MIRA INFORM REPORT
|
Report Date : |
19.02.2011 |
IDENTIFICATION DETAILS
|
Name : |
SHEMICAT S.L. |
|
|
|
|
Registered Office : |
Avenida |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2009 |
|
|
|
|
Date of Incorporation : |
|
|
|
|
|
Legal Form : |
Limited Liability Company |
|
|
|
|
Line of Business : |
RATING & COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
1.811,00 € |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment
Behaviour : |
Unknown |
|
|
|
|
Litigation : |
Clear |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – June 30, 2010
|
Country Name |
Previous Rating (01.04.2010) |
Current Rating (30.06.2010) |
|
|
a2 |
a2 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
company name
SHEMICAT S.L.
TAX NUMBER: B60684487
EXECUTIVE SUMMARY
Identification
Current Business Name: SHEMICAT S.L.
Other names: NO
Current Address: AVENIDA PAU CASALS, 13 -
PISO 1
Telephone number: 934140022
Trade Risk
Credit Appraisal: 1.811,00 €
Incidents: NO
R.A.I.: NO
Bank and business defaults of payment - ASNEF INDUSTRIAL: NO
Financial Information
Balance sheet latest sales (2009): 162.639,72 € (Trade Register)
Result: -59.353,07 €
Total Assets: 371.776,07 €
Social Capital: 3.005,06 €
Employees : This information is not available
Listed on a Stock Exchange: NO
Commercial Information
Incorporation date: 03/11/1994
Activity: Wholesale of industrial chemical products
NACE 2009 CODE: 4675
International Operations: It does not import nor export
Corporate Structure
Sole Administrator:
Other Complementary Information
Latest filed accounts published in the Mercantile Register: 2009
Type of Accounts available at the Mercantile Register: Individuals
Latest act published in BORME: 29/10/2010 Annual Filed Accounts
Latest press article: No press articles registered for this
company
Bank Entities: There are not
The date when this report was last updated is 18/02/2011.
The information contained in this report has been investigated and
contrasted on 18/02/2011
Credit Appraisal
Maximum Credit
(from 0 to
6,000,000 €)
Favourable to 1.811,00 €
Credit appraisal evolution
Financial Situation
Exercise:2009
|
Treasury |
Excellent |
|
Indebtedness |
Nil |
|
Profitability |
Very Negative |
Performance
|
Incidents |
None or Negligible |
|
Business
Trajectory |
|
INCIDENTS
Summary
LEGAL ACTIONS: No legal actions registered
ADMINISTRATIVE CLAIMS: No administrative claims registered
AFFECTED BY: No significant element.
BANK AND BUSINESS
DEFAULTS OF PAYMENT - ASNEF INDUSTRIAL
R.A.I.
COMPANY NOT REGISTERED IN THE R.A.I.
This company is not registered in the Disputed Bills register (R.A.I.)
DATE AND TIME OF THE CONSULTATION
14/02/2011 15:02:36
Information from the Registro de Aceptaciones Impagados (RAI)- Disputed
Bills register.
It can only be used for information legitimate needs of the consulting
party, in accordance with its social or business activity, in order to grant a
credit or the monitoring or control of the already granted credits and can not
be transmitted or communicated to thirds, nor copied, duplicated, reproduced
nor implemented to any database , owned or external, or reused it in anyway,
direct or indirectly.
FINANCIAL ELEMENTS AND SECTORIAL COMPARATIVE
FINANCIAL ELEMENTS
The shaded amounts in the following financial statements have been converted to the norms established in the PGC2007 derived from RD 1514/2007 and 1515/2007, this way comparatives could be shown with the amounts of exercises initiated from 1/01/08.
