|
Report Date : |
24.12.2014 |
IDENTIFICATION DETAILS
|
Name : |
ORELLANA UNO SL |
|
|
|
|
Registered Office : |
C/ Orellana, 1 4ş Derecha. - |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
2012 |
|
|
|
|
Date of Incorporation : |
21.12.1994 |
|
|
|
|
Legal Form : |
Private company |
|
|
|
|
Line of Business : |
engaged in the Design, Subject product
lines are as follows: ·
Dresses ·
Evening
dresses ·
Blouses ·
Fur
and leather ·
Jackets
and coats ·
Jumpers ·
Jumpsuits ·
Shorts ·
Skirts ·
Tops ·
Trousers ·
Accessories ·
Coats
and down coats ·
Jackets
and blazers ·
·
Leather ·
Leggings ·
Shirts ·
Vests |
|
|
|
|
No of Employees : |
90 |
RATING & COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively below
average. |
Small |
|
Status : |
Moderate |
|
Payment Behaviour : |
Slow but Correct |
|
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 – September 30, 2014
|
Country Name |
Previous Rating (30.06.2014) |
Current Rating (30.09.2014) |
|
|
a2 |
a2 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
|
Source : CIA |
EXECUTIVE SUMMARY
|
|||||
|
Name: |
ORELLANA
UNO SL |
||||
|
NIF
/ Fiscal code: |
B81055410 |
||||
|
Trade
Name |
BDBA |
||||
|
Status: |
ACTIVE |
||||
|
Incorporation
Date: |
21/12/1994 |
||||
|
Legal Form : |
Private company |
||||
|
Register
Data |
Register
Section 8 Sheet 143480 |
||||
|
Last
Publication in BORME: |
24/12/2012
[Appointments] |
||||
|
Last
Published Account Deposit: |
2012 |
||||
|
Share
Capital: |
1.219.444 |
||||
|
|
|||||
|
Localization: |
C/
ORELLANA, 1 4ş DERECHA. - |
||||
|
Telephone
- Fax - Email - Website: |
Ph.:.
912 192 173 Website.
www.bdba.com |
||||
|
|
|||||
|
Activity: |
|
||||
|
NACE: |
engaged in the design, sale and distribution of
clothes and complements for woman Product Details ·
Dresses ·
Evening
dresses ·
Blouses ·
Fur
and leather ·
Jackets
and coats ·
Jumpers ·
Jumpsuits ·
Shorts ·
Skirts ·
Tops ·
Trousers ·
Accessories ·
Coats
and down coats ·
Jackets
and blazers ·
·
Leather ·
Leggings ·
Shirts ·
Vests |
||||
|
Registered
Trademarks: |
|
||||
|
Audited
/ Opinion: |
Si
/ |
||||
|
Tenders
and Awards: |
0
for a total cost of 0 |
||||
|
Subsidies: |
0
for a total cost of 0 |
||||
|
Quality
Certificate: |
No |
||||
|
|
|||||
|
Risk: |
|||||
|
|
The
capacity to meet payment obligations shows no difficulties at present,
although this may not last for long. |
||||
|
Default
Risk: |
2.051% |
||||
|
|
|
Number |
Amount
(€) |
Most
Recent Entry |
|
|
Insolvency
Proceedings, Bankruptcy and Suspension of Payments |
|
Unpublished |
--- |
--- |
|
|
Defaults
on debt with Financial Institutions and Large Companies |
|
None |
--- |
--- |
|
|
Judicial
Claims (Notices, Executive Proceedings, Attachments, Auctions, Bad Debt) |
|
None |
0 |
--- |
|
|
Proceedings
heard by the |
|
Unpublished |
0 |
--- |
|
|
Proceedings
heard by the |
|
Unpublished |
0 |
--- |
|
|
Partners: |
||
|
|
||
|
RAUL
PEREZ HERREROS |
50
% |
|
|
SONIA
RODRIGUEZ RUIZ |
50
% |
|
|
Shares: |
0 |
|
|
Other
Links: |
1 |
|
|
No.
of Active Corporate Bodies: |
JOINT
MANAGER 2 |
|
|
Guarantees: |
|
|
Properties
Registered: |
Company
NO, Administrator NO |
|
Financing
/ Guarantee Sources : |
Sources
YES, Guarantees YES |
|
|
|
|
|
|
INVESTIGATION SUMMARY
|
|
|
It
is engaged in the design, sale and distribution of clothes and complements
for woman. Its annual sales of 2012 increased a 19,50% comparing with the
previous year 2011 |
|
|
Social
Denomination: |
ORELLANA UNO SL |
|
Trade
Name: |
BDBA |
|
NIF
/ Fiscal code: |
B81055410 |
|
Corporate
Status: |
ACTIVE |
|
Start
of activity: |
1995 |
|
Registered
Office: |
C/ ORELLANA, 1 4ş DERECHA. |
|
Locality: |
|
|
Province: |
|
|
Postal
Code: |
28004 |
|
Telephone: |
912 192 173 |
|
Website: |
|
Activity
|
|
|
NACE: |
4751 |
|
CNAE
Obtaining Source: |
4751 |
|
Additional
Information: |
It is engaged in the design,
sale and distribution of clothes and complements for woman. It has its own
chain stores in more of 40 points of sale and more of 290 first class
multibrand distributors national and international. Own Brand BDBA |
|
Import
/ export: |
DOES NOT IMPORT / DOES NOT
EXPORT |
|
Future
Perspective: |
Product / service
improvement |
|
Industry
situation: |
Maturity |
|
|
Year |
No. of employees |
Established |
Incidentals |
|
|
|
2014 |
90 |
|
|
|
Chronological Summary
|
|||
|
|
|
|
|
|
|
Year |
Act |
|
|
|
1995 |
Accounts deposit (ejer.
1994) Appointments/ Re-elections (1) Company Formation (1) |
|
|
|
1996 |
Increase of Capital (1) |
|
|
|
1997 |
Accounts deposit (ejer.
1995) |
|
|
|
1998 |
Accounts deposit (ejer.
1996, 1997) Adaptation to Law (1) Appointments/ Re-elections (2) Cessations/
Resignations/ Reversals (1) |
|
|
|
1999 |
Accounts deposit (ejer.
1998) |
|
|
|
2000 |
Accounts deposit (ejer.
1999) |
|
|
|
2002 |
Accounts deposit (ejer.
2000) Appointments/ Re-elections (1) Cessations/ Resignations/ Reversals (1)
Statutory Modifications (1) |
|
|
|
2003 |
Accounts deposit (ejer. 2001)
Change of Social address (1) Increase of Capital (1) Statutory Modifications
(1) |
|
|
|
2004 |
Accounts deposit (ejer.
2002, 2003) Increase of Capital (1) |
|
|
|
2005 |
Accounts deposit (ejer. 2004)
Increase of Capital (1) Statutory Modifications (1) |
|
|
|
2006 |
Accounts deposit (ejer.
2005) |
|
|
|
2007 |
Accounts deposit (ejer.
