MIRA INFORM REPORT

 

 

Report No. :

512313

Report Date :

29.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

ROSSINI S.P.A.

 

 

Registered Office :

Via De Gasperi, 5, 20027- Rescaldina(MI)-IT

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

01.01.1928

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

Manufacture of other rubber products n.e.c.

 

 

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 :

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

 

Rossini S.p.a.

 

Via

De Gasperi,

5

 

20027

- Rescaldina

(MI)

-IT-

 

 

Summary

 

Fiscal Code

:

00101040152

Legal Form

:

Joint stock company

start of Activities

:

01/06/1990

Equity

:

Over 2.582.254

Turnover Range

:

20.000.000/25.000.000

Number of Employees

:

from 91 to 110

 

 

Activity

 

Manufacture of other rubber products n.e.c.

 

 

Legal Data

 

Legal Form : Joint stock company

Fiscal Code : 00101040152

 

Foreign Trade Reg. no. : MI059333 since 20/12/1991

 

Foreign Trade Reg. no. : 59333 of Milano since 20/12/1991

 

Foreign Trade Reg. no. : 059333 of Milano since 20/12/1991

 

Chamber of Commerce no. : 101634 of L'Aquila

 

Chamber of Commerce no. : 147586 of Milano since 26/04/1928

 

Firms' Register : MI146-158921 of Milano since 19/02/1996

 

V.A.T. Code : 00101040152

 

Tribunal Co. Register : 158921 of

 

Foundation date

: 01/01/1928

Establishment date

: 05/06/1987

Start of Activities

: 01/06/1990

Legal duration

: 31/12/2050

Nominal Capital

: 1.560.000

Subscribed Capital

: 1.560.000

Paid up Capital

: 1.560.000

 

Legal mail :

DIREZIONE@PEC.ROSSINI-SPA.IT

 

 

Members

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Verde.gif

Cromi

Mario

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Born in Gorla Minore

(VA)

on 25/09/1936

- Fiscal Code : CRMMRA36P25E102W

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Residence:

Giacchetti

, 121

- 21055

Gorla Minore

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

12/01/2015

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Verde.gif

Fagnani

Paola

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Born in Milano

(MI)

on 01/06/1950

- Fiscal Code : FGNPLA50H41F205L

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Residence:

Lovanio

, 5

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

12/01/2015

Managing Director

12/01/2015

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

No Protests registered

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Verde.gif

Rossini

Felice

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Born in Varese

(VA)

on 27/09/1943

- Fiscal Code : RSSFLC43P27L682S

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Residence:

Lovanio

, 5

- 20121

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Board Chairman

12/01/2015

Director

12/01/2015

Managing Director

12/01/2015

Procurator

08/01/2018

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

No Protests registered

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Verde.gif

Trebbi

Giovanni

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Born in Sestino

(AR)

on 01/01/1961

- Fiscal Code : TRBGNN61A01I681O

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Residence:

Industriale

- 67100

L'Aquila

(AQ)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

02/04/2004

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

No Protests registered

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Verde.gif

Rossini

Giulia Maria

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Born in Milano

(MI)

on 11/07/1973

- Fiscal Code : RSSGMR73L51F205B

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Residence:

Broletto

, 39

- 20121

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

12/01/2015

Managing Director

10/01/2017

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

No Prejudicial events are reported

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

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.

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Verde.gif

Fagnani

Paola

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

ERRE DUE - S.R.L.

L'Aquila (AQ) - IT -

01230970665

Sole Director

Withdrawn

Registered

Grimaldi Due - Societa' Semplice

Ventimiglia (IM) - IT -

90022460084

Partner

Active

Registered

Tirrenum - Societa' Semplice

Milano (MI) - IT -

96687840015

Partner

Active

Registered

ROSSINI SPAIN PRINTING ROLLERS SA

Cabrera Del Mar - Barcelona - ES -

A08057051

Vice-Chairman

Active

Registered

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Verde.gif

Rossini

Felice

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

C.p.a. Centro Promozionale Acimga S.p.a.

