MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

483947

Report Date :

10.01.2018

 

IDENTIFICATION DETAILS

 

Name :

CHEMATEK SPA

 

 

Registered Office :

Piazzale Libia, 1, 20135 - Milano (MI)-IT

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

25.06.1980

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

·         Wholesale of fertilizers and other agricultural chemical products

·         Wholesale of Industrial chemical products

 

 

No. of Employees :

From 26 to 35

 

 

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 :

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

(30.06.2017)

Current Rating

(30.09.2017)

Italy

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 


 

ITALY - ECONOMIC OVERVIEW

 

Italy has a diversified economy, which is divided into a developed industrial north, dominated by private companies, and a less-developed, highly subsidized, agricultural south, where unemployment is higher. The Italian economy is driven in large part by the manufacture of high-quality consumer goods produced by small and medium-sized enterprises, many of them family-owned. Italy also has a sizable underground economy, which by some estimates accounts for as much as 17% of GDP. These activities are most common within the agriculture, construction, and service sectors.

Italy is the third-largest economy in the euro zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, reaching 133% of GDP in 2016. Investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's longstanding structural impediments to growth, such as labor market inefficiencies, a sluggish judicial system, and a weak banking sector. Italy’s economy returned to modest growth in late 2014 for the first time since late 2011. In 2015-16, Italy’s economy grew 0.7% each year. In 2016, overall unemployment was 11.7%, but youth unemployment remains high at 37.1%.

 

Source : CIA

 


Company name and address

 

Chematek Spa

 

Piazzale

Libia,

1

 

20135

- Milano

(MI)

-IT-

 

 

Summary

 

Fiscal Code

:

05870170155

Legal Form

:

Joint stock company

start of Activities

:

17/03/1981

Equity

:

Over 2.582.254

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 26 to 35

 

 

Activity

 

Wholesale of fertilizers and other agricultural chemical products

Wholesale of Industrial chemical products

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 05870170155

 

Foreign Trade Reg. no. : MI017927 since 09/12/1991

 

Foreign Trade Reg. no. : 17927 of Milano since 09/12/1991

 

Foreign Trade Reg. no. : 017927 of Milano since 09/12/1991

 

Chamber of Commerce no. : 205132 of Cagliari

 

Chamber of Commerce no. : 228190 of Cagliari

 

Chamber of Commerce no. : 205132 of Catania

 

Chamber of Commerce no. : 1046931 of Milano since 01/08/1980

 

Chamber of Commerce no. : 982578 of Roma

 

Firms' Register : MI146-196987 of Milano since 19/02/1996

 

V.A.T. Code : 05870170155

 

Tribunal Co. Register : 196937 of

 

Foundation date

: 25/06/1980

Establishment date

: 25/06/1980

Start of Activities

: 17/03/1981

Legal duration

: 31/12/2050

Nominal Capital

: 3.000.000

Subscribed Capital

: 3.000.000

Paid up Capital

: 3.000.000

 

Legal mail :

AMMINISTRAZIONE.CHEMATEK@PEC.IT

 

 

Members

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Verde.gif

Papandrea

Alexis

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

Born in Wellingborough

( )

on 01/08/1977

- Fiscal Code : PPNLXS77M01Z114N

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

Residence:

Puccini

, 18

- 20028

San Vittore Olona

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

Director

21/04/2017

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

No Protests registered

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Verde.gif

Papandrea

Armando Christian

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

Born in Kalamazoo

( )

on 13/06/1972

- Fiscal Code : PPNRND72H13Z404J

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

Residence:

Puccini

, 18

- 20028

San Vittore Olona

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Partner

Director

21/04/2017

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

No Protests registered

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Verde.gif

Vegezzi

Giuseppina

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

Born in Nerviano

(MI)

on 08/07/1959

- Fiscal Code : VGZGPP59L48F874W

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

Residence:

