MIRA
INFORM REPORT
|
Report Date : |
01.02.2007 |
IDENTIFICATION
DETAILS
|
Name : |
M
CODINA SA |
|
|
|
|
Registered Office : |
Calle
Call, 68, 08786 Capellades (Barcelona) |
|
|
|
|
Country : |
Spain |
|
|
|
|
Financials (as on) : |
31.12.2005 |
|
|
|
|
Date of Incorporation : |
06/03/1973 |
|
|
|
|
Legal Form : |
Joint
Stock Company |
|
|
|
|
Line of Business : |
Manufacturer
of metal products |
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 |
Identification and
Characteristics
|
Tax Number |
A08306870 |
|
NAME |
M CODINA SA |
|
BUSINESS
ADDRESS |
CALLE CALL, 68 |
|
Postcode |
08786 CAPELLADES (BARCELONA) |
|
TELEPHONE |
938011154 |
|
FAX |
938012602 |
|
LEGAL FORM |
JOINT STOCK COMPANY |
|
DATE FOUNDED |
06/03/1973 |
|
CAPITAL |
60.110,00 Euros |
|
PAID-UP CAPITAL |
60.110,00 Euros |
|
NUMBER OF
EMPLOYEES |
27 |
|
ACTIVITY |
1316900 - Mfg. of metal products
|
|
CNAE |
2875 - Manufacture of other
fabricated metal products n.e.c. |
|
EXPORT COMPANY |
YES |
|
IMPORT COMPANY |
YES |
|
* Characteristics of the main address |
|
|
According to our researches
dated 29/12/2004 these are it is
a/an office, factory used as rented located in
a out of the commercial area and it is located in an
area secondary . |
|
Synthesis
|
FINANCIAL SITUATION (Year
ending: 31/12/2005) |
|
PROFITABILITY |
|
Medium |
|
TREASURY |
|
Excellent |
|
BALANCE SHEET |
|
Excellent |
|
DEBT |
|
Low |
|
INCIDENTS |
||
|
|
|
|
|
COMMITMENTS |
|
Respected |
|
INCIDENTS |
|
None or Negligible |
|
PREVIOUS EXPERIENCE |
||
|
|
|
|
|
PREVIOUS
EXPERIENCE |
|
Favourable |
Credit Appraisal
|
CREDIT ACCORDING TO OBJECTIVE DATA (From 0
to 6.000.000,00 Euros): |
|
FAVOURABLE TOWARDS 150.854,04
Max. |
Financial Elements
Figures given in
Euros
|
|
Balance
sheet 2.003 (12) |
Balance sheet 2.004
(12) |
Balance sheet 2.005
(12) |
% Sales |
|
|
SALES |
5.093.616,97 |
5.363.011,31 |
5.442.902,36 |
|
|
|
ADDED VALUE |
1.338.411,49 |
1.340.063,86 |
1.171.657,81 |
21,53 |
|
|
BUSINESS RESULT |
61.628,31 |
85.239,38 |
55.715,07 |
1,02 |
|
|
OWN FUNDS |
1.558.964,25 |
1.644.203,63 |
1.699.918,70 |
|
|
|
DEBT |
1.796.290,42 |
2.170.550,04 |
1.519.155,08 |
|
|
|
TOTAL ASSET |
3.355.254,67 |
3.814.753,67 |
3.219.073,78 |
|
|
|
The sales of 5.442.902,36
Euros show a change of 1,49% compared with
2.004 . Between 2.003 and 2.004 , this
change was 5,29% . |
|||||
|
Added value grew by -12,57%
compared with the previous year. Shareholders equity are 1.699.918,70
Euros for an indebtedness of 1.519.155,08 Euros
. |
|||||
|
The result 55.715,07
Euros means financial profitability of 3,28% and
economic profitability of 1,73% . This result means growth of
-34,64% compared with the 2.004 . |
|||||
|
|
|||||
|
THE FIGURES FOR THE LAST BALANCE SHEET ARE
RELEVANT: |
|||||
|
SOURCE: FROM THE MERCANTILE REGISTER |
|||||
|
DATE: 11/01/2007 |
|||||
|
|
|
||||
|
Results Distribution |
|||||
|
Annual Report Year Source: 2.005 |
|||||
|
Figures given in Euros |
|||||
|
Distribution Base |
|||||
|
Profit and Loss |
55.715 |
||||
|
Total of Amounts to be
distributed |
55.715 |
||||
|
Distribution a |
|||||
|
Voluntary Reserve |
55.715 |
||||
|
|
|||||
|
Auditors’ opinion: |
|||||
|
FAVOURABLE (2.005) |
|||||
|
|
|||||
|
Auditors: |
|||||
|
BRUCH SUBIRATS JUAN CARLOS |
|||||
