MIRA
INFORM REPORT
|
Report Date : |
27.09.2007 |
IDENTIFICATION DETAILS
|
Name : |
REYTEX IMPORTACIONES SL. |
|
|
|
|
Registered Office : |
Calle Destornillador, 74 - |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2005 |
|
|
|
|
Date of Incorporation : |
30/12/2003 |
|
|
|
|
Legal Form : |
Limited Liability Company |
|
|
|
|
Line of Business : |
Wholesale of clothing (outerwear). Wholesale of clothing and footwear. |
RATING & COMMENTS
|
MIRA’s Rating : |
A |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
Identification and
Characteristics
|
Tax Number |
B83868323 |
|
NAME |
REYTEX IMPORTACIONES SL. |
|
BUSINESS
ADDRESS |
CALLE DESTORNILLADOR, 74 - POL |
|
Postcode |
28400 COLLADO VILLALBA ( |
|
TELEPHONE |
918506417 |
|
FAX |
918517132 |
|
LEGAL FORM |
LIMITED LIABILITY COMPANY |
|
DATE FOUNDED |
30/12/2003 |
|
CAPITAL |
3.032,00 Euros |
|
NUMBER OF
EMPLOYEES |
2 |
|
ACTIVITY |
1613300 - Wholesale of clothing
(outerwear) |
|
CNAE |
5142 - Wholesale of clothing and
footwear |
|
IMPORT COMPANY |
YES |
|
* Characteristics of the main address |
|
|
According to our investigations these
premises are rented used as store located in a
main park of industries . |
|
Synthesis
|
FINANCIAL SITUATION (Year
ending: 31/12/2005) |
||
|
|
|
|
|
PROFITABILITY |
|
Nil |
|
TREASURY |
|
Excellent |
|
BALANCE SHEET |
|
Excellent |
|
DEBT |
|
Heavy |
|
INCIDENTS |
||
|
|
|
|
|
COMMITMENTS |
|
Respected |
|
INCIDENTS |
|
None or Negligible |
|
PREVIOUS EXPERIENCE |
||
|
|
|
|
|
PREVIOUS
EXPERIENCE |
|
|
Credit Appraisal
|
CREDIT ACCORDING TO OBJECTIVE DATA (From 0
to 6.000.000,00 Euros): |
|
FAVOURABLE TOWARDS 10.000,84
Max. |
|
SOLVENCY RATING: |
|
(BASED ON HOMOGENEOUS FORMULATION) |
Financial Elements
Figures given in
Euros
|
|
Balance
sheet 2.004 (12) |
Balance
sheet 2.005 (12) |
%
Sales |
|
|
SALES |
|
643.274,48 |
|
|
|
ADDED VALUE |
|
91.511,15 |
14,23 |
|
|
BUSINESS RESULT |
|
5.337,50 |
0,83 |
|
|
OWN FUNDS |
3.032,00 |
30.600,00 |
|
|
|
DEBT |
|
449.066,29 |
|
|
|
TOTAL ASSET |
3.032,00 |
479.666,29 |
|
|
|
The sales of 643.274,48
Euros compared with 2.004 . |
||||
|
compared with the previous year.
Shareholders equity are 30.600,00 Euros for an indebtedness
of 449.066,29 Euros . |
||||
|
The result 5.337,50
Euros means financial profitability of 17,44% and
economic profitability of 1,11% . |
||||
|
|
||||
|
THE FIGURES FOR THE LAST BALANCE SHEET ARE
RELEVANT: |
||||
|
SOURCE: FROM THE MERCANTILE REGISTER |
||||
|
DATE: 01/12/2006 |
||||
Comparative Sector
Analysis
|
|
Company |
Sector |
Difference |
|
|
(2.005)
|
|
|
|
% of PRODUCTION VALUE |
|
|
|
|
SALES |
100,00 |
98,84 |
1,16 |
|
ADDED VALUE |
14,23 |
19,84 |
-5,61 |
|
BUSINESS
RESULT |
0,83 |
2,35 |
-1,52 |
|
% OF TOTAL ASSETS |
|
|
|
|
OWN
FUNDS |
6,38 |
35,36 |
-28,98 |
|
DEBT |
93,62 |
64,64 |
28,98 |
Compared sector (CNAE): 514 - Comercio al por
mayor de productos de consumo, distinto de los alimenticios
Number of companies: 4.214
Size (Sales Figure): 0 - 2.800.000,00
Euros
The turnover of the company is 1,16%
above the mean for the sector.
