MIRA
INFORM REPORT
|
Report Date : |
26.06.2007 |
IDENTIFICATION DETAILS
|
Name : |
QUALICAPS EUROPE S.A. |
|
|
|
|
Registered Office : |
Calle De La Granja (P I |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2005 |
|
|
|
|
Date of Incorporation : |
10/09/1992 |
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
Line of Business : |
Manufacture of basic pharmaceutical products |
RATING & COMMENTS
|
MIRA’s Rating : |
Aa |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
Identification and
Characteristics
|
Tax Number |
A80412836 |
|
NAME |
QUALICAPS EUROPE S.A. |
|
FORMER NAME |
SHIONOGI QUALICAPS SA |
|
BUSINESS ADDRESS |
CALLE DE LA GRANJA (P I |
|
Postcode |
28108 |
|
FORMER ADDRESS |
AVENIDA INDUSTRIA (P I |
|
Postcode |
28108 |
|
URL |
http://www.qualicaps.com |
|
TELEPHONE |
916630800 |
|
FAX |
916630830 |
|
LEGAL FORM |
JOINT STOCK COMPANY |
|
DATE FOUNDED |
10/09/1992 |
|
CAPITAL |
15.626.000,00 Euros |
|
PAID-UP CAPITAL |
15.626.000,00 Euros |
|
NUMBER OF EMPLOYEES |
240 |
|
ACTIVITY |
1254100 - Mfg. of basic
pharmaceutical products |
|
CNAE |
2441 - Manufacture of basic
pharmaceutical products |
|
EXPORT COMPANY |
YES |
|
IMPORT COMPANY |
YES |
|
* Characteristics of the main address |
|
|
According to our investigations
dated 18/10/2005 these premises are owned; with no official
confirmation used as office, factory, warehouse
located in a secondary park of industries . |
|
Synthesis
|
FINANCIAL SITUATION (Year
ending: 31/12/2005) |
||
|
|
|
|
|
PROFITABILITY |
|
Good |
|
TREASURY |
|
Excellent |
|
BALANCE SHEET |
|
Excellent |
|
DEBT |
|
Low |
|
INCIDENTS |
||
|
|
|
|
|
COMMITMENTS |
|
Respected |
|
INCIDENTS |
|
None or Negligible |
|
PREVIOUS EXPERIENCE |
||
|
|
|
|
|
PREVIOUS
EXPERIENCE |
|
Very favourable |
Credit Appraisal
|
CREDIT ACCORDING TO OBJECTIVE DATA (From 0
to 6.000.000,00 Euros): |
|
FAVOURABLE TOWARDS 804.000,00
Max. Euros |
|
SOLVENCY RATING: |
|
(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 |
30.120.141,00 |
33.004.553,00 |
35.829.641,00 |
|
|
|
ADDED VALUE |
15.398.718,00 |
18.739.610,00 |
20.136.089,00 |
56,20 |
|
|
BUSINESS RESULT |
2.395.471,00 |
3.843.623,00 |
4.844.620,00 |
13,52 |
|
|
OWN FUNDS |
33.312.920,00 |
35.953.341,00 |
38.875.963,00 |
|
|
|
DEBT |
5.793.189,00 |
7.147.041,00 |
29.259.594,00 |
|
|
|
TOTAL ASSET |
39.114.239,00 |
43.122.236,00 |
68.419.024,00 |
|
|
|
The sales of 35.829.641,00
Euros show a change of 8,56% compared with
2.004 . Between 2.003 and 2.004 , this
change was 9,58% . |
|||||
|
Added value grew by 7,45%
compared with the previous year. Shareholders equity are 38.875.963,00
Euros for an indebtedness of 29.259.594,00
Euros . |
|||||
|
The result 4.844.620,00
Euros means financial profitability of 12,46% and
economic profitability of 7,08% . This result means growth of
26,04% compared with the 2.004 . |
|||||
|
|
|||||
|
THE FIGURES FOR THE LAST BALANCE SHEET ARE
RELEVANT: |
|||||
|
SOURCE: FROM THE MERCANTILE REGISTER |
|||||
