
|
Report Date : |
3rd February, 2007 |
IDENTIFICATION
DETAILS
|
Name : |
FULLES I ARRELS SOCIEDAD LIMITADA. |
|
|
|
|
Registered Office : |
Calle Antic
Pas Del Ferrocarril, 1, 43203 Reus (Tarragona) |
|
|
|
|
Country : |
Spain |
|
|
|
|
Financials (as on) : |
31.12.2005 |
|
|
|
|
Date of Incorporation : |
04/03/1998 |
|
|
|
|
Legal Form : |
Limited Liability Company |
|
|
|
|
Line of Business : |
Wholesale of other products |
RATING & COMMENTS
|
MIRA’s Rating : |
Ca |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Unknown |
|
|
|
|
Litigation : |
Clear |
Tax Number B43531060
NAME FULLES
I ARRELS SOCIEDAD LIMITADA.
TRADE NAME NATURA
BUSINESS ADDRESS CALLE
ANTIC PAS DEL FERROCARRIL, 1
Postcode 43203
REUS (TARRAGONA)
URL http://www.naturaselection.com
TELEPHONE 977127893
FAX 977342550
LEGAL FORM LIMITED
LIABILITY COMPANY
DATE FOUNDED 04/03/1998
CAPITAL 3.005,06 Euros
ACTIVITY 1619900 - Wholesale
of other products
CNAE 5170 - Other
wholesale
EXPORT COMPANY YES
IMPORT COMPANY YES
FINANCIAL SITUATION
(Year ending: 31/12/2005)
PROFITABILITY Nil
TREASURY Limited
BALANCE SHEET Degraded
DEBT Heavy
INCIDENTS
COMMITMENTS Respected
INCIDENTS None
or Negligible
PREVIOUS EXPERIENCE
PREVIOUS EXPERIENCE Average
CREDIT ACCORDING TO
OBJECTIVE DATA (From 0 to 6.000.000,00 Euros):
Prudence advised.
SOLVENCY RATING:
3/20 (BASED ON
HOMOGENEOUS FORMULATION)
Analysis made
on 02/02/2007
Figures given in Euros
|
|
Balance sheet 2.003 (12) |
Balance sheet 2.004 (12) |
Balance sheet 2.005 (12) |
% Sales
|
|
SALES |
612.734,15 |
591.141,51 |
547.769,82 |
|
|
ADDED VALUE |
158.366,52 |
191.059,44 |
185.282,96 |
33,82 |
|
BUSINESS RESULT |
-21.418,75 |
2.222,21 |
3.781,29 |
0,69 |
|
OWN FUNDS |
-69.861,29 |
-67.639,08 |
-63.857,79 |
|
|
DEBT |
261.308,20 |
231.844,56 |
206.992,30 |
|
|
TOTAL ASSET |
191.492,53 |
164.205,48 |
143.134,51 |
|
The sales of
547.769,82 Euros show a change of -7,34% compared
with 2.004 . Between 2.003 and 2.004 , this
change was -3,52% .
Added value grew by
-3,02% compared with the previous year. Shareholders equity are
-63.857,79 Euros for an indebtedness of 206.992,30
Euros .
The result
3.781,29 Euros means financial profitability of
-5,92% and economic profitability of 2,64% . This result
means growth of 70,16% compared with the 2.004 .
THE FIGURES FOR THE
LAST BALANCE SHEET ARE RELEVANT:
SOURCE: FROM THE
MERCANTILE REGISTER
DATE: 06/11/2006
Results Distribution
Annual Report Year
Source: 2.005
Figures given in
Euros
Distribution Base
Profit
and Loss 3.781
Total
of Amounts to be distributed 3.781
Distribution a
Prior
years losses 3.781
|
|
Company |
Sector |
Difference |
|
|
(2.005)
|
|
|
|
% of
PRODUCTION VALUE |
|
|
|
|
SALES |
95,77 |
98,93 |
-3,16 |
|
ADDED
VALUE |
32,39 |
20,83 |
11,56 |
|
BUSINESS
RESULT |
0,66 |
2,86 |
-2,20 |
|
% OF TOTAL
ASSETS |
|
|
|
|
OWN
FUNDS |
-44,61 |
36,47 |
-81,08 |
|
DEBT |
144,61 |
63,53 |
81,08 |
Compared sector (CNAE): 517 - Otro comercio
al por mayor
Number of companies: 2.048
Size (Sales Figure): 0 - 2.800.000,00
Euros
The turnover of the company is
3,16% below the mean for the sector.
