
|
Report Date : |
8th
February, 2007 |
IDENTIFICATION
DETAILS
|
Name : |
BALSAS
E IMPERMEABILIZACIONES S.L. |
|
|
|
|
Registered Office : |
Calle
Batista I Roca, 59, 08302 Mataro (Barcelona) |
|
|
|
|
Country : |
Spain |
|
|
|
|
Financials (as on) : |
31.12.2005 |
|
|
|
|
Date of Incorporation : |
02/01/1999 |
|
|
|
|
Legal Form : |
Limited
Liability Company |
|
|
|
|
Line of Business : |
Retail sale of meat, eggs, rabbits and
other farming 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 |
Tax
Number B61837340
NAME BALSAS
E IMPERMEABILIZACIONES S.L.
BUSINESS
ADDRESS CALLE BATISTA I
ROCA, 59
Postcode 08302
MATARO (BARCELONA)
FORMER
ADDRESS CALLE DEL
CARME, 19
Postcode 08302
MATARO (BARCELONA)
TELEPHONE 937575000
FAX 937988174
LEGAL
FORM LIMITED
LIABILITY COMPANY
DATE
FOUNDED 02/01/1999
CAPITAL 17.429,00 Euros
NUMBER
OF EMPLOYEES 5
ACTIVITY 1642000 - Retail
sale of meat, eggs, rabbits and other farming
products
CNAE 5222 - Retail
sale of meat and meat products
* Characteristics of the
main address
According to our researches
dated 29/11/2004 these are it is a/an local used
as owned; with no official confirmation .
FINANCIAL SITUATION (Year
ending: 31/12/2005)
PROFITABILITY Medium
TREASURY Good
BALANCE
SHEET Good
DEBT Important
INCIDENTS
COMMITMENTS Respected
INCIDENTS None
or Negligible
PREVIOUS EXPERIENCE
PREVIOUS
EXPERIENCE Normal
CREDIT ACCORDING TO OBJECTIVE
DATA (From 0 to 6.000.000,00 Euros):
FAVOURABLE
TOWARDS 15.000,00 Max. Euros
Figures given in Euros
|
|
Balance sheet 2.003 (12) |
Balance sheet 2.004 (12) |
Balance sheet 2.005 (12) |
% Sales |
|
SALES |
722.887,08 |
663.879,15 |
501.431,57 |
|
|
ADDED VALUE |
226.372,98 |
200.652,32 |
180.957,32 |
36,09 |
|
BUSINESS RESULT |
6.753,62 |
2.327,58 |
7.144,15 |
1,42 |
|
OWN FUNDS |
46.424,34 |
48.751,92 |
55.896,07 |
|
|
DEBT |
362.563,75 |
321.163,55 |
337.451,51 |
|
|
TOTAL ASSET |
408.988,09 |
369.915,47 |
393.347,58 |
|
The sales of 501.431,57
Euros show a change of -24,47% compared with
2.004 . Between 2.003 and 2.004 , this change
was -8,16% .
Added value grew by
-9,82% compared with the previous year. Shareholders equity are
55.896,07 Euros for an indebtedness of 337.451,51
Euros .
The result 7.144,15
Euros means financial profitability of 12,78% and
economic profitability of 1,82% . This result means growth of
206,93% compared with the 2.004 .
THE FIGURES FOR THE LAST BALANCE
SHEET ARE RELEVANT:
SOURCE: FROM THE MERCANTILE
REGISTER
DATE: 29/11/2006
Results Distribution
Annual Report Year Source:
2.004
Figures given in Euros
Distribution Base
Profit
and Loss 2.328
Total
of Amounts to be distributed 2.328
Distribution a
Retained
earnings 233
Voluntary
Reserve 2.095
|
|
Company |
Sector |
Difference |
|
|
(2.005) |
|
|
|
% of PRODUCTION VALUE |
|
|
|
|
SALES |
96,70 |
99,18 |
-2,48 |
|
ADDED
VALUE |
34,90 |
22,33 |
12,57 |
|
BUSINESS
RESULT |
1,38 |
1,52 |
-0,14 |
|
% OF TOTAL ASSETS |
|
|
|
|
OWN
FUNDS |
14,21 |
36,82 |
-22,61 |
|
DEBT |
85,79 |
63,18 |
22,61 |
Compared sector (CNAE): 522 - Comercio al por menor de
alimentos, bebidas y tabaco en establecimientos especializados
Number of companies: 1.790
Size (Sales Figure): 0 - 2.800.000,00 Euros
The turnover of the company is 2,48%
below the mean for the sector.
