A. Euro: 3,52

L

Proprieta' per 1/1

CASTELLO DI GODEGO (TV)

12

1627

RELIT STRAD

4 are 38 ca

R.D.Euro: R.A. Euro:

L

Proprieta' per 1/1

CASTELLO DI GODEGO (TV)

12

1629

INCOLT STER

16 ca

R.D.Euro: R.A. Euro:

L

Proprieta' per 1/1

CASTELLO DI GODEGO (TV)

12

233

SEM ARB IRR

2

5 are 55 ca

R.D.Euro:5,73 (*) R.A. Euro: 3,73

990

L

Proprieta' per 1/1

CASTELLO DI GODEGO (TV)

12

245

MODELLO 26

R.A. Euro: R.A. Euro:

L

Proprieta' per 1/1

CASTELLO DI GODEGO (TV)

12

246

SEMINATIVO

3

23 are 30 ca

R.D.Euro:16,85 R.A. Euro: 11,43

2142

L

Proprieta' per 17/27

CASTELLO DI GODEGO (TV)

12

252

SEMINATIVO

2

27 are 60 ca

R.D.Euro:25,66 R.A. Euro: 15,68

L

Proprieta' per 17/27

CASTELLO DI GODEGO (TV)

12

254

SEMINATIVO

2

36 are 26 ca

R.D.Euro:33,71 R.A. Euro: 20,60

L

Proprieta' per 17/27

CASTELLO DI GODEGO (TV)

12

255

SEMINATIVO

3

41 are 10 ca

R.D.Euro:29,72 R.A. Euro: 20,17

L

Proprieta' per 17/27

CASTELLO DI GODEGO (TV)

12

256

SEMINATIVO

3

67 are 50 ca

R.D.Euro:48,81 R.A. Euro: 33,12

L

Proprieta' per 17/27

CASTELLO DI GODEGO (TV)

12

257

SEMINATIVO

2

74 are 20 ca

R.D.Euro:68,98 R.A. Euro: 42,15

L

Proprieta' per 17/27

CASTELLO DI GODEGO (TV)

12

258

SEMINATIVO

2

21 are 35 ca

R.D.Euro:19,85 R.A. Euro: 12,13

L

Proprieta' per 17/27

CASTELLO DI GODEGO (TV)

12

259

SEMINATIVO

3

28 are 64 ca

R.D.Euro:20,71 R.A. Euro: 14,05

L

Proprieta' per 17/27

CASTELLO DI GODEGO (TV)

12

260

SEMINATIVO

2

60 are 20 ca

R.D.Euro:55,96 R.A. Euro: 34,20

L

Proprieta' per 17/27

CASTELLO DI GODEGO (TV)

12

313

SEMINATIVO

2

15 are 50 ca

R.D.Euro:14,41 R.A. Euro: 8,81

L

Proprieta' per 17/27

CASTELLO DI GODEGO (TV)

12

379

SEMINATIVO

2

36 are

R.D.Euro:33,47 R.A. Euro: 20,45

L

Proprieta' per 17/27

CASTELLO DI GODEGO (TV)

12

574

SEMINATIVO

3

56 are 80 ca

R.D.Euro:41,07 R.A. Euro: 27,87

L

Proprieta' per 17/27

CASTELLO DI GODEGO (TV)

12

630

SEMINATIVO

2

24 are 50 ca

R.D.Euro:22,78 R.A. Euro: 13,92

L

Proprieta' per 17/27

CASTELLO DI GODEGO (TV)

12

632

SEMINATIVO

2

23 are 50 ca

R.D.Euro:21,85 R.A. Euro: 13,35

L

Proprieta' per 17/27

CASTELLO DI GODEGO (TV)

12

722

SEMINATIVO

2

24 are 75 ca

R.D.Euro:23,01 R.A. Euro: 14,06

L

Proprieta' per 1/1

VEDELAGO (TV)

21

577

SEM IRR ARB

4

34 are 48 ca

R.D.Euro:24,93 R.A. Euro: 18,70

L

Proprieta' per 1/1

VEDELAGO (TV)

21

588

SEM IRR ARB

4

31 ca

R.D.Euro:0,22 R.A. Euro: 0,17

L

Proprieta' per 1/1

VEDELAGO (TV)

