MIRA
INFORM REPORT
|
Report Date : |
4th
January, 2007 |
IDENTIFICATION
DETAILS
|
Name : |
TOP DIFUSION S.
L. |
|
|
|
|
Registered Office : |
Calle Mari,
35 (Piso Bajo), 08032 Barcelona (Barcelona) |
|
|
|
|
Country : |
Spain |
|
|
|
|
Financials (as on) : |
31.12.2005 |
|
|
|
|
Date of Incorporation : |
07/10/1991 |
|
|
|
|
Legal Form : |
Limited
Liability Company |
|
|
|
|
Line of Business : |
Wholesale
of clothing and footwear |
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 |
Company Name & Address
TOP DIFUSION S. L.
TAX NUMBER
B59896266
Identification and
Characteristics
Tax
Number B59896266
NAME TOP
DIFUSION S. L.
BUSINESS
ADDRESS CALLE MARI, 35
(PISO BAJO)
Postcode 08032
BARCELONA (BARCELONA)
FORMER
ADDRESS CALLE
GARCILASO, 123
Postcode 08027
BARCELONA (BARCELONA)
TELEPHONE 934203222
FAX 934291312
LEGAL
FORM LIMITED
LIABILITY COMPANY
DATE
FOUNDED 07/10/1991
CAPITAL 36.000,00 Euros
NUMBER
OF EMPLOYEES 6
BANKS BSCH.SANT
BOI DE LLOBREGAT; B ZARAGOZANO.BARCELONA;
ACTIVITY 1613300 - Wholesale
of clothing (outerwear)
CNAE 5142 - Wholesale
of clothing and footwear
IMPORT
COMPANY YES
Synthesis
FINANCIAL SITUATION (Year
ending: 31/12/2005)
PROFITABILITY 
4/9 Nil
TREASURY 
7/9 Good
BALANCE
SHEET 
8/9 Very
good
DEBT 
6/9 Medium
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 18.030,36 Max.
SOLVENCY RATING:
14/20 (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 |
678.027,32 |
748.899,54 |
1.139.508,52 |
|
|
ADDED VALUE |
179.186,83 |
179.360,04 |
216.601,53 |
19,01 |
|
BUSINESS RESULT |
15.478,90 |
6.246,91 |
5.936,56 |
0,52 |
|
OWN FUNDS |
77.268,76 |
83.515,67 |
89.452,23 |
|
|
DEBT |
61.720,02 |
99.704,94 |
157.881,97 |
|
|
TOTAL ASSET |
138.988,78 |
183.220,61 |
247.334,20 |
|
The sales of 1.139.508,52
Euros show a change of 52,16% compared with
2.004 . Between 2.003 and 2.004 , this change
was 10,45% .
Added value grew by 20,76%
compared with the previous year. Shareholders equity are 89.452,23
Euros for an indebtedness of 157.881,97 Euros .
The result 5.936,56 Euros
means financial profitability of 6,64% and economic profitability
of 2,40% . This result means growth of -4,97% compared
with the 2.004 .
THE FIGURES FOR THE LAST BALANCE SHEET ARE
RELEVANT:
SOURCE: FROM THE MERCANTILE REGISTER
DATE: 29/11/2006
Comparative Sector Analysis
|
|
Company |
Sector |
Difference |
|
|
(2.005) |
|
|
|
% of PRODUCTION VALUE |
|
|
|
|
SALES |
100,00 |
99,00 |
1,00 |
|
ADDED
VALUE |
19,01 |
19,09 |
-0,08 |
|
BUSINESS
RESULT |
0,52 |
2,31 |
-1,79 |
|
% OF TOTAL ASSETS |
|
|
|
|
OWN
FUNDS |
36,17 |
34,76 |
1,41 |
|
DEBT |
63,83 |
65,24 |
-1,41 |
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 19,01%
s/ the production value, and 0,08% below the mean for the sector.
The company’s business result was
0,52% of the PV, 1,79% below the mean for the sector.
The company’s own resources are 36,17%
, 1,41% above the mean for the sector.
