MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

488009

Report Date :

23.01.2018

 

IDENTIFICATION DETAILS

 

Name :

ACCIAIERIE BERTOLI SAFAU S.P.A.

 

 

Registered Office :

Via Buttrio, 28 Cargnacco, 33050 - Pozzuolo del Friuli (UD)

 

 

Country :

Italy

 

 

Financials (as on) :

30.06.2017

 

 

Date of Incorporation :

08.09.1937

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Iron metallurgy - Manufacture of iron, steel and ferro-alloys

·         Manufacture of other products from the first processing of steel

 

 

No. of Employees :

From 1000 To 1500

 

 

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

(30.06.2017)

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 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 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 more than 0.8% each year, but picked up in 2017. In 2017, overall unemployment was 11.4%, but youth unemployment remained high at 37.1%.

 

Source : CIA

 

 


Company name & address

 

ACCIAIERIE BERTOLI SAFAU S.P.A.

Via Buttrio, 28 Cargnacco

33050 - Pozzuolo del Friuli (UD) -IT-

 

 

Summary

 

Fiscal Code

:

00218360303

Legal Form

:

Joint Stock Company

start of Activities

:

08/09/1937

Turnover Range

:

over 129.114.224

Number of Employees

:

From 1000 To 1500

 

 

Activity

 

Iron metallurgy - Manufacture of iron, steel and ferro-alloys

Manufacture of other products from the first processing of steel



Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00218360303

 

Foreign Trade Reg. no. : UD002080 since 28/11/1991

 

Foreign Trade Reg. no. : 2080 of Udine since 28/11/1991

 

Chamber of Commerce no. : 451122 of Brescia

 

Chamber of Commerce no. : 1225573 of Milano

 

Chamber of Commerce no. : 174936 of Padova

 

Chamber of Commerce no. : 29233 of Udine since 24/09/1937

 

Firms' Register : UD129-1488 of Udine since 19/02/1996

 

V.A.T. Code : 00162880306

 

Foundation date

: 08/09/1937

Establishment date

: 08/09/1937

Start of Activities

: 08/09/1937

Legal duration

: 31/12/2050

Nominal Capital

: 290.000.000

Subscribed Capital

: 290.000.000

Paid up Capital

: 290.000.000

 

Legal mail :

ABSACCIAI@LEGALMAIL.IT

Members

 

Benedetti

Gianpietro

 

Born in Udine

(UD)

on 16/05/1942

- Fiscal Code : BNDGPT42E16L483P

 

Residence:

S. Michele

, 36

- 33019

Tricesimo

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

12/10/2015

 

No Prejudicial events are reported

 

Ferraresi

Luca

 

Born in Bolzano

(BZ)

on 23/05/1965

- Fiscal Code : FRRLCU65E23A952N

 

Residence:

Podgora

, 25

- 33100

Udine

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

12/10/2015



Stoppa

Marcello

 

Born in Monza

(MB)

on 24/10/1959

- Fiscal Code : STPMCL59R24F704E

 

Residence:

Buttrio

, 28

- 33050

Pozzuolo del Friuli

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

16/02/2010

 

No Prejudicial events are reported

 

No Protests registered

 

De Colle

Carla

 

Born in Udine

(UD)

on 14/04/1943

- Fiscal Code : DCLCRL43D54L483Y

 

Residence:

Degli Aceri

, 42

- 33030

Campoformido

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

12/10/2015

Director

12/10/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Trivillin

Alessandro

 

Born in Treviso

(TV)

on 02/10/1968

- Fiscal Code : TRVLSN68R02L407U

 

Residence:

Toniolo

, 38

- 31100

Treviso

(TV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

12/10/2015

Managing Director

12/10/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Giacomini

Giuseppe

 

Born in Roma

(RM)

on 28/09/1961

- Fiscal Code : GCMGPP61P28H501P

 

Residence:

Cairoli

, 12

- 57025

Piombino

(LI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

12/06/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Mareschi Danieli

Giacomo

 

Born in Latisana

(UD)

on 04/11/1980

- Fiscal Code : MRSGCM80S04E473H

 

Residence:

Beltrame

, 69

- 33042

Buttrio

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

12/10/2015



Flaborea

Giuseppe

 

Born in Portogruaro

(VE)

on 19/07/1970

- Fiscal Code : FLBGPP70L19G914Y

 

Residence:

Buttrio

, 28

- 33050

Pozzuolo del Friuli

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

29/09/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Catania

Salvatore

 

Born in Catania

(CT)

on 06/03/1980

- Fiscal Code : CTNSVT80C06C351O

 

Residence:

Buttrio

, 28

- 33050

Pozzuolo del Friuli

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

11/07/2017

 

No Prejudicial events are reported

 

No Protests registered

 

Chittaro

Andrea

 

Born in Palmanova

(UD)

on 08/09/1976

- Fiscal Code : CHTNDR76P08G284G

 

Residence:

Udine

, 30

- 33050

Bicinicco

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

12/06/2013

 

No Prejudicial events are reported

 

No Protests registered

 

Contardo

Alessia

 

Born in Udine

(UD)

on 16/05/1974

- Fiscal Code : CNTLSS74E56L483C

 

Residence:

Buttrio

, 28

- 33050

Pozzuolo del Friuli

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

17/06/2015

 

No Prejudicial events are reported

 

No Protests registered

 

Scolari

Stefano Mariano

 

Born in Gardone Val Trompia

(BS)

on 05/05/1975

- Fiscal Code : SCLSFN75E05D918U

 

Residence:

Buttrio

, 28

- 33050

Pozzuolo del Friuli

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

03/05/2016

 

No Prejudicial events are reported

 

No Protests registered

 

Buiatti

Federico

 

Born in Spilimbergo

(PN)

on 14/12/1975

- Fiscal Code : BTTFRC75T14I904C

 

Residence:

Buttrio

, 28

- 33050

Pozzuolo del Friuli

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

13/10/2016

 

No Prejudicial events are reported

 

No Protests registered

 

Ponti

Chiara

 

Born in Bollate

(MI)

on 11/11/1975

- Fiscal Code : PNTCHR75S51A940B

 

Residence:

Buttrio

, 28

- 33050

Pozzuolo del Friuli

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

01/11/2017

 

No Protests registered

 

Codarini

Gladys

 

Born in Palmanova

(UD)

on 17/04/1975

- Fiscal Code : CDRGDY75D57G284C

 

Residence:

Buttrio

, 28

- 33050

Pozzuolo del Friuli

(UD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

14/12/2017

 

No Protests registered

 

Industrielle Beteiligung S.a.

