MIRA INFORM REPORT

 

 

Report Date :

29th November, 2006

 

IDENTIFICATION DETAILS

 

Name :

DUPENLAT S.L.

 

 

Registered Office :

Calle  Nueva, 41 46450  Benifaio  (Valencia)

 

 

Country :

Spain

 

 

Financials (as on) :

31.12.2005

 

 

Date of Incorporation :

19.11.2002

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Retail sale of furniture, lighting equipment and household articles n.e.c.

 

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 :

Usually Correct

 

 

Litigation :

Clear

 

 


Company name 

 

DUPENLAT S.L.

 

 

TAX NUMBER

 

B97277933

 

 

Identification and Characteristics

 

Tax Number                                     B97277933

NAME                                                DUPENLAT S.L.

BUSINESS ADDRESS                        CALLE  NUEVA, 41

Postcode                                          46450  BENIFAIO  (VALENCIA)

TELEPHONE                                      961750366

FAX                                                  961750745

LEGAL FORM                                    LIMITED LIABILITY COMPANY

DATE FOUNDED                                19/11/2002

CAPITAL                                           120.000,00 Euros

NUMBER OF EMPLOYEES                 4

BANKS                                              BSCH OF 1017;  BBVA.BENIFAIO; 

ACTIVITY                                          1653000 - Retail sale of household equipment

CNAE                                                5244 - Retail sale of furniture, lighting equipment and household

                                                         articles n.e.c.

IMPORT COMPANY                           YES

 

 

Synthesis

 

FINANCIAL SITUATION  (Year ending: 31/12/2005)

                                                                 

    PROFITABILITY                                                    5/9       Medium

    TREASURY                                             9/9       Excellent

    BALANCE SHEET                                    9/9       Excellent

    DEBT                                                             7/9       Low

INCIDENTS

                                                                 

    COMMITMENTS                                      9/9       Respected

    INCIDENTS                                             9/9       None or Negligible

PREVIOUS EXPERIENCE

                                                                 

    PREVIOUS EXPERIENCE                               7/9       Normal

 

 

Credit Appraisal

 

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

FAVOURABLE TOWARDS 63.707,28  Max. Euros

SOLVENCY RATING:

16/20 (BASED ON HOMOGENEOUS FORMULATION)

Analysis made on 23/11/2006

 

 

Financial Elements

    

Figures given in  Euros

 

Balance sheet 

2.003 (12)

Balance sheet 

2.004  (12)

Balance sheet 

2.005  (12)

% Sales  

SALES

2.213.561,19

2.736.815,51

3.009.476,96

 

ADDED VALUE

184.224,79

146.454,34

137.828,63

4,58

BUSINESS RESULT

122.163,06

111.758,96

69.662,67

2,31

OWN FUNDS

242.163,06

353.922,01

423.584,65

 

DEBT

553.164,89

694.057,96

621.402,86

 

TOTAL ASSET

795.327,95

1.047.979,97

1.044.987,51

 

 

The sales of  3.009.476,96  Euros  show a change of  9,96%  compared with  2.004 . Between  2.003  and  2.004 , this change was  23,64% .

 

Added value grew by  -5,89%  compared with the previous year. Shareholders equity are  423.584,65  Euros  for an indebtedness of  621.402,86  Euros  .

 

The result  69.662,67  Euros  means financial profitability of  16,45%  and economic profitability of  6,67% . This result means growth of  -37,67%  compared with the  2.004 .

 

THE FIGURES FOR THE LAST BALANCE SHEET ARE RELEVANT:

SOURCE: FROM THE MERCANTILE REGISTER

DATE: 24/10/2006

 

Comparative Sector Analysis

 

 

Company

Sector

Difference

 

(2.005)

 

 

% of PRODUCTION VALUE

 

 

 

   SALES

 100,00

 98,58

 1,42

   ADDED VALUE

 4,58

 19,10

-14,52

   BUSINESS RESULT

 2,31

 2,67

-0,36

% OF TOTAL ASSETS

 

 

 

   OWN FUNDS

 40,53

 39,28

 1,25

   DEBT

 59,47

 60,72

-1,25

 

Compared sector (CNAE):   524 - Otro comercio al por menor de artículos nuevos en establecimientos especializados

Number of companies:   699

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

 

The turnover of the company is  1,42% above the mean for the sector.

The company’s added value was  4,58% s/ the production value, and  14,52% below the mean for the sector.

The company’s business result was  2,31% of the PV,  0,36% below the mean for the sector.

The company’s own resources are  40,53% ,  1,25% above the mean for the sector.

