MIRA
INFORM REPORT
|
Report Date : |
15th
February, 2007 |
IDENTIFICATION
DETAILS
|
Name : |
MODAGOZA
SA |
|
|
|
|
Formerly Known as: |
PLURAL
DISENO Y MODA S.A. |
|
|
|
|
Registered Office : |
Calle De Los Aragoneses
(P I Alcobendas), 2, 28108 Alcobendas (Madrid) |
|
|
|
|
Country : |
Spain |
|
|
|
|
Financials (as on) : |
31.12.2005 |
|
|
|
|
Date of Incorporation : |
31.10.1995 |
|
|
|
|
Legal Form : |
Joint
Stock Company |
|
|
|
|
Line of Business : |
Wholesale
of clothing and footwear |
RATING & COMMENTS
|
MIRA’s Rating : |
Ca |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Unknown |
|
|
|
|
Litigation : |
Clear |
Identification and
Characteristics
Tax
Number A32205080
NAME MODAGOZA
SA
FORMER
NAME PLURAL DISENO Y
MODA S.A.
BUSINESS
ADDRESS CALLE DE LOS
ARAGONESES (P I ALCOBENDAS), 2
Postcode 28108
ALCOBENDAS (MADRID)
FORMER
ADDRESS PARQUE
TECNOLOGICO DE GALICIA
Postcode 32911
SAN CIBRAO DAS VINAS (ORENSE)
TELEPHONE 912982610
FAX 916611799
LEGAL
FORM JOINT STOCK
COMPANY
DATE
FOUNDED 31/10/1995
CAPITAL 100.000,00 Euros
PAID-UP
CAPITAL 100.000,00 Euros
NUMBER
OF EMPLOYEES 12
ACTIVITY 1613300 - Wholesale
of clothing (outerwear)
CNAE 5142 - Wholesale
of clothing and footwear
* Characteristics of the
main address
According to our researches
dated 15/12/2006 these are it is a/an local used
as rented located in a industrial area and it is located
in an area main .
Synthesis
FINANCIAL SITUATION (Year
ending: 31/12/2005)
PROFITABILITY 1/9 Negative
TREASURY 3/9 Limited
BALANCE
SHEET 1/9 Degraded
DEBT 1/9 Heavy
INCIDENTS
COMMITMENTS 9/9 Respected
INCIDENTS 9/9 None
or Negligible
PREVIOUS EXPERIENCE
PREVIOUS
EXPERIENCE 6/9 Average
Credit Appraisal
CREDIT ACCORDING TO OBJECTIVE
DATA (From 0 to 6.000.000,00 Euros):
Prudence advised.
Financial Elements
Figures given in Euros
|
|
Balance sheet 2.003 (12) |
Balance sheet 2.004 (12) |
Balance sheet 2.005 (12) |
% Sales |
|
SALES |
2.348.318,82 |
1.557.422,86 |
1.162.569,55 |
|
|
ADDED VALUE |
384.059,68 |
94.073,95 |
-264.786,30 |
-22,77 |
|
BUSINESS RESULT |
-126.538,73 |
-334.295,35 |
-546.303,61 |
-46,99 |
|
OWN FUNDS |
-261.366,39 |
-595.661,74 |
-1.141.965,35 |
|
|
DEBT |
2.389.090,87 |
2.488.784,10 |
2.897.857,08 |
|
|
TOTAL ASSET |
2.127.724,48 |
1.893.122,36 |
1.755.891,73 |
|
The sales of 1.162.569,55
Euros show a change of -25,35% compared with
2.004 . Between 2.003 and 2.004 , this change
was -33,68% .
Added value grew by
-381,47% compared with the previous year. Shareholders equity are
-1.141.965,35 Euros for an indebtedness of 2.897.857,08
Euros .
The result -546.303,61
Euros means financial profitability of 47,84% and
economic profitability of -31,11% . This result means growth of
-63,42% compared with the 2.004 .
