MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

498860

Report Date :

22.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

RASELLI FRANCO S.P.A.

 

 

Registered Office :

Zona Artigianale Orafa D2,

15048 - Valenza (AL

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

18.09.1985

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of Jewellery and Related Articles.

 

 

No. of Employees :

From 91 to 110

 

 

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 :

Slow but Correct

 

 

Litigation :

Clear

 

 

NOTES:

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

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

Italy

A1

A1

 

Risk Category

ECGC

Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 

 


 

ITALY - ECONOMIC OVERVIEW

 

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

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

 

 

Source : CIA

 

 


 

COMPANY NAME AND ADDRESS

 

RASELLI FRANCO S.P.A.

 

Zona Artigianale Orafa D2,       

 

15048 - Valenza (AL) -IT-

 

 

Summary

 

Fiscal Code

:

01230410068

Legal Form

:

Joint stock company

start of Activities

:

19/09/1985

Equity

:

Over 2.582.254

Turnover Range

:

50.000.000/75.000.000

Number of Employees

:

from 91 to 110

 

 

Activity

 

Manufacture of jewellery and related articles

 

Legal Data

 

Legal Form : Joint stock company

Register of Handcraft firms : 46422

 

Register of Handcraft firms : 46422 of Alessandria

 

Fiscal Code : 01230410068

 

Foreign Trade Reg. no. : AL009683 since 31/01/1992

 

Chamber of Commerce no. : 147400 of Alessandria since 10/10/1985

 

V.A.T. Code : 01230410068

 

Establishment date

: 18/09/1985

Start of Activities

: 19/09/1985

Legal duration

: 31/12/2050

Nominal Capital

: 5.050.505

Subscribed Capital

: 5.050.505

Paid up Capital

: 5.050.505

 

Legal mail :

GRUPPOERREPI@LEGALMAIL.IT

 

 

Members

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Machieraldo

Luciana

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Born in Biella

(VC)

on 08/05/1947

- Fiscal Code : MCHLCN47E48A859D

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Residence:

Camurati

, 47

- 15048

Valenza

(AL)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/06/2016

Managing Director

29/06/2016

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Raselli

Michele

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Born in Vercelli

(VC)

on 08/10/1982

- Fiscal Code : RSLMHL82R08L750W

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Residence:

Costetto

, 322

- 13881

Cavaglia'

(BI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/06/2016

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Raselli

Franco

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Born in Valenza

(AL)

on 02/05/1947

- Fiscal Code : RSLFNC47E02L570P

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Residence:

Camurati

, 47

- 15048

Valenza

(AL)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/06/2016

Board Chairman

28/06/2016

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Raselli

Andrea Giuseppe

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Born in Vercelli

(VC)

on 18/11/1976

- Fiscal Code : RSLNRG76S18L750Q

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Residence:

Molinello Gazzolo

, 19

- 15048

Valenza

(AL)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/06/2016

Managing Director

29/06/2016

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Porta

Mirco

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Born in Valenza

(AL)

on 13/09/1961

- Fiscal Code : PRTMRC61P13L570L

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Residence:

Mantova

, 1

- 15048

Valenza

(AL)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/06/2016

Managing Director

29/06/2016

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Prejudicial events are reported

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

No Protests registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Mantovani

Giovanni

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Born in Bolzano

(BZ)

on 30/07/1968

- Fiscal Code : MNTGNN68L30A952Q

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Residence:

W. Amadeus Mozart

, 2

- 39100

Bolzano

(BZ)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

19/01/2018

 

Companies connected to members *

 

*Checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Machieraldo

Luciana

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Machieraldo Gustavo - S.p.a.

Cavaglia' (BI) - IT -

00151700028

Partner

Withdrawn

Registered

Immobiliare Croce Di Malta S.p.a.

Alessandria (AL) - IT -

01426900062

Director

Active

Registered

Immobiliare Croce Di Malta S.p.a.

Alessandria (AL) - IT -

01426900062

Board Chairman

Active

Registered

Adel - Societa' Semplice

Cavaglia' (BI) - IT -

90011850022

Partner

Active

Registered

Michele Societa' Semplice

Alassio (SV) - IT -

90007630099

Partner

Active

Registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Raselli

Franco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Gatti E Raselli

Valenza (AL) - IT -

00222000069

Partner

Withdrawn

Ceased

Raselli Franco

Valenza (AL) - IT -

RSLFNC47E02L570P

Proprietor

Withdrawn

Ceased

Raselli Franco

Valenza (AL) - IT -

RSLFNC47E02L570P

Mark owner

Withdrawn

Ceased

Michele Societa' Semplice

Alassio (SV) - IT -

90007630099

Partner

Active

Registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Raselli

Andrea Giuseppe

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Machieraldo Gustavo - S.p.a.

