MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

510073

Report Date :

19.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

METALLEGHE S.P.A.

 

 

Registered Office :

Via E. Fermi, 12 25020 – Flero (BS)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

21.03.2008

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Subject is engaged in Manufacture of iron, steel and ferro-alloys.

 

 

No. of Employees :

From 51 to 70

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

NOTES :

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

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.09.2017)

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

 

Metalleghe S.p.a.

 

Via E. Fermi, 12

 

25020 – Flero (BS) -IT-

 

 

Summary

 

Fiscal Code

:

02711250981

Legal Form

:

Joint stock company

start of Activities

:

21/03/2008

Equity

:

Over 2.582.254

Turnover Range

:

100.000.000/150.000.000

Number of Employees

:

from 51 to 70

 

 

Activity

 

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

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 02711250981

 

Chamber of Commerce no. : 472782 of Brescia since 14/01/2006

 

Chamber of Commerce no. : 1885568 of Monza e Brianza

 

Chamber of Commerce no. : 73867 of Sondrio

 

V.A.T. Code : 02711250981

 

Establishment date

: 29/12/2005

Start of Activities

: 21/03/2008

Legal duration

: 31/12/2050

Nominal Capital

: 3.200.000

Subscribed Capital

: 3.200.000

Paid up Capital

: 3.200.000

 

Legal mail :

METALLEGHEINT@LEGALMAIL.IT

 

 

Members

 

Verde

Fedrigolli

Maria Teresa

 

Vuoto

Born in Lodi

(MI)

on 20/08/1950

- Fiscal Code : FDRMTR50M60E648R

 

Vuoto

Residence:

Cave

, 5

- 25100

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

16/05/2017

Managing Director

16/05/2017

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Dusi

Guido

 

Vuoto

Born in Brescia

(BS)

on 04/06/1945

- Fiscal Code : DSUGDU45H04B157H

 

Vuoto

Residence:

Cave

, 5

- 25133

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

16/05/2017

Director

16/05/2017

Managing Director

16/05/2017

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Ferrari

Diego

 

Vuoto

Born in Iseo

(BS)

on 11/04/1966

- Fiscal Code : FRRDGI66D11E333K

 

Vuoto

Residence:

Fabio Filzi

, 21

- 25128

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

28/09/2017

Managing Director

28/09/2017

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Bondioni

Massimo

 

Vuoto

Born in Darfo Boario Terme

(BS)

on 18/12/1961

- Fiscal Code : BNDMSM61T18D251P

 

Vuoto

Residence:

Venti Settembre

, 48

- 25121

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

20/04/2015

 

Vuoto

No Prejudicial events are reported

 

Vuoto

No Protests registered

 

Verde

Dusi

Silvia

 

Vuoto

Born in Desenzano del Garda

(BS)

on 04/02/1974

- Fiscal Code : DSUSLV74B44D284N

 

Vuoto

Residence:

Cave

, 17

- 25133

Brescia

(BS)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

16/05/2017

Managing Director

16/05/2017

 

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

Fedrigolli

Maria Teresa

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Esart Fonderie S.r.l.

Flero (BS) - IT -

02818610178

Director

Active

Registered

Esart Fonderie S.r.l.

Flero (BS) - IT -

02818610178

Sole Director

Withdrawn

Registered

Esart Fonderie S.r.l.

Flero (BS) - IT -

02818610178

Managing Director

Active

Registered

Esart Fonderie S.r.l.

Flero (BS) - IT -

02818610178

Board Chairman

Active

Registered

Metalleghe S.p.a.

Flero (BS) - IT -

02959120177

Director

Withdrawn

Merged

Metalleghe S.p.a.

Flero (BS) - IT -

01502460171

Director

Withdrawn

Ceased

 

Verde

Dusi

Guido

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Esart Fonderie S.r.l.

Flero (BS) - IT -

02818610178

Director

Active

Registered

Esart Fonderie S.r.l.

Flero (BS) - IT -

02818610178

Managing Director

Active

Registered

Euroleghe S.r.l.

Flero (BS) - IT -

02822110173

Chairman

Withdrawn

Ceased

Euroleghe S.r.l.