The company’s outside resources are  59,47% ,  1,25% 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

DUART PERIS ENRIQUE

11/02/2003

 

 

Financial Links

 

Shareholders

Company Name

CIF/Country

 

Source

Information Date

DUART PERIS ENRIQUE E

73923963P

100,00%   

M.REGISTER

31/12/2005

 

 

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

 

Proceedings

Date

Notice Num.

Mercantile Reg.

Registration of accounts  (2005) 

03/10/2006

634152

VALENCIA

Registration of accounts  (2004) 

15/09/2005

417111

VALENCIA

Registration of accounts  (2003) 

20/09/2004

445713

VALENCIA

Registration of accounts  (2002) 

12/12/2003

930829

VALENCIA

Appointments

11/02/2003

057210

VALENCIA

 

 

Complementary Information

 

El balance cerrado a 31/12/2002 (Deposito 2003) esta disponible en

INFORMA, pero no ha sido cargado por tener una duracion inferior a

tres meses.

10/04/2003 BLOQUE DE INVESTIGACION:

- El domicilio de la fabrica esta en el Poligono Industrial Norte s/n

Apartado de Correos 14 en Alginet.

- Actividad: Fabricacion y comercio al mayor de colchones de latex.

- La titular pertenece a un Grupo de Empresas, cuya matriz es INDUS-

TRIAS DUPENT SA CIF A46058293.

----------------------------------------------------------------------

El Bloque de Investigacion no esta sujeto a actualizaciones sistemati

cas.Los datos mostrados fueron aportados por las fuentes consultadas

en la fecha del encabezamiento.

 

 

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 24/10/2006

 

 

Balance Sheet (ASSETS)

 

(Figures given in  Euros)

31/12/2003 (12)

31/12/2004 (12)

31/12/2005 (12)

 

A) DUE FROM SHAREHOLDERS FOR UNCALLED CAPITAL

 

 

 

 

B) FIXED ASSETS

51.572,31

57.203,66

56.671,54

 

I. Establishment expenses

 

 

 

 

II. Intangible assets

 

 

 

 

III. Tangible assets

51.572,31

57.203,66

56.671,54

 

IV. Financial assets

 

 

 

 

V. Owners equity

 

 

 

 

VI. Long term trade liabilities

 

 

 

 

C) DEFERRED EXPENSES

 

 

 

 

D) CURRENT ASSETS

743.755,64

990.776,31

988.315,97

 

I. Not paid in shareholder capital

 

 

 

 

II. Inventory

26.332,40

25.501,15

33.012,20

 

III. Debtors

341.813,32

484.769,54

493.339,31

 

IV. Short term financial assets

 

105.000,00

365.100,00

 

V. Short term owners equity

 

 

 

 

VI. Cash

375.609,92

375.505,62

96.864,46

 

VII. Prepaid expenses and accrued income

 

 

 

 

ASSETS (A + B + C + D)

795.327,95

1.047.979,97

1.044.987,51

 

 

Balance Sheet (LIABILITIES)

 

(Figures given in  Euros)

31/12/2003 (12)

31/12/2004 (12)

31/12/2005 (12)

 

A) SHAREHOLDERS EQUITY

242.163,06

353.922,01

423.584,65

 

I. Capital

120.000,00

120.000,00

120.000,00

 

II. Premium share account

 

 

 

 

III. Revaluation reserve

 

 

 

 

IV. Reserves

 

122.163,05

233.921,98

 

Sundry reserves

 

122.163,05

233.921,98

 

V. Prior year earnings

 

 

 

 

VI. Prior year profit or losses

122.163,06

111.758,96

69.662,67

 

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

 

 

 

 

E) SHORT TERM LIABILITIES

553.164,89

694.057,96

621.402,86

 

F) SHORT TERM PROVISIONS FOR LIABILITIES AND EXPENSES

 

 

 

 

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

795.327,95

1.047.979,97

1.044.987,51

 

 

Profit and Loss Account

 

(Figures given in  Euros)

31/12/2003 (12)

31/12/2004 (12)

31/12/2005 (12)

 

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

 

 

 

 

A.1 Operating Expenses

1.726.840,30

2.057.450,62

2.142.099,71

 

A.3. Labor cost

27.069,82

67.601,72

67.710,52

 

Wages

19.183,75

54.516,98

50.278,60

 

Social security expenses

7.886,07

13.084,74

17.431,92

 

A.3. Assets depreciation

7.437,09

9.850,55

11.561,82

 

A.4. Variance in provision for current assets

 

 

24.440,62

 

A.5. Other operating costs

302.496,10

532.910,55

729.548,62

 

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

149.717,88

69.002,07

34.115,67

 