The company’s added value was 14,23%
s/ the production value, and 5,61% below the mean for the sector.
The company’s business result was
0,83% of the PV, 1,52% below the mean for the sector.
The company’s own resources are 6,38%
, 28,98% below the mean for the sector.
The company’s outside resources are
93,62% , 28,98% 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 |
|
20/02/2004 |
|
ADMINISTRATOR |
LOPEZ VINDEL JOAQUIN |
20/02/2004 |
Financial Links
|
Shareholders |
||||
|
Company Name |
|
|
Source |
Information Date |
|
LOPEZ VINDEL JOAQUIN |
|
50,00% |
OWN SOURCES |
26/09/2007 |
|
|
|
50,00% |
OWN SOURCES |
26/09/2007 |
Proceedings
published in the B.O.R.M.E.
(Official Mercantile
Register Gazette)
|
Proceedings |
Date |
Notice Num. |
Mercantile Reg. |
|
Registration of accounts
(2005) |
07/11/2006 |
852311 |
|
|
Registration of accounts
(2004) |
11/01/2006 |
018362 |
|
|
Registration of accounts (2003)
|
17/10/2005 |
743094 |
|
|
Establishment |
20/02/2004 |
091960 |
|
|
Appointments |
20/02/2004 |
091960 |
|
Remarks for
customer
Activity: Import and wholesale of work
clothes.
|
|
|
Commercial Experience |
|
|
|
PURCHASES |
|
Import Percentage:
95% |
|
Imports::
|
|
|
Bank Entities
|
Entity |
|
|
Town |
|
|
BANCO ESPAŃOL DE
CREDITO, S.A. |
|
|
COLLADO VILLALBA |
|
|
CAJA DE AHORROS
Y PENSIONES DE |
|
|
|
|
|
BANCO POPULAR |
|
|
|
|
|
|
|
|
|
|
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 01/12/2006
Balance Sheet (ASSETS)
|
(Figures given in Euros) |
31/12/2004 (12)
|
31/12/2005 (12)
|
|
|
|
A) DUE FROM SHAREHOLDERS FOR UNCALLED
CAPITAL |
|
|
|
|
B) FIXED ASSETS |
|
5.133,62 |
|
|
I. Establishment expenses |
|
529,13 |
|
|
II. Intangible assets |
|
34,83 |
|
|
III. Tangible assets |
|
4.569,66 |
|
|
IV. Financial assets |
|
|
|
|
V. Owners equity |
|
|
|
|
VI. Long term trade liabilities |
|
|
|
|
C) DEFERRED EXPENSES |
|
|
|
|
D) CURRENT ASSETS |
3.032,00 |
474.532,67 |
|
|
I. Not paid in shareholder capital |
|
|
|
|
II. Inventory |
|
239.588,97 |
|
|
III. Debtors |
|
194.031,93 |
|
|
IV. Short term financial assets |
|
20.965,67 |
|
|
V. Short term owners equity |
|
|
|
|
VI. Cash |
3.032,00 |
19.946,10 |
|
|
VII. Prepaid expenses and accrued income |
|
|
|
|
ASSETS (A + B + C + D) |
3.032,00 |
479.666,29 |
Balance Sheet
(LIABILITIES)
|
(Figures given in Euros) |
31/12/2004 (12)
|
31/12/2005 (12)
|
|
|
|
A) SHAREHOLDERS EQUITY |
3.032,00 |
30.600,00 |
|
|
I. Capital |
3.032,00 |
3.032,00 |
|
|
