MIRA INFORM REPORT

 

 

Report Date :

21st February, 2007

 

IDENTIFICATION DETAILS

 

Name :

TAKOR NUEVO ORIENTE SL

 

 

Registered Office :

Poligono  Industrial Carralero, 7, 28220  Majadahonda  (Madrid)

 

 

Country :

Spain

 

 

Financials (as on) :

31.12.2004

 

 

Date of Incorporation :

20.01.1993

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Wholesale of textile & carpets.

 

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                                     B80504970

NAME                                                TAKOR NUEVO ORIENTE SL

TRADE NAME                                    TAKOR

BUSINESS ADDRESS                        POLIGONO  INDUSTRIAL CARRALERO, 7

Postcode                                          28220  MAJADAHONDA  (MADRID)

FORMER ADDRESS                           AVENIDA  CORDOBA, 21

Postcode                                          28026  MADRID  (MADRID)

URL                                                  http://www.takor.com

TELEPHONE                                      916342236

FAX                                                  916342220

LEGAL FORM                                    LIMITED LIABILITY COMPANY

DATE FOUNDED                                20/01/1993

CAPITAL                                           853.800,00 Euros

NUMBER OF EMPLOYEES                 11

ACTIVITY                                          1613200 - Wholesale of textile & carpets

CNAE                                                5141 - Wholesale of textiles

IMPORT COMPANY                           YES

* Characteristics of the main address

According to our investigations dated 20/02/2007  these premises are  owned; with no official confirmation  used as store  located in a  main  park of industries .

 

 

Synthesis

 

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

                                                                 

    PROFITABILITY                                                                   Negative

    TREASURY                                                                          Excellent

    BALANCE SHEET                                                                 Excellent

    DEBT                                                                                   Low

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 118.002,72  Max. 

 

 

Financial Elements

    

Figures given in  Euros

 

Balance sheet 

2.002 (12)

Balance sheet 

2.003  (12)

Balance sheet 

2.004  (12)

% Sales  

SALES

3.719.713,67

4.846.775,64

5.598.147,25

 

ADDED VALUE

547.662,92

587.761,72

231.846,14

4,14

BUSINESS RESULT

169.157,54

133.055,66

-175.237,35

-3,13

OWN FUNDS

2.082.923,81

2.215.979,45

2.040.742,10

 

DEBT

930.758,68

724.483,94

1.488.218,98

 

TOTAL ASSET

3.013.682,49

2.940.463,39

3.528.961,08

 

 

The sales of  5.598.147,25  Euros  show a change of  15,50%  compared with  2.003 . Between  2.002  and  2.003 , this change was  30,30% .

Added value grew by  -60,55%  compared with the previous year. Shareholders equity are  2.040.742,10  Euros  for an indebtedness of  1.488.218,98  Euros  .

The result  -175.237,35  Euros  means financial profitability of  -8,59%  and economic profitability of  -4,97% . This result means growth of  -231,70%  compared with the  2.003 .

 

THE FIGURES FOR THE LAST BALANCE SHEET ARE RELEVANT:

SOURCE: FROM THE MERCANTILE REGISTER

DATE: 02/11/2005

                                                                                      

Results Distribution

Annual Report Year Source:  2.002

Figures given in  Euros

Distribution Base

  Profit and Loss                                                             169.158

  Total of Amounts to be distributed                              169.158

Distribution a

  Voluntary Reserve                                                         169.158

 

 

Comparative Sector Analysis

 

 

Company

Sector

Difference

 

(2.004)

 

 

% of PRODUCTION VALUE

 

 

 

   SALES

 99,97

 98,86

 1,11

   ADDED VALUE

 4,14

 16,37

-12,23

   BUSINESS RESULT

-3,13

 2,69

-5,82

% OF TOTAL ASSETS

 

 

 

   OWN FUNDS

 57,83

 36,34

 21,49

   DEBT

 42,17

 63,66

-21,49

 

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

Number of companies:   873

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

 

The turnover of the company is  1,11% above the mean for the sector.

The company’s added value was  4,14% s/ the production value, and  12,23% below the mean for the sector.

The company’s business result was  -3,13% of the PV,  5,82% below the mean for the sector.

The company’s own resources are  57,83% ,  21,49% above the mean for the sector.

The company’s outside resources are  42,17% ,  21,49% 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

SOLE ADMINISTRATOR

HAMID HEJAZI MONJAZED

20/03/1998

 

 

Financial Links

 

Shareholders

Company Name

CIF/Country

 

Source

Information Date

HERMOSO MARTINEZ GONZALEZ MARIA DEL AMOR

 

Indet.   