Comparative Sector
Analysis
|
|
Company |
Sector |
Difference |
|
|
(2.005) |
|
|
|
% of PRODUCTION VALUE |
|
|
|
|
SALES |
100,00 |
99,50 |
0,50 |
|
ADDED
VALUE |
21,53 |
34,76 |
-13,23 |
|
BUSINESS
RESULT |
1,02 |
3,36 |
-2,34 |
|
% OF TOTAL ASSETS |
|
|
|
|
OWN
FUNDS |
52,81 |
44,73 |
8,08 |
|
DEBT |
47,19 |
55,27 |
-8,08 |
Compared sector (CNAE): 287 - Fabricación de productos
metálicos diversos, excepto muebles
Number of companies: 214
Size (Sales Figure): 2.800.000,00 - 7.000.000,00 Euros
The turnover of the company is 0,50%
above the mean for the sector.
The company’s added value was 21,53%
s/ the production value, and 13,23% below the mean for the sector.
The company’s business result was
1,02% of the PV, 2,34% below the mean for the sector.
The company’s own resources are 52,81%
, 8,08% above the mean for the sector.
The company’s outside resources are
47,19% , 8,08% 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 |
|
CHAIRMAN |
CODINA SABATER MANEL |
24/06/2005 |
|
BOARD MEMBER |
VALLPLA 3000 SL REPR 143 RRM CODINA
SABATER MARTA |
24/06/2005 |
|
BOARD MEMBER |
CODINA SABATER MARIANO |
24/06/2005 |
|
BOARD MEMBER |
VALLPLA 3000 SL |
24/06/2005 |
|
AUDITOR |
BRUCH SUBIRATS JUAN CARLOS |
29/08/2006 |
Functional Managers
|
Position |
Surname and name |
|
FINANCIAL MANAGER |
COLLADO GUMERSINDO |
|
FINANCIAL MANAGER |
NEURS MARIA |
|
EXPORTS MANAGER |
CODINA SABATER MARTA |
Financial Links
|
Shareholders |
||||
|
Company Name |
CIF/Country |
|
Source |
Information Date |
|
CODINA SABATER MARTA |
77283967B |
25,00% |
OWN SOURCES |
20/05/2002 |
|
CODINA SABATER MANUEL |
|
25,00% |
OWN SOURCES |
20/05/2002 |
|
CODINA SABATER ALBERTO |
|
25,00% |
OWN SOURCES |
20/05/2002 |
|
CODINA SABATER MARIANO |
|
25,00% |
OWN SOURCES |
20/05/2002 |
|
Shareholdings |
||||
|
Company Name |
CIF/Country |
Percent. |
Source |
Information Date |
|
TELINOX C.A. |
VENEZUELA |
25,00% |
ANNUAL REP. |
15/03/1993 |
Proceedings published
in the B.O.R.M.E. (Official Mercantile Register Gazette)
|
Proceedings |
Date |
Notice Num. |
Mercantile Reg. |
|
Registration of accounts
(2005) |
08/01/2007 |
055407 |
BARCELONA |
|
Appointments |
29/08/2006 |
427652 |
BARCELONA |
|
Registration of accounts
(2004) |
04/10/2005 |
653140 |
BARCELONA |
|
Appointments |
26/08/2005 |
374529 |
BARCELONA |
|
Resignations |
24/06/2005 |
288597 |
BARCELONA |
Complementary
Information
|
20/05/06 BLOQUE DE INVESTIGACION: |
|
- Establecimientos: |
|
* Domicilio social; Calle Call num 68 de
Capellades (Barcelona). Lo- |
|
cal en regimen de alquiler. |
|
* Planta de produccion; Calle San Juan
Bautista num 57 de La Torre |
|
de Claramunt (Barcelona). Dicho local lo
detenta en concepto de al |
|
quiler y consta de una superficie
aproximada de 8.000 m2. |
|
- Su actividad concreta es la fabricacion
de tejido de telas/filtros |
|
metalicos. |
|
- Realiza transacciones intracomunitarias
principalmente con Inglate |
|
rra, Alemania e Italia. Importa y Exporta
de EEUU y Latinoamerica. |
|
---------------------------------------------------------------------- |
|
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. |
Remarks for customer
Bank sources inform us that the company has
a correct function, offering a favourable opinion based on their experience.