2006) |
|
|
|
2008 |
Accounts deposit (ejer.
2007) |
|
|
|
2009 |
Accounts deposit (ejer.
2008) |
|
|
|
2010 |
Accounts deposit (ejer.
2009) |
|
|
|
2012 |
Accounts deposit (ejer.
2010, 2011) Appointments/ Re-elections (1) Errata (1) Increase of Capital (2)
Other Concepts/ Events (2) |
|
|
|
2013 |
Accounts deposit (ejer.
2012) |
|
Breakdown of Owners' Equity
|
|
|
Registered
Capital: |
1.219.444 |
|
Paid
up capital: |
1.219.444 |
Updated Evolution of the
Subscribed and Paid-in Capital
|
|||||
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
Publishing Date |
Registration Type |
Capital Subscribed |
Paid up capital |
Underwritten result |
Disbursed Result |
|
23/01/1995 |
Company Formation |
3.005 |
3.005 |
3.005 |
3.005 |
|
17/05/1996 |
Increase of Capital |
30.051 |
30.051 |
33.056 |
33.056 |
|
26/03/2003 |
Increase of Capital |
168.959 |
168.959 |
202.015 |
202.015 |
|
10/12/2004 |
Increase of Capital |
195.525 |
195.525 |
397.540 |
397.540 |
|
27/07/2005 |
Increase of Capital |
199.999 |
199.999 |
597.539 |
597.539 |
|
29/03/2012 |
Increase of Capital |
472.205 |
472.205 |
1.069.744 |
1.069.744 |
|
30/10/2012 |
Increase of Capital |
149.700 |
149.700 |
1.219.444 |
1.219.444 |
Active Social Bodies
|
|
Post published |
Social Body's Name |
Appointment Date |
Other Positions in this
Company |
|
JOINT MANAGER |
PEREZ HERREROS RAUL |
17/10/2002 |
2 |
|
|
RODRIGUEZ RUIZ SONIA |
17/10/2002 |
3 |
|
JOINT ATTORNEY |
RODRIGUEZ RUIZ SONIA |
17/03/1998 |
3 |
|
|
PEREZ HERREROS RAUL |
17/03/1998 |
2 |
|
ACCOUNTS' AUDITOR / HOLDER |
SALAS Y MARAVER SOCIEDAD
ESPAŃOLA DE AUDITORIA SL |
13/12/2012 |
1 |
Historical Social Bodies
|
|
Social Body's Name |
Post published |
End Date |
Other Positions in this
Company |
|
CORDERO BARRAGAN FRANCISCO
JAVIER |
JOINT MANAGER |
11/03/1998 |
1 |
|
GOMEZ MELENDEZ ANTONIO |
SINGLE ADMINISTRATOR |
17/10/2002 |
1 |
|
RODRIGUEZ RUIZ SONIA |
JOINT MANAGER |
11/03/1998 |
3 |
Executive board
|
|
Post |
NIF |
Name |
|
ADMINISTRATOR |
|
RAUL PEREZ HERREROS |
|
ADMINISTRATOR |
|
SONIA RODRIGUEZ RUIZ |
Defaults, Legal Claims and
Insolvency Proceedings
|
Section enabling assessment of the degree of compliance of the company
queried with its payment obligations. It provides information on the existence
and nature of all stages of Insolvency and Legal Proceedings published with
reference to the Company in the country's various Official Bulletins and
national newspapers, as well Defaults Registered in the main national credit
bureaus (ASNEF Industrial and RAI ).
> Summary
Chronological summary
|
|
|
Number
of Publications |
Amount
(_) |
Start
date |
End
date |
|
Insolvency
Proceedings, Bankruptcy and Suspension of Payments |
|
Unpublished |
--- |
--- |
--- |
|
Request/Declaration |
|
0 |
--- |
date |
|
|
Proceedings |
|
--- |
--- |
|
--- |
|
Resolution |
|
--- |
--- |
|
--- |
|
Defaults
on debt with Financial Institutions and Large Companies |
Bank and Commercial Delinquency |
None |
0 |
|
|
|
Status:
Friendly |
|
--- |
|
|
|
|
Status:
Pre-Litigation |
|
--- |
|
|
|
|
Status:
Litigation |
|
--- |
|
|
|
|
Status:
Non-performing |
|
--- |
|
|
|
|
Status:
insolvency proceedings, bankruptcy and suspension of payments |
|
--- |
|
|
|
|
Other
status |
|
--- |
|
|
|
|
Legal
and Administrative Proceedings |
|
Unpublished |
--- |
|
|
|
Notices
of defaults and enforcement |
|
--- |
--- |
|
--- |
|
Seizures |
|
--- |
--- |
|
--- |
|
Auctions |
|
--- |
--- |
|
--- |
|
Declarations
of insolvency and bad debt |
|
--- |
--- |
|
--- |
|
Proceedings
heard by the Civil Court |
|
Unpublished |
--- |
|
|
|
Proceedings
heard by the Labour Court |
|
Unpublished |
--- |
|
|
> Details
This company has been found to have regular payment performance
and has paid all of its debts timely.
> Estimated Probability of
Default for the next 12 months: 2.051 %
> Latest Scoring Changes:
|
Sector
in which comparison is carried out: 475 Retail
sale of other household equipment in specialised stores |
|
|
Relative
Position:
|
The
company's comparative analysis with the rest of the companies that comprise the
sector, shows the company holds a better position with regard to the
probability of non-compliance.
The
65.00% of the companies of the sector ORELLANA UNO SL belongs to show a higher
probability of non-compliance.
The
probability of the company's non-compliance with its payment obligations within
deadlines estimated by our qualifications models is 2.051%.
In the event they fail to comply with the payment, the seriousness of the loss will depend on factors such as the promptness of the commencement of the charging management, the existence of executive documents which match the credit or the existence of guarantees and free debt assets under the name of the debtor. Therefore, the probability of non-compliance should not be solely interpreted as the total loss of the owed amount.
