MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

492427

Report Date :

24.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

COELME - COSTRUZIONI ELETTROMECCANICHE - S.P.A.

 

 

Registered Office :

Via                     Galileo Galilei, 1/2 30036 - Santa Maria di Sala (VE)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

19.12.1975

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of Electricity Distribution and Control Apparatus

 

 

No. of Employees :

From 51 To 70

 

 

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 :

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. 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

 

COELME - COSTRUZIONI ELETTROMECCANICHE - S.P.A.

 

Via                     Galileo Galilei, 1/2

30036 - Santa Maria di Sala (VE) -IT-

 

 

Summary

 

Fiscal Code

:

00671250280

Legal Form

:

Joint Stock Company

start of Activities

:

19/12/1975

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

From 51 To 70

 

 

Activity

 

Manufacture of electricity distribution and control apparatus



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00671250280

 

Foreign Trade Reg. no. : VE020874 since 15/10/1993

 

Chamber of Commerce no. : 126266 of Padova

 

Chamber of Commerce no. : 194089 of Venezia since 10/01/1986

 

Firms' Register : VE042-40664 of Venezia

 

V.A.T. Code : 02699640278

 

Foundation date

: 01/01/1975

Establishment date

: 19/12/1975

Start of Activities

: 19/12/1975

Legal duration

: 31/12/2050

Nominal Capital

: 1.500.000

Subscribed Capital

: 1.500.000

Paid up Capital

: 1.500.000

 

Legal mail :

COELME.AMMINISTRAZIONE@CERT.NEISPA.COM

 

Members

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Barzon

Orietta

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Born in Padova

(PD)

on 27/08/1958

- Fiscal Code : BRZRTT58M67G224S

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Residence:

Alsazia

, 30/2

- 35136

Padova

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

13/05/2003

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

No Protests registered

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Basso

Francesco

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Born in Maser

(TV)

on 01/11/1955

- Fiscal Code : BSSFNC55S01F009K

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Residence:

G. Galilei

, 1/2

- 30036

Santa Maria di Sala

(VE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

10/10/1995

Director

28/04/2016

Board Chairman

28/04/2016

Managing Director

28/04/2016

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

No Protests registered

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Anand

Rajesh

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Born in India

( )

on 18/09/1953

- Fiscal Code : NNDRSH53P18Z222W

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Residence:

G. Galilei

, 1/2

- 30027

Santa Maria di Sala

(VE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/04/2016



Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Sellar

Nigel Anthony

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Born in Rugby

( )

on 28/06/1956

- Fiscal Code : SLLNLN56H28Z404B

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Residence:

G. Galilei

, 1/2

- 30027

Santa Maria di Sala

(VE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/04/2016



Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Faoro

Giovanni

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Born in Dolo

(VE)

on 18/01/1960

- Fiscal Code : FRAGNN60A18D325B

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Residence:

Mestrina

, 54

- 30170

Venezia

(VE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

19/09/2013

Responsible technician

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

No Protests registered

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Howe

Jeffrey Allen

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Born in Ohio

( )

on 03/11/1962

- Fiscal Code : HWOJFR62S03Z404M

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Residence:

G. Galilei

, 1/2

- 30036

Santa Maria di Sala

(VE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/04/2016



Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Bigi

Barbara

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Born in Padova

(PD)

on 29/06/1965

- Fiscal Code : BGIBBR65H69G224Z

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Residence:

Vittorio Benussi

, 73

- 35136

Padova

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

19/09/2013

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

No Protests registered

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Camiciola

Giorgio

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Born in Narni

(TR)

on 20/05/1960

- Fiscal Code : CMCGRG60E20F844C

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Residence:

Crimea

, 3

- 35141

Padova

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

19/09/2013

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

No Protests registered

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Biesso

Mirco

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Born in Noale

(VE)

on 11/01/1975

- Fiscal Code : BSSMRC75A11F904H

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Residence:

Pessoni

, 17/A

- 30033

Noale

(VE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

19/09/2013

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

No Protests registered

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Southern States Investment Holdings Llc

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\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$EXa0.028\Verde.gif

Basso

Francesco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Coelme - Costruzioni Elettromeccaniche -S.p.a.

Santa Maria di Sala (VE) - IT -

00671250280

Attorney with special power

Withdrawn

Registered

Cil - Ceramic Insulators Livorno S.r.l.