The address included in your enquiry belongs to the factory.
Brands, Signs and
Commercial Names
|
Prevailing Brands |
|||||
|
Name: |
CODINA |
||||
|
Kind of Brand: |
JOINT |
File: |
M2637556 |
||
|
Request Date: |
21/02/2005 |
Bulletin Date: |
Bulletin Date: |
Current situation: |
APPROVED REGISTER |
|
Types: 40 |
|
||||
Total Marcas: 1
Branches
|
Road |
Postal Code |
Town |
Province |
|
SANT JOAN BAPTISTA |
08786 |
LA TORRE DE CLARAMUNT |
BARCELONA |
|
Commercial Experience |
|
|
General Information |
|
|
Foundation Year 1928 |
|
|
Founder Mariano Codina Pujadó(fallecido),quién lo
cedió a su hijo José Codina,el cual ya venía colaborando,y éste lo aportó a
la titular |
|
|
|
|
|
PURCHASES |
|
|
Import Percentage:
33% |
|
|
Imports:: |
|
|
Bélgica, Francia, Alemania, Inglaterra e
Italia |
|
|
|
|
|
SALES |
|
|
Collection (estimated) |
|
|
Cash sales percentage 20
% |
|
|
Credit sales percentage
80 % |
|
|
|
|
|
Export Percentage: 34% |
|
|
Exports:: |
|
|
Europa, EE.UU., Sudamérica, Norte de
Africa, Golfo Pérsico |
|
Bank Entities
|
Entity |
Branch |
Branch Address |
Town |
Province |
|
BANCO DE SABADELL, S.A. |
0037 |
PS MOSSEN JACINT VERDAGUER
000040 |
IGUALADA |
BARCELONA |
|
BANCO ESPAŃOL DE CREDITO, S.A. |
|
|
|
|
|
BANCO GUIPUZCOANO, S.A. |
|
|
|
|
|
BANCO SANTANDER CENTRAL HISPANO, S.A. |
|
|
|
|
|
CAIXA D’ESTALVIS DE MANRESA |
|
|
|
|
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 11/01/2007
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 |
1.020.401,13 |
845.097,77 |
825.873,37 |
|
|
I. Establishment expenses |
|
|
|
|
|
II. Intangible assets |
374.374,11 |
230.096,16 |
260.209,25 |
|
|
Software |
90.345,38 |
90.345,38 |
90.345,38 |
|
|
Leasing |
609.388,96 |
394.599,64 |
481.999,64 |
|
|
Amortization |
-325.360,23 |
-254.848,86 |
-312.135,77 |
|
|
III. Tangible assets |
645.996,97 |
614.971,56 |
565.634,07 |
|
|
Machinery, equipment and other |
2.352.056,46 |
2.566.265,63 |
2.568.315,63 |
|
|
Other property plant and equipement |
927.724,94 |
927.724,94 |
932.254,94 |
|
|
Prepaid expenses on fixed assets |
1.760,00 |
|
96.942,03 |
|
|
Other assets |
197.233,44 |
235.632,38 |
235.632,38 |
|
|
Depreciation |
-2.832.777,87 |
-3.114.651,39 |
-3.267.510,91 |
|
|
IV. Financial assets |
30,05 |
30,05 |
30,05 |
|
|
Long term deposits and guarantees |
30,05 |
30,05 |
30,05 |
|
|
V. Owners equity |
|
|
|
|
|
VI. Long term trade liabilities |
|
|
|
|
|
C) DEFERRED EXPENSES |
