MIRA INFORM REPORT

 

 

Report Date :

06.10.2012

 

IDENTIFICATION DETAILS

 

Name :

MOLECOR TECNOLOGIA SL

 

 

 

 

Registered Office :

Calle Del Duero, 34 28840 Mejorada Del Campo Madrid 

 

 

 

 

Country :

Spain

 

 

 

 

Financials (as on) :

31.12.2011

 

 

 

 

Date of Incorporation :

09.06.2006

 

 

 

 

Legal Form :

Limited Liability Company

 

 

 

 

Line of Business :

Manufacturer of plastic materials

 

 

 

 

No. of Employees :

28

 

 

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 :

Good

Payment Behaviour :

No Complaints

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 30th, 2012

 

Country Name

Previous Rating

(31.03.2011)

Current Rating

(30.06.2012)

Spain

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

SPAIN - ECONOMIC OVERVIEW

 

Spain's mixed capitalist economy is the 13th largest in the world, and its per capita income roughly matches that of Germany and France. However, after almost 15 years of above average GDP growth, the Spanish economy began to slow in late 2007 and entered into a recession in the second quarter of 2008. GDP contracted by 3.7% in 2009, ending a 16-year growth trend, and by another 0.1% in 2010, before turning positive in 2011, making Spain the last major economy to emerge from the global recession. The reversal in Spain''s economic growth reflected a significant decline in construction amid an oversupply of housing and falling consumer spending, while exports actually have begun to grow. Government efforts to boost the economy through stimulus spending, extended unemployment benefits, and loan guarantees did not prevent a sharp rise in the unemployment rate, which rose from a low of about 8% in 2007 to over 20% in 2011. The government budget deficit worsened from 3.8% of GDP in 2008 to 9.2% of GDP in 2010, more than three times the euro-zone limit. Madrid cut the deficit to 8.5% of GDP in 2011, a larger deficit than the 6% target negotiated between Spain and the EU. Spain''s large budget deficit and poor economic growth prospects have made it vulnerable to financial contagion from other highly-indebted euro zone members despite the government''s efforts to cut spending, privatize industries, and boost competitiveness through labor market reforms. Spanish banks'' high exposure to the collapsed domestic construction and real estate market also poses a continued risk for the sector. The government oversaw a restructuring of the savings bank sector in 2010, and provided some $15 billion in capital to various institutions. Investors remain concerned that Madrid may need to bail out more troubled banks. The Bank of Spain, however, is seeking to boost confidence in the financial sector by pressuring banks to come clean about their losses and consolidate into stronger groups.

Source : CIA


 Company name

 

MOLECOR TECNOLOGIA SL

CIF/NIF: B84724921

Company situation: Active

 

 

EXECUTIVE SUMMARY

   

 Identification

Current Business Name: MOLECOR TECNOLOGIA SL

Other names:  YES

Current Address:  CALLE DEL DUERO, 34

28840 MEJORADA DEL CAMPO MADRID 

Branches:  1

Telephone number: 902566577 Fax: 902566578

URL:  www.molecor.com 

Corporate e-mail:  info@molecor.com

 Trade Risk

Credit appraisal: 403.000,00 €

Incidents:  NO

EXPERIAN BUREAU EMPRESARIAL Bank and Multi - sectorial Defaults of Payment:  NO

 Financial Information

Balance sheet latest sales (2011): 12.508.708,84 € (Mercantile Register)

Result: 1.273.247,34 €

Total Assets: 17.267.298,05 €

Share capital:  418.588,00 €

Employees:  28

Listed on a Stock Exchange: NO

 Commercial Information

Incorporation date:  09/06/2006

Activity:  Mfg. of plastic materials

NACE 2009 CODE: 2222

International Operations:  Imports and Exports

 

Corporate Structure

Member of the Board: 

 PEDROSA PEREZ, JESUS MARIA

 Other Complementary Information

Latest act published in BORME:  14/11/2011 Appointments

Latest press article:  30/08/2011 CINCO DIAS (GENERAL INFORMATION)

Bank Entities:  There are

 

 

TRADE RISK

   

 Financial situation

Exercise:2011

 

Evolution            

 

Treasury

Excellent

 

 

Indebtedness

Average

 

 

Profitability

Good

 

 

Balance

Very good

 

 

 Performance

Incidents

None or Negligible

Business Trajectory

Excellent

 

Rating Explanation

Financial situation

•          The company’s financial situation is good.

•          The company’s financial situation evolution has been stable.

•          The sales evolution and results has been positive.

