MIRA INFORM REPORT

 

 

Report Date :

21st February, 2007

 

IDENTIFICATION DETAILS

 

Name :

GENCA SL

 

 

Formerly Known as:

GENCA SA

 

 

Registered Office :

Calle  Palautordera - Palau Nor, 18 08401  Granollers  (Barcelona)

 

 

Country :

Spain

 

 

Financials (as on) :

31.12.2005

 

 

Date of Incorporation :

08.12.1985

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacture of metal structures and parts of structures.

 

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                                     B58069113

NAME                                                GENCA SL

FORMER NAME                                 GENCA SA

BUSINESS ADDRESS                        CALLE  PALAUTORDERA - PALAU NOR, 18

Postcode                                          08401  GRANOLLERS  (BARCELONA)

FORMER ADDRESS                           CALLE  LLUIS COMPANYS, 8

Postcode                                          08401  GRANOLLERS  (BARCELONA)

URL                                                  http://www.genca.es

TELEPHONE                                      938613914

FAX                                                  938701766

LEGAL FORM                                    LIMITED LIABILITY COMPANY

DATE FOUNDED                                08/12/1985

CAPITAL                                           133.000,00 Euros

NUMBER OF EMPLOYEES                 10

ACTIVITY                                          1314200 - Mfg. of metal structures & parts of structures

CNAE                                                2811 - Manufacture of metal structures and parts of structures

IMPORT COMPANY                           YES

* Characteristics of the main address

According to our investigations dated 31/01/2005  these premises are  rented  used as office, factory, warehouse  located in a  secondary  commercial area .

 

 

Synthesis

 

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

                                                                 

    PROFITABILITY                                                                   Medium

    TREASURY                                                                          Excellent

    BALANCE SHEET                                                                 Excellent

    DEBT                                                                                   Low

INCIDENTS

                                                                 

    COMMITMENTS                                                                   Respected

    INCIDENTS                                                                          None or Negligible

PREVIOUS EXPERIENCE

                                                                 

    PREVIOUS EXPERIENCE                                                      Average

 

 

Credit Appraisal

 

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

FAVOURABLE TOWARDS 59.999,04  Max. 

 

 

Financial Elements

    

Figures given in  Euros

 

Balance sheet 

2.003 (12)

Balance sheet 

2.004  (12)

Balance sheet 

2.005  (12)

% Sales  

SALES

1.804.430,74

2.004.452,64

1.938.497,95

 

ADDED VALUE

622.798,43

581.161,58

539.206,46

27,82

BUSINESS RESULT

-38.392,06

68.072,27

31.204,63

1,61

OWN FUNDS

822.747,43

680.819,70

503.759,29

 

DEBT

130.974,13

144.370,36

380.471,29

 

TOTAL ASSET

953.721,56

825.190,06

884.230,58

 

 

The sales of  1.938.497,95  Euros  show a change of  -3,29%  compared with  2.004 . Between  2.003  and  2.004 , this change was  11,09% .

Added value grew by  -7,22%  compared with the previous year. Shareholders equity are  503.759,29  Euros  for an indebtedness of  380.471,29  Euros  .

The result  31.204,63  Euros  means financial profitability of  6,19%  and economic profitability of  3,53% . This result means growth of  -54,16%  compared with the  2.004 .

 

THE FIGURES FOR THE LAST BALANCE SHEET ARE RELEVANT:

SOURCE: FROM THE MERCANTILE REGISTER

DATE: 26/01/2007

                                                                                      

Results Distribution

Annual Report Year Source:  2.005

Figures given in  Euros

Distribution Base

  Profit and Loss                                                             31.205

  Total of Amounts to be distributed                              31.205

Distribution a

  Retained earnings                                                         3.120

  Voluntary Reserve                                                         28.084

 

 

Comparative Sector Analysis

 

 

Company

Sector

Difference

 

(2.005)

 

 

% of PRODUCTION VALUE

 

 

 

   SALES

 100,00

 99,49

 0,51

   ADDED VALUE

 27,82

 38,12

-10,30

   BUSINESS RESULT

 1,61

 2,93

-1,32

% OF TOTAL ASSETS

 

 

 

   OWN FUNDS

 56,97

 34,85

 22,12

   DEBT

 43,03

 65,15

-22,12

 

Compared sector (CNAE):   281 - Fabricación de elementos metálicos para la construcción

Number of companies:   3.208

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

 

The turnover of the company is  0,51% above the mean for the sector.

The company’s added value was  27,82% s/ the production value, and  10,30% below the mean for the sector.