 

 

Position

Since

Shares Amount

% Ownership

Partner

 

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.

 

De Colle

Carla

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Danieli E C. Officine Meccaniche S.p.a.In Forma Abbreviata Anche Danieli E C.

Buttrio (UD) - IT -

00167460302

Director

Active

Registered

Danieli E C. Officine Meccaniche S.p.a.In Forma Abbreviata Anche Danieli E C.

Buttrio (UD) - IT -

00167460302

Assistant board Chairman

Withdrawn

Registered

Danieli E C. Officine Meccaniche S.p.a.In Forma Abbreviata Anche Danieli E C.

Buttrio (UD) - IT -

00167460302

Memb.of the Executive Committee

Withdrawn

Registered

Siderurgica Industriale Friuli S.p.a. -In Liquidazione

Udine (UD) - IT -

00051960318

Director

Withdrawn

Ceased

 

Trivillin

Alessandro

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Danieli E C. Officine Meccaniche S.p.a.In Forma Abbreviata Anche Danieli E C.

Buttrio (UD) - IT -

00167460302

Managing Director

Active

Registered

Danieli E C. Officine Meccaniche S.p.a.In Forma Abbreviata Anche Danieli E C.

Buttrio (UD) - IT -

00167460302

Director

Active

Registered

Danieli E C. Officine Meccaniche S.p.a.In Forma Abbreviata Anche Danieli E C.

Buttrio (UD) - IT -

00167460302

Memb.of the Executive Committee

Active

Registered

Qualisteel S.r.l.

Pozzuolo del Friuli (UD) - IT -

02353240308

Director

Withdrawn

Registered

Qualisteel S.r.l.

Pozzuolo del Friuli (UD) - IT -

02353240308

Sole Director

Active

Registered

Absolute Societa' Consortile A Responsabilita' Limitata

Pozzuolo del Friuli (UD) - IT -

02844650305

Managing Director

Active

Registered

Absolute Societa' Consortile A Responsabilita' Limitata

Pozzuolo del Friuli (UD) - IT -

02844650305

Director

Active

Registered

Absolute Societa' Consortile A Responsabilita' Limitata

Pozzuolo del Friuli (UD) - IT -

02844650305

Board Chairman

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

Findan Spa

Pradamano - IT -

02048790261

234.907 .Eur

0,08

Bertoli Giuseppe

Udine - IT -

BRTGPP64D09L483H

1.665 .Eur

BERTOLI ELDA

Udine - IT -

BRTLDE60R52L483R

1.665 .Eur

Industrielle Beteiligung S.a.

18.750.000 .Eur

6,46

Industrielle Beteiligung S.a.

271.011.761 .Eur

93,45



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

Inter-rail S.p.a..

Udine - IT -

02301410300

60.000 .Eur

50,00

Active

Gas Intensive Soc. Consortile A Responsa bilita' Limitata

Milano - IT -

03305420964

1.000 .Eur

0,36

Active

Metal Interconnector Societa' Consortile Per Azioni

Milano - IT -

08837170961

4.174.698 .Eur

3,79

Active

Absolute Societa' Consortile A Responsab ilita' Limitata

Pozzuolo del Friuli - IT -

02844650305

25.000 .Eur

50,00

Active

 

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

Buttrio

, 28

- 33050

- Pozzuolo del Friuli

(UD)

- IT -

 

PHONE

: 0432613211

 

FAX

: 0432613209

 

Legal mail

: ABSACCIAI@LEGALMAIL.IT

 

-

Branch

(Sales office)

since 16/10/1986

 

Edmondo De Amicis

, 67

- 20092

- Cinisello Balsamo

(MI)

- IT -

 

PHONE

: 02962451

 

-

Branch

(Factory)

since 02/06/1994

 

Molin Nuovo

, 39

- 33100

- Udine

(UD)

- IT -

 

PHONE

: 0432613311

 

-

Branch

(Sales office)

since 03/11/2003

 

Achille Grandi

, 30

- 25100

- Brescia

(BS)

- IT -

 

-

Branch

(Warehouse)

since 30/08/2006

 

Buttrio

, 57/B

- 33050

- Pozzuolo del Friuli

(UD)

- IT -

 

-

Branch

(Warehouse)

since 30/11/2006

 

Del Lavoro

, 19

- 33048

- San Giovanni Al Natisone

(UD)

- IT -

 

-

Branch

(office)

since 08/08/2007

 

Uglu Ul. D.jaksica I S.nemaje

, 22

- Smederevo

- IT -

 

-

Branch

(Warehouse)

since 01/11/2011

 

San Mauro

, 31

- 33050

- Pavia di Udine

(UD)

- IT -

 

-

Branch

(office)

since 06/06/2016

 

Buttrio

, 57/B

- 33050

- Pozzuolo del Friuli

(UD)

- IT -

 

Employees

: 1.114

 

Fittings and Equipment for a value of 169.000.000

Eur

 

Stocks for a value of 213.660.000

Eur

 

Trade organization: direct or by agents.