Flero (BS) - IT -

02822110173

Managing Director

Withdrawn

Ceased

Metalleghe S.p.a.

Flero (BS) - IT -

02959120177

Chairman

Withdrawn

Merged

Metalleghe S.p.a.

Flero (BS) - IT -

02959120177

Managing Director

Withdrawn

Merged

Metalleghe S.p.a.

Flero (BS) - IT -

02959120177

Director

Withdrawn

Merged

Metalleghe S.p.a.

Flero (BS) - IT -

02959120177

Managing Director

Withdrawn

Merged

F.m.c. Maranta S.r.l.

Concesio (BS) - IT -

03282380173

Director

Withdrawn

Registered

F.m.c. Maranta S.r.l.

Concesio (BS) - IT -

03282380173

Board Chairman

Withdrawn

Registered

Gefimet S.r.l.

Flero (BS) - IT -

02141320172

Sole Director

Withdrawn

Registered

Metalleghe S.p.a.

Flero (BS) - IT -

01502460171

Chairman

Withdrawn

Ceased

Metalleghe S.p.a.

Flero (BS) - IT -

01502460171

Managing Director

Withdrawn

Ceased

Eurometa SA

Chambery - FR -

91B434

Chairman

Withdrawn

Registered

Metalco Di Dusi Guido

Bovezzo (BS) - IT -

DSUGDU45H04B157H

Proprietor

Withdrawn

Ceased

Ingegno 2008 S.r.l.

Castel Mella (BS) - IT -

03093970980

Director

Active

Registered

Gisatec S.r.l.

Castel Mella (BS) - IT -

02544880988

Director

Active

Registered

Gisatec S.r.l.

Castel Mella (BS) - IT -

02544880988

Assistant board Chairman

Active

Registered

Gisatec S.r.l.

Castel Mella (BS) - IT -

02544880988

Managing Director

Active

Registered

Effedue S.r.l.

Gavardo (BS) - IT -

02754120984

Director

Active

Registered

Effedue S.r.l.

Gavardo (BS) - IT -

02754120984

Board Chairman

Active

Registered

 

Verde

Ferrari

Diego

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Nemar S.p.a. In Liquidazione

Calcinato (BS) - IT -

01813970173

Permanent Auditor

Withdrawn

In liquidation

Girmi S.p.a.

Omegna (VB) - IT -

00721030153

Temporary Auditor

Withdrawn

Registered

Fonderie Ariotti S.p.a.

Adro (BS) - IT -

00434970174

Permanent Auditor

Withdrawn

Registered

Metalpres Donati S.p.a.

Passirano (BS) - IT -

00295690176

Temporary Auditor

Withdrawn

Registered

Prandelli F.lli S.r.l.

Orzinuovi (BS) - IT -

00449810175

Permanent Auditor

Withdrawn

Registered

Sareni S.p.a.

Orzinuovi (BS) - IT -

00300560174

Temporary Auditor

Active

Registered

I.m.e. Industria Motori Elettrici S.p.a.

Manerbio (BS) - IT -

00357990175

Temporary Auditor

Active

Registered

S.I.M.I. - S.R.L.

Pisogne (BS) - IT -

00747940179

Permanent Auditor

Withdrawn

Registered

Everel Group S.p.a.

Valeggio sul Mincio (VR) - IT -

00695230250

Temporary Auditor

Withdrawn

Registered

Colorado Film Production C.f.p. S.r.l.

Milano (MI) - IT -

08245630150

Temporary Auditor

Withdrawn

Registered

Wood Beton S.p.a.

Iseo (BS) - IT -

03250420175

Temporary Auditor

Withdrawn

Registered

Hopa - Societa' Per Azioni - Holding DiPartecipazioni Aziendali In Sigla Hopa

Brescia (BS) - IT -

03051180176

Temporary Auditor

Withdrawn

Ceased

Co.ris. S.r.l., In Liquidazione

Castelcovati (BS) - IT -

02810110177

Trustee

Active

Registered

Shs Multimedia S.p.a.

