MIRA INFORM REPORT

 

 

Report Date :

15th February, 2007

 

IDENTIFICATION DETAILS

 

Name :

CALZADOS VALSE SL

 

 

Formerly Known as:

CALZADOS VALSE SA

 

 

Registered Office :

Carretera  Lluc 45 47, 07313  Selva  (Baleares )

 

 

Country :

Spain

 

 

Financials (as on) :

31.12.2004

 

 

Date of Incorporation :

27.06.1990

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacture of footwear.

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

Identification and Characteristics

 

Tax Number                                     B07052327

NAME                                                CALZADOS VALSE SL

FORMER NAME                                 CALZADOS VALSE SA

BUSINESS ADDRESS                        CARRETERA  LLUC 45 47

Postcode                                          07313  SELVA  (BALEARES )

URL                                                  http://www.koillflex.com

TELEPHONE                                      971515027

FAX                                                  971515189

LEGAL FORM                                    LIMITED LIABILITY COMPANY

DATE FOUNDED                                27/06/1990

CAPITAL                                           48.081,60 Euros

NUMBER OF EMPLOYEES                 56

ACTIVITY                                          1451000 - Mfg. of footwear (mass production)

CNAE                                                1930 - Manufacture of footwear

EXPORT COMPANY                          YES

* Characteristics of the main address

According to our researches dated 01/03/2005 these are  it is a/an office, factory  used as rented  located in a industrial area  and it is located in an area secondary .

 

 

Synthesis

 

FINANCIAL SITUATION  (Year ending: 31/12/2004)

                                                                 

    PROFITABILITY                                                                   Nil

    TREASURY                                                                          Good

    BALANCE SHEET                                                                 Excellent

    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 59.000,00  Max. Euros

 

 

Financial Elements

    

Figures given in  Euros

 

Balance sheet 

2.002 (12)

Balance sheet

 2.003  (12)

Balance sheet 

2.004  (12)

% Sales  

SALES

3.999.549,72

3.891.280,11

3.666.089,26

 

ADDED VALUE

971.658,41

1.038.688,00

993.072,06

27,09

BUSINESS RESULT

26.997,60

25.915,12

24.162,88

0,66

OWN FUNDS

173.893,39

199.808,51

223.971,39

 

DEBT

1.903.613,36

1.645.052,82

1.448.748,97

 

TOTAL ASSET

2.077.506,75

1.844.861,33

1.672.720,36

 

 

The sales of  3.666.089,26  Euros  show a change of  -5,79%  compared with  2.003 . Between  2.002  and  2.003 , this change was  -2,71% .

Added value grew by  -4,39%  compared with the previous year. Shareholders equity are  223.971,39  Euros  for an indebtedness of  1.448.748,97  Euros  .

The result  24.162,88  Euros  means financial profitability of  10,79%  and economic profitability of  1,44% . This result means growth of  -6,76%  compared with the  2.003 .

 

THE FIGURES FOR THE LAST BALANCE SHEET ARE RELEVANT:

SOURCE: FROM THE MERCANTILE REGISTER

DATE: 22/12/2005

                                                                                      

Results Distribution

Annual Report Year Source:  2.002

Figures given in  Euros

Distribution Base

  Profit and Loss                                                             26.998

  Total of Amounts to be distributed                              26.998

Distribution a

  Voluntary Reserve                                                         26.998

 

Comparative Sector Analysis

 

 

Company

Sector

Difference

 

(2.004)

 

 

% of PRODUCTION VALUE

 

 

 

   SALES

 100,00

 99,61

 0,39

   ADDED VALUE

 27,09

 18,42

 8,67

   BUSINESS RESULT

 0,66

 1,42

-0,76

% OF TOTAL ASSETS

 

 

 

   OWN FUNDS

 13,39

 32,09

-18,70

   DEBT

 86,61

 67,91

 18,70

 

Compared sector (CNAE):   193 - Fabricación de calzado

Number of companies:   164

Size (Sales Figure):   2.800.000,00 - 7.000.000,00 Euros

 

The turnover of the company is  0,39% above the mean for the sector.

The company’s added value was  27,09% s/ the production value, and  8,67% above the mean for the sector.

The company’s business result was  0,66% of the PV,  0,76% below the mean for the sector.

The company’s own resources are  13,39% ,  18,70% below the mean for the sector.

The company’s outside resources are  86,61% ,  18,70% 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

COLL VALLORI JOSE

29/08/1997

  

 

Functional Managers

 

Position

Surname and name

FINANCIAL MANAGER

COLL VALLORI JOSE

EXPORTS MANAGER

TORTELLA TONI

MANAGER

COLL VALLORI JOSE

 

 

Financial Links

 

Shareholders

Company Name

 

 

Source

Information Date

COLL VALLORI JOSE

 

Indet.   