The company’s business result was  1,61% of the PV,  1,32% below the mean for the sector.

The company’s own resources are  56,97% ,  22,12% above the mean for the sector.

The company’s outside resources are  43,03% ,  22,12% below 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

GRUP ESTOL 2003 SL

06/07/2004

BOARD MEMBER

GRAU BRAU MIGUEL

17/07/2003

BOARD MEMBER

GRAU BRAU JOSEP

17/07/2003

AUDITOR

BIARGE SANJOAQUIN VALERO

10/07/2003

 

 

Functional Managers

 

Position

Surname and name

FINANCIAL MANAGER

GRAU BRAU MIGUEL

COMMERCIAL MANAGER

BRAU GRAU MIGUEL

MANAGER

GRAU BRAU MIGUEL

 

 

Financial Links

 

Shareholders

Company Name

CIF/Country

 

Source

Information Date

GRUP ESTOL 2003 SL.

B63373591

100,00%   

OWN SOURCES

12/09/2006

 

 

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

053917

BARCELONA

Registration of accounts  (2004) 

29/09/2005

588309

BARCELONA

Registration of accounts  (2003) 

22/11/2004

878822

BARCELONA

Other statutary acts

15/07/2004

319371

BARCELONA

Resignations

06/07/2004

304905

BARCELONA

 

 

Press articles

 

13/11/2003            EL P. CATALUNYA         LEGAL ANNOUNCE

LA JUNTA GENERAL DE GENCA, S.L. (SDAD. PARCIALMENTE ESCINDIDA), CELEBRADA EL 10/11/03, ACORDO LA ESCISION PARCIAL DE LA EMPRESA, SIENDO GRUP ESTOL 2003, SOCIEDAD LIMITADA (SDAD. DE NUEVA CONSTITUCION), LA BENEFICIARIA DE LA ESCI SION PARCIAL.

 

 Remarks for customer

 

The current legal form is limited company.

 

 Commercial Experience

 

PURCHASES

Import Percentage:     5%

 

SALES

Collection (estimated)

Cash sales percentage    30 %

Credit sales percentage    70 %

 

 

 

Bank Entities

 

Entity

Branch

Branch Address

Town

Province

CAJA AH. VALENCIA, CASTELLON Y ALICANTE, BANCAJA

0913

PL.DE LA CORONA, 2

GRANOLLERS

BARCELONA

CAJA DE AHORROS Y PENSIONES DE BARCELONA

0009

PL. MALUQUER I SALVADOR, 3-4

GRANOLLERS

BARCELONA

 

 

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 26/01/2007

 

 

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

122.644,46

215.087,09

180.586,92

 

I. Establishment expenses

 

 

 

 

II. Intangible assets

 

 

 

 

III. Tangible assets

86.944,33

182.109,74

147.609,57

 

IV. Financial assets

35.700,13

32.977,35

32.977,35

 

V. Owners equity

 

 

 

 

VI. Long term trade liabilities

 

 

 

 

C) DEFERRED EXPENSES

 

 

 

 

D) CURRENT ASSETS

831.077,10

610.102,97

703.643,66

 

I. Not paid in shareholder capital

 

 

 

 

II. Inventory

449.548,91

300.922,91

300.922,91

 

III. Debtors

245.028,71

241.515,87

253.704,30

 

IV. Short term financial assets

 

 

 

 

V. Short term owners equity

 

 

 

 

VI. Cash

136.499,48

67.664,19

149.016,45

 

VII. Prepaid expenses and accrued income

 

 

 

 

ASSETS (A + B + C + D)

953.721,56

825.190,06

884.230,58

 

 

Balance Sheet (LIABILITIES)

 

(Figures given in  Euros)

31/12/2003 (12)

31/12/2004 (12)

31/12/2005 (12)

 

A) SHAREHOLDERS EQUITY

822.747,43

680.819,70

503.759,29

 

I. Capital

133.000,00

133.000,00

133.000,00

 

II. Premium share account

 

 

 

 

III. Revaluation reserve

 

 

 

 

IV. Reserves

318.532,72

318.532,72

325.339,95

 

Sundry reserves

318.532,72

318.532,72

325.339,95

 

V. Prior year earnings

409.606,77

161.214,71

14.214,71

 

VI. Prior year profit or losses

-38.392,06

68.072,27

31.204,63

 

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

130.974,13

144.370,36

380.471,29

 

F) SHORT TERM PROVISIONS FOR LIABILITIES AND EXPENSES

 