Figures given in €
|
|
31/12/2009 (12) BALANCE SHEET |
% ASSETS |
31/12/2008 (12) BALANCE SHEET |
% ASSETS |
31/12/2007 (12) BALANCE SHEET |
% ASSETS |
|
ASSETS |
|
|
|
|
|
|
|
A) NON CURRENT ASSETS |
|
|
|
|
|
|
|
B) CURRENT ASSETS |
371.776,07 |
100,00 |
440.011,58 |
100,00 |
431.425,78 |
100,00 |
|
LIABILITIES |
|
|
|
|
|
|
|
A) NET WORTH |
350.574,78 |
94,30 |
409.927,85 |
93,16 |
378.443,95 |
87,72 |
|
B) NON CURRENT LIABILITIES |
|
|
|
|
|
|
|
C) CURRENT LIABILITIES |
21.201,29 |
5,70 |
30.083,73 |
6,84 |
52.981,83 |
12,28 |
Profit and Loss
Account Analysis
Figures given in €
|
|
31/12/2009 (12) BALANCE SHEET |
% NET TURNOVER |
31/12/2008 (12) BALANCE SHEET |
% NET TURNOVER |
31/12/2007 (12) BALANCE SHEET |
% NET TURNOVER |
|
SALES |
162.639,72 |
|
625.952,43 |
|
969.162,83 |
|
|
GROSS MARGIN |
48.735,40 |
29,97 |
98.479,31 |
15,73 |
192.642,73 |
19,88 |
|
EBITDA |
-74.437,03 |
-45,77 |
6.649,86 |
1,06 |
2.521,90 |
0,26 |
|
EBIT |
-74.437,03 |
-45,77 |
6.649,86 |
1,06 |
2.521,90 |
0,26 |
|
NET RESULT |
-59.353,07 |
-36,49 |
31.483,90 |
5,03 |
-20.756,39 |
-2,14 |
COMPARATIVE SECTOR ANALYSIS
Values table
Figures expressed in %
|
|
COMPANY (2009) |
SECTOR |
DIFFERENCE |
|
BALANCE SHEET ANALYSIS: % on the total assets |
|
|
|
|
ASSETS |
|
|
|
|
A) NON CURRENT ASSETS |
|
28,53 |
|
|
A) CURRENT ASSETS |
100,00 |
71,47 |
28,53 |
|
LIABILITIES |
|
|
|
|
A) NET WORTH |
94,30 |
39,83 |
54,47 |
|
B) NON CURRENT LIABILITIES |
|
12,83 |
|
|
C) CURRENT LIABILITIES |
5,70 |
47,34 |
-41,64 |
|
|
|
|
|
|
|
COMPANY (2009) |
SECTOR |
DIFFERENCE |
|
PROFIT AND LOSS ACCOUNT ANALYSIS: % on the total
operating income |
|
|
|
|
SALES |
100,00 |
98,72 |
1,28 |
|
GROSS MARGIN |
29,97 |
31,56 |
-1,59 |
|
EBITDA |
-45,77 |
6,82 |
-52,59 |
|
EBIT |
-45,77 |
5,05 |
-50,82 |
|
NET RESULT |
-36,49 |
3,20 |
-39,69 |
Sector Composition
Compared sector (NACE 2009): 4675
Number of companies: 800
Size (Sales Figure): 0 - 2,800,000.00 Euros
company ADDRESSES
Current Legal Seat Address:
AVENIDA
08021
Previous Seat Address:
RAMBLA CATALUNYA 66
08007
Characteristics of the current
address
Type of establishment:
Local description: DOMICILIO SOCIAL Y FISCAL
Local Situation: main
CORPORATE STRUCTURE
ADMINISTRATIVE
LINKS
Main Board
members, Directors and Auditor
|
POSITION |
NAME AND SURNAME |
APPOINTMENT DATE |
|
SOLE ADMINISTRATOR |
ROMERO MARIN EVA |
24/08/2007 |
There are 1 board members, directors and auditors registered
In case you need more information you can request:Board Members Monitoring
Board members remuneration
Source: Annual financial report 2009
Board members remuneration: 0,00 €
POTENTIAL LINKS
Search for Link by
Administrator
Search Criterion: ”ROMERO MARIN EVA “
|
COMPANY |
POSITION |
PROVINCE |
|
C I E R PATRIMONIAL S.L. |
Administrador único |
|
In case you need more information you can request:Board Members
Monitoring
Search Criterion: ”SHEMICAT”
URL: www.boe.es
Actos de
CREDIT INFORMATION
Incorporation date: 03/11/1994
Activity: Wholesale of industrial chemical products
NACE 2009 CODE: 4675
NACE 2009 Activity: Wholesale of chemical products
Business: INVESTIGACION, TRANSFORMACION, SINTESIS, EXTRACCION
DE PRODUCTOS NATURALES Y BIOLOGICOS. LIOFILIZACION, ESTERILIZACION. COMPRA,
VENTA, REPRESENTACIONES. IMPORTACION, EXPORTACION DE MATERIAS PRIMAS
This information is not available
No bank branches registered
LEGAL
STRUCTURE
Constitution
Data
Register Date: 03/11/1994
Register town:
Announcement number: 77007
Social Capital: 3.005,06 €
Legal form: Limited Liability Company
Social Capital: 3.005,06 €
Legal Aspects
Obligation to fill in Financial Statements: YES
Chamber census: YES (2009)
B.O.R.M.E.