Milano (MI) - IT -

03138420157

Director

Active

Registered

Centrexpo Spa

Milano (MI) - IT -

04687000150

Director

Withdrawn

Ceased

Centrexpo Spa

Milano (MI) - IT -

04687000150

Board Chairman

Withdrawn

Ceased

Ipack-ima S.p.a

Milano (MI) - IT -

01620110153

Director

Withdrawn

Registered

Tirrenum - Societa' Semplice

Milano (MI) - IT -

96687840015

Partner

Active

Registered

NUOVE INIZIATIVE FIERISTICHE S.R.L.

Bologna (BO) - IT -

02286911207

Sole Director

Withdrawn

Registered

ROSSINI SPAIN PRINTING ROLLERS SA

Cabrera Del Mar - Barcelona - ES -

A08057051

Board Chairman

Active

Registered

C.p.a. Holding S.r.l.

Milano (MI) - IT -

08638150964

Director

Withdrawn

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

Fagnani Paola

Milano - IT -

FGNPLA50H41F205L

239.148 .Eur

15,33

Rossini Felice

Milano - IT -

RSSFLC43P27L682S

1.320.852 .Eur

84,67

 

 

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

ROSSINI SPAIN PRINTING ROLLERS SA

Cabrera Del Mar - Barcelona - ES -

100,00

Active

ERRE DUE - S.R.L.

L'Aquila - IT -

01230970665

826.331 .Eur

80,00

Active



Firm's location and structure

 

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

 

-

Legal and operative seat

 

De Gasperi

, 5

- 20027

- Rescaldina

(MI)

- IT -

 

Legal mail

: DIREZIONE@PEC.ROSSINI-SPA.IT

 

-

Branch

(Factory)

since 14/05/2001

 

Bazzano

- 67100

- L'Aquila

(AQ)

- IT -

 

Employees

: 102

 

Fittings and Equipment for a value of 1.450.000

Eur

 

Stocks for a value of 2.730.000

Eur

 

The firm operates abroad as importer / exporter..

To purchase foreign products the firm uses the following channels :

- distributors

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

Products abroad are placed by :

- its own agents

 

- its own foreign branches

 

 

Historical Information and/or Firm's Status

 

CHANGES TO THE LEGAL FORM:

 

Former legal form

New legal form

Changement Date

Limited liability company

Joint stock company

05/06/1987

 

CEASINGS/INCORPORATIONS/MERGES:

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Verde.gif

The firm absorved

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gifERRE DUE - S.R.L.

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Zona Industriale Fraz. Bazzano

, 67100

, L'Aquila

(AQ)

- IT -

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Fiscal Code: 01230970665

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Date

:

07/05/2001

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Verde.gif

Project of merging by taking over of

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gifERRE DUE - S.R.L.

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Zona Industriale Fraz. Bazzano

, 67100

, L'Aquila

(AQ)

- IT -

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Fiscal Code: 01230970665

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Date

Merging/splitting-up project:

18/12/2000

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Verde.gif

The firm absorbed by merging of

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gifERRE DUE - S.R.L.

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Zona Industriale Fraz. Bazzano

, 67100

, L'Aquila

(AQ)

- IT -

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Fiscal Code: 01230970665

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Vuoto.gif

Date

:

07/05/2001



Protests

 

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

 

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\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

L'AQUILA (AQ)

Buildings

4

28/05/2018

RESCALDINA (MI)

Buildings

2

28/05/2018

 

Buildings Details

 

Cadastre

Title

Location

Sheet No.

Particle No.

Sub No.

Categorie

Classe

Consistence

Cadastrial Rent

Part No.

