MIRA INFORM REPORT

 

 

Report Date :

24.01.2007

 

IDENTIFICATION DETAILS

 

Name :

BLUE & BLOUZE SOCIEDAD LIMITADA

 

 

Registered Office :

Poligono  De Picassent. Calle 1, Parcela D-5, Nave, 10 46220  Picassent  (Valencia)

 

 

Country :

Spain

 

 

Financials (as on) :

31.12.2005

 

 

Date of Incorporation :

02/04/1998

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Wholesale of radioelectric appliance

 

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

B96757265

     NAME

BLUE & BLOUZE SOCIEDAD LIMITADA.

      BUSINESS ADDRESS

POLIGONO  DE PICASSENT. CALLE 1, PARCELA D-5, NAVE, 10

    Postcode

46220  PICASSENT  (VALENCIA)

      FORMER ADDRESS

CALLE  MAESTRO ASENSI, 3

    Postcode

46018  VALENCIA  (VALENCIA)

    TELEPHONE 

961221640

    FAX 

961221643

    LEGAL FORM

LIMITED LIABILITY COMPANY

    DATE FOUNDED

02/04/1998

    CAPITAL

48.080,00 Euros

    NUMBER OF EMPLOYEES

8

    ACTIVITY

1615400 - Wholesale of radioelectric appliance

    CNAE

5143 - Wholesale of electrical household appliances and radio and television goods

* Characteristics of the main address

According to our researches dated 07/10/2004 these are  it is a/an local  used as rented  located in a out of the commercial area  and it is located in an area secondary .

 

 

Synthesis  

 

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

 

    PROFITABILITY

4/9       Nil

    TREASURY

9/9       Excellent

    BALANCE SHEET

9/9       Excellent

    DEBT

6/9       Medium

INCIDENTS

 

    COMMITMENTS

9/9       Respected

    INCIDENTS

9/9       None or Negligible

PREVIOUS EXPERIENCE

 

    PREVIOUS EXPERIENCE

8/9       Favourable

 

 

Credit Appraisal

 

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

FAVOURABLE TOWARDS 81.000,00  Max. Euros

SOLVENCY RATING:

15/20 (BASED ON HOMOGENEOUS FORMULATION)

Analysis made on 24/01/2007

 

 

Financial Elements

 

    Figures given in  Euros

 

Balance sheet 2.003 (12)

Balance sheet 2.004  (12)

Balance sheet 2.005  (12)

% Sales  

SALES

3.991.216,27

3.262.110,01

3.223.947,65

 

ADDED VALUE

700.835,81

557.397,16

449.176,73

13,93

BUSINESS RESULT

57.360,76

32.302,33

30.330,06

0,94

OWN FUNDS

442.742,47

475.044,80

505.374,86

 

DEBT

963.279,67

943.157,92

1.248.068,33

 

TOTAL ASSET

1.406.022,14

1.418.202,72

1.753.443,19

 

The sales of  3.223.947,65  Euros  show a change of  -1,17%  compared with  2.004 . Between  2.003  and  2.004 , this change was  -18,27% .

Added value grew by  -19,42%  compared with the previous year. Shareholders equity are  505.374,86  Euros  for an indebtedness of  1.248.068,33  Euros  .

The result  30.330,06  Euros  means financial profitability of  6,00%  and economic profitability of  1,73% . This result means growth of  -6,11%  compared with the  2.004 .

 

THE FIGURES FOR THE LAST BALANCE SHEET ARE RELEVANT:

SOURCE: FROM THE MERCANTILE REGISTER

DATE: 27/11/2006

 

 

Results Distribution

Annual Report Year Source:  2.000

Figures given in  Euros

Distribution Base

  Profit and Loss

96.179,97

  Total of Amounts to be distributed

96.179,97

Distribution a

  Voluntary Reserve

96.179,97

 

Comparative Sector Analysis

 

 

Company

Sector

Difference

 

(2.005)

 

 

% of PRODUCTION VALUE

 

 

 

   SALES

 99,77

 98,86

 0,91

   ADDED VALUE

 13,90

 16,37

-2,47

   BUSINESS RESULT

 0,94

 2,69

-1,75

% OF TOTAL ASSETS

 

 

 

   OWN FUNDS

 28,82

 36,34

-7,52

   DEBT

 71,18

 63,66

 7,52

 

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  0,91% above the mean for the sector.