•          The auditor’s opinion about the latest accounts has been favourable.

Company Structure

•          The company’s capitalization degree determines that its structure is normal.

•          The company’s size is  medium depending on its sales volume.

•          The employees evolution has been negative.

Performance and Incidences

•          The available information indicates that the company does not have payment incidences.

•          He have detected no recent legal actions or claims from the Administration against this company.

Accounts Filing

•          The company files regularly its accounts.

 Reasons of the last outstanding calculation in the note

DATE

CHANGE

RESULTING NOTE

EVENT

01/10/2012

  Equal

17

•          New financial statements have been uploaded.

 

02/02/2012

  Increase

17

•          New financial statements have been uploaded.

 

 

  INCIDENTS

 

 Summary

LEGAL ACTIONS: No legal actions registered

ADMINISTRATIVE CLAIMS: No administrative claims registered

AFFECTED BY: No significant element.

 

EXPERIAN BUREAU EMPRESARIAL BANK AND MULTI - SECTORIAL DEFAULTS OF PAYMENT

 

 Summary

COMPANY NOT INCLUDED IN EXPERIAN BUREAU EMPRESARIAL BANK AND MULTI - SECTORIAL DEFAULTS OF PAYMENT

•          There is no information related to the nif/cif consulted in the in the EXPERIAN BUREAU EMPRESARIAL BANK AND MULTI - SECTORIAL DEFAULTS OF PAYMENT file

This information comes from Experian Bureau Empresarial Service, property of Experian Bureau de Crιdito S.A. It could just be used for businessmen or professionals and for the own aims of the business, and could not be transferred or transmitted to third parties, copied, duplicate or reproduce, nor incorporate to any owned or external database, or reuse it in any direct or indirect way. Experian Bureau de Crιdito S.A. may file you for damages it may suffer in case of breaching any of the afore mentioned obligations. Experian would not be responsible of the lack of accuracy in the supplied information when it coincides with the one supplied by the creditor entities.

 

FINANCIAL ELEMENTS AND SECTORIAL COMPARATIVE

  

FINANCIAL ELEMENTS

 

 Balance-sheet analysis

Figures given in €

 

31/12/2011

(12)

 

%

ASSETS

 

31/12/2010

(12)

 

%

ASSETS

 

31/12/2009

(12)

 

%

ASSETS

 

ASSETS

 

 

 

 

 

 

A) NON CURRENT ASSETS

9.316.052,97

53,95

5.917.776,88

50,53

3.811.603,19

46,63

B) CURRENT ASSETS

7.951.245,08

46,05

5.794.117,01

49,47

4.362.292,65

53,37

LIABILITIES

 

 

 

 

 

 

A) NET WORTH

5.678.404,25

32,89

3.911.685,25

33,40

3.161.648,74

38,68

B) NON CURRENT LIABILITIES

5.775.790,80

33,45

3.388.525,37

28,93

2.909.632,34

35,60

C) CURRENT LIABILITIES

5.813.103,00

33,67

4.411.683,27

37,67

2.102.614,76

25,72

 

 

 

 

 

 

  A) NON CURRENT ASSETS

  B) CURRENT ASSETS

 

  A) NET WORTH

  B) NON CURRENT LIABILITIES

  C) CURRENT LIABILITIES

 

 

 Balance Sheet Comments

Total assets of the company  grew in 47,43%  between 2.010 and 2.011.

This growth is a consequence of non current assets increase in 57,42%.

This growth has been mainly financed with a debt increase of 48,57%. Nevertheless Net Worth grew 45,17%.

Total assets of the company  grew in 43,28%  between 2.009 and 2.010.

This growth is a consequence of non current assets increase in 55,26%.

This growth has been mainly financed with a debt increase of 55,62%. Nevertheless Net Worth grew 23,72%.

 Profit and loss account analysis

Figures given in €

 

31/12/2011

(12)

 

% NET TURNOVER

31/12/2010

(12)

 

% NET TURNOVER

31/12/2009

(12)

 

% NET TURNOVER

SALES

12.508.708,84

 

7.095.322,69

 

5.490.622,59

 

GROSS MARGIN

7.375.834,83

58,97

4.573.059,22

64,45

2.994.406,57

54,54

EBITDA

2.684.794,34

21,46

1.422.627,05

20,05

809.357,85

14,74

EBIT

1.923.750,14

15,38

1.011.510,36

14,26

590.155,44

10,75

NET RESULT

1.273.247,34

10,18

750.036,51

10,57

438.959,27

7,99

EFFECTIVE TAX RATE (%)

21,85

0,00

8,83

0,00

16,42

0,00

 Profit and Loss Account Comments

The company’s sales figure  grew in 76,30% between 2.010 and 2.011.