Cavaglia' (BI) - IT -

00151700028

Director

Active

Registered

Immobiliare Croce Di Malta S.p.a.

Alessandria (AL) - IT -

01426900062

Managing Director

Active

Registered

Immobiliare Croce Di Malta S.p.a.

Alessandria (AL) - IT -

01426900062

Director

Active

Registered

Porta Raselli S.p.a.

Valenza (AL) - IT -

00318390069

Managing Director

Withdrawn

Ceased

Porta Raselli S.p.a.

Valenza (AL) - IT -

00318390069

Director

Withdrawn

Ceased

Porta Raselli S.p.a.

Valenza (AL) - IT -

00318390069

Procurator

Withdrawn

Ceased

Tecnoaurea S.r.l.

Valenza (AL) - IT -

02015780063

Liquidator

Withdrawn

Registered

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Porta

Mirco

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Porta Raselli S.p.a.

Valenza (AL) - IT -

00318390069

Managing Director

Withdrawn

Ceased

Porta Raselli S.p.a.

Valenza (AL) - IT -

00318390069

Director

Withdrawn

Ceased

Porta Raselli S.p.a.

Valenza (AL) - IT -

00318390069

Board Chairman

Withdrawn

Ceased

Martini S.s.

Valenza (AL) - IT -

95005660063

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

Machieraldo Luciana

Valenza - IT -

MCHLCN47E48A859D

150.000 .Eur

2,97

Raselli Michele

Cavaglia' - IT -

RSLMHL82R08L750W

250.008 .Eur

4,94

Raselli Franco

Valenza - IT -

RSLFNC47E02L570P

2.599.928 .Eur

51,47

Raselli Andrea Giuseppe

Valenza - IT -

RSLNRG76S18L750Q

1.000.032 .Eur

19,79

Porta Mirco

Valenza - IT -

PRTMRC61P13L570L

1.000.032 .Eur

19,80

Mantovani Giovanni

Bolzano - IT -

MNTGNN68L30A952Q

50.505 .Eur

0,99

 


Direct Participations

 

The Company under review has no participations in other Companies.

 

Firm's location and structure

 

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

 

-

Legal and operative seat

 

Zona Artigianale Orafa D2

- 15048

- Valenza

(AL)

- IT -

 

PHONE

: 0131941817

 

PHONE

: 0131953300

 

FAX

: 0131947074

 

Legal mail

: GRUPPOERREPI@LEGALMAIL.IT

 

Employees

: 104

 

Fittings and Equipment for a value of 870.000

Eur

 

Stocks for a value of 13.570.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

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

Products abroad are placed by :

- direct orders from foreign companies

 

Import comes generally from the following nations:

- Austria

 

Export is mainly towards:

- France

 

- Ireland

 

 

Historical Information and/or Firm's Status

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Project of merging by taking over of

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gifPorta Raselli S.p.a.

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Zona Artigianale Orafa D2

, 15048

, Valenza

(AL)

- IT -

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Fiscal Code: 00318390069

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Date

Merging/splitting-up project:

02/10/2006

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

The firm absorbed by merging of

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gifPorta Raselli S.p.a.

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Zona Artigianale Orafa D2

, 15048

, Valenza

(AL)

- IT -

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Fiscal Code: 00318390069

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Date

:

31/12/2006

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Project of merging by taking over of

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif18 KT DI GIOVANNI MANTOVANI eamp; C. S.A.S.- 18 KT

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

VIA ALTO ADIGE, 34

, 39100

, Bolzano

(BZ)

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Fiscal Code: 01593830217

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Date

Merging/splitting-up project:

09/10/2017

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

The firm absorbed by merging of

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif18 KT DI GIOVANNI MANTOVANI eamp; C. S.A.S.- 18 KT

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

VIA ALTO ADIGE, 34

, 39100

, Bolzano

(BZ)

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Fiscal Code: 01593830217

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Vuoto.gif

Date

:

21/12/2017

 

Protests

 

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

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\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

VALENZA (AL)

Buildings

3

17/03/2018

 

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

VALENZA (AL) VIA OVEST, 15/B Piano S3-2 - S2-1

VAL/24

1628

1

cat. D/7

Euro: 71.862,00

B

Proprieta' per 1/1

VALENZA (AL) VIA OVEST, 45 Piano 1-S1

VAL/32

1399

96

cat. A/10

4

5 vani

Euro:1.484,81

B

Proprieta' per 1/1

VALENZA (AL) VIA NOCE, 21 Piano S1

VAL/32

1399

98

cat. C/6

5

19 mq

Euro:81,45

 

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 1985

An eco-fin analysis has been made on the base od the b/s fo the years 2014, 2015 and 2016.