B

Proprieta' per 1/1

L'AQUILA (AQ) STRADA NUCLEO INDUSTRIALE DI BAZZANO, Piano T - 0001

004/28

1284

2

zona4 cat. D/1

Euro: 29.503,94

28756

B

Proprieta' per 1/1

L'AQUILA (AQ) STRADA NUCLEO INDUSTRIALE DI BAZZANO, Piano T

004/28

1284

3

zona4 cat. D/1

Euro: 72,30

28756

B

Proprieta' per 1/1

L'AQUILA (AQ) STRADA NUCLEO INDUSTRIALE DI BAZZANO, Piano T-1

004/28

1782

zona4 cat. D/7

Euro: 4.326,26

B

Proprieta' per 1/1

L'AQUILA (AQ) VIA PAGANICA, 66 Piano 2-3

98

540

29

zona1 cat. A/3

5

4,5 vani

Euro:546,15

B

Proprieta' per 1/1

RESCALDINA (MI) VIALE ALCIDE DE GASPERI, 5 Piano T-S1

11

154

501

cat. D/7

Euro: 15.978,00

B

Proprieta' per 1/1

RESCALDINA (MI) VIA VINCENZO GIOBERTI, 10 Piano T

11

208

708

cat. C/2

4

174 mq

Euro:350,47

 

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

 

The company is active since 1990

The analysis is based on the latest 3 balance sheets.

Under an economic point of view, profits were registered during the last years with a r.o.e. of 7,22% in 2016 with a stable trend in the turnover.

The operating result in 2016 was positive (4,36%) and reflects the field's average.

The operating result is positive and amounts to Eur. 1.742.587 on stable levels if compared to the previous year.

The economic management produced a gross operating margin of Eur. 2.059.501 stable if compared to the financial year 2015.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,66) which is yet rising if compared to 2015.

Subject can manage an equity capital funds for an amount of Eur. 14.941.431 on the same levels as the year before.

Total debts recorded amounted to Eur. 23.141.983 (Eur. 8.913.093 of which were m/l term debts) with no important change.

Bank exsposure is limited and the suppliers' credit is modest too, 80 gg. is the payment average period which is also lower than the sector average.

The management determines a good range of liquidity.

Accounts receivable average term is 83,48 days. , a better value than the sector's average.

Eur. 1.395.857 is the value of cash flow during the year 2016

Subordinate employment cost is of Eur. 5.789.406, i.e. 23,68% on total production costs. , whereas the incidence of such costs on sales revenues is equal to 23,2%.

If compared to the sales volume (-0,4%), the impact of the financial charges is limited.



Financial Data

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2016

(in Eur

x 1)

 

Item Type

Value

Sales

24.952.477

Profit (Loss) for the period

1.078.943

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2015

(in Eur

x 1)

 

Item Type

Value

Sales

25.412.311

Profit (Loss) for the period

985.377

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2014

(in Eur

x 1)

 

Item Type

Value

Sales

22.422.075

Profit (Loss) for the period

906.297

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2013

(in Eur

x 1)

 

Item Type

Value

Sales

22.505.322

Profit (Loss) for the period

728.688

 

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Verde.gif

Complete balance-sheet for the year

al 31/12/2012

(in Eur

x 1)

 

Item Type

Value

Sales

22.682.176

Profit (Loss) for the period

972.547



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

95.945

92.073

100.713

. . Concessions,licenses,trademarks,etc.

22.621

. . Goodwill

. . Assets in formation and advance paymen.