THE FIGURES FOR THE LAST BALANCE
SHEET ARE RELEVANT:
SOURCE: FROM THE MERCANTILE
REGISTER
DATE: 06/09/2006
Results Distribution
Annual Report Year Source:
1.999
Figures given in Euros
Distribution Base
Profit
and Loss 9.045,23
Total
of Amounts to be distributed 9.045,23
Distribution a
Other
funds 9.045,23
Comparative Sector Analysis
|
|
Company |
Sector |
Difference |
|
|
(2.005) |
|
|
|
% of PRODUCTION VALUE |
|
|
|
|
SALES |
99,90 |
99,00 |
0,90 |
|
ADDED
VALUE |
-22,75 |
19,09 |
-41,84 |
|
BUSINESS
RESULT |
-46,95 |
2,31 |
-49,26 |
|
% OF TOTAL ASSETS |
|
|
|
|
OWN
FUNDS |
-65,04 |
34,76 |
-99,80 |
|
DEBT |
165,04 |
65,24 |
99,80 |
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 0,90%
above the mean for the sector.
The company’s added value was -22,75%
s/ the production value, and 41,84% below the mean for the sector.
The company’s business result was
-46,95% of the PV, 49,26% below the mean for the sector.
The company’s own resources are
-65,04% , 99,80% below the mean for the sector.
The company’s outside resources are
165,04% , 99,80% 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 |
|
CHAIRMAN |
GOMEZ DE ZAMORA MARTINEZ CLEMENTE |
13/07/2006 |
|
BOARD MEMBER |
GOMEZ DE ZAMORA MARTINEZ REMEDIOS |
13/07/2006 |
|
BOARD MEMBER |
ANN FORD PENELOPE |
13/07/2006 |
|
BOARD MEMBER |
GARCIA MOLINA FRANCISCO |
13/07/2006 |
|
AUDITOR |
HERNANDEZ Y ARRECUBIETA ESTUDIO DE
AUDITORIA Y ECO |
03/05/2006 |
Functional Managers
|
Position |
Surname and name |
|
MANAGER |
GOMEZ DE ZAMORA REMEDIOS |
Financial Links
|
Shareholders |
||||
|
Company Name |
CIF/Country |
|
Source |
Information Date |
|
ORGANIZACION GOMEZ DE ZAMORA S.L. |
B79849261 |
100,00% |
OWN SOURCES |
15/12/2006 |
Proceedings published in the
B.O.R.M.E. (Official Mercantile Register Gazette)
|
Proceedings |
Date |
Notice Num. |
Mercantile Reg. |
|
Registration of accounts
(2005) |
28/08/2006 |
266591 |
MADRID |
|
Resignations |
13/07/2006 |
362990 |
MADRID |
|
Appointments |
13/07/2006 |
362990 |
MADRID |
|
Re-elections |
13/07/2006 |
362990 |
MADRID |
|
Change of statutes |
13/07/2006 |
362990 |
MADRID |
Press articles
26/04/2006 EL
PAIS LEGAL
ANNOUNCE
EN LA JUNTA GRAL. DE FECHA 24/04/06 SE
ACORDO MODIFICAR LA DENOMINACION SO CIAL DE PLURAL DISEŃO Y MODA SA POR LA DE
MODAGOZA SA.
23/11/2001 ABC LEGAL ANNOUNCE
EN JUNTA GRAL. EXTRAORDINARIA UNIVERSAL
CELEBRADA EL 14/11/01 SE ACORDO EL TRASLADO DEL DOMICILIO SOCIAL DEL PARQUE
TECNOLOGICO DE ORENSE, SITO EN EL POLIGONO SAN CIPRIAN DE VIŃAS, ORENSE, A LA
CALLE ARAGONESES, 10, DE ALCO BENDAS, MADRID.