9.417,05 |
4.066,45 |
5.563,76 |
|
|
D) CURRENT ASSETS |
2.325.436,49 |
2.965.589,45 |
2.387.636,65 |
|
|
I. Not paid in shareholder capital |
|
|
|
|
|
II. Inventory |
1.161.481,78 |
783.702,74 |
559.702,74 |
|
|
Raw material inventory |
278.528,22 |
250.134,38 |
176.214,38 |
|
|
Work in Progress |
130.043,47 |
97.358,10 |
68.238,10 |
|
|
Finished goods |
752.910,09 |
548.208,51 |
427.248,51 |
|
|
Provisions |
|
-111.998,25 |
-111.998,25 |
|
|
III. Debtors |
864.573,02 |
1.640.756,77 |
1.407.638,92 |
|
|
Clients |
948.723,02 |
1.717.491,12 |
1.473.740,52 |
|
|
Taxes refunds |
15.454,75 |
53.192,03 |
69.329,12 |
|
|
Provisions |
-99.604,75 |
-129.926,38 |
-135.430,72 |
|
|
IV. Short term financial assets |
|
|
|
|
|
V. Short term owners equity |
|
|
|
|
|
VI. Cash |
299.381,69 |
541.129,94 |
420.294,99 |
|
|
VII. Prepaid expenses and accrued income |
|
|
|
|
|
ASSETS (A + B + C + D) |
3.355.254,67 |
3.814.753,67 |
3.219.073,78 |
Balance Sheet
(LIABILITIES)
|
(Figures given in Euros) |
31/12/2003 (12) |
31/12/2004 (12) |
31/12/2005 (12) |
|
|
|
A) SHAREHOLDERS EQUITY |
1.558.964,25 |
1.644.203,63 |
1.699.918,70 |
|
|
I. Capital |
60.110,00 |
60.110,00 |
60.110,00 |
|
|
II. Premium share account |
|
|
|
|
|
III. Revaluation reserve |
|
|
|
|
|
IV. Reserves |
1.437.225,94 |
1.498.854,25 |
1.584.093,63 |
|
|
Retained earnings |
82.036,08 |
82.036,08 |
82.036,08 |
|
|
Other funds |
1.355.189,86 |
1.416.818,17 |
1.502.057,55 |
|
|
V. Prior year earnings |
|
|
|
|
|
VI. Prior year profit or losses |
61.628,31 |
85.239,38 |
55.715,07 |
|
|
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 |
285.948,15 |
164.300,42 |
106.380,31 |
|
|
I. Bonds |
|
|
|
|
|
II. Bank loans |
285.948,15 |
87.803,84 |
65.883,73 |
|
|
Long term bank loans |
181.417,74 |
39.618,07 |
23.209,57 |
|
|
Leasing |
104.530,41 |
48.185,77 |
42.674,16 |
|
|
III. Debts with associed and affiliated
companies |
|
|
|
|
|
IV. Other creditors |
|
76.496,58 |
40.496,58 |
|
|
Other debts |
|
76.496,58 |
40.496,58 |
|
|
V. Deferred debts on shares |
|
|
|
|
|
VI. Long term debt with creditor |
|
|
|
|
|
E) SHORT TERM LIABILITIES |
1.510.342,27 |
2.006.249,62 |
1.412.774,77 |
|
|
I. Negotiable bonds |
|
|
|
|
|
II. Bank loans |
565.283,18 |
486.170,18 |
397.907,47 |
|
|
Loans and other debts |
449.215,26 |
401.606,91 |
376.881,07 |
|
|
Leasing |
116.067,92 |
84.563,27 |
21.026,40 |
|
|
III. Short term debts with associated and