II. Premium share account |
|
|
|
|
III. Revaluation reserve |
|
|
|
|
IV. Reserves |
|
22.230,50 |
|
|
Sundry reserves |
|
22.230,50 |
|
|
V. Prior year earnings |
|
|
|
|
VI. Prior year profit or losses |
|
5.337,50 |
|
|
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 |
|
84.400,00 |
|
|
E) SHORT TERM LIABILITIES |
|
364.666,29 |
|
|
F) SHORT TERM PROVISIONS FOR LIABILITIES
AND EXPENSES |
|
|
|
|
LIABILITIES (A + B + C + D + E + F) |
3.032,00 |
479.666,29 |
Profit and Loss
Account
|
(Figures given in Euros) |
31/12/2004 (12)
|
31/12/2005 (12)
|
|
|
|
A) EXPENSES (A.1 a A.15) |
|
642.490,80 |
|
|
A.1 Operating Expenses |
|
398.141,97 |
|
|
A.3. Labor cost |
|
79.532,31 |
|
|
Wages |
|
77.091,22 |
|
|
Social security expenses |
|
2.441,09 |
|
|
A.3. Assets depreciation |
|
2.147,87 |
|
|
A.4. Variance in provision for current
assets |
|
|
|
|
A.5. Other operating costs |
|
153.621,36 |
|
|
A.I. OPERATING RESULT
(B.1-A.1-A.2-A.3-A.4-A.5) |
|
9.830,97 |
|
|
A.6. Financial expenses |
|
5.156,51 |
|
|
Other companies debts |
|
5.156,51 |
|
|
A.7. Variation in financial investments
provision |
|
|
|
|
A.8. Exchange losses |
|
1.603,28 |
|
|
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) |
|
7.625,00 |
|
|
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) |
|
|
|
|
A.V. EARNINGS / LOSS BEFORE TAXES
(A.III+A.IV-B.III-B.IV) |
|
7.625,00 |
|
|
A.14. Corporate Taxes |
|
2.287,50 |
|
|
A.15. Other taxes |
|
|
|
|
A.VI. YEAR END RESULT (PROFIT)
(A.V-A.14-A.15) |
|
5.337,50 |
|
|
B) INCOMES (B.1 a B.8) |
|
647.828,30 |
|
|
B.1. Operating income |
|
643.274,48 |
|
|
Turnover |
|
643.274,48 |
|
|
B.I. OPERATING LOSSES
(A.1+A.2+A.3+A.4+A.5-B.1) |
|
|
|
|
B.2. Financial Income |
|
1.140,68 |
|
|
Other |
|
1.140,68 |
|
|
B.3. Gains on exchange |
|
3.413,14 |
|
|
B.II. FINANCIAL LOSSES
(A.6+A.7+A.8-B.2-B.3) |
|
2.205,97 |
|
|
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 |
|
|
|
|
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) |
2.004 (12) |
2.005 (12) |
|
|
|
ACTIVITY |
|
|
|
|
Increase of the Sales Figures |
|
|
|
|
Assets Turnover |
|
1,34 |
|
|
Productivity |
|
1,15 |
|
|
Increase of the Added Value |
|
|
|
|
PROFITABILITY |
|
|
|
|
Economic Profitability |
|
1,11 |
|
|
Financial Profitability |
|
17,44 |
|
|
Financial Expenses |
|
0,80 |
|
|
BALANCE (IN DAYS OF SALES) |
|
|
|
|
Customers’ Credit (In days of sales) |
|
109,00 |
|
|
Suppliers’ Credit (In days of sales) |
|
|
|
|
Working Capital (In days of sales) |
