MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

516596

Report Date :

26.06.2018

 

IDENTIFICATION DETAILS

 

Name :

SALVAGNINI ITALIA S.P.A.

 

 

Registered Office :

Via Guido Salvagnini, 51, 36040 - Sarego (VI)

 

 

Country :

Italy

 

 

Financials (as on) :

30.04.2016

 

 

Date of Incorporation :

07.05.1993

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

·         Manufacture of other electrical equipment

·         Manufacture of other special-purpose machinery n.e.c. (including spare parts and accessories)

·         Installation of equipment for measuring, controlling, testing, navigating and similars ( including equipment for controlling industrial processes)

·         Software publishing

 

 

No. of Employees :

From 500 to 750

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

A+

 

Credit Rating

 

Explanation

Rating Comments

A+

Low Risk

Business dealings permissible with low risk of default

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(31.12.2017)

Current Rating

(01.04.2018)

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

 

Italy is the third-largest economy in the euro zone, but its exceptionally high public debt and structural impediments to growth have rendered it vulnerable to scrutiny by financial markets. Public debt has increased steadily since 2007, reaching 131% of GDP in 2017. Investor concerns about Italy and the broader euro-zone crisis eased in 2013, bringing down Italy's borrowing costs on sovereign government debt from euro-era records. The government still faces pressure from investors and European partners to sustain its efforts to address Italy's longstanding structural economic problems, including labor market inefficiencies, a sluggish judicial system, and a weak banking sector. Italy’s economy returned to modest growth in late 2014 for the first time since 2011. In 2015-16, Italy’s economy grew at about 1% each year, and in 2017 growth accelerated to 1.5% of GDP. In 2017, overall unemployment was 11.4%, but youth unemployment remained high at 37.1%.

 

Source : CIA

 

 


Company name & address

 

SALVAGNINI ITALIA S.P.A.

Via Guido Salvagnini, 51

36040 - Sarego (VI) -IT-

 

 

Summary

 

Fiscal Code

:

02338250240

Legal Form

:

Joint Stock Company

start of Activities

:

19/05/1993

Equity

:

Over 2.582.254

Turnover Range

:

over 129.114.224

Number of Employees

:

From 500 to 750

 

 

Activity

 

Manufacture of other electrical equipment

Manufacture of other special-purpose machinery n.e.c. (including spare parts and accessories)

Installation of equipment for measuring, controlling, testing, navigating and similars ( including equipment for controlling industrial processes)

Software publishing

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 02338250240

 

Foreign Trade Reg. no. : 039193 of Vicenza since 02/06/1995

 

Chamber of Commerce no. : 174721 of Piacenza

 

Chamber of Commerce no. : 138064 of Trento

 

Chamber of Commerce no. : 223845 of Vicenza since 28/05/1993

 

Firms' Register : VI116-29192 of Vicenza since 19/02/1996

 

V.A.T. Code : 02338250240

 

Tribunal Co. Register : 29192 of since 26/05/1993

 

Foundation date

: 07/05/1993

Establishment date

: 07/05/1993

Start of Activities

: 19/05/1993

Legal duration

: 31/12/2050

Nominal Capital

: 25.000.000

Subscribed Capital

: 25.000.000

Paid up Capital

: 25.000.000

 

Legal mail :

SALVAGNINIGROUP@LEGALMAIL.IT

 

 

Members

 

Scarpari

Francesco

 

Born in Vicenza

(VI)

on 03/10/1955

- Fiscal Code : SCRFNC55R03L840N

 

Residence:

Guido Salvagnini

, 51

- 36040

Sarego

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

06/09/2017

Board Chairman

06/09/2017

Managing Director

06/09/2017

 

No Prejudicial events are reported

 

No Protests registered

 

Lualdi

Stefano

 

Born in Milano

(MI)

on 03/02/1967

- Fiscal Code : LLDSFN67B03F205O

 

Residence:

G. Puccini

, 9

- 20023

Cerro Maggiore

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

22/12/2016

Director

06/09/2017

 

No Prejudicial events are reported

 

No Protests registered

 

Conchetto

Michele

 

Born in Venezia

(VE)

on 13/09/1961

- Fiscal Code : CNCMHL61P13L736G

 

Residence:

Castello

, 6634

- 30122

Venezia

(VE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

28/02/2018

 

No Prejudicial events are reported

 

No Protests registered

 

Sianesi

Andrea

 

Born in Milano

(MI)

on 25/11/1961

- Fiscal Code : SNSNDR61S25F205K

 

Residence:

Vincenzo Monti

, 5

- 20123

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

06/09/2017



Salvagnini Holding S.p.a.

 

 

Residence:

Guido Salvagnini

, 51

- 36040

Sarego

(VI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

14/05/2009

 

No Prejudicial events are reported

 

No Protests registered

 

Bonuzzi

Tommaso

 

Born in Bussolengo

(VR)

on 20/12/1969

- Fiscal Code : BNZTMS69T20B296G

 

Residence:

Alessandro Manzoni

, 28

- 37011

Bardolino

(VR)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

22/12/2016

 

No Prejudicial events are reported

 

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.

 

Scarpari

Francesco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

SALVAGNINI S.P.A.

Sarego (VI) - IT -

00888490240

Sole Director

Withdrawn

Registered

Omera S.r.l.

Schio (VI) - IT -

08808900156

Director

Withdrawn

Registered

SALVAGNINI MECCANICA S.P.A.

Rovereto (TN) - IT -

01977570249

Sole Director

Withdrawn

Registered

Salvagnini Industriale S.p.a.

Montefredane (AV) - IT -

02092500640

Director

Active

Registered

Salvagnini Industriale S.p.a.

Montefredane (AV) - IT -

02092500640

Board Chairman

Active

Registered

Salvagnini Holding S.p.a.

Sarego (VI) - IT -

03505080246

Managing Director

Active

Registered

Salvagnini Holding S.p.a.

Sarego (VI) - IT -

03505080246

Director

Active

Registered

Salvagnini Holding S.p.a.

Sarego (VI) - IT -

03505080246

Sole Director

Withdrawn

Registered

Salvagnini Holding S.p.a.

Sarego (VI) - IT -

03505080246

Board Chairman

Active

Registered

Salvagnini Robotica S.r.l.

Brendola (VI) - IT -

04026430241

Director

Active

Registered

Salvagnini Robotica S.r.l.

Brendola (VI) - IT -

04026430241

Sole Director

Withdrawn

Registered

Salvagnini Robotica S.r.l.

Brendola (VI) - IT -

04026430241

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

Salvagnini Holding S.p.a.

Sarego - IT -

03505080246

25.000.000 .Eur

100,00



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

Matrix - S.r.l.

Schio - IT -

02378780247

5.000 .Eur

5,00

Active

Salvagnini Robotica S.r.l.

Brendola - IT -

04026430241

500.000 .Eur

100,00

Active

Salvagnini Industriale S.p.a.

Montefredane - IT -

02092500640

2.500.000 .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

 

Guido Salvagnini

, 51

- 36040

- Sarego

(VI)

- IT -

 

PHONE

: 0444725111

 

FAX

: 0444436404

 

Website

: WWW.SALVAGNINI.COM

 

Legal mail

: SALVAGNINIGROUP@LEGALMAIL.IT

 

-

Branch

(Warehouse)

since 01/02/2015

 

Pompele

, 25

- 36040

- Sarego

(VI)

- IT -

 

Employees

: 710

 

Fittings and Equipment for a value of 3.480.000

Eur

 

Stocks for a value of 37.820.000

Eur

 

Work in progress for a value of 9.190.000

Eur

 

The firm has a direct commercial organization

Sales are on an international scale.

The company 's mainly customers are companies.

Company generally accepts payments with terms of 60/90 days.

Financial means used for sale: bank transfers and bank orders.