|
DATE: 15/11/2006 |
|||||
|
|
|
||||
|
Results Distribution |
|||||
|
Annual Report Year Source: 2.005 |
|||||
|
Figures given in Euros |
|||||
|
Distribution Base |
|||||
|
Profit and Loss |
4.844.620 |
||||
|
Total of Amounts to be
distributed |
4.844.620 |
||||
|
Distribution a |
|||||
|
Retained earnings |
164.215 |
||||
|
Voluntary Reserve |
4.680.405 |
||||
|
|
|||||
|
Auditors’ opinion: |
|||||
|
FAVOURABLE WITH RESERVATIONS (2.005) |
|||||
|
|
|||||
|
Auditors: |
|||||
|
ERNST & YOUNG S.L. |
|||||
|
|
|
||||
|
Auditing Provisos |
|||||
|
Close Date: 31/12/2005 |
|
||||
|
|
|
||||
|
TAL Y COMO SE INDICA EN LA NOTA 11 DE LA MEMORIA
ADJUNTA, COMO RESULTADO DE LAS ULTIMAS INSPECCIONES FISCALES, LA SOCIEDAD HA
RECIBIDO ACTAS QUE HAN SIDO FIRMADAS EN DISCONFORMIDAD Y RECURRIDAS, NO
HABIENDO REGISTRADO PROVISION ALGUNA PARA CUBRIR ESTOS RIESGOS NI LOS
CORRESPONDIENTES A LOS RESTANTES EJERCICIOS ABIERTOS A INSPECCION. EN
CONSECUENCIA, SIGUIENDO LOS CRITERIOS MANTENIDOS POR LAS AUTORIDADES
FISCALES, EN NUESTRA OPINION, LOS RESULTADOS DEL EJERCICIO, FUNDAMENTALMENTE
POR GASTOS DE EJERCICIOS ANTERIORES, SE MUESTRAN EN EXCESO Y LAS PROVISIONES
PARA RIESGOS Y GASTOS SE MUESTRAN EN DEFECTO POR UN IMPORTE ESTIMADO EN 7.872
MILES DE EUROS. |
|||||
Comparative Sector
Analysis
|
|
Company |
Sector |
Difference |
|
|
(2.005)
|
|
|
|
% of PRODUCTION VALUE |
|
|
|
|
SALES |
99,84 |
96,97 |
2,87 |
|
ADDED
VALUE |
56,11 |
37,26 |
18,85 |
|
BUSINESS
RESULT |
13,50 |
6,78 |
6,72 |
|
% OF TOTAL ASSETS |
|
|
|
|
OWN
FUNDS |
56,82 |
55,24 |
1,58 |
|
DEBT |
42,77 |
44,76 |
-1,99 |
Compared sector (CNAE): 244 - Fabricación
de productos farmacéuticos
Number of companies: 58
Size (Sales Figure): 7.000.000,00 -
40.000.000,00 Euros
The turnover of the company is 2,87% above
the mean for the sector.
The company’s added value was 56,11%
s/ the production value, and 18,85% above the mean for the sector.
The company’s business result was
13,50% of the PV, 6,72% above the mean for the sector.
The company’s own resources are 56,82%
, 1,58% above the mean for the sector.
The company’s outside resources are
42,77% , 1,99% 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 |
|
09/01/2007 |
|
BOARD MEMBER |
HUGILL HERBERT L |
29/09/2006 |
|
BOARD MEMBER |
KAWAHARA HIROSHI |
02/10/2006 |
|
BOARD MEMBER |
TOMIOKA TAKAOMI |
09/01/2007 |
|
BOARD MEMBER |
HARRIS RYAN |
09/01/2007 |
|
SECRETARY |
CASANUEVA NARDIZ RAFAEL |
07/06/2005 |
|
AUDITOR |
ERNST YOUNG S A |
11/10/1993 |
Functional Managers
|
Position |
Surname and name |
|
FINANCIAL MANAGER |
|
|
HUMAN RESOURCES MANAGER |
|
|
PURCHASES MANAGER |
CASTELLANOS ANGELA |
|
EXPORTS MANAGER |
|
|
COMPUTING MANAGER |
|
|
GENERAL MANAGER |
|
Financial Links
|
Shareholders |
||||
|
Company Name |
CIF/Country |
|
Source |
Information Date |
|
SHIONOGI |
PAÍSES BAJOS |
76,92% |
M.REGISTER |
31/12/2005 |
|
SHIONOGI & CO LTD |
JAPÓN |
23,08% |
M.REGISTER |
31/12/2005 |
Proceedings published
in the B.O.R.M.E.