affiliated companies |
|
|
|
|
|
IV. Trade creditors |
747.618,76 |
1.269.175,63 |
768.958,45 |
|
|
Expenses |
747.618,76 |
1.269.175,63 |
768.958,45 |
|
|
V. Other non trade payables |
197.440,33 |
250.903,81 |
245.908,85 |
|
|
Government |
122.859,11 |
155.603,89 |
146.634,65 |
|
|
Other debts |
|
23.087,16 |
23.207,16 |
|
|
Accounts receivable |
74.581,22 |
72.212,76 |
76.067,04 |
|
|
VI. Provisions for current assets |
|
|
|
|
|
VII. Accruals and deferred incomes |
|
|
|
|
|
F) SHORT TERM PROVISIONS FOR LIABILITIES
AND EXPENSES |
|
|
|
|
|
LIABILITIES (A + B + C + D + E + F) |
3.355.254,67 |
3.814.753,67 |
3.219.073,78 |
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.16) |
|
|
|
|
|
A.1. Change in stocks of finished goods
and work in progress |
148.938,91 |
237.386,95 |
150.080,00 |
|
|
A.2. Supplies |
2.656.073,29 |
2.760.642,88 |
2.917.201,61 |
|
|
Material consumed |
993.358,48 |
631.310,24 |
801.944,52 |
|
|
Raw materials consumed |
1.662.714,81 |
2.129.332,64 |
2.115.257,09 |
|
|
A.3. Labor cost |
986.043,50 |
876.727,24 |
880.428,24 |
|
|
Wages |
740.573,52 |
649.938,09 |
664.841,57 |
|
|
Social security expenses |
245.469,98 |
226.789,15 |
215.586,67 |
|
|
A.4. Assets depreciation |
238.195,79 |
211.362,15 |
210.146,43 |
|
|
A.5 Variance in provision for current
assets |
7.182,07 |
142.319,88 |
5.504,34 |
|
|
Variance in provision for inventory |
|
111.998,25 |
|
|
|
Variance in provision for bad debts |
7.182,07 |
30.321,63 |
5.504,34 |
|
|
A.6. Other operating costs |
950.193,28 |
1.024.917,62 |
1.203.962,94 |
|
|
External costs |
931.829,94 |
1.010.451,25 |
1.193.828,78 |
|
|
Taxes |
18.363,34 |
14.466,37 |
10.134,16 |
|
|
A.I. OPERATING RESULT
(B.1+B.2+B.3+B.4-A.1-A.2-A.3-A.4-A.5-A.6) |
106.990,13 |
109.654,59 |
75.578,80 |
|
|
A.7. Financial expenses |
37.728,76 |
21.593,36 |
16.390,40 |
|
|
Other companies debts |
37.728,76 |
21.593,36 |
16.390,40 |
|
|
A.8. Variation in financial investments
provision |
|
|
|
|
|
A.9. Exchange losses |
39.466,77 |
24.760,88 |
24.415,98 |
|
|
A.II. POSITIVE FINANCIAL RESULTS
(B.5+B.6+B.7+B.8-A.7-A.8-A.9) |
|
|
|
|
|
A.III. PROFIT FROM ORDINARY ACTIVITIES
(A.I+A.II-B.I-B.II) |
72.734,94 |
85.028,69 |
62.491,64 |
|
|
A.10. Variation in provision in fixed
assets |
|
|
|
|
|
A.11. Losses in fixed assets |
|
|
|
|
|
A.12. Losses from shares and bonds |
|
|
|
|
|
A.13. Extraordinary charges |
|
|
|
|
|