Livorno (LI) - IT -

01573680491

Managing Director

Withdrawn

Registered

Cil - Ceramic Insulators Livorno S.r.l.

Livorno (LI) - IT -

01573680491

Director

Withdrawn

Registered

Cil - Ceramic Insulators Livorno S.r.l.

Livorno (LI) - IT -

01573680491

Board Chairman

Withdrawn

Registered

Immobiliare Ceramica Livorno S.r.l.

Santa Maria di Sala (VE) - IT -

01485150492

Managing Director

Withdrawn

Registered

Immobiliare Ceramica Livorno S.r.l.

Santa Maria di Sala (VE) - IT -

01485150492

Director

Withdrawn

Registered

Trastugliola' S.r.l.

Cornuda (TV) - IT -

04475050268

Director

Active

Registered

 

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

For more information, in this case, we advise to request further investigations.



Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Basso Francesco

Santa Maria di Sala - IT -

BSSFNC55S01F009K

375.000 .Eur

25,00

Southern States Investment Holdings Llc

1.125.000 .Eur

75,00



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

Immobiliare Ceramica Livorno S.r.l.

Santa Maria di Sala - IT -

01485150492

1.580.000 .Eur

100,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Galileo Galilei

, 1/2

- 30036

- Santa Maria di Sala

(VE)

- IT -

 

PHONE

: 041486022

 

Legal mail

: COELME.AMMINISTRAZIONE@CERT.NEISPA.COM

 

Employees

: 69

 

Fittings and Equipment for a value of 220.000

Eur

 

Stocks for a value of 3.670.000

Eur

 

The firm operates abroad as importer / exporter..

Export represents from 20% to 50% of the global turnover.

Products abroad are placed by :

- its own agents

 

Import comes generally from the following nations:

- Italy

 

Export is mainly towards:

- Gabon

 

- Italy

 

- Hungary

 

- Austria

 

- Great Britain

 

- Somalia

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Resolution of merging of

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gifCoelme Sistemi S.R.L.

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

, SANTA MARIA DI SALA

- IT -

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Date

:

18/07/1995

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Project of merging by taking over of

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gifStemfin S.R.L.

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Fiscal Code: 02882160167

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Date

Merging/splitting-up project:

21/06/2002

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

The firm absorbed by merging of

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gifCoelme - Costruzioni Elettromeccaniche -S.p.a.

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Galileo Galilei

, 1/2

, 30036

, Santa Maria di Sala

(VE)

- IT -

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Fiscal Code: 00671250280

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Date

:

07/10/2002

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Project of merging by taking over of

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gifCoelme Holdings S.r.l.

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Galileo Galilei

, 1/2

, 30036

, Santa Maria di Sala

(VE)

- IT -

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Fiscal Code: 13369460152

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Date

Merging/splitting-up project:

11/06/2004

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

The firm absorbed by merging of

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gifCoelme Holdings S.r.l.

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Galileo Galilei

, 1/2

, 30036

, Santa Maria di Sala

(VE)

- IT -

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Fiscal Code: 13369460152

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Vuoto.gif

Date

:

15/12/2004



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$EXa0.028\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

SANTA MARIA DI SALA (VE)

Buildings

1

13/02/2018

SANTA MARIA DI SALA (VE)

Land

1

13/02/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1000/1000

SANTA MARIA DI SALA (VE) VIA GALILEI G., 1/2 Piano T-1

16

333

7

cat. D/7

Euro: 41.700,20

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1000/1000

SANTA MARIA DI SALA (VE)

16

336

SEMINATIVO

2

3 are 15 ca

R.D.Euro:2,22 (*) R.A. Euro: 1,46

8427

 

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

 

The company is active since 1975

The eonomic-financial analysis is based on the latest 3 b/s.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 12,04% in 2016 but without a significant increase in the turnover.

The operating result in 2016 was positive (15,96%) falling within the field's average.

The amount of the operating result for the year 2016 is of Eur. 4.909.282 , on more or less the same values as in the year before.

During the latest financial year the gross operating margin amounted to Eur. 6.085.261 , stable if compared to the year before.

Excellent equity structure since liquidity is higher than short term liabilities.

The equity capital is equal to Eur. 17.696.683 on the same levels as the year before.

The financial management has recorded total debts amounting to Eur. 9.741.220, with a downward trend if compared to the preceding year (-25,6%).

The company does not exceed in bank credits; payments average period is instead slightly high (113,14 gg.) however still within the sector's average.

