MIRA INFORM REPORT

Report Date :

02.07.2014

IDENTIFICATION DETAILS

Name :	FACET DIAMONDS &AMP; JEWELRY SL

Registered Office :	Av/ Diagonal, 463 Bis 4. - Barcelona - 08036 - Barcelona

Country :	Spain

Financials (as on) :	2013

Date of Incorporation :	12.01.1987

Legal Form :	Private Company

LINE OF BUSINESS :	ENGAGED IN THE SALE AND DISTRIBUTION OF JEWELRY, PRECIOUS STONES.

No of Employees :	Not Available

RATING & COMMENTS

MIRA’s Rating :

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 – March 31, 2014

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

Spain

Risk Category	ECGC Classification
Insignificant	A1
Low Risk	A2
Moderate Low Risk	B1
Moderate Risk	B2
Moderate High Risk	C1
High Risk	C2
Very High Risk	D

SPAIN - ECONOMIC OVERVIEW

Spain experienced a prolonged recession in the wake of the global financial crisis. GDP contracted by 3.7% in 2009, ending a 16-year growth trend, and continued contracting through most of 2013. Economic growth resumed in late 2013, albeit only modestly, as credit contraction in the private sector, fiscal austerity, and high unemployment continued to weigh on domestic consumption and investment. Exports, however, have been resilient throughout the economic downturn, partially offsetting declines in domestic consumption and helped to bring Spain's current account into surplus in 2013 for the first time since 1986. The unemployment rate rose from a low of about 8% in 2007 to more than 26% in 2013, straining Spain's public finances as spending on social benefits increased while tax revenues fell. Spain’s budget deficit peaked at 11.4% of GDP in 2009. Spain gradually reduced the deficit to just under 7% of GDP in 2013, slightly above the 6.5% target negotiated between Spain and the EU. Public debt has increased substantially – from 60.1% of GDP in 2010 to 93.4% in 2013. Rising labor productivity, moderating labor costs, and lower inflation have helped to improve foreign investor interest in the economy and to reduce government borrowing costs. The government's ongoing efforts to implement reforms - labor, pension, health, tax, and education - are aimed at supporting investor sentiment. The government also has shored up struggling banks exposed to Spain's depressed domestic construction and real estate sectors by successfully completing an EU-funded restructuring and recapitalization program in December 2013

Source : CIA

EXECUTIVE SUMMARY

Name:

FACET DIAMONDS & JEWELRY SL

NIF / Fiscal code:

B58288168

Status:

ACTIVA

Incorporation Date:

12/01/1987

Register Data

Last Publication in BORME:

28/01/2014 [Take-over Merger]

Last Published Account Deposit:

2013

Share Capital:

5.250.000

Localization:

AV/ DIAGONAL, 463 BIS 4. - BARCELONA - 08036 - BARCELONA

Telephone - Fax - Email - Website:

Ph.:. 934190396 Email. facet@facet.es Website. www.facet.es/

Number of Branches

Activity:

NACE:

4672 - Wholesale of metals and metal ores

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:

Rating and Risk:

Adequate capacity to meet its financial obligations.

Default Risk:

1.281%

Defaults, Legal Claims and Insolvency Proceedings :

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)

---

Proceedings heard by the Civil Court

Unpublished

---

Proceedings heard by the Labour Court

Unpublished

---

Partners:

FACET ENTERPRISES SL

90 %

Identification

Social Denomination:

FACET DIAMONDS & JEWELRY SL

NIF / Fiscal code:

B58288168

Corporate Status:

ACTIVA

Start of activity:

1987

Registered Office:

AV/ DIAGONAL, 463 BIS 4.

Locality:

BARCELONA

Province:

BARCELONA

Postal Code:

08036

Telephone:

934190396

Fax:

933633481

Website:

www.facet.es/

Email:

facet@facet.es

Branch Offices

Address

Postal Code

City

Province

Av. Diagonal, 463 BIS

08036

BARCELONA

Fonolleda, 5

08017

BARCELONA

Activity

NACE:

4672

Additional Information:

Engaged in the sale and distribution of jewelry, precious stones.

Additional Address:

AV/ DIAGONAL, 463 BIS 4, 08036 BARCELONA, registered office, offices, rented.

Import / export:

EXPORTS

Future Perspective:

Face recession

Industry situation:

Maturity

Chronological Summary

Year

Act

1990

Accounts deposit (ejer. 1989)

1991

Accounts deposit (ejer. 1990) Change of Social address (1)

1992

Accounts deposit (ejer. 1991) Adaptation to Law (1) Appointments/ Re-elections (1) Cessations/ Resignations/ Reversals (1) Increase of Capital (2) Statutory Modifications (1)

1993

Accounts deposit (ejer. 1992) Appointments/ Re-elections (1) Cessations/ Resignations/ Reversals (1) Statutory Modifications (1)

1994

Accounts deposit (ejer. 1993)

1995

Accounts deposit (ejer. 1994)

1996

Accounts deposit (ejer. 1995)

1997

Accounts deposit (ejer. 1996)

1998

Accounts deposit (ejer. 1997) Appointments/ Re-elections (3) Cessations/ Resignations/ Reversals (1) Statutory Modifications (1)

1999

Accounts deposit (ejer. 1998)

2000

Accounts deposit (ejer. 1999) Appointments/ Re-elections (1) Increase of Capital (1)

2001

Change of Social address (1) Increase of Capital (1)

2002

Accounts deposit (ejer. 2000, 2001) Appointments/ Re-elections (1) Cessations/ Resignations/ Reversals (1)

2004

Accounts deposit (ejer. 2002, 2003) Appointments/ Re-elections (1)

2005

Accounts deposit (ejer. 2004)

2006

Appointments/ Re-elections (3)

2007

Accounts deposit (ejer. 2005, 2006) Appointments/ Re-elections (2)

2008

Accounts deposit (ejer. 2007) Appointments/ Re-elections (1) Cessations/ Resignations/ Reversals (1)