The company’s EBIT  grew in 90,19% between 2.010 and 2.011.

This evolution implies an increase in the company’s economic profitability .

The result of these variations is an increase of the company’s Economic Profitability of 32,73% in the analysed period, being equal to 15,45% in the year 2.011.

The Net Result of the company  grew in 69,76% between 2.010 and 2.011.

The company’s Financial Profitability has been positively affected by the financial activities in comparison with EBITs behaviour .

The result of these variations is an increase of the company’s Economic Profitability of 34,84% in the analysed period, being equal to 29,22% in the year 2.011 .

The company’s sales figure  grew in 29,23% between 2.009 and 2.010.

The company’s EBIT  grew in 71,40% between 2.009 and 2.010.

This evolution implies an increase in the company’s economic profitability .

The result of these variations is an increase of the company’s Economic Profitability of 14,34% in the analysed period, being equal to 11,64% in the year 2.010.

The Net Result of the company  grew in 70,87% between 2.009 and 2.010.

The company’s Financial Profitability has been negatively affected by the financial activities in comparison with EBITs behaviour .

The result of these variations is an increase of the company’s Economic Profitability of 25,70% in the analysed period, being equal to 21,67% in the year 2.010 .

 

COMPARATIVE SECTOR ANALYSIS

 

 Values table

Figures expressed in %

 

COMPANY

(2011)

 

SECTOR

DIFFERENCE

 

 

 

 

BALANCE SHEET ANALYSIS: % on the total assets

 

 

 

 

 

 

 

ASSETS

 

 

 

 

A) NON CURRENT ASSETS

53,95

49,20

4,75

 

 

 

 

A) CURRENT ASSETS

46,05

50,80

-4,75

 

 

 

 

LIABILITIES

 

 

 

 

A) NET WORTH

32,89

40,73

-7,84

 

 

 

 

B) NON CURRENT LIABILITIES

33,45

18,78

14,67

 

 

 

 

C) CURRENT LIABILITIES

33,67

40,49

-6,82

 

 

 

 

 

 

 

 

 

 

 

 

 

COMPANY

(2011)

 

SECTOR

DIFFERENCE

 

 

 

 

PROFIT AND LOSS ACCOUNT ANALYSIS: % on the total operating income

 

 

 

 

 

 

 

SALES

95,19

98,46

-3,27

 

 

 

 

GROSS MARGIN

56,13

41,82

14,31

 

 

 

 

EBITDA

20,43

9,41

11,02

 

 

 

 

EBIT

14,64

3,36

11,28

 

 

 

 

NET RESULT

9,69

2,66

7,03

 

 

 

 

 Sector Composition

Compared sector (NACE 2009): 2222

Number of companies: 52

Size (sales figure): 7,000,000.00 - 40,000,000.00 Euros

 Comments on the sectorial comparative

Compared to its sector the assets of the companies show  a greater proportion of non current assets. Specifically the difference with the sector average is 4,75% .

In liabilities composition the company turns to on a smaller scale to self financing, being the Net Worth proportion 7,84% inferior. As a consequence, external financing sources are more used by the company ( 7,84% more than the sector) .

The proportion that the sales mean to the company’s total ordinary income is 95,19% , an 3,27% lower than in the sector .

The company’s EBIT was positive and was 14,64% with regard to the total ordinary income, 11,28% superior to the one of the sector .

The company’s capacity to generate operating income is superior to that of the sector as its ratio EBIT/Sales is greater. (0,15 in comparison with 0,03) .

The company’s net result was positive and equal to 9,69% with regard to the total ordinary income, 7,03% superior to the one of the sector .

The financial results and the tax impact have had a negative impact on the net result of the company with a worse behaviour that the one of the sector .

 

OTHER DATA FROM THE ANNUAL FINANCIAL REPORT

 

 Results Distribution

Source: annual financial report 2011

Figures given in €

DISTRIBUTION BASE

APPLICATION A

Profit and Loss Account Balance

1.273.248,00

Legal Reserve

0,00

Carry over

0,00

Goodwill reserve

0,00

Voluntary reserves

0,00

Special reserves

0,00

Other reserves disposable at will

0,00

Voluntary reserves

1.273.248,00

Total of Amounts to be distributed

1.273.248,00

Dividends

0,00

 

 

Carry over and others

0,00

 

 

Compensation of previous exercises losses

0,00

 

 

Application total

1.273.248,00

 

Auditing

Source: filing of annual financial statement 2011

Auditors’ opinion: FAVOURABLE

Auditor: SERESPA S.A.