OWN SOURCES

20/02/2007

HEJAZI MONJAZEB HAMID

7496760W

Indet.   

OWN SOURCES

20/02/2007

 

 

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

 

Proceedings

Date

Notice Num.

Mercantile Reg.

Registration of accounts  (2004) 

29/08/2005

274913

MADRID

Registration of accounts  (2003) 

21/09/2004

461953

MADRID

Registration of accounts  (2002) 

18/08/2003

216889

MADRID

Registration of accounts  (2001) 

19/09/2002

414116

MADRID

Registration of accounts  (2000) 

08/01/2002

017580

MADRID

  

 

Remarks for customer

 

Here is our final resport. Even thoudh this company is obliged to file their balance sheets in the Mercantile Register,no official balance sheets are available for 2005. HAMID HEJAZI MONJAZED is the administrator and shareholder of the subject.

 

 

Commercial Experience

 

PURCHASES

Imports::

IRAN TURQUIA INDIA PAQUISTAN

 

 

Bank Entities

 

Entity

Branch

Branch Address

Town

Province

CAJA DE AHORROS Y M.P. DE MADRID

2427

URB. MONTE PRINCIPE, CTRO.CIAL, LOC. 2

BOADILLA DEL MONTE

MADRID

CAJA DE AHORROS Y M.P. DE NAVARRA

 

 

 

 

 

 

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 02/11/2005

 

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

636.186,66

655.844,55

633.880,40

 

I. Establishment expenses

 

 

 

 

II. Intangible assets

19.232,39

25.661,32

19.972,78

 

III. Tangible assets

610.944,15

624.173,11

607.897,50

 

IV. Financial assets

6.010,12

6.010,12

6.010,12

 

V. Owners equity

 

 

 

 

VI. Long term trade liabilities

 

 

 

 

C) DEFERRED EXPENSES

 

360,67

86,73

 

D) CURRENT ASSETS

2.377.495,83

2.284.258,17

2.894.993,95

 

I. Not paid in shareholder capital

 

 

 

 

II. Inventory

1.567.439,57

969.379,07

982.470,50

 

III. Debtors

737.083,19

1.268.157,02

1.321.661,49

 

IV. Short term financial assets

180,30

180,30

180,30

 

V. Short term owners equity

 

 

 

 

VI. Cash

72.792,77

46.541,78

590.681,66

 

VII. Prepaid expenses and accrued income

 

 

 

 

ASSETS (A + B + C + D)

3.013.682,49

2.940.463,39

3.528.961,08

 

 

Balance Sheet (LIABILITIES)

 

(Figures given in  Euros)

31/12/2002 (12)

31/12/2003 (12)

31/12/2004 (12)

 

A) SHAREHOLDERS EQUITY

2.082.923,81

2.215.979,45

2.040.742,10

 

I. Capital

853.800,00

853.800,00

853.800,00

 

II. Premium share account

 

 

 

 

III. Revaluation reserve

 

 

 

 

IV. Reserves

1.059.966,27

1.229.123,79

1.362.179,45

 

Capital adjustments in Euros

17,22

17,22

 

 

Sundry reserves

1.059.949,05

1.229.106,57

1.362.179,45

 

V. Prior year earnings

 

 

 

 

VI. Prior year profit or losses

169.157,54

133.055,66

-175.237,35

 

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

930.758,68

724.483,94

1.488.218,98

 

F) SHORT TERM PROVISIONS FOR LIABILITIES AND EXPENSES

 

 

 

 

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

3.013.682,49

2.940.463,39

3.528.961,08

 

 

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

2.872.891,64

3.892.676,65

4.552.070,39

 

A.3. Labor cost

267.237,90

346.905,44

321.246,06

 

Wages

221.243,13

277.499,98

258.521,36

 

Social security expenses

45.994,77

69.405,46

62.724,70

 

A.3. Assets depreciation

20.709,27

20.893,87

22.360,60

 

A.4. Variance in provision for current assets

 

 

901,79

 

A.5. Other operating costs

299.239,23

366.337,27

815.947,17

 

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

259.715,75

219.962,41

 

 

A.6. Financial expenses

67.326,81

52.946,92

69.221,42

 

Other companies debts

67.326,81

52.946,92

69.221,42

 

A.7. Variation in financial investments provision

 