|
Summary
of Judicial Claims |
|
|
|
|
|
|
|
|
||
|
|
|
No se han publicado |
|
|
|
|
No se han publicado |
|
|
|
|
||
|
|
|
No se han publicado |
|
|
|
|
No se han publicado |
|
|
|
|
No se han publicado |
|
|
|
|
No se han publicado |
|
|
|
|
||
|
|
|
No se han publicado |
|
|
|
|
No se han publicado |
|
|
|
|
||
|
|
|
No se han publicado |
|
|
|
Clients |
|
|
|
Name |
NIF |
Telephone |
|
|
|
EL CORTE INGLES |
|
|
|
|
IS RELATED WITH: |
1 Entities |
|
SHAREHOLDERS: |
2 Entities |
> Shareholders
|
Relationship |
Entity |
Province |
Shareholding stake |
|
SHAREHOLDERS |
RAUL PEREZ HERREROS |
|
50 |
|
|
SONIA RODRIGUEZ RUIZ |
|
50 |
> Other
relationships
|
Relationship |
Entity |
Province |
Shareholding stake |
|
IS RELATED WITH |
ALTAIR SEVEN SL |
MADRID |
|
Turnover
|
|
|
Total
Sales 2013 |
7.850.000 |
Financial Years Presented
|
Ejercicio |
Tipo
de Cuentas Anuales |
Fecha
Presentacion |
|
2012 |
Normales |
May
2013 |
|
2011 |
Normales |
July
2012 |
|
2010 |
Normales |
January
2012 |
|
2009 |
Normales |
October
2010 |
|
2008 |
Normales |
September
2009 |
|
2007 |
Normales |
September
2008 |
|
2006 |
Normales |
August
2007 |
|
2005 |
Normales |
September
2006 |
|
2004 |
Normales |
August
2005 |
|
2003 |
Normales |
August
2004 |
|
2002 |
Normales |
July
2004 |
|
2001 |
Normales |
February
2003 |
|
2000 |
Normales |
October
2002 |
|
1999 |
Normales |
September
2000 |
|
1998 |
Normales |
October
1999 |
|
1997 |
Normales |
October
1998 |
|
1996 |
Normales |
February
1998 |
|
1995 |
Normales |
February
1997 |
|
1994 |
Normales |
October
1995 |
The data in the report regarding the last Company Accounts submitted by the company is taken from the TRADE REGISTER serving the region in which the company's address is located 31/12/2012
> Balance en formato Normal de acuerdo al Nuevo Plan General Contable 2007
Information corresponding to the fiscal year 2012 2011 2010 2009 2008 is taken from information submitted to the TRADE REGISTER. Data corresponding to fiscal years before 2012 2011 2010 2009 2008 has been compiled based on the equivalence criteria stipulated in Act JUS/206/2009. Where the provisions of the Act did not establish relevant equivalence criteria.
|
|
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
|
|
Assets |
2012 |
2011 |
2010 |
2009 |
2008 |
|
|
A)
NON-CURRENT ASSETS: 11000 |
2.032.609,00 |
820.919,00 |
327.277,00 |
222.351,00 |
270.968,00 |
|
|
I. Intangible fixed assets : 11100 |
560.565,00 |
242.468,00 |
8.319,00 |
11.064,00 |
13.980,00 |
|
|
1. Development: 11110 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Concessions: 11120 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Patents, licencing, trade marks and
similar: 11130 |
7.994,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Goodwill: 11140 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. IT applications: 11150 |
166.237,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Investigation: 11160 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
7. Intellectual property: 11180 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
8. Greenhouse gas emission allowance:
11190 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
9. Other intangible fixed assets. :
11170 |
386.333,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Tangible fixed assets : 11200 |
1.053.022,00 |
447.553,00 |
266.276,00 |
163.943,00 |
209.644,00 |
|
|
1. Land and buildings: 11210 |
70.451,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Technical installations and other
tangible fixed assets: 11220 |
982.571,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Tangible asset in progress and
advances: 11230 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Real estate investment: 11300 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Land: 11310 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Buildings: 11320 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Long-term investments in Group companies and associates :
11400 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Equity instruments: 11410 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Credits to businesses: 11420 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Debt securities: 11430 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Derivatives : 11440 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial assets : 11450 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Other investments: 11460 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Long-term financial investments: 11500 |
419.023,00 |
130.899,00 |
52.681,00 |
47.344,00 |
47.344,00 |
|
|
1. Equity instruments: 11510 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Credits to third parties : 11520 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Debt securities: 11530 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Derivatives : 11540 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial assets : 11550 |
419.023,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Other investments: 11560 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Assets for deferred tax : 11600 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VII. Non-current trade debts : 11700 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B)
CURRENT ASSETS: 12000 |
3.880.030,00 |
3.000.575,00 |
2.758.796,00 |
2.386.169,00 |
2.071.027,00 |
|
|
I. Non-current assets held for sale : 12100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Stocks: 12200 |
2.984.153,00 |
2.704.488,00 |
2.273.175,00 |
1.757.799,00 |
1.659.893,00 |
|
|
1. Commercial: 12210 |
2.480.373,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Primary material and other supplies:
12220 |
55.414,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Work in progress: 12230 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a) Of long-term
production cycle : 12231 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Of short-term
production cycle : 12232 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Finished goods: 12240 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a) Of long-term
production cycle : 12241 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Of short-term
production cycle : 12242 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. By-products, residues and recycled
materials: 12250 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Advances to suppliers: 12260 |
448.365,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Trade debtors and others receivable accounts: 12300 |
251.218,00 |
159.710,00 |
206.251,00 |
475.703,00 |
147.902,00 |
|
|
1. Trade debtors / accounts receivable:
12310 |
248.138,00 |
159.710,00 |
206.208,00 |
475.660,00 |
147.902,00 |
|
|
a) Long-term
receivables from sales and services supplied : 12311 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Customers for
sales and provisions of services : 12312 |
248.138,00 |
159.710,00 |
206.208,00 |
475.660,00 |
147.902,00 |
|
|
2. Customers, Group companies and
associates : 12320 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Other accounts receivable: 12330 |
2.800,00 |
0,00 |
43,00 |
43,00 |
0,00 |
|
|
4. Personnel: 12340 |
280,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Assets for deferred tax: 12350 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Other debtors, including tax and social
security: 12360 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
7. Called up share capital: 12370 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Short-term investments in Group companies and associates:
12400 |
0,00 |
49.488,00 |
52.335,00 |
53.010,00 |
57.661,00 |
|
|
1. Equity instruments: 12410 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Credits to businesses: 12420 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Debt securities: 12430 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Derivatives : 12440 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial assets : 12450 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Other investments: 12460 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Short-term financial investments : 12500 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Equity instruments: 12510 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Credits to businesses: 12520 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Debt securities: 12530 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Derivatives : 12540 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial assets : 12550 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Other investments: 12560 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Short-term accruals: 12600 |
214.415,00 |
0,00 |
38.412,00 |
0,00 |
59.277,00 |
|
|
VII. Cash and other equivalent liquid assets : 12700 |
430.244,00 |
86.889,00 |
188.623,00 |
99.657,00 |
146.295,00 |
|
|
1. Treasury: 12710 |
430.244,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Other equivalent liquid assets:
12720 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
TOTAL
ASSETS (A + B) : 10000 |
5.912.639,00 |
3.821.494,00 |
3.086.073,00 |
2.608.520,00 |
2.341.996,00 |
|
|
|
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
|
|
Liabilities
and Net Worth |
2012 |
2011 |
2010 |
2009 |
2008 |
|
|
A)
NET WORTH: 20000 |
1.986.571,00 |
1.325.568,00 |
1.060.053,00 |
1.011.520,00 |
950.737,00 |
|
|
A-1) Shareholders' equity: 21000 |
1.986.571,00 |
1.325.568,00 |
1.060.053,00 |
1.011.520,00 |
950.737,00 |
|
|
I. Capital: 21100 |