(OFFICIAL
COMPANIES REGISTRY GAZETTE)
· Acts on activity: 0
· Acts on administrators: 5 (Last: 24/08/2007, first: 13/03/1995)
· Acts on capital: 0
· Acts on creation: 1 (Last: 13/03/1995)
· Acts on filed accounts: 16 (Last: 29/10/2010, first: 11/09/1995)
· Acts on identification: 3 (Last: 28/09/2009, first: 06/05/1996)
· Acts on Information: 1 (Last: 09/06/2000)
Latest acts in B.O.R.M.E.
Other acts
|
ACT |
DATE |
NOTICE NUM. |
TRADE REGISTER |
|
Change of registered address |
28/09/2009 |
409575 |
|
|
Appointments |
24/08/2007 |
439606 |
|
|
Resignations |
24/08/2007 |
439606 |
|
|
Change of registered address |
09/06/2000 |
221127 |
|
|
Appointments |
09/06/2000 |
221126 |
|
|
Law 2/95 Adjustment |
09/06/2000 |
221126 |
|
|
Change of registered address |
06/05/1996 |
142836 |
|
|
Appointments |
27/09/1995 |
256997 |
|
Latest filed accounts
|
ACT |
DATE |
NOTICE NUM. |
TRADE REGISTER |
|
Annual Filed Accounts (2009) |
29/10/2010 |
935772 |
|
|
Annual Filed Accounts (2008) |
23/10/2009 |
728094 |
|
|
Annual Filed Accounts (2007) |
28/10/2008 |
970313 |
|
There are 26 acts registered
Press articles
No press articles registered for this company
FINANCIAL INFORMATION
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 20/10/2010.
The shaded amounts in the following financial statements have been converted to the norms established in the PGC2007 derived from RD 1514/2007 and 1515/2007, this way comparatives could be shown with the amounts of exercises initiated from 1/01/08.
This theoretical conversion exercise has been carried out from the financial statements contained in the accounting information presented on the Trade Register, and elaborated under the accounting norms and principles collected in PGC90 derived from RD 1643/1990, not taking into account any other type of information; for this reason the conversion exercise could include certain inaccuracies.
SITUATION BALANCE-SHEET
Assets
Figures given in €
|
|
31/12/2009 (12) |
% ASSETS |
31/12/2008 (12) |
% ASSETS |
31/12/2007 (12) |
% ASSETS |
|
A) NON CURRENT ASSETS |
|
|
|
|
|
|
|
I. Intangible assets |
|
|
|
|
|
|
|
II. Tangible fixed assets |
|
|
|
|
|
|
|
III. Real-estate investments |
|
|
|
|
|
|
|
IV. Long term investments in associated and affiliated companies |
|
|
|
|
|
|
|
V. Long Term Financial Investments |
|
|
|
|
|
|
|
VI. Assets by deferred taxes |
|
|
|
|
|
|
|
VII. Non current commercial debts |
|
|
|
|
|
|
|
B) CURRENT ASSETS |
371.776,07 |
100,00 |
440.011,58 |
100,00 |
431.425,78 |
100,00 |
|
I. Non-current assets maintained for sale |
|
|
|
|
|
|
|
II. Stocks |
25.352,00 |
6,82 |
25.352,00 |
5,76 |
|
|
|
III. Trade Debtors and other receivable accounts |
23.256,19 |
6,26 |
246.791,58 |
56,09 |
203.554,15 |
47,18 |
|
1. Clients |
21.928,36 |
5,90 |
236.376,36 |
53,72 |
|
|
|
b) Clients for sales and short term services
rendering |
21.928,36 |
5,90 |
236.376,36 |
53,72 |
|
|
|
3. Other debtors |
1.327,83 |
0,36 |
10.415,22 |
2,37 |