Oberdan

, 7

- 20025

Legnano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

28/04/2014

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

No Protests registered

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Verde.gif

Amico

Giuseppe Stefano

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

Born in Messina

(ME)

on 27/09/1944

- Fiscal Code : MCAGPP44P27F158F

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

Residence:

Umberto I

, 2

- 42100

Reggio Emilia

(RE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

21/04/2017

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Verde.gif

Abernethy Zandra Mavor

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

No Protests registered

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Verde.gif

Papandrea

Giovanni

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

Born in Montenero di Bisaccia

(CB)

on 27/06/1940

- Fiscal Code : PPNGNN40H27F158V

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

Residence:

Cesare Battisti

, 20

- 20900

Monza

(MB)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

21/04/2017

General Director

28/11/1997

Director

21/04/2017

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\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: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Verde.gif

Papandrea

Giovanni

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Fine Chemical Products F.c.p. Srl

Milano (MI) - IT -

08662390155

Sole partner

Active

Registered

Tradere S.r.l.

Reggio Emilia (RE) - IT -

01585950346

Director

Withdrawn

Registered

Verdeblu S.n.c. Di Amico G. E PapandreaG.

Lipari (ME) - IT -

02627570837

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

Abernethy Zandra Mavor

BRNZDR42M41Z114Y

1.395.000 .Eur

46,50

Papandrea Armando Christian

San Vittore Olona - IT -

PPNRND72H13Z404J

802.500 .Eur

26,75

Papandrea Alexis

San Vittore Olona - IT -

PPNLXS77M01Z114N

802.500 .Eur

26,75

 

 

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

Tradere S.r.l.

Reggio Emilia - IT -

01585950346

11.440 .Eur

55,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

Libia

, 1

- 20100

- Milano

(MI)

- IT -

 

PHONE

: 0331935428

 

Legal mail

: AMMINISTRAZIONE.CHEMATEK@PEC.IT

 

-

Legal and operative seat

until 29/04/2012

 

Monte Rosa

, 19

- 20100

- Milano

(MI)

- IT -

 

PHONE

: 0248009034

 

PHONE

: 029375341

 

FAX

: 029374435

 

-

Secondary office

since 11/06/2015

 

Avenida Balboa

, SNC

- Ciudad De Panama

(EE)

- PA -

 

-

Secondary office

since 11/06/2015

 

Cra 22 Barrio Alcazares

, 72-12

- Bogota' D.c.

(EE)

- CO -

 

-

Branch

(Warehouse)

since 06/07/1994

 

Mantova

, 2

- 20020

- Lainate

(MI)

- IT -

 

PHONE

: 0293753433

 

PHONE

: 029375341

 

-

Branch

(office)

 

Pantano D'arci

, 499

- 95100

- Catania

(CT)

- IT -

 

-

Branch

(Sales office)

since 12/01/2004

 

Calle 6 No.710 Esquina A9na

, 710

- Ciudad De La Habana

(EE)

- CU -

 

-

Branch

(Representative office)

since 28/04/2010

 

Ripetta

, 70

- 00100

- Roma

(RM)

- IT -

 

PHONE

: 0331935411

 

FAX

: 0331935409

 

-

Branch

since 03/10/2011

 

Puccini

, 18

- 20028

- San Vittore Olona

(MI)

- IT -

 

Employees

: 32

 

Fittings and Equipment for a value of 760.000

Eur

 

Stocks for a value of 2.380.000

Eur

 

Furniture and fittings for a value of 100.000

Eur

 

Vehicles for a value of 67.000

Eur

 

Trade organization: direct or by agents.

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

Export represents up to 20% of the global turnover.

Products abroad are placed by :

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Greece

 

- France

 

- Poland

 

- Germany

 

- Great Britain

 

Export is mainly towards:

- Greece

 

- France

 

 

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

07/10/1996

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Verde.gif

Project of merging by taking over of

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gifCHEM PROGRESS S.R.L.

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

, Milano

- IT -

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

Fiscal Code: 07246880962

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

Date

Merging/splitting-up project:

11/07/2013

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Verde.gif

The firm absorbed by merging of

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gifCHEM PROGRESS S.R.L.