The company’s added value was  13,90% s/ the production value, and  2,47% below the mean for the sector.

The company’s business result was  0,94% of the PV,  1,75% below the mean for the sector.

The company’s own resources are  28,82% ,  7,52% below the mean for the sector.

The company’s outside resources are  71,18% ,  7,52% 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

ROS FERNANDEZ MANUEL

18/08/1999

 

 

Functional Managers

 

Position

Surname and name

FINANCIAL MANAGER

ROS MANUEL

 

 

 

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

 

Proceedings

Date

Notice Num.

Mercantile Reg.

Registration of accounts  (2005) 

15/11/2006

890358

VALENCIA

Resignations

26/07/2006

382112

VALENCIA

Appointments

26/07/2006

382111

VALENCIA

Appointments

21/10/2005

445346

VALENCIA

Registration of accounts  (2004) 

28/09/2005

576616

VALENCIA

 

 

Bank Entities

 

Entity

Branch

Branch Address

Town

Province

BANCO DE VALENCIA, S.A.

0103

DR.SANCHIS SIVERA, 16.

VALENCIA

VALENCIA

 

 

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 27/11/2006

 

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

130.370,68

100.206,69

73.754,43

 

I. Establishment expenses

 

 

 

 

II. Intangible assets

8.277,99

569,84

689,25

 

III. Tangible assets

112.997,74

90.541,90

63.970,23

 

IV. Financial assets

9.094,95

9.094,95

9.094,95

 

V. Owners equity

 

 

 

 

VI. Long term trade liabilities

 

 

 

 

C) DEFERRED EXPENSES

 

 

 

 

D) CURRENT ASSETS

1.275.651,46

1.317.996,03

1.679.688,76

 

I. Not paid in shareholder capital

 

 

 

 

II. Inventory

1.039.973,32

1.117.604,36

1.168.182,76

 

III. Debtors

108.605,70

119.086,58

268.659,07

 

IV. Short term financial assets

120,20

120,20

320,20

 

V. Short term owners equity

 

 

 

 

VI. Cash

8.467,93

19.248,07

189.380,37

 

VII. Prepaid expenses and accrued income

118.484,31

61.936,82

53.146,36

 

ASSETS (A + B + C + D)

1.406.022,14

1.418.202,72

1.753.443,19

 

 

Balance Sheet (LIABILITIES)

 

(Figures given in  Euros)

31/12/2003 (12)

31/12/2004 (12)

31/12/2005 (12)

 

A) SHAREHOLDERS EQUITY

442.742,47

475.044,80

505.374,86

 

I. Capital

48.080,00

48.080,00

48.080,00

 

II. Premium share account

 

 

 

 

III. Revaluation reserve

 

 

 

 

IV. Reserves

337.301,71

394.662,47

426.964,80

 

Sundry reserves

337.301,71

394.662,47

426.964,80

 

V. Prior year earnings

 

 

 

 

VI. Prior year profit or losses

57.360,76

32.302,33

30.330,06

 

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

963.279,67

943.157,92

1.248.068,33

 

F) SHORT TERM PROVISIONS FOR LIABILITIES AND EXPENSES

 

 

 

 

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

1.406.022,14

1.418.202,72

1.753.443,19

 

 

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

2.570.802,21

2.125.967,02

2.208.288,96

 

A.3. Labor cost

370.666,33

270.113,37

200.064,93

 

Wages

293.486,48

215.845,09

160.465,62

 

Social security expenses

77.179,85

54.268,28

39.599,31

 

A.3. Assets depreciation

34.884,83

31.894,99

26.452,26

 

A.4. Variance in provision for current assets

 

 

 

 

A.5. Other operating costs

719.578,25

578.745,83

574.066,06

 

