MIRA INFORM REPORT

 

 

Report Date :

15th February, 2007

 

IDENTIFICATION DETAILS

 

Name :

TEXTILES DOSAN S.L.

 

 

Registered Office :

Calle  Illa Canosa, 11 36995  Poio  (Pontevedra)

 

 

Country :

Spain

 

 

Financials (as on) :

31.12.2005

 

 

Date of Incorporation :

13.12.1999

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Wholesale of textile & carpets.

 

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                                     B36348803

NAME                                                TEXTILES DOSAN S.L.

TRADE NAME                                    DOSANTEX

BUSINESS ADDRESS                        CALLE  ILLA CANOSA, 11

Postcode                                          36995  POIO  (PONTEVEDRA)

URL                                                  http://www.dosantex.com

TELEPHONE                                      986716032

FAX                                                  986539738

LEGAL FORM                                    LIMITED LIABILITY COMPANY

DATE FOUNDED                                13/12/1999

CAPITAL                                           72.024,00 Euros

NUMBER OF EMPLOYEES                 7

ACTIVITY                                          1613200 - Wholesale of textile & carpets

CNAE                                                5141 - Wholesale of textiles

IMPORT COMPANY                           YES

* Characteristics of the main address

According to our researches dated 06/10/2004 these are  it is a/an office, warehouse  used as rented    .

 

 

Synthesis

 

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

                                                                 

    PROFITABILITY                                                                   5/9       Medium

    TREASURY                                                                          7/9       Good

    BALANCE SHEET                                                                 9/9       Excellent

    DEBT                                                                                   3/9       Heavy

INCIDENTS

                                                                 

    COMMITMENTS                                                                   9/9       Respected

    INCIDENTS                                                                          9/9       None or Negligible

PREVIOUS EXPERIENCE

                                                                 

    PREVIOUS EXPERIENCE                                                      9/9       Very favourable

 

 

Credit Appraisal

 

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

FAVOURABLE TOWARDS 5.000,00  Max. Euros

 

 

Financial Elements

   

Figures given in  Euros

 

Balance sheet 

2.004 (12)

Balance sheet 

2.005  (12)

Estimate 

2.006  (12)

 

SALES

598.300,41

1.030.633,35

1.200.000,00

 

ADDED VALUE

106.179,67

190.545,87

 

 

BUSINESS RESULT

-4.809,96

20.660,51

 

 

OWN FUNDS

-10.564,57

10.095,94

 

 

DEBT

694.755,60

1.086.950,04

 

 

TOTAL ASSET

684.191,03

1.097.045,98

 

 

The sales of  1.030.633,35  Euros  show a change of  72,26%  compared with  2.004 .

Added value grew by  79,46%  compared with the previous year. Shareholders equity are  10.095,94  Euros  for an indebtedness of  1.086.950,04  Euros  .

The result  20.660,51  Euros  means financial profitability of  204,64%  and economic profitability of  1,88% . This result means growth of  529,54%  compared with the  2.004 .

 

THE FIGURES FOR THE LAST BALANCE SHEET ARE RELEVANT:

SOURCE: FROM THE MERCANTILE REGISTER

DATE: 02/11/2006

 

 

Results Distribution

Annual Report Year Source:  2.005

Figures given in  Euros

Distribution Base

  Profit and Loss

20.661

  Total of Amounts to be distributed

20.661

Distribution a

  Prior years losses

20.661

 

 

Comparative Sector Analysis

 

 

Company

Sector

Difference

 

(2.005)

 

 

% of PRODUCTION VALUE

 

 

 

   SALES

 100,00

 99,00

 1,00

   ADDED VALUE

 18,49

 19,09

-0,60

   BUSINESS RESULT

 2,00

 2,31

-0,31

% OF TOTAL ASSETS

 

 

 

   OWN FUNDS

 0,92

 34,76

-33,84

   DEBT

 99,08

 65,24

 33,84

 

Compared sector (CNAE):   514 - Comercio al por mayor de productos de consumo, distinto de los alimenticios

Number of companies:   3.218

Size (Sales Figure):   0 - 2.800.000,00 Euros

 

The turnover of the company is  1,00% above the mean for the sector.

The company’s added value was  18,49% s/ the production value, and  0,60% below the mean for the sector.

The company’s business result was  2,00% of the PV,  0,31% below the mean for the sector.

The company’s own resources are  0,92% ,  33,84% below the mean for the sector.