Auditing fees: 8.200,00 €

 Facts subsequent to the closing

Source: Annual financial report 2011

After the closure no relevant facts requiring their inclusion in the annual accounts have taken place.

 

ADDRESSES

  

Business address

Current Legal Seat Address: 

CALLE DEL DUERO, 34

28840 MEJORADA DEL CAMPO  MADRID

Previous Seat Address: 

CALLE ROSA MONTERO 36

28521 RIVAS-VACIAMADRID  MADRID

 

Characteristics of the current address

Type of establishment: office

Owners: rented

Local Situation: main

 

Branches

STREET

POSTAL CODE

TOWN

PROVINCE

CALLE DE CISTIERNA, 5

28947

FUENLABRADA

Madrid

 

 

CORPORATE STRUCTURE

  

ADMINISTRATIVE LINKS

  Summary

Governing body : 1 member (latest change: 10/01/2011)

Other Positions : 4 (latest change: 31/10/2011)

Auditor : 1 (latest change: 31/12/2009)

Operative Board Members : 3 (latest change: 07/09/2012)

Non-current positions : 15 (latest change: 10/01/2011)

 Main Board members, Directors and Auditor

Governing body

POSITION

NAME AND SURNAME

DATE 

APPOINTMENT

MEMBER OF THE BOARD

PEDROSA PEREZ, JESUS MARIA

10/01/2011

 

 

 

Auditor

POSITION

NAME AND SURNAME

DATE 

APPOINTMENT

AUDITOR

SERESPA SAP

31/12/2009

Board members remuneration

       Source: Annual financial report 2011

        Board members remuneration: 240.000,00 €

 Functional Managers

POSITION

NAME AND SURNAME

General Manager

ROMERO SERRANO, JOSE MANUEL

Financial Manager

ROMERO SERRANO, JOSE MANUEL

Commercial Director

ROMERO SERRANO, JOSE MANUEL

 

FINANCIAL LINKS

 

 Shareholders

 

BUSINESS NAME

TAX NUMBER/COUNTRY

%

SOURCE

DATE REP.

 

STIRIA CAPITAL SOCIEDAD DE CAPITAL RIESGO DE REGIMEN SIMPLIFICADO SA

A84918929

14,99

OWN SOURCES

07/09/2012

 

DELGADO COBOS JOSE MARIA

 

Indef.

OWN SOURCES

07/09/2012

 

PEREZ FUENTES BEATRIZ

 

Indef.

OWN SOURCES

07/09/2012

 

ARENA FERNANDEZ ANTONIO

 

Indef.

OWN SOURCES

07/09/2012

 

ALMERIA VALDEON LUIS

 

Indef.

OWN SOURCES

07/09/2012

 

MUNOZ JUAN IGNACIO

 

Indef.

OWN SOURCES

07/09/2012

  

BUSINESS INFORMATION

  

Constitution

Incorporation date: 09/06/2006

Activity beginning date: 15/09/2006

 Origin / Establishment

Establishment date: 01/01/2006

Founder’s Name: LA TITULAR ES LA FUNDADORA INICIAL DEL NEGOCIO

 Activity

Code: 1482200

Activity: Mfg. of plastic materials

NACE 2009 CODE: 2222

NACE 2009 Activity: Manufacture of plastic packing goods

 

Business: Research and development, including basic research, applied research and ENGINEERING & development of new materials

 

Activity description: Development and commercialization of technology for the manufacture of PVC pipes or pressurized water line. 

 

Employees

Latest employees figure: 28 (2012)

% of fixed employees: 100,00%

% of men: 83,33%

% of women: 16,67%

 Employees evolution

 

 

 

 


Employees distribution

Source: Annual financial report 2011

CATEGORY

AVERAGE NUMBER OF EMPLOYEES

MEN

WOMEN

Distribution by sexes

 

40

8

 COMMERCIAL OPERATIONS

SALES

Export Percentage: 84%

Exports to: UE Y OTROS PAISES

National Distribution: 16%

 

SUPPLIERS

BUSINESS NAME

INTERNATIONAL

PALLMANN

YES

BATTENFELD-CINCINNATI

YES

CHEMSON

YES

SOLVIN

YES

 

 Sales breakdown

•          El 59,92 de su cifra de negocio corresponde a tech.

•          El 40,08% de su cifra de negocio corresponde a canalizaciones.