|
61,00 |
|
|
Working Capital Requirement (In days of
sales) |
|
39,00 |
|
|
Treasury (In days of sales) |
|
23,00 |
|
|
BALANCE |
|
|
|
|
Working Capital |
3.032,00 |
109.866,38 |
|
|
Working Capital Requirement |
0,00 |
68.954,61 |
|
|
Treasury |
3.032,00 |
40.911,77 |
|
|
Balance Ratio |
|
22,40 |
|
|
SOLVENCY |
|
|
|
|
Borrowing Ratio |
|
93,62 |
|
|
Own / Permanent Funds |
100,00 |
26,61 |
|
|
Payback Capacity |
|
0,70 |
|
|
LIQUIDITY |
|
|
|
|
General Liquidity |
|
1,30 |
|
|
Immediate Liquidity |
|
0,11 |
Sectorial Analysis
Summary of Assets, Liability & Equity
|
(Figures given in Percentages) |
Company |
Sector |
Difference |
|
|
2.005 |
|
|
|
Assets |
|||
|
DUE FROM SHAREHOLDERS
FOR UNCALLED CAPITAL |
0,00 |
0,09 |
-0,09 |
|
FIXED ASSETS |
1,07 |
26,13 |
-25,06 |
|
ACCRUED EXPENSES |
0,00 |
0,37 |
-0,37 |
|
CURRENT ASSETS |
98,93 |
73,41 |
25,52 |
|
TOTAL ASSETS |
100,00 |
100,00 |
0,00 |
|
Liabilities |
|||
|
SHAREHOLDERS EQUITY |
6,38 |
35,36 |
-28,98 |
|
ACCRUED INCOME |
0,00 |
0,11 |
-0,11 |
|
RISK AND EXPENDITURE
COVER |
0,00 |
0,08 |
-0,08 |
|
LONG-TERM CREDITORS |
17,60 |
12,21 |
5,39 |
|
SHORT-TERM CREDITORS |
76,02 |
52,19 |
23,83 |
|
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 |
Difference |
|
|
2.005 |
|
|
|
Net turnover |
100,00 |
98,84 |
1,16 |
|
Other operating income |
0,00 |
1,16 |
-1,16 |
|
Production Value |
100,00 |
100,00 |
0,00 |
|
Operating expenses |
61,89 |
67,75 |
-5,86 |
|
Other operation expenses |
23,88 |
12,40 |
11,48 |
|
Added value |
14,23 |
19,84 |
-5,62 |
|
Labor cost |
12,36 |
14,19 |
-1,83 |
|
Gross Economic Result |
1,86 |
5,65 |
-3,79 |
|
Assets depreciation |
0,33 |
1,48 |
-1,15 |
|
Variation in provision
for current assets |
0,00 |
0,20 |
-0,20 |
|
Net Economic Result |
1,53 |
3,97 |
-2,44 |
|
Financial income |
0,71 |
0,38 |
0,33 |
|
Financial expenses |
1,05 |
1,30 |
-0,25 |
|
Variation in financial
investment provision |
0,00 |
0,01 |
-0,01 |
|
Ordinary Activities
Result |
1,19 |
3,05 |
-1,87 |
|
Extraordinary income |
0,00 |
0,39 |
-0,39 |
|
Extraordinary expenses |
0,00 |
0,16 |
-0,16 |
|
Variation in provision
in fixed assets |
0,00 |
0,00 |
-0,00 |
|
Results before Taxes |
1,19 |
3,28 |
-2,10 |
|
Corporaye taxes |
0,36 |
0,93 |
-0,57 |
|
Net Result |
0,83 |
2,35 |
-1,52 |
|
Assets depreciation |
0,33 |
1,48 |
-1,15 |
|
Provisions fund
variation |
0,00 |
0,21 |
-0,21 |
|
Net Self-Financing |
1,16 |
4,04 |
-2,88 |
Ratios
|
(Figures given in ) |