The company sells in Italy and abroad.

Transports are mainly done using own vehicles and third parties ones

The company 's mainly customers are companies.

The firm operates abroad as importer / exporter..

Export trade is the 40 % of the global turnover.

Subject generally proposes terms of sale between 30 and 60 days.

Main sales modalities: issue cheques and bank transfers.

Purchase terms: 60-90-120 days.

Main used payment modalities are by cash orders and bank transfers.

 

Import comes generally from the following nations:

- Hungary

 

- Rumania

 

- Belgium

 

- Holland

 

Export is mainly towards:

- Europa

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

General partnership

Joint stock company

26/03/1940

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

Officine F.lli Bertoli fu Rodolfo SpA

20/12/1988

 

CEASINGS/INCORPORATIONS/MERGES:

 

Project of merging by taking over of

 

Globalblue S.p.a.

 

Buttrio

, 57

, 33050

, Pozzuolo del Friuli

(UD)

- IT -

 

Fiscal Code: 02397180304

 

Date

Merging/splitting-up project:

04/03/2008

 

The firm absorbed by merging of

 

Globalblue S.p.a.

 

Buttrio

, 57

, 33050

, Pozzuolo del Friuli

(UD)

- IT -

 

Fiscal Code: 02397180304

 

Date

:

16/06/2008

 

Project of merging by taking over of

 

Centro Trattamenti Termici S.p.a.

 

Buttrio

, 28

, 33050

, Pozzuolo del Friuli

(UD)

- IT -

 

Fiscal Code: 02422060307

 

Date

Merging/splitting-up project:

12/09/2011

 

The firm absorbed by merging of

 

Centro Trattamenti Termici S.p.a.

 

Buttrio

, 28

, 33050

, Pozzuolo del Friuli

(UD)

- IT -

 

Fiscal Code: 02422060307

 

Date

:

12/01/2012

 

 

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.



Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

UNICREDIT BANCA SPA

2008

0

BANCA DI ROMA SPA

3002

0



National Real Estates Survey

 

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

 

Town

Cadastre

No. Immovables

Up to Date

PAVIA DI UDINE (UD)

Buildings

4

19/01/2018

PAVIA DI UDINE (UD)

Land

20

19/01/2018

POVOLETTO (UD)

Land

2

19/01/2018

POZZUOLO DEL FRIULI (UD)

Buildings

6

19/01/2018

POZZUOLO DEL FRIULI (UD)

Land

13

19/01/2018

REANA DEL ROJALE (UD)

Land

13

19/01/2018

UDINE (UD)

Buildings

4

19/01/2018

UDINE (UD)

Land

37

19/01/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

PAVIA DI UDINE (UD) VIA GIACOMO LEOPARDI, 13 Piano T-14

2

38

cat. A/4

1

12,5 vani

Euro:355,71

B

Proprieta'

PAVIA DI UDINE (UD) VIA BUTTRIO, 28 Piano T

2

533

cat. D/7

Euro: 17.734,00

B

Proprieta' per 1/1

PAVIA DI UDINE (UD) VIA CASALI CAISELLI, Piano T

2

630

cat. F/1

B

Proprieta' per 1/1

PAVIA DI UDINE (UD) VIA SAN MAURO, 31 Piano T-1

30

275

cat. D/7

Euro: 36.144,00

B

Proprieta'

POZZUOLO DEL FRIULI (UD) VIA BUTTRIO, 28 Piano S1-T - 0001

24

11

cat. D/7

Euro: 994.569,50

B

Proprieta' per 1/1

POZZUOLO DEL FRIULI (UD) VIA BUTTRIO, Piano T

24

195

1

cat. D/1

Euro: 138,00

B

Proprieta' per 1/1

POZZUOLO DEL FRIULI (UD) VIA BUTTRIO, Piano T

24

195

2

cat. D/1

Euro: 94,00

B

Proprieta' per 1/1

POZZUOLO DEL FRIULI (UD) VIA BUTTRIO, Piano T

24

229

cat. F/1

B

Proprieta'

POZZUOLO DEL FRIULI (UD) VIA BUTTRIO, 28 Piano T

24

85

cat. D/1

Euro: 67,14

1001001

B

Proprieta' per 1/1

POZZUOLO DEL FRIULI (UD) VIA BUTTRIO, Piano T

7

261

cat. D/7

Euro: 13.732,00

B

Proprieta'

UDINE (UD) VIA FUSINE, Piano S1 - 0001

6

436

1

zona3 cat. A/3

3

6 vani

Euro:325,37

B

Proprieta'