 Professional and advertising services

Source: Annual financial report 2011

       Professional services expenses: 409.884,00 €

       Advertising services expenses: 227.036,00 €

 Banks

ENTITY

BRANCH

ADDRESS

TOWN OR CITY

PROVINCE

CAIXABANK, S.A.

4350

C. ALEJO CARPENTIER, 11

ALCALA DE HENARES

Madrid

 

 Summary of bank operations

Discount facilities: 0

Credit policy: 0

Mortgage loan: 0

Loans with no real security: 2

 Bank operations

 

 

Entity:CDTI

 Debt type:Loans with no real security

 Date of the granting: 16/11/2006

Granted amount:345.200,00 €

 Source: Filed Accounts (2011)

Operation description: Prιstamo Neotec

 

 

Entity:CDTI

 Debt type:Loans with no real security

 Expiry date:30/06/2021

 Date of the granting: 10/02/2011

Granted amount:500.000,00 €

 Total outstanding amount:500.000,00 €

 Source: Filed Accounts (2011)

 

 

 Leasing

Figures given in €

ENTITY

ASSERTS INVOLVED IN THE ACTIVITY

UP TO 1 YEAR

FROM 1 TO 5 YEARS

 

Instalaciones tιcnicas, utillaje, maquinaria y elementos de transporte.

293.463,00

528.683,00

 Grants

 

 

Body-entity: IMADE

 Grant type: Financial (capital, interests, etc)

 Granting year: 2011

 

Nominal amount: 6.413,00 €

 Source: Filed Accounts (2011)

 

 

 Brands

Brand name: TOM (Valid)

Type: GRAPHICAL    Scope: COMMUNITARY    Date: 08/10/2008

 

 

LEGAL STRUCTURE

  

 Constitution Data

Register Date: 15/09/2006

Register town: Madrid

Announcement number: 324105

Register data: 

Volume 22846, Folio 21, Section 8, Sheet 409037,

Inscription I/A 1 (2006-06-09)

Share capital: 30.000 €

 Current structure data

Legal form: Limited Liability Company

Share capital: 418.588,00 €

 

 Legal Aspects

Obligation to fill in Financial Statements: YES

Chamber census: YES (2010)

 

B.O.R.M.E. (OFFICIAL GAZETTE OF THE MERCANTILE REGISTER)

 

Summary

  Acts on activity: 0

  Acts on administrators: 12 (Last: 14/11/2011, first: 21/06/2006)

  Acts on capital: 9 (Last: 28/02/2008, first: 31/10/2006)

  Acts on creation: 1 (Last: 21/06/2006)

  Acts on filed accounts: 4 (Last: 04/10/2010, first: 16/01/2008)

  Acts on identification: 1 (Last: 07/04/2008)

  Acts on Information: 3 (Last: 31/10/2006, first: 21/06/2006)

 

Latest acts in B.O.R.M.E.

Other acts

ACT

DATE

NOTICE NUM.

MERCANTILE REGISTER

Appointments

14/11/2011

450191

Madrid

Appointments

10/01/2011

8211

Madrid

Resignations

10/01/2011

8211

Madrid

Annual Filed Accounts (2009)

04/10/2010

735270

Madrid

Appointments

13/11/2009

473954

Madrid

Resignations

13/11/2009

473954

Madrid

Annual Filed Accounts (2008)

04/11/2009

804959

Madrid

Annual Filed Accounts (2007)

27/10/2008

957090

Madrid

Change of registered address

07/04/2008

180928

Madrid

Appointments

07/04/2008

180928

Madrid

 

 PRESS ARTICLES

 

 Press summary by type of information (last five years)

Legal notices: 0

Structural Data: 0

Informative data: 1 (Last: 30/08/2011)

Financial Information: 0

Negative information: 0

Business lines: 0

Historical press releases: 0

 Latest press article published

 30/08/2011 CINCO DIAS (Page 31,32) GENERAL INFORMATION

The Madrid-based company markets a product Molecor unique in the world: tubes of large diameter PVC oriented. The firm has grown in regards to benefits. In 2007 ended with 200,000 euros, but only a year later moved to the threshold of one million. In 2010 the CIA. reached 77 million and by 2011 the company expects to reach 14 million. The nature of this SME market, with a staff of 50 employees, is the world, which includes 85% of its fruits in the form of benefits. 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.51.62

UK Pound

1

Rs.83.57

Euro

1

Rs.67.17

 

 

INFORMATION DETAILS

 

Report Prepared by :

PRL

 

 

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

--

NB

New Business

 

--

 

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

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.