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

, Milano

- IT -

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

Fiscal Code: 07246880962

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Vuoto.gif

Date

:

23/12/2013



Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\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

LIPARI (ME)

Buildings

1

30/12/2017

LIPARI (ME)

Land

1

30/12/2017

LAINATE (MI)

Buildings

1

30/12/2017

LEGNANO (MI)

Buildings

5

30/12/2017

MILANO (MI)

Buildings

2

30/12/2017

ROMA (RM)

Buildings

2

30/12/2017

 

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

LIPARI (ME) STRADA COMUNALE DITELLA - DRAUTH, SNC Piano T

003/16

362

1

zona3 cat. D/2

Euro: 3.067,76

B

Proprieta'

LAINATE (MI) VIA MANTOVA, 2/A Piano T-1

1

105

4

cat. D/7

Euro: 4.668,77

B

Proprieta' per 1/1

LEGNANO (MI) VIA CONTE CAMILLO BENSO DI CAVOUR, SNC Piano S1

13

536

227

cat. C/6

5

15 mq

Euro:72,82

B

Proprieta' per 1/1

LEGNANO (MI) VIA CHERUBINI, SNC Piano 2-S1

13

536

30

cat. A/2

5

7 vani

Euro:1.102,64

B

Proprieta' per 1/1

LEGNANO (MI) VIA NAPOLI, 14 Piano S1

29

466

17

cat. C/6

5

15 mq

Euro:72,82

B

Proprieta' per 1/1

LEGNANO (MI) VIA NAPOLI, 14 Piano S1

29

466

18

cat. C/6

5

15 mq

Euro:72,82

B

Proprieta' per 1/1

LEGNANO (MI) VIA NAPOLI, 14 Piano S1-1

29

466

701

cat. A/3

4

10 vani

Euro:1.007,09

B

Proprieta' per 1/1

MILANO (MI) VIA MONTE ROSA, 15 Piano S2

338

450

26

zona2 cat. C/6

8

19 mq

Euro:216,86

300147

B

Proprieta' per 1/1

MILANO (MI) VIA MONTE ROSA, 19 Piano 3-8 - S2

338

451

501

zona2 cat. A/10

7

7,5 vani

Euro:6.178,12

B

Proprieta' per 1/1

ROMA (RM) VIA DI RIPETTA, 70 Piano T-1

470

32

6

zona1 cat. A/10

8

1,5 vani

Euro:2.281,45

B

Proprieta' per 1/1

ROMA (RM) VIA GALLIA, 122 Piano 4 int. 15

891

42

15

zona3 cat. A/3

3

6 vani

Euro:1.177,52

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1/1

LIPARI (ME) Sez.D

16

471

SEMIN ARBOR

1

2 are 98 ca

R.D.Euro:1,00 R.A. Euro: 0,38

 

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 1981

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

During the last years, it achieved profits (r.o.e. 6,05% on 2016) keeping the turnover steady during the last two years.

The operating result in 2016 was positive (4,5%) falling within the field's average.

The amount of the operating result is equal to Eur. 1.219.992 ,showing stability in respect to the value of 2015.

During the latest financial year the gross operating margin amounted to Eur. 2.203.016 showing an upward trend if compared to 2015.

The analysis shows a fair financial position as the indebtedness volume is acceptable (3,12) yet on the increase as against the previous accounting period.

It's shareholders funds amount to Eur. 4.948.712 on the same levels as the year before.

During the last financial year total debts volume reached Eur. 21.283.421 (Eur. 1.710.125 were m/l term ones) while during the financial year 2015 the amount was equal to Eur. 16.746.968.

The recourse to financial credit is within the limits; on the other hand the recourse to suppliers' credit is rated as fairly high even in comparison with the sector's.

The liquidity level is not completely good.

On average trade credits are collected in 86,32 days. , a value lower than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 1.095.786

Labour cost amounts to Eur. 1.812.181, with a 6,56% incidence on production costs. , whereas the incidence on sales revenues is of 6,53%.

