MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

507848

Report Date :

12.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

D'AMANTE SPA

 

 

Registered Office :

Via Lisbona, 28/A 35127 - Padova (PD) 

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

16.03.2000

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

Subject is engaged in Wholesale of clocks, watches and jewellery

 

 

No. of Employees :

From 201 to 250

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

D

 

Credit Rating

Explanation

Rating Comments

D

High Risk

Business dealing not recommended or on secured terms only

 

Status :

Poor

 

 

Payment Behaviour :

Slow and Delayed

 

 

Litigation :

Clear

 

NOTES :

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

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

Italy

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 


 

ITALY - ECONOMIC OVERVIEW

 

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

 

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

 

Source : CIA

 


Company name and address

 

D'amante Spa

 

Via Lisbona, 28/A

 

35127 - Padova (PD) -IT-

 

 

Summary

 

Fiscal Code

:

00854090321

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

16/03/2000

Equity

:

2.500.000

Turnover Range

:

25.000.000/35.000.000

Number of Employees

:

from 201 to 250

Firm's Status

:

Proposal for composition agreement



Activity

 

Wholesale of clocks, watches and jewellery



Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 00854090321

 

Foreign Trade Reg. no. : PD046373 since 18/04/2000

 

Chamber of Commerce no. : 201784 of Agrigento

 

Chamber of Commerce no. : 249161 of Alessandria

 

Chamber of Commerce no. : 412389 of Bergamo

 

Chamber of Commerce no. : 500812 of Bologna

 

Chamber of Commerce no. : 532997 of Brescia

 

Chamber of Commerce no. : 217754 of Bolzano

 

Chamber of Commerce no. : 312041 of Como

 

Chamber of Commerce no. : 326015 of Forli'

 

Chamber of Commerce no. : 174383 of Frosinone

 

Chamber of Commerce no. : 130418 of Grosseto

 

Chamber of Commerce no. : 137216 of Imperia

 

Chamber of Commerce no. : 189638 of Latina

 

Chamber of Commerce no. : 1884376 of Monza e Brianza

 

Chamber of Commerce no. : 1983522 of Milano

 

Chamber of Commerce no. : 261390 of Mantova

 

Chamber of Commerce no. : 228859 of Novara

 

Chamber of Commerce no. : 314477 of Padova since 09/02/2000

 

Chamber of Commerce no. : 146166 of Pescara

 

Chamber of Commerce no. : 53113 of Pordenone

 

Chamber of Commerce no. : 98597 of Pordenone

 

Chamber of Commerce no. : 1507471 of Roma

 

Chamber of Commerce no. : 320542 of Rimini

 

Chamber of Commerce no. : 122315 of La Spezia

 

Chamber of Commerce no. : 156504 of Teramo

 

Chamber of Commerce no. : 1159613 of Torino

 

Chamber of Commerce no. : 280982 of Udine

 

Chamber of Commerce no. : 366838 of Venezia

 

Chamber of Commerce no. : 358510 of Vicenza

 

Chamber of Commerce no. : 424592 of Verona

 

Firms' Register : 12667 of Pordenone

 

V.A.T. Code : 03490340282

 

Establishment date

: 09/09/1993

Start of Activities

: 16/03/2000

Legal duration

: 31/12/2050

Nominal Capital

: 1.200.000

Subscribed Capital

: 1.200.000

Paid up Capital

: 1.200.000

 

Legal mail :

DAMANTESPA@LEGALMAIL.IT

 

 

Members

Verde

Carlassare

Claudia

 

Vuoto

Born in Padova

(PD)

on 17/05/1968

- Fiscal Code : CRLCLD68E57G224H

 

Vuoto

Residence:

Giovanni Berchet

, 4

- 35131

Padova

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Receiver

22/12/2017



Verde

Verdini

Fabio

 

Vuoto

Born in Padova

(PD)

on 11/11/1966

- Fiscal Code : VRDFBA66S11G224R

 

Vuoto

Residence:

G. Pascoli

, 20

- 30039

Stra

(VE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

Sole Director

22/06/2015

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Bdo Italia S.p.a.

 

 

Vuoto

:

Abruzzi

, 94

- 20131

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Auditor

20/01/2016



Verde

Renesto

Sonia

 

Vuoto

Born in Padova

(PD)

on 22/06/1978

- Fiscal Code : RNSSNO78H62G224E

 

Vuoto

Residence:

Della Resistenza

, 6

- 35027

Noventa Padovana

(PD)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

25/02/2014

 

Vuoto

No Prejudicial events are reported

 

Vuoto

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.