|
|
|
IV. Short term investments in associated and affiliated companies |
|
|
|
|
99.178,04 |
22,99 |
|
V. Short term financial investments |
|
|
|
|
|
|
|
VI. Short term periodifications |
|
|
|
|
|
|
|
VII. Cash and equivalents |
323.167,88 |
86,93 |
167.868,00 |
38,15 |
128.693,59 |
29,83 |
|
TOTAL ASSETS (A + B) |
371.776,07 |
100,00 |
440.011,58 |
100,00 |
431.425,78 |
100,00 |
Net Worth and
Liabilities
Figures given in €
|
|
31/12/2009 (12) |
% ASSETS |
31/12/2008 (12) |
% ASSETS |
31/12/2007 (12) |
% ASSETS |
|
A) NET WORTH |
350.574,78 |
94,30 |
409.927,85 |
93,16 |
378.443,95 |
87,72 |
|
A-1) Equity |
350.574,78 |
94,30 |
409.927,85 |
93,16 |
378.443,95 |
87,72 |
|
I. Capital |
3.005,06 |
0,81 |
3.005,06 |
0,68 |
3.005,06 |
0,70 |
|
1. Authorized capital |
3.005,06 |
0,81 |
3.005,06 |
0,68 |
3.005,06 |
0,70 |
|
II. Issue premium |
|
|
|
|
|
|
|
III. Reserves |
514.722,47 |
138,45 |
514.722,47 |
116,98 |
514.722,47 |
119,31 |
|
IV. (Net worth own shares and participations) |
|
|
|
|
|
|
|
V. Results from previous years |
-107.799,68 |
-29,00 |
-139.283,58 |
-31,65 |
-118.527,19 |
-27,47 |
|
VI. Other loans from partners |
|
|
|
|
|
|
|
VII. Exercise Result |
-59.353,07 |
-15,96 |
31.483,90 |
7,16 |
-20.756,39 |
-4,81 |
|
VIII. (Interim dividend) |
|
|
|
|
|
|
|
IX. Other net worth instruments |
|
|
|
|
|
|
|
A-2) Value changes adjustments |
|
|
|
|
|
|
|
A-3) Received legacies, grants and subventions |
|
|
|
|
|
|
|
B) NON CURRENT LIABILITIES |
|
|
|
|
|
|
|
I. Long term provisions |
|
|
|
|
|
|
|
II. Long term debts |
|
|
|
|
|
|
|
III. Long term debts with associated and affiliated companies |
|
|
|
|
|
|
|
IV. Liabilities by deferred taxes |
|
|
|
|
|
|
|
V. Long term periodifications |
|
|
|
|
|
|
|
VI. Non current trade creditors |
|
|
|
|
|
|
|
VII. Long term debts with special characteristics |
|
|
|
|
|
|
|
C) CURRENT LIABILITIES |
21.201,29 |
5,70 |
30.083,73 |
6,84 |
52.981,83 |
12,28 |
|
I. Liabilities related with non-current assets maintained for sale |
|
|
|
|
|
|
|
II. Short term provisions |
|
|
|
|
|
|
|
III. Short term debts |
|
|
|
|
|
|
|
IV. Short term debts with associated and affiliated companies |
|
|
|
|
|
|
|
V. Trade creditors and other payable accounts |
21.201,29 |
5,70 |
30.083,73 |
6,84 |
|
|
|
1. Suppliers |
17.479,00 |
4,70 |
29.227,32 |
6,64 |
|
|
|
b) Short term suppliers |
17.479,00 |
4,70 |
29.227,32 |
6,64 |
|
|
|
2. Other creditors |
3.722,29 |
1,00 |
856,41 |
0,19 |
|
|
|
VI. Short term periodifications |
|
|
|
|
|
|
|
VII. Short term debts with special characteristics |
|
|
|
|
|
|
|
TOTAL NET WORTH AND LIABILITIES (A + B + C) |
371.776,07 |
100,00 |
440.011,58 |
100,00 |
431.425,78 |
100,00 |
Alerts associated to the conversion to PGC2007
The
Valuation norms applicable to “Short Term Creditors” have changed and, for this
reason, the conversion of financial statements of the formulation exercise of the
accounts to PGC2007 could include notable inaccuracies.