1.219.444,00 |
597.539,00 |
597.539,00 |
597.539,00 |
597.539,00 |
|
|
1. Registered capital : 21110 |
1.219.444,00 |
597.539,00 |
597.539,00 |
597.539,00 |
597.539,00 |
|
|
2. (Uncalled capital): 21120 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Share premium: 21200 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Reserves: 21300 |
197.001,00 |
140.938,00 |
139.895,00 |
125.646,00 |
114.322,00 |
|
|
1. Legal y estatutarias: 21310 |
68.635,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Other reserves: 21320 |
128.367,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Revaluation reserves: 21330 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. (Common stock equity): 21400 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Results from previous periods: 21500 |
539.324,00 |
309.659,00 |
274.086,00 |
227.552,00 |
207.330,00 |
|
|
1. Brought forward: 21510 |
539.324,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. (Negative results from previous
periods): 21520 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Other shareholders' contributions: 21600 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VII. Result of the period: 21700 |
30.802,00 |
277.431,00 |
48.534,00 |
60.782,00 |
31.547,00 |
|
|
VIII. (Interim dividend): 21800 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IX. Other net worth instruments: 21900 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A-2) Adjustments due to changes in value: 22000 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
I. Financial assets held for sale: 22100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Hedge operations: 22200 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Linked non-current assets and liabilities held for sale :
22300 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Exchange rate difference: 22400 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Other: 22500 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A-3) Received subsidies, donations and legacies: 23000 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B)
NON-CURRENT LIABILITIES: 31000 |
1.564.871,00 |
172.627,00 |
100.000,00 |
0,00 |
0,00 |
|
|
I. Long-term provisions: 31100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Long-term employee benefits liability:
31110 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Environmental actions: 31120 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Restructuring provisions: 31130 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Other provisions: 31140 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II Long-term creditors: 31200 |
1.564.871,00 |
172.627,00 |
100.000,00 |
0,00 |
0,00 |
|
|
1. Liabilities and other securities:
31210 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Amounts owed to credit institutions: 31220 |
1.558.703,00 |
172.627,00 |
100.000,00 |
0,00 |
0,00 |
|
|
3. Creditors from financial leasing:
31230 |
6.168,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Derivatives : 31240 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial liabilities :
31250 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Long-term debts with Group companies and associates:
31300 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Liabilities for deferred tax: 31400 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Long-term accruals: 31500 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Non-current trade creditors : 31600 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VII. Special long-term debts : 31700 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
C)
CURRENT LIABILITIES : 32000 |
2.361.197,00 |
2.323.300,00 |
1.926.019,00 |
1.597.000,00 |
1.391.258,00 |
|
|
I. Liabilities linked to non-current assets held for sale:
32100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Short-term provisions: 32200 |
0,00 |
17.950,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Provisions from greenhouse gas emission
allowance: 32210 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Other provisions: 32220 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Short-term creditors : 32300 |
1.602.769,00 |
1.774.007,00 |
1.156.787,00 |
690.711,00 |
350.196,00 |
|
|
1. Liabilities and other securities:
32310 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Amounts owed to credit institutions:
32320 |
1.291.353,00 |
1.504.252,00 |
958.055,00 |
485.979,00 |
127.770,00 |
|
|
3. Creditors from financial leasing:
32330 |
4.857,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Derivatives : 32340 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial liabilities :
32350 |
306.559,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Short-term debts with Group companies and associates:
32400 |
0,00 |
389.605,00 |
399.128,00 |
508.565,00 |
508.565,00 |
|
|
V. Trade creditors and other accounts payable: 32500 |
758.428,00 |
141.737,00 |
370.104,00 |
397.725,00 |
532.498,00 |
|
|
1. Suppliers: 32510 |
116.036,00 |
-660.328,00 |
3.270,00 |
56.539,00 |
47.893,00 |
|
|
a) Long-term debts :
32511 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Short-term debts :
32512 |
116.036,00 |
-660.328,00 |
3.270,00 |
56.539,00 |
47.893,00 |
|
|
2. Suppliers, Group companies and associates:
32520 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Other creditors: 32530 |
453.181,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Personnel (remuneration due):
32540 |
7.058,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Liabilities for current tax:
32550 |
401,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Other accounts payable to Public
Administrations.: 32560 |
95.445,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
7. Advances from clients: 32570 |
86.307,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Short-term accruals: 32600 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VII. Special short-term debts : 32700 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
TOTAL
NET WORTH AND LIABILITIES (A + B + C) : 30000 |
5.912.639,00 |
3.821.494,00 |
3.086.073,00 |
2.608.520,00 |
2.341.996,00 |
|
|
|
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
|
|
Profit
and Loss |
2012 |
2011 |
2010 |
2009 |
2008 |
|
|
1.
Net turnover: 40100 |
7.242.679,00 |
6.061.052,00 |
4.968.853,00 |
4.449.088,00 |
4.100.035,00 |
|
|
a) Sales: 40110 |
7.242.679,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Rendering of services: 40120 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Income of financial nature of holding companies: 40130 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2.
Changes in stocks of finished goods and work in progress: 40200 |
0,00 |
0,00 |
0,00 |
50.355,00 |
0,00 |
|
|
3.
Works carried out by the company for its assets: 40300 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4.
Supplies : 40400 |
-2.892.274,00 |
-2.754.819,00 |
-2.883.037,00 |
-2.688.089,00 |
-2.404.822,00 |
|
|
a) Stock consumption: 40410 |
-2.844.482,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Consumption of raw materials and miscellaneous consumable ones:
40420 |
-47.792,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Works carried out by other companies: 40430 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
d) Impairment of stock, primary material and other supplies:
40440 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5.
Other operating income: 40500 |
15.536,00 |
19.316,00 |
1.004,00 |
5.060,00 |
27.565,00 |
|
|
a) Auxiliary income and other from current management:
40510 |
15.536,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Operation subsidies included in the Period's
result: 40520 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6.
Personnel costs: 40600 |
-1.780.873,00 |
-1.247.916,00 |
-983.169,00 |
-742.850,00 |
-702.891,00 |
|
|
a) Wages, salaries et al.: 40610 |
-1.331.365,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Social security costs: 40620 |
-449.508,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Provisions : 40630 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
7.
Other operating costs: 40700 |
-2.228.072,00 |
-1.574.804,00 |
-970.481,00 |
-931.610,00 |
-913.397,00 |
|
|
a) External services: 40710 |
-2.196.996,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Taxes: 40720 |
-56.404,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Losses, impairments and variation in provisions from trade
operations : 40730 |
25.514,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
d) Other current management expenditure : 40740 |
-185,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
e) Expenses due to greenhouse gas emissions: 40750 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
8.
Amortisation of fixed assets: 40800 |
-176.192,00 |
-89.346,00 |
-63.789,00 |
-59.309,00 |
-65.995,00 |
|
|
9.
Allocation of subsidies of non-financial fixed assets and other: 40900 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
10.
Excess provisions : 41000 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
11.
Impairment and result of transfers of fixed assets: 41100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a) Impairment and losses : 41110 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Results for transfers and other : 41120 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Impairment and profit due to disposals of assets of holding
companies: 41130 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
12.