2009

Accounts deposit (ejer. 2008) Appointments/ Re-elections (1) Cessations/ Resignations/ Reversals (1) Statutory Modifications (2)

2010

Accounts deposit (ejer. 2009) Appointments/ Re-elections (1)

2011

Accounts deposit (ejer. 2010)

2012

Accounts deposit (ejer. 2011) Appointments/ Re-elections (1)

2013

Accounts deposit (ejer. 2012) Appointments/ Re-elections (2) Cessations/ Resignations/ Reversals (2) Change of Social Denomination (1) Change of Social Purpose (1) Company Transformation (2) Other Concepts/ Events (1) Take-over Merger (2)

2014

Accounts deposit (ejer. 2013) Increase of Capital (2) Take-over Merger (1)

Breakdown of Owners' Equity

Registered Capital:

5.250.000

Paid up capital:

5.250.000

Updated Evolution of the Subscribed and Paid-in Capital

Publishing Date

Registration Type

Capital Subscribed

Paid up capital

Underwritten result

Disbursed Result

04/02/1992

Increase of Capital

66.712

96.162

30/07/1992

Increase of Capital

64.308

224.779

25/04/2000

Increase of Capital

889.618

1.050.088

28/07/2001

Increase of Capital

88.500

1.138.500

20/01/2014

Increase of Capital

249.000

1.387.500

20/01/2014

Increase of Capital

3.862.500

5.250.000

Active Social Bodies

Post published

Social Body's Name

Appointment Date

Other Positions in this Company

PRESIDENT

QUER RIERA FRANCESC D'ASSIS

16/12/2013

VICE CHAIRMAN

SERRET ANTOLIN JOSE MIGUEL

16/12/2013

MEMBER OF THE BOARD

RAMON SALMONA JAIME

16/12/2013

SERRET ANTOLIN JOSE MIGUEL

16/12/2013

MANRESA ROVIRA JUAN IGNACIO

16/12/2013

MUR TORNE JUAN IGNACIO

16/12/2013

QUER RIERA FRANCESC D'ASSIS

16/12/2013

GARROS ANGLES JAUME

16/12/2013

PROXY

SERRET ANTOLIN JOSE MIGUEL

28/06/2006

GARROS ANGLES JAUME

28/06/2006

QUER RIERA FRANCESC

28/06/2006

QUER RIERA FRANCESC D'ASSIS

15/07/1998

GARROS ANGLES JAIME

15/07/1998

CHIEF EXECUTIVE OFFICER

SERRET ANTOLIN JOSE MIGUEL

16/12/2013

SECRETARY

MANRESA ROVIRA JUAN IGNACIO

16/12/2013

ACCOUNTS' AUDITOR / HOLDER

NOVO AUDITORES SL

07/06/2013

Historical Social Bodies

Social Body's Name

Post published

End Date

Other Positions in this Company

CC AUDITORES SA

ACCOUNTS' AUDITOR / HOLDER

29/12/2006

ACCOUNTS' AUDITOR / HOLDER

29/12/2006

ACCOUNTS' AUDITOR / HOLDER

31/10/2007

ACCOUNTS' AUDITOR / HOLDER

09/04/2008

DEPUTY ACCOUNTS' AUDITOR

25/11/2004

GARROS ANGLES JAIME

PROXY

15/07/1998

MEMBER OF THE BOARD

15/07/1998

GARROS ANGLES JAUME

MEMBER OF THE BOARD

12/06/2012

MEMBER OF THE BOARD

16/12/2013

GUAL BALCELLS MARIA NIEVES

ADMINISTRATOR

19/02/1992

ADMINISTRATOR

21/05/1993

MANRESA ROVIRA JUAN IGNACIO

ACCOUNTS' AUDITOR / HOLDER

24/10/2002

NOVO AGUERO JAIME

ACCOUNTS' AUDITOR / HOLDER

06/10/2010

ACCOUNTS' AUDITOR / HOLDER

07/06/2013

QUER RIERA FRANCESC D'ASSIS

MEMBER OF THE BOARD

12/06/2012

PRESIDENT

12/06/2012

PRESIDENT

15/07/1998

MEMBER OF THE BOARD

15/07/1998

PROXY

15/07/1998

PRESIDENT

16/12/2013

MEMBER OF THE BOARD

16/12/2013

SERRET ANTOLIN JOSE MIGUEL

MEMBER OF THE BOARD

15/07/1998

MEMBER OF THE BOARD

12/06/2012

MEMBER OF THE BOARD

16/12/2013

PROXY

15/07/1998

PROXY

28/06/2006

SECRETARY

15/07/1998

SECRETARY

12/06/2012

SECRETARY

16/12/2013

ZEEVY PAZ

ADMINISTRATOR

24/10/2002

SINGLE ADMINISTRATOR

10/10/2007

SINGLE ADMINISTRATOR

09/01/2009

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

---

date

Proceedings

---

Resolution

---

Defaults on debt with Financial Institutions and Large Companies

Bank and Commercial Delinquency

None

Status: Friendly

---

Status: Pre-Litigation

---

Status: Litigation

---

Status: Non-performing

---

Status: insolvency proceedings, bankruptcy and suspension of payments

---

Other status

---

Legal and Administrative Proceedings

---

19/04/2010

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

> Basis for rating

Positive Factors

Adverse Factors

No irregular payment performance has been detected based on information obtained from credit bureaus.

Significant level of financial autonomy. The asset is financed mostly with equity and financing with maturity exceeding one year, providing a solid financial structure.

The current debt represents a 23.10of the financial structure. In principle, a decrease in this ratio would indicate an improvement in the short-term financial situation.

Long term debt represents 76.68 % of the debt with a maturity of less than one year. In principle, an increase in this ratio would indicate an improvement in the short-term financial situation.

It has financial profitability.. FACET DIAMONDS & JEWELRY SL obtains financial return as a consequence of an investment in its own resources which, a priori, might improve its financial and economic situation.

FACET DIAMONDS & JEWELRY SL presents a low turnover of the current assets , which could indicate an inefficient use of non-current assets due to the lacking of enough operating income capacity based on the dedicated assets available for sale.