The company’s outside resources are  99,08% ,  33,84% 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

ADMINISTRATOR

DOMINGUEZ SANTIAGO ALBERTO

27/01/2000

ADMINISTRATOR

PEREZ DA SILVA TAMARA

27/01/2000

 

 

Financial Links

 

Shareholders

Company Name

 

 

Source

Information Date

PEREZ DA SILVA TAMARA

 

Indet.   

OWN SOURCES

02/02/2007

DOMINGUEZ SANTIAGO ALBERTO

 

Indet.   

OWN SOURCES

02/02/2007

 

 

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

 

Proceedings

Date

Notice Num.

Mercantile Reg.

Capital increase

24/01/2007

042957

PONTEVEDRA

Registration of accounts  (2005) 

13/09/2006

438094

PONTEVEDRA

Registration of accounts  (2004) 

01/09/2005

308283

PONTEVEDRA

Registration of accounts  (2003) 

02/09/2004

312645

PONTEVEDRA

Registration of accounts  (2002) 

18/09/2003

396066

PONTEVEDRA

 

 

Brands, Signs and Commercial Names

 

Prevailing Brands

Name:

DOSANTEX

Kind of Brand:

JOINT

File:

M2514216

Request Date:

22/11/2002

Bulletin Date:

Bulletin Date:

Current situation:

APPROVED REGISTER

Types:  27  

 

Total Marcas: 1

 

 

Branches

 

Road

Postal Code

Town

Province

SALNES

36636

RIBADUMIA

PONTEVEDRA

 

 

 Commercial Experience

 

PURCHASES

Imports::

PORTUGAL, ITALIA, CHINA, INDIA, ORIENTE MEDIO

 

 

Bank Entities

 

Entity

Branch

Branch Address

Town

Province

CAIXA AFORROS VIGO,OURENSE E PONTEVEDRA(CAIXANOVA)

0558

AVDA. DE VIGO, 62

PONTEVEDRA

PONTEVEDRA

BANCO PASTOR, S.A.

 

 

 

 

 

 

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 02/11/2006

 

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

50.624,96

68.951,45

70.155,98

 

I. Establishment expenses

400,32

400,32

 

 

II. Intangible assets

 

 

3.959,23

 

III. Tangible assets

50.224,64

68.551,13

66.196,75

 

IV. Financial assets

 

 

 

 

V. Owners equity

 

 

 

 

VI. Long term trade liabilities

 

 

 

 

C) DEFERRED EXPENSES

763,29

763,29

2.612,25

 

D) CURRENT ASSETS

319.384,11

614.476,29

1.024.277,75

 

I. Not paid in shareholder capital

 

 

 

 

II. Inventory

305.000,00

587.000,00

716.385,00

 

III. Debtors

10.103,31

18.585,29

292.741,32

 

IV. Short term financial assets

905,50

1.103,14

1.151,14

 

V. Short term owners equity

 

 

 

 

VI. Cash

3.375,30

7.787,86

13.144,22

 

VII. Prepaid expenses and accrued income

 

 

856,07

 

ASSETS (A + B + C + D)

370.772,36

684.191,03

1.097.045,98

 

 

Balance Sheet (LIABILITIES)

 

(Figures given in  Euros)

31/12/2003 (12)

31/12/2004 (12)

31/12/2005 (12)

 

A) SHAREHOLDERS EQUITY

-5.754,61

-10.564,57

10.095,94

 

I. Capital

12.024,00

12.024,00

12.024,00

 

II. Premium share account

 

 

 

 

III. Revaluation reserve

 

 

 

 

IV. Reserves

 

 

 

 

V. Prior year earnings

-11.219,99

-17.778,61

-22.588,57

 

VI. Prior year profit or losses

-6.558,62

-4.809,96

20.660,51

 

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

13.389,08

79.051,89

160.394,84

 

E) SHORT TERM LIABILITIES

363.137,89

615.703,71

926.555,20

 

F) SHORT TERM PROVISIONS FOR LIABILITIES AND EXPENSES

 

 

 

 

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

370.772,36

684.191,03

1.097.045,98

 

 

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

193.095,63

364.026,67

664.282,99

 

A.3. Labor cost

45.538,03

85.302,81

110.184,86

 

Wages

40.160,92

71.036,21

90.217,06

 

Social security expenses

5.377,11

14.266,60

19.967,80

 

A.3. Assets depreciation

8.476,59

8.115,16

10.149,14

 

A.4. Variance in provision for current assets

 

 

8.627,04

 

A.5. Other operating costs

65.297,55

128.094,07

175.804,49

 

