MIRA INFORM REPORT

 

 

Report Date :

6th February, 2007

 

IDENTIFICATION DETAILS

 

Name :

MEKI JEANS TEXTIL SHOES SOCIEDAD LIMITADA

 

 

Registered Office :

Poligono  Industrial Sepes (Nav G 19) 52006  Melilla  (Melilla)

 

 

Country :

Spain

 

 

Financials (as on) :

31.12.2005

 

 

Date of Incorporation :

22/12/1993

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Wholesale of textiles.

 

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                                     B29955655

NAME                                                MEKI JEANS TEXTIL SHOES SOCIEDAD LIMITADA.

BUSINESS ADDRESS                        POLIGONO  INDUSTRIAL SEPES (NAV G 19)

Postcode                                          52006  MELILLA  (MELILLA)

FORMER ADDRESS                           POLIGONO  INDUSTRIAL LAS MARGARITAS, 10

Postcode                                          52006  MELILLA  (MELILLA)

TELEPHONE                                      952678246

FAX                                                  952673779

LEGAL FORM                                    LIMITED LIABILITY COMPANY

DATE FOUNDED                                22/12/1993

CAPITAL                                           120.202,42 Euros

NUMBER OF EMPLOYEES                 6

ACTIVITY                                          1617100 - Wholesale of textiles

CNAE                                                5141 - Wholesale of textiles

* Characteristics of the main address

According to our researches dated 05/02/2007 these are  it is a/an local  used as rented  located in a industrial 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 168.884,40  Max. 

 

 

 

 

Financial Elements

    

Figures given in  Euros

 

Balance sheet 

2.003 (12)

Balance sheet 

2.004  (12)

Balance sheet 

2.005  (12)

% Sales  

SALES

9.989.287,51

5.887.451,93

3.506.193,80

 

ADDED VALUE

420.159,22

252.618,33

112.651,62

3,21

BUSINESS RESULT

306.815,17

129.544,34

41.383,19

1,18

OWN FUNDS

1.842.734,95

1.972.279,29

2.013.662,48

 

DEBT

1.689.932,49

1.228.407,93

1.381.625,85

 

TOTAL ASSET

3.532.667,44

3.200.687,22

3.395.288,33

 

 

The sales of  3.506.193,80  Euros  show a change of  -40,45%  compared with  2.004 . Between  2.003  and  2.004 , this change was  -41,06% .

Added value grew by  -55,41%  compared with the previous year. Shareholders equity are  2.013.662,48  Euros  for an indebtedness of  1.381.625,85  Euros  .

The result  41.383,19  Euros  means financial profitability of  2,06%  and economic profitability of  1,22% . This result means growth of  -68,05%  compared with the  2.004 .

 

THE FIGURES FOR THE LAST BALANCE SHEET ARE RELEVANT:

SOURCE: FROM THE MERCANTILE REGISTER

DATE: 29/12/2006

                                                                                      

Results Distribution

Annual Report Year Source:  2.005

Figures given in  Euros

Distribution Base

  Profit and Loss                                                             41.383

  Total of Amounts to be distributed                              41.383

Distribution a

  Carry Over                                                                    41.383

 

Comparative Sector Analysis

 

 

Company

Sector

Difference

 

(2.005)

 

 

% of PRODUCTION VALUE

 

 

 

   SALES

 100,00

 98,86

 1,14

   ADDED VALUE

 3,21

 16,37

-13,16

   BUSINESS RESULT

 1,18

 2,69

-1,51

% OF TOTAL ASSETS

 

 

 

   OWN FUNDS

 59,31

 36,34

 22,97

   DEBT

 40,69

 63,66

-22,97

 

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  3,21% s/ the production value, and  13,16% below the mean for the sector.

The company’s business result was  1,18% of the PV,  1,51% below the mean for the sector.

The company’s own resources are  59,31% ,  22,97% above the mean for the sector.

The company’s outside resources are  40,69% ,  22,97% 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

MOHAMED MOHAMED MEKI

02/02/1998

 

 

Functional Managers

 

Position

Surname and name

FINANCIAL MANAGER

MEKI MOHAMED MOHAMED

 

 

 

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

 

Proceedings

Date

Notice Num.