PROFIT AND LOSS ACCOUNT
Figures given in €
|
|
31/12/2009 (12) |
%ING. EXPLOT. |
31/12/2008 (12) |
%ING. EXPLOT. |
31/12/2007 (12) |
%ING. EXPLOT. |
|
1. Net Turnover |
162.639,72 |
100,00 |
625.952,43 |
100,00 |
969.162,83 |
98,03 |
|
2. Variation in stocks of finished goods and work in progress |
|
|
|
|
|
|
|
3. Works for its own assets |
|
|
|
|
|
|
|
4. Supplies |
-113.904,32 |
-70,03 |
-527.473,12 |
-84,27 |
-796.005,96 |
-80,51 |
|
5. Other operating income |
|
|
|
|
19.485,86 |
1,97 |
|
6. Labour cost |
|
|
|
|
-20.819,36 |
-2,11 |
|
7. Other operating costs |
-123.191,43 |
-75,74 |
-91.829,45 |
-14,67 |
-169.301,47 |
-17,12 |
|
8. Amortization of fixed assets |
|
|
|
|
|
|
|
9. Allocation of subventions on non financial investments and other |
|
|
|
|
|
|
|
10. Provisions excess |
|
|
|
|
|
|
|
11. Deterioration and result for fixed assets disposal |
|
|
|
|
|
|
|
12. Negative difference of business combinations |
|
|
|
|
|
|
|
13. Other results |
19,00 |
0,01 |
|
|
|
|
|
A) OPERATING RESULT (1 + 2 + 3 + 4 + 5 + 6 + 7 + 8 + 9 + 10 + 11 + 12
+ 13) |
-74.437,03 |
-45,77 |
6.649,86 |
1,06 |
2.521,90 |
0,26 |
|
14. Financial income |
554,59 |
0,34 |
4.803,97 |
0,77 |
6.868,05 |
0,69 |
|
b) Other financial income |
554,59 |
0,34 |
4.803,97 |
0,77 |
6.868,05 |
0,69 |
|
15. Financial expenses |
|
|
|
|
-47,04 |
0,00 |
|
16. Reasonable value variation on financial instruments |
|
|
|
|
|
|
|
17. Exchange differences |
14.529,37 |
8,93 |
20.030,07 |
3,20 |
-30.099,30 |
-3,04 |
|
18. Deterioration and result for disposal of financial instruments |
|
|
|
|
|
|
|
19. Other financial income and expenses |
|
|
|
|
|
|
|
B) FINANCIAL RESULT (14 + 15 + 16 + 17 + 18 + 19) |
15.083,96 |
9,27 |
24.834,04 |
3,97 |
-23.278,29 |
-2,35 |
|
C) RESULT BEFORE TAXES (A + B) |
-59.353,07 |
-36,49 |
31.483,90 |
5,03 |
-20.756,39 |
-2,10 |
|
20. Taxes on profits |
|
|
|
|
|
|
|
D) EXERCISE RESULT (C + 20) |
-59.353,07 |
-36,49 |
31.483,90 |
5,03 |
-20.756,39 |
-2,10 |
NET WORTH CHANGES STATUS
Status of
recognized income and expenses
For the financial statements presented under the SME’s model (PYMES),
the ‘Net Worth Changes Status’ is formed by a single table. For the rest of the
cases there would be shown the two tables corresponding to the mentioned status
with the exception of the company not having operations reflected in the
‘Status of recognized income and expenses’ and that, for this reason, it has no
data.
Total net worth
changes status
Figures given in €
|
NET WORTH CHANGES ( 1 /2) |
AUTHORIZED CAPITAL |
RESERVES |
RESULTS FROM PREVIOUS EXERCISES |
EXERCISE RESULT |
|
FINAL ACCOUNT BALANCE OF EXERCISE (2007) |
3.005,06 |
514.722,47 |
-139.283,58 |
|
|
I. Adjustments by change of criteria in the exercise (2007) |
|
|
|
|
|
II. Adjustments by errors in the exercise (2007) |
|
|
|
|
|
ADJUSTED ACCOUNT BALANCE, BEGINNING OF EXERCISE (2008) |
3.005,06 |
514.722,47 |
-139.283,58 |
|
|
I. Total recognized income and expenses |
|
|
|
31.483,90 |
|
II. Operations with partners or owners |
|
|
|
|
|
III. Other net worth variations |
|
|
|
|
|