(Official Mercantile
Register Gazette)
|
Proceedings |
Date |
Notice Num. |
Mercantile Reg. |
|
Statement of unipersonality |
07/02/2007 |
072074 |
|
|
Re-elections |
09/01/2007 |
014185 |
|
|
Registration of accounts
(2005) |
20/10/2006 |
795445 |
|
|
Resignations |
02/10/2006 |
475836 |
|
|
Appointments |
02/10/2006 |
475836 |
|
|
Commercial Experience |
|
|
|
|
|
SALES |
|
|
Collection (estimated) |
|
|
Credit sales percentage
100 % |
|
|
|
|
|
Export Percentage: 80% |
|
|
Exports:: |
|
|
Comunidad Europea |
|
|
|
|
|
Suppliers |
International |
|
QUALICAPS CO |
|
|
QUALICAPS INC |
|
|
SHIONOGI QUALICAPS INC |
|
|
SHIONOGI QUALICAPS CO |
|
|
SHIONOGI QUALICAPS CO |
|
|
|
|
|
Total 12 |
|
|
|
|
|
Clients |
International |
|
QUALICAPS CO |
|
|
QUALICAPS INC |
|
|
SHIONOGI QUALICAPS INC |
|
|
SHIONOGI QUALICAPS CO |
|
|
SHIONOGI QUALICAPS INC |
|
|
Total 12 |
|
Bank Entities
|
Entity |
|
|
Town |
|
|
BANCO |
|
|
|
|
|
SUMITOMO MITSUI BANKING CORPORATION |
|
|
JAPON |
|
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 15/11/2006
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 |
17.381.194,00 |
16.198.658,00 |
17.582.225,00 |
|
|
I. Establishment expenses |
|
|
|
|
|
II. Intangible assets |
81.725,00 |
128.119,00 |
105.058,00 |
|
|
Software |
467.070,00 |
479.504,00 |
511.142,00 |
|
|
Leasing |
|
92.782,00 |
92.782,00 |
|
|
Amortization |
-385.345,00 |
-444.167,00 |
-498.866,00 |
|
|
III. Tangible assets |
17.251.717,00 |
16.028.967,00 |
17.439.224,00 |
|
|
Property, plant and equipment |
12.304.785,00 |
12.304.785,00 |
14.056.520,00 |
|
|
Machinery, equipment and other |
15.076.381,00 |
15.976.240,00 |
17.178.095,00 |
|
|
Other property plant and equipment |
10.500.963,00 |
10.656.813,00 |
10.885.482,00 |
|
|
Prepaid expenses on fixed assets |
497.247,00 |
1.119.658,00 |
340.395,00 |
|
|
Other assets |
656.525,00 |
569.510,00 |
611.064,00 |
|
|
Depreciation |
-21.784.184,00 |
-24.598.039,00 |
-25.632.332,00 |
|
|
IV. Financial assets |
47.752,00 |
41.572,00 |
37.943,00 |
|
|
Other loans |
845,00 |
845,00 |
845,00 |
|
|
Long term deposits and guarantees |
46.907,00 |
40.727,00 |
37.098,00 |
|
|
V. Owners equity |
|
|
|
|
|
VI. Long term trade liabilities |
|
|
|
|
|
C) DEFERRED EXPENSES |
|
|
|
|
|
D) CURRENT ASSETS |
21.733.045,00 |
26.923.578,00 |
50.836.799,00 |
|
|
I. Not paid in shareholder capital |
|
|
|
|
|
II. Inventory |
4.687.528,00 |
5.707.437,00 |
5.271.849,00 |
|
|
Raw material inventory |
1.585.253,00 |
2.076.988,00 |
2.363.775,00 |
|
|
Work in Progress |
97.851,00 |
14.835,00 |
127.861,00 |
|
|
Finished goods |
3.039.633,00 |
3.760.674,00 |
2.944.652,00 |
|
|
Provisions |
-35.209,00 |
-145.060,00 |
-164.439,00 |
|
|
III. Debtors |