Brescia (BS) - IT -

03209180177

Temporary Auditor

Withdrawn

Ceased

Shena - S.r.l.

Brescia (BS) - IT -

03246470177

Liquidator

Withdrawn

Ceased

Immobiliare Cesarina S.p.a.

Orzinuovi (BS) - IT -

01507990172

Permanent Auditor

Active

Registered

Lumenflon S.p.a.

Brandico (BS) - IT -

03563360175

Temporary Auditor

Withdrawn

Registered

IRESEARCH S.P.A.

Brescia (BS) - IT -

03591320175

Permanent Auditor

Withdrawn

Registered

Fievra Consulting S.r.l.

Brescia (BS) - IT -

03467670174

Director

Active

Registered

Fievra Consulting S.r.l.

Brescia (BS) - IT -

03467670174

Managing Director

Active

Registered

Siltom S.r.l.

Brescia (BS) - IT -

02388740983

Permanent Auditor

Active

Registered

Dinamica S.p.a.

Brescia (BS) - IT -

02345840983

Temporary Auditor

Withdrawn

Registered

Giuni S.r.l.

Iseo (BS) - IT -

02411440981

Temporary Auditor

Withdrawn

Registered

Sorin Spa

Milano (MI) - IT -

04160490969

Temporary Auditor

Withdrawn

Registered

Effepi S.r.l.

Firenze (FI) - IT -

02640170987

Chairman of the Board of Aud.

Withdrawn

Registered

Pg Service S.r.l.

Desenzano del Garda (BS) - IT -

02523790984

Trustee

Active

Registered

M.d. Serramenti - S.r.l.

Capriolo (BS) - IT -

03156620985

Trustee

Active

Registered

Fraternita' Edile - Impresa Sociale - SoCieta' Cooperativa Sociale Onlus

Ospitaletto (BS) - IT -

02338970987

Permanent Auditor

Withdrawn

Registered

Sdc Trade S.r.l.

Selvazzano Dentro (PD) - IT -

04211050283

Temporary Auditor

Active

Registered

Effedue S.r.l.

Gavardo (BS) - IT -

02754120984

Director

Active

Registered

Effedue S.r.l.

Gavardo (BS) - IT -

02754120984

Managing Director

Active

Registered

Finsteel S.r.l.

Brescia (BS) - IT -

07211160960

Managing Director

Withdrawn

Registered

Finsteel S.r.l.

Brescia (BS) - IT -

07211160960

Director

Withdrawn

Registered

Finsteel S.r.l.

Brescia (BS) - IT -

07211160960

Sole Director

Active

Registered

Finsteel S.r.l.

Brescia (BS) - IT -

07211160960

Sole partner

Active

Registered

A.p. Animisteria Pozzali Di Pozzali Alessandro E C. - Societa' In Accomandita Se

Paderno Franciacorta (BS) - IT -

02708780982

Trustee

Active

Registered

Credi Consulting Srl

Brescia (BS) - IT -

03668340981

Director

Active

Registered

A Z Tech S.r.l.

Racconigi (CN) - IT -

03648340044

Director

Active

Registered

A Z Tech S.r.l.

Racconigi (CN) - IT -

03648340044

Managing Director

Active

Registered

Emilcal S.r.l.

Modena (MO) - IT -

03093920985

Trustee

Active

Registered

 

Verde

Bondioni

Massimo

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Fashion District Roma S.r.l.

Milano (MI) - IT -

03684070968

Procurator

Withdrawn

Ceased

Fashion District Mantova S.r.l.

Milano (MI) - IT -

03684090966

Procurator

Active

Registered

Fashion District Molfetta S.r.l.

Milano (MI) - IT -

03684040961

Procurator

Active

Registered

 

Verde

Dusi

Silvia

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

Esart Fonderie S.r.l.

Flero (BS) - IT -

02818610178

Director

Active

Registered

Esart Fonderie S.r.l.

Flero (BS) - IT -

02818610178

Managing Director

Active

Registered

Gisatec S.r.l.