Brands, Signs and Commercial
Names
|
Prevailing Brands |
|||||
|
Name: |
JOUR BY PLURAL |
||||
|
Kind of Brand: |
JOINT |
File: |
M2491629 |
||
|
Request Date: |
23/07/2002 |
Bulletin Date: |
Bulletin Date: |
Current situation: |
APPROVED REGISTER |
|
Types: 25 |
|
||||
Total Marcas: 1
Branches
|
Road |
Postal Code |
Town |
Province |
|
RIO GUADALQUIVIR S/MN |
32003 |
GETAFE |
ORENSE |
Commercial
Experience
SALES
Collection
(estimated)
Credit
sales percentage 100 %
Bank Entities
|
Entity |
|
Town |
|
CAJA AH. VALENCIA, CASTELLON Y ALICANTE,
BANCAJA |
|
ALCOBENDAS |
|
BANCO POPULAR ESPAŃOL, S.A. |
|
MADRID |
|
BANCO SANTANDER CENTRAL HISPANO, S.A. |
|
MADRID |
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 06/09/2006
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 |
301.218,84 |
278.297,98 |
229.386,65 |
|
|
I. Establishment expenses |
28.361,00 |
19.681,20 |
11.026,26 |
|
|
II. Intangible assets |
180.280,73 |
171.981,15 |
171.138,20 |
|
|
III. Tangible assets |
82.533,88 |
76.258,96 |
41.288,75 |
|
|
IV. Financial assets |
10.043,23 |
10.376,67 |
5.933,44 |
|
|
V. Owners equity |
|
|
|
|
|
VI. Long term trade liabilities |
|
|
|
|
|
C) DEFERRED EXPENSES |
3.030,71 |
3.005,06 |
|
|
|
D) CURRENT ASSETS |
1.823.474,93 |
1.611.819,32 |
1.526.505,08 |
|
|
I. Not paid in shareholder capital |
|
|
|
|
|
II. Inventory |
830.160,23 |
733.505,75 |
506.305,18 |
|
|
III. Debtors |
543.914,04 |
398.864,30 |
464.542,30 |
|
|
IV. Short term financial assets |
632,15 |
178.727,62 |
295.348,84 |
|
|
V. Short term owners equity |
|
|
|
|
|
VI. Cash |
448.768,51 |
300.721,65 |
260.308,76 |
|
|
VII. Prepaid expenses and accrued income |
|
|
|
|
|
ASSETS (A + B + C + D) |
2.127.724,48 |
1.893.122,36 |
1.755.891,73 |
Balance Sheet (LIABILITIES)
|
(Figures given in Euros) |
31/12/2003 (12) |
31/12/2004 (12) |
31/12/2005 (12) |
|
|
|
A) SHAREHOLDERS EQUITY |
-261.366,39 |
-595.661,74 |
-1.141.965,35 |
|
|
I. Capital |
80.954,70 |
80.954,70 |
80.954,70 |
|
|
II. Premium share account |
|
|
|
|
|
III. Revaluation reserve |
|
|
|
|
|
IV. Reserves |
11.404,70 |
11.404,70 |
11.404,70 |
|
|
Capital adjustments in Euros |
1,63 |
1,63 |
1,63 |
|
|
Sundry reserves |
11.403,07 |
11.403,07 |
11.403,07 |
|
|
V. Prior year earnings |
-227.187,06 |
-353.725,79 |
-688.021,14 |
|
|
VI. Prior year profit or losses |
-126.538,73 |
-334.295,35 |
-546.303,61 |
|
|
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 |
1.113.655,34 |
1.101.655,34 |
1.071.999,99 |
|
|
E) SHORT TERM LIABILITIES |
1.275.435,53 |
1.387.128,76 |
1.825.857,09 |
|
|
F) SHORT TERM PROVISIONS FOR LIABILITIES
AND EXPENSES |
|
|
|
|
|
LIABILITIES (A + B + C + D + E + F) |
2.127.724,48 |
1.893.122,36 |
1.755.891,73 |
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 |