21

589

SEM IRR ARB

4

1 are 10 ca

R.D.Euro:0,80 R.A. Euro: 0,60

L

Proprieta' per 1/1

VEDELAGO (TV)

21

590

SEM IRR ARB

4

17 are 37 ca

R.D.Euro:12,56 R.A. Euro: 9,42

L

Proprieta' per 1/1

VEDELAGO (TV)

21

591

SEM IRR ARB

4

4 are 85 ca

R.D.Euro:3,51 R.A. Euro: 2,63

L

Proprieta' per 1/1

VEDELAGO (TV)

21

592

SEM IRR ARB

4

60 are 28 ca

R.D.Euro:43,58 R.A. Euro: 32,69

L

Proprieta' per 1/1

VEDELAGO (TV)

21

593

SEMIN IRRIG

4

38 are 2 ca

R.D.Euro:23,56 R.A. Euro: 20,62

L

Proprieta' per 1/1

VEDELAGO (TV)

21

595

INCOLT PROD

2

35 are 35 ca

R.D.Euro:1,10 R.A. Euro: 0,55

L

Proprieta' per 1/1

VEDELAGO (TV)

21

597

SEMINATIVO

3

1 are 94 ca

R.D.Euro:1,40 R.A. Euro: 0,95

L

Proprieta' per 1/1

VEDELAGO (TV)

21

601

SEMINATIVO

3

30 are 94 ca

R.D.Euro:22,37 R.A. Euro: 15,18

L

Proprieta' per 1/1

VEDELAGO (TV)

21

604

INCOLT PROD

2

46 are 18 ca

R.D.Euro:1,43 R.A. Euro: 0,72

L

Proprieta' per 1/1

VEDELAGO (TV)

21

608

INCOLT PROD

1

9 are 14 ca

R.D.Euro:0,33 R.A. Euro: 0,19

L

Proprieta' per 1/1

VEDELAGO (TV)

21

610

INCOLT PROD

1

25 are 57 ca

R.D.Euro:0,92 R.A. Euro: 0,53

 

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

 

Subject is active since 1989

Balance sheets for the years 2014, 2015 and 2016 were analyzed.

During the last years, it achieved profits (r.o.e. 2,63% on 2016) with a remarkable upward trend (+7,49% on 2016 compared to 2015 and +20,11% on 2015 compared to 2014).

The return on Investment in the last financial year was positive (1,84%) and in line with the sector's average.

The operating result is positive and amounts to Eur. 4.773.396 with a 53,63% growth.

A gross operating margine for a value of Eur. 14.822.967 was reached. on the same levels as the previous financial year.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,71) increasing compared to last year (0,69)

With regard to equity capital, an amount of Eur. 90.023.517 is registered. , stable in comparison with the value of the previous year.

During the last financial year debts totalled Eur. 159.590.215 (Eur. 57.926.195 of which were m/l term debts) showing a stable trend as opposed to 2015 (Eur. 162.232.822).

Moderate recourse to bank credit while the exposure towards suppliers is rather high even if it still falls within the sector's average.

Liquidity is good (1,71)

As to due from customers, the average terms are 89,74 days. , on the same levels as the sector's average.

During financial year 2016 the cash flow amounted to Eur. 12.417.788

During 2016 financial year labour costs amounted to Eur. 36.598.625, with a 18,12% incidence on production costs. , whereas the incidence on sales revenues is of 18,23%.

The financial management has a limited economic impact, equal to -0,4% on the sales.



Financial Data

 

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

200.706.385

Profit (Loss) for the period

2.368.217

 

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

186.719.134

Profit (Loss) for the period

2.005.421

 

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

155.447.955

Profit (Loss) for the period

1.154.039

 

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

134.530.009

Profit (Loss) for the period

1.106.324

 

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

110.314.463

Profit (Loss) for the period

1.021.594

 

 

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.

997.685

2.039.025

3.077.939

. . Industrial patent rights

1.331.316

1.110.402

1.448.848

. . Concessions,licenses,trademarks,etc.