 

 

 

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

953.721,56

825.190,06

884.230,58

 

 

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

699.490,53

986.281,46

982.221,22

 

A.3. Labor cost

450.781,62

457.423,77

450.058,20

 

Wages

386.484,10

389.397,18

305.739,88

 

Social security expenses

64.297,52

68.026,59

144.318,32

 

A.3. Assets depreciation

61.801,60

21.778,44

34.500,17

 

A.4. Variance in provision for current assets

103.994,19

 

 

 

A.5. Other operating costs

482.141,78

437.009,60

417.070,27

 

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

6.221,02

101.959,37

54.648,09

 

A.6. Financial expenses

23.876,68

25.902,71

26.312,92

 

Other companies debts

23.876,68

25.902,71

26.312,92

 

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)

2.930,14

100.462,84

47.024,81

 

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

 

 

 

 

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)

10.967,41

 

556,51

 

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

13.897,55

100.462,84

47.581,32

 

A.14. Corporate Taxes

47.718,38

29.719,54

13.373,42

 

A.15. Other taxes

4.571,23

2.671,03

3.003,27

 

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

 

68.072,27

31.204,63

 

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

 

 

 

 

B.1. Operating income

1.804.430,74

2.004.452,64

1.938.497,95

 

Turnover

1.804.430,74

2.004.452,64

1.938.497,95

 

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

 

 

 

 

B.2. Financial Income

20.585,80

24.406,18

18.689,64

 

Other

20.585,80

24.406,18

18.689,64

 

B.3. Gains on exchange

 

 

 

 

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

3.290,88

1.496,53

7.623,28

 

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

10.967,41

 

556,51

 

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)

 

 

 

 

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

 

 

 

 

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

38.392,06

 

 

 

 

Main Ratios

 

(Figures given in  Euros)

2.003 (12)

2.004 (12)

2.005 (12)

 

ACTIVITY

 

 

 

 

Increase of the Sales Figures

-9,43

11,09

-3,29

 

Assets Turnover

1,89

2,43

2,19

 

Productivity

1,38

1,27

1,20

 

Increase of the Added Value

-4,83

-6,68

-7,22

 

PROFITABILITY

 

 

 

 

Economic Profitability

-4,03

8,25

3,53

 

Financial Profitability

-4,67

10,00

6,19

 

Financial Expenses

1,32

1,29

1,36

 

BALANCE (IN DAYS OF SALES)

 

 

 

 

Customers’ Credit (In days of sales)

49,00

43,00

47,00

 

Suppliers’ Credit (In days of sales)

 

 

 

 

Working Capital (In days of sales)

140,00

84,00

60,00

 

Working Capital Requirement (In days of sales)

112,00

71,00

32,00

 

Treasury (In days of sales)

27,00

12,00

28,00

 

BALANCE

 

 

 

 

Working Capital

700.102,97

465.732,61

323.172,37

 

Working Capital Requirement

563.603,49

398.068,42

174.155,92

 

Treasury

136.499,48

67.664,19

149.016,45

 

Balance Ratio

6,71

3,17

2,79

 

SOLVENCY

 

 

 

 

Borrowing Ratio

13,73

17,50

43,03

 

Own / Permanent Funds

100,00

100,00

100,00

 

Payback Capacity

0,07

0,07

0,19

 

LIQUIDITY

 

 

 

 

General Liquidity

6,35

4,23

1,85

 

Immediate Liquidity

1,04

0,47

0,39

 


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

 0,06

-0,06

   FIXED ASSETS

 20,42

 36,51

-16,09

   ACCRUED EXPENSES

 0,00

 0,62

-0,62

   CURRENT ASSETS

 79,58

 62,82

 16,76

   TOTAL ASSETS

 100,00

 100,00

 0,00

 

