MIRA INFORM REPORT

 

 

Report Date :

29th November, 2006

 

IDENTIFICATION DETAILS

 

Name :

CALAO IMPORT EXPORT SL

 

 

Formerly Known As :

CALAO IMPORT EXPORT SA

 

 

Registered Office :

Calle  Mendez Alvaro, 59 28045  Madrid  (Madrid)

 

 

Country :

Spain

 

 

Financials (as on) :

31.12.2004

 

 

Date of Incorporation :

28.12.1987

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Wholesaler of Clothing and Footwear

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

Fairly Large

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 


Company name

 

CALAO IMPORT EXPORT SL

 

 

TAX NUMBER

 

B78639176

 

 

Identification and Characteristics

 

Tax Number                                     B78639176

NAME                                                CALAO IMPORT EXPORT SL

FORMER NAME                                 CALAO IMPORT EXPORT SA

BUSINESS ADDRESS                        CALLE  MENDEZ ALVARO, 59

Postcode                                          28045  MADRID  (MADRID)

URL                                                  http://www.calao.net

TELEPHONE                                      915283248

FAX                                                  915391099

LEGAL FORM                                    LIMITED LIABILITY COMPANY

DATE FOUNDED                                28/12/1987

CAPITAL                                           90.150,00 Euros

NUMBER OF EMPLOYEES                 11

BANKS                                              BSCH.MADRID;  B DE SABADELL.MADRID; 

ACTIVITY                                          1613300 - Wholesale of clothing (outerwear)

CNAE                                                5142 - Wholesale of clothing and footwear

EXPORT COMPANY                          YES

 

 

Synthesis

 

FINANCIAL SITUATION  (Year ending: 31/12/2004)

                                                                 

    PROFITABILITY                                                          3/9       Negative

    TREASURY                                             9/9       Excellent

    BALANCE SHEET                                    9/9       Excellent

    DEBT                                                             7/9       Low

INCIDENTS

                                                                 

    COMMITMENTS                                          8/9       Met promptly

    INCIDENTS                                                 8/9       Exceptional

PREVIOUS EXPERIENCE

                                                                 

    PREVIOUS EXPERIENCE                               7/9       Normal

 

 

Credit Appraisal

 

CREDIT ACCORDING TO OBJECTIVE DATA (From 0 to 500.000,00 Euros):

FAVOURABLE TOWARDS 85.944,73  Max. Euros

SOLVENCY RATING:

13/20 (BASED ON HOMOGENEOUS FORMULATION)

Analysis made on 28/11/2006

 

 

Financial Elements

    

Figures given in  Euros

 

Balance sheet 

2.002 (12)

Balance sheet 

2.003  (12)

Balance sheet 

2.004  (12)

% Sales  

SALES

4.397.240,56

5.108.434,83

4.135.730,55

 

ADDED VALUE

481.625,74

442.639,63

247.808,05

5,99

BUSINESS RESULT

61.291,50

83.215,71

-51.588,48

-1,24

OWN FUNDS

989.832,25

1.073.047,96

1.036.085,13

 

DEBT

1.058.732,61

659.458,16

700.221,52

 

TOTAL ASSET

2.048.564,86

1.732.506,12

1.736.306,65

 

 

The sales of  4.135.730,55  Euros  show a change of  -19,04%  compared with  2.003 . Between  2.002  and  2.003 , this change was  16,17% .

 

Added value grew by  -44,02%  compared with the previous year. Shareholders equity are  1.036.085,13  Euros  for an indebtedness of  700.221,52  Euros  .

 

The result  -51.588,48  Euros  means financial profitability of  -4,98%  and economic profitability of  -2,97% . This result means growth of  -161,99%  compared with the  2.003 .

 

THE FIGURES FOR THE LAST BALANCE SHEET ARE RELEVANT:

SOURCE: FROM THE MERCANTILE REGISTER

DATE: 09/02/2006

 

Comparative Sector Analysis

 

 

Company

Sector

Difference

 

(2.004)

 

 

% of PRODUCTION VALUE

 

 

 

   SALES

 100,00

 98,86

 1,14

   ADDED VALUE

 5,99

 16,37

-10,38

   BUSINESS RESULT

-1,25

 2,69

-3,94

% OF TOTAL ASSETS

 

 

 

   OWN FUNDS

 59,67

 36,34

 23,33

   DEBT

 40,33

 63,66

-23,33

 

Compared sector (CNAE):   514 - Comercio al por mayor de productos de consumo, distinto de los alimenticios

Number of companies:   873

Size (Sales Figure):   2.800.000,00 - 7.000.000,00 Euros

 

The turnover of the company is  1,14% above the mean for the sector.