UDINE (UD) VIA FUSINE, Piano T

6

436

2

zona3 cat. A/3

3

5 vani

Euro:271,14

B

Proprieta' per 1/1

UDINE (UD) VIA MANZANO, Piano T

68

361

8

zona3 cat. D/7

Euro: 30.194,00

B

Proprieta' per 1/1

UDINE (UD) VIA MANZANO, Piano T

68

425

cat. F/1

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

2

246

SEMIN ARBOR

1

24 are 50 ca

R.D.Euro:27,84 R.A. Euro: 13,29

3481

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

2

39

VIGNETO

U

9 are 70 ca

R.D.Euro:13,28 R.A. Euro: 8,52

1186

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

2

46

SEMINATIVO

1

23 are

R.D.Euro:26,13 R.A. Euro: 12,47

3063

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

2

620

SEMIN ARBOR

1

7 are 53 ca

R.D.Euro:8,56 R.A. Euro: 4,08

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

2

658

SEMINATIVO

1

4 ha 89 are 1 ca

R.D.Euro:555,62 R.A. Euro: 265,18

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

2

659

VIGNETO

U

1 ha 96 are 35 ca

R.D.Euro:268,73 R.A. Euro: 172,39

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

2

660

SEMIN ARBOR

1

1 ha 42 are 90 ca

R.D.Euro:162,36 R.A. Euro: 77,49

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

3

101

SEMIN ARBOR

1

33 are

R.D.Euro:37,49 R.A. Euro: 17,90

222

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

3

12

SEMINATIVO

2

51 are 90 ca

R.D.Euro:49,59 R.A. Euro: 26,80

6315

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

3

13

SEMIN ARBOR

1

1 ha 37 are 70 ca

R.D.Euro:156,46 R.A. Euro: 74,67

6332

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

3

183

SEMIN ARBOR

1

2 ha 59 are 20 ca

R.D.Euro:294,50 R.A. Euro: 140,56

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

3

191

VIGNETO

U

39 are 70 ca

R.D.Euro:54,33 R.A. Euro: 34,86

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

3

193

VIGNETO

U

24 are 55 ca

R.D.Euro:33,60 R.A. Euro: 21,55

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

3

195

VIGNETO

U

28 are 20 ca

R.D.Euro:38,59 R.A. Euro: 24,76

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

3

52

SEMIN ARBOR

1

2 ha 16 are 60 ca

R.D.Euro:246,10 R.A. Euro: 117,46

222

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

3

53

MODELLO 26

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

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

3

54

SEMINATIVO

2

92 are 20 ca

R.D.Euro:88,09 R.A. Euro: 47,62

222

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

3

57

SEMINATIVO

1

2 ha 88 are 70 ca

R.D.Euro:328,02 R.A. Euro: 156,56

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

3

59

SEMINATIVO

1

16 are 30 ca

R.D.Euro:18,52 R.A. Euro: 8,84

L

Proprieta' per 1/1

PAVIA DI UDINE (UD)

3

74

VIGNETO

U

20 ca

R.D.Euro:0,27 R.A. Euro: 0,18

2702

L

Proprieta'

POVOLETTO (UD)

23

1

MODELLO 26

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

L

Proprieta'

POVOLETTO (UD)

23

20

INCOLT PROD

1

2 ha 87 are 20 ca

R.D.Euro:14,83 R.A. Euro: 2,97

4937

L

Proprieta' per 1/1

POZZUOLO DEL FRIULI (UD)

24

232

SEMIN ARBOR

2

8 ha 10 are 31 ca

R.D.Euro:648,66 R.A. Euro: 355,72

L

Proprieta' per 1/1

POZZUOLO DEL FRIULI (UD)

24

43

SEMIN ARBOR

1

2 ha 95 are 20 ca

R.D.Euro:282,05 R.A. Euro: 137,21

5109

L

Proprieta' per 1/1

POZZUOLO DEL FRIULI (UD)

24

6

SEMINATIVO

1

87 are 30 ca

R.D.Euro:83,41 R.A. Euro: 40,58

2807

L

Proprieta' per 1/1

POZZUOLO DEL FRIULI (UD)

24

83

SEMIN ARBOR

1

4 ha 53 are 93 ca

R.D.Euro:433,71 R.A. Euro: 210,99

5119

L

Proprieta' per 1/1

POZZUOLO DEL FRIULI (UD)

7

118

SEMINATIVO

2

35 are 20 ca

R.D.Euro:28,18 R.A. Euro: 15,45

L

Proprieta' per 1/1

POZZUOLO DEL FRIULI (UD)

7

126

SEMINATIVO

2

43 are 4 ca

R.D.Euro:34,45 R.A. Euro: 18,89

5576

L

Proprieta' per 1/1

POZZUOLO DEL FRIULI (UD)

7

131

SEMINATIVO

2

8 are 74 ca

R.D.Euro:7,00 R.A. Euro: 3,84

L

Proprieta' per 1/1

POZZUOLO DEL FRIULI (UD)

7

136

PRATO

2

22 are 20 ca

R.D.Euro:15,48 R.A. Euro: 8,60

8037

L

Proprieta' per 1/1

POZZUOLO DEL FRIULI (UD)

7

162

SEMINATIVO

2

34 are 45 ca

R.D.Euro:27,58 R.A. Euro: 15,12

L

Proprieta' per 1/1

POZZUOLO DEL FRIULI (UD)

7

164

SEMIN ARBOR

2

41 are 37 ca

R.D.Euro:33,12 R.A. Euro: 18,16

L

Proprieta' per 1/1

POZZUOLO DEL FRIULI (UD)

7

166

SEMIN ARBOR

2

41 are 36 ca

R.D.Euro:33,11 R.A. Euro: 18,16

L

Proprieta' per 1/1

POZZUOLO DEL FRIULI (UD)

7

168

SEMIN ARBOR

2

41 are 53 ca

R.D.Euro:33,25 R.A. Euro: 18,23

L

Proprieta' per 1/1

POZZUOLO DEL FRIULI (UD)

7

269

SEMINATIVO

2

34 are 67 ca

R.D.Euro:27,75 R.A. Euro: 15,22

L

Proprieta'

REANA DEL ROJALE (UD)

23

129

SEMINATIVO

4

62 are 90 ca

R.D.Euro:37,36 R.A. Euro: 25,99

L

Proprieta'

REANA DEL ROJALE (UD)

23

130

SEMINATIVO

4

1 ha 2 are 70 ca

R.D.Euro:61,00 R.A. Euro: 42,43

L

Proprieta'

REANA DEL ROJALE (UD)

23

131

MODELLO 26

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

L

Proprieta'

REANA DEL ROJALE (UD)

23

138

MODELLO 26

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

L

Proprieta'

REANA DEL ROJALE (UD)

23

139

MODELLO 26

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

L

Proprieta'

REANA DEL ROJALE (UD)

23

140

MODELLO 26

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

L

Proprieta'

REANA DEL ROJALE (UD)

23

141

MODELLO 26

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

L

Proprieta'