The company’s outside resources are
63,83% , 1,41% 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 |
|
ADMINISTRATOR |
MOYA VALLEJO MARIA DEL CARMEN |
13/02/1997 |
Financial Links
|
Shareholders |
||||
|
Company Name |
|
|
Source |
Information Date |
|
MOYA VALLEJO JUAN ANTONIO |
|
Indet. |
OWN SOURCES |
03/01/2007 |
|
MOYA VALLEJO MARIA DEL CARMEN |
|
Indet. |
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
(2004) |
04/10/2005 |
657453 |
BARCELONA |
|
Registration of accounts
(2003) |
15/11/2004 |
812485 |
BARCELONA |
|
Registration of accounts
(2002) |
30/10/2003 |
739491 |
BARCELONA |
|
Registration of accounts
(2001) |
27/12/2002 |
910073 |
BARCELONA |
|
Registration of accounts
(2000) |
07/11/2001 |
621498 |
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 29/11/2006
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 |
40.315,52 |
94.123,60 |
76.356,80 |
|
|
I. Establishment expenses |
|
|
|
|
|
II. Intangible assets |
1.849,26 |
29.859,96 |
19.723,62 |
|
|
III. Tangible assets |
25.085,15 |
48.502,20 |
40.431,58 |
|
|
IV. Financial assets |
13.381,11 |
15.761,44 |
16.201,60 |
|
|
V. Owners equity |
|
|
|
|
|
VI. Long term trade liabilities |
|
|
|
|
|
C) DEFERRED EXPENSES |
|
4.861,83 |
2.540,20 |
|
|
D) CURRENT ASSETS |
98.673,26 |
84.235,18 |
168.437,20 |
|
|
I. Not paid in shareholder capital |
|
|
|
|
|
II. Inventory |
17.355,84 |
35.764,13 |
40.637,75 |
|
|
III. Debtors |
30.198,48 |
32.685,68 |
84.634,54 |
|
|
IV. Short term financial assets |
17.000,00 |
|
|
|
|
V. Short term owners equity |
|
|
|
|
|
VI. Cash |
34.118,94 |
15.785,37 |
40.853,27 |
|
|
VII. Prepaid expenses and accrued income |
|
|
2.311,64 |
|
|
ASSETS (A + B + C + D) |
138.988,78 |
183.220,61 |
247.334,20 |
Balance Sheet (LIABILITIES)
|
(Figures given in Euros) |
31/12/2003 (12) |
31/12/2004 (12) |
31/12/2005 (12) |
|
|
|
A) SHAREHOLDERS EQUITY |
77.268,76 |
83.515,67 |
89.452,23 |
|
|
I. Capital |
36.000,00 |
36.000,00 |
36.000,00 |
|
|
II. Premium share account |
|
|
|
|
|
III. Revaluation reserve |
|
|
|
|
|
IV. Reserves |
25.789,86 |
41.268,76 |
47.515,67 |
|
|
Capital adjustments in Euros |
60,73 |
60,73 |
60,73 |
|
|
Sundry reserves |
25.729,13 |
41.208,03 |
47.454,94 |
|
|
V. Prior year earnings |
|
|
|
|
|
VI. Prior year profit or losses |
15.478,90 |
6.246,91 |
5.936,56 |
|
|
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 |
2.405,34 |
21.154,29 |
9.066,21 |
|
|
E) SHORT TERM LIABILITIES |
59.314,68 |
78.550,65 |
148.815,76 |
|
|
F) SHORT TERM PROVISIONS FOR LIABILITIES
AND EXPENSES |
|
|
|
|
|
LIABILITIES (A + B + C + D + E + F) |
138.988,78 |
183.220,61 |
247.334,20 |
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 |
409.411,65 |
463.261,69 |
802.862,33 |
|
|
A.3. Labor cost |
112.464,92 |
156.151,08 |
169.213,17 |
|
|
Wages |
97.944,61 |
133.074,48 |
142.087,62 |
|
|
Social security expenses |
14.520,31 |
23.076,60 |
27.125,55 |
|
|
A.3. Assets depreciation |
2.954,86 |
20.426,14 |
18.206,96 |
|
|
A.4. Variance in provision for current
assets |
26.928,86 |
-26.928,00 |
2.561,12 |
|
|
A.5. Other operating costs |
89.428,84 |
106.277,81 |
120.044,66 |
|
|
A.I. OPERATING RESULT
(B.1-A.1-A.2-A.3-A.4-A.5) |
36.838,19 |
29.710,82 |
26.620,28 |
|
|
A.6. Financial expenses |
13.356,83 |
19.647,19 |
23.855,75 |
|
|