 

Verde

Verdini

Fabio

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Claps S.r.l.

Reana del Roiale (UD) - IT -

02382870307

Director

Withdrawn

Merged

Claps S.r.l.

Reana del Roiale (UD) - IT -

02382870307

Board Chairman

Withdrawn

Merged

Immobiliare Gemma S.r.l.

Padova (PD) - IT -

03731610287

Managing Director

Withdrawn

Registered

Immobiliare Gemma S.r.l.

Padova (PD) - IT -

03731610287

Director

Withdrawn

Registered

Immobiliare Gemma S.r.l.

Padova (PD) - IT -

03731610287

Sole Director

Withdrawn

Registered

Immobiliare Gemma S.r.l.

Padova (PD) - IT -

03731610287

Sole partner

Withdrawn

Registered

Immobiliare Gemma S.r.l.

Padova (PD) - IT -

03731610287

Board Chairman

Withdrawn

Registered

Vidieffe S.r.l.

Padova (PD) - IT -

04492760287

Director

Active

Registered

Vidieffe S.r.l.

Padova (PD) - IT -

04492760287

Board Chairman

Active

Registered

Consorzio G.s.a.

Vigonza (PD) - IT -

04530880287

Director

Withdrawn

Registered

Consorzio G.s.a.

Vigonza (PD) - IT -

04530880287

Board Chairman

Withdrawn

Registered

Ross Srl

Vigonza (PD) - IT -

03813520289

Sole Director

Withdrawn

Registered

Gsa Impresa S.r.l.

Padova (PD) - IT -

04692880281

Director

Active

Registered

Gsa Impresa S.r.l.

Padova (PD) - IT -

04692880281

Board Chairman

Active

Registered

Eleven Partners S.r.l.

Padova (PD) - IT -

05036010287

Director

Withdrawn

Registered

J.d.c. S.r.l.

Padova (PD) - IT -

10029780961

Sole Director

Active

Registered

Immobiliare Antoine S.r.l.

Padova (PD) - IT -

05101730280

Sole Director

Active

Registered

Immobiliare Sant'andrea S.r.l.

Padova (PD) - IT -

05101740289

Sole Director

Active

Registered

Immobiliare Sant'andrea S.r.l.

Padova (PD) - IT -

05101740289

Sole 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

Verdini Fabio

Stra - IT -

VRDFBA66S11G224R

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

Consorzio Degli Operatori Del Centro Com Merciale Roma Est

Roma - IT -

09022701008

Active

Il Leone Shopping Center

Lonato - IT -

02884520988

Active

Consorzio Centronova

02790591206

Active

Consorzio Degli Operatori Del Complesso Commerciale Citta' Fiera

Martignacco - IT -

02579070307

Active

J.d.c. S.r.l.

Padova - IT -

10029780961

20.000 .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

 

Lisbona

, 28/A

- 35100

- Padova

(PD)

- IT -

 

Legal mail

: DAMANTESPA@LEGALMAIL.IT

 

-

Branch

(Shop)

since 29/02/2012

 

Verga

, 1

- 35020

- Albignasego

(PD)

- IT -

 

Trading Style: D'AMANTE

 

Total Surface: 58 Sq.mt.

 

-

Branch

(Shop)

since 08/03/2012

 

Ugo Porzio Giovanola

, 7

- 28100

- Novara

(NO)

- IT -

 

Trading Style: D'AMANTE

 

Total Surface: 34 Sq.mt.

 

-

Branch

(Shop)

since 08/03/2012

 

Caduti Di Nassirya

, 20

- 47037

- Rimini

(RN)

- IT -

 

Trading Style: D'AMANTE

 

Total Surface: 83 Sq.mt.

 

-

Branch

(Shop)

since 27/03/2012

 

Novi

, 31

- 15069

- Serravalle Scrivia

(AL)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 36 Sq.mt.

 

-

Branch

(Shop)

since 21/05/2012

 

Portico

, 71

- 24050

- Orio Al Serio

(BG)

- IT -

 

Trading Style: D'AMANTE

 

Total Surface: 60 Sq.mt.

 

-

Branch

(Shop)

since 05/04/2012

 

Mantova

, 36

- 25017

- Lonato

(BS)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 60 Sq.mt.