6.329.553,00 |
5.439.488,00 |
6.957.868,00 |
|
|
Clients |
5.938.576,00 |
5.064.676,00 |
6.617.085,00 |
|
|
Amounts owned by affiliated companies |
300.908,00 |
269.261,00 |
323.921,00 |
|
|
Other debts |
62.599,00 |
68.162,00 |
49.736,00 |
|
|
Labor costs |
8.162,00 |
22.075,00 |
8.177,00 |
|
|
Taxes refunds |
107.922,00 |
253.395,00 |
121.706,00 |
|
|
Provisions |
-88.614,00 |
-238.081,00 |
-162.757,00 |
|
|
IV. Short term financial assets |
10.163.628,00 |
15.460.730,00 |
28.839.399,00 |
|
|
Receivables in affiliated companies |
|
|
25.679.005,00 |
|
|
Short term investment |
10.163.628,00 |
15.460.730,00 |
3.160.394,00 |
|
|
V. Short term owners equity |
|
|
|
|
|
VI. Cash |
498.805,00 |
261.084,00 |
9.703.278,00 |
|
|
VII. Prepaid expenses and accrued income |
53.531,00 |
54.839,00 |
64.405,00 |
|
|
ASSETS (A + B + C + D) |
39.114.239,00 |
43.122.236,00 |
68.419.024,00 |
Balance Sheet
(LIABILITIES)
|
(Figures given in Euros) |
31/12/2003 (12)
|
31/12/2004 (12)
|
31/12/2005 (12)
|
|
|
|
A) SHAREHOLDERS EQUITY |
33.312.920,00 |
35.953.341,00 |
38.875.963,00 |
|
|
I. Capital |
15.626.000,00 |
15.626.000,00 |
15.626.000,00 |
|
|
II. Premium share account |
|
|
|
|
|
III. Revaluation reserve |
1.303.475,00 |
1.303.475,00 |
1.303.475,00 |
|
|
IV. Reserves |
13.987.974,00 |
15.180.243,00 |
17.101.868,00 |
|
|
Retained earnings |
2.337.076,00 |
2.576.623,00 |
2.960.985,00 |
|
|
Other funds |
11.650.583,00 |
12.603.305,00 |
14.140.568,00 |
|
|
Capital adjustments in Euros |
315,00 |
315,00 |
315,00 |
|
|
V. Prior year earnings |
|
|
|
|
|
VI. Prior year profit or losses |
2.395.471,00 |
3.843.623,00 |
4.844.620,00 |
|
|
VII. Dividend paid during the year |
|
|
|
|
|
VIII. Own shares for change in capital |
|
|
|
|
|
B) DEFERRED INCOME |
8.130,00 |
21.854,00 |
283.467,00 |
|
|
Rate difference |
8.130,00 |
21.854,00 |
283.467,00 |
|
|
C) PROVISIONS FOR LIABILITIES AND EXPENSES |
|
|
|
|
|
D) LONG TERM LIABILITIES |
397.497,00 |
146.161,00 |
|
|
|
I. Bonds |
|
|
|
|
|
II. Bank loans |
|
23.958,00 |
|
|
|
Long term bank loans |
|
23.958,00 |
|
|
|
III. Debts with associed and affiliated
companies |
|
|
|
|
|
IV. Other creditors |
397.497,00 |
122.203,00 |
|
|
|
Taxes receivable |
397.497,00 |
122.203,00 |
|
|
|
V. Deferred debts on shares |
|
|
|
|
|
VI. Long term debt with creditor |
|
|
|
|
|
E) SHORT TERM LIABILITIES |
5.395.692,00 |
7.000.880,00 |
29.259.594,00 |
|
|
I. Negotiable bonds |
|
|
|
|
|
II. Bank loans |
|
45.881,00 |
23.958,00 |
|
|
Loans and other debts |
|
45.881,00 |
23.958,00 |
|
|
III. Short term debts with associated and
affiliated companies |
310.805,00 |
935.547,00 |
22.778.991,00 |
|
|
With affiliated companies |
310.805,00 |