Debts with related companies |
3.214,52 |
19.591,10 |
23.408,05 |
|
|
Other companies debts |
10.142,31 |
56,09 |
447,70 |
|
|
A.7. Variation in financial investments
provision |
2.498,07 |
-434,57 |
|
|
|
A.8. Exchange losses |
|
2.750,77 |
|
|
|
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) |
21.967,35 |
8.433,18 |
4.915,13 |
|
|
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) |
145,37 |
490,98 |
3.565,67 |
|
|
A.V. EARNINGS / LOSS BEFORE TAXES
(A.III+A.IV-B.III-B.IV) |
22.112,72 |
8.924,16 |
8.480,80 |
|
|
A.14. Corporate Taxes |
6.633,82 |
2.677,25 |
2.544,24 |
|
|
A.15. Other taxes |
|
|
|
|
|
A.VI. YEAR END RESULT (PROFIT)
(A.V-A.14-A.15) |
15.478,90 |
6.246,91 |
5.936,56 |
|
|
B) INCOMES (B.1 a B.8) |
|
|
|
|
|
B.1. Operating income |
678.027,32 |
748.899,54 |
1.139.508,52 |
|
|
Turnover |
678.027,32 |
748.899,54 |
1.139.508,52 |
|
|
B.I. OPERATING LOSSES
(A.1+A.2+A.3+A.4+A.5-B.1) |
|
|
|
|
|
B.2. Financial Income |
984,06 |
685,75 |
564,63 |
|
|
In affiliated companies |
418,72 |
466,71 |
414,30 |
|
|
Other |
565,34 |
219,04 |
150,33 |
|
|
B.3. Gains on exchange |
|
|
1.585,97 |
|
|
B.II. FINANCIAL LOSSES
(A.6+A.7+A.8-B.2-B.3) |
14.870,84 |
21.277,64 |
21.705,15 |
|
|
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 |
145,37 |
490,98 |
3.565,67 |
|
|
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) |
|
|
|
Main Ratios
|
(Figures given in Euros) |
2.003 (12) |
2.004 (12) |
2.005 (12) |
|
|
|
ACTIVITY |
|
|
|
|
|
Increase of the Sales Figures |
67,03 |
10,45 |
52,16 |
|
|
Assets Turnover |
4,88 |
4,09 |
4,61 |
|
|
Productivity |
1,59 |
1,15 |
1,28 |
|
|
Increase of the Added Value |
71,84 |
0,10 |
20,76 |
|
|
PROFITABILITY |
|
|
|
|
|
Economic Profitability |
11,14 |
3,41 |
2,40 |
|
|
Financial Profitability |
20,03 |
7,48 |
6,64 |
|
|
Financial Expenses |
1,97 |
2,62 |
2,09 |
|
|
BALANCE (IN DAYS OF SALES) |
|
|
|
|
|
Customers’ Credit (In days of sales) |
16,00 |
16,00 |
27,00 |
|
|
Suppliers’ Credit (In days of sales) |
|
|
|
|
|
Working Capital (In days of sales) |
21,00 |
3,00 |
6,00 |
|
|
Working Capital Requirement (In days of
sales) |
0,00 |
0,00 |
0,00 |
|
|
Treasury (In days of sales) |
27,00 |
8,00 |
13,00 |
|
|
BALANCE |
|
|
|
|
|
Working Capital |
39.358,58 |
5.684,53 |
19.621,44 |
|
|
Working Capital Requirement |
-11.760,36 |
-10.100,84 |
-21.231,83 |
|
|
Treasury |
51.118,94 |
15.785,37 |
40.853,27 |
|
|
Balance Ratio |
1,98 |
1,06 |
1,25 |
|
|
SOLVENCY |
|
|
|
|
|
Borrowing Ratio |
44,41 |
54,42 |
63,83 |
|
|
Own / Permanent Funds |
96,98 |
79,79 |
90,80 |
|
|
Payback Capacity |
0,09 |
0,13 |
0,14 |
|
|
LIQUIDITY |
|
|
|
|
|
General Liquidity |
1,66 |
1,07 |
1,13 |
|
|
Immediate Liquidity |
0,86 |
0,20 |
0,28 |
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 |
30,87 |
25,16 |
5,71 |
|
ACCRUED EXPENSES |
1,03 |
0,37 |
0,66 |
|
CURRENT ASSETS |
68,10 |
74,38 |
-6,28 |
|
TOTAL ASSETS |
100,00 |
100,00 |
0,00 |
|
Liabilities |
|||
|
SHAREHOLDERS EQUITY |
36,17 |
34,76 |
1,41 |
|
ACCRUED INCOME |
0,00 |
0,09 |
-0,09 |
|
RISK AND EXPENDITURE
COVER |
0,00 |
0,05 |
-0,05 |
|
LONG-TERM CREDITORS |
3,67 |
11,60 |
-7,93 |
|
SHORT-TERM CREDITORS |
60,17 |
53,48 |
6,69 |
|
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 |
70,46 |
69,22 |
1,24 |
|
Other operation expenses |
10,53 |
11,69 |