Limited capacity to generate cash and cash equivalents through operating income. In principle, a decrease in this ratio would indicate a worsening in the Company´s financial situation.

Private consumption continues to have, in spite of some signs of improvement, very low rates , thus showing great weakness.

Among the companies with similar characteristics, FACET DIAMONDS & JEWELRY SL is located in one of the autonomous communities that have shown lesser business development in Spain. In principle, this feature hinders the consolidation of companies.

TREND OF RATING

> Latest Rating Changes :

Evolution

Date

Event

Positive

27/06/14

Modifications to the corporate group or to its relations with third party companies.

Neutral

05/05/14

Update of relevant information about Social Bodies

Neutral

07/03/14

Revision of the scoring by expert analyst

Neutral

28/01/14

Updating of relevant commercial information.

The positive influence in the Scoring due to the company participation in other companies has been taken into account.

Probability of default

> Probabilidad Estimada de Impago para los próximos 12 meses: 1.281 %

> Latest Rating Changes :

Sector in which comparison is carried out :

467 Other specialised wholesale

Relative Position:

Credit quality is superior to that of other companies in the same sector.

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 89.00% of the companies of the sector FACET DIAMONDS & JEWELRY 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 1.281%.

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.

LEGAL CLAIMS

Summary of Judicial Claims

PROCEDURES OF CONTEST, BANKRUPTCY AND BANKRUPTCY PROTECTION

Legal Proceedings (Bankruptcy Law 22/2003)

No se han publicado

Quiebras y Suspensiones de Pagos (anterior legislación concursal)

No se han publicado

INCIDENCES WITH THE PUBLIC ADMINISTRATIONS

Incidences with the Tax Agency

No se han publicado

Incidences with the Social Security

No se han publicado

Incidences with the Autonomous Administration

No se han publicado

Incidences with the Local Administration

7 Legal Claims for a total cost of 5.068,47 E

PROCEDURES BEFORE COURTS OF CIVIL MATTERS

Procedures by the Civil Procedural Law 1/2000

No se han publicado

Proceedings by the old Civil Procedural Law 1.881

No se han publicado

PROCEEDINGS BEFORE THE INDUSTRIAL TRIBUNAL

Procedimientos ante Juzgados de lo Social

No se han publicado

Incidences Detailed

Incidences with the Local Administration

PROCESSED BY THE LOCAL GOVERNMENT DE PAMPLONA (NAVARRA) - Date 19/04/2010

Last Published Stage:

SEIZURE

Record Number:

018220100302000014

Amount of the incidence:

408,62 E

Requested by:

ADMINISTRACION LOCAL

Published domicile:

(DESCONOCIDA)

PROCESSED BY THE LOCAL GOVERNMENT DE PAMPLONA (NAVARRA) - Date 19/04/2010

Last Published Stage:

SEIZURE

Amount of the incidence:

404,53 E

Requested by:

ADMINISTRACION LOCAL

Published domicile:

(DESCONOCIDA)

PROCESSED BY THE LOCAL GOVERNMENT DE PAMPLONA (NAVARRA) - Date 19/04/2010

Last Published Stage:

SEIZURE

Amount of the incidence:

393,34 E

Requested by:

ADMINISTRACION LOCAL

Published domicile:

(DESCONOCIDA)

PROCESSED BY THE LOCAL GOVERNMENT DE PAMPLONA (NAVARRA) - Date 19/04/2010

Last Published Stage:

SEIZURE

Amount of the incidence:

380,33 E

Requested by:

ADMINISTRACION LOCAL

Published domicile:

(DESCONOCIDA)

PROCESSED BY THE LOCAL GOVERNMENT DE PAMPLONA (NAVARRA) - Date 19/04/2010

Last Published Stage:

SEIZURE

Amount of the incidence:

380,33 E

Requested by:

ADMINISTRACION LOCAL

Published domicile:

(DESCONOCIDA)

PROCESSED BY THE LOCAL GOVERNMENT DE PAMPLONA (NAVARRA) - Date 19/04/2010

Last Published Stage:

SEIZURE

Amount of the incidence:

376,92 E

Requested by:

ADMINISTRACION LOCAL

Published domicile:

(DESCONOCIDA)

PROCESSED BY THE LOCAL GOVERNMENT DE PAMPLONA (NAVARRA) - Date 19/04/2010

Last Published Stage:

SEIZURE

Amount of the incidence:

2.724,40 E

Requested by:

ADMINISTRACION LOCAL

Published domicile:

(DESCONOCIDA)

Link List

ABSORBS TO:

1 Entities

IS RELATED WITH:

2 Entities

PARTICIPATES IN:

4 Entities

SHAREHOLDERS:

1 Entities

> Shareholders

Relationship

Entity

Province

Shareholding stake

SHAREHOLDERS

FACET ENTERPRISES SL

BARCELONA

PARTICIPATES IN

FACET JEWELLERY SOLUTIONS SL

BARCELONA

91.25

FACET DIAMONDS ANTWERPEN BVBA (BELGICA)

98.36

FACET BARCELONA USA (EEUU)

FACET BARCELONA USA

> Other relationships

Relationship

Entity

Province

Shareholding stake

IS RELATED WITH

| |

HIRACO JEWELLERY (INDIA) PRIVATE, S.A.

EUROSHINE JEWELLERY WORKS PVT, S.A.