A.14. Prior year’s expenses and losses |
|
|
|
|
|
A.IV. POSITIVE EXTRAORDINARY RESULT
(B.9+B.10+B.11+B.12+B.13-A.10-A.11-A.12-A.13-A.14) |
22.077,23 |
46.108,81 |
23.223,86 |
|
|
A.V. EARNINGS / LOSS BEFORE TAXES
(A.III+A.IV-B.III-B.IV) |
94.812,17 |
131.137,50 |
85.715,50 |
|
|
A.15. Corporate Taxes |
33.183,86 |
45.898,12 |
30.000,43 |
|
|
A.16. Other taxes |
|
|
|
|
|
A.VI. YEAR END RESULT (PROFIT) (A.V-A.15-A.16) |
61.628,31 |
85.239,38 |
55.715,07 |
|
|
B) INCOMES (B.1 a B13) |
|
|
|
|
|
B.1. Turnover |
5.093.616,97 |
5.363.011,31 |
5.442.902,36 |
|
|
Sales |
5.093.616,97 |
5.363.011,31 |
5.442.902,36 |
|
|
B.2. Increase in inventory of finished
goods |
|
|
|
|
|
B.3. Expenses capitalized |
|
|
|
|
|
B.4. Other operating income |
|
|
|
|
|
B.I. OPERATING LOSSES
(A.1+A.2+A.3+A.4+A.5+A.6-B.1-B.2-B.3-B.4) |
|
|
|
|
|
B.5. Incomes from share |
|
|
|
|
|
B.6. Income from securities |
|
|
|
|
|
B.7. Other income from interrest |
|
|
|
|
|
B.8. Gains on exchange |
42.940,34 |
21.728,34 |
27.719,22 |
|
|
B.II. FINANCIAL LOSSES
(A.7+A.8+A.9-B.5-B.6-B.7-B.8) |
34.255,19 |
24.625,90 |
13.087,16 |
|
|
B.III. LOSSES FROM ORDINARY ACTIVITIES
(B.I+B.II-A.I-A.II) |
|
|
|
|
|
B.9. Gains from disposal of fixed assets |
|
|
|
|
|
B.10. Gains from dealing in own shares |
|
|
|
|
|
B.11. Paid in surplus |
19.532,79 |
19.532,89 |
19.532,90 |
|
|
B.12. Extraordinary income |
|
26.575,92 |
3.690,96 |
|
|
B.13. Prior year’s income and profits |
2.544,44 |
|
|
|
|
B.IV. EXTRAORDINARY LOSSES
(A.10+A.11+A.12+A.13+A.14-B.9-B.10-B.11-B.12-B.13) |
|
|
|
|
|
B.V. LOSS BEFORE TAXES
(B.III+B.IV-A.III-A.IV) |
|
|
|
|
|
B.VI. NET LOSS (B.V+A.15+A.16) |
|
|
|
Main Ratios
|
(Figures given in Euros) |
2.003 (12) |
2.004 (12) |
2.005 (12) |
|
|
|
ACTIVITY |
|
|
|
|
|
Increase of the Sales Figures |
4,13 |
5,29 |
1,49 |
|
|
Assets Turnover |
1,52 |
1,41 |
1,69 |
|
|
Productivity |
1,36 |
1,53 |
1,33 |
|
|
Increase of the Added Value |
-12,70 |
0,12 |
-12,57 |
|
|
PROFITABILITY |
|
|
|
|
|
Economic Profitability |
1,84 |
2,23 |
1,73 |
|
|
Financial Profitability |
3,95 |
5,18 |
3,28 |
|
|
Financial Expenses |
0,74 |
0,40 |
0,30 |
|
|
BALANCE (IN DAYS OF SALES) |
|
|
|
|
|
Customers’ Credit (In days of sales) |
61,00 |
110,00 |
93,00 |
|
|
Suppliers’ Credit (In days of sales) |
96,00 |
152,00 |
90,00 |
|
|
Working Capital (In days of sales) |
58,00 |
64,00 |
64,00 |
|
|
Working Capital Requirement (In days of
sales) |