Negative difference in combined businesses: 41200 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
13.
Other results : 41300 |
55.528,00 |
11.534,00 |
7.509,00 |
0,00 |
0,00 |
|
|
A.1)
OPERATING INCOME (1 + 2 + 3 + 4 + 5 + 6 + 7 + 8 + 9 + 10 + 11 + 12 + 13) :
49100 |
236.333,00 |
425.017,00 |
76.890,00 |
82.645,00 |
40.495,00 |
|
|
14.
Financial income : 41400 |
1.050,00 |
1.624,00 |
2.353,00 |
3.634,00 |
5.032,00 |
|
|
a) Of shares in equity instruments : 41410 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a 1) In Group companies and associates: 41411 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a 2) In third parties: 41412 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) From negotiable securities and other financial instruments :
41420 |
1.050,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b 1) From Group companies and associates :
41421 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b 2) From third parties : 41422 |
1.050,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Allocation of financial subsidies, donations and legacies :
41430 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
15.
Financial expenditure: 41500 |
-176.253,00 |
-38.280,00 |
-15.195,00 |
-4.708,00 |
-6.187,00 |
|
|
a) Amounts owed to Group companies and associates : 41510 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) For debts with third parties : 41520 |
-176.253,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Stock renewal : 41530 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
16.
Changes in fair value of financial instruments : 41600 |
0,00 |
-437,00 |
0,00 |
-33,00 |
0,00 |
|
|
a) Trading book and other : 41610 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Allocation of financial assets held for sale to the result
for the period: 41620 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
17.
Exchange rate differences : 41700 |
-15.836,00 |
-6.218,00 |
-2.037,00 |
-3.219,00 |
0,00 |
|
|
18.
Impairment and result for transfers of financial instruments: 41800 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a) Impairment and losses : 41810 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Results for transfers and other : 41820 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
19.
Other financial income and expenditure: 42100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a) Incorporation of financial expenditure to assets:
42110 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Financial income from arrangement with creditors:
42120 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Other income and expenditure: 42130 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.2)
FINANCIAL REVENUE (14+15+16+17+18+19) : 49200 |
-191.038,00 |
-43.312,00 |
-14.880,00 |
-4.325,00 |
-1.155,00 |
|
|
A.3)
NET RESULT BEFORE TAXES (A.1+A.2) : 49300 |
45.294,00 |
381.705,00 |
62.011,00 |
78.320,00 |
39.340,00 |
|
|
20.
Income taxes: 41900 |
-14.492,00 |
-104.273,00 |
-13.477,00 |
-17.537,00 |
-7.792,00 |
|
|
A.4)
PROFIT AFTER TAXES (A.3+20) : 49400 |
30.802,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
21.
Result of the year coming from interrupted operations : 42000 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.5)
RESULT OF THE PERIOD (A.4+21) : 49500 |
30.802,00 |
277.431,00 |
48.534,00 |
60.782,00 |
31.547,00 |
|
>
Normal Balance Sheet under the rules of the 1990 General Accounting Plan
(repealed since 1st January of 2008)
Information
corresponding to the fiscal year
2012 2011 2010 2009 2008 has been compiled based on
the equivalence criteria stipulated in Act JUS/206/2009. Where the provisions
of the Act did not establish relevant equivalence criteria.
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
ASSETS |
2012 |
2011 |
2010 |
2009 |
2008 |
|
|
A)
SHAREHOLDERS (PARTNERS) BY UNCALLED SUSCRIBED CAPITAL: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B)
FIXED ASSETS: |
2.032.609,00 |
820.919,00 |
327.277,00 |
222.351,00 |
270.968,00 |
|
|
I. Formation expenses: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Intangible fixed assets: |
560.565,00 |
242.468,00 |
8.319,00 |
11.064,00 |
13.980,00 |
|
|
III. Tangible fixed assets: |
1.053.022,00 |
447.553,00 |
266.276,00 |
163.943,00 |
209.644,00 |
|
|
IV. Financial investments: |
419.023,00 |
130.899,00 |
52.681,00 |
47.344,00 |
47.344,00 |
|
|
V. Own shares: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Long-term trade receivables: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
C)
Deferred expenses: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
D)
CURRENT ASSETS: |
3.880.030,00 |
3.000.575,00 |
2.758.796,00 |
2.386.169,00 |
2.071.027,00 |
|
|
I. Called-up share capital (not paid): |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Stocks: |
2.984.153,00 |
2.704.488,00 |
2.273.175,00 |
1.757.799,00 |
1.659.893,00 |
|
|
III. Debtors: |
251.218,00 |
159.710,00 |
206.251,00 |
475.703,00 |
147.902,00 |
|
|
IV. Short-term investments: |
0,00 |
49.488,00 |
52.335,00 |
53.010,00 |
57.661,00 |
|
|
V. Short-term treasury shares: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Cash at bank and in hand: |
430.244,00 |
86.889,00 |
188.623,00 |
99.657,00 |
146.295,00 |
|
|
VII. Prepayments and accrued income: |
214.415,00 |
0,00 |
38.412,00 |
0,00 |
59.277,00 |
|
|
GENERAL
TOTAL (A + B + C + D): |
5.912.639,00 |
3.821.494,00 |
3.086.073,00 |
2.608.520,00 |
2.341.996,00 |
|
MERCANTILE
REGISTRY.
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
LIABILITIES |
2012 |
2011 |
2010 |
2009 |
2008 |
|
|
A)
EQUITY: |
1.986.571,00 |
1.325.568,00 |
1.060.053,00 |
1.011.520,00 |
950.737,00 |
|
|
I. Subscribed capital: |
1.219.444,00 |
597.539,00 |
597.539,00 |
597.539,00 |
597.539,00 |
|
|
II. Share premium: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Revaluation reserves: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Reserves: |
197.001,00 |
140.938,00 |
139.895,00 |
125.646,00 |
114.322,00 |
|
|
a) Differences for capital adjustment to
euros: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Remaining Reserves: |
197.001,00 |
140.938,00 |
139.895,00 |
125.646,00 |
114.322,00 |
|
|
V. Profit or loss brought forward: |
539.324,00 |
309.659,00 |
274.086,00 |
227.552,00 |
207.330,00 |
|
|
VI. Profit or loss for the financial year: |
30.802,00 |
277.431,00 |
48.534,00 |
60.782,00 |
31.547,00 |
|
|
VII. Interim dividend paid: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VIII. Own shares for capital reduction: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B)
Deferred income: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
C)
PROVISIONS FOR LIABILITIES AND CHARGES: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
D)
LONG TERM LIABILITIES: |
1.564.871,00 |
172.627,00 |
100.000,00 |
0,00 |
0,00 |
|
|
E)
SHORT TERM CREDITORS: |
2.361.197,00 |
2.305.350,00 |
1.926.019,00 |
1.597.000,00 |
1.391.258,00 |
|
|
F)
SHORT-TERM PROVISIONS FOR LIABILITIES AND CHARGES: |
0,00 |
17.950,00 |
0,00 |
0,00 |
0,00 |
|
|
GENERAL
TOTAL (A + B + C + D + E + F): |
5.912.639,00 |
3.821.494,00 |
3.086.073,00 |
2.608.520,00 |
2.341.996,00 |
|
MERCANTILE
REGISTRY.