During the last years, it achieved profits (r.o.e. 11,36% on 2016) with a stable trend in the turnover.

The operating result was positive in the last financial year (13,79%) and reflects the field's average.

The amount of the operating result for the year 2016 is of Eur. 6.765.663 , with no sizeable change as opposed to the year before.

A gross operating margine for a value of Eur. 7.152.969 was reached. with no sensible increase as against 2015.

Equity is good since liquid assets exceed short term debts.

It's shareholders funds amount to Eur. 43.237.626 on the same levels as the year before.

Total indebtedness amounts to Eur. 4.319.039, showing a stable trend as opposed to 2015 (Eur. 4.507.458).

Bank and suppliers credit recourse is limited, 15,82 gg. is payment average period below the sector's average.

Payments are supported by good current assets.

Due from customers average term is high and equal to 142,12 days. also in relation to the average of the sector.

The financial management generated a cash flow of Eur. 5.299.034.

Labour cost expenses amount to Eur. 3.914.341 , representing 7,28% on the total of production costs. , whereas 6,44% is the incidence on sales revenues.

Financial incomes cover financial charges.

 

 

Financial Data

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

60.774.169

Profit (Loss) for the period

4.911.728

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

64.499.109

Profit (Loss) for the period

4.840.021

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

50.747.675

Profit (Loss) for the period

2.263.245

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

43.798.935

Profit (Loss) for the period

1.354.423

 

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

42.163.579

Profit (Loss) for the period

1.274.441

 

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

12.816

9.076

11.956

. . Research,develop. and advert.expens.

. . Industrial patent rights

8.413

14.087

2.465

. . Concessions,licenses,trademarks,etc.

422

494

308

. . Goodwill

27.000

30.000

33.000

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

48.651

53.657

47.729

. TANGIBLE FIXED ASSETS

. . Real estate

518.277

530.073

541.868

. . Plant and machinery

870.038

1.030.167

924.933

. . Industrial and commercial equipment

3.671

6.127

3.569

. . Other assets

122.157

121.901

136.766

. . Assets under construction and advances

. Total Tangible fixed assets

1.514.143

1.688.268

1.607.136

. FINANCIAL FIXED ASSETS

. . Equity investments

309.506

317.006

323.143

. . . Equity invest. in subsidiary companies

309.506

309.506

309.506

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

7.500

13.637

. . 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

309.506

317.006

323.143

Total fixed assets

1.872.300

2.058.931

1.978.008

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

4.415.285

1.655.265

7.515.631

. . Work in progress and semimanufactured

3.771.087

3.490.242

1.163.490

. . Work in progress on order

. . Finished goods

5.384.047

6.138.121

3.657.588

. . Advance payments

. Total Inventories

13.570.419

11.283.628

12.336.709

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

25.449.861

21.279.987

23.731.849

. . Beyond 12 months

5.823

2.985

2.701

. . Trade receivables

23.991.932

20.475.597

22.852.470

. . . . Within 12 months

23.991.932

20.475.597

22.852.470

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

650.111

132.876

169.575

. . . . Within 12 months

650.111

132.876

169.575

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

6.505

. . . . Within 12 months

6.505

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

197.235

147.490

128.524

. . . . Within 12 months

197.235

147.490

128.524

. . . . Beyond 12 months

. . Receivables for anticipated taxes

28.551

20.496

91.127

. . . . Within 12 months

28.551

20.496

91.127

. . . . Beyond 12 months

. . Receivables due from third parties

581.350

506.513

492.854

. . . . Within 12 months

575.527

503.528

490.153

. . . . Beyond 12 months

5.823

2.985

2.701

. Total Credits not held as fixed assets

25.455.684

21.282.972

23.734.550

. 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

8.142.024

9.742.391

4.071.006

. . Checks

. . Banknotes and coins

2.035

601

1.537

. Total Liquid funds

8.144.059

9.742.992

4.072.543

Total current assets

47.170.162

42.309.592

40.143.802

ADJUSTMENT ACCOUNTS

. Discount on loans

28.818

. Other adjustment accounts

26.923

31.234

Total adjustments accounts

26.923

31.234

28.818

TOTAL ASSETS

49.069.385

44.399.757

42.150.628

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

5.000.000

5.000.000

5.000.000

. Additional paid-in capital

4.755.027

4.755.027

4.755.027

. Revaluation reserves

. Legal reserve

1.000.000

1.000.000

1.000.000

. Reserve for Own shares

. Statute reserves

. Other reserves

27.570.871

22.930.850

20.667.604

. Accumulated Profits (Losses)

