MIRA INFORM REPORT

 

 

Report Date :

15th February, 2007

 

IDENTIFICATION DETAILS

 

Name :

IBERDIGEST S.L.

 

 

Registered Office :

Calle  Francesc Macia, 36 08830  Sant Boi De Llobregat  (Barcelona)

 

 

Country :

Spain

 

 

Financials (as on) :

31.12.2005

 

 

Date of Incorporation :

28/04/2000

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Wholesale of meat and meat 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                                     B62277736

NAME                                                IBERDIGEST S.L.

BUSINESS ADDRESS                        CALLE  NORD, 22

Postcode                                          17700  LA JONQUERA  (GERONA)

FORMER ADDRESS                           CALLE  FRANCESC MACIA, 36

Postcode                                          08830  SANT BOI DE LLOBREGAT  (BARCELONA)

URL                                                  http://www.iberdigest.com

TELEPHONE                                      972555980

FAX                                                  972554495

LEGAL FORM                                    LIMITED LIABILITY COMPANY

DATE FOUNDED                                28/04/2000

CAPITAL                                           193.280,00 Euros

NUMBER OF EMPLOYEES                 5

ACTIVITY                                          1612400 - Wholesale of meat, eggs, poultry, game , etc.

CNAE                                                5132 - Wholesale of meat and meat products

EXPORT COMPANY                          YES

IMPORT COMPANY                           YES

* Characteristics of the main address

According to our researches dated 21/03/2006 these are  it is a/an office, warehouse  used as shared premises  located in a industrial area  and it is located in an area main .

 

 

Synthesis

 

FINANCIAL SITUATION  (Year ending: 31/12/2005)

                                                                 

    PROFITABILITY                                                                   Nil

    TREASURY                                                                          Excellent

    BALANCE SHEET                                                                 Excellent

    DEBT                                                                                   Medium

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 174.000,00  Max. Euros

Analysis made on 05/02/2007

 

 

Financial Elements

    

Figures given in  Euros

 

Balance sheet 

2.003 (12)

Balance sheet 

2.004  (12)

Balance sheet 

2.005  (12)

% Sales  

SALES

6.011.825,08

10.943.477,13

13.994.821,69

 

ADDED VALUE

485.711,95

824.043,24

796.702,42

5,69

BUSINESS RESULT

143.561,49

318.656,90

98.766,20

0,71

OWN FUNDS

517.173,01

835.829,91

672.956,05

 

DEBT

1.462.653,61

1.874.373,40

1.537.863,32

 

TOTAL ASSET

1.979.826,62

2.710.203,31

2.210.819,37

 

 

The sales of  13.994.821,69  Euros  show a change of  27,88%  compared with  2.004 . Between  2.003  and  2.004 , this change was  82,03% .

Added value grew by  -3,32%  compared with the previous year. Shareholders equity are  672.956,05  Euros  for an indebtedness of  1.537.863,32  Euros  .

The result  98.766,20  Euros  means financial profitability of  14,68%  and economic profitability of  4,47% . This result means growth of  -69,01%  compared with the  2.004 .

 

THE FIGURES FOR THE LAST BALANCE SHEET ARE RELEVANT:

SOURCE: FROM THE MERCANTILE REGISTER

DATE: 28/06/2006

                                                                                      

Results Distribution

Annual Report Year Source:  2.004

Figures given in  Euros

Distribution Base

  Profit and Loss                                                             318.657

  Total of Amounts to be distributed                              318.657

Distribution a

  Voluntary Reserve                                                         318.657

 

Comparative Sector Analysis

 

 

Company

Sector

Difference

 

(2.005)

 

 

% of PRODUCTION VALUE

 

 

 

   SALES

 99,58

 98,18

 1,40

   ADDED VALUE

 5,67

 10,98

-5,31

   BUSINESS RESULT

 0,70

 1,59

-0,89

% OF TOTAL ASSETS

 

 

 

   OWN FUNDS

 30,44

 35,24

-4,80

   DEBT

 69,56

 64,76

 4,80

 

Compared sector (CNAE):   513 - Comercio al por mayor de productos alimenticios, bebidas y tabaco

Number of companies:   784

Size (Sales Figure):   7.000.000,00 - 40.000.000,00 Euros

 

The turnover of the company is  1,40% above the mean for the sector.

The company’s added value was  5,67% s/ the production value, and  5,31% below the mean for the sector.