. . Other intangible fixed assets

. Total Intangible Fixed Assets

118.566

92.073

100.713

. TANGIBLE FIXED ASSETS

. . Real estate

1.783.896

1.865.757

1.893.847

. . Plant and machinery

1.323.972

581.973

320.562

. . Industrial and commercial equipment

124.370

150.322

131.019

. . Other assets

200.545

143.574

164.069

. . Assets under construction and advances

. Total Tangible fixed assets

3.432.783

2.741.626

2.509.497

. FINANCIAL FIXED ASSETS

. . Equity investments

11.046.059

11.046.059

11.227.622

. . . Equity invest. in subsidiary companies

11.046.059

11.046.059

11.227.622

. . . Equity invest. in associated companies

. . . Equity invest. in holding companies

. . . Equity invest. in other companies

. . Financial receivables

2.979.206

3.396.116

2.547.806

. . . . Within 12 months

2.979.206

3.396.116

2.547.806

. . . . Beyond 12 months

. . . Receivab due from subsidiaries

2.979.206

3.396.116

2.547.806

. . . . Within 12 months

2.979.206

3.396.116

2.547.806

. . . . 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

14.025.265

14.442.175

13.775.428

Total fixed assets

17.576.614

17.275.874

16.385.638

CURRENT ASSETS

. INVENTORIES

. . Raw materials and other consumables

612.948

658.576

653.806

. . Work in progress and semimanufactured

1.945.726

1.105.122

1.226.471

. . Work in progress on order

. . Finished goods

169.369

143.478

83.997

. . Advance payments

. Total Inventories

2.728.043

1.907.176

1.964.274

. CREDITS NOT HELD AS FIXED ASSETS

. . Within 12 months

8.181.832

6.682.966

8.151.592

. . Beyond 12 months

. . Trade receivables

5.786.055

2.923.623

4.933.773

. . . . Within 12 months

5.786.055

2.923.623

4.933.773

. . . . Beyond 12 months

. . Receivables due from subsid. comp.

1.165.465

2.976.218

1.767.586

. . . . Within 12 months

1.165.465

2.976.218

1.767.586

. . . . 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

709.539

305.449

967.017

. . . . Within 12 months

709.539

305.449

967.017

. . . . Beyond 12 months

. . Receivables for anticipated taxes

. . . . Within 12 months

. . . . Beyond 12 months

. . Receivables due from third parties

520.773

477.676

483.216

. . . . Within 12 months

520.773

477.676

483.216

. . . . Beyond 12 months

. Total Credits not held as fixed assets

8.181.832

6.682.966

8.151.592

. 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

7.000.000

. Total Financial Assets

7.000.000

. LIQUID FUNDS

. . Bank and post office deposits

4.348.130

10.154.102

1.413.779

. . Checks

. . Banknotes and coins

3.273

2.889

1.184

. Total Liquid funds

4.351.403

10.156.991

1.414.963

Total current assets

22.261.278

18.747.133

11.530.829

ADJUSTMENT ACCOUNTS

. Discount on loans

236.409

289.028

. Other adjustment accounts

105.658

Total adjustments accounts

105.658

236.409

289.028

TOTAL ASSETS

39.943.550

36.259.416

28.205.495

LIABILITIES

STOCKHOLDERS' EQUITY

. Capital stock

1.560.000

1.560.000

1.560.000

. Additional paid-in capital

. Revaluation reserves

. Legal reserve

483.266

483.266

483.266

. Reserve for Own shares

. Statute reserves

. Other reserves

11.819.222

11.463.792

10.917.495

. Accumulated Profits (Losses)

. Profit( loss) of the year

1.078.943

985.377

906.297

. Advances on dividends

. Partial loss of the year Coverage

Total Stockholders'Equity

14.941.431

14.492.435

13.867.058

RESERVES FOR RISKS AND CHARGES

. . Reserve for employee termination indem.

862.482

779.669

770.999

. . Taxation fund, also differed

54.596

53.204

70.497

. . Other funds

Total Reserves for Risks and Charges

917.078

832.873

841.496

Employee termination indemnities

882.666

904.293

965.360

ACCOUNTS PAYABLE

. . . . Within 12 months

14.274.267

11.380.888

8.162.804

. . . . Beyond 12 months

8.867.716

8.589.730

4.302.180

. . 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

17.272.011

14.624.541

7.358.871

. . . . Within 12 months

8.404.295

6.034.811

3.056.691

. . . . Beyond 12 months

8.867.716

8.589.730

4.302.180

. . Due to other providers of finance

. . . . Within 12 months

. . . . Beyond 12 months

. . Advances from customers

. . . . Within 12 months

. . . . Beyond 12 months

. . Trade payables

3.551.272

2.854.960

2.917.326

. . . . Within 12 months

3.551.272

2.854.960

2.917.326

. . . . Beyond 12 months

. . Securities issued

. . . . Within 12 months

. . . . Beyond 12 months

. . Due to subsidiary companies

519.276

638.628

459.911

. . . . Within 12 months

519.276

638.628

459.911

. . . . 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

319

146.779

. . . . Within 12 months

319

146.779

. . . . Beyond 12 months

. . Due to social security and welfare inst.