76,00 |
61,00 |
63,00 |
|
|
Treasury (In days of sales) |
0,00 |
4,00 |
1,00 |
|
|
BALANCE |
|
|
|
|
|
Working Capital |
815.094,22 |
959.339,83 |
974.861,88 |
|
|
Working Capital Requirement |
1.080.995,71 |
904.380,07 |
952.474,36 |
|
|
Treasury |
-265.901,49 |
54.959,76 |
22.387,52 |
|
|
Balance Ratio |
1,79 |
2,13 |
2,17 |
|
|
SOLVENCY |
|
|
|
|
|
Borrowing Ratio |
53,54 |
56,90 |
47,19 |
|
|
Own / Permanent Funds |
84,50 |
90,92 |
94,11 |
|
|
Payback Capacity |
0,34 |
0,38 |
0,27 |
|
|
LIQUIDITY |
|
|
|
|
|
General Liquidity |
1,54 |
1,48 |
1,69 |
|
|
Immediate Liquidity |
0,20 |
0,27 |
0,30 |
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 |
0,03 |
-0,03 |
|
FIXED ASSETS |
25,66 |
35,36 |
-9,70 |
|
ACCRUED EXPENSES |
0,17 |
0,35 |
-0,18 |
|
CURRENT ASSETS |
74,17 |
64,26 |
9,91 |
|
TOTAL ASSETS |
100,00 |
100,00 |
0,00 |
|
Liabilities |
|||
|
SHAREHOLDERS EQUITY |
52,81 |
44,73 |
8,08 |
|
ACCRUED INCOME |
0,00 |
1,07 |
-1,07 |
|
RISK AND EXPENDITURE
COVER |
0,00 |
0,14 |
-0,14 |
|
LONG-TERM CREDITORS |
3,30 |
10,90 |
-7,60 |
|
SHORT-TERM CREDITORS |
43,89 |
43,13 |
0,76 |
|
SHORT-TERM RISK AND
EXPENDITURE COVER |
0,00 |
0,03 |
-0,03 |
|
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 |
99,50 |
0,50 |
|
Other operating income |
0,00 |
0,50 |
-0,50 |
|
Production Value |
100,00 |
100,00 |
0,00 |
|
Operating expenses |
56,35 |
51,18 |
5,17 |
|
Other operation expenses |
22,12 |
14,06 |
8,06 |
|
Added value |
21,53 |
34,76 |
-13,23 |
|
Labor cost |
16,18 |
24,56 |
-8,39 |
|
Gross Economic Result |
5,35 |
10,19 |
-4,84 |
|
Assets depreciation |
3,86 |
4,31 |
-0,45 |
|
Variation in provision
for current assets |
0,10 |
0,27 |
-0,17 |
|
Net Economic Result |
1,39 |
5,61 |
-4,22 |
|
Financial income |
0,51 |
0,26 |
0,25 |
|
Financial expenses |
0,75 |
1,37 |
-0,62 |
|
Variation in financial
investment provision |
0,00 |
-0,00 |
0,00 |
|
Ordinary Activities
Result |
1,15 |
4,51 |
-3,36 |
|
Extraordinary income |
0,43 |
0,57 |
-0,14 |
|
Extraordinary expenses |
0,00 |
0,23 |
-0,23 |
|
Variation in provision
in fixed assets |
0,00 |
0,05 |
-0,05 |
|
Results before Taxes |
1,57 |
4,80 |
-3,23 |
|
Corporaye taxes |
0,55 |
1,44 |
-0,89 |
|
Net Result |
1,02 |
3,36 |
-2,34 |
|
Assets depreciation |
3,86 |
4,31 |
-0,45 |
|
Provisions fund
variation |
0,10 |
0,31 |
-0,21 |
|
Net Self-Financing |
4,99 |
7,98 |
-3,00 |
Ratios
|
(Figures given in ) |
Company |
Ptile25 |
Medium |