REANA DEL ROJALE (UD)

23

142

MODELLO 26

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

L

Proprieta'

REANA DEL ROJALE (UD)

23

171

MODELLO 26

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

L

Proprieta'

REANA DEL ROJALE (UD)

23

173

MODELLO 26

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

L

Proprieta'

REANA DEL ROJALE (UD)

23

36

MODELLO 26

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

L

Proprieta'

REANA DEL ROJALE (UD)

23

51

MODELLO 26

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

L

Proprieta'

REANA DEL ROJALE (UD)

23

70

SEMINATIVO

4

60 are 50 ca

R.D.Euro:35,93 R.A. Euro: 25,00

L

Proprieta' per 1/1

UDINE (UD)

67

120

SEMINATIVO

2

2 ha 12 are 25 ca

R.D.Euro:175,39 R.A. Euro: 93,18

L

Proprieta' per 1/1

UDINE (UD)

67

126

MODELLO 26

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

L

Proprieta' per 1/1

UDINE (UD)

67

144

MODELLO 26

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

L

Proprieta' per 1/1

UDINE (UD)

67

147

SEMIN ARBOR

3

49 are 63 ca

R.D.Euro:34,60 R.A. Euro: 20,51

L

Proprieta' per 1/1

UDINE (UD)

67

188

SEMINATIVO

2

59 are 2 ca

R.D.Euro:48,77 R.A. Euro: 25,91

L

Proprieta' per 1/1

UDINE (UD)

67

190

SEMINATIVO

2

22 are 48 ca

R.D.Euro:18,58 R.A. Euro: 9,87

L

Proprieta' per 1/1

UDINE (UD)

67

196

MODELLO 26

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

L

Proprieta' per 1/1

UDINE (UD)

67

198

SEMINATIVO

2

2 ha 40 are 82 ca

R.D.Euro:199,00 R.A. Euro: 105,72

L

Proprieta' per 1/1

UDINE (UD)

67

212

MODELLO 26

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

L

Proprieta' per 1/1

UDINE (UD)

67

219

MODELLO 26

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

L

Proprieta' per 1/1

UDINE (UD)

67

221

SEMINATIVO

2

24 are 88 ca

R.D.Euro:20,56 R.A. Euro: 10,92

L

Proprieta' per 1/1

UDINE (UD)

68

111

SEMINATIVO

2

3 are 20 ca

R.D.Euro:2,64 R.A. Euro: 1,40

17995

L

Proprieta' per 1/1

UDINE (UD)

68

112

SEMINATIVO

2

12 are 40 ca

R.D.Euro:10,25 R.A. Euro: 5,44

15930

L

Proprieta' per 1/1

UDINE (UD)

68

113

MODELLO 26

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

L

Proprieta' per 1/1

UDINE (UD)

68

251

PRATO

2

3 are 80 ca

R.D.Euro:2,65 R.A. Euro: 1,47

34075

L

Proprieta' per 1/1

UDINE (UD)

68

254

PRATO

2

1 are 80 ca

R.D.Euro:1,25 R.A. Euro: 0,70

31265

L

Proprieta' per 1/1

UDINE (UD)

68

257

SEMIN ARBOR

2

13 are

R.D.Euro:10,74 R.A. Euro: 5,71

30748

L

Proprieta' per 1/1

UDINE (UD)

68

260

SEMIN ARBOR

2

9 are 80 ca

R.D.Euro:8,10 R.A. Euro: 4,30

25087

L

Proprieta' per 1/1

UDINE (UD)

68

263

SEMIN ARBOR

2

2 are 10 ca

R.D.Euro:1,74 R.A. Euro: 0,92

22387

L

Proprieta' per 1/1

UDINE (UD)

68

320

SEMIN ARBOR

2

57 are 64 ca

R.D.Euro:47,63 R.A. Euro: 25,30

24927

L

Proprieta' per 1/1

UDINE (UD)

68

341

SEMINATIVO

2

19 are 75 ca

R.D.Euro:16,32 R.A. Euro: 8,67

L

Proprieta' per 1/1

UDINE (UD)

68

342

SEMINATIVO

2

64 are 30 ca

R.D.Euro:53,13 R.A. Euro: 28,23

L

Proprieta' per 1/1

UDINE (UD)

68

37

SEMINATIVO

2

1 ha 57 are 30 ca

R.D.Euro:129,98 R.A. Euro: 69,05

7057

L

Proprieta' per 1/1

UDINE (UD)

68

394

PRATO

2

1 are 24 ca

R.D.Euro:0,86 R.A. Euro: 0,48

L

Proprieta' per 1/1

UDINE (UD)

68

406

SEMINATIVO

2

1 are 7 ca

R.D.Euro:0,88 R.A. Euro: 0,47

L

Proprieta' per 1/1

UDINE (UD)

68

412

SEMINATIVO

2

29 are 75 ca

R.D.Euro:24,58 R.A. Euro: 13,06

L

Proprieta' per 1/1

UDINE (UD)

68

413

SEMINATIVO

2

2 are 40 ca

R.D.Euro:1,98 R.A. Euro: 1,05

L

Proprieta' per 1/1

UDINE (UD)

68

414

SEMINATIVO

2

3 are 54 ca

R.D.Euro:2,93 R.A. Euro: 1,55

L

Proprieta' per 1/1

UDINE (UD)

68

415

SEMINATIVO

2

27 are 66 ca

R.D.Euro:22,86 R.A. Euro: 12,14

L

Proprieta' per 1/1

UDINE (UD)

68

417

RELIT STRAD

9 are 93 ca

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

L

Proprieta' per 1/1

UDINE (UD)

68

420

SEMINATIVO

2

44 are 90 ca

R.D.Euro:37,10 R.A. Euro: 19,71

L

Proprieta' per 1/1

UDINE (UD)