The company’s added value was 34,90%
s/ the production value, and 12,57% above the mean for the sector.
The company’s business result was
1,38% of the PV, 0,14% below the mean for the sector.
The company’s own resources are 14,21%
, 22,61% below the mean for the sector.
The company’s outside resources are
85,79% , 22,61% 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 |
|
SOLE ADMINISTRATOR |
RUIZ BRAVO JOSE MARIA |
31/12/2004 |
|
Shareholders |
||||
|
Company Name |
|
|
Source |
Information Date |
|
SUNE CIUTAT VICTORIA |
|
100,00% |
B.O.R.M.E. |
25/03/1999 |
|
Proceedings |
Date |
Notice Num. |
Mercantile Reg. |
|
Registration of accounts
(2005) |
08/01/2007 |
036187 |
BARCELONA |
|
Registration of accounts
(2004) |
29/09/2005 |
585127 |
BARCELONA |
|
Registration of accounts
(2003) |
23/12/2004 |
963557 |
BARCELONA |
|
Registration of accounts
(2002) |
30/10/2003 |
730622 |
BARCELONA |
|
Registration of accounts
(2001) |
05/11/2002 |
712435 |
BARCELONA |
|
Prevailing Brands |
|||||
|
Name: |
BIMPER BALSAS E
IMPERMEABILIZACIONES, S.L. |
||||
|
Kind of Brand: |
JOINT |
File: |
M2206997 |
||
|
Request Date: |
12/01/1999 |
Bulletin Date: |
Bulletin Date: |
Current situation: |
APPROVED REGISTER |
|
Types: 37 |
|
||||
Total Marcas: 1
|
Entity |
|
|
Town |
|
|
CAJA DE AHORROS Y PENSIONES DE BARCELONA |
|
|
MATARO |
|
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 29/11/2006
|
(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 |
182.760,49 |
203.998,98 |
187.924,24 |
|
|
I. Establishment expenses |
|
|
|
|
|
II. Intangible assets |
45.019,13 |
69.252,75 |
56.695,74 |
|
|
III. Tangible assets |
137.686,50 |
134.691,37 |
131.173,64 |
|
|
IV. Financial assets |
54,86 |
54,86 |
54,86 |
|
|
V. Owners equity |
|
|
|
|
|
VI. Long term trade liabilities |
|
|
|
|
|
C) DEFERRED EXPENSES |
3.817,24 |
7.855,26 |
7.855,26 |
|
|
D) CURRENT ASSETS |
222.410,36 |
158.061,23 |
197.568,08 |
|
|
I. Not paid in shareholder capital |
|
|
|
|
|
II. Inventory |
49.269,27 |
65.873,50 |
136.252,00 |
|
|
III. Debtors |
121.574,74 |
72.999,05 |
45.160,25 |
|
|
IV. Short term financial assets |
|
|
|
|
|
V. Short term owners equity |
|
|
|
|
|
VI. Cash |
51.566,35 |
19.188,68 |
16.155,83 |
|
|
VII. Prepaid expenses and accrued income |
|
|
|
|
|
ASSETS (A + B + C + D) |
408.988,09 |
369.915,47 |
393.347,58 |
|
(Figures given in Euros) |
31/12/2003 (12) |
31/12/2004 (12) |
31/12/2005 (12) |
|
|
|
A) SHAREHOLDERS EQUITY |
46.424,34 |
48.751,92 |
55.896,07 |
|
|
I. Capital |
17.429,00 |
17.429,00 |
17.429,00 |
|
|
II. Premium share account |
|
|
|
|
|
III. Revaluation reserve |
|
|
|
|
|
IV. Reserves |
22.241,72 |
28.995,34 |
31.322,92 |
|
|
Capital adjustments in Euros |
0,17 |
0,17 |
0,17 |
|
|
Sundry reserves |
22.241,55 |
28.995,17 |
31.322,75 |