Purchases are mainly paid with terms of 30/90 days.

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

 

Import comes generally from the following nations:

- France

 

- Germany

 

- Finland

 

Traded Brands / Suppliers

 

- Alpewa

 

- Schechtl

 

- Salvagnini

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

The firm absorbed by merging of

 

SALVAGNINI SERVIZI S.R.L.

 

, Sarego-via Monticello Di Fara

(VI)

- IT -

 

Date

:

06/04/1995

 

Project of merging by taking over of

 

SALVAGNINI MECCANICA S.P.A.

 

TACCHI

, 1

, 38068

, Rovereto

(TN)

- IT -

 

Fiscal Code: 01977570249

 

Date

Merging/splitting-up project:

10/10/1997

 

The firm absorbed by merging of

 

SALVAGNINI MECCANICA S.P.A.

 

TACCHI

, 1

, 38068

, Rovereto

(TN)

- IT -

 

Fiscal Code: 01977570249

 

Date

:

07/04/1998

 

Project of merging by taking over of

 

SALVAGNINI S.P.A.

 

della Favorita

, 36040

, Sarego

(VI)

- IT -

 

Fiscal Code: 00888490240

 

Date

Merging/splitting-up project:

30/10/2000

 

The firm absorbed by merging of

 

SALVAGNINI S.P.A.

 

della Favorita

, 36040

, Sarego

(VI)

- IT -

 

Fiscal Code: 00888490240

 

Date

:

07/06/2001

 

Resolution of merging of

 

SALVAGNINI SERVIZI S.R.L.

 

, Sarego-via Monticello Di Fara

(VI)

- IT -

 

Date

:

06/04/1995

 

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 D'IMPRESA S.P.A.

MONTECCHIO MAGGIORE

VIA DEGLI ALBERI,

36077

Montecchio Maggiore (VI)

3226

60530

BANCA INTESASANPAOLO S.P.A.

3069

0

BANCA POPOLARE DI VICENZA - SOCIETA'COO

AG. DI MELEDO-SAREGO

VIA DAMIANO CHIESA

36040

Sarego (VI)

5728

60730



National Real Estates Survey

 

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

 

Town

Cadastre

No. Immovables

Up to Date

SAREGO (VI)

Buildings

3

21/06/2018

SAREGO (VI)

Land

4

21/06/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

SAREGO (VI) VIA A. POMPELE, 4 Piano T-1

21

205

4

cat. D/1

Euro: 12.460,00

B

Proprieta' per 1/1

SAREGO (VI) VIA G. SALVAGNINI, 51 Piano S1-T - 1-2

21

48

10

cat. D/1

Euro: 215.770,00

B

Proprieta' per 1/1

SAREGO (VI) VIA PALAZZETTO, 1 Piano T

21

48

11

cat. A/10

U

20 vani

Euro:3.976,72

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1/1

SAREGO (VI)

21

163

SEMIN ARBOR

1

1 are 22 ca

R.D.Euro:1,57 (*) R.A. Euro: 0,69

3254

L

Proprieta' per 1/1

SAREGO (VI)

21

208

SEMINATIVO

1

9 are 40 ca

R.D.Euro:12,08 (*) R.A. Euro: 5,34

5825

L

Proprieta' per 1/1

SAREGO (VI)

21

456

RELIT STRAD

3 are 58 ca

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

L

Proprieta' per 1/1

SAREGO (VI)

21

590

SEMIN ARBOR

1

7 are 63 ca

R.D.Euro:9,80 (*) R.A. Euro: 4,33

 

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 1993

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

During the last years, it recorded positive net results (r.o.e. 9,25% in 2016) and during the last financial year an increase in sales volume was registered (+18,24% in 2016).

The operating result was positive in the last financial year (6,63%) and in line with the sector's average.

An operating result of Eur. 14.550.149 has been registered. increasing if compared to the yeart 2015.

The gross operating margin of the latest financial year is of Eur. 19.451.452 showing an upward trend if compared to 2015.