935.547,00 |
22.778.991,00 |
|
|
IV. Trade creditors |
3.302.260,00 |
3.800.158,00 |
4.086.041,00 |
|
|
Accounts payable |
298.244,00 |
|
|
|
|
Expenses |
3.004.016,00 |
3.800.158,00 |
4.086.041,00 |
|
|
V. Other non trade payables |
1.782.627,00 |
2.219.294,00 |
2.370.604,00 |
|
|
Government |
1.236.595,00 |
1.418.829,00 |
1.529.449,00 |
|
|
Other debts |
23.197,00 |
57.188,00 |
50.040,00 |
|
|
Accounts receivable |
522.835,00 |
743.277,00 |
791.115,00 |
|
|
VI. Provisions for current assets |
|
|
|
|
|
VII. Accruals and deferred incomes |
|
|
|
|
|
F) SHORT TERM PROVISIONS FOR LIABILITIES
AND EXPENSES |
|
|
|
|
|
LIABILITIES (A + B + C + D + E + F) |
39.114.239,00 |
43.122.236,00 |
68.419.024,00 |
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.16) |
|
|
|
|
|
A.1. Change in stocks of finished goods
and work in progress |
980.997,00 |
|
702.996,00 |
|
|
A.2. Supplies |
6.915.113,00 |
7.610.112,00 |
7.487.575,00 |
|
|
Raw materials consumed |
6.915.113,00 |
7.610.112,00 |
7.487.575,00 |
|
|
A.3. Labor cost |
9.004.540,00 |
9.985.171,00 |
10.838.507,00 |
|
|
Wages |
6.940.851,00 |
7.545.167,00 |
8.116.107,00 |
|
|
Social security expenses |
2.063.689,00 |
2.440.004,00 |
2.722.400,00 |
|
|
A.4. Assets depreciation |
3.141.911,00 |
3.010.766,00 |
2.021.079,00 |
|
|
A.5 Variance in provision for current
assets |
-103.938,00 |
281.196,00 |
16.098,00 |
|
|
Variance in provision for inventory |
-121.425,00 |
109.852,00 |
19.378,00 |
|
|
Variance in provision for bad debts |
17.487,00 |
171.344,00 |
-3.280,00 |
|
|
A.6. Other operating costs |
6.923.646,00 |
7.342.668,00 |
7.558.666,00 |
|
|
External costs |
6.808.888,00 |
7.220.879,00 |
7.407.705,00 |
|
|
Taxes |
114.758,00 |
121.789,00 |
150.961,00 |
|
|
A.I. OPERATING RESULT
(B.1+B.2+B.3+B.4-A.1-A.2-A.3-A.4-A.5-A.6) |
3.356.205,00 |
5.462.477,00 |
7.260.405,00 |
|
|
A.7. Financial expenses |
27.836,00 |
24.924,00 |
87.312,00 |
|
|
Debts with related companies |
27.836,00 |
24.924,00 |
62.813,00 |
|
|
Other companies debts |
|
|
24.499,00 |
|
|
A.8. Variation in financial investments
provision |
|
|
|
|
|
A.9. Exchange losses |
118.707,00 |
84.453,00 |
332.716,00 |
|
|
A.II. POSITIVE FINANCIAL RESULTS
(B.5+B.6+B.7+B.8-A.7-A.8-A.9) |
113.820,00 |
201.564,00 |
71.606,00 |
|
|
A.III. PROFIT FROM ORDINARY ACTIVITIES
(A.I+A.II-B.I-B.II) |
3.470.025,00 |
5.664.041,00 |
7.332.011,00 |
|
|
A.10. Variation in provision in fixed
assets |
|
|
|
|
|
A.11. Losses in fixed assets |
17,00 |
1.763,00 |
222,00 |
|
|
A.12. Losses from shares and bonds |
|
|
|
|
|
A.13. Extraordinary charges |
39.686,00 |
6.513,00 |
45.160,00 |
|
|
A.14. Prior year’s expenses and losses |
|
|
|
|
|