FINAL ACCOUNT BALANCE OF EXERCISE (2008) |
3.005,06 |
514.722,47 |
-139.283,58 |
31.483,90 |
|
I. Adjustments by change of criteria in the exercise (2008) |
|
|
|
|
|
II. Adjustments by errors in the exercise (2008) |
|
|
|
|
|
ADJUSTED ACCOUNT BALANCE, BEGINNING OF EXERCISE (2009) |
3.005,06 |
514.722,47 |
-139.283,58 |
31.483,90 |
|
I. Total recognized income and expenses |
|
|
|
-59.353,07 |
|
II. Operations with partners or owners |
|
|
|
|
|
III. Other net worth variations |
|
|
31.483,90 |
-31.483,90 |
|
FINAL ACCOUNT BALANCE OF EXERCISE (2009) |
3.005,06 |
514.722,47 |
-107.799,68 |
-59.353,07 |
|
NET WORTH CHANGES ( 2 /2) |
TOTAL |
|
||
|
FINAL ACCOUNT BALANCE OF EXERCISE (2007) |
378.443,95 |
|
||
|
I. Adjustments by change of criteria in the exercise (2007) |
|
|
||
|
II. Adjustments by errors in the exercise (2007) |
|
|
||
|
ADJUSTED ACCOUNT BALANCE, BEGINNING OF EXERCISE (2008) |
378.443,95 |
|
||
|
I. Total recognized income and expenses |
31.483,90 |
|
||
|
II. Operations with partners or owners |
|
|
||
|
III. Other net worth variations |
|
|
||
|
FINAL ACCOUNT BALANCE OF EXERCISE (2008) |
409.927,85 |
|
||
|
I. Adjustments by change of criteria in the exercise (2008) |
|
|
||
|
II. Adjustments by errors in the exercise (2008) |
|
|
||
|
ADJUSTED ACCOUNT BALANCE, BEGINNING OF EXERCISE (2009) |
409.927,85 |
|
||
|
I. Total recognized income and expenses |
-59.353,07 |
|
||
|
II. Operations with partners or owners |
|
|
||
|
III. Other net worth variations |
|
|
||
|
FINAL ACCOUNT BALANCE OF EXERCISE (2009) |
350.574,78 |
|
||
RATIOS
|
|
31/12/2009 (12) |
CHANGE % |
31/12/2008 (12) |
CHANGE % |
31/12/2007 (12) |
|
BALANCE RATIOS |
|||||
|
Working Capital (€) |
350.574,78 |
-14,48 |
409.927,85 |
8,32 |
378.443,95 |
|
Working capital ratio |
0,94 |
1,08 |
0,93 |
5,68 |
0,88 |
|
Average Collection Period (days) |
51 |
-63,71 |
142 |
87,62 |
76 |
|
Average Payment Period (days) |
32 |
81,63 |
18 |
|
|
|
LIQUIDITY RATIOS |
|||||
|
Current Ratio (%) |
1.753,55 |
19,89 |
1.462,62 |
79,62 |
814,29 |
|
Quick Ratio (%) |
1.524,28 |
173,17 |
558,00 |
129,72 |
242,90 |
|
DEBT RATIOS |
|||||
|
Interest Coverage |
|
|
|
-100,00 |
53,61 |
|
GENERAL AND ACTIVITIES RATIOS |
|||||
|
Auto financing generated by sales (%) |
-36,49 |
-825,45 |
5,03 |
335,05 |
-2,14 |
|
Auto financing generated by Assets (%) |
-15,96 |
-322,91 |
7,16 |
248,86 |
-4,81 |
|
Breakdown Point |
0,69 |
-31,68 |
1,01 |
1,00 |
1,00 |
|
Average Sales Volume per Employee |
|
|
|
-100,00 |
969.162,83 |
|
Average Cost per Employee |
|
|
|
-100,00 |
20.819,36 |
|
Assets Turnover |
0,44 |
-69,01 |
1,42 |
-36,89 |
2,25 |
|
Inventory Turnover (days) |
80 |
364,58 |
17 |
|
|
|
RESULTS RATIOS |
|||||
|
Return on Assets (ROA) (%) |
-20,02 |
-1.425,83 |
1,51 |
155,93 |
0,58 |
|
Operating Profitability (%) |
-20,02 |
-1.425,83 |
1,51 |
155,93 |
0,58 |
|
Return on Equity (ROE) (%) |
-16,93 |
-320,44 |
7,68 |
240,15 |
-5,48 |
SECTORIAL ANALYSIS
Balance Sheet and
Financial Balance
Figures expressed in %
|
|
COMPANY (2009) |
SECTOR |
DIFFERENCE |
|
BALANCE SHEET ANALYSIS: % on the total
assets |