From a financial aspect the company's status covers total short-term debts; the indebtedness volume in 2016 is in fact 0,37 improved in comparison with the year before (0,5.).

The equity capital is equal to Eur. 103.711.929 on stable levels.

Total indebtedness was equal to Eur. 99.623.507 (Eur. 11.912.038 was the value of m/l term debts) showing a stable trend as opposed to 2015 (Eur. 104.834.752).

Financial debts exposure is under control while the recourse to commercial credit is rather frequent but lower than the field average.

Liquidity is good (1,72)

Accounts receivable average term is 61,03 days. , a value lower than the sector's average.

2016 financial year closed with a cash flow of Eur. 13.764.303

In the last financial year labour cost was of Eur. 40.288.563, with a 18% incidence on total costs of production. , whereas the incidence of such costs on sales revenues is equal to 17,15%.

Financial incomes cover financial charges.

 

Financial Data

 

Complete balance-sheet for the year

al 30/04/2016

(in Eur

x 1)

 

Item Type

Value

Sales

234.858.506

Profit (Loss) for the period

9.597.000

 

Complete balance-sheet for the year

al 30/04/2015

(in Eur

x 1)

 

Item Type

Value

Sales

198.626.649

Profit (Loss) for the period

3.308.356

 

Complete balance-sheet for the year

al 30/04/2014

(in Eur

x 1)

 

Item Type

Value

Sales

205.296.387

Profit (Loss) for the period

2.443.908

 

Complete balance-sheet for the year

al 30/04/2013

(in Eur

x 1)

 

Item Type

Value

Sales

198.450.853

Profit (Loss) for the period

8.419.981

 

Complete balance-sheet for the year

al 30/04/2012

(in Eur

x 1)

 

Item Type

Value

Sales

208.742.881

Profit (Loss) for the period

6.883.692



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 30/04/2016 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 30/04/2015 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 30/04/2014 - 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

656.877

734.715

750.817

. . Concessions,licenses,trademarks,etc.

2.082.778

2.467.248

2.851.302

. . Goodwill

. . Assets in formation and advance paymen.

1.355.155

931.125

926.481

. . Other intangible fixed assets

52.427

105.753

69.062

. Total Intangible Fixed Assets

4.147.237

4.238.841

4.597.662

. TANGIBLE FIXED ASSETS

. . Real estate

25.391.479

25.941.344

26.329.948

. . Plant and machinery

2.486.647

2.185.051

3.171.041

. . Industrial and commercial equipment

993.548

864.700

711.432

. . Other assets

1.882.812

1.664.560

1.671.475

. . Assets under construction and advances

2.038.830

58.665

374.015

. Total Tangible fixed assets

32.793.316

30.714.320

32.257.911

. FINANCIAL FIXED ASSETS

. . Equity investments

30.828.176

29.105.546

28.968.417

. . . Equity invest. in subsidiary companies

30.828.035

29.105.405

28.968.281

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

141

141

136

. . Financial receivables

2.372

1.736

1.834

. . . . Within 12 months

1.736

1.834

. . . . Beyond 12 months

2.372

. . . 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

2.372

1.736

1.834

. . . . Within 12 months

1.736

1.834

. . . . Beyond 12 months

2.372

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

30.830.548

29.107.282

28.970.251

Total fixed assets

67.771.101

64.060.443

65.825.824

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

18.199.087

16.801.928

16.790.876

. . Work in progress and semimanufactured

6.526.431

5.378.490

4.819.930

. . Work in progress on order

9.191.873

9.595.972

7.710.121

. . Finished goods

3.537.734

3.901.220

3.634.236

. . Advance payments

365.517

84.275

584.582

. Total Inventories

37.820.642

35.761.885

33.539.745

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

58.420.937

74.559.508

63.834.707

. . Beyond 12 months

5.155.115

4.653.140

5.519.056

. . Trade receivables

39.817.309

36.981.893

37.007.964

. . . . Within 12 months

35.444.972

32.328.753

31.488.908

. . . . Beyond 12 months

4.372.337

4.653.140

5.519.056

. . Receivables due from subsid. comp.