68

421

SEMINATIVO

2

48 are 10 ca

R.D.Euro:39,75 R.A. Euro: 21,12

L

Proprieta' per 1/1

UDINE (UD)

68

422

SEMINATIVO

2

41 are 98 ca

R.D.Euro:34,69 R.A. Euro: 18,43

L

Proprieta' per 1/1

UDINE (UD)

68

423

SEMINATIVO

2

47 are 2 ca

R.D.Euro:38,85 R.A. Euro: 20,64

L

Proprieta' per 1/1

UDINE (UD)

68

69

SEMINATIVO

2

99 are 60 ca

R.D.Euro:82,30 R.A. Euro: 43,72

36421

L

Proprieta' per 1/1

UDINE (UD)

68

72

SEMIN ARBOR

2

26 are 40 ca

R.D.Euro:21,82 R.A. Euro: 11,59

17995

L

Proprieta' per 1/1

UDINE (UD)

68

76

SEMIN ARBOR

2

99 are 60 ca

R.D.Euro:82,30 R.A. Euro: 43,72

19430

 

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 1937

The economic-financial analysis has been made on the base of the b/s of the latests three years.

During the last years, it achieved profits (r.o.e. 3,57% on 2017) with an increase in 2017 (+14,39%).

The return on Investment in the last financial year was positive (2,61%) and reflects the field's average.

The amount of the operating result for the year 2017 is of Eur. 24.189.000 ,showing stability in respect to the value of 2016.

The gross operating margin of the latest financial year is of Eur. 72.331.000 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 (0,62) increasing compared to last year (0,58)

The equity capital is equal to Eur. 536.946.000 , unchanged if compared to 2016.

Total indebtedness was equal to Eur. 368.118.000 (Eur. 36.762.000 was the value of m/l term debts) showing a stable trend as opposed to 2016 (Eur. 360.623.683).

The recourse to financial credit is within the limits; on the other hand the recourse to suppliers' credit is rated as fairly high besides being higher than sector's average.

Liquidity is however good.

Accounts receivable average term is 88,16 days. , within the sector's average.

2017 financial year closed with a cash flow of Eur. 66.707.000

In the last financial year labour cost was of Eur. 63.112.000, with a 9,04% incidence on total costs of production. , whereas the incidence on sales revenues is of 9,21%.

Financial charges have a limited incidence (-0,06%) on sales volume.

 


Financial Data

 

Complete balance-sheet for the year

al 30/06/2017

(in Eur

x 1)

 

Item Type

Value

Sales

685.451.000

Profit (Loss) for the period

17.334.000

 

Complete balance-sheet for the year

al 30/06/2016

(in Eur

x 1)

 

Item Type

Value

Sales

599.205.595

Profit (Loss) for the period

12.929.478

 

Complete balance-sheet for the year

al 30/06/2015

(in Eur

x 1)

 

Item Type

Value

Sales

665.645.315

Profit (Loss) for the period

20.836.977

 

Complete balance-sheet for the year

al 30/06/2014

(in Eur

x 1)

 

Item Type

Value

Sales

743.020.750

Profit (Loss) for the period

31.416.683

 

Complete balance-sheet for the year

al 30/06/2013

(in Eur

x 1)

 

Item Type

Value

Sales

635.293.652

Profit (Loss) for the period

15.855.309

 

 

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 30/06/2017 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 30/06/2016 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 30/06/2015 - 12 Mesi - Currency: - Amounts x 1

 

Years

2017

2016

2015

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.

17.270

24.416

. . Industrial patent rights

1.126.316

1.859.808

. . Concessions,licenses,trademarks,etc.

4.112.000

. . Goodwill

. . Assets in formation and advance paymen.

926.000

2.016.436

1.622.049

. . Other intangible fixed assets

2.893.764

3.395.780

. Total Intangible Fixed Assets

5.038.000

6.053.786

6.902.053

. TANGIBLE FIXED ASSETS

. . Real estate

106.935.000

107.628.231

110.972.652

. . Plant and machinery

166.223.000

174.555.954

156.845.898

. . Industrial and commercial equipment

2.778.000

2.805.795

1.748.808

. . Other assets

570.000

566.380

810.192

. . Assets under construction and advances

170.742.000

172.791.625

157.168.279

. Total Tangible fixed assets

447.248.000

458.347.985

427.545.829

. FINANCIAL FIXED ASSETS

. . Equity investments

7.495.000

3.308.303

2.846.275

. . . Equity invest. in subsidiary companies

2.772.000

2.772.156

2.730.655

. . . Equity invest. in associated companies

100.000

100.000

75.000

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

4.623.000

436.147

40.620

. . Financial receivables

110.000

107.857

96.909

. . . . Within 12 months

. . . . Beyond 12 months

110.000

107.857

96.909

. . . 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

110.000

107.857

96.909

. . . . Within 12 months

. . . . Beyond 12 months

110.000

107.857

96.909

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

7.605.000

3.416.160

2.943.184

Total fixed assets

459.891.000

467.817.931

437.391.066

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

65.467.000

70.076.939

77.464.313

. . Work in progress and semimanufactured

74.817.000

67.754.049

63.869.813

. . Work in progress on order

. . Finished goods

73.376.000

63.261.090

78.345.512

. . Advance payments

. Total Inventories

213.660.000

201.092.078

219.679.638

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

216.064.000

191.451.869

251.857.118

. . Beyond 12 months

36.409.000

39.050.481

17.336.966

. . Trade receivables

167.868.000

179.209.816

211.925.749

. . . . Within 12 months

167.375.000

152.215.058

211.925.749

. . . . Beyond 12 months

493.000

26.994.758

. . Receivables due from subsid. comp.