1.292.770,34 |
979.101,75 |
985.010,32 |
|
|
A.3. Labor cost |
435.767,76 |
488.105,42 |
491.145,64 |
|
|
Wages |
351.294,56 |
389.315,79 |
399.409,08 |
|
|
Social security expenses |
84.473,20 |
98.789,63 |
91.736,56 |
|
|
A.3. Assets depreciation |
46.649,49 |
29.351,33 |
25.067,69 |
|
|
A.4. Variance in provision for current
assets |
8.265,25 |
52.521,65 |
20.620,29 |
|
|
A.5. Other operating costs |
676.166,28 |
492.207,65 |
443.475,17 |
|
|
A.I. OPERATING RESULT
(B.1-A.1-A.2-A.3-A.4-A.5) |
|
|
|
|
|
A.6. Financial expenses |
57.568,85 |
32.980,56 |
47.001,48 |
|
|
Debts with related companies |
|
32.391,49 |
46.643,13 |
|
|
Other companies debts |
57.568,85 |
589,07 |
358,35 |
|
|
A.7. Variation in financial investments
provision |
|
|
|
|
|
A.8. Exchange losses |
3.214,74 |
17.233,10 |
310,30 |
|
|
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 |
|
1.466,01 |
|
|
|
A.11. Losses from shares and bonds |
|
|
|
|
|
A.12. Extraordinary charges |
33.877,50 |
435,11 |
250,00 |
|
|
A.13. Prior year’s expenses and losses |
13.862,27 |
3.032,49 |
9.293,35 |
|
|
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) |
|
6.161,12 |
3.666,10 |
|
|
A.V. EARNINGS / LOSS BEFORE TAXES
(A.III+A.IV-B.III-B.IV) |
|
|
|
|
|
A.14. Corporate Taxes |
-65.817,63 |
-179.817,74 |
-294.163,48 |
|
|
A.15. Other taxes |
|
|
|
|
|
A.VI. YEAR END RESULT (PROFIT)
(A.V-A.14-A.15) |
|
|
|
|
|
B) INCOMES (B.1 a B.8) |
|
|
|
|
|
B.1. Operating income |
2.352.996,30 |
1.565.383,35 |
1.163.699,19 |
|
|
Turnover |
2.348.318,82 |
1.557.422,86 |
1.162.569,55 |
|
|
Other operating income |
4.677,48 |
7.960,49 |
1.129,64 |
|
|
B.I. OPERATING LOSSES
(A.1+A.2+A.3+A.4+A.5-B.1) |
106.622,82 |
475.904,45 |
801.619,92 |
|
|
B.2. Financial Income |
7.958,97 |
5.140,94 |
3.832,31 |
|
|
In affiliated companies |
|
|
243,32 |
|
|
Other |
7.958,97 |
5.140,94 |
3.588,99 |
|
|
B.3. Gains on exchange |
14.830,85 |
702,96 |
966,20 |
|
|
B.II. FINANCIAL LOSSES
(A.6+A.7+A.8-B.2-B.3) |
37.993,77 |
44.369,76 |
42.513,27 |
|
|
B.III. LOSSES FROM ORDINARY ACTIVITIES
(B.I+B.II-A.I-A.II) |
144.616,59 |
520.274,21 |
844.133,19 |
|
|
B.4. Gains from disposal of fixed assets |
|
1.500,00 |
7.099,59 |
|
|
B.5. Gains from dealing in own shares |
|
|
|
|
|
B.6. Paid in surplus |
|
|
|
|
|
B.7. Extraordinary income |
|
7.106,15 |
4.818,02 |
|
|
B.8. Prior year’s income and profits |
|
2.488,58 |
1.291,84 |
|
|
B.IV. EXTRAORDINARY LOSSES
(A.9+A.10+A.11+A.12+A.13-B.4-B.5-B.6-B.7-B.8) |
47.739,77 |
|
|
|
|
B.V. LOSS BEFORE TAXES
(B.III+B.IV-A.III-A.IV) |
192.356,36 |
514.113,09 |
840.467,09 |
|
|
B.VI. NET LOSS (B.V+A.14+A.15) |
126.538,73 |
334.295,35 |
546.303,61 |
Main Ratios
|
(Figures given in Euros) |
2.003 (12) |
2.004 (12) |
