MIRA INFORM REPORT

 

 

Report Date :

4th January, 2007

 

IDENTIFICATION DETAILS

 

Name :

CANALES COMERCIALES MAS MASIA SL.

 

 

Registered Office :

Plaza  Merced, 3, 46001  Valencia  (Valencia)

 

 

Country :

Spain

 

 

Financials (as on) :

31.12.2005

 

 

Date of Incorporation :

25/01/1999

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Wholesale on a fee or contract basis.

 

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 :

Slow but Correct

 

 

Litigation :

Clear

 

 


Company Name

 

CANALES COMERCIALES MAS MASIA SL.

 

 

TAX NUMBER

 

B96833843

 

 

Identification and Characteristics

 

Tax Number                                     B96833843

NAME                                                CANALES COMERCIALES MAS MASIA SL.

TRADE NAME                                    MAS-MASIA

FORMER NAME                                 CANALES COMERCIALES DISTRIBUCIONES PARA EL HOGAR SOCIEDAD LIMITADA.

BUSINESS ADDRESS                        PLAZA  MERCED, 3

Postcode                                          46001  VALENCIA  (VALENCIA)

FORMER ADDRESS                           CALLE  HONORATO JUAN, 4

Postcode                                          46007  VALENCIA  (VALENCIA)

URL                                                  http://www.mas-masia.com

TELEPHONE                                      963941100

FAX                                                  963520633

LEGAL FORM                                    LIMITED LIABILITY COMPANY

DATE FOUNDED                                25/01/1999

CAPITAL                                           18.030,00 Euros

NUMBER OF EMPLOYEES                 5

BANKS                                              B DE SABADELL.VALENCIA; 

ACTIVITY                                          1630000 - Traders

CNAE                                                5110 - Wholesale on a fee or contract basis

EXPORT COMPANY                          YES

IMPORT COMPANY                           YES

 

 

Synthesis

 

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

                                                                 

    PROFITABILITY                                                       4/9       Nil

    TREASURY                                                       6/9       Average

    BALANCE SHEET                                        8/9       Very good

    DEBT                                                                       4/9       Heavy

INCIDENTS

                                                                 

    COMMITMENTS                                      9/9       Respected

    INCIDENTS                                             9/9       None or Negligible

PREVIOUS EXPERIENCE

                                                                 

    PREVIOUS EXPERIENCE                               7/9       Normal

 

 

Credit Appraisal

 

CREDIT ACCORDING TO OBJECTIVE DATA (From 0 to 500.000,00 Euros):

FAVOURABLE TOWARDS 5.000,42  Max. 

SOLVENCY RATING:

11/20 (BASED ON HOMOGENEOUS FORMULATION)

 

 

 

Financial Elements

    

Figures given in  Euros

 

 

Balance sheet 

2.003 (12)

Balance sheet 

2.004  (12)

Balance sheet 

2.005  (12)

% Sales  

SALES

485.056,09

615.722,93

536.351,12

 

ADDED VALUE

44.945,45

74.553,16

61.290,43

11,43

BUSINESS RESULT

6.023,21

3.658,58

-1.597,71

-0,29

OWN FUNDS

14.625,32

18.283,90

16.686,19

 

DEBT

249.978,06

215.049,24

204.295,84

 

TOTAL ASSET

264.603,38

233.333,14

220.982,03

 

 

The sales of  536.351,12  Euros  show a change of  -12,89%  compared with  2.004 . Between  2.003  and  2.004 , this change was  26,94% .

 

Added value grew by  -17,79%  compared with the previous year. Shareholders equity are  16.686,19  Euros  for an indebtedness of  204.295,84  Euros  .

 

The result  -1.597,71  Euros  means financial profitability of  -9,58%  and economic profitability of  -0,72% . This result means growth of  -143,67%  compared with the  2.004 .

 

THE FIGURES FOR THE LAST BALANCE SHEET ARE RELEVANT:

SOURCE: FROM THE MERCANTILE REGISTER

DATE: 27/12/2006

 

 

Comparative Sector Analysis

 

 

Company

Sector

Difference

 

(2.005)

 

 

% of PRODUCTION VALUE

 

 

 

   SALES

 99,86

 97,18

 2,68

   ADDED VALUE

 11,41

 26,05

-14,64

   BUSINESS RESULT

-0,30

 3,79

-4,09

% OF TOTAL ASSETS

 

 

 

   OWN FUNDS

 7,55

 45,02

-37,47

   DEBT

 92,45

 54,98

 37,47

 

Compared sector (CNAE):   511 - Intermediarios del comercio

Number of companies:   1.997

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

 

The turnover of the company is  2,68% above the mean for the sector.