The company’s added value was
32,39% s/ the production value, and 11,56% above the mean for the
sector.
The company’s business result
was 0,66% of the PV, 2,20% below the mean for the sector.
The company’s own resources are
-44,61% , 81,08% below the mean for the sector.
The company’s outside resources
are 144,61% , 81,08% above the mean for the sector.
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
|
Position |
Surname and name |
Date of appointment |
|
ADMINISTRATOR |
PALLEJA SEDO JACINT |
27/02/2001 |
|
ADMINISTRATOR |
LLABERIA ALSINA ROSER |
27/02/2001 |
|
Proceedings |
Date |
Notice Num. |
Mercantile Reg. |
|
Registration of accounts
(2005) |
31/10/2006 |
829994 |
TARRAGONA |
|
Registration of accounts
(2004) |
27/10/2005 |
805153 |
TARRAGONA |
|
Registration of accounts
(2003) |
15/10/2004 |
630432 |
TARRAGONA |
|
Registration of accounts
(2002) |
30/09/2003 |
494925 |
TARRAGONA |
|
Registration of accounts
(2001) |
12/09/2002 |
363455 |
TARRAGONA |
02/02/2007 BLOQUE DE
INVESTIGACION:
- Establecimientos:
* Domicilio social:
C/ Antic Pas del Ferrocarril, 1, 43203 Reus.
* Sucursal: C/
Castell, 2, 43201 Reus, local destinado a oficina.
- Actividad: Venta de
regalos, bazar, articulos para el hogar.
----------------------------------------------------------------------
El Bloque de
Investigacion no esta sujeto a actualizaciones sistemati-
cas. Los datos
mostrados fueros aportados por las fuentes consultadas
en la fecha del
encabezamiento.
The address correct is: C/
Castell, 2, 43201 Reus (Tarragona), and belongs to branch.
|
Road |
Postal Code |
Town |
Province |
|
L’EQUADOR |
08029 |
BARCELONA |
BARCELONA |
|
CASTELL |
43201 |
REUS |
TARRAGONA |
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 06/11/2006
|
(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 |
76.347,20 |
73.919,56 |
56.858,41 |
|
|
I. Establishment expenses |
|
|
|
|
|
II. Intangible assets |
|
|
|
|
|
III. Tangible assets |
72.649,65 |
70.222,01 |
53.160,86 |
|
|
IV. Financial assets |
3.697,55 |
3.697,55 |
3.697,55 |
|
|
V. Owners equity |
|
|
|
|
|
VI. Long term trade
liabilities |
|
|
|
|
|
C) DEFERRED EXPENSES |
|
|
|
|
|
D) CURRENT ASSETS |
115.145,33 |
90.285,92 |
86.276,10 |
|
|
I. Not paid in shareholder
capital |
|
|
|
|
|
II. Inventory |
115.036,25 |
52.282,46 |
67.488,91 |
|
|
III. Debtors |
|
3.331,78 |
|
|
|
IV. Short term financial
assets |
109,08 |
|
|
|
|
V. Short term owners equity |
|
|
|
|
|
VI. Cash |
|
34.671,68 |
18.787,19 |
|
|
VII. Prepaid expenses and
accrued income |
|
|
|
|
|
ASSETS (A + B + C + D) |
191.492,53 |
164.205,48 |
143.134,51 |
|
(Figures given in Euros)
|
31/12/2003 (12)
|
31/12/2004 (12)
|
31/12/2005 (12)
|
|
|
|
A) SHAREHOLDERS EQUITY |
-69.861,29 |
-67.639,08 |
-63.857,79 |
|
|
I. Capital |
3.005,06 |
3.005,06 |
3.005,06 |
|
|
II. Premium share account |
|
|
|
|
|