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
DEBIT |
2012 |
2011 |
2010 |
2009 |
2008 |
|
|
A)
CHARGES (A.1 to A.15): |
7.283.992,00 |
5.816.094,00 |
4.931.186,00 |
4.397.000,00 |
4.101.085,00 |
|
|
A.1. Operating consumption: |
2.892.274,00 |
2.754.819,00 |
2.883.037,00 |
2.637.734,00 |
2.404.822,00 |
|
|
A.2. Staff Costs: |
1.780.873,00 |
1.247.916,00 |
983.169,00 |
742.850,00 |
702.891,00 |
|
|
a) Wages, salaries et
al.: |
1.331.365,00 |
838.659,00 |
660.736,00 |
499.231,00 |
472.376,00 |
|
|
b) Social security
costs: |
449.508,00 |
409.258,00 |
322.433,00 |
243.620,00 |
230.515,00 |
|
|
A.3. Depreciation expense: |
176.192,00 |
89.346,00 |
63.789,00 |
59.309,00 |
65.995,00 |
|
|
A.4. Variation of trade provisions and
losses of unrecovered receivables: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.5. Other operating charges: |
2.228.072,00 |
1.574.804,00 |
970.481,00 |
931.610,00 |
913.397,00 |
|
|
A.I. OPERATING BENEFITS (B.1-A.1-A.2-A.3-A.4-A.5): |
180.805,00 |
413.483,00 |
69.381,00 |
82.645,00 |
40.495,00 |
|
|
A.6. Financial and similar charges: |
176.253,00 |
38.280,00 |
15.195,00 |
4.708,00 |
6.187,00 |
|
|
a) Due to liabilities
with companies of the group: |
0,00 |
37.918,00 |
15.052,00 |
4.663,00 |
6.129,00 |
|
|
b) Due to liabilities
with associated companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Due to other
debts: |
176.253,00 |
362,00 |
144,00 |
44,00 |
58,00 |
|
|
d) Losses from
financial investments: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.7. Financial investment provision
change: |
0,00 |
437,00 |
0,00 |
33,00 |
0,00 |
|
|
A.8. Exchange losses: |
15.836,00 |
6.218,00 |
2.037,00 |
3.219,00 |
0,00 |
|
|
A.II. POSITIVE FINANCIAL RESULTS (B.2+B.3-A.6-A.7-A.8): |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.III. PROFIT FROM ORDINARY ACTIVITIES (A.I+A.II-B.I-B.II):
|
0,00 |
370.171,00 |
54.501,00 |
78.320,00 |
39.340,00 |
|
|
A.9. Changes in provisions for intangible,
tangible and securities portfolio: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.10. Losses from tangible and intangible
fixed assets and portfolio: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.11. Losses from transactions with own
shares and debentures: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.12. Extraordinary expenses: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.13. Prior year expenses and losses:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.IV. EXTRAORDINARY PROFIT (B.4+B.5+B.6+B.7+B.8-A.9-A.10-A.11-A.12-A.13):
|
55.528,00 |
11.534,00 |
7.509,00 |
0,00 |
0,00 |
|
|
A.V. PROFIT BEFORE TAXES (A.III+A.IV-B.III-B.IV): |
45.294,00 |
381.705,00 |
62.011,00 |
78.320,00 |
39.340,00 |
|
|
A.14. Corporation Tax: |
14.492,00 |
104.273,00 |
13.477,00 |
17.537,00 |
7.792,00 |
|
|
A.15. Miscellaneous taxes: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.VI. FINANCIAL YEAR RESULT (PROFIT) (A.V-A.14-A.15): |
30.802,00 |
277.431,00 |
48.534,00 |
60.782,00 |
31.547,00 |
|
MERCANTILE
REGISTRY.
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
CREDIT |
2012 |
2011 |
2010 |
2009 |
2008 |
|
|
B)
INCOME ( B.1 to B.8): |
7.314.794,00 |
6.093.526,00 |
4.979.720,00 |
4.457.782,00 |
4.132.632,00 |
|
|
B.1. Operating income: |
7.258.216,00 |
6.080.368,00 |
4.969.858,00 |
4.454.148,00 |
4.127.600,00 |
|
|
a) Net total sales:
|
7.242.679,00 |
6.061.052,00 |
4.968.853,00 |
4.449.088,00 |
4.100.035,00 |
|
|
b) Miscellaneous
operating income: |
15.536,00 |
19.316,00 |
1.004,00 |
5.060,00 |
27.565,00 |
|
|
B.I. PÉRDIDAS DE EXPLOTACIÓN (A.1+A.2+A.3+A.4+A.5-B.1 ): |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.2. Financial income: |
1.050,00 |
1.624,00 |
2.353,00 |
3.634,00 |
5.032,00 |
|
|
a) Companies of the
group: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) In associated
companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Miscellaneous:
|
1.050,00 |
1.624,00 |
2.353,00 |
3.634,00 |
5.032,00 |
|
|
d) Profit on
financial investment: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.3. Exchange gains: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.II. NEGATIVE FINANCIAL RESULTS (A.6+A.7+A.8-B.2-B.3): |
191.038,00 |
43.312,00 |
14.880,00 |
4.325,00 |
1.155,00 |
|
|
B.III. LOSSES ON ORDINARY ACTIVITIES ( B.I + B.II - A.I - A.II
): |
10.233,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.4. Profit on disposal of both tangible and
intangible fixed assets and securities portfolio: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.5. Profit on transactions with own
shares and debentures: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.6. Capital grants transferred to profit
and loss: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.7. Extraordinary income: |
55.528,00 |
11.534,00 |
7.509,00 |
0,00 |
0,00 |
|
|
B.8. Income and profit of former financial
years: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.IV. NEGATIVE EXTRAORDINARY RESULTS
(A.9+A.10+A.11+A.12+A.13-B.4-B.5-B.6-B.7-B.8): |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.V. LOSSES BEFORE TAXES (B.III+B.IV-A.III-A.IV): |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.VI. FINANCIAL YEAR RESULTS (LOSSES) (B.V+A.14+A.15): |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
MERCANTILE
REGISTRY.
CASHFLOW STATEMENT
|
Model: Normal
>
Source of information: Data contained in this section is taken from the
information declared in the Annual Accounts submitted to the Trade Register.
|
|
2012 |
2011 |
2010 |
2009 |
2008 |
|
|
1.
Fiscal year result before taxes.: 61100 |
45.294,00 |
381.705,00 |
62.011,00 |
78.320,00 |
39.340,00 |
|
|
2.