Castel Mella (BS) - IT -

02544880988

Director

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

Bondioni Massimo

Brescia - IT -

BNDMSM61T18D251P

3.200.000 .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

Esart Fonderie S.r.l.

Flero - IT -

02818610178

41.184 .Eur

80,00

Active

Gisatec S.r.l.

Castel Mella - IT -

02544880988

45.000 .Eur

50,00

Active

Effedue S.r.l.

Gavardo - IT -

02754120984

500.000 .Eur

100,00

Active

Forsteel S.r.l.

Offlaga - IT -

03063150985

400.000 .Eur

40,00

Active

A Z Tech S.r.l.

Racconigi - IT -

03648340044

40.000 .Eur

40,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

(Factory)

 

E. Fermi

, 12

- 25020

- Flero

(BS)

- IT -

 

PHONE

: 0302680261

 

Legal mail

: METALLEGHEINT@LEGALMAIL.IT

 

-

Branch

(Warehouse)

since 16/04/2015

 

Localita' Bosco Del Sasso

, SNC

- 23035

- Sondalo

(SO)

- IT -

 

Employees

: 53

 

Fittings and Equipment for a value of 440.000

Eur

 

Stocks for a value of 15.420.000

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

14/07/2008

 

CEASINGS/INCORPORATIONS/MERGES:

 

Verde

Project of merging by taking over of

 

VuotoMetalleghe S.p.a.

 

Vuoto

E. Fermi

, 12/14

, 25020

, Flero

(BS)

- IT -

 

Vuoto

Fiscal Code: 02959120177

 

Vuoto

Date

Merging/splitting-up project:

21/03/2008

 

Verde

The firm absorbed by merging of

 

VuotoMetalleghe S.p.a.

 

Vuoto

E. Fermi

, 12/14

, 25020

, Flero

(BS)

- IT -

 

Vuoto

Fiscal Code: 02959120177

 

Vuoto

Date

:

14/07/2008

 

Verde

Project of merging by taking over of

 

VuotoGefimet S.r.l.

 

Vuoto

E. Fermi

, 16

, 25020

, Flero

(BS)

- IT -

 

Vuoto

Fiscal Code: 02141320172

 

Vuoto

Date

Merging/splitting-up project:

31/08/2011

 

Verde

The firm absorbed by merging of

 

VuotoGefimet S.r.l.

 

Vuoto

E. Fermi

, 16

, 25020

, Flero

(BS)

- IT -

 

Vuoto

Fiscal Code: 02141320172

 

Vuoto

Date

:

06/12/2011



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

 

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

BRESCIA (BS)

Buildings

4

16/05/2018

BRESCIA (BS)

Land

1

16/05/2018

FLERO (BS)

Buildings

7

16/05/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

BRESCIA (BS) VIA FONTANE, SNC Piano S1

NCT/12

237

1

zona2 cat. C/6

6

69 mq

Euro:313,59

B

Proprieta' per 1/1

BRESCIA (BS) VIA FONTANE, 58 Piano T

NCT/12

237

3

zona2 cat. A/7

2

9,5 vani

Euro:1.275,65

B

Proprieta' per 1/1

BRESCIA (BS) VIA DELLE CAVE, SN Piano S2

NCT/12

286

2

zona3 cat. C/6

6

40 mq

Euro:86,76

B

Proprieta' per 1/1

BRESCIA (BS) VIA DELLE CAVE, 17 Piano T-1 - S1

NCT/12

286

3

zona3 cat. A/7

2

12 vani

Euro:991,60

B

Proprieta' per 1/1

FLERO (BS) VIA ENRICO FERMI, 24 Piano T-1 - 2

NCT/4

410

2

cat. D/1

Euro: 56.800,00

B

Proprieta' per 1/1

FLERO (BS) VIA ENRICO FERMI, 14 Piano T-2

NCT/4

410

3

cat. D/1

Euro: 14.258,00

B

Proprieta' per 1/1

FLERO (BS) VIA ENRICO FERMI, 14 Piano 2

NCT/4

410

4

cat. A/10

2

8,5 vani

Euro:1.273,07

B

Proprieta' per 1/1

FLERO (BS) VIA ENRICO FERMI, SNC Piano T

NCT/4

663

cat. F/1

B

Proprieta' per 1/1

FLERO (BS) VIA ENRICO FERMI, SNC Piano T

NCT/4

664

1

cat. F/1

B

Proprieta' per 1/1

FLERO (BS) VIA ALESSANDRO VOLTA, SNC Piano T

NCT/4

665

cat. F/1

B

Proprieta' per 1/1

FLERO (BS) VIA ENRICO FERMI, SNC Piano T

NCT/4

761

cat. F/1

 

Land Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Category

Class

Consistence

Cadastrial Rent

Part No.