A.IV. POSITIVE EXTRAORDINARY RESULT (B.9+B.10+B.11+B.12+B.13-A.10-A.11-A.12-A.13-A.14) |
|
56.858,00 |
|
|
|
A.V. EARNINGS / LOSS BEFORE TAXES
(A.III+A.IV-B.III-B.IV) |
3.462.958,00 |
5.720.899,00 |
7.296.035,00 |
|
|
A.15. Corporate Taxes |
1.067.487,00 |
1.877.276,00 |
2.451.415,00 |
|
|
A.16. Other taxes |
|
|
|
|
|
A.VI. YEAR END RESULT (PROFIT)
(A.V-A.15-A.16) |
2.395.471,00 |
3.843.623,00 |
4.844.620,00 |
|
|
B) INCOMES (B.1 a B13) |
|
|
|
|
|
B.1. Turnover |
30.120.141,00 |
33.004.553,00 |
35.829.641,00 |
|
|
Sales |
30.120.141,00 |
33.004.553,00 |
35.829.641,00 |
|
|
B.2. Increase in inventory of finished
goods |
|
638.025,00 |
|
|
|
B.3. Expenses capitalized |
|
|
|
|
|
B.4. Other operating income |
98.333,00 |
49.812,00 |
55.685,00 |
|
|
Other incomes |
98.333,00 |
49.812,00 |
55.685,00 |
|
|
B.I. OPERATING LOSSES
(A.1+A.2+A.3+A.4+A.5+A.6-B.1-B.2-B.3-B.4) |
|
|
|
|
|
B.5. Incomes from share |
|
|
|
|
|
B.6. Income from securities |
206.154,00 |
283.102,00 |
244.247,00 |
|
|
Other companies |
206.154,00 |
283.102,00 |
244.247,00 |
|
|
B.7. Other income from interrest |
2.833,00 |
4.647,00 |
125.951,00 |
|
|
From affiliated companies |
|
|
121.997,00 |
|
|
From other companies |
2.833,00 |
4.647,00 |
3.954,00 |
|
|
B.8. Gains on exchange |
51.376,00 |
23.192,00 |
121.436,00 |
|
|
B.II. FINANCIAL LOSSES
(A.7+A.8+A.9-B.5-B.6-B.7-B.8) |
|
|
|
|
|
B.III. LOSSES FROM ORDINARY ACTIVITIES
(B.I+B.II-A.I-A.II) |
|
|
|
|
|
B.9. Gains from disposal of fixed assets |
78,00 |
1.625,00 |
565,00 |
|
|
B.10. Gains from dealing in own shares |
|
|
|
|
|
B.11. Paid in surplus |
|
|
|
|
|
B.12. Extraordinary income |
16.958,00 |
28,00 |
26,00 |
|
|
B.13. Prior year’s income and profits |
15.600,00 |
63.481,00 |
8.815,00 |
|
|
B.IV. EXTRAORDINARY LOSSES (A.10+A.11+A.12+A.13+A.14-B.9-B.10-B.11-B.12-B.13) |
7.067,00 |
|
35.976,00 |
|
|
B.V. LOSS BEFORE TAXES
(B.III+B.IV-A.III-A.IV) |
|
|
|
|
|
B.VI. NET LOSS (B.V+A.15+A.16) |
|
|
|
Main Ratios
|
(Figures given in Euros) |
2.003 (12) |
2.004 (12) |
2.005 (12) |
|
|
|
ACTIVITY |
|
|
|
|
|
Increase of the Sales Figures |
-4,12 |
9,58 |
8,56 |
|
|
Assets Turnover |
0,77 |
0,77 |
0,52 |
|
|
Productivity |
1,71 |
1,88 |
1,86 |
|
|
Increase of the Added Value |
-13,75 |
21,70 |
7,45 |
|
|
PROFITABILITY |
|
|
|
|
|
Economic Profitability |
6,12 |
8,91 |
7,08 |
|
|
Financial Profitability |
7,19 |
10,69 |
12,46 |
|
|
Financial Expenses |
0,09 |
0,08 |
0,24 |
|
|
BALANCE (IN DAYS OF SALES) |
|
|
|
|
|
Customers’ Credit (In days of sales) |
76,00 |
59,00 |
70,00 |
|
|
Suppliers’ Credit (In days of sales) |
151,00 |
196,00 |
180,00 |
|
|
Working Capital (In days of sales) |
195,00 |
217,00 |
217,00 |
|
|
Working Capital Requirement (In days of
sales) |
68,00 |