. Profit( loss) of the year

4.911.728

4.840.021

2.263.245

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

43.237.626

38.525.898

33.685.876

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

49.695

9.348

42.954

. . Other funds

Total Reserves for Risks and Charges

49.695

9.348

42.954

Employee termination indemnities

1.017.714

974.059

871.111

ACCOUNTS PAYABLE

. . . . Within 12 months

4.319.039

4.507.458

7.182.774

. . . . Beyond 12 months

. . 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

3.151.384

. . . . Within 12 months

3.151.384

. . . . Beyond 12 months

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

889.653

780.805

162.354

. . . . Within 12 months

889.653

780.805

162.354

. . . . Beyond 12 months

. . Trade payables

2.163.795

1.498.704

2.231.038

. . . . Within 12 months

2.163.795

1.498.704

2.231.038

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

125.924

285.060

331.953

. . . . Within 12 months

125.924

285.060

331.953

. . . . 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

179.159

1.135.566

558.984

. . . . Within 12 months

179.159

1.135.566

558.984

. . . . Beyond 12 months

. . Due to social security and welfare inst.

185.896

158.317

150.069

. . . . Within 12 months

185.896

158.317

150.069

. . . . Beyond 12 months

. . Other payables

774.612

649.006

596.992

. . . . Within 12 months

774.612

649.006

596.992

. . . . Beyond 12 months

Total accounts payable

4.319.039

4.507.458

7.182.774

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

445.311

382.994

367.913

Total adjustment accounts

445.311

382.994

367.913

TOTAL LIABILITIES

49.069.385

44.399.757

42.150.628

 

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

60.774.169

64.499.109

50.747.675

. Changes in work in progress

-473.229

4.807.285

735.925

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

226.685

492.795

35.951

. . Contributions for operating expenses

440

3.600

5.471

. . Different income and revenues

226.245

489.195

30.480

Total value of production

60.527.625

69.799.189

51.519.551

PRODUCTION COSTS

. Raw material,other materials and consum.

44.622.457

45.632.720

41.190.343

. Services received

7.484.952

6.890.210

4.876.386

. Leases and rentals

10.666

8.880

. Payroll and related costs

3.914.341

3.921.319

3.848.971

. . Wages and salaries

2.874.161

2.849.666

2.768.565

. . Social security contributions

822.010

859.272

877.454

. . Employee termination indemnities

215.694

206.844

201.902

. . Pension and similar

. . Other costs

2.476

5.537

1.050

. Amortization and depreciation

387.306

253.930

321.375

. . Amortization of intangible fixed assets

16.827

17.905

13.433

. . Amortization of tangible fixed assets

268.273

236.025

188.719

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

102.206

119.223

. Changes in raw materials

-2.760.020

5.860.365

-2.442.459

. Provisions to risk reserves

. Other provisions

. Other operating costs

102.260

287.335

88.790

Total production costs

53.761.962

62.854.759

47.883.406

Diff. between value and cost of product.

6.765.663

6.944.430

3.636.145

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

11.044

24.942

93.596

. . 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

11.044

24.942

93.596

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

11.044

24.942

93.596

. Interest and other financial expense

181.218

-17.878

-422.222

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

Total financial income and expense

192.262

7.064

-328.626

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-7.500

-6.137

. . Of equity investments

-7.500

-6.137

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

-7.500

-6.137

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

97.270

. . Gains on disposals

. . Other extraordinary income

97.270

. Extraordinary expense

-94.550

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-94.550

Total extraordinary income and expense

2.720

Results before income taxes

6.950.425

6.945.357

3.310.239

. Taxes on current income

2.038.697

2.105.336

1.046.994

. . current taxes

2.006.405

2.068.310

1.104.971

. . differed taxes(anticip.)

-57.977

. Net income for the period

4.911.728

4.840.021

2.263.245

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

4.911.728

4.840.021

2.263.245

 

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

0,04

0,05

0,05

0,19

Elasticity Ratio

Units

0,96

0,95

0,95

0,80

Availability of stock

Units

0,28

0,25

0,29

0,30

Total Liquidity Ratio

Units

0,68

0,70

0,66

0,45

Quick Ratio

Units

0,17

0,22

0,10

0,02

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

n.c.

n.c.