 

-

Branch

(Shop)

since 23/03/2012

 

Europa

, 23

- 22063

- Cantu'

(CO)

- IT -

 

Trading Style: D'AMANTE

 

Total Surface: 90 Sq.mt.

 

-

Branch

(Shop)

since 23/03/2012

 

Enzo Ratti

, 2

- 22070

- Montano Lucino

(CO)

- IT -

 

Trading Style: D'AMANTE

 

Total Surface: 89 Sq.mt.

 

-

Branch

(Shop)

since 23/03/2012

 

Per Cavolto Ss 342 2

, SNC

- 22040

- Anzano del Parco

(CO)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 100 Sq.mt.

 

-

Branch

(Shop)

since 01/06/2012

 

Asiago

, 2

- 22100

- Como

(CO)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 65 Sq.mt.

 

-

Branch

(Shop)

since 04/04/2012

 

Colombo

, 3

- 47039

- Savignano sul Rubicone

(FO)

- IT -

 

Trading Style: D'AMANTE

 

Total Surface: 58 Sq.mt.

 

-

Branch

(Shop)

since 21/03/2012

 

Aurelia Antica

, 42/46

- 58100

- Grosseto

(GR)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 62 Sq.mt.

 

-

Branch

(Shop)

since 06/06/2012

 

Riserva Nuova Ss 148

, KM 44

- 04011

- Aprilia

(LT)

- IT -

 

Trading Style: D'AMANTE

 

Total Surface: 100 Sq.mt.

 

-

Branch

(Shop)

since 05/06/2012

 

Prealpi

, 41

- 20034

- Giussano

(MB)

- IT -

 

Trading Style: D'AMANTE

 

Total Surface: 51 Sq.mt.

 

-

Branch

(Shop)

since 22/05/2012

 

Stat. 35 Dei Giovi

, SNC

- 20037

- Paderno Dugnano

(MI)

- IT -

 

Trading Style: D'AMANTE

 

-

Branch

(Shop)

since 24/03/2012

 

Petruzzi

, 140/142

- 65013

- Citta' Sant'Angelo

(PE)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 50 Sq.mt.

 

-

Branch

(Shop)

since 06/04/2012

 

Maestri Del Lavoro

, 42

- 33080

- Fiume Veneto

(PN)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 71 Sq.mt.

 

-

Branch

(Shop)

since 17/03/2012

 

Fontevivo

, 17

- 19100

- La Spezia

(SP)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 58 Sq.mt.

 

-

Branch

(Shop)

since 30/03/2012

 

Riomoro

, SNC

- 64010

- Colonnella

(TE)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 84 Sq.mt.

 

-

Branch

(Shop)

since 24/05/2012

 

Pratiguori

, 29

- 30026

- Portogruaro

(VE)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 71 Sq.mt.

 

-

Branch

(Shop)

since 07/06/2012

 

E. Mattei

, 1/C

- 30020

- Marcon

(VE)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 59 Sq.mt.

 

-

Branch

(Shop)

since 31/05/2012

 

Caselle

, 1 INT 32

- 35010

- San Giorgio delle Pertiche

(PD)

- IT -

 

Trading Style: D'AMANTE

 

Total Surface: 113 Sq.mt.

 

-

Branch

(Shop)

since 06/04/2013

 

Fosse Ardeatine

, SNC

- 92100

- Agrigento

(AG)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 86 Sq.mt.

 

-

Branch

(Shop)

since 08/05/2012

 

Villanova Di Castenaso

, 29

- 40055

- Castenaso

(BO)

- IT -

 

Trading Style: D'AMANTE

 

Total Surface: 45 Sq.mt.

 

-

Branch

(Shop)

since 28/09/2016

 

Corso Liberta'

, 184

- 39012

- Merano

(BZ)

- IT -

 

Trading Style: D'AMANTE

 

Total Surface: 85 Sq.mt.

 

-

Branch

(Shop)

since 05/10/2013

 

Prealpi

, 3

- 22036

- Erba

(CO)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 58 Sq.mt.

 

-

Branch

(Shop)

since 18/06/2012

 

Nazionale

, SNC

- 18027

- Pontedassio

(IM)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 52 Sq.mt.

 

-

Branch

(Shop)

since 13/09/2012

 

Italia

, 27

- 20020

- Vanzaghello

(MI)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 80 Sq.mt.