The available funds are good.

Accounts receivable average term is 53,76 days. , a better value than the sector's average.

During financial year 2016 the cash flow amounted to Eur. 2.540.053

In the last financial year labour cost was of Eur. 3.775.996, with a 14,54% incidence on total costs of production. and a 11,68% incidence on sales volumes.

The financial management is positive as incomes are higher than the charges.



Financial Data

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

32.325.041

Profit (Loss) for the period

2.131.533

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

31.948.653

Profit (Loss) for the period

3.999.687

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

30.195.268

Profit (Loss) for the period

3.544.173

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

31.223.226

Profit (Loss) for the period

2.624.272

 

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

30.691.999

Profit (Loss) for the period

2.175.288

 

 

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.

. . Industrial patent rights

6.648

9.684

3.800

. . Concessions,licenses,trademarks,etc.

4.000

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

6.648

13.684

3.800

. TANGIBLE FIXED ASSETS

. . Real estate

2.694.821

2.355.121

2.462.360

. . Plant and machinery

116.543

67.741

87.221

. . Industrial and commercial equipment

107.371

76.060

87.475

. . Other assets

74.550

88.227

67.484

. . Assets under construction and advances

273.783

. Total Tangible fixed assets

2.993.285

2.860.932

2.704.540

. FINANCIAL FIXED ASSETS

. . Equity investments

2.814.010

4.514.010

4.514.011

. . . Equity invest. in subsidiary companies

2.577.267

4.277.267

4.277.267

. . . Equity invest. in associated companies

236.701

236.701

236.701

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

42

42

43

. . Financial receivables

1.961

1.961

2.926

. . . . Within 12 months

. . . . Beyond 12 months

1.961

1.961

2.926

. . . 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

1.961

1.961

2.926

. . . . Within 12 months

. . . . Beyond 12 months

1.961

1.961

2.926

. . Other securities

2.574.329

1.500.000

1.000.000

. . Own shares

. . . Total nominal value

. Total financial fixed assets

5.390.300

6.015.971

5.516.937

Total fixed assets

8.390.233

8.890.587

8.225.277

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

986.359

820.902

571.766

. . Work in progress and semimanufactured

1.492.708

1.926.205

933.565

. . Work in progress on order

1.894.445

. . Finished goods

1.195.759

1.030.507

676.340

. . Advance payments

. Total Inventories

3.674.826

5.672.059

2.181.671

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

7.701.429

8.292.996

8.859.076

. . Beyond 12 months

20.000

. . Trade receivables

4.826.790

5.201.891

6.812.822

. . . . Within 12 months

4.826.790

5.201.891

6.812.822

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

1.694.838

1.735.881

871.886

. . . . Within 12 months

1.694.838

1.715.881

871.886

. . . . Beyond 12 months

20.000

. . Receivables due from assoc. comp.

150.030

117.507

73.694

. . . . Within 12 months

150.030

117.507

73.694

. . . . Beyond 12 months

. . Receivables due from holding comp.

74.000

70.620

. . . . Within 12 months

74.000

70.620

. . . . Beyond 12 months

. . Fiscal Receivables

149.784

227.609

181.764

. . . . Within 12 months

149.784

227.609

181.764

. . . . Beyond 12 months

. . Receivables for anticipated taxes

786.606

904.131

897.327

. . . . Within 12 months

786.606

904.131

897.327

. . . . Beyond 12 months

. . Receivables due from third parties

19.381

55.357

21.583

. . . . Within 12 months

19.381

55.357

21.583

. . . . Beyond 12 months

. Total Credits not held as fixed assets

7.701.429

8.312.996

8.859.076

. 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

10.857.630

11.540.035

10.476.492

. . Checks

. . Banknotes and coins

126

3.339

5.424

. Total Liquid funds

10.857.756

11.543.374

10.481.916

Total current assets

22.234.011

25.528.429

21.522.663

ADJUSTMENT ACCOUNTS

. Discount on loans

123.584

. Other adjustment accounts

139.249

135.705

Total adjustments accounts

139.249

135.705

123.584

TOTAL ASSETS

30.763.493

34.554.721

29.871.524

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.500.000

1.500.000

1.500.000

. Additional paid-in capital

. Revaluation reserves

50

50

50

. Legal reserve

300.000

300.000

300.000

. Reserve for Own shares

. Statute reserves

. Other reserves

13.765.100

12.889.262

11.745.090

. Accumulated Profits (Losses)