III. Revaluation reserve |
|
|
|
|
|
IV. Reserves |
|
|
|
|
|
V. Prior year earnings |
-51.447,60 |
-72.866,35 |
-70.644,14 |
|
|
VI. Prior year profit or
losses |
-21.418,75 |
2.222,21 |
3.781,29 |
|
|
VII. Dividend paid during the
year |
|
|
|
|
|
VIII. Own shares for change in
capital |
|
|
|
|
|
B) DEFERRED INCOME |
|
|
|
|
|
C) PROVISIONS FOR LIABILITIES
AND EXPENSES |
45,62 |
|
|
|
|
D) LONG TERM LIABILITIES |
8.951,50 |
134.889,61 |
103.185,25 |
|
|
E) SHORT TERM LIABILITIES |
252.356,70 |
96.954,95 |
103.807,05 |
|
|
F) SHORT TERM PROVISIONS FOR
LIABILITIES AND EXPENSES |
|
|
|
|
|
LIABILITIES (A + B + C + D + E
+ F) |
191.492,53 |
164.205,48 |
143.134,51 |
|
(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 |
327.456,01 |
333.082,01 |
254.730,37 |
|
|
A.3. Labor cost |
151.219,03 |
162.996,72 |
157.203,53 |
|
|
Wages |
113.809,96 |
125.102,31 |
116.907,32 |
|
|
Social security expenses |
37.409,07 |
37.894,41 |
40.296,21 |
|
|
A.3. Assets depreciation |
24.357,23 |
19.793,49 |
19.915,50 |
|
|
A.4. Variance in provision for
current assets |
|
|
|
|
|
A.5. Other operating costs |
142.464,64 |
129.616,13 |
131.959,77 |
|
|
A.I. OPERATING RESULT
(B.1-A.1-A.2-A.3-A.4-A.5) |
|
8.269,23 |
8.163,93 |
|
|
A.6. Financial expenses |
7.849,05 |
5.990,15 |
4.519,85 |
|
|
Debts with related companies |
2.370,93 |
779,16 |
135,83 |
|
|
Other companies debts |
5.478,12 |
5.210,99 |
4.384,02 |
|
|
A.7. Variation in financial
investments provision |
|
|
|
|
|
A.8. Exchange losses |
|
|
|
|
|
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) |
|
2.291,82 |
3.657,67 |
|
|
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 |
|
174,32 |
410,68 |
|
|
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) |
3.638,58 |
|
123,62 |
|
|
A.V. EARNINGS / LOSS BEFORE
TAXES (A.III+A.IV-B.III-B.IV) |
|
2.222,21 |
3.781,29 |
|
|
A.14. Corporate Taxes |
|
|
|
|
|
A.15. Other taxes |
|
|
|
|
|
A.VI. YEAR END RESULT (PROFIT)
(A.V-A.14-A.15) |
|
2.222,21 |
3.781,29 |
|
|
B) INCOMES (B.1 a B.8) |
|
|
|
|
|
B.1. Operating income |
628.287,17 |
653.757,58 |
571.973,10 |
|
|
Turnover |
612.734,15 |
591.141,51 |
547.769,82 |
|
|
Other operating income |
15.553,02 |
62.616,07 |
24.203,28 |
|
|
B.I. OPERATING LOSSES
(A.1+A.2+A.3+A.4+A.5-B.1) |
17.209,74 |
|
|
|
|
B.2. Financial Income |
1,46 |
12,74 |
13,59 |
|
|
Other |
1,46 |
12,74 |
13,59 |
|
|
B.3. Gains on exchange |
|
|
|
|
|
B.II. FINANCIAL LOSSES
(A.6+A.7+A.8-B.2-B.3) |
7.847,59 |
5.977,41 |
4.506,26 |
|
|
B.III. LOSSES FROM ORDINARY
ACTIVITIES (B.I+B.II-A.I-A.II) |
25.057,33 |
|
|
|
|
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 |
3.638,58 |
104,71 |
534,30 |
|
|
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) |
|
69,61 |
|
|
|
B.V. LOSS BEFORE TAXES
(B.III+B.IV-A.III-A.IV) |
21.418,75 |
|
|
|
|
B.VI. NET LOSS (B.V+A.14+A.15) |
21.418,75 |
|
|
|