|
|
V. Prior year earnings |
|
|
|
|
|
VI. Prior year profit or losses |
6.753,62 |
2.327,58 |
7.144,15 |
|
|
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 |
190.794,81 |
194.550,15 |
168.520,49 |
|
|
E) SHORT TERM LIABILITIES |
171.768,94 |
126.613,40 |
168.931,02 |
|
|
F) SHORT TERM PROVISIONS FOR LIABILITIES
AND EXPENSES |
|
|
|
|
|
LIABILITIES (A + B + C + D + E + F) |
408.988,09 |
369.915,47 |
393.347,58 |
|
(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 |
417.143,60 |
372.176,32 |
144.031,54 |
|
|
A.3. Labor cost |
166.132,53 |
164.969,86 |
166.553,32 |
|
|
Wages |
144.280,73 |
145.386,46 |
147.393,87 |
|
|
Social security expenses |
21.851,80 |
19.583,40 |
19.159,45 |
|
|
A.3. Assets depreciation |
14.165,07 |
13.989,52 |
17.711,81 |
|
|
A.4. Variance in provision for current
assets |
14.215,57 |
-2.545,89 |
|
|
|
A.5. Other operating costs |
79.370,50 |
91.050,51 |
193.546,74 |
|
|
A.I. OPERATING RESULT
(B.1-A.1-A.2-A.3-A.4-A.5) |
31.859,81 |
24.238,83 |
|
|
|
A.6. Financial expenses |
18.791,79 |
17.960,64 |
4.123,55 |
|
|
Debts with related companies |
|
|
4.123,55 |
|
|
Other companies debts |
18.791,79 |
17.960,64 |
|
|
|
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) |
|
|
12.559,71 |
|
|
A.III. PROFIT FROM ORDINARY ACTIVITIES
(A.I+A.II-B.I-B.II) |
13.075,78 |
6.318,27 |
9.251,90 |
|
|
A.9. Variation in provision in fixed
assets |
|
|
|
|
|
A.10. Losses in fixed assets |
3.023,28 |
2.999,70 |
|
|
|
A.11. Losses from shares and bonds |
|
|
|
|
|
A.12. Extraordinary charges |
283,13 |
102,41 |
|
|
|
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) |
|
|
|
|
|
A.V. EARNINGS / LOSS BEFORE TAXES
(A.III+A.IV-B.III-B.IV) |
9.769,37 |
3.216,16 |
9.251,90 |
|
|
A.14. Corporate Taxes |
3.015,75 |
888,58 |
2.107,75 |
|
|
A.15. Other taxes |
|
|
|
|
|
A.VI. YEAR END RESULT (PROFIT)
(A.V-A.14-A.15) |
6.753,62 |
2.327,58 |
7.144,15 |
|
|
B) INCOMES (B.1 a B.8) |
|
|
|
|
|
B.1. Operating income |
722.887,08 |
663.879,15 |
518.535,60 |
|
|
Turnover |
722.887,08 |
663.879,15 |
501.431,57 |
|
|
Other operating income |
|
|
17.104,03 |
|
|
B.I. OPERATING LOSSES
(A.1+A.2+A.3+A.4+A.5-B.1) |
|
|
3.307,81 |
|
|
B.2. Financial Income |
7,76 |
40,08 |
15.773,79 |
|
|
Other |
7,76 |
40,08 |
15.773,79 |
|
|
B.3. Gains on exchange |
|
|
909,47 |
|
|
B.II. FINANCIAL LOSSES
(A.6+A.7+A.8-B.2-B.3) |
18.784,03 |
17.920,56 |
|
|
|
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 |
|
|
|
|
|
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) |
3.306,41 |
3.102,11 |
|
|
|
B.V. LOSS BEFORE TAXES
(B.III+B.IV-A.III-A.IV) |
|
|
|
|
|
B.VI. NET LOSS (B.V+A.14+A.15) |
|
|
|
|
(Figures given in Euros) |
2.003 (12) |
2.004 (12) |
2.005 (12) |
|
|
|
ACTIVITY |
|
|
|
|
|
Increase of the Sales Figures |
25,36 |
-8,16 |
-24,47 |