OWN SOURCES

22/05/2006

 

 

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

 

Proceedings

Date

Notice Num.

Mercantile Reg.

Registration of accounts  (2005) 

23/11/2006

927828

BALEARES

Registration of accounts  (2004) 

21/09/2005

474671

BALEARES

Registration of accounts  (2003) 

11/11/2004

779686

BALEARES

Registration of accounts  (2002) 

16/10/2003

646815

BALEARES

Registration of accounts  (2001) 

24/10/2002

637126

BALEARES

 

 

Brands, Signs and Commercial Names

 

Prevailing Brands

Name:

KOHE

Kind of Brand:

JOINT

File:

M2559145

Request Date:

25/09/2003

Bulletin Date:

Bulletin Date:

Current situation:

APPROVED REGISTER

Types:  25  

 

Name:

K

Kind of Brand:

JOINT

File:

M2399162

Request Date:

09/05/2001

Bulletin Date:

Bulletin Date:

Current situation:

APPROVED REGISTER

Types:  25  

 

Total Marcas: 2

 

 

Bank Entities

 

Entity

Branch

Branch Address

Town

Province

BANCO BILBAO VIZCAYA ARGENTARIA, S.A.

0291

MAJOR, 33

INCA

BALEARES

BANCO DE SABADELL, S.A.

 

 

INCA

 

BANCO SANTANDER CENTRAL HISPANO, S.A.

4974

OBISPO LLOMPART, 1

INCA

BALEARES

CAJA DE AHORROS Y M.P. DE LAS BALEARES

0031

MESTRE ANTONI VIDAL, 10

LLOSETA

BALEARES

BANCA MARCH, S.A.

0129

PL. MAJOR, 5

SELVA

BALEARES

 

 

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 22/12/2005

 

Balance Sheet (ASSETS)

 

(Figures given in  Euros)

31/12/2002 (12)

31/12/2003 (12)

31/12/2004 (12)

 

A) DUE FROM SHAREHOLDERS FOR UNCALLED CAPITAL

 

 

 

 

B) FIXED ASSETS

297.513,99

289.822,06

296.808,01

 

I. Establishment expenses

 

 

 

 

II. Intangible assets

23.079,21

 

 

 

III. Tangible assets

274.434,78

289.822,06

288.505,48

 

IV. Financial assets

 

 

8.302,53

 

V. Owners equity

 

 

 

 

VI. Long term trade liabilities

 

 

 

 

C) DEFERRED EXPENSES

5.543,78

 

 

 

D) CURRENT ASSETS

1.774.448,98

1.555.039,27

1.375.912,35

 

I. Not paid in shareholder capital

 

 

 

 

II. Inventory

919.431,44

796.953,16

689.222,83

 

III. Debtors

855.017,54

706.678,91

643.571,36

 

IV. Short term financial assets

 

 

 

 

V. Short term owners equity

 

 

 

 

VI. Cash

 

51.407,20

43.118,16

 

VII. Prepaid expenses and accrued income

 

 

 

 

ASSETS (A + B + C + D)

2.077.506,75

1.844.861,33

1.672.720,36

 

 


Balance Sheet (LIABILITIES)

 

(Figures given in  Euros)

31/12/2002 (12)

31/12/2003 (12)

31/12/2004 (12)

 

A) SHAREHOLDERS EQUITY

173.893,39

199.808,51

223.971,39

 

I. Capital

48.081,60

48.081,60

48.081,60

 

II. Premium share account

 

 

 

 

III. Revaluation reserve

 

 

 

 

IV. Reserves

98.814,19

125.811,79

151.726,91

 

Sundry reserves

98.814,19

125.811,79

151.726,91

 

V. Prior year earnings

 

 

 

 

VI. Prior year profit or losses

26.997,60

25.915,12

24.162,88

 

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

233.821,84

153.273,96

215.023,07

 

E) SHORT TERM LIABILITIES

1.669.791,52

1.491.778,86

1.233.725,90

 

F) SHORT TERM PROVISIONS FOR LIABILITIES AND EXPENSES

 

 

 

 

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

2.077.506,75

1.844.861,33

1.672.720,36

 

 

Profit and Loss Account

 

(Figures given in  Euros)

31/12/2002 (12)

31/12/2003 (12)

31/12/2004 (12)

 

A) EXPENSES (A.1 a A.15)

 

 

 

 

A.1 Operating Expenses

2.393.788,97

2.334.175,30

1.996.901,35

 