The company’s business result was  0,70% of the PV,  0,89% below the mean for the sector.

The company’s own resources are  30,44% ,  4,80% below the mean for the sector.

The company’s outside resources are  69,56% ,  4,80% 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

FERNANDES PEDROSA INACIO

21/12/2005

  

 

Functional Managers

 

Position

Surname and name

FINANCIAL MANAGER

SERRAT MARTA

HUMAN RESOURCES MANAGER

SERRAT MARTA

MANAGER

FERNANDES PEDROSA INACIO

 

 

 

Financial Links

 

Shareholders

Company Name

 

 

Source

Information Date

FERNANDES PEDROSA INACIO

 

Indet.   

OWN SOURCES

03/08/2006

 

 

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

 

Proceedings

Date

Notice Num.

Mercantile Reg.

Registration of accounts  (2005) 

18/05/2006

119841

GERONA

Appointments

15/03/2006

138800

GERONA

Resignations

21/12/2005

537748

GERONA

Appointments

21/12/2005

537748

GERONA

Change of statutes

21/12/2005

537748

GERONA

 

 

Branches

 

 Road

Postal Code

Town

Province

TER

17460

CELRA

GERONA

 

  

Commercial Experience

 

SALES

Collection (estimated)

Cash sales percentage    50 %

Credit sales percentage    50 %

 

 

Bank Entities

 

Entity

Branch

Branch Address

Town

Province

DEUTSCHE BANK, S.A.E.

0020

AV. DIAGONAL, 446

BARCELONA

BARCELONA

BANCO SANTANDER CENTRAL HISPANO, S.A.

 

 

FIGUERES

 

CAIXA D’ESTALVIS DEL PENEDES

 

 

FIGUERES

 

 

 

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 28/06/2006

 

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

14.584,23

12.146,82

30.422,73

 

I. Establishment expenses

8.307,46

6.002,71

3.697,96

 

II. Intangible assets

 

 

10.232,35

 

III. Tangible assets

4.953,97

2.928,12

9.239,30

 

IV. Financial assets

1.322,80

3.215,99

7.253,12

 

V. Owners equity

 

 

 

 

VI. Long term trade liabilities

 

 

 

 

C) DEFERRED EXPENSES

 

 

 

 

D) CURRENT ASSETS

1.965.242,39

2.698.056,49

2.180.396,64

 

I. Not paid in shareholder capital

 

 

 

 

II. Inventory

3.129,00

 

 

 

III. Debtors

1.320.105,80

1.746.115,49

2.050.649,29

 

IV. Short term financial assets

 

 

 

 

V. Short term owners equity

 

 

 

 

VI. Cash

642.007,59

951.941,00

129.747,35

 

VII. Prepaid expenses and accrued income

 

 

 

 

ASSETS (A + B + C + D)

1.979.826,62

2.710.203,31

2.210.819,37

 

 

Balance Sheet (LIABILITIES)

 

(Figures given in  Euros)

31/12/2003 (12)

31/12/2004 (12)

31/12/2005 (12)

 

A) SHAREHOLDERS EQUITY

517.173,01

835.829,91

672.956,05

 

I. Capital

193.280,00

193.280,00

193.280,00

 

II. Premium share account

23.596,95

23.596,95

23.596,95

 

III. Revaluation reserve

 

 

 

 

IV. Reserves

156.734,57

300.296,06

357.312,90

 

Sundry reserves

156.734,57

300.296,06

357.312,90

 

V. Prior year earnings

 

 

 

 

VI. Prior year profit or losses

143.561,49

318.656,90

98.766,20

 

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

 

 

 

 

E) SHORT TERM LIABILITIES

1.462.653,61

1.874.373,40

1.537.863,32

 

F) SHORT TERM PROVISIONS FOR LIABILITIES AND EXPENSES

 

 

 

 

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

1.979.826,62

2.710.203,31

2.210.819,37

 

 

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

4.938.788,46

9.038.988,48

12.239.633,96

 

A.3. Labor cost

192.266,54

296.120,19

518.335,14

 

Wages

170.457,98

265.994,96

479.727,40

 

Social security expenses

21.808,56

30.125,23

38.607,74

 

A.3. Assets depreciation

6.568,19

8.714,44

5.641,35

 

A.4. Variance in provision for current assets

49,29

37.720,00

124.728,00

 

A.5. Other operating costs

602.749,03

1.107.054,94

1.016.860,44

 