Mercantile Reg.

Registration of accounts  (2005) 

21/12/2006

043498

MELILLA

Registration of accounts  (2004) 

01/09/2005

306768

MELILLA

Registration of accounts  (2003) 

29/09/2004

522777

MELILLA

Registration of accounts  (2002) 

07/10/2003

563084

MELILLA

Registration of accounts  (2001) 

13/09/2002

378436

MELILLA

 

 

Remarks for customer

 

The address included in your enquiry is the same address that the included in this report.

 

 

Brands, Signs and Commercial Names

 

Prevailing Brands

Name:

JIMMY WALKING

Kind of Brand:

JOINT

File:

M2555819

Request Date:

26/08/2003

Bulletin Date:

Bulletin Date:

Current situation:

APPROVED REGISTER

Types:  25  

 

Name:

MF MEKITEX FASHION

Kind of Brand:

JOINT

File:

M2314780

Request Date:

11/05/2000

Bulletin Date:

Bulletin Date:

Current situation:

APPROVED REGISTER

Types:  24  

 

Total Marcas: 2

 

Commercial Experience

General Information

Foundation Year  1971

Founder  Mohamed Mohamed Meki

 

 

Bank Entities

 

Entity

Branch

Branch Address

Town

Province

BANCO BILBAO VIZCAYA ARGENTARIA, S.A.

4220

GENERAL PAREJA, 11

MELILLA

MELILLA

BANCO SANTANDER CENTRAL HISPANO, S.A.

2506

EJERCITO ESPAŃOL, 1

MELILLA

MELILLA

 

 

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 29/12/2006

 

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

83.257,92

80.796,13

196.750,75

 

I. Establishment expenses

 

 

 

 

II. Intangible assets

10,69

 

 

 

III. Tangible assets

83.247,23

80.796,13

196.750,75

 

IV. Financial assets

 

 

 

 

V. Owners equity

 

 

 

 

VI. Long term trade liabilities

 

 

 

 

C) DEFERRED EXPENSES

3.124,71

3.124,71

3.124,71

 

D) CURRENT ASSETS

3.446.284,81

3.116.766,38

3.195.412,87

 

I. Not paid in shareholder capital

 

 

 

 

II. Inventory

2.508.990,93

2.285.471,00

2.577.309,67

 

III. Debtors

129.393,62

42.265,22

75.654,41

 

IV. Short term financial assets

517.667,89

519.068,96

299.675,19

 

V. Short term owners equity

 

 

 

 

VI. Cash

290.232,37

269.961,20

242.773,60

 

VII. Prepaid expenses and accrued income

 

 

 

 

ASSETS (A + B + C + D)

3.532.667,44

3.200.687,22

3.395.288,33

 

 

Balance Sheet (LIABILITIES)

 

(Figures given in  Euros)

31/12/2003 (12)

31/12/2004 (12)

31/12/2005 (12)

 

A) SHAREHOLDERS EQUITY

1.842.734,95

1.972.279,29

2.013.662,48

 

I. Capital

120.202,42

120.202,42

120.202,42

 

II. Premium share account

 

 

 

 

III. Revaluation reserve

 

 

 

 

IV. Reserves

208.553,98

208.553,98

208.553,98

 

Sundry reserves

208.553,98

208.553,98

208.553,98

 

V. Prior year earnings

1.207.163,38

1.513.978,55

1.643.522,89

 

VI. Prior year profit or losses

306.815,17

129.544,34

41.383,19

 

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

15.380,33

8.499,97

4.004,25

 

E) SHORT TERM LIABILITIES

1.674.552,16

1.219.907,96

1.377.621,60

 

F) SHORT TERM PROVISIONS FOR LIABILITIES AND EXPENSES

 

 

 

 

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

3.532.667,44

3.200.687,22

3.395.288,33

 

 

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

9.519.020,79

5.580.288,64

3.304.612,44

 

A.3. Labor cost

68.939,55

81.002,73

61.902,18

 

Wages

53.294,56

69.333,92

54.922,30

 

Social security expenses

15.644,99

11.668,81

6.979,88

 

A.3. Assets depreciation

3.563,79

3.560,79

3.931,48

 