 

-

Branch

(Shop)

since 31/05/2012

 

Europa

, 1

- 33077

- Sacile

(PN)

- IT -

 

Trading Style: D'AMANTE

 

Total Surface: 120 Sq.mt.

 

-

Branch

(Shop)

since 05/12/2012

 

Collatina

, 858

- 00100

- Roma

(RM)

- IT -

 

Trading Style: ATHMOSFERA

 

-

Branch

(Shop)

since 13/08/2016

 

Dell'oceano Pacifico

, 83

- 00100

- Roma

(RM)

- IT -

 

Trading Style: D'AMANTE

 

-

Branch

(Shop)

since 11/06/2012

 

Cascina Vastameglio

, 3

- 10064

- Pinerolo

(TO)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 59 Sq.mt.

 

-

Branch

(Shop)

since 15/06/2012

 

A. Bardelli

, 4

- 33035

- Martignacco

(UD)

- IT -

 

Trading Style: D'AMANTE

 

Total Surface: 62 Sq.mt.

 

-

Branch

(Shop)

since 15/06/2012

 

Nazionale

, 108

- 33040

- Pradamano

(UD)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 55 Sq.mt.

 

-

Branch

(Shop)

since 05/12/2013

 

Foramitti

, 8/11

- 33043

- Cividale del Friuli

(UD)

- IT -

 

Trading Style: ATHMOSFERA

 

-

Branch

(Shop)

since 26/04/2015

 

Fausta

, 258

- 30013

- Mestre

(VE)

- IT -

 

Trading Style: D'AMANTE

 

-

Branch

(Shop)

since 26/06/2013

 

De Gasperi

, 80/82

- 36061

- Bassano del Grappa

(VI)

- IT -

 

Trading Style: ATHMOSFERA

 

Total Surface: 77 Sq.mt.

 

-

Branch

(Shop)

since 16/11/2017

 

Italia

, 555

- 20099

- Sesto San Giovanni

(MI)

- IT -

 

Trading Style: D'AMANTE

 

-

Branch

(Shop)

since 16/11/2017

 

Italia

, 555

- 20099

- Sesto San Giovanni

(MI)

- IT -

 

Trading Style: D'AMANTE

 

-

Branch

(Shop)

since 07/12/2017

 

Marco Biagi

, SNC

- 46031

- Bagnolo San Vito

(MN)

- IT -

 

-

Branch

(Shop)

since 30/03/2017

 

Delle Nazioni

, 1

- 37100

- Verona

(VR)

- IT -

 

Trading Style: D'AMANTE

 

Employees

: 214

 

Fittings and Equipment for a value of 480.000

Eur

 

Stocks for a value of 14.040.000

Eur

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Sole-Member Limited Liability Company

Joint stock company with sole shareholder

24/04/2012

 

CEASINGS/INCORPORATIONS/MERGES:

 

Verde

Project of merging by taking over of

 

VuotoClaps S.r.l.

 

Vuoto

Nazionale

, 21

, 33010

, Reana del Roiale

(UD)

- IT -

 

Vuoto

Fiscal Code: 02382870307

 

Vuoto

Date

Merging/splitting-up project:

19/10/2011

 

Verde

The firm absorbed by merging of

 

VuotoClaps S.r.l.

 

Vuoto

Nazionale

, 21

, 33010

, Reana del Roiale

(UD)

- IT -

 

Vuoto

Fiscal Code: 02382870307

 

Vuoto

Date

:

28/11/2011



Protests

 

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



Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Verde

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.



Legal Procedures

 

  

Communications linked to procedures

 

- Proposal for composition agreement

 

 

National Real Estates Survey

 

The requested subject is not present c/o the CADASTRE OFFICES.

 

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 2000

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

Unstable economic results mark the company's financial state of affairs. ; in the last financial year a loss was registered (r.o.e. -6,74%) The turnover is falling if compared with the previous financial year (eamp;FAT1eamp;%).

The operating result was positive in the last financial year (3,25%) falling within the field's average.

The amount of the operating result for the year 2016 is of Eur. 797.711 showing a fall as opposed to the previous year (-48,21%).

The G.O.M. amounted to Eur. 2.087.396 with a -30,53% fall.

The ratio between debts and total assets is fairly high, as it comes out from the indebtedness (8,69) with an upward trend.

Subject can manage an equity capital funds for an amount of Eur. 2.118.356 , unchanged as opposed to the preceding year.