Company |
Ptile25 |
Medium |
Ptile75 |
|
|
2.005 |
|
|
|
|
ACTIVITY |
|
|
|
|
|
Increase of the Sales
Figures |
|
-9,25 |
0,62 |
10,52 |
|
Assets Turnover |
1,34 |
1,06 |
1,58 |
2,20 |
|
Fixed Assets Turnover |
125,31 |
4,00 |
10,83 |
26,80 |
|
Increase of the Added
Value |
|
-8,68 |
2,37 |
13,58 |
|
PRODUCTIVITY |
|
|
|
|
|
Productivity |
1,15 |
1,17 |
1,32 |
1,62 |
|
Change of Personnel
Costs |
|
-1,47 |
5,76 |
17,46 |
|
Average Personnel Costs |
26.510,77 |
14.556,82 |
19.466,99 |
24.930,60 |
|
Value Added by Employees |
30.503,72 |
19.308,83 |
26.794,20 |
37.257,34 |
|
CASH FLOW |
|
|
|
|
|
Cash Flow |
7.485,37 |
8.705,98 |
20.999,73 |
46.964,41 |
|
Operating Cash Flow |
11.978,84 |
12.381,16 |
30.799,73 |
68.549,25 |
|
Change in Cash Flow |
|
-29,57 |
-5,89 |
18,49 |
|
PROFITABILITY |
|
|
|
|
|
Economic Profitability |
1,11 |
0,84 |
2,24 |
4,94 |
|
Financial Profitability |
17,44 |
3,67 |
8,80 |
17,71 |
|
Financial Expenses |
0,80 |
0,21 |
0,76 |
1,77 |
|
Gross Economic
Profitability |
2,50 |
4,11 |
7,28 |
11,82 |
|
Gross Financial
Profitability |
39,15 |
14,10 |
27,46 |
49,85 |
|
BALANCE (IN DAYS OF SALES) |
|
|
|
|
|
Customers’ Credit (In
days of sales) |
108,00 |
31,36 |
64,72 |
109,29 |
|
Suppliers’ Credit (In
days of sales) |
|
0,00 |
0,00 |
0,00 |
|
Working Capital (In days
of sales) |
61,00 |
10,79 |
39,39 |
88,44 |
|
Working Capital
Requirement (In days of sales) |
38,00 |
-15,74 |
14,49 |
54,76 |
|
Treasury (In days of
sales) |
22,00 |
5,53 |
18,19 |
45,79 |
|
Operating Current Assets |
265,00 |
123,29 |
173,11 |
253,18 |
|
BALANCE |
|
|
|
|
|
Working Capital |
109.866,38 |
12.612,17 |
65.750,13 |
193.726,62 |
|
Working Capital
Requirement |
68.954,61 |
-21.908,85 |
21.692,22 |
112.552,89 |
|
Treasury |
40.911,77 |
7.623,47 |
30.138,33 |
89.922,59 |
|
Balance Ratio |
22,40 |
1,22 |
2,22 |
5,16 |
|
SOLVENCY |
|
|
|
|
|
Borrowing Ratio |
93,62 |
52,99 |
72,18 |
85,15 |
|
Own / Permanent Funds |
26,61 |
59,66 |
90,22 |
100,00 |
|
Payback Capacity |
0,70 |
0,26 |
0,40 |
0,63 |
|
Long term Indebtedness |
17,60 |
0,00 |
3,07 |
16,04 |
|
Gearing |
1.567,54 |
212,73 |
359,52 |
673,40 |
|
Financing Basic Ratio |
1,00 |
1,00 |
1,00 |
1,00 |
|
Assets Guarantee |
1,07 |
1,14 |
1,34 |
1,84 |
|
LIQUIDITY |
|
|
|
|
|
General Liquidity |
1,30 |
1,07 |
1,31 |
1,86 |
|
Immediate Liquidity |
0,11 |
0,04 |
0,15 |
0,43 |
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. |
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%)