L

Proprieta' per 1/1

BRESCIA (BS)

12

274

VIGNETO

2

9 are 75 ca

R.D.Euro:13,60 R.A. Euro: 6,29

 

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

 

Company's starting of activities dates back to 2008.

The eonomic-financial analysis is based on the latest 3 b/s.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 4,8% in 2016 with a good increase in turnover (+7,77% in 2016 compared to 2015 and +10,48% in 2015 compared to 2014).

The operating result was positive in the last financial year (2,58%) falling within the field's average.

An operating result of Eur. 2.965.045 has been registered. rising (+more then 100%) in relation to the previous year.

The economic management produced a gross operating margin of Eur. 3.521.935 showing a more then 100% growth.

The analysis shows a fair financial position as the indebtedness volume is acceptable (2,38) but with an increase as against the previous accounting period.

It's shareholders funds amount to Eur. 27.587.132 , unchanged if compared to 2015.

During the last financial year total debts volume reached Eur. 85.761.581 (Eur. 17.860.739 were m/l term ones) showing a stable trend as opposed to 2015 (Eur. 76.721.046).

The exposure towards banks is slightly high, the recourse to suppliers' credit is limited below the sector's average.

Liquidity is not positive.

Trade credits average terms are slow, on average 92,03 days. but on the same levels as the average of the sector.

As far as the cash flow is concerned during the latest financial year it amounted to Eur. 1.882.173

Subordinate employment cost is of Eur. 3.563.029, i.e. 2,76% on total production costs. , whereas the incidence of such costs on sales revenues is equal to 2,74%.

Financial incomes cover financial charges.



Financial Data

 

Verde

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

130.009.483

Profit (Loss) for the period

1.325.283

 

Verde

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

120.631.100

Profit (Loss) for the period

2.858.617

 

Verde

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

109.181.439

Profit (Loss) for the period

2.391.831

 

Verde

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

112.836.539

Profit (Loss) for the period

3.975.694

 

Verde

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

126.052.585

Profit (Loss) for the period

4.144.986



Balance Sheets

 

From our constant monitoring of the relevant Public Administration offices, no more recent balance sheets result to have been filed.

 

- Balance Sheet as at 31/12/2016 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2015 - 12 Mesi - Currency: - Amounts x 1

 

- Balance Sheet as at 31/12/2014 - 12 Mesi - Currency: - Amounts x 1

 

Years

2016

2015

2014

BALANCE SHEET ACCOUNTS

 

ASSETS

CREDITS VS PARTNERS

. Deposits not yet withdrawn

. Deposits already withdrawn

Total credits vs partners

FIXED ASSETS

. INTANGIBLE FIXED ASSETS

. . Start-up and expansion expenses

. . Research,develop. and advert.expens.

. . Industrial patent rights

. . Concessions,licenses,trademarks,etc.

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

55.591

66.685

77.779

. Total Intangible Fixed Assets

55.591

66.685

77.779

. TANGIBLE FIXED ASSETS

. . Real estate

8.650.075

8.782.239

8.605.738

. . Plant and machinery

428.460

500.547

547.007

. . Industrial and commercial equipment

8.716

2.967

6.976

. . Other assets

220.935

250.965

380.535

. . Assets under construction and advances

59.400

60.000

76.000

. Total Tangible fixed assets

9.367.586

9.596.718

9.616.256

. FINANCIAL FIXED ASSETS

. . Equity investments

16.084.800

14.764.614

13.186.614

. . . Equity invest. in subsidiary companies

14.485.978

14.485.978

13.147.978

. . . Equity invest. in associated companies

1.560.000

240.000

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

38.822

38.636

38.636

. . Financial receivables

26.463.716

26.841.025

15.681.727

. . . . Within 12 months

23.254

1.050.000

23.375

. . . . Beyond 12 months

26.440.462

25.791.025

15.658.352

. . . Receivab due from subsidiaries

26.440.462

25.791.025

15.658.352

. . . . Within 12 months

. . . . Beyond 12 months

26.440.462

25.791.025

15.658.352

. . . Receivables due from assoc.comp.