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

295.284,65

255.388,80

222.659,54

 

A.6. Financial expenses

160.138,79

129.298,15

161.945,06

 

Other companies debts

160.138,79

129.298,15

161.945,06

 

A.7. Variation in financial investments provision

 

 

 

 

A.8. Exchange losses

126.050,16

145.774,49

25.228,36

 

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)

83.782,17

57.820,59

44.097,84

 

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

 

6.882,50

 

 

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)

6.598,15

 

3.123,32

 

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

90.380,32

52.606,71

47.221,16

 

A.14. Corporate Taxes

30.886,56

17.393,57

16.331,57

 

A.15. Other taxes

2.133,00

2.910,81

559,53

 

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

57.360,76

32.302,33

30.330,06

 

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

 

 

 

 

B.1. Operating income

3.991.216,27

3.262.110,01

3.231.531,75

 

Turnover

3.991.216,27

3.262.110,01

3.223.947,65

 

Other operating income

 

 

7.584,10

 

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

 

 

 

 

B.2. Financial Income

12,25

20,94

700,27

 

Other

12,25

20,94

700,27

 

B.3. Gains on exchange

74.674,22

77.483,49

7.911,45

 

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

211.502,48

197.568,21

178.561,70

 

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

6.598,15

1.668,62

3.123,32

 

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)

 

5.213,88

 

 

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

-5,33

-18,27

-1,17

 

Assets Turnover

2,84

2,30

1,84

 

Productivity

1,89

2,06

2,25

 

Increase of the Added Value

82,65

-20,47

-19,41

 

PROFITABILITY

 

 

 

 

Economic Profitability

4,08

2,28

1,73

 

Financial Profitability

12,96

6,80

6,00

 

Financial Expenses

4,01

3,96

5,02

 

BALANCE (IN DAYS OF SALES)

 

 

 

 

Customers’ Credit (In days of sales)

10,00

13,00

30,00

 

Suppliers’ Credit (In days of sales)

 

 

 

 

Working Capital (In days of sales)

28,00

41,00

48,00

 

Working Capital Requirement (In days of sales)

27,00

39,00

27,00

 

Treasury (In days of sales)

1,00

2,00

21,00

 

BALANCE

 

 

 

 

Working Capital

312.371,79

374.838,11

431.620,43

 

Working Capital Requirement

303.783,66

355.469,84

241.919,86

 

Treasury

8.588,13

19.368,27

189.700,57

 

Balance Ratio

3,40

4,74

6,85

 

SOLVENCY

 

 

 

 

Borrowing Ratio

68,51

66,50

71,18

 

Own / Permanent Funds

100,00

100,00

100,00

 

Payback Capacity

0,24

0,29

0,38

 

LIQUIDITY

 

 

 

 

General Liquidity

1,32

1,40

1,35

 

Immediate Liquidity

0,01

0,02

0,15

 


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

 0,02

-0,02

   FIXED ASSETS

 4,21

 21,76

-17,55

   ACCRUED EXPENSES

 0,00

 0,39

-0,39

   CURRENT ASSETS

 95,79

 77,82

 17,97

   TOTAL ASSETS

 100,00

 100,00

 0,00

 

Liabilities

   SHAREHOLDERS EQUITY

 28,82

 36,34

-7,52

   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

 71,18

 55,30

 15,88

   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

 

2.005

 

 