1.372.144

577.125

. . . . Within 12 months

1.372.144

577.125

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

50.480.000

8.627.701

11.358.284

. . . . Within 12 months

24.671.000

8.627.701

11.358.284

. . . . Beyond 12 months

25.809.000

. . Receivables due from holding comp.

40.642

4.846.631

. . . . Within 12 months

40.642

4.846.631

. . . . Beyond 12 months

. . Fiscal Receivables

6.411.000

21.500.273

25.263.776

. . . . Within 12 months

6.411.000

9.444.550

7.926.810

. . . . Beyond 12 months

12.055.723

17.336.966

. . Receivables for anticipated taxes

2.984.000

3.446.611

3.625.175

. . . . Within 12 months

3.446.611

3.625.175

. . . . Beyond 12 months

2.984.000

. . Receivables due from third parties

24.730.000

16.305.163

11.597.344

. . . . Within 12 months

17.607.000

16.305.163

11.597.344

. . . . Beyond 12 months

7.123.000

. Total Credits not held as fixed assets

252.473.000

230.502.350

269.194.084

. 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

18.000

. LIQUID FUNDS

. . Bank and post office deposits

184.000

591.495

723.014

. . Checks

. . Banknotes and coins

4.000

30.820

29.550

. Total Liquid funds

188.000

622.315

752.564

Total current assets

466.339.000

432.216.743

489.626.286

ADJUSTMENT ACCOUNTS

. Discount on loans

. Other adjustment accounts

258.000

401.067

412.035

Total adjustments accounts

258.000

401.067

412.035

TOTAL ASSETS

926.488.000

900.435.741

927.429.387

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

290.000.000

290.000.000

290.000.000

. Additional paid-in capital

525.000

525.055

525.055

. Revaluation reserves

. Legal reserve

12.482.000

11.835.409

10.793.560

. Reserve for Own shares

. Statute reserves

. Other reserves

216.605.000

203.121.686

183.326.560

. Accumulated Profits (Losses)

. Profit( loss) of the year

17.334.000

12.929.478

20.836.977

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

536.946.000

518.411.628

505.482.152

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

344.773

793.977

. . Taxation fund, also differed

609.000

60.917

. . Other funds

1.439.000

754.172

1.605.783

Total Reserves for Risks and Charges

2.048.000

1.159.862

2.399.760

Employee termination indemnities

4.890.000

5.147.519

5.835.959

ACCOUNTS PAYABLE

. . . . Within 12 months

331.356.000

300.448.683

315.411.630

. . . . Beyond 12 months

36.762.000

60.175.000

82.725.000

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

11.501.058

. . . . Within 12 months

8.001.058

. . . . Beyond 12 months

3.500.000

. . Due to banks

100.570.000

105.240.930

144.271.038

. . . . Within 12 months

63.808.000

49.615.930

63.646.038

. . . . Beyond 12 months

36.762.000

55.625.000

80.625.000

. . Due to other providers of finance

1.050.000

2.100.000

3.150.000

. . . . Within 12 months

1.050.000

1.050.000

1.050.000

. . . . Beyond 12 months

1.050.000

2.100.000

. . Advances from customers

114.863

12.617

. . . . Within 12 months

114.863

12.617

. . . . Beyond 12 months

. . Trade payables

206.112.000

178.885.211

185.417.390

. . . . Within 12 months

206.112.000

178.885.211

185.417.390

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

502.156

. . . . Within 12 months

502.156

. . . . Beyond 12 months

. . Due to associated companies

11.832.000

6.081.975

23.241.567

. . . . Within 12 months

11.832.000

6.081.975

23.241.567

. . . . Beyond 12 months

. . Due to holding companies

29.797.000

38.853.902

24.600.413

. . . . Within 12 months

29.797.000

38.853.902

24.600.413

. . . . Beyond 12 months

. . Due to the tax authorities

2.929.000

2.023.719

1.998.960

. . . . Within 12 months

2.929.000

2.023.719

1.998.960

. . . . Beyond 12 months

. . Due to social security and welfare inst.

3.908.000

3.848.558

3.894.932

. . . . Within 12 months

3.908.000

3.848.558

3.894.932

. . . . Beyond 12 months

. . Other payables

11.920.000

11.471.311

11.549.713

. . . . Within 12 months

11.920.000

11.471.311

11.549.713

. . . . Beyond 12 months

Total accounts payable

368.118.000

360.623.683

398.136.630

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

13.886.000

15.093.049

15.574.886

Total adjustment accounts

13.886.000

15.093.049

15.574.886

TOTAL LIABILITIES

925.888.000

900.435.741

927.429.387

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

Civil and fiscal norms relation

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

685.451.000

599.205.595

665.645.315

. Changes in work in progress

17.179.000

-11.200.186

-8.858.442

. Changes in semi-manufact. products

. Capitalization of internal work

1.109.001

881.314

. Other income and revenues

19.747.000

15.867.410

21.907.757

. . Contributions for operating expenses

5.484.000

36.080

. . Different income and revenues

14.263.000

15.867.410

21.871.677

Total value of production

722.377.000

604.981.820

679.575.944

PRODUCTION COSTS

. Raw material,other materials and consum.

403.870.000

318.160.975

401.363.046

. Services received

168.709.000

147.176.798

150.056.574

. Leases and rentals

8.466.000

7.669.144

6.729.730

. Payroll and related costs

63.112.000

59.832.285

57.887.112

. . Wages and salaries

45.267.000

42.217.206

40.671.074

. . Social security contributions

14.794.000

14.551.641

14.245.251

. . Employee termination indemnities

3.048.988

2.960.457

. . Pension and similar

. . Other costs

3.051.000

14.450

10.330

. Amortization and depreciation

47.529.000

41.023.422

38.016.906

. . Amortization of intangible fixed assets

1.350.000

1.752.577

1.659.575

. . Amortization of tangible fixed assets

39.199.000

37.519.493

35.988.088

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

6.980.000

1.751.352

369.243

. Changes in raw materials

4.610.000

7.387.374

-9.515.363

. Provisions to risk reserves

613.000

. Other provisions

276.585

499.095

. Other operating costs

1.279.000

2.554.640

2.678.310

Total production costs

698.188.000

584.081.223

647.715.410

Diff. between value and cost of product.