|
|
|
|
ASSETS |
|||
|
A) NON CURRENT ASSETS |
|
28,53 |
|
|
A) CURRENT ASSETS |
100,00 |
71,47 |
28,53 |
|
LIABILITIES |
|||
|
A) NET WORTH |
94,30 |
39,83 |
54,47 |
|
B) NON CURRENT LIABILITIES |
|
12,83 |
|
|
C) CURRENT LIABILITIES |
5,70 |
47,34 |
-41,64 |
|
|
|
|
|
Analytical Account
of Results
Figures given in %
|
|
COMPANY (2009) |
SECTOR |
DIFFERENCE |
|
Net Turnover |
100,00 |
98,72 |
1,28 |
|
Other operating income |
|
1,28 |
|
|
OPERATING INCOME |
100,00 |
100,00 |
0,00 |
|
Supplies |
-70,03 |
-68,40 |
-1,63 |
|
Variation in stocks of finished goods and work in progress |
|
-0,05 |
|
|
GROSS MARGIN |
29,97 |
31,56 |
-1,59 |
|
Other operating costs |
-75,74 |
-11,67 |
-64,07 |
|
Labour cost |
|
-13,54 |
|
|
GROSS OPERATING RESULT |
-45,78 |
6,34 |
-52,12 |
|
Amortization of fixed assets |
|
-1,55 |
|
|
Deterioration and result for fixed assets disposal |
|
0,26 |
|
|
Other expenses / income |
0,01 |
|
|
|
NET OPERATING RESULT |
-45,77 |
5,05 |
-50,82 |
|
Financial result |
9,27 |
-0,89 |
10,16 |
|
RESULT BEFORE TAX |
-36,49 |
4,16 |
-40,65 |
|
Taxes on profits |
|
-0,96 |
|
|
RESULT COMING FROM CONTINUED OPERATIONS |
-36,49 |
|
|
|
NET RESULT |
-36,49 |
3,20 |
-39,69 |
Main Ratios
|
|
COMPANY (2009) |
PTILE25 |
PTILE50 |
PTILE75 |
|
BALANCE RATIOS |
|
|
|
|
|
Working Capital (€) |
350.574,78 |
22.945,29 |
94.558,29 |
230.518,00 |
|
Working capital ratio |
0,94 |
0,06 |
0,20 |
0,40 |
|
Soundness Ratio |
|
0,71 |
1,69 |
4,93 |
|
Average Collection Period (days) |
51 |
60 |
94 |
132 |
|
Average Payment Period (days) |
32 |
0 |
0 |
0 |
|
LIQUIDITY RATIOS |
|
|
|
|
|
Current Ratio (%) |
1.753,55 |
1,10 |
1,36 |
2,05 |
|
Quick Ratio (%) |
1.524,28 |
0,04 |
0,17 |
0,52 |
|
DEBT RATIOS |
|
|
|
|
|
Borrowing percentage (%) |
|
0,00 |
0,00 |
0,00 |
|
External Financing Average Cost |
|
|
|
|
|
Debt Service Coverage |
|
0,00 |
0,00 |
0,00 |
|
Interest Coverage |
|
1,23 |
2,94 |
10,63 |
|
GENERAL AND ACTIVITIES RATIOS |
|
|
|
|
|
Auto financing generated by sales (%) |
-36,49 |
1,76 |
3,30 |
6,59 |
|
Auto financing generated by Assets (%) |
-15,96 |
2,61 |
5,19 |
8,76 |
|
Breakdown Point |
0,69 |
1,01 |
1,04 |
1,07 |
|
Average Sales Volume per Employee |
|
117.371,12 |
191.727,06 |
312.742,04 |
|
Average Cost per Employee |
|
19.180,51 |
26.012,05 |
34.049,33 |
|
Assets Turnover |
0,44 |
1,03 |
1,48 |
2,02 |
|
Inventory Turnover (days) |
80 |
22 |
58 |
113 |
|
RESULTS RATIOS |
|
|
|
|
|
Return on Assets (ROA) (%) |
-20,02 |
1,93 |
4,95 |
8,97 |
|
Operating Profitability (%) |
-20,02 |
4,12 |
7,76 |
12,16 |
|
Return on Equity (ROE) (%) |
-16,93 |
4,33 |
12,08 |
24,67 |
ADDITIONAL INFORMATION
Consulted Sources
Tax Administration / VIES Consultation
Tax Administration / Consultation by NIF
INTERNET
Telephone directory: PÁGINAS AMARILLAS
ASESORIA JURIDICA DE LA TITULAR
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.45.18 |
|
|
1 |
Rs.73.04 |
|
Euro |
1 |
Rs.61.43 |
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 |
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 |
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.