The company’s added value was  5,99% s/ the production value, and  10,38% below the mean for the sector.

The company’s business result was  -1,25% of the PV,  3,94% below the mean for the sector.

The company’s own resources are  59,67% ,  23,33% above the mean for the sector.

The company’s outside resources are  40,33% ,  23,33% below the mean for the sector.

 

 

Legal Actions

 

No legal incidences registered for this company in the official source

No claims registered for this company in the official sources

AFFECTED BY:  No significant elemento

 

 

Main Board members, Directors and Auditor

 

Position

Surname and name

Date of appointment

SOLE ADMINISTRATOR

MARTIN FERNANDEZ MANUEL

09/05/1997

 

 

Financial Links

 

Shareholders

Company Name

 

 

Source

Information Date

MANUEL MARTIN FERNANDEZ

 

100,00%   

OWN SOURCES

12/04/2006

 

 

Proceedings published in the B.O.R.M.E. (Official Mercantile Register Gazette)

 

Proceedings

Date

Notice Num.

Mercantile Reg.

Registration of accounts  (2005) 

14/11/2006

876079

MADRID

Registration of accounts  (2004) 

31/10/2005

820441

MADRID

Appointments

21/02/2005

077907

MADRID

Registration of accounts  (2003) 

21/09/2004

460177

MADRID

Registration of accounts  (2002) 

26/08/2003

256684

MADRID

 

 

The information on the last account contained in this report is extracted from the Mercantile Register file of the legal address of the Company and dated 09/02/2006

 

Balance Sheet (ASSETS)

 

(Figures given in  Euros)

31/12/2002 (12)

31/12/2003 (12)

31/12/2004 (12)

 

A) DUE FROM SHAREHOLDERS FOR UNCALLED CAPITAL

 

 

 

 

B) FIXED ASSETS

284.279,65

274.018,03

278.413,97

 

I. Establishment expenses

1.538,60

1.153,96

769,32

 

II. Intangible assets

46.391,34

23.515,20

13.184,55

 

III. Tangible assets

236.264,74

249.263,90

264.375,13

 

IV. Financial assets

84,97

84,97

84,97

 

V. Owners equity

 

 

 

 

VI. Long term trade liabilities

 

 

 

 

C) DEFERRED EXPENSES

569,33

168,46

837,35

 

D) CURRENT ASSETS

1.763.715,88

1.458.319,63

1.457.055,33

 

I. Not paid in shareholder capital

 

 

 

 

II. Inventory

576.236,22

381.893,40

639.070,87

 

III. Debtors

574.435,92

517.123,67

603.996,53

 

IV. Short term financial assets

61.117,66

61.117,66

50.068,66

 

V. Short term owners equity

 

 

 

 

VI. Cash

551.926,08

498.184,90

163.919,27

 

VII. Prepaid expenses and accrued income

 

 

 

 

ASSETS (A + B + C + D)

2.048.564,86

1.732.506,12

1.736.306,65

 

 

Balance Sheet (LIABILITIES)

 

(Figures given in  Euros)

31/12/2002 (12)

31/12/2003 (12)

31/12/2004 (12)

 

A) SHAREHOLDERS EQUITY

989.832,25

1.073.047,96

1.036.085,13

 

I. Capital

90.150,00

90.150,00

90.150,00

 

II. Premium share account

 

 

 

 

III. Revaluation reserve

 

 

 

 

IV. Reserves

746.473,74

807.765,24

905.606,60

 

Capital adjustments in Euros

1,82

1,82

1,82

 

Sundry reserves

746.471,92

807.763,42

905.604,78

 

V. Prior year earnings

91.917,01

91.917,01

91.917,01

 

VI. Prior year profit or losses

61.291,50

83.215,71

-51.588,48

 

VII. Dividend paid during the year

 

 

 

 