46,00 |
0,00 |
|
|
Treasury (In days of sales) |
127,00 |
171,00 |
387,00 |
|
|
BALANCE |
|
|
|
|
|
Working Capital |
16.337.353,00 |
19.922.698,00 |
21.577.205,00 |
|
|
Working Capital Requirement |
5.674.920,00 |
4.246.765,00 |
-16.941.514,00 |
|
|
Treasury |
10.662.433,00 |
15.675.933,00 |
38.518.719,00 |
|
|
Balance Ratio |
1,94 |
2,23 |
2,23 |
|
|
SOLVENCY |
|
|
|
|
|
Borrowing Ratio |
14,81 |
16,57 |
42,77 |
|
|
Own / Permanent Funds |
98,80 |
99,54 |
99,28 |
|
|
Payback Capacity |
0,18 |
0,20 |
0,77 |
|
|
LIQUIDITY |
|
|
|
|
|
General Liquidity |
4,03 |
3,85 |
1,74 |
|
|
Immediate Liquidity |
1,98 |
2,25 |
1,32 |
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 |
0,00 |
0,00 |
|
FIXED ASSETS |
25,70 |
43,65 |
-17,95 |
|
ACCRUED EXPENSES |
0,00 |
0,27 |
-0,27 |
|
CURRENT ASSETS |
74,30 |
56,08 |
18,22 |
|
TOTAL ASSETS |
100,00 |
100,00 |
0,00 |
|
Liabilities |
|||
|
SHAREHOLDERS EQUITY |
56,82 |
55,24 |
1,58 |
|
ACCRUED INCOME |
0,41 |
0,90 |
-0,49 |
|
RISK AND EXPENDITURE
COVER |
0,00 |
2,37 |
-2,37 |
|
LONG-TERM CREDITORS |
0,00 |
8,26 |
-8,26 |
|
SHORT-TERM CREDITORS |
42,77 |
33,15 |
9,62 |
|
SHORT-TERM RISK AND
EXPENDITURE COVER |
0,00 |
0,08 |
-0,08 |
|
TOTAL LIABILITIES |
100,00 |
100,00 |
0,00 |
Analytical Account of
Results
|
(Figures given in Percentages) |
Company |
Sector |
Company |
|
|
2.005 |
|
|
|
Net turnover |
99,84 |
96,97 |
2,87 |
|
Other operating income |
0,16 |
3,03 |
-2,87 |
|
Production Value |
100,00 |
100,00 |
0,00 |
|
Operating expenses |
22,82 |
38,96 |
-16,13 |
|
Other operation expenses |
21,06 |
23,79 |
-2,72 |
|
Added value |
56,11 |
37,26 |
18,86 |
|
Labor cost |
30,20 |
21,69 |
8,51 |
|
Gross Economic Result |
25,91 |
15,56 |
10,35 |
|
Assets depreciation |
5,63 |
5,32 |
0,31 |
|
Variation in provision
for current assets |
0,04 |
0,06 |
-0,02 |
|
Net Economic Result |
20,23 |
10,18 |
10,05 |
|
Financial income |
1,37 |
0,85 |
0,52 |
|
Financial expenses |
1,17 |
1,52 |
-0,35 |
|
Variation in financial investment
provision |
0,00 |
-0,00 |
0,00 |
|
Ordinary Activities
Result |
20,43 |
9,52 |
10,91 |
|
Extraordinary income |
0,03 |
0,79 |
-0,76 |
|
Extraordinary expenses |
0,13 |
0,48 |
-0,35 |
|
Variation in provision
in fixed assets |
0,00 |
0,09 |
-0,09 |
|
Results before Taxes |
20,33 |
9,74 |
10,60 |
|
Corporate taxes |
6,83 |
2,96 |
3,87 |
|
Net Result |
13,50 |
6,78 |
6,72 |
|
Assets depreciation |
5,63 |
5,32 |
0,31 |
|
Provisions fund
variation |
0,04 |
0,15 |
-0,11 |
|
Net Self-Financing |
19,18 |
12,25 |
6,93 |
Ratios
|
(Figures given in ) |
Company |
Ptile25 |
Medium |
Ptile75 |
|
|
2.005 |
|
|
|
|
ACTIVITY |
|
|
|
|
|
Increase of the Sales
Figures |
8,56 |
-4,77 |
2,25 |
9,71 |
|
Assets Turnover |