. Profit( loss) of the year

2.131.533

3.999.687

3.544.173

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

17.696.683

18.688.999

17.089.313

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

2.438.256

1.809.500

2.182.816

Total Reserves for Risks and Charges

2.438.256

1.809.500

2.182.816

Employee termination indemnities

839.704

917.635

937.352

ACCOUNTS PAYABLE

. . . . Within 12 months

9.741.220

13.093.250

9.506.388

. . . . Beyond 12 months

136.000

. . 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

204.000

. . . . Within 12 months

68.000

. . . . Beyond 12 months

136.000

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

1.911.742

3.302.063

1.786.788

. . . . Within 12 months

1.911.742

3.302.063

1.786.788

. . . . Beyond 12 months

. . Trade payables

6.266.675

7.304.136

5.916.107

. . . . Within 12 months

6.266.675

7.304.136

5.916.107

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

90.568

770.833

166.418

. . . . Within 12 months

90.568

770.833

166.418

. . . . Beyond 12 months

. . Due to associated companies

642

1.389

101.014

. . . . Within 12 months

642

1.389

101.014

. . . . Beyond 12 months

. . Due to holding companies

255.845

431.930

91.165

. . . . Within 12 months

255.845

431.930

91.165

. . . . Beyond 12 months

. . Due to the tax authorities

134.300

219.626

343.571

. . . . Within 12 months

134.300

219.626

343.571

. . . . Beyond 12 months

. . Due to social security and welfare inst.

151.676

165.609

172.115

. . . . Within 12 months

151.676

165.609

172.115

. . . . Beyond 12 months

. . Other payables

929.772

897.664

861.210

. . . . Within 12 months

929.772

897.664

861.210

. . . . Beyond 12 months

Total accounts payable

9.741.220

13.093.250

9.642.388

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

47.630

45.337

19.655

Total adjustment accounts

47.630

45.337

19.655

TOTAL LIABILITIES

30.763.493

34.554.721

29.871.524

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

2.803.796

Risk accounts

3.449.531

Civil and fiscal norms relation

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

32.325.041

31.948.653

30.195.268

. Changes in work in progress

-433.508

992.641

-598.209

. Changes in semi-manufact. products

-1.729.192

2.248.612

367.477

. Capitalization of internal work

. Other income and revenues

708.656

1.346.393

708.618

. . Contributions for operating expenses

. . Different income and revenues

708.656

1.346.393

708.618

Total value of production

30.870.997

36.536.299

30.673.154

PRODUCTION COSTS

. Raw material,other materials and consum.

16.206.878

20.739.813

15.785.517

. Services received

4.627.556

4.842.252

4.295.313

. Leases and rentals

209.178

212.748

181.264

. Payroll and related costs

3.775.996

3.780.649

3.750.735

. . Wages and salaries

2.735.818

2.762.260

2.702.787

. . Social security contributions

849.654

831.999

851.488

. . Employee termination indemnities

174.099

169.975

168.959

. . Pension and similar

. . Other costs

16.425

16.415

27.501

. Amortization and depreciation

408.520

534.623

312.334

. . Amortization of intangible fixed assets

20.332

17.484

73.574

. . Amortization of tangible fixed assets

211.468

209.139

198.560

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

176.720

308.000

40.200

. Changes in raw materials

-165.467

-249.136

315.567

. Provisions to risk reserves

767.459

635.730

1.178.140

. Other provisions

. Other operating costs

131.595

155.166

199.867

Total production costs

25.961.715

30.651.845

26.018.737

Diff. between value and cost of product.

4.909.282

5.884.454

4.654.417

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

500.000

118.206

. . In subsidiary companies

500.000

. . In associated companies

118.206

. . In other companies

. Other financial income

121.454

122.063

86.746

. . Financ.income from receivables

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

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

68.782

33.841

10.746

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

52.672

88.222

76.000

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

52.672

88.222

76.000

. Interest and other financial expense

-16.321

-398.286

104.853

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

605.133

-158.017

191.599

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-1.700.000

. . Of equity investments

-1.700.000

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-1.700.000

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

57.234

. . Gains on disposals

. . Other extraordinary income

57.234

. Extraordinary expense

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

Total extraordinary income and expense

57.234

Results before income taxes

3.814.415

5.726.437

4.903.250

. Taxes on current income

1.682.882

1.726.750

1.359.077

. . current taxes

1.565.357

1.733.554

1.567.939

. . differed taxes(anticip.)