During the last financial year debts totalled Eur. 20.221.578 (Eur. 455.871 of which were m/l term debts) , a more or less stable value.

Both financial indebtedness and suppliers exposure are rather high however still within the sector's average.

It shows a not very good liquidity level.

As to due from customers, the average terms are 20,79 days. , shorter than the sector's average.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 1.015.129

During 2016 financial year labour costs amounted to Eur. 5.917.992, with a 22,9% incidence on production costs. , with a 23,6% incidence on turnover.

Finacial chareges are high: the incidence on sales volume amounts to -2,9%




Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

25.080.223

Profit (Loss) for the period

-142.742

 

Verde

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

29.390.595

Profit (Loss) for the period

53.424

 

Verde

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

24.921.682

Profit (Loss) for the period

-476.418

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

24.382.018

Profit (Loss) for the period

344.389

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

27.694.754

Profit (Loss) for the period

618.738



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

244.533

870

3.602

. . Research,develop. and advert.expens.

2.291.723

2.050.370

1.607.350

. . Industrial patent rights

33.140

43.323

36.089

. . Concessions,licenses,trademarks,etc.

30.074

3.139

1.959

. . Goodwill

. . Assets in formation and advance paymen.

752.081

500.738

. . Other intangible fixed assets

649.100

708.747

808.513

. Total Intangible Fixed Assets

4.000.651

3.307.187

2.457.513

. TANGIBLE FIXED ASSETS

. . Real estate

. . Plant and machinery

426.403

320.136

178.078

. . Industrial and commercial equipment

56.919

67.589

66.050

. . Other assets

1.013.775

884.152

904.893

. . Assets under construction and advances

. Total Tangible fixed assets

1.497.097

1.271.877

1.149.021

. FINANCIAL FIXED ASSETS

. . Equity investments

300

300

. . . Equity invest. in subsidiary companies

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

300

300

. . Financial receivables

479.286

468.721

472.344

. . . . Within 12 months

479.286

468.721

472.344

. . . . 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

479.286

468.721

472.344

. . . . Within 12 months

479.286

468.721

472.344

. . . . Beyond 12 months

. . Other securities

20.246

10.264

123.764

. . Own shares

. . . Total nominal value

. Total financial fixed assets

499.832

479.285

596.108

Total fixed assets

5.997.580

5.058.349

4.202.642

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

3.695.694

2.020.658

1.241.760

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

10.343.652

10.471.039

11.282.483

. . Advance payments

. Total Inventories

14.039.346

12.491.697

12.524.243

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

1.306.697

2.164.638

3.406.266

. . Beyond 12 months

562.666

35.040

26.400

. . Trade receivables

1.448.036

1.816.192

3.120.880

. . . . Within 12 months

885.370

1.816.192

3.120.880

. . . . Beyond 12 months

562.666

. . Receivables due from subsid. comp.

. . . . 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

. . Fiscal Receivables

28.882

29.529

31.112

. . . . Within 12 months

28.882

29.529

31.112

. . . . Beyond 12 months

. . Receivables for anticipated taxes

72.404

46.793

107.017

. . . . Within 12 months

72.404

11.753

80.617

. . . . Beyond 12 months

35.040

26.400

. . Receivables due from third parties

320.041

307.164

173.657

. . . . Within 12 months

320.041

307.164

173.657

. . . . Beyond 12 months

. Total Credits not held as fixed assets

1.869.363

2.199.678

3.432.666

. 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

18.458

18.466

400.000

. Total Financial Assets

18.458

18.466

400.000

. LIQUID FUNDS

. . Bank and post office deposits

1.234.685

2.176.439

858.378

. . Checks

. . Banknotes and coins

126.260

152.715

127.974

. Total Liquid funds

1.360.945

2.329.154

986.352

Total current assets

17.288.112

17.038.995

17.343.261

ADJUSTMENT ACCOUNTS

. Discount on loans

431.032

454.637

. Other adjustment accounts

1.253.643

Total adjustments accounts

1.253.643

431.032

454.637

TOTAL ASSETS

24.539.335

22.528.376

22.000.540

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.200.000

1.200.000

1.200.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

50.827

48.156

48.156

. Reserve for Own shares

. Statute reserves

15.635

15.635

15.635

. Other reserves

989.306

938.553

914.971

. Accumulated Profits (Losses)