 

 

 

A.8. Exchange losses

8.311,39

6.391,27

7.944,21

 

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

 

26.388,34

 

 

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

217.323,36

246.350,75

 

 

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

 

60.000,00

2.387,54

 

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)

30.829,96

 

18.261,22

 

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

248.153,32

200.486,97

 

 

A.14. Corporate Taxes

78.995,78

67.431,31

40.768,94

 

A.15. Other taxes

 

 

 

 

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

169.157,54

133.055,66

 

 

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

 

 

 

 

B.1. Operating income

3.719.793,79

4.846.775,64

5.599.863,70

 

Turnover

3.719.713,67

4.846.775,64

5.598.147,25

 

Other operating income

80,12

 

1.716,45

 

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

 

 

112.662,31

 

B.2. Financial Income

3.145,45

21.251,81

11.946,40

 

In affiliated companies

 

 

11.241,00

 

Other

3.145,45

21.251,81

705,40

 

B.3. Gains on exchange

30.100,36

64.474,72

25.151,91

 

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

42.392,39

 

40.067,32

 

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

 

 

152.729,63

 

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

20.377,37

9.628,64

10.221,21

 

B.8. Prior year’s income and profits

10.452,59

4.507,58

10.427,55

 

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

 

45.863,78

 

 

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

 

 

134.468,41

 

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

 

 

175.237,35

 

 

Main Ratios

 

(Figures given in  Euros)

2.002 (12)

2.003 (12)

2.004 (12)

 

ACTIVITY

 

 

 

 

Increase of the Sales Figures

-3,06

30,30

15,50

 

Assets Turnover

1,23

1,65

1,59

 

Productivity

2,05

1,69

0,72

 

Increase of the Added Value

1,13

7,32

-60,55

 

PROFITABILITY

 

 

 

 

Economic Profitability

5,61

4,53

-4,97

 

Financial Profitability

8,12

6,00

-8,59

 

Financial Expenses

1,81

1,09

1,24

 

BALANCE (IN DAYS OF SALES)

 

 

 

 

Customers’ Credit (In days of sales)

71,00

94,00

85,00

 

Suppliers’ Credit (In days of sales)

 

 

 

 

Working Capital (In days of sales)

140,00

116,00

90,00

 

Working Capital Requirement (In days of sales)

133,00

112,00

52,00

 

Treasury (In days of sales)

7,00

3,00

38,00

 

BALANCE

 

 

 

 

Working Capital

1.446.737,15

1.559.774,23

1.406.774,97

 

Working Capital Requirement

1.373.764,08

1.513.052,15

815.913,01

 

Treasury

72.973,07

46.722,08

590.861,96

 

Balance Ratio

3,27

3,38

3,22

 

SOLVENCY

 

 

 

 

Borrowing Ratio

30,88

24,64

42,17

 

Own / Permanent Funds

100,00

100,00

100,00

 

Payback Capacity

0,25

0,15

0,27

 

LIQUIDITY

 

 

 

 

General Liquidity

2,55

3,15

1,95

 

Immediate Liquidity

0,08

0,06

0,40

 

 


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

 0,02

-0,02

   FIXED ASSETS

 17,96

 21,76

-3,80

   ACCRUED EXPENSES

 0,00

 0,39

-0,39

   CURRENT ASSETS

 82,04

 77,82

 4,22

   TOTAL ASSETS

 100,00

 100,00

 0,00

 

Liabilities

   SHAREHOLDERS EQUITY

 57,83

 36,34

 21,49

   ACCRUED INCOME

 0,00

 0,11

-0,11

   RISK AND EXPENDITURE COVER

 0,00

 0,14

-0,14

   LONG-TERM CREDITORS

 0,00

 8,05

-8,05

   SHORT-TERM CREDITORS

 42,17

 55,30

-13,13

   SHORT-TERM RISK AND EXPENDITURE COVER

 0,00

 0,05

-0,05

   TOTAL LIABILITIES

 100,00

 100,00

 0,00

 


Analytical Account of Results

 

(Figures given in Percentages)

Company

Sector

Company

 

2.004

 

 