1.250.622

1.464.066

1.677.511

. . Goodwill

866.666

933.333

1.000.000

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

4.446.289

5.546.826

7.204.298

. TANGIBLE FIXED ASSETS

. . Real estate

55.592.220

53.396.920

53.312.683

. . Plant and machinery

19.042.013

23.154.606

27.461.077

. . Industrial and commercial equipment

1.439.769

1.690.618

1.776.616

. . Other assets

1.313.787

1.206.249

1.287.388

. . Assets under construction and advances

640.200

640.200

640.200

. Total Tangible fixed assets

78.027.989

80.088.593

84.477.964

. FINANCIAL FIXED ASSETS

. . Equity investments

2.308.093

2.308.093

2.255.021

. . . Equity invest. in subsidiary companies

1.773.410

1.773.410

653.671

. . . Equity invest. in associated companies

534.683

534.683

1.601.350

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

877.844

2.206.792

1.638.432

. . . . Within 12 months

. . . . Beyond 12 months

877.844

2.206.792

1.638.432

. . . Receivab due from subsidiaries

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from assoc.comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from third parties

877.844

2.206.792

1.638.432

. . . . Within 12 months

. . . . Beyond 12 months

877.844

2.206.792

1.638.432

. . Other securities

2.582

2.582

2.582

. . Own shares

. . . Total nominal value

. Total financial fixed assets

3.188.519

4.517.467

3.896.035

Total fixed assets

85.662.797

90.152.886

95.578.297

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

33.403.805

37.926.119

34.133.804

. . Work in progress and semimanufactured

17.929.466

14.208.915

19.964.557

. . Work in progress on order

. . Finished goods

9.882.647

10.247.303

9.959.610

. . Advance payments

1.931.184

1.451.586

1.273.487

. Total Inventories

63.147.102

63.833.923

65.331.458

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

60.281.040

49.621.167

70.269.100

. . Beyond 12 months

1.211.530

3.629.588

11.757.491

. . Trade receivables

50.031.218

44.289.355

66.366.792

. . . . Within 12 months

48.819.688

43.056.965

62.177.438

. . . . Beyond 12 months

1.211.530

1.232.390

4.189.354

. . Receivables due from subsid. comp.

4.877.572

4.099.973

2.638.541

. . . . Within 12 months

4.877.572

4.099.973

2.638.541

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

3.625.092

. . . . Within 12 months

3.625.092

. . . . Beyond 12 months

. . Receivables due from holding comp.

134.210

220.254

1.883.154

. . . . Within 12 months

134.210

. . . . Beyond 12 months

220.254

1.883.154

. . Fiscal Receivables

576.724

2.039.444

5.547.483

. . . . Within 12 months

576.724

. . . . Beyond 12 months

2.039.444

5.547.483

. . Receivables for anticipated taxes

217.818

137.500

137.500

. . . . Within 12 months

217.818

. . . . Beyond 12 months

137.500

137.500

. . Receivables due from third parties

2.029.936

2.464.229

5.453.121

. . . . Within 12 months

2.029.936

2.464.229

5.453.121

. . . . Beyond 12 months

. Total Credits not held as fixed assets

61.492.570

53.250.755

82.026.591

. 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

11.666.847

9.558.970

7.072.795

. Total Financial Assets

11.666.847

9.558.970

7.072.795

. LIQUID FUNDS

. . Bank and post office deposits

37.528.744

44.443.526

21.382.877

. . Checks

. . Banknotes and coins

37.527

40.182

31.236

. Total Liquid funds

37.566.271

44.483.708

21.414.113

Total current assets

173.872.790

171.127.356

175.844.957

ADJUSTMENT ACCOUNTS

. Discount on loans

219.480

308.283

. Other adjustment accounts

448.522

Total adjustments accounts

448.522

219.480

308.283

TOTAL ASSETS

259.984.109

261.499.722

271.731.537

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

20.000.000

20.000.000

20.000.000

. Additional paid-in capital

. Revaluation reserves

28.899.289

28.899.289

28.899.289

. Legal reserve

4.000.000

4.000.000

4.000.000

. Reserve for Own shares

. Statute reserves

. Other reserves

5.246.288

5.111.812

5.283.143

. Accumulated Profits (Losses)