A.4. Variance in provision for current assets

 

 

 

 

A.5. Other operating costs

50.107,50

54.544,96

88.929,74

 

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

347.655,88

168.054,81

46.817,96

 

A.6. Financial expenses

5.185,69

19.732,41

5.612,64

 

Debts with related companies

746,99

270,21

5.591,64

 

Other companies debts

4.438,70

19.462,20

21,00

 

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)

17.830,98

 

2.498,05

 

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

365.486,86

157.023,44

49.316,01

 

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

 

 

2.826,90

 

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)

8.533,91

 

 

 

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

374.020,77

157.023,44

48.686,11

 

A.14. Corporate Taxes

67.205,60

27.479,10

7.302,92

 

A.15. Other taxes

 

 

 

 

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

306.815,17

129.544,34

41.383,19

 

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

 

 

 

 

B.1. Operating income

9.989.287,51

5.887.451,93

3.506.193,80

 

Turnover

9.989.287,51

5.887.451,93

3.506.193,80

 

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

 

 

 

 

B.2. Financial Income

23.016,67

8.701,04

8.110,69

 

In affiliated companies

 

286,90

8.047,72

 

Other

23.016,67

8.414,14

2,04

 

Gains from investments

 

 

60,93

 

B.3. Gains on exchange

 

 

 

 

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

 

11.031,37

 

 

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

8.533,91

 

 

 

B.7. Extraordinary income

 

 

 

 

B.8. Prior year’s income and profits

 

 

2.197,00

 

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

 

 

629,90

 

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

8,78

-41,06

-40,45

 

Assets Turnover

2,83

1,84

1,03

 

Productivity

6,10

3,12

1,82

 

Increase of the Added Value

10,29

-39,88

-55,41

 

PROFITABILITY

 

 

 

 

Economic Profitability

8,69

4,05

1,22

 

Financial Profitability

16,65

6,57

2,06

 

Financial Expenses

0,05

0,34

0,16

 

BALANCE (IN DAYS OF SALES)

 

 

 

 

Customers’ Credit (In days of sales)

5,00

3,00

8,00

 

Suppliers’ Credit (In days of sales)

62,00

 

 

 

Working Capital (In days of sales)

64,00

116,00

187,00

 

Working Capital Requirement (In days of sales)

35,00

68,00

131,00

 

Treasury (In days of sales)

29,00

48,00

56,00

 

BALANCE

 

 

 

 

Working Capital

1.771.732,65

1.896.858,42

1.817.791,27

 

Working Capital Requirement

963.832,39

1.107.828,26

1.275.342,48

 

Treasury

807.900,26

789.030,16

542.448,79

 

Balance Ratio

21,51

23,60

10,10

 

SOLVENCY

 

 

 

 

Borrowing Ratio

47,84

38,38

40,69

 

Own / Permanent Funds

99,17

99,57

99,80

 

Payback Capacity

0,17

0,21

0,39

 

LIQUIDITY

 

 

 

 

General Liquidity

2,06

2,56

2,32

 

Immediate Liquidity

0,48

0,65

0,39

 

 


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

 5,79

 21,76

-15,97

   ACCRUED EXPENSES

 0,09

 0,39

-0,30

   CURRENT ASSETS

 94,11

 77,82

 16,29

   TOTAL ASSETS

 100,00

 100,00

 0,00

 

Liabilities

   SHAREHOLDERS EQUITY

 59,31

 36,34

 22,97

   ACCRUED INCOME

 0,00

 0,11

-0,11

   RISK AND EXPENDITURE COVER

 0,00

 0,14

-0,14

   LONG-TERM CREDITORS

 0,12

 8,05

-7,93

   SHORT-TERM CREDITORS

 40,57

 55,30

-14,73

   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

 

2.005

 

 