Results adjustments.: 61200 |
332.062,00 |
143.953,00 |
76.632,00 |
60.383,00 |
67.150,00 |
|
|
a) Fixed Assets Amortization (+).: 61201 |
176.192,00 |
89.346,00 |
63.789,00 |
59.309,00 |
65.995,00 |
|
|
b) Obsolescence Allowances (+/-). : 61202 |
-25.514,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Variation in Provision (+/-). : 61203 |
-17.950,00 |
17.950,00 |
0,00 |
0,00 |
0,00 |
|
|
g) Financial income (-).: 61207 |
-1.050,00 |
-1.624,00 |
-2.353,00 |
-3.634,00 |
-5.032,00 |
|
|
h) Financial Expenses (+). : 61208 |
176.253,00 |
38.280,00 |
15.195,00 |
4.708,00 |
6.187,00 |
|
|
i) Exchange differences (+/-). : 61209 |
15.836,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
k) Other income and expense (-/+). : 61211 |
8.296,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3.
Changes in current capital equity.: 61300 |
136.648,00 |
-676.154,00 |
-324.758,00 |
-514.089,00 |
-381.792,00 |
|
|
a) Stock (+/-).: 61301 |
-279.664,00 |
-431.314,00 |
-515.376,00 |
-97.905,00 |
-376.415,00 |
|
|
d) Debtors and other accounts receivable (+/-). : 61302 |
-65.993,00 |
46.540,00 |
269.452,00 |
-327.801,00 |
-62.645,00 |
|
|
c) Other current assets (+/-). : 61303 |
-214.415,00 |
41.260,00 |
-37.737,00 |
63.928,00 |
-77.755,00 |
|
|
d) Creditors and other accounts payable (+/-). : 61304 |
696.721,00 |
-332.640,00 |
-41.098,00 |
-152.310,00 |
135.022,00 |
|
|
4.
Other cash flows for operating activities.: 61400 |
-285.560,00 |
-36.656,00 |
-12.842,00 |
-1.074,00 |
-1.155,00 |
|
|
a) Interest payments (-). : 61401 |
-176.253,00 |
-38.280,00 |
-15.195,00 |
-4.708,00 |
-6.187,00 |
|
|
c) Interest collection (+). : 61403 |
1.050,00 |
1.624,00 |
2.353,00 |
3.634,00 |
5.032,00 |
|
|
d) Income tax payment collection (payments) (+/-).: 61404 |
-110.358,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5.
Operating activity cash flows (1 + 2 + 3 + 4) : 61500 |
228.444,00 |
-187.153,00 |
-198.958,00 |
-376.461,00 |
-276.457,00 |
|
|
6.
Payments for investment (-).: 62100 |
-1.387.882,00 |
-493.642,00 |
-107.670,00 |
0,00 |
0,00 |
|
|
b) Intangible fixed assets. : 62102 |
-374.025,00 |
-234.149,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Fixed assets. : 62103 |
-725.733,00 |
-181.277,00 |
-102.333,00 |
0,00 |
0,00 |
|
|
e) Other financial assets. : 62105 |
-288.124,00 |
-78.217,00 |
-5.337,00 |
0,00 |
0,00 |
|
|
7.
Divestment payment collection (+). : 62200 |
0,00 |
0,00 |
2.745,00 |
48.617,00 |
67.819,00 |
|
|
b) Intangible fixed assets. : 62202 |
0,00 |
0,00 |
2.745,00 |
2.916,00 |
28.229,00 |
|
|
c) Fixed assets. : 62203 |
0,00 |
0,00 |
0,00 |
45.701,00 |
39.591,00 |
|
|
8.
Investment activity cash flows (6 + 7) minus Amortization: 62300 |
-1.387.882,00 |
-582.989,00 |
-168.715,00 |
-10.692,00 |
1.824,00 |
|
|
9.
Payment collection and payments for equity instruments. : 63100 |
621.905,00 |
-11.917,00 |
0,00 |
0,00 |
-40.850,00 |
|
|
a) Issuance of equity instruments (+). : 63101 |
621.905,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Amortization of assets instruments (-). : 63102 |
0,00 |
-11.917,00 |
0,00 |
0,00 |
-40.850,00 |
|
|
10.
Payment collection and payments for financial liabilities instruments.:
63200 |
880.888,00 |
680.324,00 |
456.640,00 |
340.515,00 |
230.318,00 |
|
|
a) Issuance : 63201 |
5.532.454,00 |
689.847,00 |
572.075,00 |
358.209,00 |
230.318,00 |
|
|
2. Debts incurred with credit institutions (+). : 63203 |
4.517.958,00 |
618.824,00 |
572.075,00 |
358.209,00 |
34.268,00 |
|
|
3. Debts incurred with companies of the group and affiliates
(+).: 63204 |
0,00 |
0,00 |
0,00 |
0,00 |
136.396,00 |
|
|
5. Other debts (+). : 63206 |
1.014.496,00 |
71.023,00 |
0,00 |
0,00 |
59.654,00 |
|
|
b) Repayment and amortization of : 63207 |
-4.651.566,00 |
-9.523,00 |
-115.436,00 |
-17.694,00 |
0,00 |
|
|
2. Debts incurred with credit institutions (-).: 63209 |
-3.333.756,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Debts incurred with companies of the group and affiliates
(-). : 63210 |
0,00 |
-9.523,00 |
-109.437,00 |
0,00 |
0,00 |
|
|
5. Other debts (-). : 63212 |
-1.317.810,00 |
0,00 |
-5.999,00 |
-17.694,00 |
0,00 |
|
|
11.
Payments from dividends and remunerations from other assets instruments. :
63300 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
12.
Cash flows for financing activities (9+10+11).: 63400 |
1.502.794,00 |
668.407,00 |
456.640,00 |
340.515,00 |
189.468,00 |
|
|
D)
EFFECT OF EXCHANGE RATE CHANGES: 64000 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
E)
NET INCREASE/DECREASE OF CASH OR EQUIVALENT ASSETS (+/-5+/-8+/12+/-D) :
65000 |
343.355,00 |
-101.734,00 |
88.966,00 |
-46.638,00 |
-85.165,00 |
|
|
Cash or equivalent assets as of beginning of the fiscal year.:
65100 |
86.889,00 |
188.623,00 |
99.657,00 |
146.295,00 |
231.460,00 |
|
|
Cash or equivalent assets as of end of the fiscal year.:
65200 |
430.244,00 |
86.889,00 |
188.623,00 |
99.657,00 |
146.295,00 |
|
>
Economic-Financial Comparative Analysis
Data used in the following ratios and indicators is taken from the
Annual Accounts submitted by the company to the TRADE REGISTER.
