MIRA INFORM REPORT

 

 

Report Date :

7th March, 2007

                                                         

IDENTIFICATION DETAILS

 

Name :

MARROQUINERIA VLADY S.L.

 

 

Registered Office :

Pol.Ind.El Salvador, 30400  Caravaca De La Cruz  (Murcia)

 

 

Country :

Spain

 

 

Financials (as on) :

31.12.2002

 

 

Date of Incorporation :

02.10.2001

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Wholesale of clothing and footwear.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Unfavourable & favourable factors carry similar weight in credit consideration. Capability to overcome financial difficulties seems comparatively below average/normal.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 


 

Identification and Characteristics

 

Tax Number                                     B73151029

NAME                                                MARROQUINERIA VLADY S.L.

TRADE NAME                                    THE TRUE BAG COMPANY

BUSINESS ADDRESS                        POL.IND.EL SALVADOR

Postcode                                          30400  CARAVACA DE LA CRUZ  (MURCIA)

FORMER ADDRESS                           CARRETERA  GRANADA KM 55

Postcode                                          30400  CARAVACA DE LA CRUZ  (MURCIA)

TELEPHONE                                      968703036

FAX                                                  968701071

LEGAL FORM                                    LIMITED LIABILITY COMPANY

DATE FOUNDED                                02/10/2001

CAPITAL                                           6.010,12 Euros

NUMBER OF EMPLOYEES                 5

ACTIVITY                                          1613400 - Wholesale of footwear, furrier , etc.

CNAE                                                5142 - Wholesale of clothing and footwear

* Characteristics of the main address

According to our investigations dated 06/03/2007  these premises are  used as store  located in a  main   .

 

 

Synthesis

 

INCIDENTS

                                                                 

    COMMITMENTS                                                                   Respected

    INCIDENTS                                                                          None or Negligible

PREVIOUS EXPERIENCE

                                                                 

    PREVIOUS EXPERIENCE                                                      Calls for certain reserves

 

 

Credit Appraisal

 

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

FAVOURABLE TOWARDS 1.202,02  Max. 

 

 

Financial Elements

    

Figures given in  Euros

 

Balance sheet 2.001 (3)

Balance sheet 2.002  (12)

SALES

100.484,71

1.117.029,25

ADDED VALUE

-38.432,81

40.427,22

BUSINESS RESULT

-28.512,21

28.324,68

OWN FUNDS

-22.502,09

5.822,58

DEBT

657.452,53

629.955,80

TOTAL ASSET

634.950,44

635.778,38

 

THE FIGURES FOR THE LAST BALANCE SHEET ARE RELEVANT:

SOURCE: FROM THE MERCANTILE REGISTER

DATE: 13/02/2004

                                                                                      

Results Distribution

Annual Report Year Source:  2.002

Figures given in  Euros

Distribution Base

  Profit and Loss                                                             28.325

  Total of Amounts to be distributed                              28.325

Distribution a

  Prior years losses                                                         28.325

 

 

Comparative Sector Analysis

 

 

Company

Sector

Difference

 

(2.002)

 

 

% of PRODUCTION VALUE

 

 

 

   SALES

 100,00

 99,00

 1,00

   ADDED VALUE

 3,62

 19,09

-15,47

   BUSINESS RESULT

 2,54

 2,31

 0,23

% OF TOTAL ASSETS

 

 

 

   OWN FUNDS

 0,92

 34,76

-33,84

   DEBT

 99,08

 65,24

 33,84

 

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  3,62% s/ the production value, and  15,47% below the mean for the sector.

The company’s business result was  2,54% of the PV,  0,23% above the mean for the sector.

The company’s own resources are  0,92% ,  33,84% below the mean for the sector.

The company’s outside resources are  99,08% ,  33,84% 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

ADMINISTRATOR

MARIN PEREZ JUAN RAMON

19/11/2001

ADMINISTRATOR

MARIN LAG JOSE MANUEL

19/11/2001

ADMINISTRATOR

MARIN LAG LAURA PILAR

19/11/2001

 

 

Financial Links

 

Shareholders

Company Name

 

 

Source

Information Date

MARIN LAG JOSE MANUEL

 

Major.   

OWN SOURCES

06/03/2007

MARIN LAG LAURA PILAR

 

Indet.   