   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

 94,25

 72,58

 21,67

   Other operation expenses

 2,54

 11,05

-8,51

   Added value

 3,21

 16,37

-13,16

   Labor cost

 1,77

 10,26

-8,50

   Gross Economic Result

 1,45

 6,11

-4,66

   Assets depreciation

 0,11

 1,20

-1,09

   Variation in provision for current assets

 0,00

 0,27

-0,27

   Net Economic Result

 1,34

 4,63

-3,29

   Financial income

 0,23

 0,55

-0,32

   Financial expenses

 0,16

 1,44

-1,28

   Variation in financial investment provision

 0,00

 0,00

-0,00

   Ordinary Activities Result

 1,41

 3,73

-2,33

   Extraordinary income

 0,06

 0,32

-0,25

   Extraordinary expenses

 0,08

 0,19

-0,11

   Variation in provision in fixed assets

 0,00

-0,00

 0,00

   Results before Taxes

 1,39

 3,87

-2,48

   Corporaye taxes

 0,21

 1,17

-0,96

   Net Result

 1,18

 2,69

-1,51

   Assets depreciation

 0,11

 1,20

-1,09

   Provisions fund variation

 0,00

 0,28

-0,28

   Net Self-Financing

 1,29

 4,17

-2,88

 

Ratios

 

(Figures given in )

Company

Ptile25

Medium

Ptile75

 

2.005

 

 

 

ACTIVITY

 

 

 

 

   Increase of the Sales Figures

-40,45

-6,12

 3,81

 13,57

   Assets Turnover

 1,03

 1,31

 1,78

 2,37

   Fixed Assets Turnover

 17,54

 5,70

 12,54

 32,35

   Increase of the Added Value

-55,41

-6,19

 4,59

 16,21

PRODUCTIVITY

 

 

 

 

   Productivity

 1,82

 1,32

 1,56

 2,05

   Change of Personnel Costs

-23,58

 1,58

 9,18

 18,86

   Average Personnel Costs

 15.475,54

 18.053,72

 23.520,82

 31.450,00

   Value Added by Employees

 28.162,90

 28.000,10

 38.672,06

 58.371,37

CASH FLOW

 

 

 

 

   Cash Flow

 45.314,67

 66.552,81

 123.964,12

 216.216,45

   Operating Cash Flow

 50.749,44

 105.033,88

 193.014,24

 322.733,08

   Change in Cash Flow

-65,96

-23,99

 0,12

 24,28

PROFITABILITY

 

 

 

 

   Economic Profitability

 1,22

 1,42

 3,12

 6,27

   Financial Profitability

 2,06

 5,66

 11,27

 19,12

   Financial Expenses

 0,16

 0,37

 0,93

 1,78

   Gross Economic Profitability

 1,50

 5,32

 8,97

 13,68

   Gross Financial Profitability

 2,52

 17,79

 30,41

 48,63

BALANCE (IN DAYS OF SALES)

 

 

 

 

   Customers’ Credit (In days of sales)

 7,00

 44,99

 80,54

 114,48

   Suppliers’ Credit (In days of sales)

 

 0,00

 0,00

 0,00

   Working Capital (In days of sales)

 186,00

 16,02

 36,70

 75,15

   Working Capital Requirement (In days of sales)

 130,00

-4,48

 18,23

 50,38

   Treasury (In days of sales)

 55,00

 4,79

 15,84

 34,84

   Operating Current Assets

 328,00

 121,50

 163,60

 215,88

BALANCE

 

 

 

 

   Working Capital

 1.817.791,27

 162.491,10

 403.449,51

 804.100,16

   Working Capital Requirement

 1.275.342,48

-46.803,27

 184.589,29

 543.741,63

   Treasury

 542.448,79

 50.250,00

 163.715,65

 379.357,16

   Balance Ratio

 10,10

 1,38

 2,44

 5,29

SOLVENCY

 

 

 

 

   Borrowing Ratio

 40,69

 52,99

 69,15

 80,92

   Own / Permanent Funds

 99,80

 72,44

 92,64

 100,00

   Payback Capacity

 0,39

 0,24

 0,35

 0,49

   Long term Indebtedness

 0,12

 0,00

 2,26

 10,69

   Gearing

 168,61

 212,72

 324,18

 524,08

   Financing Basic Ratio

 1,00

 1,00

 1,00

 1,00

   Assets Guarantee

 2,46

 1,20

 1,40

 1,86

LIQUIDITY

 

 

 

 

   General Liquidity

 2,32

 1,12

 1,31

 1,72

   Immediate Liquidity

 0,39

 0,06

 0,15

 0,39


 

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