|
|
Assets Turnover |
1,77 |
1,80 |
1,27 |
|
|
Productivity |
1,36 |
1,22 |
1,09 |
|
|
Increase of the Added Value |
-2,32 |
-11,36 |
-9,81 |
|
|
PROFITABILITY |
|
|
|
|
|
Economic Profitability |
1,65 |
0,63 |
1,82 |
|
|
Financial Profitability |
14,55 |
4,77 |
12,78 |
|
|
Financial Expenses |
2,60 |
2,71 |
0,82 |
|
|
BALANCE (IN DAYS OF SALES) |
|
|
|
|
|
Customers’ Credit (In days of sales) |
61,00 |
40,00 |
32,00 |
|
|
Suppliers’ Credit (In days of sales) |
|
|
|
|
|
Working Capital (In days of sales) |
25,00 |
17,00 |
21,00 |
|
|
Working Capital Requirement (In days of
sales) |
0,00 |
7,00 |
9,00 |
|
|
Treasury (In days of sales) |
26,00 |
10,00 |
12,00 |
|
|
BALANCE |
|
|
|
|
|
Working Capital |
50.641,42 |
31.447,83 |
28.637,06 |
|
|
Working Capital Requirement |
-924,93 |
12.259,15 |
12.481,23 |
|
|
Treasury |
51.566,35 |
19.188,68 |
16.155,83 |
|
|
Balance Ratio |
1,27 |
1,15 |
1,15 |
|
|
SOLVENCY |
|
|
|
|
|
Borrowing Ratio |
88,65 |
86,82 |
85,79 |
|
|
Own / Permanent Funds |
19,57 |
20,04 |
24,91 |
|
|
Payback Capacity |
0,48 |
0,48 |
0,65 |
|
|
LIQUIDITY |
|
|
|
|
|
General Liquidity |
1,30 |
1,25 |
1,17 |
|
|
Immediate Liquidity |
0,30 |
0,15 |
0,10 |
|
(Figures given in Percentages) |
Company |
Sector |
Company |
|
|
2.005 |
|
|
|
Assets |
|||
|
DUE FROM SHAREHOLDERS
FOR UNCALLED CAPITAL |
0,00 |
0,09 |
-0,09 |
|
FIXED ASSETS |
47,78 |
49,32 |
-1,54 |
|
ACCRUED EXPENSES |
2,00 |
0,59 |
1,41 |
|
CURRENT ASSETS |
50,23 |
50,00 |
0,23 |
|
TOTAL ASSETS |
100,00 |
100,00 |
0,00 |
|
Liabilities |
|||
|
SHAREHOLDERS EQUITY |
14,21 |
36,82 |
-22,61 |
|
ACCRUED INCOME |
0,00 |
0,42 |
-0,42 |
|
RISK AND EXPENDITURE
COVER |
0,00 |
0,03 |
-0,03 |
|
LONG-TERM CREDITORS |
42,84 |
20,21 |
22,63 |
|
SHORT-TERM CREDITORS |
42,95 |
42,51 |
0,44 |
|
SHORT-TERM RISK AND
EXPENDITURE COVER |
0,00 |
0,00 |
0,00 |
|
TOTAL LIABILITIES |
100,00 |
100,00 |
0,00 |
|
(Figures given in Percentages) |
Company |
Sector |
Company |
|
|
2.005 |
|
|
|
Net turnover |
96,70 |
99,18 |
-2,48 |
|
Other operating income |
3,30 |
0,82 |
2,48 |
|
Production Value |
100,00 |
100,00 |
0,00 |
|
Operating expenses |
27,78 |
68,39 |
-40,61 |
|
Other operation expenses |
37,33 |
9,28 |
28,05 |
|
Added value |
34,90 |
22,33 |
12,56 |
|
Labor cost |
32,12 |
17,40 |
14,72 |
|
Gross Economic Result |
2,78 |
4,93 |
-2,15 |
|
Assets depreciation |
3,42 |
2,37 |
1,05 |
|
Variation in provision
for current assets |
0,00 |
0,03 |
-0,03 |
|
Net Economic Result |
-0,64 |
2,53 |
-3,17 |
|
Financial income |
3,22 |
0,11 |
3,10 |
|
Financial expenses |
0,80 |
0,64 |
0,15 |
|
Variation in financial
investment provision |
0,00 |
0,00 |
-0,00 |
|
Ordinary Activities
Result |
1,78 |
2,00 |
-0,21 |
|
Extraordinary income |
0,00 |
0,29 |
-0,29 |
|
Extraordinary expenses |
0,00 |
0,16 |