Liabilities

   SHAREHOLDERS EQUITY

 56,97

 34,85

 22,12

   ACCRUED INCOME

 0,00

 0,68

-0,68

   RISK AND EXPENDITURE COVER

 0,00

 0,12

-0,12

   LONG-TERM CREDITORS

 0,00

 15,25

-15,25

   SHORT-TERM CREDITORS

 43,03

 49,08

-6,05

   SHORT-TERM RISK AND EXPENDITURE COVER

 0,00

 0,03

-0,03

   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

 99,49

 0,51

   Other operating income

 0,00

 0,51

-0,51

   Production Value

 100,00

 100,00

 0,00

   Operating expenses

 50,67

 51,24

-0,57

   Other operation expenses

 21,52

 10,65

 10,87

   Added value

 27,82

 38,12

-10,30

   Labor cost

 23,22

 29,94

-6,73

   Gross Economic Result

 4,60

 8,17

-3,57

   Assets depreciation

 1,78

 2,79

-1,01

   Variation in provision for current assets

 0,00

 0,17

-0,17

   Net Economic Result

 2,82

 5,21

-2,39

   Financial income

 0,96

 0,12

 0,85

   Financial expenses

 1,36

 1,42

-0,06

   Variation in financial investment provision

 0,00

-0,00

 0,00

   Ordinary Activities Result

 2,43

 3,91

-1,48

   Extraordinary income

 0,03

 0,36

-0,33

   Extraordinary expenses

 0,00

 0,15

-0,15

   Variation in provision in fixed assets

 0,00

 0,00

-0,00

   Results before Taxes

 2,45

 4,11

-1,65

   Corporaye taxes

 0,84

 1,18

-0,33

   Net Result

 1,61

 2,93

-1,32

   Assets depreciation

 1,78

 2,79

-1,01

   Provisions fund variation

 0,00

 0,17

-0,17

   Net Self-Financing

 3,39

 5,90

-2,51

 

Ratios

 

(Figures given in )

Company

Ptile25

Medium

Ptile75

 

2.005

 

 

 

ACTIVITY

 

 

 

 

   Increase of the Sales Figures

-3,29

-7,20

 4,00

 16,25

   Assets Turnover

 2,19

 1,15

 1,63

 2,23

   Fixed Assets Turnover

 10,73

 2,93

 6,16

 12,58

   Increase of the Added Value

-7,22

-4,59

 4,78

 15,51

PRODUCTIVITY

 

 

 

 

   Productivity

 1,20

 1,12

 1,21

 1,35

   Change of Personnel Costs

-1,61

-0,26

 7,80

 18,77

   Average Personnel Costs

 40.914,38

 15.713,01

 19.076,94

 24.109,90

   Value Added by Employees

 49.018,77

 19.048,24

 23.994,62

 31.313,06

CASH FLOW

 

 

 

 

   Cash Flow

 65.704,80

 8.759,79

 20.647,04

 48.567,58

   Operating Cash Flow

 89.148,26

 12.367,60

 29.692,38

 69.719,51

   Change in Cash Flow

-26,87

-25,33

-1,77

 21,01

PROFITABILITY

 

 

 

 

   Economic Profitability

 3,53

 1,21

 2,90

 5,84

   Financial Profitability

 6,19

 5,21

 11,18

 19,52

   Financial Expenses

 1,36

 0,27

 0,89

 1,96

   Gross Economic Profitability

 10,08

 6,95

 10,62

 15,37

   Gross Financial Profitability

 17,70

 22,68

 38,87

 64,32

BALANCE (IN DAYS OF SALES)

 

 

 

 

   Customers’ Credit (In days of sales)

 47,00

 35,44

 68,48

 107,83

   Suppliers’ Credit (In days of sales)

 

 0,00

 0,00

 0,00

   Working Capital (In days of sales)

 60,00

-4,54

 25,06

 65,26

   Working Capital Requirement (In days of sales)

 32,00

-32,19

-0,45

 33,19

   Treasury (In days of sales)

 27,00

 5,96

 18,52

 45,14

   Operating Current Assets

 130,00

 103,45

 142,92

 197,67

BALANCE

 

 

 

 

   Working Capital

 323.172,37

-4.861,87

 24.396,91

 91.405,89

   Working Capital Requirement

 174.155,92

-36.139,05

-574,10

 41.680,88

   Treasury

 149.016,45

 5.852,53

 22.367,07

 62.323,01

   Balance Ratio

 2,79

 0,94

 1,42

 2,55

SOLVENCY

 

 

 

 

   Borrowing Ratio

 43,03

 53,27

 72,03

 84,54

   Own / Permanent Funds

 100,00

 51,20

 81,69

 100,00

   Payback Capacity

 0,19

 0,25

 0,38

 0,58

   Long term Indebtedness

 

 0,00

 6,65

 21,43

   Gearing

 175,53

 213,98

 357,47

 646,69

   Financing Basic Ratio

 1,00

 0,99

 1,00

 1,00

   Assets Guarantee

 2,32

 1,13

 1,33

 1,82

LIQUIDITY

 

 

 

 

   General Liquidity

 1,85

 0,97

 1,21

 1,72

   Immediate Liquidity

 0,39

 0,05

 0,17

 0,45


 

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