OWN SOURCES

06/03/2007

MARIN PEREZ JUAN RAMON

 

Indet.   

OWN SOURCES

06/03/2007

 

 

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

 

Proceedings

Date

Notice Num.

Mercantile Reg.

Change of adress

11/06/2004

268173

MURCIA

Registration of accounts  (2002) 

05/11/2003

788831

MURCIA

Registration of accounts  (2001) 

14/10/2002

588010

MURCIA

Establishment

19/11/2001

419836

MURCIA

Appointments

19/11/2001

419836

MURCIA

 

 

Remarks for customer

 

The address included in your enquiry (Ctra.de Granada 55 30400 CARAVACA DE LA CRUZ) belongs to a previous address.

 

Brands, Signs and Commercial Names

 

Prevailing Brands

Name:

THE TRUE BAG COMPANY

Kind of Brand:

JOINT

File:

M2644172

Request Date:

31/03/2005

Bulletin Date:

Bulletin Date:

Current situation:

APPROVED REGISTER

Types:  18  

 

Name:

VLADY

Kind of Brand:

JOINT

File:

M2564049

Request Date:

27/10/2003

Bulletin Date:

Bulletin Date:

Current situation:

APPROVED REGISTER

Types:  18  

 

Name:

NA NIEVES ARCE

Kind of Brand:

JOINT

File:

M2432388

Request Date:

23/10/2001

Bulletin Date:

Bulletin Date:

Current situation:

APPROVED REGISTER

Types:  18  

 

Prevailing Commercial Names

Name:

THE TRUE BAG COMPANY

Kind of Brand:

JOINT

File:

N260876

Request Date:

31/03/2005

Bulletin Date:

Bulletin Date:

Current situation:

CONCESSION WITH MODIFICATIONS

Types:  35  

 

Name:

NE VLADY

Kind of Brand:

JOINT

File:

N250541

Request Date:

01/10/2002

Bulletin Date:

Bulletin Date:

Current situation:

APPROVED REGISTER

Types:  18  

 

Total Marcas: 5

 

 

Branches

 

Road

Postal Code

Town

Province

IND EL SALVADOR

30400

CARAVACA DE LA CRUZ

MURCIA

 

  

Bank Entities

 

Entity

 

 

Town

 

CAJA DE AHORROS DE MURCIA

 

 

CARAVACA DE LA CRUZ

 

BANCO BILBAO VIZCAYA ARGENTARIA, S.A.

 

 

 

 

BANCO ESPAŃOL DE CREDITO, S.A.

 

 

 

 

BANCO SANTANDER CENTRAL HISPANO, S.A.

 

 

 

 

 

 

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 13/02/2004

 

Balance Sheet (ASSETS)

 

(Figures given in  Euros)

31/12/2001 (3)

31/12/2002 (12)

 

A) DUE FROM SHAREHOLDERS FOR UNCALLED CAPITAL

 

 

 

B) FIXED ASSETS

1.250,28

7.423,11

 

I. Establishment expenses

 

 

 

II. Intangible assets

 

4.475,89

 

III. Tangible assets

1.250,28

2.107,22

 

IV. Financial assets

 

840,00

 

V. Owners equity

 

 

 

VI. Long term trade liabilities

 

 

 

C) DEFERRED EXPENSES

 

 

 

D) CURRENT ASSETS

633.700,16

628.355,27

 

I. Not paid in shareholder capital

 

 

 

II. Inventory

371.587,30

436.488,32

 

III. Debtors

168.926,97

188.136,74

 

IV. Short term financial assets

 

 

 

V. Short term owners equity

 

3.730,21

 

VI. Cash

93.185,89

 

 

VII. Prepaid expenses and accrued income

 

 

 

ASSETS (A + B + C + D)

634.950,44

635.778,38

 

 

Balance Sheet (LIABILITIES)

 

(Figures given in  Euros)

31/12/2001 (3)

31/12/2002 (12)

 

A) SHAREHOLDERS EQUITY

-22.502,09

5.822,58

 

I. Capital

6.010,12

6.010,12

 

II. Premium share account

 

 

 

III. Revaluation reserve

 

 

 

IV. Reserves

 

 

 

V. Prior year earnings

 

-28.512,22

 

VI. Prior year profit or losses

-28.512,21

28.324,68

 