29.509.723

27.638.778

26.313.408

. Profit( loss) of the year

2.368.217

2.005.421

1.154.039

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

90.023.517

87.655.300

85.649.879

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

754.836

1.448.243

1.362.860

. . Taxation fund, also differed

2.958.949

3.216.922

3.751.611

. . Other funds

1.163.091

1.163.091

1.163.091

Total Reserves for Risks and Charges

4.876.876

5.828.256

6.277.562

Employee termination indemnities

5.359.186

5.576.955

5.860.969

ACCOUNTS PAYABLE

. . . . Within 12 months

101.664.020

104.776.022

111.847.534

. . . . Beyond 12 months

57.926.195

57.456.800

61.004.899

. . 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

76.855.207

71.484.297

80.797.175

. . . . Within 12 months

27.638.612

25.041.297

31.910.276

. . . . Beyond 12 months

49.216.595

46.443.000

48.886.899

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

16.319.235

24.790.678

31.268.036

. . . . Within 12 months

16.319.235

24.790.678

31.268.036

. . . . Beyond 12 months

. . Trade payables

57.514.512

58.293.042

53.108.359

. . . . Within 12 months

48.804.912

47.279.242

40.990.359

. . . . Beyond 12 months

8.709.600

11.013.800

12.118.000

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

35.609

31.421

. . . . Within 12 months

35.609

31.421

. . . . Beyond 12 months

. . Due to associated companies

115.333

. . . . Within 12 months

115.333

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

2.133.643

1.487.084

1.437.494

. . . . Within 12 months

2.133.643

1.487.084

1.437.494

. . . . Beyond 12 months

. . Due to social security and welfare inst.

1.784.996

1.591.889

1.648.946

. . . . Within 12 months

1.784.996

1.591.889

1.648.946

. . . . Beyond 12 months

. . Other payables

4.982.622

4.550.223

4.445.669

. . . . Within 12 months

4.982.622

4.550.223

4.445.669

. . . . Beyond 12 months

Total accounts payable

159.590.215

162.232.822

172.852.433

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

134.315

206.389

1.090.694

Total adjustment accounts

134.315

206.389

1.090.694

TOTAL LIABILITIES

259.984.109

261.499.722

271.731.537

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

15.420.571

20.584.810

Risk accounts

922.395

1.129.139

Civil and fiscal norms relation

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

200.706.385

186.719.134

155.447.955

. Changes in work in progress

3.355.895

-5.467.950

9.276.556

. Changes in semi-manufact. products

. Capitalization of internal work

532.492

576.061

. Other income and revenues

2.213.029

1.480.836

1.784.184

. . Contributions for operating expenses

932.990

766.486

1.090.392

. . Different income and revenues

1.280.039

714.350

693.792

Total value of production

206.807.801

182.732.020

167.084.756

PRODUCTION COSTS

. Raw material,other materials and consum.

108.551.758

97.189.094

91.657.444

. Services received

38.001.365

. Leases and rentals

3.821.433

39.960.633

31.237.392

. Payroll and related costs

36.598.625

34.903.454

33.447.535

. . Wages and salaries

26.777.362

25.311.709

24.139.689

. . Social security contributions

7.882.327

7.716.070

7.528.331

. . Employee termination indemnities

1.565.531

1.491.714

1.401.416

. . Pension and similar

85.724

85.382

83.162

. . Other costs

287.681

298.579

294.937

. Amortization and depreciation

10.049.571

10.824.673

8.991.158

. . Amortization of intangible fixed assets

2.138.418

1.954.156

2.155.873

. . Amortization of tangible fixed assets

7.658.552

8.646.364

6.669.503

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

252.601

224.153

165.782

. Changes in raw materials

4.522.314

-3.792.315

-1.580.621

. Provisions to risk reserves

. Other provisions

. Other operating costs

489.339

539.440

464.855

Total production costs

202.034.405

179.624.979

164.217.763

Diff. between value and cost of product.

4.773.396

3.107.041

2.866.993

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

62.842

100.000

241

. . In subsidiary companies

. . In associated companies

100.000

. . In other companies

62.842

241

. Other financial income

385.540

967.104

1.049.658

. . 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

206.472

12.850

123.358

. . Financ.income other than the above

179.068

954.254

926.300

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

179.068

954.254

926.300

. Interest and other financial expense

-1.248.587

-1.577.042

-2.124.886

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-1.248.587

-1.577.042

-2.124.886

Total financial income and expense

-800.205

-509.938

-1.074.987

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

. . Of equity investments

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

196.672

775.139

. . Gains on disposals

53.333

. . Other extraordinary income

143.339

775.139

. Extraordinary expense

-137.487

-52.979

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-137.487

-52.979

Total extraordinary income and expense

59.185

722.160

Results before income taxes

3.973.191

2.656.288

2.514.166

. Taxes on current income

1.604.974

650.867

1.360.127

. . current taxes

1.883.363

1.185.556

1.662.282

. . differed taxes(anticip.)