-1,15 |
|
Added value |
19,01 |
19,09 |
-0,08 |
|
Labor cost |
14,85 |
13,51 |
1,34 |
|
Gross Economic Result |
4,16 |
5,58 |
-1,42 |
|
Assets depreciation |
1,60 |
1,36 |
0,23 |
|
Variation in provision
for current assets |
0,22 |
0,20 |
0,03 |
|
Net Economic Result |
2,34 |
4,02 |
-1,69 |
|
Financial income |
0,19 |
0,35 |
-0,16 |
|
Financial expenses |
2,09 |
1,34 |
0,75 |
|
Variation in financial
investment provision |
0,00 |
-0,00 |
0,00 |
|
Ordinary Activities
Result |
0,43 |
3,03 |
-2,60 |
|
Extraordinary income |
0,31 |
0,38 |
-0,07 |
|
Extraordinary expenses |
0,00 |
0,17 |
-0,17 |
|
Variation in provision
in fixed assets |
0,00 |
0,01 |
-0,01 |
|
Results before Taxes |
0,74 |
3,23 |
-2,49 |
|
Corporaye taxes |
0,22 |
0,93 |
-0,70 |
|
Net Result |
0,52 |
2,31 |
-1,79 |
|
Assets depreciation |
1,60 |
1,36 |
0,23 |
|
Provisions fund
variation |
0,22 |
0,20 |
0,02 |
|
Net Self-Financing |
2,34 |
3,87 |
-1,53 |
Ratios
|
(Figures given in ) |
Company |
Ptile25 |
Medium |
Ptile75 |
|
|
2.005 |
|
|
|
|
ACTIVITY |
|
|
|
|
|
Increase of the Sales
Figures |
52,16 |
-8,49 |
2,55 |
13,08 |
|
Assets Turnover |
4,61 |
1,12 |
1,65 |
2,29 |
|
Fixed Assets Turnover |
14,44 |
4,25 |
10,94 |
28,11 |
|
Increase of the Added
Value |
20,76 |
-7,36 |
3,23 |
15,72 |
|
PRODUCTIVITY |
|
|
|
|
|
Productivity |
1,28 |
1,18 |
1,35 |
1,65 |
|
Change of Personnel
Costs |
8,36 |
-0,57 |
6,83 |
18,18 |
|
Average Personnel Costs |
28.202,20 |
14.323,15 |
18.665,09 |
25.219,39 |
|
Value Added by Employees |
36.100,26 |
19.433,43 |
26.374,99 |
38.146,13 |
|
CASH FLOW |
|
|
|
|
|
Cash Flow |
26.704,64 |
8.764,47 |
21.001,25 |
45.409,88 |
|
Operating Cash Flow |
47.388,36 |
12.717,75 |
31.620,79 |
67.999,05 |
|
Change in Cash Flow |
3.972,93 |
-29,49 |
-3,93 |
20,22 |
|
PROFITABILITY |
|
|
|
|
|
Economic Profitability |
2,40 |
0,91 |
2,34 |
5,18 |
|
Financial Profitability |
6,64 |
3,93 |
9,69 |
18,58 |
|
Financial Expenses |
2,09 |
0,23 |
0,83 |
1,81 |
|
Gross Economic
Profitability |
19,16 |
4,38 |
7,67 |
12,21 |
|
Gross Financial
Profitability |
52,98 |
14,72 |
29,75 |
54,16 |
|
BALANCE (IN DAYS OF SALES) |
|
|
|
|
|
Customers’ Credit (In
days of sales) |
26,00 |
27,84 |
63,65 |
103,75 |
|
Suppliers’ Credit (In
days of sales) |
|
0,00 |
0,00 |
0,00 |
|
Working Capital (In days
of sales) |
6,00 |
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) |
12,00 |
5,75 |
18,81 |
44,71 |
|
Operating Current Assets |
53,00 |
117,80 |
166,02 |
238,23 |
|
BALANCE |
|
|
|
|
|
Working Capital |
19.621,44 |
12.780,83 |
63.242,83 |
177.900,13 |
|
Working Capital
Requirement |
-21.231,83 |
-21.335,11 |
18.611,73 |
102.587,82 |
|
Treasury |
40.853,27 |
7.968,92 |
31.140,08 |
88.477,27 |
|
Balance Ratio |
1,25 |
1,23 |
2,20 |
5,17 |
|
SOLVENCY |
|
|
|
|
|
Borrowing Ratio |
63,83 |
52,37 |
72,58 |
85,37 |
|
Own / Permanent Funds |
90,80 |
58,54 |
91,21 |
100,00 |
|
Payback Capacity |
0,14 |
0,25 |
0,39 |
0,60 |
|
Long term Indebtedness |
3,67 |
0,00 |
2,81 |
16,25 |
|
Gearing |
276,50 |
209,95 |
364,68 |
683,32 |
|
Financing Basic Ratio |
1,00 |
1,00 |
1,00 |
1,00 |
|
Assets Guarantee |
1,55 |
1,14 |
1,34 |
1,87 |
|
LIQUIDITY |
|
|
|
|
|
General Liquidity |
1,13 |
1,07 |
1,30 |
1,85 |
|
Immediate Liquidity |
0,28 |
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 |
|