0,09

2,34

Self Financing Ratio

Units

0,88

0,87

0,80

0,23

Capital protection Ratio

Units

0,77

0,74

0,78

0,67

Liabilities consolidation quotient

Units

0,24

0,22

0,12

0,19

Financing

Units

0,10

0,12

0,21

2,93

Permanent Indebtedness Ratio

Units

0,90

0,89

0,82

0,42

M/L term Debts Ratio

Units

0,02

0,02

0,02

0,12

Net Financial Indebtedness Ratio

Units

0,00

0,00

0,00

0,93

CORRELATION

Fixed assets ratio

Units

23,64

19,18

17,47

2,24

Current ratio

Units

10,92

9,39

5,59

1,39

Acid Test Ratio-Liquidity Ratio

Units

7,78

6,88

3,87

0,82

Structure's primary quotient

Units

23,09

18,71

17,03

1,40

Treasury's primary quotient

Units

1,89

2,16

0,57

0,04

Rate of indebtedness ( Leverage )

%

113,49

115,25

125,13

424,51

Current Capital ( net )

Value

42.851.123

37.802.134

32.961.028

394.433

RETURN

Return on Sales

%

8,72

7,90

5,09

2,17

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

%

11,36

12,56

6,72

0,73

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

%

16,07

18,03

9,83

6,79

Return on Investment ( R.O.I. )

%

13,79

15,64

8,63

3,16

Return/ Sales

%

11,13

10,77

7,17

3,18

Extra Management revenues/charges incid.

%

72,60

69,70

62,24

10,78

Cash Flow

Value

5.299.034

5.093.951

2.584.620

53.639

Operating Profit

Value

6.765.663

6.944.430

3.636.145

72.080

Gross Operating Margin

Value

7.152.969

7.198.360

3.957.520

161.031

MANAGEMENT

Credits to clients average term

Days

142,12

114,28

162,11

99,53

Debts to suppliers average term

Days

15,82

12,22

20,03

104,89

Average stock waiting period

Days

80,39

62,98

87,52

87,12

Rate of capital employed return ( Turnover )

Units

1,24

1,45

1,20

1,10

Rate of stock return

Units

4,48

5,72

4,11

4,08

Labour cost incidence

%

6,44

6,08

7,58

13,32

Net financial revenues/ charges incidence

%

0,32

0,01

-0,65

-2,33

Labour cost on purchasing expenses

%

7,28

6,24

8,04

13,08

Short-term financing charges

%

n.c.

0,40

5,88

4,17

Capital on hand

%

80,74

68,84

83,06

90,78

Sales pro employee

Value

498.148

528.681

422.897

252.126

Labour cost pro employee

Value

32.084

32.141

32.074

32.207

 

Remarks

 

1) Protests checking (relative to the last five years) performed by crossing and matching the members names and the Firm's Style with the reported addresses, is supplied by the Informatic Registry managed by the Italian Chamber of Commerce. If the fiscal code is not indicated, the eventual homonymous cases are submitted to expert staff evaluation in order to limit wrong matching risks.

 

2) The Legal Data, supplied and retrived from the Firm's Registry of the Italian Chamber of Commerce, are in line with the last registered modifications.

 

3) Risk evaluation and Credit Opinion have been performed on the base of the actual data at the moment of their availability.

 

Market/ Territory Data

 

Population living in the province

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Spazio.gif429.080

Population living in the region

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Spazio.gif4.330.172

Number of families in the region

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Spazio.gif1.889.207

 

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

 

- per food products

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Spazio.gif429

- per non food products

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Spazio.gif1.789

- per energy consume

:

Description: C:\Users\user\AppData\Local\Temp\Rar$EXa0.327\Spazio.gif135

 

Sector Data

 

The values are calculated on a base of 591 significant companies.

The companies cash their credits on an average of 100 dd.

The average duration of suppliers debts is about 105 dd.

The sector's profitability is on an average of 2,17%.

The labour cost affects the turnover in the measure of 13,32%.

Goods are held in stock in a range of 87 dd.

The difference between the sales volume and the resources used to realize it is about 1,10.

The employees costs represent the 13,08% of the production costs.

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 27.019 protested subjects are found; in the province they count to 2.105.

The insolvency index for the region is 0,63, , while for the province it is 0,50.

Total Bankrupt companies in the province : 1.755.

Total Bankrupt companies in the region : 14.165.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 65.22

UK Pound

1

INR 91.33

Euro

1

INR 79.96

ITL

1

INR 80.34

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VIV

 

 

Report Prepared by :

NIT

 

 


 

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.