13.758.735

25.067.694

15.046.715

. . . . Within 12 months

13.758.735

25.067.694

15.046.715

. . . . 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

. . Fiscal Receivables

2.506.902

11.468.723

12.632.597

. . . . Within 12 months

2.506.902

11.468.723

12.632.597

. . . . Beyond 12 months

. . Receivables for anticipated taxes

6.215.415

4.848.841

3.738.010

. . . . Within 12 months

5.432.637

4.848.841

3.738.010

. . . . Beyond 12 months

782.778

. . Receivables due from third parties

1.277.691

845.497

928.477

. . . . Within 12 months

1.277.691

845.497

928.477

. . . . Beyond 12 months

. Total Credits not held as fixed assets

63.576.052

79.212.648

69.353.763

. 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

49.413.855

40.819.411

17.999.199

. . Checks

. . Banknotes and coins

20.771

20.884

17.629

. Total Liquid funds

49.434.626

40.840.295

18.016.828

Total current assets

150.831.320

155.814.828

120.910.336

ADJUSTMENT ACCOUNTS

. Discount on loans

887.718

660.666

733.047

. Other adjustment accounts

Total adjustments accounts

887.718

660.666

733.047

TOTAL ASSETS

219.490.139

220.535.937

187.469.207

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

25.000.000

25.000.000

25.000.000

. Additional paid-in capital

14.513.976

14.513.976

14.513.976

. Revaluation reserves

20.050.616

20.050.616

20.050.616

. Legal reserve

3.797.987

3.632.570

3.510.374

. Reserve for Own shares

. Statute reserves

. Other reserves

249.947

32.427

66.579

. Accumulated Profits (Losses)

30.502.403

28.576.984

28.471.120

. Profit( loss) of the year

9.597.000

3.308.356

2.443.908

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

103.711.929

95.114.929

94.056.573

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

617.253

571.398

532.532

. . Taxation fund, also differed

142.473

4.449.537

231.803

. . Other funds

6.242.000

5.908.064

5.126.714

Total Reserves for Risks and Charges

7.001.726

10.928.999

5.891.049

Employee termination indemnities

8.225.082

8.530.009

9.354.561

ACCOUNTS PAYABLE

. . . . Within 12 months

87.711.469

88.396.008

65.080.271

. . . . Beyond 12 months

11.912.038

16.438.744

12.005.659

. . 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

16.437.523

31.481.101

16.091.668

. . . . Within 12 months

4.646.073

15.042.357

4.086.009

. . . . Beyond 12 months

11.791.450

16.438.744

12.005.659

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

20.040.253

15.255.474

12.051.559

. . . . Within 12 months

20.040.253

15.255.474

12.051.559

. . . . Beyond 12 months

. . Trade payables

32.128.920

30.302.165

23.477.359

. . . . Within 12 months

32.128.920

30.302.165

23.477.359

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

18.516.395

15.754.932

16.251.892

. . . . Within 12 months

18.516.395

15.754.932

16.251.892

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

3.183.215

3.500.481

821.362

. . . . Within 12 months

3.183.215

3.500.481

821.362

. . . . Beyond 12 months

. . Due to social security and welfare inst.