5.330

. Profit( loss) of the year

-142.742

53.424

-476.418

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

2.118.356

2.255.768

1.702.344

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

168.000

132.000

96.000

. . Taxation fund, also differed

388.967

197.271

249.573

. . Other funds

11.166

Total Reserves for Risks and Charges

568.133

329.271

345.573

Employee termination indemnities

1.048.292

903.096

776.124

ACCOUNTS PAYABLE

. . . . Within 12 months

19.765.707

17.298.456

17.293.403

. . . . Beyond 12 months

455.871

1.162.931

1.435.052

. . Bonds

. . . . Within 12 months

. . . . Beyond 12 months

. . Convertible bonds repayable

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to shareholders for financing

679.499

. . . . Within 12 months

679.499

. . . . Beyond 12 months

. . Due to banks

5.290.065

6.586.230

6.140.298

. . . . Within 12 months

4.834.194

5.423.299

4.705.246

. . . . Beyond 12 months

455.871

1.162.931

1.435.052

. . Due to other providers of finance

425.928

. . . . Within 12 months

425.928

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

6.612.651

6.539.646

7.838.907

. . . . Within 12 months

6.612.651

6.539.646

7.838.907

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to associated companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to holding companies

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to the tax authorities

6.635.387

4.819.869

4.147.238

. . . . Within 12 months

6.635.387

4.819.869

4.147.238

. . . . Beyond 12 months

. . Due to social security and welfare inst.

227.284

210.397

226.019

. . . . Within 12 months

227.284

210.397

226.019

. . . . Beyond 12 months

. . Other payables

350.764

305.245

375.993

. . . . Within 12 months

350.764

305.245

375.993

. . . . Beyond 12 months

Total accounts payable

20.221.578

18.461.387

18.728.455

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

582.976

578.854

448.044

Total adjustment accounts

582.976

578.854

448.044

TOTAL LIABILITIES

24.539.335

22.528.376

22.000.540

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

Risk accounts

739.395

760.836

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

25.070.100

29.390.595

24.921.682

. Changes in work in progress

-127.387

-811.444

2.121.449

. Changes in semi-manufact. products

. Capitalization of internal work

1.409.554

1.682.840

1.017.301

. Other income and revenues

292.607

83.071

126.043

. . Contributions for operating expenses

12.480

38.089

93.542

. . Different income and revenues

280.127

44.982

32.501

Total value of production

26.644.874

30.345.062

28.186.475

PRODUCTION COSTS

. Raw material,other materials and consum.

14.708.833

16.365.379

15.009.105

. Services received

2.198.090

. Leases and rentals

2.948.970

5.086.783

4.923.297

. Payroll and related costs

5.917.992

6.440.731

5.775.093

. . Wages and salaries

4.298.128

4.363.361

4.246.759

. . Social security contributions

1.143.771

1.295.142

1.206.867

. . Employee termination indemnities

291.879

314.086

275.318

. . Pension and similar

38.298

. . Other costs

145.916

468.142

46.149

. Amortization and depreciation

1.157.871

1.428.397

1.188.213

. . Amortization of intangible fixed assets

942.927

1.128.667

885.258

. . Amortization of tangible fixed assets

214.944

299.730

302.955

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

. Changes in raw materials

-1.675.036

-778.898

-401.613

. Provisions to risk reserves

131.814

. Other provisions

36.000

36.000

. Other operating costs

458.629

226.192

296.490

Total production costs

25.847.163

28.804.584

26.826.585

Diff. between value and cost of product.

797.711

1.540.478

1.359.890

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

3.748

28.074

20.705

. . Financ.income from receivables

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

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

25.110

20.412

. . Financ.income from secur. cur.assets

975

. . Financ.income other than the above

2.773

2.964

293

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

2.773

2.964

293

. Interest and other financial expense

-730.498

-1.047.348

-1.114.182

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-1.047.348

-1.114.182

Total financial income and expense

-726.750

-1.019.274

-1.093.477

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

-18.517

-45.709

. . Of equity investments

. . Of financial fixed assets (no equity inv)

-45.709

. . Of securities included among current ass

-18.517

Total adjustments to financial assets

-18.517

-45.709

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

86.639

355.820

. . Gains on disposals

185

509

. . Other extraordinary income

86.454

355.311

. Extraordinary expense

-180.843

-709.417

. . Losses on disposals

. . Taxes relating to prior years

. . Other extraordinary expense

-180.843

-709.417

Total extraordinary income and expense

-94.204

-353.597

Results before income taxes

52.444

381.291

-87.184

. Taxes on current income

195.186

327.867

389.234

. . current taxes

222.818

267.644

369.928

. . differed taxes(anticip.)