A.3. Labor cost

861.120,00

925.547,98

867.992,16

 

Wages

622.211,89

665.866,60

627.754,50

 

Social security expenses

238.908,11

259.681,38

240.237,66

 

A.3. Assets depreciation

60.001,56

61.334,72

62.810,54

 

A.4. Variance in provision for current assets

 

 

 

 

A.5. Other operating costs

634.102,34

518.416,81

676.115,85

 

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

50.536,85

51.805,30

62.269,36

 

A.6. Financial expenses

163.056,21

116.066,52

113.629,45

 

Other companies debts

163.056,21

116.066,52

113.629,45

 

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)

 

 

 

 

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

12,65

831,33

388,68

 

A.13. Prior year’s expenses and losses

13.511,30

50,44

875,28

 

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)

145.044,20

101.282,82

85.878,49

 

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

38.568,00

37.021,60

34.518,40

 

A.14. Corporate Taxes

11.570,40

11.106,48

10.355,52

 

A.15. Other taxes

 

 

 

 

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

26.997,60

25.915,12

24.162,88

 

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

 

 

 

 

B.1. Operating income

3.999.549,72

3.891.280,11

3.666.089,26

 

Turnover

3.999.549,72

3.891.280,11

3.666.089,26

 

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

 

 

 

 

B.2. Financial Income

 

 

 

 

B.3. Gains on exchange

6.043,16

 

 

 

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

157.013,05

116.066,52

113.629,45

 

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

106.476,20

64.261,22

51.360,09

 

B.4. Gains from disposal of fixed assets

 

 

 

 

B.5. Gains from dealing in own shares

 

 

 

 

B.6. Paid in surplus

142.981,69

78.531,47

78.688,87

 

B.7. Extraordinary income

 

17.741,97

7.788,10

 

B.8. Prior year’s income and profits

15.586,46

5.891,15

665,48

 

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

 

 

 

 

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)

2.002 (12)

2.003 (12)

2.004 (12)

 

ACTIVITY

 

 

 

 

Increase of the Sales Figures

1,39

-2,71

-5,79

 

Assets Turnover

1,93

2,11

2,19

 

Productivity

1,13

1,12

1,14

 

Increase of the Added Value

2,93

6,90

-4,39

 

PROFITABILITY

 

 

 

 

Economic Profitability

1,30

1,41

1,45

 

Financial Profitability

15,53

12,97

10,79

 

Financial Expenses

4,08

2,98

3,10

 

BALANCE (IN DAYS OF SALES)

 

 

 

 

Customers’ Credit (In days of sales)

77,00

65,00

63,00

 

Suppliers’ Credit (In days of sales)

 

 

 

 

Working Capital (In days of sales)

9,00

6,00

14,00

 

Working Capital Requirement (In days of sales)

9,00

1,00

10,00

 

Treasury (In days of sales)

 

5,00

4,00

 

BALANCE

 

 

 

 

Working Capital

104.657,46

63.260,41

142.186,45

 

Working Capital Requirement

104.657,46

11.853,21

99.068,29

 

Treasury

 

51.407,20

43.118,16

 

Balance Ratio

1,35

1,22

1,48

 

SOLVENCY

 

 

 

 

Borrowing Ratio

91,63

89,17

86,61

 

Own / Permanent Funds

42,65

56,59

51,02

 

Payback Capacity

0,47

0,42

0,39

 

LIQUIDITY

 

 

 

 

General Liquidity

1,06

1,04

1,12

 

Immediate Liquidity

 

0,03

0,04

 


Sectorial Analysis

 

 

Summary of Assets, Liability & Equity

 

(Figures given in Percentages)

Company

Sector

Company

 

2.004

 

 

 

Assets

   DUE FROM SHAREHOLDERS FOR UNCALLED CAPITAL

 0,00

 0,00

 0,00

   FIXED ASSETS

 17,74

 19,41

-1,67

   ACCRUED EXPENSES

 0,00

 0,30

-0,30

   CURRENT ASSETS

 82,26

 80,29

 1,97

   TOTAL ASSETS

 100,00

 100,00

 0,00

 

Liabilities

   SHAREHOLDERS EQUITY

 13,39

 32,09

-18,70

   ACCRUED INCOME

 0,00

 0,48

-0,48

   RISK AND EXPENDITURE COVER

 0,00

 0,04

-0,04

   LONG-TERM CREDITORS

 12,85

 5,42

 7,43

   SHORT-TERM CREDITORS

 73,76

 61,96

 11,80

   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

 

2.004

 

 