1.866.783

1.725.863

1.899.890

. . . . Within 12 months

1.866.783

1.725.863

1.899.890

. . . . Beyond 12 months

. . Other payables

7.450.418

6.814.736

6.492.200

. . . . Within 12 months

7.329.830

6.814.736

6.492.200

. . . . Beyond 12 months

120.588

Total accounts payable

99.623.507

104.834.752

77.085.930

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

927.895

1.127.248

1.081.094

Total adjustment accounts

927.895

1.127.248

1.081.094

TOTAL LIABILITIES

219.490.139

220.535.937

187.469.207

 

 

 

 

 

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

234.858.506

198.626.649

205.296.387

. Changes in work in progress

736.304

798.805

-823.650

. Changes in semi-manufact. products

-404.098

1.885.851

-1.617.102

. Capitalization of internal work

84.557

183.726

134.557

. Other income and revenues

3.100.342

2.855.418

3.194.193

. . Contributions for operating expenses

48.241

49.915

120.980

. . Different income and revenues

3.052.101

2.805.503

3.073.213

Total value of production

238.375.611

204.350.449

206.184.385

PRODUCTION COSTS

. Raw material,other materials and consum.

136.468.039

118.428.648

122.290.695

. Services received

41.371.194

. Leases and rentals

1.195.146

35.894.126

37.745.728

. Payroll and related costs

40.288.563

38.267.284

38.983.005

. . Wages and salaries

29.915.177

28.260.873

28.657.215

. . Social security contributions

8.428.114

8.071.564

8.201.002

. . Employee termination indemnities

1.740.279

1.739.492

1.760.352

. . Pension and similar

159.057

158.524

162.120

. . Other costs

45.936

36.831

202.316

. Amortization and depreciation

4.167.303

4.342.522

4.099.101

. . Amortization of intangible fixed assets

1.128.166

1.133.883

1.225.307

. . Amortization of tangible fixed assets

2.229.183

2.578.043

2.445.421

. . Depreciation of tangible fixed assets

33.333

279.428

. . Writedown of current receiv.and of liquid

776.621

351.168

428.373

. Changes in raw materials

-1.445.309

-37.793

-541.560

. Provisions to risk reserves

4.000

127.000

4.232

. Other provisions

730.000

440.000

520.000

. Other operating costs

1.046.526

785.100

816.873

Total production costs

223.825.462

198.246.887

203.918.074

Diff. between value and cost of product.

14.550.149

6.103.562

2.266.311

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

4.407.780

3.224.121

2.773.888

. . In subsidiary companies

4.407.780

3.224.121

2.773.888

. . In associated companies

. . In other companies

. Other financial income

898.828

3.598.076

933.830

. . 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

58.197

97.630

. . Financ.income other than the above

898.828

3.539.879

836.200

. . . - Subsidiary companies

329.285

354.110

259.178

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

569.543

3.185.769

577.022

. Interest and other financial expense

-398.232

-708.302

-1.338.318

. . Towards subsidiary companies

-8.744

-22.309

-39.285

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-389.488

-685.993

-1.299.033

Total financial income and expense

4.908.376

6.113.895

2.369.400

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

574.772

315.551

441.080

. . Of equity investments

574.772

315.551

441.080

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

. . Of securities incl.among current assets

. Devaluation

-1.139.142

-822.010

-1.012.237

. . Of equity investments

-1.139.142

-822.010

-1.012.237

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-564.370

-506.459

-571.157

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

. . Gains on disposals

. . Other extraordinary income

. Extraordinary expense

-5.158.612

-5.783.580

-145.756

. . Losses on disposals

. . Taxes relating to prior years

-5.158.084

-4.226.448

-145.756

. . Other extraordinary expense

-528

-1.557.132

Total extraordinary income and expense

-5.158.612

-5.783.580

-145.756

Results before income taxes

13.735.543

5.927.418

3.918.798

. Taxes on current income

4.138.543

2.619.062

1.474.890

. . current taxes

5.585.733

3.738.607

1.509.026

. . differed taxes(anticip.)

