MIRA INFORM REPORT

 

 

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

 

 


 

Identification and Characteristics

 

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

 

 

Synthesis

 

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 Appraisal

 

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

 

 

Financial Elements

    

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

 

 

Comparative Sector Analysis

 

 

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.

 

 

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

ADMINISTRATOR

PALLEJA SEDO JACINT

27/02/2001

ADMINISTRATOR

LLABERIA ALSINA ROSER

27/02/2001

 

 

 

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

 

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

 

 

 

Complementary Information

 

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.

 

 

Remarks for customer

 

The address correct is: C/ Castell, 2, 43201 Reus (Tarragona), and belongs to branch.

 

 

Branches

 

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

 

 

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

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

 

 

Balance Sheet (LIABILITIES)

 

(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

 

 

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

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

 

 

 

 

Main Ratios

 

(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

 


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

 0,08

-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

 


Analytical Account of Results

 

(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

 

Ratios

 

(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

 

 

 

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