>
Comparison within the Sector
|
Cash
Flow |
2012 |
2011 |
Variación
2012 - 2011 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Cash
Flow over Sales: |
0,05
% |
0,01
% |
-0,02
% |
0,14
% |
382,44
% |
-95,00
% |
|
|
EBITDA
over Sales: |
4,93
% |
9,25
% |
8,30
% |
5,98
% |
-40,59
% |
54,69
% |
|
|
Cash
Flow Yield: |
0,06
% |
0,00
% |
-0,03
% |
0,03
% |
318,13
% |
-89,87
% |
|
|
Profitability |
2012 |
2011 |
Variación
2012 - 2011 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Operating
economic profitability: |
3,29
% |
5,25
% |
11,36
% |
0,35
% |
-71,02
% |
1.404,88
% |
|
|
Total
economic profitability: |
3,75
% |
2,50
% |
10,99
% |
-0,19
% |
-65,91
% |
1.425,40
% |
|
|
Financial
profitability: |
1,55
% |
1,32
% |
20,93
% |
-3,85
% |
-92,59
% |
134,43
% |
|
|
Margin:
|
2,49
% |
4,87
% |
6,80
% |
0,70
% |
-63,37
% |
590,49
% |
|
|
Mark-up:
|
-0,14
% |
1,60
% |
6,09
% |
-6,92
% |
-102,32
% |
123,10
% |
|
|
Solvency |
2012 |
2011 |
Variación
2012 - 2011 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Liquidity:
|
0,18 |
0,12 |
0,04 |
0,13 |
383,45 |
-12,05 |
|
|
Acid
Test: |
0,29 |
0,85 |
0,13 |
0,84 |
124,71 |
0,97 |
|
|
Working
Capital / Investment: |
0,26 |
0,03 |
0,18 |
0,11 |
44,94 |
-75,90 |
|
|
Solvency:
|
1,64 |
1,17 |
1,30 |
1,50 |
26,25 |
-21,68 |
|
|
Indebtedness |
2012 |
2011 |
Variación
2012 - 2011 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Indebtedness
level: |
1,98 |
1,63 |
1,87 |
1,32 |
5,72 |
23,77 |
|
|
Borrowing
Composition: |
0,66 |
1,03 |
0,07 |
1,24 |
785,06 |
-16,71 |
|
|
Repayment
Ability: |
11,43 |
179,96 |
-24,36 |
16,79 |
146,94 |
971,62 |
|
|
Warranty:
|
1,51 |
1,62 |
1,54 |
1,76 |
-2,35 |
-7,85 |
|
|
Generated
resources / Total creditors: |
0,05 |
0,07 |
0,15 |
0,01 |
-64,38 |
424,91 |
|
|
Efficiency |
2012 |
2011 |
Variación
2012 - 2011 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Productivity:
|
1,20 |
1,73 |
1,40 |
1,27 |
-14,43 |
35,58 |
|
|
Turnover
of Collection Rights : |
28,89 |
4,81 |
38,07 |
3,45 |
-24,11 |
39,66 |
|
|
Turnover
of Payment Entitlements: |
6,75 |
3,52 |
30,55 |
2,24 |
-77,90 |
57,03 |
|
|
Stock
rotation: |
2,37 |
6,54 |
2,10 |
1,72 |
13,19 |
280,10 |
|
|
Assets
turnover: |
1,32 |
1,08 |
1,67 |
0,49 |
-20,88 |
117,94 |
|
|
Borrowing
Cost: |
4,49 |
2,95 |
1,54 |
2,81 |
190,61 |
4,99 |
|
>
Trend of indicators under the General Accounting Plan of 2007 (2012, 2011,
2010, 2009, 2008)
|
Cash
Flow |
2012 |
2011 |
2010 |
2009 |
2008 |
|
|
Cash
Flow over Sales: |
0,05
% |
-0,02
% |
0,02
% |
-0,01
% |
-2,01
% |
|
|
EBITDA
over Sales: |
4,93
% |
8,30
% |
2,68
% |
3,19
% |
2,60
% |
|
|
Cash
Flow Yield: |
0,06
% |
-0,03
% |
0,03
% |
-0,02
% |
-3,51
% |
|
|
Profitability |
2012 |
2011 |
2010 |
2009 |
2008 |
|
|
Operating
economic profitability: |
3,29
% |
11,36
% |
2,33
% |
3,30
% |
1,81
% |
|
|
Total
economic profitability: |
3,75
% |
10,99
% |
2,50
% |
3,18
% |
1,94
% |
|
|
Financial
profitability: |
1,55
% |
20,93
% |
4,58
% |
6,01
% |
3,32
% |
|
|
Margin:
|
2,49
% |
6,80
% |
1,40
% |
1,86
% |
0,98
% |
|
|
Mark-up:
|
-0,14
% |
6,09
% |
1,10
% |
1,76
% |
-0,03
% |
|
|
Solvency |
2012 |
2011 |
2010 |
2009 |
2008 |
|
|
Liquidity:
|
0,18 |
0,04 |
0,10 |
0,06 |
0,11 |
|
|
Acid
Test: |
0,29 |
0,13 |
0,23 |
0,39 |
0,25 |
|
|
Working
Capital / Investment: |
0,26 |
0,18 |
0,27 |
0,30 |
0,29 |
|
|
Solvency:
|
1,64 |
1,30 |
1,43 |
1,49 |
1,49 |
|
|
Indebtedness |
2012 |
2011 |
2010 |
2009 |
2008 |
|
|
Indebtedness
level: |
1,98 |
1,87 |
1,91 |
1,58 |
1,46 |
|
|
Borrowing
Composition: |
0,66 |
0,07 |
0,05 |
0,00 |
0,00 |
|
|
Repayment
Ability: |
11,43 |
-24,36 |
22,77 |
-34,24 |
3,66 |
|
|
Warranty:
|
1,51 |
1,54 |
1,52 |
1,63 |
1,68 |
|
|
Generated
resources / Total creditors: |
0,05 |
0,15 |
0,06 |
0,08 |
0,07 |
|
|
Efficiency |
2012 |
2011 |
2010 |
2009 |
2008 |
|
|
Productivity:
|
1,20 |
1,40 |
1,14 |
1,19 |
1,15 |
|
|
Turnover
of Collection Rights : |
28,89 |
38,07 |
24,10 |
9,36 |
27,91 |
|
|
Turnover
of Payment Entitlements: |
6,75 |
30,55 |
10,41 |
9,23 |
6,23 |
|
|
Stock
rotation: |
2,37 |
2,10 |
2,16 |
2,49 |
2,46 |
|
|
Assets
turnover: |
1,32 |
1,67 |
1,67 |
1,78 |
1,85 |
|
|
Borrowing
Cost: |
4,49 |
1,54 |
0,75 |
0,29 |
0,44 |
|
Sector-based
Comparison under the rules of the New General Accounting Plan.
|
Variación
- |
|
|
Empresa |
Sector |
|
Variación
- |
|
|
Empresa |
Sector |
|
Variación
- |
|
|
Empresa |
Sector |
Public Tenders and Works Won
|
No Public Tenders assigned to the name of the company.
Research Summary
|
|
It
is engaged in the design, sale and distribution of clothes and complements
for woman. Its annual sales of 2012 increased a 19,50% comparing with the
previous year 2011 |
Registry of Commerce's Official Gazette. Own and external data bases Company References
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.63.45 |
|
UK Pound |
1 |
Rs.98.88 |
|
Euro |
1 |
Rs.77.62 |
INFORMATION DETAILS
|
Analysis Done by
: |
RAS |
|
|
|
|
Report Prepared
by : |
MNL |
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.