0,52 |
0,80 |
1,04 |
1,42 |
|
Fixed Assets Turnover |
2,04 |
1,73 |
3,00 |
4,77 |
|
Increase of the Added
Value |
7,45 |
-3,76 |
3,95 |
16,02 |
|
PRODUCTIVITY |
|
|
|
|
|
Productivity |
1,86 |
1,31 |
1,74 |
2,12 |
|
Change of Personnel
Costs |
8,55 |
-0,68 |
6,43 |
11,18 |
|
Average Personnel Costs |
46.919,94 |
32.328,99 |
41.121,81 |
48.088,85 |
|
Value Added by Employees |
87.169,22 |
53.793,05 |
66.840,95 |
96.791,50 |
|
CASH FLOW |
|
|
|
|
|
Cash Flow |
6.881.797,00 |
1.102.385,47 |
1.691.437,17 |
2.968.906,41 |
|
Operating Cash Flow |
9.297.582,00 |
1.408.829,46 |
2.050.552,01 |
3.814.741,23 |
|
Change in Cash Flow |
-3,56 |
-13,12 |
4,75 |
22,54 |
|
PROFITABILITY |
|
|
|
|
|
Economic Profitability |
7,08 |
1,87 |
5,88 |
11,76 |
|
Financial Profitability |
12,46 |
5,10 |
10,67 |
21,71 |
|
Financial Expenses |
0,24 |
0,25 |
0,86 |
1,35 |
|
Gross Economic
Profitability |
13,59 |
9,06 |
15,91 |
22,45 |
|
Gross Financial
Profitability |
23,92 |
18,61 |
31,64 |
45,83 |
|
BALANCE (IN DAYS OF SALES) |
|
|
|
|
|
Customers’ Credit (In
days of sales) |
69,00 |
64,78 |
93,41 |
118,72 |
|
Suppliers’ Credit (In
days of sales) |
179,00 |
63,91 |
115,49 |
153,61 |
|
Working Capital (In days
of sales) |
216,00 |
23,87 |
67,61 |
131,38 |
|
Working Capital
Requirement (In days of sales) |
0,00 |
36,83 |
52,91 |
86,27 |
|
Treasury (In days of
sales) |
387,00 |
-22,18 |
7,29 |
81,64 |
|
Operating Current Assets |
510,00 |
147,10 |
203,81 |
271,42 |
|
BALANCE |
|
|
|
|
|
Working Capital |
21.577.205,00 |
709.220,38 |
2.845.267,33 |
7.186.506,75 |
|
Working Capital
Requirement |
-16.941.514,00 |
1.003.547,89 |
2.256.116,41 |
5.198.070,77 |
|
Treasury |
38.518.719,00 |
-810.566,42 |
335.719,74 |
3.336.301,50 |
|
Balance Ratio |
2,23 |
1,20 |
1,65 |
2,43 |
|
SOLVENCY |
|
|
|
|
|
Borrowing Ratio |
42,76 |
30,90 |
49,02 |
63,08 |
|
Own / Permanent Funds |
99,28 |
69,15 |
92,25 |
99,79 |
|
Payback Capacity |
0,77 |
0,20 |
0,35 |
0,55 |
|
Long term Indebtedness |
|
0,00 |
2,88 |
13,51 |
|
Gearing |
175,99 |
144,74 |
196,55 |
270,97 |
|
Financing Basic Ratio |
1,00 |
1,00 |
1,00 |
1,00 |
|
Assets Guarantee |
2,34 |
1,43 |
1,87 |
3,06 |
|
LIQUIDITY |
|
|
|
|
|
General Liquidity |
1,74 |
1,17 |
1,67 |
2,52 |
|
Immediate Liquidity |
1,32 |
0,07 |
0,20 |
0,82 |
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 |
|
This score serves as a reference to assess SC’s credit risk
and to set the amount of credit to be extended. It is calculated from a
composite of weighted scores obtained from each of the major sections of this
report. The assessed factors and their relative weights (as indicated through
%) are as follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)