   Net turnover

 99,77

 98,86

 0,90

   Other operating income

 0,23

 1,14

-0,90

   Production Value

 100,00

 100,00

 0,00

   Operating expenses

 68,34

 72,58

-4,24

   Other operation expenses

 17,76

 11,05

 6,71

   Added value

 13,90

 16,37

-2,47

   Labor cost

 6,19

 10,26

-4,07

   Gross Economic Result

 7,71

 6,11

 1,60

   Assets depreciation

 0,82

 1,20

-0,38

   Variation in provision for current assets

 0,00

 0,27

-0,27

   Net Economic Result

 6,89

 4,63

 2,26

   Financial income

 0,27

 0,55

-0,28

   Financial expenses

 5,79

 1,44

 4,35

   Variation in financial investment provision

 0,00

 0,00

-0,00

   Ordinary Activities Result

 1,36

 3,73

-2,37

   Extraordinary income

 0,10

 0,32

-0,22

   Extraordinary expenses

 0,00

 0,19

-0,19

   Variation in provision in fixed assets

 0,00

-0,00

 0,00

   Results before Taxes

 1,46

 3,87

-2,41

   Corporaye taxes

 0,52

 1,17

-0,65

   Net Result

 0,94

 2,69

-1,76

   Assets depreciation

 0,82

 1,20

-0,38

   Provisions fund variation

 0,00

 0,28

-0,28

   Net Self-Financing

 1,76

 4,17

-2,42

 

Ratios

 

(Figures given in )

Company

Ptile25

Medium

Ptile75

 

2.005

 

 

 

ACTIVITY

 

 

 

 

   Increase of the Sales Figures

-1,17

-6,12

 3,81

 13,57

   Assets Turnover

 1,84

 1,31

 1,78

 2,37

   Fixed Assets Turnover

 43,71

 5,70

 12,54

 32,35

   Increase of the Added Value

-19,42

-6,19

 4,59

 16,21

PRODUCTIVITY

 

 

 

 

   Productivity

 2,24

 1,32

 1,56

 2,05

   Change of Personnel Costs

-25,93

 1,58

 9,18

 18,86

   Average Personnel Costs

 25.008,12

 18.053,72

 23.520,82

 31.450,00

   Value Added by Employees

 56.147,09

 28.000,10

 38.672,06

 58.371,37

CASH FLOW

 

 

 

 

   Cash Flow

 56.782,32

 66.552,81

 123.964,12

 216.216,45

   Operating Cash Flow

 249.111,80

 105.033,88

 193.014,24

 322.733,08

   Change in Cash Flow

-11,55

-23,99

 0,12

 24,28

PROFITABILITY

 

 

 

 

   Economic Profitability

 1,73

 1,42

 3,12

 6,27

   Financial Profitability

 6,00

 5,66

 11,27

 19,12

   Financial Expenses

 5,02

 0,37

 0,93

 1,78

   Gross Economic Profitability

 14,21

 5,32

 8,97

 13,68

   Gross Financial Profitability

 49,29

 17,79

 30,41

 48,63

BALANCE (IN DAYS OF SALES)

 

 

 

 

   Customers’ Credit (In days of sales)

 30,00

 44,99

 80,54

 114,48

   Suppliers’ Credit (In days of sales)

 

 0,00

 0,00

 0,00

   Working Capital (In days of sales)

 48,00

 16,02

 36,70

 75,15

   Working Capital Requirement (In days of sales)

 27,00

-4,48

 18,23

 50,38

   Treasury (In days of sales)

 21,00

 4,79

 15,84

 34,84

   Operating Current Assets

 187,00

 121,50

 163,60

 215,88

BALANCE

 

 

 

 

   Working Capital

 431.620,43

 162.491,10

 403.449,51

 804.100,16

   Working Capital Requirement

 241.919,86

-46.803,27

 184.589,29

 543.741,63

   Treasury

 189.700,57

 50.250,00

 163.715,65

 379.357,16

   Balance Ratio

 6,85

 1,38

 2,44

 5,29

SOLVENCY

 

 

 

 

   Borrowing Ratio

 71,18

 52,99

 69,15

 80,92

   Own / Permanent Funds

 100,00

 72,44

 92,64

 100,00

   Payback Capacity

 0,38

 0,24

 0,35

 0,49

   Long term Indebtedness

 

 0,00

 2,26

 10,69

   Gearing

 346,96

 212,72

 324,18

 524,08

   Financing Basic Ratio

 1,00

 1,00

 1,00

 1,00

   Assets Guarantee

 1,40

 1,20

 1,40

 1,86

LIQUIDITY

 

 

 

 

   General Liquidity

 1,35

 1,12

 1,31

 1,72

   Immediate Liquidity

 0,15

 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