The company’s added value was  11,41% s/ the production value, and  14,64% below the mean for the sector.

The company’s business result was  -0,30% of the PV,  4,09% below the mean for the sector.

The company’s own resources are  7,55% ,  37,47% below the mean for the sector.

The company’s outside resources are  92,45% ,  37,47% 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

MAS MASIA ESCUDERO FRANCISCO DAVID

17/01/2002

 

 

Financial Links

 

Shareholders

Company Name

 

 

Source

Information Date

MAS MASIA ESCUDERO FRANCISCO DAVID

 

100,00%   

OWN SOURCES

03/01/2007

 

 

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

 

Proceedings

Date

Notice Num.

Mercantile Reg.

Registration of accounts  (2005) 

16/10/2006

749986

VALENCIA

Registration of accounts  (2004) 

28/09/2005

576762

VALENCIA

Registration of accounts  (2003) 

01/03/2005

078006

VALENCIA

Statement of unipersonality

11/01/2005

013442

VALENCIA

Change of name

11/01/2005

013442

VALENCIA

 

 

Complementary Information

 

03/01/07 BLOQUE DE INVESTIGACION:

- Direccion social: En PZ. Merced, 3 situado en zona urbana en Valen-

cia, ocupa establecimiento destinado a oficina.

- Realiza operaciones intracomunitarias de venta con Francia y Portu-

gal.

- Realiza operaciones intracomunitarias de compra con Alemania, Fran-

cia, India y Suiza.

- Cuenta con una cartera aproximada de 600 clientes y 10 proveedores.

- Actividad: Venta de articulos de regalo y decoracion.

----------------------------------------------------------------------

El Bloque de Investigacion no esta sujeto a actualizaciones sistemati-

cas. Los datos mostrados fueron aportados por las fuentes consultadas

en la fecha del encabezamiento.

 

 

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 27/12/2006

 

 

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

16.335,12

13.574,90

12.899,94

 

I. Establishment expenses

1.229,93

 

 

 

II. Intangible assets

 

 

 

 

III. Tangible assets

15.105,19

13.574,90

12.899,94

 

IV. Financial assets

 

 

 

 

V. Owners equity

 

 

 

 

VI. Long term trade liabilities

 

 

 

 

C) DEFERRED EXPENSES

 

 

 

 

D) CURRENT ASSETS

248.268,26

219.758,24

208.082,09

 

I. Not paid in shareholder capital

 

 

 

 

II. Inventory

89.456,65

53.018,08

65.136,91

 

III. Debtors

147.551,83

148.110,27

138.270,16

 

IV. Short term financial assets

702,74

 

 

 

V. Short term owners equity

 

 

 

 

VI. Cash

10.557,04

18.629,89

4.675,02

 

VII. Prepaid expenses and accrued income

 

 

 

 

ASSETS (A + B + C + D)

264.603,38

233.333,14

220.982,03

 

 

Balance Sheet (LIABILITIES)

 

(Figures given in  Euros)

31/12/2003 (12)

31/12/2004 (12)

31/12/2005 (12)

 

A) SHAREHOLDERS EQUITY

14.625,32

18.283,90

16.686,19

 

I. Capital

18.030,00

18.030,00

18.030,00

 

II. Premium share account

 

 

 

 

III. Revaluation reserve

 

 

 

 

IV. Reserves

 

 

 

 

V. Prior year earnings

-9.427,89

-3.404,68

253,90

 

VI. Prior year profit or losses

6.023,21

3.658,58

-1.597,71

 

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

249.978,06

215.049,24

204.295,84

 

F) SHORT TERM PROVISIONS FOR LIABILITIES AND EXPENSES

 

 

 

 

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

264.603,38

233.333,14

220.982,03

 

 

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

354.507,03

402.508,95

353.388,94

 

A.3. Labor cost

37.649,60

66.538,31

57.310,20

 

Wages

32.092,38

41.264,09

47.427,72

 

Social security expenses

5.557,22

25.274,22

9.882,48

 

A.3. Assets depreciation

3.631,07

3.343,70

2.306,45

 

A.4. Variance in provision for current assets

131,68

 

 

 

A.5. Other operating costs

85.603,61

138.660,82

122.423,83

 