1.088.799

1.065.848

1.101.095

. . . . Within 12 months

1.088.799

1.065.848

1.101.095

. . . . Beyond 12 months

. . Other payables

710.306

639.862

627.781

. . . . Within 12 months

710.306

639.862

627.781

. . . . Beyond 12 months

Total accounts payable

23.141.983

19.970.618

12.464.984

ADJUSTMENT ACCOUNTS

. Agio on loans

. Other adjustment accounts

60.392

59.197

66.597

Total adjustment accounts

60.392

59.197

66.597

TOTAL LIABILITIES

39.943.550

36.259.416

28.205.495

 

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

24.941.619

25.412.311

22.422.075

. Changes in work in progress

866.495

-61.869

130.015

. Changes in semi-manufact. products

. Capitalization of internal work

. Other income and revenues

383.911

312.749

396.300

. . Contributions for operating expenses

. . Different income and revenues

383.911

312.749

396.300

Total value of production

26.192.025

25.663.191

22.948.390

PRODUCTION COSTS

. Raw material,other materials and consum.

11.956.039

10.696.000

8.660.173

. Services received

5.819.137

6.475.262

. Leases and rentals

338.966

380.539

6.682.425

. Payroll and related costs

5.789.406

5.724.037

5.596.729

. . Wages and salaries

4.160.068

4.124.114

4.033.663

. . Social security contributions

1.342.753

1.337.367

1.292.948

. . Employee termination indemnities

222.804

202.906

216.437

. . Pension and similar

3.838

1.712

5.748

. . Other costs

59.943

57.938

47.933

. Amortization and depreciation

316.914

447.651

349.337

. . Amortization of intangible fixed assets

10.567

8.640

8.640

. . Amortization of tangible fixed assets

271.664

246.874

226.196

. . Depreciation of tangible fixed assets

. . Writedown of current receiv.and of liquid

34.683

192.137

114.501

. Changes in raw materials

45.628

-4.770

238.718

. Provisions to risk reserves

73.095

. Other provisions

. Other operating costs

183.348

173.785

144.595

Total production costs

24.449.438

23.892.504

21.745.072

Diff. between value and cost of product.

1.742.587

1.770.687

1.203.318

FINANCIAL INCOME AND EXPENSE

. Income from equity investments

. . In subsidiary companies

. . In associated companies

. . In other companies

. Other financial income

73.127

62.625

456.918

. . Financ.income from receivables

49.746

. . . Towards subsidiary companies

. . . Towards associated companies

. . . Towards holding companies

. . . Towards other companies

49.746

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

. . Financ.income from secur. cur.assets

. . Financ.income other than the above

12.879

456.918

. . . - Subsidiary companies

. . . - Associated companies

. . . - Holding companies

. . . - Other companies

12.879

456.918

. Interest and other financial expense

-173.540

-54.199

-252.996

. . Towards subsidiary companies

. . Towards associated companies

. . Towards holding companies

. . Towards other companies

-252.996

Total financial income and expense

-100.413

8.426

203.922

ADJUSTMENTS TO FINANCIAL ASSETS

. Revaluations

. . Of equity investments

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

. . Of securities incl.among current assets

. Devaluation

5.429

-181.563

. . Of equity investments

-181.563

. . Of financial fixed assets (no equity inv)

. . Of securities included among current ass

Total adjustments to financial assets

5.429

-181.563

EXTRAORDINARY INCOME AND EXPENSE

. Extraordinary income

33.075

125.700

. . Gains on disposals

. . Other extraordinary income

33.075

125.700

. Extraordinary expense

-4.455

-1.086

. . Losses on disposals

-290

-303

. . Taxes relating to prior years

. . Other extraordinary expense

-4.165

-783

Total extraordinary income and expense

28.620

124.614

Results before income taxes

1.647.603

1.626.170

1.531.854

. Taxes on current income

568.660

640.793

625.557

. . current taxes

567.268

642.217

570.929

. . differed taxes(anticip.)