VIII. Own shares for change in capital

 

 

 

 

B) DEFERRED INCOME

 

 

 

 

C) PROVISIONS FOR LIABILITIES AND EXPENSES

 

 

 

 

D) LONG TERM LIABILITIES

19.316,82

8.275,45

7.691,91

 

E) SHORT TERM LIABILITIES

1.039.415,79

651.182,71

692.529,61

 

F) SHORT TERM PROVISIONS FOR LIABILITIES AND EXPENSES

 

 

 

 

LIABILITIES (A + B + C + D + E + F)

2.048.564,86

1.732.506,12

1.736.306,65

 

 

Profit and Loss Account

 

(Figures given in  Euros)

31/12/2002 (12)

31/12/2003 (12)

31/12/2004 (12)

 

A) EXPENSES (A.1 a A.15)

 

 

 

 

A.1 Operating Expenses

3.590.877,58

4.304.052,51

3.483.786,88

 

A.3. Labor cost

272.243,67

243.291,65

248.326,53

 

Wages

224.505,85

199.592,28

204.013,90

 

Social security expenses

47.737,82

43.699,37

44.312,63

 

A.3. Assets depreciation

37.860,16

34.116,07

33.708,79

 

A.4. Variance in provision for current assets

 

0,01

 

 

A.5. Other operating costs

324.737,24

361.742,69

404.135,62

 

A.I. OPERATING RESULT (B.1-A.1-A.2-A.3-A.4-A.5)

171.521,91

165.231,90

 

 

A.6. Financial expenses

48.516,13

56.195,34

43.396,90

 

Other companies debts

48.516,13

56.195,34

43.396,90

 

A.7. Variation in financial investments provision

 

 

 

 

A.8. Exchange losses

48.146,50

 

80,42

 

A.II. POSITIVE FINANCIAL RESULTS (B.2+B.3-A.6-A.7-A.8)

 

 

 

 

A.III. PROFIT FROM ORDINARY ACTIVITIES (A.I+A.II-B.I-B.II)

93.663,49

111.357,53

 

 

A.9. Variation in provision in fixed assets

 

 

 

 

A.10. Losses in fixed assets

 

 

 

 

A.11. Losses from shares and bonds

 

 

 

 

A.12. Extraordinary charges

 

 

17,28

 

A.13. Prior year’s expenses and losses

 

 

 

 

A.IV. POSITIVE EXTRAORDINARY RESULT (B.4+B.5+B.6+B.7+B.8-A.9-A.10-A.11-A.12-A.13)

799,17

2.445,95

3.420,22

 

A.V. EARNINGS / LOSS BEFORE TAXES (A.III+A.IV-B.III-B.IV)

94.462,66

113.803,48

 

 

A.14. Corporate Taxes

33.171,16

30.587,77

-22.109,34

 

A.15. Other taxes

 

 

 

 

A.VI. YEAR END RESULT (PROFIT) (A.V-A.14-A.15)

61.291,50

83.215,71

 

 

B) INCOMES (B.1 a B.8)

 

 

 

 

B.1. Operating income

4.397.240,56

5.108.434,83

4.135.730,55

 

Turnover

4.397.240,56

5.108.434,83

4.135.730,55

 

B.I. OPERATING LOSSES (A.1+A.2+A.3+A.4+A.5-B.1)

 

 

34.227,27

 

B.2. Financial Income

4.493,88

2.320,97

586,55

 

Other

4.493,88

2.320,97

586,55

 

B.3. Gains on exchange

14.310,33

 

 

 

B.II. FINANCIAL LOSSES (A.6+A.7+A.8-B.2-B.3)

77.858,42

53.874,37

42.890,77

 

B.III. LOSSES FROM ORDINARY ACTIVITIES (B.I+B.II-A.I-A.II)

 

 

77.118,04

 

B.4. Gains from disposal of fixed assets

 

 

 

 

B.5. Gains from dealing in own shares

 

 

 

 

B.6. Paid in surplus

 

 

 

 

B.7. Extraordinary income

799,17

2.445,95

3.437,50

 

B.8. Prior year’s income and profits

 

 

 

 

B.IV. EXTRAORDINARY LOSSES (A.9+A.10+A.11+A.12+A.13-B.4-B.5-B.6-B.7-B.8)