1.000.000

. . . . Within 12 months

1.000.000

. . . . Beyond 12 months

. . . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . . Receivables due from third parties

23.254

50.000

23.375

. . . . Within 12 months

23.254

50.000

23.375

. . . . Beyond 12 months

. . Other securities

. . Own shares

. . . Total nominal value

. Total financial fixed assets

42.548.516

41.605.639

28.868.341

Total fixed assets

51.971.693

51.269.042

38.562.376

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

6.564.955

6.889.617

5.185.430

. . Work in progress and semimanufactured

. . Work in progress on order

. . Finished goods

4.655.867

2.702.654

4.635.492

. . Advance payments

4.201.895

. Total Inventories

15.422.717

9.592.271

9.820.922

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

44.865.092

42.228.423

36.290.490

. . Beyond 12 months

119.887

27.163

27.163

. . Trade receivables

33.233.695

25.670.127

27.695.125

. . . . Within 12 months

33.233.695

25.670.127

27.695.125

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

3.743.565

3.231.070

1.729.016

. . . . Within 12 months

3.743.565

3.231.070

1.729.016

. . . . Beyond 12 months

. . Receivables due from assoc. comp.

3.649.908

3.380.021

. . . . Within 12 months

3.649.908

3.380.021

. . . . Beyond 12 months

. . Receivables due from holding comp.

. . . . Within 12 months

. . . . Beyond 12 months

. . Fiscal Receivables

3.564.585

5.796.795

4.387.166

. . . . Within 12 months

3.444.698

5.769.632

4.360.003

. . . . Beyond 12 months

119.887

27.163

27.163

. . Receivables for anticipated taxes

681.011

777.696

963.975

. . . . Within 12 months

681.011

777.696

963.975

. . . . Beyond 12 months

. . Receivables due from third parties

112.215

3.399.877

1.542.371

. . . . Within 12 months

112.215

3.399.877

1.542.371

. . . . Beyond 12 months

. Total Credits not held as fixed assets

44.984.979

42.255.586

36.317.653

. 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

17.171

17.171

17.171

. Total Financial Assets

17.171

17.171

17.171

. LIQUID FUNDS

. . Bank and post office deposits

2.165.171

925.280

952.239

. . Checks

. . Banknotes and coins

1.999

1.939

2.131

. Total Liquid funds

2.167.170

927.219

954.370

Total current assets

62.592.037

52.792.247

47.110.116

ADJUSTMENT ACCOUNTS

. Discount on loans

216.272

144.592

. Other adjustment accounts

159.622

Total adjustments accounts

159.622

216.272

144.592

TOTAL ASSETS

114.723.352

104.277.561

85.817.084

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

3.200.000

3.200.000

3.200.000

. Additional paid-in capital

. Revaluation reserves

2.998.081

2.998.081

2.998.081

. Legal reserve

640.000

640.000

640.000

. Reserve for Own shares

. Statute reserves

. Other reserves

19.423.768

16.609.788

14.217.957

. Accumulated Profits (Losses)