-1.447.190

-1.102.115

-103.476

. Net income for the period

9.597.000

3.308.356

2.443.908

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

9.597.000

3.308.356

2.443.908

 

 

RATIOS

Value Type

as at 30/04/2016

as at 30/04/2015

as at 30/04/2014

Sector Average

COMPOSITION ON INVESTMENT

Rigidity Ratio

Units

0,31

0,29

0,35

0,12

Elasticity Ratio

Units

0,69

0,71

0,64

0,85

Availability of stock

Units

0,17

0,16

0,18

0,13

Total Liquidity Ratio

Units

0,51

0,54

0,47

0,64

Quick Ratio

Units

0,23

0,19

0,10

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,37

0,50

0,50

5,60

Self Financing Ratio

Units

0,47

0,43

0,50

0,14

Capital protection Ratio

Units

0,67

0,70

0,71

0,50

Liabilities consolidation quotient

Units

0,23

0,28

0,33

0,10

Financing

Units

0,96

1,10

0,82

5,75

Permanent Indebtedness Ratio

Units

0,56

0,54

0,62

0,26

M/L term Debts Ratio

Units

0,09

0,11

0,11

0,08

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,40

CORRELATION

Fixed assets ratio

Units

1,83

1,87

1,75

1,96

Current ratio

Units

1,72

1,76

1,86

1,12

Acid Test Ratio-Liquidity Ratio

Units

1,29

1,36

1,34

0,90

Structure's primary quotient

Units

1,53

1,48

1,43

1,30

Treasury's primary quotient

Units

0,56

0,46

0,28

0,04

Rate of indebtedness ( Leverage )

%

211,63

231,86

199,32

713,38

Current Capital ( net )

Value

63.119.851

67.418.820

55.830.065

112.184

RETURN

Return on Sales

%

5,86

3,85

3,19

4,30

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

%

9,25

3,48

2,60

8,44

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

%

13,24

6,23

4,17

29,86

Return on Investment ( R.O.I. )

%

6,63

2,77

1,21

5,11

Return/ Sales

%

6,20

3,07

1,10

5,02

Extra Management revenues/charges incid.

%

65,96

54,20

107,84

36,52

Cash Flow

Value

13.764.303

7.650.878

6.543.009

56.542

Operating Profit

Value

14.550.149

6.103.562

2.266.311

91.982

Gross Operating Margin

Value

19.451.452

11.013.084

6.889.644

136.494

MANAGEMENT

Credits to clients average term

Days

61,03

67,03

64,90

154,26

Debts to suppliers average term

Days

101,84

107,44

89,37

134,32

Average stock waiting period

Days

57,97

64,82

58,81

41,31

Rate of capital employed return ( Turnover )

Units

1,07

0,90

1,10

1,08

Rate of stock return

Units

6,21

5,55

6,12

8,58

Labour cost incidence

%

17,15

19,27

18,99

20,16

Net financial revenues/ charges incidence

%

2,09

3,08

1,15

-1,17

Labour cost on purchasing expenses

%

18,00

19,30

19,12

19,80

Short-term financing charges

%

0,40

0,68

1,74

2,12

Capital on hand

%

93,46

111,03

91,32

92,31

Sales pro employee

Value

186.543

166.214

168.552

169.642

Labour cost pro employee

Value

32.000

32.022

32.005

34.748

 

 

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

:

831.356

Population living in the region

:

4.699.950

Number of families in the region

:

1.813.210

 

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

 

- per food products

:

456

- per non food products

:

2.052

- per energy consume

:

127



Sector Data

 

The values are calculated on a base of 228 significant companies.

The companies cash their credits on an average of 154 dd.

The average duration of suppliers debts is about 134 dd.

The sector's profitability is on an average of 4,30%.

The labour cost affects the turnover in the measure of 20,16%.

Goods are held in stock in a range of 41 dd.

The difference between the sales volume and the resources used to realize it is about 1,08.

The employees costs represent the 19,80% 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 2.234.

The insolvency index for the region is 0,30, , while for the province it is 0,27.

Total Bankrupt companies in the province : 2.546.

Total Bankrupt companies in the region : 16.714.

 

 

 

 

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 68.15

UK Pound

1

INR 90.27

Euro

1

INR 79.35

Euro

1

INR 79.85

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRA

 

 

Report Prepared by :

TPT

 


 

RATING EXPLANATIONS

 

Credit Rating

 

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

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

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.