The financial management is marked by a high incidence of financial charges in relation to sales revenues (-2,19%).



Financial Data

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

27.734.456

Profit (Loss) for the period

299.392

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

28.918.153

Profit (Loss) for the period

141.059

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

25.407.357

Profit (Loss) for the period

116.828

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

25.028.924

Profit (Loss) for the period

116.085

 

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

25.896.886

Profit (Loss) for the period

83.964



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.

652.251

652.251

. . Industrial patent rights

44.407

71.080

104.751

. . Concessions,licenses,trademarks,etc.

8.307

5.933

8.632

. . Goodwill

517.640

588.340

627.618

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

570.354

1.317.604

1.393.252

. TANGIBLE FIXED ASSETS

. . Real estate

9.167.204

3.960.184

4.015.244

. . Plant and machinery

255.667

174.940

198.520

. . Industrial and commercial equipment

508.565

605.420

173.945

. . Other assets

179.575

176.342

182.803

. . Assets under construction and advances

. Total Tangible fixed assets

10.111.011

4.916.886

4.570.512

. FINANCIAL FIXED ASSETS

. . Equity investments

1.183.097

1.183.097

811.782

. . . Equity invest. in subsidiary companies

375.963

375.963

12.110

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

807.134

807.134

799.672

. . Financial receivables

. . . . Within 12 months

. . . . Beyond 12 months

. . . 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

. . . . Within 12 months

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

1.183.097

1.183.097

811.782

Total fixed assets

11.864.462

7.417.587

6.775.546

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

. . Work in progress and semimanufactured

576.723

534.810

. . Work in progress on order

. . Finished goods

2.155.863

2.408.425

3.526.930

. . Advance payments

220.277

280.608

197.804

. Total Inventories

2.376.140

3.265.756

4.259.544

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

6.825.194

9.254.695

6.392.053

. . Beyond 12 months

1.395.420

1.130.157

45.746

. . Trade receivables

6.650.434

8.824.932

5.462.408

. . . . Within 12 months

6.650.434

8.824.932

5.462.408

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

1.161.742

1.130.157

45.746

. . . . Within 12 months

. . . . Beyond 12 months

1.161.742

1.130.157

45.746

. . Receivables due from assoc. comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

174.760

254.140

277.807

. . . . Within 12 months

174.760

254.140

277.807

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

233.678

175.623

651.838

. . . . Within 12 months

175.623

651.838

. . . . Beyond 12 months

233.678

. Total Credits not held as fixed assets

8.220.614

10.384.852

6.437.799

. FINANCIAL ASSETS

. . Equity invest. in subsidiary comp.

. . Equity invest. in associated companies

. . Equity invest. in holding companies

. . Other equity investments

4.569

. . Own shares

. . . Total nominale value

. . Other securities

516.639

516.639

516.623

. Total Financial Assets

516.639

521.208

516.623

. LIQUID FUNDS

. . Bank and post office deposits

4.120.589

1.279.531

3.345.151

. . Checks

. . Banknotes and coins

9.669

18.604

11.077

. Total Liquid funds

4.130.258

1.298.135

3.356.228

Total current assets

15.243.651

15.469.951

14.570.194

ADJUSTMENT ACCOUNTS

. Discount on loans

63.676

65.606

. Other adjustment accounts

Total adjustments accounts

63.676

65.606

TOTAL ASSETS

27.108.113

22.951.214

21.411.346

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

3.000.000

3.000.000

3.000.000

. Additional paid-in capital

. Revaluation reserves

1.017.378

1.017.378

. Legal reserve

114.176

107.123

101.282

. Reserve for Own shares

. Statute reserves

. Other reserves

926.596

99.188

99.187

. Accumulated Profits (Losses)