. Profit( loss) of the year

1.325.283

2.858.617

2.391.831

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

27.587.132

26.306.486

23.447.869

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

. . Taxation fund, also differed

16.556

26.265

30.146

. . Other funds

44.637

7.039

Total Reserves for Risks and Charges

61.193

26.265

37.185

Employee termination indemnities

1.313.446

1.223.764

1.124.855

ACCOUNTS PAYABLE

. . . . Within 12 months

67.900.842

58.767.321

51.189.786

. . . . Beyond 12 months

17.860.739

17.953.725

10.017.389

. . 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

73.174.336

55.597.335

50.795.040

. . . . Within 12 months

55.313.597

37.643.610

40.777.651

. . . . Beyond 12 months

17.860.739

17.953.725

10.017.389

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

51.191

7.441

7.441

. . . . Within 12 months

51.191

7.441

7.441

. . . . Beyond 12 months

. . Trade payables

3.981.022

4.741.149

4.114.604

. . . . Within 12 months

3.981.022

4.741.149

4.114.604

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

6.643.376

14.987.669

5.377.735

. . . . Within 12 months

6.643.376

14.987.669

5.377.735

. . . . 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

616.879

230.369

222.941

. . . . Within 12 months

616.879

230.369

222.941

. . . . Beyond 12 months

. . Due to social security and welfare inst.

232.797

209.365

208.987

. . . . Within 12 months

232.797

209.365

208.987

. . . . Beyond 12 months

. . Other payables

1.061.980

947.718

480.427

. . . . Within 12 months

1.061.980

947.718

480.427

. . . . Beyond 12 months

Total accounts payable

85.761.581

76.721.046

61.207.175

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

Total adjustment accounts

TOTAL LIABILITIES

114.723.352

104.277.561

85.817.084

 

MEMORANDUM ACCOUNTS

 

Third party goods

Investment accounts

1.075.320

1.511.604

Risk accounts

4.500.000

24.200.000

Civil and fiscal norms relation

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

. Revenues from sales and services

130.009.483

120.631.100

109.181.439

. Changes in work in progress

1.953.213

-1.932.838

613.003

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

280.593

268.239

353.338

. . Contributions for operating expenses

. . Different income and revenues

280.593

268.239

353.338

Total value of production

132.243.289

118.966.501

110.147.780

PRODUCTION COSTS

. Raw material,other materials and consum.

111.758.006

103.774.790

95.185.179

. Services received

11.802.601

. Leases and rentals

1.048.410

11.539.302

11.268.311

. Payroll and related costs

3.563.029

3.311.153

3.471.786

. . Wages and salaries

2.622.596

2.403.029

2.446.048

. . Social security contributions

745.868

716.211

765.228

. . Employee termination indemnities

194.565

178.763

180.892

. . Pension and similar

. . Other costs

13.150

79.618

. Amortization and depreciation

556.890

832.321

659.352

. . Amortization of intangible fixed assets

11.094

11.094

11.094

. . Amortization of tangible fixed assets

491.015

569.994

588.375

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

54.781

251.233

59.883

. Changes in raw materials

324.661

-1.704.187

-1.190.878

. Provisions to risk reserves

. Other provisions

. Other operating costs

224.647

1.087.010

148.255

Total production costs

129.278.244

118.840.389

109.542.005

Diff. between value and cost of product.

2.965.045

126.112

605.775

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

1.198.608

4.019.027

3.269.440

. . In subsidiary companies

1.198.608

4.019.027

3.269.440

. . In associated companies

. . In other companies

. Other financial income

685.892

617.865

305.255

. . Financ.income from receivables

545.958

602.331

299.160

. . . Towards subsidiary companies

545.958

602.331

299.160

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

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

. . Financ.income from secur. cur.assets

5.659

29

165

. . Financ.income other than the above

134.275

15.505

5.930

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

134.275

15.505

5.930

. Interest and other financial expense

-1.859.873

-1.638.014

-1.625.861

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-1.638.014

-1.625.861

Total financial income and expense

24.627

2.998.878

1.948.834

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

. . Of equity investments

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

34.770

203.429

. . Gains on disposals

. . Other extraordinary income

34.770

203.429

. Extraordinary expense

-295

-144.716

. . Losses on disposals

. . Taxes relating to prior years

-1.600

. . Other extraordinary expense

-295

-143.116

Total extraordinary income and expense

34.475

58.713

Results before income taxes

2.989.672

3.159.465

2.613.322

. Taxes on current income

1.664.389

300.848

221.491

. . current taxes

540.524

193.064

221.266

. . differed taxes(anticip.)