-208.862

. Net income for the period

2.131.533

3.999.687

3.544.173

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

2.131.533

3.999.687

3.544.173

 

 

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

0,27

0,26

0,28

0,18

Elasticity Ratio

Units

0,72

0,74

0,72

0,78

Availability of stock

Units

0,12

0,16

0,07

0,23

Total Liquidity Ratio

Units

0,60

0,57

0,65

0,50

Quick Ratio

Units

0,35

0,33

0,35

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

n.c.

0,08

n.c.

2,78

Self Financing Ratio

Units

0,58

0,54

0,57

0,22

Capital protection Ratio

Units

0,79

0,71

0,70

0,48

Liabilities consolidation quotient

Units

0,09

0,07

0,11

0,17

Financing

Units

0,55

0,70

0,56

3,30

Permanent Indebtedness Ratio

Units

0,60

0,57

0,61

0,40

M/L term Debts Ratio

Units

0,03

0,03

0,04

0,09

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,69

CORRELATION

Fixed assets ratio

Units

2,21

2,21

2,21

1,79

Current ratio

Units

2,28

1,95

2,26

1,17

Acid Test Ratio-Liquidity Ratio

Units

1,91

1,52

2,03

0,80

Structure's primary quotient

Units

2,11

2,10

2,08

1,40

Treasury's primary quotient

Units

1,11

0,88

1,10

0,03

Rate of indebtedness ( Leverage )

%

173,84

184,89

174,80

445,68

Current Capital ( net )

Value

12.492.791

12.435.179

12.016.278

86.022

RETURN

Return on Sales

%

7,86

14,19

12,77

2,66

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

%

12,04

21,40

20,74

3,16

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

%

21,55

30,64

28,69

7,02

Return on Investment ( R.O.I. )

%

15,96

17,03

15,58

2,87

Return/ Sales

%

15,19

18,42

15,41

3,95

Extra Management revenues/charges incid.

%

43,42

67,97

76,15

43,33

Cash Flow

Value

2.540.053

4.534.310

3.856.507

36.837

Operating Profit

Value

4.909.282

5.884.454

4.654.417

45.533

Gross Operating Margin

Value

6.085.261

7.054.807

6.144.891

76.896

MANAGEMENT

Credits to clients average term

Days

53,76

58,62

81,23

118,46

Debts to suppliers average term

Days

113,14

118,74

111,48

135,44

Average stock waiting period

Days

40,93

63,91

26,01

65,94

Rate of capital employed return ( Turnover )

Units

1,05

0,92

1,01

0,94

Rate of stock return

Units

8,80

5,63

13,84

4,76

Labour cost incidence

%

11,68

11,83

12,42

17,89

Net financial revenues/ charges incidence

%

1,87

-0,49

0,63

-1,68

Labour cost on purchasing expenses

%

14,54

12,33

14,42

15,64

Short-term financing charges

%

0,17

3,04

n.c.

2,37

Capital on hand

%

95,17

108,16

98,93

106,28

Sales pro employee

Value

276.282

270.751

258.079

177.048

Labour cost pro employee

Value

32.273

32.039

32.057

33.022

 

 

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$EXa0.028\Spazio.gif829.418

Population living in the region

:

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Spazio.gif4.699.950

Number of families in the region

:

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Spazio.gif1.813.210

 

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

 

- per food products

:

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Spazio.gif456

- per non food products

:

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Spazio.gif2.052

- per energy consume

:

Description: C:\Users\Trupti\AppData\Local\Temp\Rar$EXa0.028\Spazio.gif127



Sector Data

 

The values are calculated on a base of 32 significant companies.

The companies cash their credits on an average of 118 dd.

The average duration of suppliers debts is about 135 dd.

The sector's profitability is on an average of 2,66%.

The labour cost affects the turnover in the measure of 17,89%.

Goods are held in stock in a range of 66 dd.

The difference between the sales volume and the resources used to realize it is about 0,94.

The employees costs represent the 15,64% 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 2.633.

The insolvency index for the region is 0,30, , while for the province it is 0,32.

Total Bankrupt companies in the province : 2.924.

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 90.40

Euro

1

INR 79.76

Euro

1

INR 79.56

 

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.