A.6. Financial expenses

414,40

304,03

552,42

 

Debts with related companies

409,48

304,03

 

 

Other companies debts

4,92

 

552,42

 

A.7. Variation in financial investments provision

 

 

 

 

A.8. Exchange losses

0,81

 

 

 

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

31.290,53

84.721,16

65.351,20

 

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

181.008,41

153.723,23

99.466,87

 

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

 

 

 

 

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)

 

11.278,87

51,23

 

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

181.008,41

165.002,10

99.518,10

 

A.14. Corporate Taxes

58.845,35

53.243,14

29.855,43

 

A.15. Other taxes

 

 

 

 

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

122.163,06

111.758,96

69.662,67

 

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

 

 

 

 

B.1. Operating income

2.213.561,19

2.736.815,51

3.009.476,96

 

Turnover

2.213.561,19

2.736.815,51

3.009.476,96

 

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

 

 

 

 

B.2. Financial Income

31.705,74

84.153,18

60.391,20

 

In affiliated companies

31.705,74

84.153,18

 

 

Other

 

 

60.391,20

 

B.3. Gains on exchange

 

872,01

5.512,42

 

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

 

 

 

 

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

 

 

 

 

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

 

11.278,87

 

 

B.8. Prior year’s income and profits

 

 

51,23

 

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)

 

 

 

 

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

 

 

 

 

 

Main Ratios

 

(Figures given in  Euros)

2.003 (12)

2.004 (12)

2.005 (12)

 

ACTIVITY

 

 

 

 

Increase of the Sales Figures

 

23,64

9,96

 

Assets Turnover

2,78

2,61

2,88

 

Productivity

6,81

2,17

2,04

 

Increase of the Added Value

 

-20,50

-5,89

 

PROFITABILITY

 

 

 

 

Economic Profitability

15,36

10,66

6,67

 

Financial Profitability

50,45

31,58

16,45

 

Financial Expenses

0,02

0,01

0,02

 

BALANCE (IN DAYS OF SALES)

 

 

 

 

Customers’ Credit (In days of sales)

56,00

64,00

59,00

 

Suppliers’ Credit (In days of sales)

 

 

 

 

Working Capital (In days of sales)

31,00

39,00

44,00

 

Working Capital Requirement (In days of sales)

0,00

0,00

0,00

 

Treasury (In days of sales)

61,00

63,00

55,00

 

BALANCE

 

 

 

 

Working Capital

190.590,75

296.718,35

366.913,11

 

Working Capital Requirement

-185.019,17

-183.787,27

-95.051,35

 

Treasury

375.609,92

480.505,62

461.964,46

 

Balance Ratio

4,70

6,19

7,47

 

SOLVENCY

 

 

 

 

Borrowing Ratio

69,55

66,23

59,47

 

Own / Permanent Funds

100,00

100,00

100,00

 

Payback Capacity

0,25

0,25

0,20

 

LIQUIDITY

 

 

 

 

General Liquidity

1,35

1,43

1,59

 

Immediate Liquidity

0,68

0,69

0,74

 


Sectorial Analysis

 

 

Summary of Assets, Liability & Equity

 

(Figures given in Percentages)

Company

Sector

Company

 

2.005

 

 

 

Assets

   DUE FROM SHAREHOLDERS FOR UNCALLED CAPITAL

 0,00

 0,02

-0,02

   FIXED ASSETS

 5,42

 34,09

-28,67

   ACCRUED EXPENSES

 0,00

 0,44

-0,44

   CURRENT ASSETS

 94,58

 65,44

 29,14

   TOTAL ASSETS

 100,00

 100,00

 0,00

 

Liabilities

   SHAREHOLDERS EQUITY

 40,53

 39,28

 1,25

   ACCRUED INCOME

 0,00

 0,56

-0,56

   RISK AND EXPENDITURE COVER

 0,00

 0,05

-0,05

   LONG-TERM CREDITORS

 0,00

 11,29

-11,29

   SHORT-TERM CREDITORS

 59,47

 48,81

 10,66

   SHORT-TERM RISK AND EXPENDITURE COVER

 0,00

 0,01

-0,01

   TOTAL LIABILITIES

 100,00

 100,00

 0,00

 

 

Analytical Account of Results

 

(Figures given in Percentages)

Company

Sector

Company

 

2.005

 

 