-1.424

54.628

. Net income for the period

1.078.943

985.377

906.297

. Adjustments in tax regulations pursuance

. Provisions in tax regulations pursuance

. Profit (loss) of the year

1.078.943

985.377

906.297

 

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

0,44

0,48

0,58

0,37

Elasticity Ratio

Units

0,56

0,52

0,41

0,61

Availability of stock

Units

0,07

0,05

0,07

0,14

Total Liquidity Ratio

Units

0,49

0,46

0,34

0,40

Quick Ratio

Units

0,28

0,28

0,05

0,01

COMPOSITION ON SOURCE

Net Short-term indebtedness

Units

0,66

0,08

0,49

2,25

Self Financing Ratio

Units

0,37

0,40

0,49

0,25

Capital protection Ratio

Units

0,82

0,82

0,82

0,77

Liabilities consolidation quotient

Units

0,69

0,83

0,65

0,25

Financing

Units

1,55

1,38

0,90

2,89

Permanent Indebtedness Ratio

Units

0,62

0,66

0,68

0,49

M/L term Debts Ratio

Units

0,25

0,26

0,19

0,12

Net Financial Indebtedness Ratio

Units

0,86

0,31

0,43

1,13

CORRELATION

Fixed assets ratio

Units

1,41

1,39

1,17

1,12

Current ratio

Units

1,56

1,65

1,41

1,10

Acid Test Ratio-Liquidity Ratio

Units

1,37

1,48

1,17

0,78

Structure's primary quotient

Units

0,85

0,84

0,85

0,64

Treasury's primary quotient

Units

0,80

0,89

0,17

0,02

Rate of indebtedness ( Leverage )

%

267,33

250,20

203,40

400,87

Current Capital ( net )

Value

8.032.388

7.366.246

3.368.025

122.005

RETURN

Return on Sales

%

5,59

5,64

5,60

3,12

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

%

7,22

6,80

6,54

1,12

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

%

11,03

11,22

11,05

7,08

Return on Investment ( R.O.I. )

%

4,36

4,88

4,27

3,17

Return/ Sales

%

6,98

6,97

5,37

3,04

Extra Management revenues/charges incid.

%

61,92

55,65

75,32

18,11

Cash Flow

Value

1.395.857

1.433.028

1.255.634

177.056

Operating Profit

Value

1.742.587

1.770.687

1.203.318

81.874

Gross Operating Margin

Value

2.059.501

2.218.338

1.625.750

249.142

MANAGEMENT

Credits to clients average term

Days

83,48

41,42

79,21

109,51

Debts to suppliers average term

Days

80,00

71,66

79,24

100,86

Average stock waiting period

Days

39,36

27,02

31,54

49,84

Rate of capital employed return ( Turnover )

Units

0,62

0,70

0,79

1,05

Rate of stock return

Units

9,15

13,32

11,41

7,21

Labour cost incidence

%

23,20

22,52

24,96

18,93

Net financial revenues/ charges incidence

%

-0,40

0,03

0,91

-1,59

Labour cost on purchasing expenses

%

23,68

23,96

25,74

19,09

Short-term financing charges

%

0,75

0,27

2,03

2,93

Capital on hand

%

160,08

142,68

125,79

95,40

Sales pro employee

Value

252.045

142.765

128.862

159.094

Labour cost pro employee

Value

58.478

32.157

32.165

32.607

 

 

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: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Spazio.gif3.839.216

Population living in the region

:

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Spazio.gif9.393.092

Number of families in the region

:

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Spazio.gif3.858.736

 

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

 

- per food products

:

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Spazio.gif460

- per non food products

:

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Spazio.gif2.090

- per energy consume

:

Description: \\vivek-pc\E\Rossini S.p.a. - Vs. Rif. 512313_files\Spazio.gif114

 

 

Sector Data

 

The values are calculated on a base of 99 significant companies.

The companies cash their credits on an average of 110 dd.

The average duration of suppliers debts is about 101 dd.

The sector's profitability is on an average of 3,12%.

The labour cost affects the turnover in the measure of 18,93%.

Goods are held in stock in a range of 50 dd.

The difference between the sales volume and the resources used to realize it is about 1,05.

The employees costs represent the 19,09% of the production costs.

 

 

Statistical Detrimental Data

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, , while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 67.44

UK Pound

1

INR 89.89

Euro

1

INR 79.00

Euro

1

INR 78.30

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRA

 

 

Report Prepared by :

SYL

                                                


 

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.