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

657.452,53

629.955,80

 

F) SHORT TERM PROVISIONS FOR LIABILITIES AND EXPENSES

 

 

 

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

634.950,44

635.778,38

 

 

 

Profit and Loss Account

 

(Figures given in  Euros)

31/12/2001 (3)

31/12/2002 (12)

 

A) EXPENSES (A.1 a A.15)

 

 

 

A.1 Operating Expenses

125.198,72

886.160,05

 

A.3. Labor cost

5.416,10

43.353,35

 

Wages

5.067,18

38.956,19

 

Social security expenses

348,92

4.397,16

 

A.3. Assets depreciation

 

682,81

 

A.4. Variance in provision for current assets

 

 

 

A.5. Other operating costs

13.718,80

190.441,98

 

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

 

 

 

A.6. Financial expenses

16,03

11.141,56

 

Debts with related companies

 

11.141,56

 

Other companies debts

16,03

 

 

A.7. Variation in financial investments provision

 

 

 

A.8. Exchange losses

 

1.849,70

 

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

 

31.639,43

 

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

 

28.030,49

 

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)

 

294,19

 

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

 

28.324,68

 

A.14. Corporate Taxes

-15.352,73

 

 

A.15. Other taxes

 

 

 

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

 

28.324,68

 

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

 

 

 

B.1. Operating income

100.484,71

1.117.029,25

 

Turnover

100.484,71

1.117.029,25

 

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

43.848,91

3.608,94

 

B.2. Financial Income

 

21,13

 

In affiliated companies

 

20,70

 

Other

 

0,43

 

B.3. Gains on exchange

 

44.609,56

 

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

16,03

 

 

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

43.864,94

 

 

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

 

294,19

 

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)

43.864,94

 

 

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

28.512,21

 

 

 

 

Main Ratios

 

(Figures given in  Euros)

2.001 (3)

2.002 (12)

 

ACTIVITY

 

 

 

Increase of the Sales Figures

 

 

 

Assets Turnover

0,16

1,76

 

Productivity

-7,10

0,93

 

Increase of the Added Value

 

 

 

PROFITABILITY

 

 

 

Economic Profitability

-4,49

4,46

 

Financial Profitability

126,71

486,46

 

Financial Expenses

0,02

1,00

 

BALANCE (IN DAYS OF SALES)

 

 

 

Customers’ Credit (In days of sales)

605,00

61,00

 

Suppliers’ Credit (In days of sales)

 

 

 

Working Capital (In days of sales)

0,00

0,00

 

Working Capital Requirement (In days of sales)

0,00

0,00

 

Treasury (In days of sales)

334,00

 

 

BALANCE

 

 

 

Working Capital

-23.752,37

-1.600,53

 

Working Capital Requirement

-116.938,26

-1.600,53

 

Treasury

93.185,89

 

 

Balance Ratio

-18,00

0,78

 

SOLVENCY

 

 

 

Borrowing Ratio

103,54

99,08

 

Own / Permanent Funds

100,00

100,00

 

Payback Capacity

6,54

0,56

 

LIQUIDITY

 

 

 

General Liquidity

0,96

1,00

 

Immediate Liquidity

0,14

 

 


Sectorial Analysis

 

 

Summary of Assets, Liability & Equity

 

(Figures given in Percentages)

Company

Sector

Company

 

2.002

 

 

 

Assets

   DUE FROM SHAREHOLDERS FOR UNCALLED CAPITAL

 0,00

 0,08

-0,08

   FIXED ASSETS

 1,17

 25,16

-23,99

   ACCRUED EXPENSES

 0,00

 0,37

-0,37

   CURRENT ASSETS

 98,83

 74,38

 24,45

   TOTAL ASSETS

 100,00

 100,00

 0,00

 

Liabilities

   SHAREHOLDERS EQUITY

 0,92

 34,76

-33,84

   ACCRUED INCOME

 0,00

 0,09

-0,09

   RISK AND EXPENDITURE COVER

 0,00

 0,05

-0,05

   LONG-TERM CREDITORS

 0,00

 11,60

-11,60

   SHORT-TERM CREDITORS

 99,08

 53,48

 45,60

   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

 

2.002

 

 