   Net turnover

 99,97

 98,86

 1,11

   Other operating income

 0,03

 1,14

-1,11

   Production Value

 100,00

 100,00

 0,00

   Operating expenses

 81,29

 72,58

 8,71

   Other operation expenses

 14,57

 11,05

 3,52

   Added value

 4,14

 16,37

-12,23

   Labor cost

 5,74

 10,26

-4,53

   Gross Economic Result

-1,60

 6,11

-7,70

   Assets depreciation

 0,40

 1,20

-0,80

   Variation in provision for current assets

 0,02

 0,27

-0,26

   Net Economic Result

-2,01

 4,63

-6,64

   Financial income

 0,66

 0,55

 0,11

   Financial expenses

 1,38

 1,44

-0,06

   Variation in financial investment provision

 0,00

 0,00

-0,00

   Ordinary Activities Result

-2,73

 3,73

-6,46

   Extraordinary income

 0,37

 0,32

 0,05

   Extraordinary expenses

 0,04

 0,19

-0,14

   Variation in provision in fixed assets

 0,00

-0,00

 0,00

   Results before Taxes

-2,40

 3,87

-6,27

   Corporaye taxes

 0,73

 1,17

-0,44

   Net Result

-3,13

 2,69

-5,82

   Assets depreciation

 0,40

 1,20

-0,80

   Provisions fund variation

 0,02

 0,28

-0,26

   Net Self-Financing

-2,71

 4,17

-6,89

 

Ratios

 

(Figures given in )

Company

Ptile25

Medium

Ptile75

 

2.004

 

 

 

ACTIVITY

 

 

 

 

   Increase of the Sales Figures

 15,50

-6,12

 3,81

 13,57

   Assets Turnover

 1,59

 1,31

 1,78

 2,37

   Fixed Assets Turnover

 8,83

 5,70

 12,54

 32,35

   Increase of the Added Value

-60,55

-6,19

 4,59

 16,21

PRODUCTIVITY

 

 

 

 

   Productivity

 0,72

 1,32

 1,56

 2,05

   Change of Personnel Costs

-7,40

 1,58

 9,18

 18,86

   Average Personnel Costs

 29.204,19

 18.053,72

 23.520,82

 31.450,00

   Value Added by Employees

 21.076,92

 28.000,10

 38.672,06

 58.371,37

CASH FLOW

 

 

 

 

   Cash Flow

-151.974,96

 66.552,81

 123.964,12

 216.216,45

   Operating Cash Flow

-89.399,92

 105.033,88

 193.014,24

 322.733,08

   Change in Cash Flow

-198,72

-23,99

 0,12

 24,28

PROFITABILITY

 

 

 

 

   Economic Profitability

-4,97

 1,42

 3,12

 6,27

   Financial Profitability

-8,59

 5,66

 11,27

 19,12

   Financial Expenses

 1,24

 0,37

 0,93

 1,78

   Gross Economic Profitability

-2,53

 5,32

 8,97

 13,68

   Gross Financial Profitability

-4,38

 17,79

 30,41

 48,63

BALANCE (IN DAYS OF SALES)

 

 

 

 

   Customers’ Credit (In days of sales)

 84,00

 44,99

 80,54

 114,48

   Suppliers’ Credit (In days of sales)

 

 0,00

 0,00

 0,00

   Working Capital (In days of sales)

 90,00

 16,02

 36,70

 75,15

   Working Capital Requirement (In days of sales)

 52,00

-4,48

 18,23

 50,38

   Treasury (In days of sales)

 37,00

 4,79

 15,84

 34,84

   Operating Current Assets

 186,00

 121,50

 163,60

 215,88

BALANCE

 

 

 

 

   Working Capital

 1.406.774,97

 162.491,10

 403.449,51

 804.100,16

   Working Capital Requirement

 815.913,01

-46.803,27

 184.589,29

 543.741,63

   Treasury

 590.861,96

 50.250,00

 163.715,65

 379.357,16

   Balance Ratio

 3,22

 1,38

 2,44

 5,29

SOLVENCY

 

 

 

 

   Borrowing Ratio

 42,17

 52,99

 69,15

 80,92

   Own / Permanent Funds

 100,00

 72,44

 92,64

 100,00

   Payback Capacity

 0,26

 0,24

 0,35

 0,49

   Long term Indebtedness

 

 0,00

 2,26

 10,69

   Gearing

 172,92

 212,72

 324,18

 524,08

   Financing Basic Ratio

 1,00

 1,00

 1,00

 1,00

   Assets Guarantee

 2,37

 1,20

 1,40

 1,86

LIQUIDITY

 

 

 

 

   General Liquidity

 1,94

 1,12

 1,31

 1,72

   Immediate Liquidity

 0,40

 0,06

 0,15

 0,39


 

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