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

286.827,93

481.488,61

147.997,93

 

A.6. Financial expenses

601,73

2.403,81

2.838,70

 

Other companies debts

601,73

2.403,81

2.838,70

 

A.7. Variation in financial investments provision

 

 

 

 

A.8. Exchange losses

 

 

1.032,64

 

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

1.037,33

 

501,37

 

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

287.865,26

480.633,87

148.499,30

 

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

292,50

1.576,14

873,67

 

A.13. Prior year’s expenses and losses

50.307,15

 

 

 

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)

 

5.263,40

1.114,08

 

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

241.075,50

485.897,27

149.613,38

 

A.14. Corporate Taxes

97.514,01

167.240,37

50.847,18

 

A.15. Other taxes

 

 

 

 

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

143.561,49

318.656,90

98.766,20

 

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

 

 

 

 

B.1. Operating income

6.027.249,44

10.970.086,66

14.053.196,82

 

Turnover

6.011.825,08

10.943.477,13

13.994.821,69

 

Other operating income

15.424,36

26.609,53

58.375,13

 

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

 

 

 

 

B.2. Financial Income

1.636,68

1.549,07

1.633,71

 

Other

1.636,68

1.549,07

1.633,71

 

B.3. Gains on exchange

2,38

 

2.739,00

 

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

 

854,74

 

 

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

3.809,89

6.839,54

1.987,75

 

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)

46.789,76

 

 

 

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

98,44

82,03

27,88

 

Assets Turnover

3,04

4,04

6,33

 

Productivity

2,53

2,78

1,54

 

Increase of the Added Value

42,76

69,66

-3,32

 

PROFITABILITY

 

 

 

 

Economic Profitability

7,25

11,76

4,47

 

Financial Profitability

27,76

38,13

14,68

 

Financial Expenses

0,01

0,02

0,02

 

BALANCE (IN DAYS OF SALES)

 

 

 

 

Customers’ Credit (In days of sales)

79,00

57,00

53,00

 

Suppliers’ Credit (In days of sales)

 

 

 

 

Working Capital (In days of sales)

30,00

27,00

17,00

 

Working Capital Requirement (In days of sales)

0,00

0,00

13,00

 

Treasury (In days of sales)

38,00

31,00

3,00

 

BALANCE

 

 

 

 

Working Capital

502.588,78

823.683,09

642.533,32

 

Working Capital Requirement

-139.418,81

-128.257,91

512.785,97

 

Treasury

642.007,59

951.941,00

129.747,35

 

Balance Ratio

35,46

68,81

22,12

 

SOLVENCY

 

 

 

 

Borrowing Ratio

73,88

69,16

69,56

 

Own / Permanent Funds

100,00

100,00

100,00

 

Payback Capacity

0,24

0,17

0,11

 

LIQUIDITY

 

 

 

 

General Liquidity

1,34

1,44

1,42

 

Immediate Liquidity

0,44

0,51

0,08

 


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

 0,07

-0,07

   FIXED ASSETS

 1,38

 33,38

-32,00

   ACCRUED EXPENSES

 0,00

 0,27

-0,27

   CURRENT ASSETS

 98,62

 66,29

 32,33

   TOTAL ASSETS

 100,00

 100,00

 0,00

 

Liabilities

   SHAREHOLDERS EQUITY

 30,44

 35,24

-4,80

   ACCRUED INCOME

 0,00

 2,16

-2,16

   RISK AND EXPENDITURE COVER

 0,00

 0,45

-0,45

   LONG-TERM CREDITORS

 0,00

 8,97

-8,97

   SHORT-TERM CREDITORS

 69,56

 53,16

 16,40

   SHORT-TERM RISK AND EXPENDITURE COVER

 0,00

 0,01

-0,01

   TOTAL LIABILITIES

 100,00

 100,00

 0,00

 


Analytical Account of Results

 

(Figures given in Percentages)

Company

Sector

Company

 

2.005

 

 