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

15.710,46

12.761,70

61.584,83

 

A.6. Financial expenses

11.404,20

17.403,87

21.379,97

 

Other companies debts

11.404,20

17.403,87

21.379,97

 

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)

4.333,43

 

40.676,64

 

A.9. Variation in provision in fixed assets

 

 

 

 

A.10. Losses in fixed assets

13.568,12

 

6.856,38

 

A.11. Losses from shares and bonds

 

 

 

 

A.12. Extraordinary charges

94,25

1.578,23

3.450,00

 

A.13. Prior year’s expenses and losses

0,13

2,89

3,05

 

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)

 

 

30.993,58

 

A.14. Corporate Taxes

-2.770,45

-1.385,03

10.333,07

 

A.15. Other taxes

 

 

 

 

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

 

 

20.660,51

 

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

 

 

 

 

B.1. Operating income

328.118,26

598.300,41

1.030.633,35

 

Turnover

328.118,26

598.300,41

1.030.633,35

 

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

 

 

 

 

B.2. Financial Income

27,17

28,30

34,09

 

In affiliated companies

 

26,00

 

 

Other

27,17

2,30

34,09

 

B.3. Gains on exchange

 

 

437,69

 

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

11.377,03

17.375,57

20.908,19

 

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

 

4.613,87

 

 

B.4. Gains from disposal of fixed assets

 

 

35,33

 

B.5. Gains from dealing in own shares

 

 

 

 

B.6. Paid in surplus

 

 

 

 

B.7. Extraordinary income

 

 

591,04

 

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)

13.662,50

1.581,12

9.683,06

 

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

9.329,07

6.194,99

 

 

B.VI. NET LOSS (B.V+A.14+A.15)

6.558,62

4.809,96

 

 

 

Main Ratios

 

(Figures given in  Euros)

2.003 (12)

2.004 (12)

2.005 (12)

 

ACTIVITY

 

 

 

 

Increase of the Sales Figures

4,06

82,34

72,26

 

Assets Turnover

0,89

0,87

0,94

 

Productivity

1,53

1,25

1,73

 

Increase of the Added Value

40,86

52,28

79,46

 

PROFITABILITY

 

 

 

 

Economic Profitability

-1,77

-0,70

1,88

 

Financial Profitability

113,97

45,53

204,64

 

Financial Expenses

3,48

2,91

2,07

 

BALANCE (IN DAYS OF SALES)

 

 

 

 

Customers’ Credit (In days of sales)

11,00

11,00

102,00

 

Suppliers’ Credit (In days of sales)

 

 

 

 

Working Capital (In days of sales)

0,00

0,00

34,00

 

Working Capital Requirement (In days of sales)

0,00

0,00

29,00

 

Treasury (In days of sales)

5,00

5,00

5,00

 

BALANCE

 

 

 

 

Working Capital

-43.753,78

-1.227,42

97.722,55

 

Working Capital Requirement

-48.034,58

-10.118,42

83.427,19

 

Treasury

4.280,80

8.891,00

14.295,36

 

Balance Ratio

0,15

0,98

2,34

 

SOLVENCY

 

 

 

 

Borrowing Ratio

101,55

101,54

99,08

 

Own / Permanent Funds

-75,38

-15,43

5,92

 

Payback Capacity

1,12

1,15

1,04

 

LIQUIDITY

 

 

 

 

General Liquidity

0,88

1,00

1,11

 

Immediate Liquidity

0,01

0,01

0,02

 


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

 0,08

-0,08

   FIXED ASSETS

 6,39

 25,16

-18,77

   ACCRUED EXPENSES

 0,24

 0,37

-0,13

   CURRENT ASSETS

 93,37

 74,38

 18,99

   TOTAL ASSETS

 100,00

 100,00

 0,00

 