   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

 79,33

 69,22

 10,11

   Other operation expenses

 17,05

 11,69

 5,36

   Added value

 3,62

 19,09

-15,47

   Labor cost

 3,88

 13,51

-9,63

   Gross Economic Result

-0,26

 5,58

-5,85

   Assets depreciation

 0,06

 1,36

-1,30

   Variation in provision for current assets

 0,00

 0,20

-0,20

   Net Economic Result

-0,32

 4,02

-4,35

   Financial income

 4,00

 0,35

 3,65

   Financial expenses

 1,16

 1,34

-0,18

   Variation in financial investment provision

 0,00

-0,00

 0,00

   Ordinary Activities Result

 2,51

 3,03

-0,52

   Extraordinary income

 0,03

 0,38

-0,36

   Extraordinary expenses

 0,00

 0,17

-0,17

   Variation in provision in fixed assets

 0,00

 0,01

-0,01

   Results before Taxes

 2,54

 3,23

-0,70

   Corporaye taxes

 0,00

 0,93

-0,93

   Net Result

 2,54

 2,31

 0,23

   Assets depreciation

 0,06

 1,36

-1,30

   Provisions fund variation

 0,00

 0,20

-0,20

   Net Self-Financing

 2,60

 3,87

-1,28

 

 

Ratios

 

(Figures given in )

Company

Ptile25

Medium

Ptile75

 

2.002

 

 

 

ACTIVITY

 

 

 

 

   Increase of the Sales Figures

 

-8,49

 2,55

 13,08

   Assets Turnover

 1,76

 1,12

 1,65

 2,29

   Fixed Assets Turnover

 150,48

 4,25

 10,94

 28,11

   Increase of the Added Value

 

-7,36

 3,23

 15,72

PRODUCTIVITY

 

 

 

 

   Productivity

 0,93

 1,18

 1,35

 1,65

   Change of Personnel Costs

 

-0,57

 6,83

 18,18

   Average Personnel Costs

 14.451,12

 14.323,15

 18.665,09

 25.219,39

   Value Added by Employees

 13.475,74

 19.433,43

 26.374,99

 38.146,13

CASH FLOW

 

 

 

 

   Cash Flow

 29.007,49

 8.764,47

 21.001,25

 45.409,88

   Operating Cash Flow

-2.926,13

 12.717,75

 31.620,79

 67.999,05

   Change in Cash Flow

 

-29,49

-3,93

 20,22

PROFITABILITY

 

 

 

 

   Economic Profitability

 4,46

 0,91

 2,34

 5,18

   Financial Profitability

 486,46

 3,93

 9,69

 18,58

   Financial Expenses

 1,00

 0,23

 0,83

 1,81

   Gross Economic Profitability

-0,46

 4,38

 7,67

 12,21

   Gross Financial Profitability

-50,26

 14,72

 29,75

 54,16

BALANCE (IN DAYS OF SALES)

 

 

 

 

   Customers’ Credit (In days of sales)

 60,00

 27,84

 63,65

 103,75

   Suppliers’ Credit (In days of sales)

 

 0,00

 0,00

 0,00

   Working Capital (In days of sales)

 0,00

 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)

 

 5,75

 18,81

 44,71

   Operating Current Assets

 202,00

 117,80

 166,02

 238,23

BALANCE

 

 

 

 

   Working Capital

-1.600,53

 12.780,83

 63.242,83

 177.900,13

   Working Capital Requirement

-1.600,53

-21.335,11

 18.611,73

 102.587,82

   Treasury

 

 7.968,92

 31.140,08

 88.477,27

   Balance Ratio

 0,78

 1,23

 2,20

 5,17

SOLVENCY

 

 

 

 

   Borrowing Ratio

 99,08

 52,37

 72,58

 85,37

   Own / Permanent Funds

 100,00

 58,54

 91,21

 100,00

   Payback Capacity

 0,56

 0,25

 0,39

 0,60

   Long term Indebtedness

 

 0,00

 2,81

 16,25

   Gearing

 10.919,19

 209,95

 364,68

 683,32

   Financing Basic Ratio

 1,00

 1,00

 1,00

 1,00

   Assets Guarantee

 1,01

 1,14

 1,34

 1,87

LIQUIDITY

 

 

 

 

   General Liquidity

 1,00

 1,07

 1,30

 1,85

   Immediate Liquidity

 

 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

 

 

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%)

 

 

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