107.784

225

. Net income for the period

1.325.283

2.858.617

2.391.831

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.325.283

2.858.617

2.391.831

 

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

0,45

0,49

0,45

0,30

Elasticity Ratio

Units

0,55

0,51

0,55

0,68

Availability of stock

Units

0,13

0,09

0,11

0,21

Total Liquidity Ratio

Units

0,41

0,41

0,43

0,42

Quick Ratio

Units

0,02

0,01

0,01

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

2,38

2,20

2,14

2,31

Self Financing Ratio

Units

0,24

0,25

0,27

0,21

Capital protection Ratio

Units

0,84

0,77

0,76

0,61

Liabilities consolidation quotient

Units

0,28

0,33

0,22

0,17

Financing

Units

3,11

2,92

2,61

3,62

Permanent Indebtedness Ratio

Units

0,41

0,44

0,40

0,36

M/L term Debts Ratio

Units

0,17

0,18

0,13

0,10

Net Financial Indebtedness Ratio

Units

2,57

2,08

2,13

1,42

CORRELATION

Fixed assets ratio

Units

0,90

0,89

0,90

1,11

Current ratio

Units

0,92

0,90

0,92

1,10

Acid Test Ratio-Liquidity Ratio

Units

0,69

0,74

0,73

0,72

Structure's primary quotient

Units

0,53

0,51

0,61

0,81

Treasury's primary quotient

Units

0,03

0,02

0,02

0,02

Rate of indebtedness ( Leverage )

%

415,86

396,39

365,99

468,75

Current Capital ( net )

Value

-5.308.805

-5.975.074

-4.079.670

525.922

RETURN

Return on Sales

%

1,45

3,06

2,79

2,32

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

%

4,80

10,87

10,20

3,79

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

%

10,84

12,01

11,15

10,56

Return on Investment ( R.O.I. )

%

2,58

0,12

0,71

3,84

Return/ Sales

%

2,28

0,10

0,55

3,06

Extra Management revenues/charges incid.

%

44,70

2266,73

394,84

32,18

Cash Flow

Value

1.882.173

3.690.938

3.051.183

1.200.022

Operating Profit

Value

2.965.045

126.112

605.775

1.374.962

Gross Operating Margin

Value

3.521.935

958.433

1.265.127

2.131.798

MANAGEMENT

Credits to clients average term

Days

92,03

76,61

91,32

85,05

Debts to suppliers average term

Days

30,69

61,59

32,10

89,46

Average stock waiting period

Days

42,71

28,63

32,38

47,61

Rate of capital employed return ( Turnover )

Units

1,13

1,16

1,27

1,45

Rate of stock return

Units

8,43

12,58

11,12

7,34

Labour cost incidence

%

2,74

2,74

3,18

5,48

Net financial revenues/ charges incidence

%

0,02

2,49

1,78

-1,06

Labour cost on purchasing expenses

%

2,76

2,79

3,17

5,52

Short-term financing charges

%

2,17

2,14

2,66

2,49

Capital on hand

%

88,24

86,44

78,60

68,88

Sales pro employee

Value

1.171.256

1.171.175

1.010.939

796.124

Labour cost pro employee

Value

32.099

32.147

32.146

44.281

 

 

Remarks

 

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

 

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

 

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

 

 

Market / Territory Data

 

Population living in the province

:

Spazio1.169.259

Population living in the region

:

Spazio9.393.092

Number of families in the region

:

Spazio3.858.736

 

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

 

- per food products

:

Spazio460

- per non food products

:

Spazio2.090

- per energy consume

:

Spazio114



Sector Data

 

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

 

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

The average duration of suppliers debts is about 89 dd.

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

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

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

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

The employees costs represent the 5,52% of the production costs.



Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 5.551.

The insolvency index for the region is 0,55, , while for the province it is 0,48.

Total Bankrupt companies in the province : 3.452.

Total Bankrupt companies in the region : 39.612.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 67.95

UK Pound

1

INR 91.87

Euro

1

INR 80.27

Euro

1

INR 80.16

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRA

 

 

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.