Liabilities

   SHAREHOLDERS EQUITY

 0,92

 34,76

-33,84

   ACCRUED INCOME

 0,00

 0,09

-0,09

   RISK AND EXPENDITURE COVER

 0,00

 0,05

-0,05

   LONG-TERM CREDITORS

 14,62

 11,60

 3,02

   SHORT-TERM CREDITORS

 84,46

 53,48

 30,98

   SHORT-TERM RISK AND EXPENDITURE COVER

 0,00

 0,02

-0,02

   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

 99,00

 1,00

   Other operating income

 0,00

 1,00

-1,00

   Production Value

 100,00

 100,00

 0,00

   Operating expenses

 64,45

 69,22

-4,77

   Other operation expenses

 17,06

 11,69

 5,37

   Added value

 18,49

 19,09

-0,61

   Labor cost

 10,69

 13,51

-2,82

   Gross Economic Result

 7,80

 5,58

 2,21

   Assets depreciation

 0,98

 1,36

-0,38

   Variation in provision for current assets

 0,84

 0,20

 0,64

   Net Economic Result

 5,98

 4,02

 1,95

   Financial income

 0,05

 0,35

-0,30

   Financial expenses

 2,07

 1,34

 0,73

   Variation in financial investment provision

 0,00

-0,00

 0,00

   Ordinary Activities Result

 3,95

 3,03

 0,92

   Extraordinary income

 0,06

 0,38

-0,32

   Extraordinary expenses

 1,00

 0,17

 0,83

   Variation in provision in fixed assets

 0,00

 0,01

-0,01

   Results before Taxes

 3,01

 3,23

-0,23

   Corporaye taxes

 1,00

 0,93

 0,07

   Net Result

 2,00

 2,31

-0,30

   Assets depreciation

 0,98

 1,36

-0,38

   Provisions fund variation

 0,84

 0,20

 0,63

   Net Self-Financing

 3,83

 3,87

-0,05

 

Ratios

 

(Figures given in )

Company

Ptile25

Medium

Ptile75

 

2.005

 

 

 

ACTIVITY

 

 

 

 

   Increase of the Sales Figures

 72,26

-8,49

 2,55

 13,08

   Assets Turnover

 0,94

 1,12

 1,65

 2,29

   Fixed Assets Turnover

 14,16

 4,25

 10,94

 28,11

   Increase of the Added Value

 79,46

-7,36

 3,23

 15,72

PRODUCTIVITY

 

 

 

 

   Productivity

 1,73

 1,18

 1,35

 1,65

   Change of Personnel Costs

 29,17

-0,57

 6,83

 18,18

   Average Personnel Costs

 15.740,69

 14.323,15

 18.665,09

 25.219,39

   Value Added by Employees

 27.220,84

 19.433,43

 26.374,99

 38.146,13

CASH FLOW

 

 

 

 

   Cash Flow

 39.436,69

 8.764,47

 21.001,25

 45.409,88

   Operating Cash Flow

 80.361,01

 12.717,75

 31.620,79

 67.999,05

   Change in Cash Flow

 1.093,17

-29,49

-3,93

 20,22

PROFITABILITY

 

 

 

 

   Economic Profitability

 1,88

 0,91

 2,34

 5,18

   Financial Profitability

 204,64

 3,93

 9,69

 18,58

   Financial Expenses

 2,07

 0,23

 0,83

 1,81

   Gross Economic Profitability

 7,32

 4,38

 7,67

 12,21

   Gross Financial Profitability

 795,97

 14,72

 29,75

 54,16

BALANCE (IN DAYS OF SALES)

 

 

 

 

   Customers’ Credit (In days of sales)

 102,00

 27,84

 63,65

 103,75

   Suppliers’ Credit (In days of sales)

 

 0,00

 0,00

 0,00

   Working Capital (In days of sales)

 34,00

 10,14

 36,71

 82,43

   Working Capital Requirement (In days of sales)

 29,00

-15,94

 12,26

 50,95

   Treasury (In days of sales)

 4,00

 5,75

 18,81

 44,71

   Operating Current Assets

 357,00

 117,80

 166,02

 238,23

BALANCE

 

 

 

 

   Working Capital

 97.722,55

 12.780,83

 63.242,83

 177.900,13

   Working Capital Requirement

 83.427,19

-21.335,11

 18.611,73

 102.587,82

   Treasury

 14.295,36

 7.968,92

 31.140,08

 88.477,27

   Balance Ratio

 2,34

 1,23

 2,20

 5,17

SOLVENCY

 

 

 

 

   Borrowing Ratio

 99,08

 52,37

 72,58

 85,37

   Own / Permanent Funds

 5,92

 58,54

 91,21

 100,00

   Payback Capacity

 1,04

 0,25

 0,39

 0,60

   Long term Indebtedness

 14,62

 0,00

 2,81

 16,25

   Gearing

 10.866,21

 209,95

 364,68

 683,32

   Financing Basic Ratio

 1,00

 1,00

 1,00

 1,00

   Assets Guarantee

 1,01

 1,14

 1,34

 1,87

LIQUIDITY

 

 

 

 

   General Liquidity

 1,10

 1,07

 1,30

 1,85

   Immediate Liquidity

 0,02

 0,04

 0,16

 0,44


 

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