-0,16 |
|
Variation in provision
in fixed assets |
0,00 |
0,01 |
-0,01 |
|
Results before Taxes |
1,78 |
2,12 |
-0,34 |
|
Corporaye taxes |
0,41 |
0,60 |
-0,20 |
|
Net Result |
1,38 |
1,52 |
-0,14 |
|
Assets depreciation |
3,42 |
2,37 |
1,05 |
|
Provisions fund
variation |
0,00 |
0,04 |
-0,04 |
|
Net Self-Financing |
4,79 |
3,93 |
0,87 |
|
(Figures given in ) |
Company |
Ptile25 |
Medium |
Ptile75 |
|
|
2.005 |
|
|
|
|
ACTIVITY |
|
|
|
|
|
Increase of the Sales
Figures |
-24,47 |
-5,08 |
2,00 |
9,65 |
|
Assets Turnover |
1,28 |
1,65 |
2,68 |
4,20 |
|
Fixed Assets Turnover |
2,56 |
3,08 |
6,70 |
15,30 |
|
Increase of the Added
Value |
-9,82 |
-5,16 |
4,00 |
14,62 |
|
PRODUCTIVITY |
|
|
|
|
|
Productivity |
1,09 |
1,13 |
1,24 |
1,43 |
|
Change of Personnel
Costs |
0,96 |
-1,74 |
6,13 |
16,72 |
|
Average Personnel Costs |
33.310,66 |
11.695,01 |
14.481,49 |
18.249,61 |
|
Value Added by Employees |
36.191,46 |
14.653,36 |
18.574,31 |
24.198,50 |
|
CASH FLOW |
|
|
|
|
|
Cash Flow |
24.855,96 |
6.665,39 |
14.596,27 |
30.498,81 |
|
Operating Cash Flow |
14.404,00 |
8.008,34 |
18.409,79 |
37.905,01 |
|
Change in Cash Flow |
80,49 |
-24,40 |
-2,38 |
18,50 |
|
PROFITABILITY |
|
|
|
|
|
Economic Profitability |
1,82 |
0,94 |
2,51 |
5,30 |
|
Financial Profitability |
12,78 |
3,43 |
8,75 |
17,98 |
|
Financial Expenses |
0,82 |
0,02 |
0,28 |
0,89 |
|
Gross Economic
Profitability |
3,66 |
6,35 |
10,95 |
16,70 |
|
Gross Financial
Profitability |
25,77 |
18,10 |
36,28 |
66,60 |
|
BALANCE (IN DAYS OF SALES) |
|
|
|
|
|
Customers’ Credit (In
days of sales) |
32,00 |
1,99 |
9,03 |
28,57 |
|
Suppliers’ Credit (In
days of sales) |
|
0,00 |
0,00 |
0,00 |
|
Working Capital (In days
of sales) |
20,00 |
-13,78 |
8,94 |
37,11 |
|
Working Capital
Requirement (In days of sales) |
8,00 |
-38,87 |
-15,42 |
8,81 |
|
Treasury (In days of
sales) |
11,00 |
6,84 |
18,57 |
40,71 |
|
Operating Current Assets |
141,00 |
41,68 |
65,34 |
109,00 |
|
BALANCE |
|
|
|
|
|
Working Capital |
28.637,06 |
-17.235,18 |
9.379,02 |
49.316,55 |
|
Working Capital
Requirement |
12.481,23 |
-53.018,62 |
-14.566,98 |
8.227,09 |
|
Treasury |
16.155,83 |
6.843,27 |
21.296,73 |
56.983,56 |
|
Balance Ratio |
1,15 |
0,81 |
1,17 |
2,03 |
|
SOLVENCY |
|
|
|
|
|
Borrowing Ratio |
85,79 |
46,65 |
68,74 |
83,00 |
|
Own / Permanent Funds |
24,91 |
45,90 |
83,90 |
100,00 |
|
Payback Capacity |
0,65 |
0,12 |
0,21 |
0,39 |
|
Long term Indebtedness |
42,84 |
0,00 |
7,55 |
28,83 |
|
Gearing |
703,71 |
187,43 |
319,94 |
588,29 |
|
Financing Basic Ratio |
1,00 |
1,00 |
1,00 |
1,00 |
|
Assets Guarantee |
1,14 |
1,14 |
1,38 |
2,06 |
|
LIQUIDITY |
|
|
|
|
|
General Liquidity |
1,17 |
0,80 |
1,15 |
1,87 |
|
Immediate Liquidity |
0,10 |
0,11 |
0,35 |
0,79 |
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 |
|