Ptile75 |
|
|
2.005 |
|
|
|
|
ACTIVITY |
|
|
|
|
|
Increase of the Sales
Figures |
1,49 |
-5,79 |
2,76 |
11,49 |
|
Assets Turnover |
1,69 |
0,98 |
1,34 |
1,72 |
|
Fixed Assets Turnover |
6,55 |
2,63 |
4,39 |
7,36 |
|
Increase of the Added
Value |
-12,57 |
-6,32 |
1,88 |
8,82 |
|
PRODUCTIVITY |
|
|
|
|
|
Productivity |
1,33 |
1,24 |
1,38 |
1,63 |
|
Change of Personnel
Costs |
0,42 |
0,18 |
6,16 |
12,15 |
|
Average Personnel Costs |
32.608,45 |
22.932,50 |
27.171,75 |
33.023,13 |
|
Value Added by Employees |
43.394,73 |
31.403,68 |
39.155,69 |
49.619,95 |
|
CASH FLOW |
|
|
|
|
|
Cash Flow |
271.365,84 |
144.139,20 |
260.575,06 |
394.934,12 |
|
Operating Cash Flow |
291.229,57 |
219.732,06 |
349.492,81 |
500.021,92 |
|
Change in Cash Flow |
-38,17 |
-26,10 |
-4,96 |
11,03 |
|
PROFITABILITY |
|
|
|
|
|
Economic Profitability |
1,73 |
1,48 |
3,22 |
5,67 |
|
Financial Profitability |
3,28 |
4,12 |
8,89 |
16,28 |
|
Financial Expenses |
0,30 |
0,50 |
1,00 |
1,82 |
|
Gross Economic
Profitability |
9,05 |
8,62 |
11,02 |
16,89 |
|
Gross Financial
Profitability |
17,13 |
19,58 |
32,93 |
48,91 |
|
BALANCE (IN DAYS OF SALES) |
|
|
|
|
|
Customers’ Credit (In
days of sales) |
93,00 |
71,68 |
99,04 |
126,14 |
|
Suppliers’ Credit (In
days of sales) |
90,00 |
0,00 |
0,00 |
0,00 |
|
Working Capital (In days
of sales) |
64,00 |
11,78 |
46,75 |
88,69 |
|
Working Capital
Requirement (In days of sales) |
62,00 |
-3,02 |
28,35 |
66,23 |
|
Treasury (In days of
sales) |
1,00 |
3,17 |
13,31 |
35,03 |
|
Operating Current Assets |
157,00 |
134,45 |
173,70 |
228,60 |
|
BALANCE |
|
|
|
|
|
Working Capital |
974.861,88 |
129.054,51 |
454.497,77 |
1.041.552,71 |
|
Working Capital
Requirement |
952.474,36 |
-32.290,45 |
295.538,29 |
773.607,79 |
|
Treasury |
22.387,52 |
24.366,10 |
139.303,28 |
351.451,00 |
|
Balance Ratio |
2,17 |
1,12 |
1,56 |
2,40 |
|
SOLVENCY |
|
|
|
|
|
Borrowing Ratio |
47,19 |
41,41 |
58,88 |
75,17 |
|
Own / Permanent Funds |
94,11 |
65,45 |
85,93 |
97,81 |
|
Payback Capacity |
0,27 |
0,27 |
0,38 |
0,54 |
|
Long term Indebtedness |
3,30 |
1,24 |
6,06 |
16,91 |
|
Gearing |
189,37 |
170,67 |
243,20 |
402,80 |
|
Financing Basic Ratio |
1,00 |
0,99 |
1,00 |
1,00 |
|
Assets Guarantee |
2,12 |
1,27 |
1,61 |
2,32 |
|
LIQUIDITY |
|
|
|
|
|
General Liquidity |
1,69 |
1,08 |
1,38 |
1,95 |
|
Immediate Liquidity |
0,30 |
0,04 |
0,13 |
0,40 |
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 |
|