-534.689

-302.155

. Net income for the period

2.368.217

2.005.421

1.154.039

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

2.368.217

2.005.421

1.154.039

 

 

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

0,33

0,34

0,35

0,19

Elasticity Ratio

Units

0,67

0,65

0,65

0,79

Availability of stock

Units

0,24

0,24

0,24

0,20

Total Liquidity Ratio

Units

0,43

0,41

0,41

0,52

Quick Ratio

Units

0,19

0,21

0,10

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,71

0,69

1,06

3,31

Self Financing Ratio

Units

0,35

0,34

0,32

0,18

Capital protection Ratio

Units

0,75

0,75

0,75

0,66

Liabilities consolidation quotient

Units

0,62

0,60

0,60

0,18

Financing

Units

1,77

1,85

2,02

4,09

Permanent Indebtedness Ratio

Units

0,59

0,58

0,56

0,33

M/L term Debts Ratio

Units

0,24

0,24

0,25

0,11

Net Financial Indebtedness Ratio

Units

0,44

0,31

0,69

0,61

CORRELATION

Fixed assets ratio

Units

1,79

1,67

1,60

1,80

Current ratio

Units

1,71

1,63

1,57

1,23

Acid Test Ratio-Liquidity Ratio

Units

1,09

1,02

0,99

0,86

Structure's primary quotient

Units

1,05

0,97

0,90

1,12

Treasury's primary quotient

Units

0,48

0,52

0,25

0,07

Rate of indebtedness ( Leverage )

%

288,80

298,33

317,26

541,00

Current Capital ( net )

Value

72.208.770

66.351.334

63.997.423

380.064

RETURN

Return on Sales

%

6,19

6,87

6,53

3,59

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

%

2,63

2,29

1,35

4,82

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

%

4,41

3,03

2,94

19,04

Return on Investment ( R.O.I. )

%

1,84

1,19

1,06

4,67

Return/ Sales

%

2,38

1,66

1,84

4,49

Extra Management revenues/charges incid.

%

49,61

64,54

40,25

25,43

Cash Flow

Value

12.417.788

12.830.094

10.145.197

134.539

Operating Profit

Value

4.773.396

3.107.041

2.866.993

158.212

Gross Operating Margin

Value

14.822.967

13.931.714

11.858.151

292.137

MANAGEMENT

Credits to clients average term

Days

89,74

85,39

153,70

103,46

Debts to suppliers average term

Days

137,69

153,11

156,00

128,84

Average stock waiting period

Days

113,26

123,07

151,30

68,68

Rate of capital employed return ( Turnover )

Units

0,77

0,71

0,57

1,11

Rate of stock return

Units

3,18

2,93

2,38

5,22

Labour cost incidence

%

18,23

18,69

21,52

19,05

Net financial revenues/ charges incidence

%

-0,40

-0,27

-0,69

-1,26

Labour cost on purchasing expenses

%

18,12

19,43

20,37

19,40

Short-term financing charges

%

0,78

0,97

1,23

2,64

Capital on hand

%

129,53

140,05

174,81

90,11

Sales pro employee

Value

175.596

171.301

148.754

181.347

Labour cost pro employee

Value

32.019

32.021

32.007

33.314

 

 

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

:

838.732

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127



Sector Data

 

The values are calculated on a base of 1.330 significant companies.

The companies cash their credits on an average of 103 dd.

The average duration of suppliers debts is about 129 dd.

The sector's profitability is on an average of 3,59%.

The labour cost affects the turnover in the measure of 19,05%.

Goods are held in stock in a range of 69 dd.

The difference between the sales volume and the resources used to realize it is about 1,11.

The employees costs represent the 19,40% of the production costs.



Statistical Detrimental Data

 

Statistically the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 13.782 protested subjects are found; in the province they count to 2.280.

The insolvency index for the region is 0,30, , while for the province it is 0,28.

Total Bankrupt companies in the province : 3.317.

Total Bankrupt companies in the region : 16.714.

 

 

 

 

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 64.82

UK Pound

1

INR 90.65

Euro

1

INR 79.94

Euro

1

INR 79.92

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRA

 

 

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.