(Figures given in Euros)
|
2.003 (12) |
2.004 (12) |
2.005 (12) |
|
|
|
ACTIVITY |
|
|
|
|
|
Increase of the Sales Figures |
1,74 |
-3,52 |
-7,34 |
|
|
Assets Turnover |
3,20 |
3,60 |
3,83 |
|
|
Productivity |
1,05 |
1,17 |
1,18 |
|
|
Increase of the Added Value |
-12,40 |
20,64 |
-3,02 |
|
|
PROFITABILITY |
|
|
|
|
|
Economic Profitability |
-11,18 |
1,35 |
2,64 |
|
|
Financial Profitability |
30,66 |
-3,28 |
-5,92 |
|
|
Financial Expenses |
1,28 |
1,01 |
0,83 |
|
|
BALANCE (IN DAYS OF SALES) |
|
|
|
|
|
Customers’ Credit (In days of
sales) |
|
2,00 |
|
|
|
Suppliers’ Credit (In days of
sales) |
|
|
|
|
|
Working Capital (In days of
sales) |
0,00 |
0,00 |
0,00 |
|
|
Working Capital Requirement
(In days of sales) |
0,00 |
0,00 |
0,00 |
|
|
Treasury (In days of sales) |
0,00 |
21,00 |
12,00 |
|
|
BALANCE |
|
|
|
|
|
Working Capital |
-137.211,37 |
-6.669,03 |
-17.530,95 |
|
|
Working Capital Requirement |
-137.320,45 |
-41.340,71 |
-36.318,14 |
|
|
Treasury |
109,08 |
34.671,68 |
18.787,19 |
|
|
Balance Ratio |
-0,80 |
0,91 |
0,69 |
|
|
SOLVENCY |
|
|
|
|
|
Borrowing Ratio |
136,46 |
141,19 |
144,61 |
|
|
Own / Permanent Funds |
114,78 |
-100,58 |
-162,37 |
|
|
Payback Capacity |
0,41 |
0,38 |
0,37 |
|
|
LIQUIDITY |
|
|
|
|
|
General Liquidity |
0,46 |
0,93 |
0,83 |
|
|
Immediate Liquidity |
0,00 |
0,36 |
0,18 |
|
(Figures given in Percentages)
|
Company |
Sector |
Company |
|
|
2.005 |
|
|
|
Assets |
|||
|
DUE FROM
SHAREHOLDERS FOR UNCALLED CAPITAL |
0,00 |
0,08 |
-0,08 |
|
FIXED ASSETS |
39,72 |
26,78 |
12,94 |
|
ACCRUED
EXPENSES |
0,00 |
0,48 |
-0,48 |
|
CURRENT ASSETS |
60,28 |
72,66 |
-12,38 |
|
TOTAL ASSETS |
100,00 |
100,00 |
0,00 |
|
Liabilities |
|||
|
SHAREHOLDERS
EQUITY |
-44,61 |
36,47 |
-81,08 |
|
ACCRUED
INCOME |
0,00 |
0,12 |
-0,12 |
|
RISK AND
EXPENDITURE COVER |
0,00 |
0,09 |
-0,09 |
|
LONG-TERM
CREDITORS |
72,09 |
12,19 |
59,90 |
|
SHORT-TERM
CREDITORS |
72,52 |
51,09 |
21,43 |
|
SHORT-TERM
RISK AND EXPENDITURE COVER |
0,00 |
0,03 |
-0,03 |
|
TOTAL
LIABILITIES |
100,00 |
100,00 |
0,00 |
|
(Figures given in Percentages)
|
Company |
Sector |
Company |
|
|
2.005 |
|
|
|
Net turnover |
95,77 |
98,93 |
-3,16 |
|
Other
operating income |
4,23 |
1,07 |
3,16 |
|
Production
Value |
100,00 |
100,00 |
0,00 |
|
Operating
expenses |
44,54 |
66,14 |
-21,61 |
|
Other
operation expenses |
23,07 |
13,02 |
10,05 |
|
Added value |
32,39 |
20,83 |
11,56 |
|
Labor cost |
27,48 |
14,32 |
13,17 |
|
Gross
Economic Result |
4,91 |
6,52 |
-1,61 |
|
Assets
depreciation |
3,48 |
1,66 |
1,82 |
|
Variation in
provision for current assets |
0,00 |
0,21 |
-0,21 |
|
Net Economic
Result |
1,43 |
4,65 |
-3,22 |
|
Financial
income |
0,00 |
0,36 |
-0,35 |
|
Financial
expenses |
0,79 |
1,30 |
-0,51 |
|
Variation in
financial investment provision |
0,00 |
0,00 |
-0,00 |
|
Ordinary
Activities Result |
0,64 |
3,71 |
-3,07 |
|
Extraordinary