2.005 (12) |
|
|
|
ACTIVITY |
|
|
|
|
|
Increase of the Sales Figures |
16,30 |
-33,68 |
-25,35 |
|
|
Assets Turnover |
1,10 |
0,82 |
0,66 |
|
|
Productivity |
0,88 |
0,19 |
-0,54 |
|
|
Increase of the Added Value |
282,29 |
-75,50 |
-381,47 |
|
|
PROFITABILITY |
|
|
|
|
|
Economic Profitability |
-5,95 |
-17,66 |
-31,11 |
|
|
Financial Profitability |
48,41 |
56,12 |
47,84 |
|
|
Financial Expenses |
2,45 |
2,12 |
4,04 |
|
|
BALANCE (IN DAYS OF SALES) |
|
|
|
|
|
Customers’ Credit (In days of sales) |
83,00 |
92,00 |
144,00 |
|
|
Suppliers’ Credit (In days of sales) |
|
|
|
|
|
Working Capital (In days of sales) |
84,00 |
52,00 |
0,00 |
|
|
Working Capital Requirement (In days of
sales) |
15,00 |
0,00 |
0,00 |
|
|
Treasury (In days of sales) |
69,00 |
111,00 |
172,00 |
|
|
BALANCE |
|
|
|
|
|
Working Capital |
548.039,40 |
224.690,56 |
-299.352,01 |
|
|
Working Capital Requirement |
98.638,74 |
-254.758,71 |
-855.009,61 |
|
|
Treasury |
449.400,66 |
479.449,27 |
555.657,60 |
|
|
Balance Ratio |
2,80 |
1,80 |
-0,30 |
|
|
SOLVENCY |
|
|
|
|
|
Borrowing Ratio |
112,28 |
131,47 |
165,04 |
|
|
Own / Permanent Funds |
-30,67 |
-117,72 |
1.632,19 |
|
|
Payback Capacity |
0,99 |
1,52 |
2,40 |
|
|
LIQUIDITY |
|
|
|
|
|
General Liquidity |
1,43 |
1,16 |
0,84 |
|
|
Immediate Liquidity |
0,35 |
0,35 |
0,30 |
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 |
13,06 |
25,16 |
-12,10 |
|
ACCRUED EXPENSES |
0,00 |
0,37 |
-0,37 |
|
CURRENT ASSETS |
86,94 |
74,38 |
12,56 |
|
TOTAL ASSETS |
100,00 |
100,00 |
0,00 |
|
Liabilities |
|||
|
SHAREHOLDERS EQUITY |
-65,04 |
34,76 |
-99,80 |
|
ACCRUED INCOME |
0,00 |
0,09 |
-0,09 |
|
RISK AND EXPENDITURE
COVER |
0,00 |
0,05 |
-0,05 |
|
LONG-TERM CREDITORS |
61,05 |
11,60 |
49,45 |
|
SHORT-TERM CREDITORS |
103,98 |
53,48 |
50,50 |
|
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 |
99,90 |
99,00 |
0,91 |
|
Other operating income |
0,10 |
1,00 |
-0,91 |
|
Production Value |
100,00 |
100,00 |
0,00 |
|
Operating expenses |
84,64 |
69,22 |
15,42 |
|
Other operation expenses |
38,11 |
11,69 |
26,42 |
|
Added value |
-22,75 |
19,09 |
-41,85 |
|
Labor cost |
42,21 |
13,51 |
28,70 |
|
Gross Economic Result |
-64,96 |
5,58 |
-70,54 |
|
Assets depreciation |
2,15 |
1,36 |
0,79 |
|
Variation in provision
for current assets |
1,77 |
0,20 |
1,57 |
|
Net Economic Result |
-68,89 |
4,02 |
-72,91 |
|
Financial income |
0,41 |
0,35 |
0,06 |
|
Financial expenses |
4,07 |
1,34 |
2,72 |
|
Variation in financial
investment provision |
0,00 |
-0,00 |
0,00 |
|
Ordinary Activities
Result |
-72,54 |
3,03 |
-75,57 |
|
Extraordinary income |
1,14 |
0,38 |
0,75 |
|
Extraordinary expenses |
0,82 |
0,17 |
0,65 |
|
Variation in provision
in fixed assets |
0,00 |
0,01 |
-0,01 |
|