608.548

474.543

363.556

. Profit( loss) of the year

299.392

141.059

116.828

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

4.948.712

4.839.291

4.698.231

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

. . Other funds

186.630

Total Reserves for Risks and Charges

186.630

Employee termination indemnities

689.350

696.634

630.960

ACCOUNTS PAYABLE

. . . . Within 12 months

19.573.296

13.694.238

12.181.929

. . . . Beyond 12 months

1.710.125

3.052.730

2.341.327

. . 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

8.164.333

10.014.979

9.265.608

. . . . Within 12 months

6.719.035

8.219.071

6.924.281

. . . . Beyond 12 months

1.445.298

1.795.908

2.341.327

. . Due to other providers of finance

264.827

. . . . Within 12 months

. . . . Beyond 12 months

264.827

. . Advances from customers

224

. . . . Within 12 months

224

. . . . Beyond 12 months

. . Trade payables

10.804.293

4.746.251

4.756.024

. . . . Within 12 months

10.804.293

4.746.251

4.756.024

. . . . 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

1.256.822

. . . . Within 12 months

. . . . Beyond 12 months

1.256.822

. . Due to the tax authorities

379.970

324.237

286.232

. . . . Within 12 months

379.970

324.237

286.232

. . . . Beyond 12 months

. . Due to social security and welfare inst.

59.872

59.590

56.706

. . . . Within 12 months

59.872

59.590

56.706

. . . . Beyond 12 months

. . Other payables

1.609.902

345.089

158.686

. . . . Within 12 months

1.609.902

345.089

158.686

. . . . Beyond 12 months

Total accounts payable

21.283.421

16.746.968

14.523.256

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

668.321

1.558.899

Total adjustment accounts

668.321

1.558.899

TOTAL LIABILITIES

27.108.113

22.951.214

21.411.346

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

2.106.284

2.499.666

Risk accounts

2.587.844

1.933.571

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

27.731.467

28.921.153

25.407.357

. Changes in work in progress

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

1.093.914

1.087.796

1.109.831

. . Contributions for operating expenses

. . Different income and revenues

1.093.914

1.087.796

1.109.831

Total value of production

28.825.381

30.008.949

26.517.188

PRODUCTION COSTS

. Raw material,other materials and consum.

18.097.606

20.494.112

19.690.584

. Services received

5.337.493

. Leases and rentals

329.496

4.953.986

5.029.132

. Payroll and related costs

1.812.181

1.650.889

1.543.242

. . Wages and salaries

1.145.232

1.121.631

1.063.095

. . Social security contributions

379.016

368.322

343.614

. . Employee termination indemnities

75.159

77.465

. . Pension and similar

100.587

. . Other costs

187.346

85.777

59.068

. Amortization and depreciation

796.394

286.645

187.183

. . Amortization of intangible fixed assets

101.547

80.220

43.078

. . Amortization of tangible fixed assets

650.777

151.305

112.135

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

44.070

55.120

31.970

. Changes in raw materials

914.772

1.137.620

-819.204

. Provisions to risk reserves

. Other provisions

186.630

. Other operating costs

130.817

137.109

89.837

Total production costs

27.605.389

28.660.361

25.720.774

Diff. between value and cost of product.

1.219.992

1.348.588

796.414

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

2.550

2.257

4.102

. . 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

2.550

2.257

4.102

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

2.550

2.257

4.102

. Interest and other financial expense

-609.218

-1.062.478

-585.798

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-609.218

-1.062.478

-585.798

Total financial income and expense

-606.668

-1.060.221

-581.696

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

14.838

94.881

. . Gains on disposals

. . Other extraordinary income

14.838

94.881

. Extraordinary expense

-387

-2.019

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-387

-2.019

Total extraordinary income and expense

14.451

92.862

Results before income taxes

613.324

302.818

307.580

. Taxes on current income

313.932

161.759

190.752

. . current taxes

313.932

161.759

190.752

. . differed taxes(anticip.)