income |
0,09 |
0,42 |
-0,33 |
|
Extraordinary
expenses |
0,07 |
0,16 |
-0,08 |
|
Variation in
provision in fixed assets |
0,00 |
0,00 |
-0,00 |
|
Results
before Taxes |
0,66 |
3,97 |
-3,31 |
|
Corporaye
taxes |
0,00 |
1,11 |
-1,11 |
|
Net Result |
0,66 |
2,86 |
-2,20 |
|
Assets
depreciation |
3,48 |
1,66 |
1,82 |
|
Provisions
fund variation |
0,00 |
0,22 |
-0,22 |
|
Net
Self-Financing |
4,14 |
4,73 |
-0,59 |
|
(Figures given in ) |
Company |
Ptile25 |
Medium |
Ptile75 |
|
|
2.005 |
|
|
|
|
ACTIVITY |
|
|
|
|
|
Increase of
the Sales Figures |
-7,34 |
-7,28 |
2,93 |
13,74 |
|
Assets
Turnover |
3,83 |
1,10 |
1,64 |
2,29 |
|
Fixed Assets
Turnover |
9,63 |
4,12 |
10,61 |
25,74 |
|
Increase of
the Added Value |
-3,02 |
-6,82 |
4,02 |
16,48 |
|
PRODUCTIVITY |
|
|
|
|
|
Productivity |
1,18 |
1,20 |
1,37 |
1,68 |
|
Change of
Personnel Costs |
-3,55 |
0,00 |
7,38 |
20,09 |
|
Average
Personnel Costs |
|
15.765,20 |
21.175,48 |
29.126,98 |
|
Value Added
by Employees |
|
21.767,67 |
30.168,46 |
44.234,54 |
|
CASH FLOW |
|
|
|
|
|
Cash Flow |
23.696,79 |
9.373,54 |
21.975,20 |
50.839,72 |
|
Operating
Cash Flow |
28.079,43 |
13.302,22 |
33.002,08 |
72.267,16 |
|
Change in
Cash Flow |
7,64 |
-25,40 |
-2,52 |
22,39 |
|
PROFITABILITY |
|
|
|
|
|
Economic
Profitability |
2,64 |
0,98 |
2,61 |
5,99 |
|
Financial
Profitability |
-5,92 |
4,05 |
10,31 |
19,65 |
|
Financial
Expenses |
0,82 |
0,21 |
0,74 |
1,75 |
|
Gross
Economic Profitability |
19,62 |
4,92 |
8,46 |
13,87 |
|
Gross
Financial Profitability |
-43,97 |
16,62 |
31,55 |
55,84 |
|
BALANCE (IN DAYS OF SALES) |
|
|
|
|
|
Customers’
Credit (In days of sales) |
|
40,61 |
73,92 |
116,63 |
|
Suppliers’
Credit (In days of sales) |
|
0,00 |
0,00 |
0,00 |
|
Working
Capital (In days of sales) |
0,00 |
11,31 |
40,23 |
85,50 |
|
Working
Capital Requirement (In days of sales) |
0,00 |
-17,31 |
13,05 |
47,49 |
|
Treasury (In
days of sales) |
12,00 |
6,85 |
21,85 |
49,70 |
|
Operating
Current Assets |
56,00 |
117,01 |
163,46 |
234,57 |
|
BALANCE |
|
|
|
|
|
Working
Capital |
-17.530,95 |
12.085,33 |
63.419,27 |
173.566,29 |
|
Working
Capital Requirement |
-36.318,14 |
-20.526,42 |
17.631,91 |
96.387,21 |
|
Treasury |
18.787,19 |
9.091,52 |
32.651,52 |
89.832,08 |
|
Balance
Ratio |
0,69 |
1,24 |
2,16 |
4,95 |
|
SOLVENCY |
|
|
|
|
|
Borrowing
Ratio |
144,61 |
52,59 |
70,66 |
84,24 |
|
Own /
Permanent Funds |
-162,38 |
61,10 |
91,12 |
100,00 |
|
Payback
Capacity |
0,36 |
0,25 |
0,37 |
0,59 |
|
Long term
Indebtedness |
72,09 |
0,00 |
3,18 |
15,76 |
|
Gearing |
-224,15 |
210,92 |
340,78 |
634,70 |
|
Financing
Basic Ratio |
1,00 |
1,00 |
1,00 |
1,00 |
|
Assets
Guarantee |
0,69 |
1,14 |
1,35 |
1,85 |
|
LIQUIDITY |
|
|
|
|
|
General
Liquidity |
0,83 |
1,08 |
1,33 |
1,86 |
|
Immediate
Liquidity |
0,18 |
0,05 |
0,19 |
0,46 |
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 |
|