   Net turnover

 100,00

 99,61

 0,39

   Other operating income

 0,00

 0,39

-0,39

   Production Value

 100,00

 100,00

 0,00

   Operating expenses

 54,47

 69,72

-15,25

   Other operation expenses

 18,44

 11,86

 6,58

   Added value

 27,09

 18,42

 8,67

   Labor cost

 23,68

 13,45

 10,23

   Gross Economic Result

 3,41

 4,97

-1,56

   Assets depreciation

 1,71

 1,43

 0,28

   Variation in provision for current assets

 0,00

 0,31

-0,31

   Net Economic Result

 1,70

 3,23

-1,53

   Financial income

 0,00

 0,28

-0,28

   Financial expenses

 3,10

 1,60

 1,50

   Variation in financial investment provision

 0,00

-0,00

 0,00

   Ordinary Activities Result

-1,40

 1,92

-3,32

   Extraordinary income

 2,38

 0,22

 2,16

   Extraordinary expenses

 0,03

 0,14

-0,10

   Variation in provision in fixed assets

 0,00

-0,00

 0,00

   Results before Taxes

 0,94

 2,00

-1,06

   Corporaye taxes

 0,28

 0,59

-0,30

   Net Result

 0,66

 1,42

-0,76

   Assets depreciation

 1,71

 1,43

 0,28

   Provisions fund variation

 0,00

 0,30

-0,30

   Net Self-Financing

 2,37

 3,15

-0,78

 

Ratios

 

(Figures given in )

Company

Ptile25

Medium

Ptile75

 

2.004

 

 

 

ACTIVITY

 

 

 

 

   Increase of the Sales Figures

-5,79

-14,95

-5,26

 11,51

   Assets Turnover

 2,19

 1,71

 2,27

 3,22

   Fixed Assets Turnover

 12,35

 8,58

 14,74

 25,45

   Increase of the Added Value

-4,39

-9,78

-0,86

 8,87

PRODUCTIVITY

 

 

 

 

   Productivity

 1,14

 1,22

 1,36

 1,68

   Change of Personnel Costs

-6,22

-4,64

 2,54

 11,09

   Average Personnel Costs

 15.499,86

 14.196,09

 16.073,71

 17.593,68

   Value Added by Employees

 17.733,43

 18.838,44

 21.600,85

 27.459,07

CASH FLOW

 

 

 

 

   Cash Flow

 86.973,42

 53.519,19

 87.368,92

 153.473,70

   Operating Cash Flow

 125.079,90

 90.950,24

 150.535,23

 238.702,66

   Change in Cash Flow

-0,32

-33,12

-8,64

 10,02

PROFITABILITY

 

 

 

 

   Economic Profitability

 1,44

 1,39

 2,37

 4,30

   Financial Profitability

 10,79

 5,42

 10,73

 16,66

   Financial Expenses

 3,10

 0,47

 1,26

 2,03

   Gross Economic Profitability

 7,48

 6,96

 10,76

 14,76

   Gross Financial Profitability

 55,85

 25,45

 39,80

 60,66

BALANCE (IN DAYS OF SALES)

 

 

 

 

   Customers’ Credit (In days of sales)

 63,00

 31,23

 58,75

 80,85

   Suppliers’ Credit (In days of sales)

 

 0,00

 0,00

 0,00

   Working Capital (In days of sales)

 13,00

 4,66

 20,67

 45,65

   Working Capital Requirement (In days of sales)

 9,00

-14,72

 5,79

 30,10

   Treasury (In days of sales)

 4,00

 5,38

 13,05

 30,67

   Operating Current Assets

 135,00

 91,37

 125,77

 165,26

BALANCE

 

 

 

 

   Working Capital

 142.186,45

 32.152,42

 209.496,78

 471.053,87

   Working Capital Requirement

 99.068,29

-155.395,96

 40.702,89

 306.898,41

   Treasury

 43.118,16

 47.001,50

 143.998,87

 292.890,76

   Balance Ratio

 1,48

 1,17

 1,91

 3,13

SOLVENCY

 

 

 

 

   Borrowing Ratio

 86,61

 56,56

 73,33

 83,83

   Own / Permanent Funds

 51,02

 83,87

 97,90

 100,00

   Payback Capacity

 0,39

 0,19

 0,28

 0,40

   Long term Indebtedness

 12,86

 0,00

 0,79

 5,53

   Gearing

 746,85

 230,19

 374,93

 618,50

   Financing Basic Ratio

 1,00

 1,00

 1,00

 1,00

   Assets Guarantee

 1,16

 1,18

 1,34

 1,75

LIQUIDITY

 

 

 

 

   General Liquidity

 1,12

 1,05

 1,23

 1,48

   Immediate Liquidity

 0,04

 0,06

 0,16

 0,35

 


 

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