   Net turnover

 100,00

 98,58

 1,42

   Other operating income

 0,00

 1,42

-1,42

   Production Value

 100,00

 100,00

 0,00

   Operating expenses

 71,18

 69,87

 1,31

   Other operation expenses

 24,24

 11,02

 13,22

   Added value

 4,58

 19,10

-14,52

   Labor cost

 2,25

 13,16

-10,91

   Gross Economic Result

 2,33

 5,94

-3,61

   Assets depreciation

 0,38

 1,66

-1,27

   Variation in provision for current assets

 0,81

 0,17

 0,65

   Net Economic Result

 1,13

 4,12

-2,99

   Financial income

 2,19

 0,38

 1,81

   Financial expenses

 0,02

 0,99

-0,98

   Variation in financial investment provision

 0,00

 0,00

-0,00

   Ordinary Activities Result

 3,31

 3,50

-0,20

   Extraordinary income

 0,00

 0,42

-0,42

   Extraordinary expenses

 0,00

 0,15

-0,15

   Variation in provision in fixed assets

 0,00

 0,00

-0,00

   Results before Taxes

 3,31

 3,78

-0,47

   Corporaye taxes

 0,99

 1,11

-0,12

   Net Result

 2,31

 2,67

-0,35

   Assets depreciation

 0,38

 1,66

-1,27

   Provisions fund variation

 0,81

 0,17

 0,64

   Net Self-Financing

 3,51

 4,49

-0,98

 

Ratios

 

(Figures given in )

Company

Ptile25

Medium

Ptile75

 

2.005

 

 

 

ACTIVITY

 

 

 

 

   Increase of the Sales Figures

 9,96

-3,33

 4,42

 13,37

   Assets Turnover

 2,88

 1,31

 1,83

 2,48

   Fixed Assets Turnover

 53,10

 3,63

 7,12

 16,22

   Increase of the Added Value

-5,89

-4,28

 4,32

 14,31

PRODUCTIVITY

 

 

 

 

   Productivity

 2,04

 1,22

 1,41

 1,70

   Change of Personnel Costs

 0,16

 1,53

 7,91

 17,26

   Average Personnel Costs

 16.927,63

 16.763,61

 20.573,11

 27.080,75

   Value Added by Employees

 34.457,16

 23.624,81

 29.994,37

 42.976,43

CASH FLOW

 

 

 

 

   Cash Flow

 105.665,11

 77.777,22

 126.771,57

 224.080,54

   Operating Cash Flow

 70.118,11

 107.091,63

 185.000,00

 303.886,26

   Change in Cash Flow

-13,11

-25,12

-3,68

 19,30

PROFITABILITY

 

 

 

 

   Economic Profitability

 6,67

 1,47

 3,36

 6,02

   Financial Profitability

 16,45

 5,27

 10,35

 17,11

   Financial Expenses

 0,02

 0,20

 0,73

 1,40

   Gross Economic Profitability

 6,71

 5,46

 8,96

 13,56

   Gross Financial Profitability

 16,55

 17,37

 29,08

 45,57

BALANCE (IN DAYS OF SALES)

 

 

 

 

   Customers’ Credit (In days of sales)

 59,00

 9,98

 36,94

 82,33

   Suppliers’ Credit (In days of sales)

 

 0,00

 0,00

 0,00

   Working Capital (In days of sales)

 43,00

 5,44

 26,53

 61,86

   Working Capital Requirement (In days of sales)

 0,00

-19,10

 4,63

 34,02

   Treasury (In days of sales)

 55,00

 4,82

 16,59

 43,02

   Operating Current Assets

 118,00

 99,68

 132,40

 180,59

BALANCE

 

 

 

 

   Working Capital

 366.913,11

 51.755,05

 271.941,96

 654.359,43

   Working Capital Requirement

-95.051,35

-193.363,06

 45.618,44

 355.436,39

   Treasury

 461.964,46

 47.050,93

 178.340,88

 435.867,55

   Balance Ratio

 7,47

 1,07

 1,60

 2,90

SOLVENCY

 

 

 

 

   Borrowing Ratio

 59,46

 48,15

 65,63

 79,06

   Own / Permanent Funds

 100,00

 67,45

 91,12

 100,00

   Payback Capacity

 0,20

 0,23

 0,32

 0,47

   Long term Indebtedness

 

 0,00

 3,44

 14,60

   Gearing

 246,70

 192,85

 290,97

 477,62

   Financing Basic Ratio

 1,00

 1,00

 1,00

 1,00

   Assets Guarantee

 1,68

 1,22

 1,48

 2,05

LIQUIDITY

 

 

 

 

   General Liquidity

 1,59

 1,05

 1,26

 1,69

   Immediate Liquidity

 0,74

 0,05

 0,16

 0,53

The date when this report was last updated is 23/11/2006.

 

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

 it has been viewed 5 times in the last quarter  and 42 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