 

 

 

 

B.V. LOSS BEFORE TAXES (B.III+B.IV-A.III-A.IV)

 

 

73.697,82

 

B.VI. NET LOSS (B.V+A.14+A.15)

 

 

51.588,48

 

 

Main Ratios

 

(Figures given in  Euros)

2.002 (12)

2.003 (12)

2.004 (12)

 

ACTIVITY

 

 

 

 

Increase of the Sales Figures

2,50

16,17

-19,04

 

Assets Turnover

2,15

2,95

2,38

 

Productivity

1,77

1,82

1,00

 

Increase of the Added Value

32,01

-8,10

-44,02

 

PROFITABILITY

 

 

 

 

Economic Profitability

2,99

4,80

-2,97

 

Financial Profitability

6,19

7,76

-4,98

 

Financial Expenses

1,10

1,10

1,05

 

BALANCE (IN DAYS OF SALES)

 

 

 

 

Customers’ Credit (In days of sales)

47,00

36,00

53,00

 

Suppliers’ Credit (In days of sales)

 

 

 

 

Working Capital (In days of sales)

59,00

57,00

67,00

 

Working Capital Requirement (In days of sales)

9,00

17,00

48,00

 

Treasury (In days of sales)

50,00

39,00

19,00

 

BALANCE

 

 

 

 

Working Capital

724.300,09

807.136,92

764.525,72

 

Working Capital Requirement

111.256,35

247.834,36

550.537,79

 

Treasury

613.043,74

559.302,56

213.987,93

 

Balance Ratio

3,54

3,94

3,74

 

SOLVENCY

 

 

 

 

Borrowing Ratio

51,68

38,06

40,33

 

Own / Permanent Funds

98,09

99,24

99,26

 

Payback Capacity

0,24

0,13

0,17

 

LIQUIDITY

 

 

 

 

General Liquidity

1,70

2,24

2,10

 

Immediate Liquidity

0,59

0,86

0,31

 


Sectorial Analysis

 

 

Summary of Assets, Liability & Equity

 

(Figures given in Percentages)

Company

Sector

Company

 

2.004

 

 

 

Assets

   DUE FROM SHAREHOLDERS FOR UNCALLED CAPITAL

 0,00

 0,02

-0,02

   FIXED ASSETS

 16,03

 21,76

-5,73

   ACCRUED EXPENSES

 0,05

 0,39

-0,34

   CURRENT ASSETS

 83,92

 77,82

 6,10

   TOTAL ASSETS

 100,00

 100,00

 0,00

 

Liabilities

   SHAREHOLDERS EQUITY

 59,67

 36,34

 23,33

   ACCRUED INCOME

 0,00

 0,11

-0,11

   RISK AND EXPENDITURE COVER

 0,00

 0,14

-0,14

   LONG-TERM CREDITORS

 0,44

 8,05

-7,61

   SHORT-TERM CREDITORS

 39,89

 55,30

-15,41

   SHORT-TERM RISK AND EXPENDITURE COVER

 0,00

 0,05

-0,05

   TOTAL LIABILITIES

 100,00

 100,00

 0,00

 

 

Analytical Account of Results

 

(Figures given in Percentages)

Company

Sector

Company

 

2.004

 

 

   Net turnover

 100,00

 98,86

 1,14

   Other operating income

 0,00

 1,14

-1,14

   Production Value

 100,00

 100,00

 0,00

   Operating expenses

 84,24

 72,58

 11,66

   Other operation expenses

 9,77

 11,05

-1,28

   Added value

 5,99

 16,37

-10,38

   Labor cost

 6,00

 10,26

-4,26

   Gross Economic Result

-0,01

 6,11

-6,12

   Assets depreciation

 0,82

 1,20

-0,39

   Variation in provision for current assets

 0,00

 0,27

-0,27

   Net Economic Result

-0,83

 4,63

-5,46

   Financial income

 0,01

 0,55

-0,53

   Financial expenses

 1,05

 1,44

-0,39

   Variation in financial investment provision

 0,00

 0,00

-0,00

   Ordinary Activities Result

-1,86

 3,73

-5,60

   Extraordinary income

 0,08

 0,32

-0,23

   Extraordinary expenses

 0,00

 0,19

-0,19

   Variation in provision in fixed assets

 0,00

-0,00

 0,00

   Results before Taxes

-1,78

 3,87

-5,65

   Corporaye taxes

-0,53

 1,17

-1,71

   Net Result

-1,25

 2,69

-3,94

   Assets depreciation

 0,82

 1,20

-0,39

   Provisions fund variation

 0,00

 0,28

-0,28

   Net Self-Financing

-0,43

 4,17

-4,61

 