. Net income for the period

299.392

141.059

116.828

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

299.392

141.059

116.828

 

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

0,44

0,32

0,32

0,11

Elasticity Ratio

Units

0,56

0,67

0,68

0,87

Availability of stock

Units

0,09

0,14

0,20

0,22

Total Liquidity Ratio

Units

0,47

0,53

0,48

0,56

Quick Ratio

Units

0,17

0,08

0,18

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

3,12

2,56

1,88

3,81

Self Financing Ratio

Units

0,18

0,21

0,22

0,17

Capital protection Ratio

Units

0,33

0,35

0,34

0,65

Liabilities consolidation quotient

Units

0,12

0,27

0,24

0,12

Financing

Units

4,30

3,46

3,09

4,72

Permanent Indebtedness Ratio

Units

0,27

0,37

0,36

0,30

M/L term Debts Ratio

Units

0,09

0,16

0,14

0,07

Net Financial Indebtedness Ratio

Units

0,87

1,80

1,26

1,28

CORRELATION

Fixed assets ratio

Units

0,62

1,16

1,13

2,06

Current ratio

Units

0,78

1,13

1,20

1,16

Acid Test Ratio-Liquidity Ratio

Units

0,66

0,89

0,85

0,84

Structure's primary quotient

Units

0,42

0,65

0,69

1,28

Treasury's primary quotient

Units

0,24

0,13

0,32

0,03

Rate of indebtedness ( Leverage )

%

547,78

474,27

455,73

591,61

Current Capital ( net )

Value

-4.329.645

1.775.713

2.388.265

219.071

RETURN

Return on Sales

%

3,95

1,48

1,20

2,22

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

%

6,05

2,91

2,49

6,27

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

%

12,39

6,26

6,55

15,95

Return on Investment ( R.O.I. )

%

4,50

5,88

3,72

4,19

Return/ Sales

%

4,40

4,66

3,13

3,42

Extra Management revenues/charges incid.

%

24,54

10,46

14,67

29,26

Cash Flow

Value

1.095.786

427.704

304.011

61.669

Operating Profit

Value

1.219.992

1.348.588

796.414

95.558

Gross Operating Margin

Value

2.203.016

1.635.233

983.597

144.934

MANAGEMENT

Credits to clients average term

Days

86,32

109,86

77,40

120,94

Debts to suppliers average term

Days

163,67

84,92

69,26

120,04

Average stock waiting period

Days

30,84

40,66

60,35

61,92

Rate of capital employed return ( Turnover )

Units

1,02

1,26

1,19

1,27

Rate of stock return

Units

11,67

8,85

5,96

5,74

Labour cost incidence

%

6,53

5,71

6,07

7,77

Net financial revenues/ charges incidence

%

-2,19

-3,67

-2,29

-1,26

Labour cost on purchasing expenses

%

6,56

5,76

6,00

7,90

Short-term financing charges

%

2,86

6,34

4,03

2,67

Capital on hand

%

97,74

79,37

84,27

78,39

Sales pro employee

Value

495.258

567.022

529.319

437.713

Labour cost pro employee

Value

32.360

32.370

32.150

33.928

 

 

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: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Spazio.gif3.839.216

Population living in the region

:

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Spazio.gif9.393.092

Number of families in the region

:

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Spazio.gif3.858.736

 

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

 

- per food products

:

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Spazio.gif460

- per non food products

:

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Spazio.gif2.090

- per energy consume

:

Description: \\vivek-pc\123 Foreign Report Raw\Chematek Spa - Vs. Rif. 483947_files\Spazio.gif114

 

 

Sector Data

 

The values are calculated on a base of 6.137 significant companies.

The companies cash their credits on an average of 121 dd.

The average duration of suppliers debts is about 120 dd.

The sector's profitability is on an average of 2,22%.

The labour cost affects the turnover in the measure of 7,77%.

Goods are held in stock in a range of 62 dd.

The difference between the sales volume and the resources used to realize it is about 1,27.

The employees costs represent the 7,90% of the production costs.

 

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.47

UK Pound

1

INR 86.15

Euro

1

INR 75.92

Euro

1

INR 76.28

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VAR

 

 

Report Prepared by :

SYL

                                                


 

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.