ABSORBS TO

FACET INVERSIONS SA

BARCELONA

Turnover

Total Sales 2013

5.100.000

Financial Accounts and Balance Sheets

Financial Years Presented

Ejercicio

Tipo de Cuentas Anuales

Fecha Presentacion

2013

Normales

June 2014

2012

Normales

October 2013

2011

Normales

July 2012

2010

Normales

July 2011

2009

Normales

October 2010

2008

Normales

July 2009

2007

Normales

September 2008

2006

Normales

September 2007

2005

Normales

December 2006

2004

Normales

August 2005

2003

Normales

September 2004

2002

Normales

December 2003

2001

Normales

October 2002

2000

Normales

October 2002

1999

Normales

August 2000

1998

Normales

July 1999

1997

Normales

August 1998

1996

Normales

July 1997

1995

Normales

July 1996

1994

Normales

September 1995

1993

Normales

October 1994

1992

Normales

August 1993

1991

Normales

July 1992

1990

Normales

September 1991

1989

Normales

August 1990

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 31/12/2013

> Balance en formato Mixto de acuerdo al Nuevo Plan General Contable 2007

Information corresponding to the fiscal year 2013 2012 2011 2010 2009 is taken from information submitted to the TRADE REGISTER. Data corresponding to fiscal years before 2013 2012 2011 2010 2009 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, axesor created such criteria using its own methodology. To view details on the methodology.

