MIRA INFORM REPORT

 

 

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

 

 


 

Identification and Characteristics

 

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    .

 

 

Synthesis

 

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 Appraisal

 

CREDIT ACCORDING TO OBJECTIVE DATA (From 0 to 6.000.000,00 Euros):

FAVOURABLE TOWARDS 15.000,00  Max. Euros

 

 

Financial Elements

    

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

 

 

Comparative Sector Analysis

 

 

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.

 

 

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

RUIZ BRAVO JOSE MARIA

31/12/2004

 

 

 Financial Links

 

Shareholders

Company Name

 

 

Source

Information Date

SUNE CIUTAT VICTORIA

 

100,00%   

B.O.R.M.E.

25/03/1999

 

 

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

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

 

 

Brands, Signs and Commercial Names

 

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

 

 

Bank Entities

 

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

 

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

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

 

 

Balance Sheet (LIABILITIES)

 

(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

 

 

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

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)

 

 

 

 

 

Main Ratios

 

(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

 


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

 0,09

-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

 


Analytical Account of Results

 

(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

 

Ratios

 

(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

 

 

 

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