Results before Taxes |
-72,22 |
3,23 |
-75,46 |
|
Corporaye taxes |
-25,28 |
0,93 |
-26,21 |
|
Net Result |
-46,95 |
2,31 |
-49,25 |
|
Assets depreciation |
2,15 |
1,36 |
0,79 |
|
Provisions fund
variation |
1,77 |
0,20 |
1,57 |
|
Net Self-Financing |
-43,02 |
3,87 |
-46,89 |
Ratios
|
(Figures given in ) |
Company |
Ptile25 |
Medium |
Ptile75 |
|
|
2.005 |
|
|
|
|
ACTIVITY |
|
|
|
|
|
Increase of the Sales
Figures |
-25,35 |
-8,49 |
2,55 |
13,08 |
|
Assets Turnover |
0,66 |
1,12 |
1,65 |
2,29 |
|
Fixed Assets Turnover |
5,07 |
4,25 |
10,94 |
28,11 |
|
Increase of the Added
Value |
-381,47 |
-7,36 |
3,23 |
15,72 |
|
PRODUCTIVITY |
|
|
|
|
|
Productivity |
-0,54 |
1,18 |
1,35 |
1,65 |
|
Change of Personnel
Costs |
0,62 |
-0,57 |
6,83 |
18,18 |
|
Average Personnel Costs |
24.557,28 |
14.323,15 |
18.665,09 |
25.219,39 |
|
Value Added by Employees |
-13.239,32 |
19.433,43 |
26.374,99 |
38.146,13 |
|
CASH FLOW |
|
|
|
|
|
Cash Flow |
-500.615,63 |
8.764,47 |
21.001,25 |
45.409,88 |
|
Operating Cash Flow |
-755.931,94 |
12.717,75 |
31.620,79 |
67.999,05 |
|
Change in Cash Flow |
-98,32 |
-29,49 |
-3,93 |
20,22 |
|
PROFITABILITY |
|
|
|
|
|
Economic Profitability |
-31,11 |
0,91 |
2,34 |
5,18 |
|
Financial Profitability |
47,84 |
3,93 |
9,69 |
18,58 |
|
Financial Expenses |
4,04 |
0,23 |
0,83 |
1,81 |
|
Gross Economic
Profitability |
-43,05 |
4,38 |
7,67 |
12,21 |
|
Gross Financial
Profitability |
66,20 |
14,72 |
29,75 |
54,16 |
|
BALANCE (IN DAYS OF SALES) |
|
|
|
|
|
Customers’ Credit (In
days of sales) |
143,00 |
27,84 |
63,65 |
103,75 |
|
Suppliers’ Credit (In
days of sales) |
|
0,00 |
0,00 |
0,00 |
|
Working Capital (In days
of sales) |
0,00 |
10,14 |
36,71 |
82,43 |
|
Working Capital Requirement
(In days of sales) |
0,00 |
-15,94 |
12,26 |
50,95 |
|
Treasury (In days of
sales) |
172,00 |
5,75 |
18,81 |
44,71 |
|
Operating Current Assets |
472,00 |
117,80 |
166,02 |
238,23 |
|
BALANCE |
|
|
|
|
|
Working Capital |
-299.352,01 |
12.780,83 |
63.242,83 |
177.900,13 |
|
Working Capital
Requirement |
-855.009,61 |
-21.335,11 |
18.611,73 |
102.587,82 |
|
Treasury |
555.657,60 |
7.968,92 |
31.140,08 |
88.477,27 |
|
Balance Ratio |
-0,30 |
1,23 |
2,20 |
5,17 |
|
SOLVENCY |
|
|
|
|
|
Borrowing Ratio |
165,04 |
52,37 |
72,58 |
85,37 |
|
Own / Permanent Funds |
1.632,19 |
58,54 |
91,21 |
100,00 |
|
Payback Capacity |
2,40 |
0,25 |
0,39 |
0,60 |
|
Long term Indebtedness |
61,05 |
0,00 |
2,81 |
16,25 |
|
Gearing |
-153,76 |
209,95 |
364,68 |
683,32 |
|
Financing Basic Ratio |
1,00 |
1,00 |
1,00 |
1,00 |
|
Assets Guarantee |
0,60 |
1,14 |
1,34 |
1,87 |
|
LIQUIDITY |
|
|
|
|
|
General Liquidity |
0,84 |
1,07 |
1,30 |
1,85 |
|
Immediate Liquidity |
0,30 |
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 |
|