ORIGINAL

Assets

2013

2012

2011

2010

2009

A) NON-CURRENT ASSETS: 11000

6.315.150,00

4.629.123,00

4.701.877,00

4.835.000,00

5.146.618,00

I. Intangible fixed assets : 11100

14.282,00

34.120,00

66.815,00

86.835,00

108.569,00

1. Development: 11110

0,00

2. Concessions: 11120

0,00

3. Patents, licencing, trade marks and similar: 11130

0,00

4. Goodwill: 11140

0,00

5. IT applications: 11150

14.282,00

34.120,00

66.815,00

86.835,00

108.569,00

6. Investigation: 11160

0,00

7. Other intangible fixed assets: 11170

0,00

II. Tangible fixed assets : 11200

2.652.509,00

1.109.227,00

1.167.056,00

1.252.502,00

1.441.312,00

1. Land and buildings: 11210

2.359.171,00

762.985,00

758.258,00

769.136,00

780.013,00

2. Technical installations and other tangible fixed assets: 11220

293.338,00

346.241,00

408.798,00

483.366,00

661.299,00

3. Tangible asset in progress and advances: 11230

0,00

III. Real estate investment: 11300

653.851,00

0,00

1. Land: 11310

0,00

2. Buildings: 11320

653.851,00

0,00

IV. Long-term investments in Group companies and associates : 11400

2.891.229,00

3.457.577,00

3.411.200,00

3.421.325,00

3.431.451,00

1. Equity instruments: 11410

2.891.229,00

3.457.577,00

3.391.229,00

2. Credits to businesses: 11420

0,00

19.971,00

30.096,00

40.222,00

3. Debt securities: 11430

0,00

4. Derivatives : 11440

0,00

5. Other financial assets : 11450

0,00

6. Other investments: 11460

0,00

V. Long-term financial investments: 11500

18.500,00

28.200,00

51.751,00

63.751,00

111.687,00

1. Equity instruments: 11510

0,00

28.136,00

2. Credits to third parties : 11520

16.200,00

28.200,00

40.200,00

52.200,00

72.000,00

3. Debt securities: 11530

0,00

4. Derivatives : 11540

0,00

5. Other financial assets : 11550

2.300,00

0,00

11.551,00

6. Other investments: 11560

0,00

VI. Assets for deferred tax : 11600

84.779,00

0,00

5.055,00

10.587,00

53.600,00

VII. Non-current trade debts : 11700

0,00

B) CURRENT ASSETS: 12000

5.416.148,00

4.328.273,00

3.527.601,00

5.589.911,00

6.262.233,00

I. Non-current assets held for sale : 12100

0,00

II. Stocks: 12200

1.723.567,00

2.539.150,00

2.135.964,00

2.192.811,00

2.218.356,00

1. Commercial: 12210

1.723.567,00

2.539.150,00

2.135.964,00

2.192.811,00

2.218.356,00

2. Primary material and other supplies: 12220

0,00

3. Work in progress: 12230

0,00

a) Of long-term production cycle : 12231

0,00

b) Of short-term production cycle : 12232

0,00

4. Finished goods: 12240

0,00

a) Of long-term production cycle : 12241

0,00

b) Of short-term production cycle : 12242

0,00

5. By-products, residues and recycled materials: 12250

0,00

6. Advances to suppliers: 12260

0,00

III. Trade debtors and others receivable accounts: 12300

870.842,00

594.735,00

1.162.740,00

2.412.540,00

3.651.272,00

1. Trade debtors / accounts receivable: 12310

643.421,00

569.047,00

1.040.932,00

1.828.604,00

3.034.065,00

a) Long-term receivables from sales and services supplied : 12311

0,00

b) Customers for sales and provisions of services : 12312

643.421,00

569.047,00

1.040.932,00

1.828.604,00

3.034.065,00

2. Customers, Group companies and associates : 12320

127.157,00

0,00

84.000,00

568.574,00

598.123,00

3. Other accounts receivable: 12330

70.144,00

13.688,00

25.671,00

3.363,00

7.084,00

4. Personnel: 12340

24.000,00

12.000,00

5. Assets for deferred tax: 12350

0,00

138,00

0,00

6. Other debtors, including tax and social security: 12360

6.120,00

0,00

7. Called up share capital: 12370

0,00

IV. Short-term investments in Group companies and associates: 12400

2.711.761,00

1.074.342,00

10.126,00

661.067,00

219.771,00

1. Equity instruments: 12410

0,00

2. Credits to businesses: 12420

0,00

10.126,00

3. Debt securities: 12430

0,00

4. Derivatives : 12440

0,00

5. Other financial assets : 12450

2.711.761,00

1.074.342,00

0,00

650.941,00

209.645,00

6. Other investments: 12460

0,00

V. Short-term financial investments : 12500

12.904,00

911,00

1.335,00

1.398,00

1.880,00

1. Equity instruments: 12510

10.013,00

0,00

2. Credits to businesses: 12520

2.891,00

876,00

1.137,00

1.398,00

1.830,00

3. Debt securities: 12530

0,00

4. Derivatives : 12540

0,00

5. Other financial assets : 12550

0,00

35,00

198,00

0,00

50,00

6. Other investments: 12560

0,00

VI. Short-term accruals: 12600

11.919,00

15.319,00

14.838,00

1.163,00

1.578,00

VII. Cash and other equivalent liquid assets : 12700

85.156,00

103.816,00

202.598,00

320.932,00

169.376,00

1. Treasury: 12710

85.156,00

103.816,00

202.598,00

320.932,00

169.376,00

2. Other equivalent liquid assets: 12720

0,00

TOTAL ASSETS (A + B) : 10000

11.731.298,00

8.957.396,00

8.229.478,00

10.424.911,00

11.408.851,00

ORIGINAL

Liabilities and Net Worth

2013

2012

2011

2010

2009

A) NET WORTH: 20000

6.943.416,00

5.107.325,00

5.104.920,00

4.948.884,00

4.807.571,00

A-1) Shareholders' equity: 21000

6.943.416,00

5.107.325,00

5.104.920,00

4.948.884,00

4.807.571,00

I. Capital: 21100

5.250.000,00

1.138.500,00

1. Registered capital : 21110

5.250.000,00

1.138.500,00

2. (Uncalled capital): 21120

0,00

II. Share premium: 21200

1.486.698,00

64.900,00

III. Reserves: 21300

41.425,00

3.301.910,00

3.145.874,00

3.004.561,00

2.952.093,00

1. Legal y estatutarias: 21310

40.710,00

227.700,00

2. Other reserves: 21320

714,00

3.074.210,00

2.918.174,00

2.776.860,00

2.724.393,00

IV. (Common stock equity): 21400

0,00

V. Results from previous periods: 21500

0,00

1. Brought forward: 21510

0,00

2. (Negative results from previous periods): 21520

0,00

VI. Other shareholders' contributions: 21600

0,00

599.610,00

VII. Result of the period: 21700

145.116,00

2.405,00

156.036,00

141.314,00

52.468,00

VIII. (Interim dividend): 21800

0,00

IX. Other net worth instruments: 21900

20.177,00

0,00

A-2) Adjustments due to changes in value: 22000

0,00

I. Financial assets held for sale: 22100

0,00

II. Hedge operations: 22200

0,00

III. Linked non-current assets and liabilities held for sale : 22300

0,00

IV. Exchange rate difference: 22400

0,00

V. Other: 22500

0,00

A-3) Received subsidies, donations and legacies: 23000

0,00

B) NON-CURRENT LIABILITIES: 31000

2.077.909,00

1.225.553,00

1.255.535,00

1.041.937,00

1.327.561,00

I. Long-term provisions: 31100

177.536,00

0,00

1. Long-term employee benefits liability: 31110

0,00

2. Environmental actions: 31120

0,00

3. Restructuring provisions: 31130

0,00

4. Other provisions: 31140

177.536,00

0,00

II Long-term creditors: 31200

1.587.465,00

523.917,00

544.576,00

1.033.262,00

1.297.968,00

1. Liabilities and other securities: 31210

0,00

2. Amounts owed to credit institutions: 31220

741.945,00

219.017,00

284.576,00

714.685,00

1.226.462,00

3. Creditors from financial leasing: 31230

0,00

1.277,00

1.805,00

4. Derivatives : 31240

0,00

5. Other financial liabilities : 31250

845.520,00

304.900,00

260.000,00

317.300,00

69.700,00

III. Long-term debts with Group companies and associates: 31300