60.223

19.306

. Net income for the period

-142.742

53.424

-476.418

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

-142.742

53.424

-476.418

 

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

0,24

0,22

0,19

0,09

Elasticity Ratio

Units

0,70

0,76

0,79

0,89

Availability of stock

Units

0,57

0,55

0,57

0,26

Total Liquidity Ratio

Units

0,13

0,20

0,22

0,54

Quick Ratio

Units

0,06

0,10

0,06

0,03

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

8,69

6,64

9,58

3,95

Self Financing Ratio

Units

0,09

0,10

0,08

0,17

Capital protection Ratio

Units

0,50

0,44

0,57

0,62

Liabilities consolidation quotient

Units

0,08

0,12

0,13

0,10

Financing

Units

9,55

8,18

11,00

4,85

Permanent Indebtedness Ratio

Units

0,15

0,19

0,18

0,29

M/L term Debts Ratio

Units

0,06

0,09

0,10

0,07

Net Financial Indebtedness Ratio

Units

2,38

1,89

3,03

1,04

CORRELATION

Fixed assets ratio

Units

0,60

0,85

0,93

2,37

Current ratio

Units

0,87

0,99

1,00

1,18

Acid Test Ratio-Liquidity Ratio

Units

0,16

0,26

0,28

0,80

Structure's primary quotient

Units

0,35

0,45

0,41

1,48

Treasury's primary quotient

Units

0,07

0,14

0,08

0,04

Rate of indebtedness ( Leverage )

%

1158,41

998,70

1292,37

602,26

Current Capital ( net )

Value

-2.477.595

-259.461

49.858

191.984

RETURN

Return on Sales

%

4,05

5,04

2,86

2,03

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

%

-6,74

2,37

-27,99

6,31

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

%

2,48

16,90

-5,12

17,00

Return on Investment ( R.O.I. )

%

3,25

6,84

6,18

4,18

Return/ Sales

%

3,18

5,24

5,46

3,46

Extra Management revenues/charges incid.

%

-17,89

3,47

-35,03

27,96

Cash Flow

Value

1.015.129

1.481.821

711.795

44.823

Operating Profit

Value

797.711

1.540.478

1.359.890

74.603

Gross Operating Margin

Value

2.087.396

3.004.875

2.584.103

111.383

MANAGEMENT

Credits to clients average term

Days

20,79

22,25

45,08

113,70

Debts to suppliers average term

Days

119,89

109,75

141,58

118,14

Average stock waiting period

Days

201,52

153,01

180,92

72,90

Rate of capital employed return ( Turnover )

Units

1,02

1,30

1,13

1,25

Rate of stock return

Units

1,79

2,35

1,99

4,88

Labour cost incidence

%

23,60

21,91

23,17

8,14

Net financial revenues/ charges incidence

%

-2,90

-3,47

-4,39

-1,38

Labour cost on purchasing expenses

%

22,90

22,36

21,53

8,25

Short-term financing charges

%

3,61

5,67

5,95

2,76

Capital on hand

%

97,84

76,65

88,28

79,85

Sales pro employee

Value

136.305

146.221

138.453

397.742

Labour cost pro employee

Value

32.163

32.043

32.083

33.267



Market / Territory Data

 

Population living in the province

:

Spazio882.779

Population living in the region

:

Spazio4.699.950

Number of families in the region

:

Spazio1.813.210

 

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

 

- per food products

:

Spazio456

- per non food products

:

Spazio2.052

- per energy consume

:

Spazio127



Sector Data

 

The values are calculated on a base of 9.175 significant companies.

 

The companies cash their credits on an average of 114 dd.

The average duration of suppliers debts is about 118 dd.

The sector's profitability is on an average of 2,03%.

The labour cost affects the turnover in the measure of 8,14%.

Goods are held in stock in a range of 73 dd.

The difference between the sales volume and the resources used to realize it is about 1,25.

The employees costs represent the 8,25% 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 13.782 protested subjects are found; in the province they count to 2.646.

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

Total Bankrupt companies in the province : 3.821.

Total Bankrupt companies in the region : 16.714.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 67.22

UK Pound

1

INR 90.87

Euro

1

INR 80.87

Euro

1

INR 80.60

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VAR

 

 

Report Prepared by :

DNS

 


 

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.