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

3.533,10

4.671,15

1.673,78

 

A.6. Financial expenses

2.369,57

3.281,11

2.676,58

 

Debts with related companies

2.241,88

2.793,85

 

 

Other companies debts

127,69

487,26

2.676,58

 

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)

1.169,76

1.518,68

 

 

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

 

 

1.490,73

 

A.13. Prior year’s expenses and losses

266,47

 

141,72

 

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)

4.853,45

2.139,90

 

 

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

6.023,21

3.658,58

 

 

A.14. Corporate Taxes

 

 

76,17

 

A.15. Other taxes

 

 

 

 

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

6.023,21

3.658,58

 

 

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

 

 

 

 

B.1. Operating income

485.056,09

615.722,93

537.103,20

 

Turnover

485.056,09

615.722,93

536.351,12

 

Other operating income

 

 

752,08

 

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

 

 

 

 

B.2. Financial Income

6,21

128,64

1,03

 

Other

6,21

 

1,03

 

Gains from investments

 

128,64

 

 

B.3. Gains on exchange

0,02

 

 

 

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

2.363,34

3.152,47

2.675,55

 

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

 

 

1.001,77

 

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

5.119,92

2.139,90

1.112,68

 

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)

 

 

519,77

 

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

 

 

1.521,54

 

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

 

 

1.597,71

 

 

Main Ratios

 

(Figures given in  Euros)

2.003 (12)

2.004 (12)

2.005 (12)

 

ACTIVITY

 

 

 

 

Increase of the Sales Figures

220,91

26,94

-12,89

 

Assets Turnover

1,83

2,64

2,43

 

Productivity

1,19

1,12

1,07

 

Increase of the Added Value

259,53

65,88

-17,79

 

PROFITABILITY

 

 

 

 

Economic Profitability

2,28

1,57

-0,72

 

Financial Profitability

41,18

20,01

-9,57

 

Financial Expenses

0,49

0,53

0,50

 

BALANCE (IN DAYS OF SALES)

 

 

 

 

Customers’ Credit (In days of sales)

110,00

87,00

93,00

 

Suppliers’ Credit (In days of sales)

 

 

 

 

Working Capital (In days of sales)

0,00

3,00

3,00

 

Working Capital Requirement (In days of sales)

0,00

0,00

0,00

 

Treasury (In days of sales)

8,00

11,00

3,00

 

BALANCE

 

 

 

 

Working Capital

-1.709,80

4.709,00

3.786,25

 

Working Capital Requirement

-12.969,58

-13.920,89

-888,77

 

Treasury

11.259,78

18.629,89

4.675,02

 

Balance Ratio

0,90

1,35

1,29

 

SOLVENCY

 

 

 

 

Borrowing Ratio

94,47

92,16

92,45

 

Own / Permanent Funds

100,00

100,00

100,00

 

Payback Capacity

0,51

0,35

0,38

 

LIQUIDITY

 

 

 

 

General Liquidity

0,99

1,02

1,02

 

Immediate Liquidity

0,05

0,09

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

 0,13

-0,13

   FIXED ASSETS

 5,84

 43,38

-37,54

   ACCRUED EXPENSES

 0,00

 0,47

-0,47

   CURRENT ASSETS

 94,16

 56,02

 38,14

   TOTAL ASSETS

 100,00

 100,00

 0,00

 

Liabilities

   SHAREHOLDERS EQUITY

 7,55

 45,02

-37,47

   ACCRUED INCOME

 0,00

 0,20

-0,20

   RISK AND EXPENDITURE COVER

 0,00

 0,13

-0,13

   LONG-TERM CREDITORS

 0,00

 14,69

-14,69

   SHORT-TERM CREDITORS

 92,45

 39,85

 52,60

   SHORT-TERM RISK AND EXPENDITURE COVER

 0,00

 0,11

-0,11

   TOTAL LIABILITIES

 100,00

 100,00

 0,00

 

 

Analytical Account of Results

 

(Figures given in Percentages)

Company

Sector

Company

 

2.005

 

 