24.189.000

20.900.597

31.860.534

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

211.000

1.202

200.400

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

181.000

220.857

936.390

. . 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

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

. Interest and other financial expense

-813.000

-1.818.508

-1.689.206

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

-421.000

-1.596.449

-552.416

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

54.000

. . Of equity investments

54.000

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

. . Of securities incl.among current assets

. Devaluation

922.000

-632.140

. . Of equity investments

-632.140

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

976.000

-632.140

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

260.000

1.015.914

386.063

. . Gains on disposals

. . Other extraordinary income

260.000

1.015.914

386.063

. Extraordinary expense

-1.171.820

-999.991

. . Losses on disposals

. . Taxes relating to prior years

-366.917

-349.826

. . Other extraordinary expense

-804.903

-650.165

Total extraordinary income and expense

260.000

-155.906

-613.928

Results before income taxes

25.004.000

18.516.102

30.694.190

. Taxes on current income

5.826.000

5.586.624

9.857.213

. . current taxes

5.062.000

5.509.167

9.828.688

. . differed taxes(anticip.)

522.000

77.457

28.525

. Net income for the period

19.178.000

12.929.478

20.836.977

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

19.178.000

12.929.478

20.836.977

 

 

RATIOS

Value Type

as at 30/06/2017

as at 30/06/2016

as at 30/06/2015

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,50

0,52

0,47

0,30

Elasticity Ratio

Units

0,50

0,48

0,53

0,68

Availability of stock

Units

0,23

0,22

0,24

0,21

Total Liquidity Ratio

Units

0,27

0,26

0,29

0,42

Quick Ratio

Units

0,00

0,00

0,00

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,62

0,58

0,62

2,31

Self Financing Ratio

Units

0,58

0,58

0,55

0,21

Capital protection Ratio

Units

0,43

0,42

0,39

0,61

Liabilities consolidation quotient

Units

0,13

0,22

0,28

0,17

Financing

Units

0,69

0,70

0,79

3,62

Permanent Indebtedness Ratio

Units

0,62

0,65

0,64

0,36

M/L term Debts Ratio

Units

0,04

0,07

0,10

0,10

Net Financial Indebtedness Ratio

Units

0,19

0,23

0,29

1,42

CORRELATION

Fixed assets ratio

Units

1,26

1,25

1,36

1,11

Current ratio

Units

1,41

1,44

1,55

1,10

Acid Test Ratio-Liquidity Ratio

Units

0,76

0,77

0,86

0,72

Structure's primary quotient

Units

1,17

1,11

1,16

0,81

Treasury's primary quotient

Units

0,00

0,00

0,00

0,02

Rate of indebtedness ( Leverage )

%

172,55

173,69

183,47

468,75

Current Capital ( net )

Value

134.983.000

131.768.060

174.214.656

525.922

RETURN

Return on Sales

%

9,73

9,00

8,84

2,32

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

%

3,57

2,49

4,12

3,79

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

%

4,66

3,57

6,07

10,56

Return on Investment ( R.O.I. )

%

2,61

2,32

3,44

3,84

Return/ Sales

%

3,53

3,49

4,79

3,06

Extra Management revenues/charges incid.

%

79,28

61,86

65,40

32,18

Cash Flow

Value

66.707.000

53.952.900

58.853.883

1.200.022

Operating Profit

Value

24.189.000

20.900.597

31.860.534

1.374.962

Gross Operating Margin

Value

72.331.000

62.200.604

70.376.535

2.131.798

MANAGEMENT

Credits to clients average term

Days

88,16

107,67

123,69

85,05

Debts to suppliers average term

Days

153,49

170,73

150,45

89,46

Average stock waiting period

Days

112,21

120,82

118,81

47,61

Rate of capital employed return ( Turnover )

Units

0,74

0,67

0,72

1,45

Rate of stock return

Units

3,21

2,98

3,03

7,34

Labour cost incidence

%

9,21

9,99

8,70

5,48

Net financial revenues/ charges incidence

%

-0,06

-0,27

-0,08

-1,06

Labour cost on purchasing expenses

%

9,04

10,24

8,94

5,52

Short-term financing charges

%

0,22

0,50

0,42

2,49

Capital on hand

%

135,16

150,27

139,33

68,88

Sales pro employee

Value

623.137

554.563

626.785

796.124

Labour cost pro employee

Value

57.374

55.374

54.508

44.281

 

 

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

:

528.246

Population living in the region

:

1.204.718

Number of families in the region

:

516.349

 

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

 

- per food products

:

377

- per non food products

:

1.727

- per energy consume

:

114



Sector Data

 

The values are calculated on a base of 377 significant companies.

The companies cash their credits on an average of 85 dd.

The average duration of suppliers debts is about 89 dd.

The sector's profitability is on an average of 2,32%.

The labour cost affects the turnover in the measure of 5,48%.

Goods are held in stock in a range of 48 dd.

The difference between the sales volume and the resources used to realize it is about 1,45.

The employees costs represent the 5,52% 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 3.901 protested subjects are found; in the province they count to 1.638.

The insolvency index for the region is 0,33, , while for the province it is 0,31.

Total Bankrupt companies in the province : 2.215.

Total Bankrupt companies in the region : 5.085.

 

 

 

 

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.89

UK Pound

1

INR 88.60

Euro

1

INR 78.12

Euro

1

INR 78.10

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VIV

 

 

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.