   Net turnover

 99,58

 98,18

 1,40

   Other operating income

 0,42

 1,82

-1,40

   Production Value

 100,00

 100,00

 0,00

   Operating expenses

 87,10

 81,58

 5,51

   Other operation expenses

 7,24

 7,43

-0,20

   Added value

 5,67

 10,98

-5,31

   Labor cost

 3,69

 7,19

-3,50

   Gross Economic Result

 1,98

 3,80

-1,82

   Assets depreciation

 0,04

 1,23

-1,19

   Variation in provision for current assets

 0,89

 0,20

 0,68

   Net Economic Result

 1,05

 2,36

-1,31

   Financial income

 0,03

 0,33

-0,30

   Financial expenses

 0,03

 0,62

-0,59

   Variation in financial investment provision

 0,00

 0,00

-0,00

   Ordinary Activities Result

 1,06

 2,08

-1,02

   Extraordinary income

 0,01

 0,44

-0,42

   Extraordinary expenses

 0,01

 0,18

-0,18

   Variation in provision in fixed assets

 0,00

 0,02

-0,02

   Results before Taxes

 1,06

 2,32

-1,25

   Corporaye taxes

 0,36

 0,73

-0,37

   Net Result

 0,70

 1,59

-0,89

   Assets depreciation

 0,04

 1,23

-1,19

   Provisions fund variation

 0,89

 0,22

 0,67

   Net Self-Financing

 1,63

 3,04

-1,41

 

Ratios

 

(Figures given in )

Company

Ptile25

Medium

Ptile75

 

2.005

 

 

 

ACTIVITY

 

 

 

 

   Increase of the Sales Figures

 27,88

-3,56

 5,50

 13,49

   Assets Turnover

 6,33

 1,91

 2,81

 3,89

   Fixed Assets Turnover

 460,01

 5,55

 10,86

 24,67

   Increase of the Added Value

-3,32

-4,28

 5,34

 15,51

PRODUCTIVITY

 

 

 

 

   Productivity

 1,54

 1,29

 1,49

 1,91

   Change of Personnel Costs

 75,04

 1,37

 8,44

 17,12

   Average Personnel Costs

 129.583,78

 17.412,08

 22.181,41

 28.573,30

   Value Added by Employees

 199.175,60

 26.048,10

 34.590,48

 50.345,63

CASH FLOW

 

 

 

 

   Cash Flow

 229.135,55

 150.614,70

 278.165,55

 512.320,39

   Operating Cash Flow

 278.367,28

 183.769,81

 361.991,71

 648.167,46

   Change in Cash Flow

-37,24

-18,13

 3,02

 23,63

PROFITABILITY

 

 

 

 

   Economic Profitability

 4,47

 1,13

 2,69

 5,25

   Financial Profitability

 14,68

 4,88

 10,31

 17,09

   Financial Expenses

 0,02

 0,10

 0,34

 0,72

   Gross Economic Profitability

 12,59

 5,10

 8,01

 12,18

   Gross Financial Profitability

 41,36

 18,13

 30,04

 44,68

BALANCE (IN DAYS OF SALES)

 

 

 

 

   Customers’ Credit (In days of sales)

 52,00

 33,13

 53,47

 78,14

   Suppliers’ Credit (In days of sales)

 

 0,00

 41,84

 77,50

   Working Capital (In days of sales)

 16,00

-2,60

 10,52

 31,26

   Working Capital Requirement (In days of sales)

 13,00

-8,57

 9,84

 32,20

   Treasury (In days of sales)

 3,00

-13,60

 2,97

 17,84

   Operating Current Assets

 56,00

 63,17

 90,69

 129,42

BALANCE

 

 

 

 

   Working Capital

 642.533,32

-66.378,21

 337.190,54

 1.141.950,94

   Working Capital Requirement

 512.785,97

-262.551,90

 297.866,52

 1.246.950,60

   Treasury

 129.747,35

-541.580,11

 85.374,63

 530.434,14

   Balance Ratio

 22,12

 0,94

 1,36

 2,40

SOLVENCY

 

 

 

 

   Borrowing Ratio

 69,56

 54,75

 71,78

 82,54

   Own / Permanent Funds

 100,00

 63,29

 86,85

 99,44

   Payback Capacity

 0,11

 0,15

 0,23

 0,33

   Long term Indebtedness

 

 0,07

 4,19

 12,53

   Gearing

 328,52

 221,02

 354,39

 572,83

   Financing Basic Ratio

 1,00

 1,00

 1,00

 1,02

   Assets Guarantee

 1,44

 1,17

 1,33

 1,76

LIQUIDITY

 

 

 

 

   General Liquidity

 1,42

 0,97

 1,13

 1,46

   Immediate Liquidity

 0,08

 0,04

 0,12

 0,36


 

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