   Net turnover

 99,86

 97,18

 2,68

   Other operating income

 0,14

 2,82

-2,68

   Production Value

 100,00

 100,00

 0,00

   Operating expenses

 65,80

 56,93

 8,87

   Other operation expenses

 22,79

 17,02

 5,77

   Added value

 11,41

 26,05

-14,64

   Labor cost

 10,67

 17,56

-6,89

   Gross Economic Result

 0,74

 8,49

-7,75

   Assets depreciation

 0,43

 2,27

-1,84

   Variation in provision for current assets

 0,00

 0,19

-0,19

   Net Economic Result

 0,31

 6,03

-5,71

   Financial income

 0,00

 0,43

-0,42

   Financial expenses

 0,50

 1,16

-0,66

   Variation in financial investment provision

 0,00

-0,02

 0,02

   Ordinary Activities Result

-0,19

 5,32

-5,50

   Extraordinary income

 0,21

 0,46

-0,25

   Extraordinary expenses

 0,30

 0,28

 0,03

   Variation in provision in fixed assets

 0,00

 0,00

-0,00

   Results before Taxes

-0,28

 5,49

-5,78

   Corporaye taxes

 0,01

 1,70

-1,69

   Net Result

-0,30

 3,79

-4,09

   Assets depreciation

 0,43

 2,27

-1,84

   Provisions fund variation

 0,00

 0,17

-0,17

   Net Self-Financing

 0,13

 6,23

-6,10

 

Ratios

 

(Figures given in )

Company

Ptile25

Medium

Ptile75

 

2.005

 

 

 

ACTIVITY

 

 

 

 

   Increase of the Sales Figures

-12,89

-11,20

 2,56

 16,14

   Assets Turnover

 2,43

 0,79

 1,40

 2,24

   Fixed Assets Turnover

 41,58

 1,97

 5,76

 16,52

   Increase of the Added Value

-17,79

-11,56

 2,49

 16,15

PRODUCTIVITY

 

 

 

 

   Productivity

 1,07

 1,19

 1,41

 1,84

   Change of Personnel Costs

-13,87

-1,36

 6,57

 20,52

   Average Personnel Costs

 11.462,04

 15.433,74

 21.154,72

 31.402,92

   Value Added by Employees

 12.258,09

 21.805,34

 32.586,91

 49.945,54

CASH FLOW

 

 

 

 

   Cash Flow

 708,74

 7.587,76

 19.022,95

 41.750,09

   Operating Cash Flow

 3.980,23

 9.951,66

 25.992,83

 59.705,01

   Change in Cash Flow

-89,88

-34,83

-6,15

 20,67

PROFITABILITY

 

 

 

 

   Economic Profitability

-0,72

 1,20

 3,67

 8,88

   Financial Profitability

-9,58

 4,49

 12,56

 25,72

   Financial Expenses

 0,50

 0,06

 0,54

 1,67

   Gross Economic Profitability

 1,80

 5,77

 10,51

 19,10

   Gross Financial Profitability

 23,85

 16,63

 36,09

 66,96

BALANCE (IN DAYS OF SALES)

 

 

 

 

   Customers’ Credit (In days of sales)

 92,00

 31,09

 72,37

 126,81

   Suppliers’ Credit (In days of sales)

 

 0,00

 0,00

 0,00

   Working Capital (In days of sales)

 2,00

 2,82

 38,91

 106,44

   Working Capital Requirement (In days of sales)

 0,00

-42,35

-0,57

 39,76

   Treasury (In days of sales)

 3,00

 9,11

 33,04

 88,17

   Operating Current Assets

 139,00

 103,55

 163,13

 263,65

BALANCE

 

 

 

 

   Working Capital

 3.786,25

 2.184,73

 31.334,52

 104.692,43

   Working Capital Requirement

-888,77

-30.374,29

-301,20

 37.890,70

   Treasury

 4.675,02

 6.922,09

 24.969,52

 70.531,13

   Balance Ratio

 1,29

 1,04

 1,65

 3,94

SOLVENCY

 

 

 

 

   Borrowing Ratio

 92,45

 40,98

 65,20

 82,02

   Own / Permanent Funds

 100,00

 58,63

 92,55

 100,00

   Payback Capacity

 0,38

 0,22

 0,38

 0,68

   Long term Indebtedness

 

 0,00

 2,71

 20,43

   Gearing

 1.324,34

 169,44

 287,33

 556,24

   Financing Basic Ratio

 1,00

 1,00

 1,00

 1,00

   Assets Guarantee

 1,08

 1,16

 1,45

 2,32

LIQUIDITY

 

 

 

 

   General Liquidity

 1,02

 1,02

 1,33

 2,28

   Immediate Liquidity

 0,02

 0,08

 0,32

 0,92

 


 

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