Ratios

 

(Figures given in )

Company

Ptile25

Medium

Ptile75

 

2.004

 

 

 

ACTIVITY

 

 

 

 

   Increase of the Sales Figures

-19,04

-6,12

 3,81

 13,57

   Assets Turnover

 2,38

 1,31

 1,78

 2,37

   Fixed Assets Turnover

 14,81

 5,70

 12,54

 32,35

   Increase of the Added Value

-44,02

-6,19

 4,59

 16,21

PRODUCTIVITY

 

 

 

 

   Productivity

 1,00

 1,32

 1,56

 2,05

   Change of Personnel Costs

 2,07

 1,58

 9,18

 18,86

   Average Personnel Costs

 20.693,88

 18.053,72

 23.520,82

 31.450,00

   Value Added by Employees

 20.650,67

 28.000,10

 38.672,06

 58.371,37

CASH FLOW

 

 

 

 

   Cash Flow

-17.879,69

 66.552,81

 123.964,12

 216.216,45

   Operating Cash Flow

-518,48

 105.033,88

 193.014,24

 322.733,08

   Change in Cash Flow

-115,24

-23,99

 0,12

 24,28

PROFITABILITY

 

 

 

 

   Economic Profitability

-2,97

 1,42

 3,12

 6,27

   Financial Profitability

-4,98

 5,66

 11,27

 19,12

   Financial Expenses

 1,05

 0,37

 0,93

 1,78

   Gross Economic Profitability

-0,03

 5,32

 8,97

 13,68

   Gross Financial Profitability

-0,05

 17,79

 30,41

 48,63

BALANCE (IN DAYS OF SALES)

 

 

 

 

   Customers’ Credit (In days of sales)

 52,00

 44,99

 80,54

 114,48

   Suppliers’ Credit (In days of sales)

 

 0,00

 0,00

 0,00

   Working Capital (In days of sales)

 66,00

 16,02

 36,70

 75,15

   Working Capital Requirement (In days of sales)

 47,00

-4,48

 18,23

 50,38

   Treasury (In days of sales)

 18,00

 4,79

 15,84

 34,84

   Operating Current Assets

 126,00

 121,50

 163,60

 215,88

BALANCE

 

 

 

 

   Working Capital

 764.525,72

 162.491,10

 403.449,51

 804.100,16

   Working Capital Requirement

 550.537,79

-46.803,27

 184.589,29

 543.741,63

   Treasury

 213.987,93

 50.250,00

 163.715,65

 379.357,16

   Balance Ratio

 3,74

 1,38

 2,44

 5,29

SOLVENCY

 

 

 

 

   Borrowing Ratio

 40,33

 52,99

 69,15

 80,92

   Own / Permanent Funds

 99,26

 72,44

 92,64

 100,00

   Payback Capacity

 0,17

 0,24

 0,35

 0,49

   Long term Indebtedness

 0,44

 0,00

 2,26

 10,69

   Gearing

 167,58

 212,72

 324,18

 524,08

   Financing Basic Ratio

 1,00

 1,00

 1,00

 1,00

   Assets Guarantee

 2,48

 1,20

 1,40

 1,86

LIQUIDITY

 

 

 

 

   General Liquidity

 2,10

 1,12

 1,31

 1,72

   Immediate Liquidity

 0,31

 0,06

 0,15

 0,39

The date when this report was last updated is 28/11/2006.

 

This company was last displayed on 29/11/2006,

 it has been viewed 9 times in the last quarter  and 155 times in total .

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

26-40

B

Unfavourable & favourable factors carry similar weight in credit consideration. Capability to overcome financial difficulties seems comparatively below average/normal.

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

Credit not recommended

NR

In view of the lack of information, we have no basis upon which to recommend credit dealings

No Rating

 

 

 

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