0,00

700.000,00

0,00

IV. Liabilities for deferred tax: 31400

312.908,00

1.636,00

10.959,00

8.676,00

29.594,00

V. Long-term accruals: 31500

0,00

VI. Non-current trade creditors : 31600

0,00

VII. Special long-term debts : 31700

0,00

C) CURRENT LIABILITIES : 32000

2.709.973,00

2.624.519,00

1.869.023,00

4.434.089,00

5.273.719,00

I. Liabilities linked to non-current assets held for sale: 32100

0,00

II. Short-term provisions: 32200

9.467,00

1.046,00

2.871,00

2.206,00

III. Short-term creditors : 32300

1.255.521,00

1.323.249,00

1.194.409,00

2.210.580,00

3.306.581,00

1. Liabilities and other securities: 32310

0,00

2. Amounts owed to credit institutions: 32320

1.183.530,00

1.321.667,00

1.129.541,00

2.193.662,00

3.035.294,00

3. Creditors from financial leasing: 32330

0,00

35,00

1.277,00

1.406,00

4.451,00

4. Derivatives : 32340

0,00

1.811,00

6.619,00

20.947,00

5. Other financial liabilities : 32350

71.991,00

1.548,00

61.781,00

8.894,00

245.888,00

IV. Short-term debts with Group companies and associates: 32400

0,00

79.176,00

0,00

V. Trade creditors and other accounts payable: 32500

1.444.984,00

1.300.223,00

592.566,00

2.221.303,00

1.964.932,00

1. Suppliers: 32510

1.391.728,00

1.260.220,00

514.887,00

2.166.323,00

1.634.860,00

a) Long-term debts : 32511

0,00

b) Short-term debts : 32512

1.391.728,00

1.260.220,00

514.887,00

2.166.323,00

1.634.860,00

2. Suppliers, Group companies and associates: 32520

0,00

213.946,00

3. Other creditors: 32530

38.850,00

34.063,00

68.788,00

47.045,00

109.000,00

4. Personnel (remuneration due): 32540

140,00

331,00

135,00

441,00

498,00

5. Liabilities for current tax: 32550

0,00

6. Otras deudas con las Administraciones Públicas. : 32560

14.267,00

5.609,00

8.757,00

7.494,00

6.627,00

7. Advances from clients: 32570

0,00

VI. Short-term accruals: 32600

0,00

VII. Special short-term debts : 32700

0,00

TOTAL NET WORTH AND LIABILITIES (A + B + C) : 30000

11.731.298,00

8.957.396,00

8.229.478,00

10.424.911,00

11.408.851,00

ORIGINAL

Profit and Loss

2013

2012

2011

2010

2009

1. Net turnover: 40100

5.366.711,00

5.944.131,00

7.515.606,00

9.250.384,00

7.622.567,00

2. Changes in stocks of finished goods and work in progress: 40200

0,00

3. Works carried out by the company for its assets: 40300

0,00

4. Supplies : 40400

-5.129.253,00

-5.244.293,00

-6.749.318,00

-8.041.319,00

-6.112.103,00

5. Other operating income: 40500

491.600,00

281.267,00

373.289,00

204.875,00

276.288,00

6. Personnel costs: 40600

-133.203,00

-158.217,00

-183.076,00

-163.280,00

-290.171,00

7. Other operating costs: 40700

-526.183,00

-537.911,00

-728.972,00

-627.800,00

-926.864,00

8. Amortisation of fixed assets: 40800

-123.242,00

-106.130,00

-126.489,00

-152.605,00

-179.259,00

9. Allocation of subsidies of non-financial fixed assets and other: 40900

0,00

10. Excess provisions : 41000

0,00

11. Impairment and result of transfers of fixed assets: 41100

3.175,00

0,00

-6.667,00

0,00

12. Negative difference in combined businesses: 41200

0,00

13. Other results : 41300

-299,00

0,00

-64.466,00

-133,00

-1.653,00

A) OPERATING INCOME (1 + 2 + 3 + 4 + 5 + 6 + 7 + 8 + 9 + 10 + 11 + 12 + 13) : 49100

-50.694,00

178.846,00

36.575,00

463.455,00

388.805,00

14. Financial income : 41400

580.511,00

109.720,00

125.994,00

87.031,00

52.242,00

a) Allocation of financial subsidies, donations and legacies: 41430

0,00

b) Other financial income: 41490

580.511,00

109.720,00

125.994,00

87.031,00

52.242,00

15. Financial expenditure: 41500

-164.278,00

-170.338,00

-181.506,00

-179.535,00

-268.200,00

16. Changes in fair value of financial instruments : 41600

0,00

1.811,00

4.808,00

14.329,00

-20.947,00

17. Exchange rate differences : 41700

-114.374,00

-39.711,00

215.925,00

-170.517,00

-8.470,00

18. Impairment and result for transfers of financial instruments: 41800

-243.231,00

-76.930,00

21.319,00

-13.817,00

-67.766,00

19. Other financial income and expenditure: 42100

0,00

a) Incorporation of financial expenditure to assets: 42110

0,00

b) Financial income from arrangement with creditors: 42120

0,00

c) Other income and expenditure: 42130

0,00

B) FINANCIAL REVENUE (14 + 15 + 16 + 17 + 18 + 19) : 49200

58.628,00

-175.448,00

186.540,00

-262.508,00

-313.143,00

C) NET RESULT BEFORE TAXES (A + B) : 49300

7.934,00

3.397,00

223.115,00

200.947,00

75.663,00

20. Income taxes: 41900

137.182,00

-993,00

-67.080,00

-59.633,00

-23.195,00

D) RESULT OF THE PERIOD (C + 20) : 49500

145.116,00

2.405,00

156.036,00

141.314,00

52.468,00

> Normal Balance Sheet under the rules of the 1990 General Accounting Plan (repealed since 1st January of 2008)

Information corresponding to the fiscal year 2013 2012 2011 2010 2009 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, Axesor created such criteria using its own methodology. To view details on the methodology 2013 2012 2011 2010 2009 is taken from information submitted to the TRADE REGISTER.

EQUIVALENCIA

ASSETS

2013

2012

2011

2010

2009

A) SHAREHOLDERS (PARTNERS) BY UNCALLED SUSCRIBED CAPITAL:

0,00

B) FIXED ASSETS:

6.230.371,00

4.629.123,00

4.696.822,00

4.824.413,00

5.093.019,00

I. Formation expenses:

0,00

II. Intangible fixed assets:

14.282,00

34.120,00

66.815,00

86.835,00

108.569,00

1. Research and development costs:

0,00

2. Concessions, patents, licences, trademarks et al.:

0,00

3. Goodwill:

0,00

4. Key money paid for premises:

0,00

5. Software:

14.282,00

34.120,00

66.815,00

86.835,00

108.569,00

6. Assets under capital leases:

0,00

7. Payments on account:

0,00

8. Provisions:

0,00

9. Accumulated depreciation:

0,00

III. Tangible fixed assets:

3.306.359,00

1.109.227,00

1.167.056,00

1.252.502,00

1.441.312,00

1. Land and construction:

3.013.022,00

762.985,00

758.258,00

769.136,00

780.013,00

2. Technical installations and machinery:

8.660,00

10.221,00

12.068,00

14.270,00

19.522,00

3. Other installations, tools and furniture:

221.708,00

261.693,00

308.975,00

365.334,00

499.818,00

4. Payments on account and tangible fixed assets under construction:

0,00

5. Other tangible assets:

62.970,00

74.326,00

87.755,00

103.763,00

141.959,00

6. Provisions:

0,00

7. Accumulated depreciation:

0,00

IV. Financial investments:

2.909.729,00

3.485.777,00

3.462.951,00

3.485.076,00

3.543.138,00

1. Equity investments in group companies:

2.891.229,00

3.457.577,00

3.391.229,00

2. Receivables from group companies:

0,00

19.971,00

30.096,00

40.222,00

3. Equity investment in associated companies:

0,00

4. Credits to associated companies:

0,00

5. Long-term securities portfolio:

0,00

28.136,00

6. Other receivables:

16.200,00

28.200,00

40.200,00

52.200,00

72.000,00

7. Long term guarantees and deposits:

2.300,00

0,00

11.551,00

8. Provisions:

0,00

9. Long-term receivables from public bodies:

0,00

V. Own shares:

0,00

VI. Long-term trade receivables:

0,00

C) Deferred expenses:

0,00

D) CURRENT ASSETS:

5.500.927,00

4.328.273,00

3.532.656,00

5.600.498,00

6.315.832,00

I. Called-up share capital (not paid):

0,00

II. Stocks:

1.723.567,00

2.539.150,00

2.135.964,00

2.192.811,00

2.218.356,00

1. Goods for resale:

1.723.567,00

2.539.150,00

2.135.964,00

2.192.811,00

2.218.356,00

2. Raw materials and other consumables:

0,00

3. Goods in process and semifinished ones:

0,00

4. Finished products:

0,00

5. Byproducts, scrap and recovered materials:

0,00

6. Payments on account:

0,00

7. Provisions:

0,00

III. Debtors:

955.621,00

594.735,00

1.167.795,00

2.423.127,00

3.704.872,00

1. Trade debtors / accounts receivable:

643.421,00

569.047,00

1.040.932,00

1.828.604,00

3.034.065,00

2. Accounts receivable, Group companies:

127.157,00

0,00

84.000,00

568.574,00

598.123,00

3. Accounts receivable, associated companies:

0,00

4. Other debtors:

70.144,00

13.688,00

25.671,00

3.363,00

7.084,00

5. Staff:

24.000,00

12.000,00

6. Public bodies:

90.899,00

0,00

5.193,00

10.587,00

53.600,00

7. Provisions:

0,00

IV. Short-term investments:

2.724.664,00

1.075.253,00

11.461,00

662.465,00

221.651,00

1. Equity investments in group companies:

0,00

2. Receivables from group companies:

0,00

10.126,00

3. Equity investment in associated companies:

0,00

4. Credits to associated companies:

0,00

5. Short term securities portfolio:

10.013,00

0,00

6. Other receivables:

2.714.652,00

1.075.218,00

1.137,00

652.339,00

211.475,00

7. Shor term guarantees and deposits:

0,00

35,00

198,00

0,00

50,00

8. Provisions:

0,00

V. Short-term treasury shares:

0,00

VI. Cash at bank and in hand:

85.156,00

103.816,00

202.598,00

320.932,00

169.376,00

VII. Prepayments and accrued income:

11.919,00

15.319,00

14.838,00

1.163,00

1.578,00

GENERAL TOTAL (A + B + C + D):

11.731.298,00

8.957.396,00

8.229.478,00

10.424.911,00

11.408.851,00

EQUIVALENCIA

LIABILITIES

2013

2012

2011

2010

2009

A) EQUITY:

6.923.239,00

5.107.325,00

5.106.731,00

4.955.503,00

4.828.518,00

I. Subscribed capital:

5.250.000,00

1.138.500,00

II. Share premium:

1.486.698,00

64.900,00

III. Revaluation reserves:

0,00

IV. Reserves:

41.425,00

3.301.910,00

3.147.685,00

3.011.179,00

2.973.040,00

1. Legal reserve:

40.710,00

227.700,00

2. Reserves for own shares:

0,00

3. Reserves for shares of the controlling company:

0,00

4. Statutory reserves:

0,00

5. Miscellaneous reserves:

714,00

3.074.097,00

2.919.878,00

2.783.377,00

2.745.239,00

Differences due to capital adjustement to euros:

0,00

113,00

107,00

102,00

101,00

V. Profit or loss brought forward:

0,00

599.610,00

1. Retained earnings:

0,00

2. Prior year losses:

0,00

3. Partners' contributions so as to compensate losses:

0,00

599.610,00

VI. Profit or loss for the financial year:

145.116,00

2.405,00

156.036,00

141.314,00

52.468,00

VII. Interim dividend paid:

0,00

VIII. Own shares for capital reduction:

0,00

B) Deferred income:

0,00

1. Capital grants:

0,00

2. Unrealised exchange gains:

0,00

3. Other deferred income:

0,00

4. Public revenues to distribute in several financial years:

0,00

C) PROVISIONS FOR LIABILITIES AND CHARGES:

177.536,00

0,00

1. Provisions for pension fund and other similar obligations:

0,00

2. Provisions for taxes:

0,00

3. Other provisions:

177.536,00

0,00

4. Reversion fund:

0,00

D) LONG TERM LIABILITIES:

1.920.550,00

1.225.553,00

1.255.535,00

1.041.937,00

1.327.561,00

I. Issued debentures and other marketable securities:

20.177,00

0,00

1. Non-convertible debentures:

0,00

2. Convertible debentures:

20.177,00

0,00

3. Other debt securities:

0,00

II. Amounts owed to credit institutions:

741.945,00

219.017,00

284.576,00

715.962,00

1.228.268,00

1. Loans and other liabilities:

741.945,00

219.017,00

284.576,00

714.685,00

1.226.462,00

2. Long-term liabilities from capital leases:

0,00

1.277,00

1.805,00

III. Debts with companies of the group and affiliated ones:

0,00

700.000,00

0,00

1. Amounts owed to group companies:

0,00

700.000,00

0,00

2. Amounts owed to associated companies:

0,00

IV. Other creditors:

1.158.428,00

306.536,00

270.959,00

325.976,00

99.294,00

1. Long-term bills of exchange payable:

0,00

2. Other creditors:

845.520,00

304.900,00

260.000,00

317.300,00

69.700,00

3. Long term guarantees and deposits received:

0,00

4. Long term payables to public bodies:

312.908,00

1.636,00

10.959,00

8.676,00

29.594,00

V. Unpaid portion of equity investment:

0,00

1. Group companies:

0,00

2. Associated companies:

0,00

3. Third parties:

0,00

VI. Long term trade creditors:

0,00

E) SHORT TERM CREDITORS:

2.709.973,00

2.624.519,00

1.867.212,00

4.427.471,00

5.252.771,00

I. Issued debentures and other marketable securities:

0,00

1. Non-convertible debentures:

0,00

2. Convertible debentures:

0,00

3. Other debt securities:

0,00

4. Accrued interest on debentures and other debt securities:

0,00

II. Amounts owed to credit institutions:

1.183.530,00

1.321.702,00

1.130.818,00

2.195.067,00

3.039.745,00

1. Loans and other liabilities:

1.183.530,00

1.321.667,00

1.129.541,00

2.193.662,00

3.035.294,00

2. Accrued interest on liabilities with credit institutions:

0,00

3. Short-term liabilities from capital leases:

0,00

35,00

1.277,00

1.406,00

4.451,00

III. Short-term amounts owed to group and associated companies:

0,00

79.176,00

0,00

213.946,00

1. Amounts owed to group companies:

0,00

79.176,00

0,00

213.946,00

2. Amounts owed to associated companies:

0,00

IV. Trade creditors:

1.430.577,00

1.294.283,00

583.675,00

2.213.368,00

1.743.861,00

1. Advanced payments from customers:

0,00

2. Amounts owed for purchases of goods or services:

1.430.577,00

1.294.283,00

583.675,00

2.213.368,00

1.743.861,00

3. Debts represented by notes payable:

0,00

V. Other creditors:

86.399,00

7.488,00

70.672,00

16.829,00

253.014,00

1. Public bodies:

14.267,00

5.609,00

8.757,00

7.494,00

6.627,00

2. Bills of exchange payable:

0,00

3. Miscellaneous debts:

71.991,00

1.548,00

61.781,00

8.894,00

245.888,00

4. Wages and salaries payable:

140,00

331,00

135,00

441,00

498,00

5. Guarantees and deposits received at short term:

0,00

VI. Provisions:

9.467,00

1.046,00

2.871,00

2.206,00

VII. Prepayments and accrued income:

0,00

F) SHORT-TERM PROVISIONS FOR LIABILITIES AND CHARGES:

0,00

GENERAL TOTAL (A + B + C + D + E + F):

11.731.298,00

8.957.396,00

8.229.478,00

10.424.911,00

11.408.851,00

EQUIVALENCIA

DEBIT

2013

2012

2011

2010

2009

A) CHARGES (A.1 to A.15):

6.293.706,00

6.334.523,00

8.079.587,00

9.415.305,00

7.898.629,00

A.1. Stock reduction of both manufactured goods and the ones in process:

0,00

A.2. Supplies:

5.129.253,00

5.244.293,00

6.749.318,00

8.041.319,00

6.112.103,00

a) Stock consumption:

5.124.602,00

5.239.538,00

6.743.198,00

8.034.028,00

6.106.561,00

b) Consumption of raw materials and miscellaneous consumable ones:

4.651,00

4.755,00

6.120,00

7.291,00

5.542,00

c) Miscellaneous external expenditure:

0,00

A.3. Staff costs:

133.203,00

158.217,00

183.076,00

163.280,00

290.171,00

a) Wages, salaries et al.:

100.886,00

119.831,00

138.658,00

123.665,00

219.771,00

b) Social security costs:

32.317,00

38.386,00

44.417,00

39.614,00

70.400,00

A.4. Depreciation expense:

123.242,00

106.130,00

126.489,00

152.605,00

179.259,00

A.5. Variation of trade provisions and losses of unrecovered receivables:

-18.048,00

-18.450,00

-25.003,00

-21.533,00

-31.791,00

a) Stock provision variation:

0,00

b) Variation in provision and bad debt losses:

-18.544,00

-18.958,00

-25.691,00

-22.126,00

-32.665,00

c) Variation of other trade provisions:

496,00

508,00

688,00

592,00

875,00

A.6. Other operating charges:

544.230,00

556.361,00

753.975,00

649.333,00

958.655,00

a) External services:

342.051,00

349.675,00

473.877,00

408.109,00

602.519,00

b) Taxes:

7.995,00

8.173,00

11.076,00

9.539,00

14.083,00

c) Other operating expenses:

194.184,00

198.513,00

269.022,00

231.686,00

342.053,00

d) Allocation to revision fund:

0,00

A.I. OPERATING BENEFITS (B.1+B.2+B.3+B.4-A.1-A.2-A.3-A.4-A.5-A.6):

0,00

178.846,00

101.041,00

470.255,00

390.458,00

A.7. Financial and similar charges:

164.278,00

170.338,00

181.506,00

179.535,00

268.200,00

a) Due to liabilities with companies of the group:

0,00

b) Due to liabilities with associated companies:

0,00

c) Due to other debts.:

164.278,00

170.338,00

181.506,00

179.535,00

268.200,00

d) Losses from financial investments:

0,00

A.8. Changes in financial investment provisions:

38.740,00

12.253,00

-3.396,00

3.262,00

20.947,00

A.9. Exchange losses:

114.374,00

39.711,00

0,00

170.517,00

8.470,00

A.II. NET FINANCIAL INCOME (B.5+B.6+B.7+B.8-A.7-A.8-A.9):

263.119,00

0,00

168.617,00

0,00

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

209.550,00

68.075,00

269.658,00

218.301,00

145.082,00

A.10. Changes in provisions for intangible, tangible and securities portfolio:

201.316,00

64.677,00

-17.924,00

17.221,00

67.766,00

A.11. Losses from tangible and intangible fixed assets and securities portfolio:

0,00

A.12. Losses from transactions with own shares and debentures:

0,00

A.13. Extraordinary expenses:

299,00

0,00

64.466,00

133,00

1.653,00

A.14. Expenses and losses of former financial years:

0,00

A.IV. EXTRAORDINARY PROFIT (B.9+B.10+B.11+B.12+B.13-A.10-A.11-A.12-A.13-A.14):

0,00

A.V. PROFIT BEFORE TAXES (A.III+A.IV-B.III-B.IV):

7.934,00

3.397,00

223.115,00

200.947,00

75.663,00

A.15. Corporation tax:

-137.182,00

993,00

67.080,00

59.633,00

23.195,00

A.16. Miscellaneous taxes:

0,00

A.VI. FINANCIAL YEAR RESULTS (PROFIT) (A.V-A.15-A.16):

145.116,00

2.405,00

156.036,00

141.314,00

52.468,00

EQUIVALENCIA

CREDIT

2013

2012

2011

2010

2009

B) INCOME ( B.1 to B.13):

6.438.822,00

6.336.928,00

8.235.622,00

9.556.619,00

7.951.097,00

B.1. Net total sales:

5.366.711,00

5.944.131,00

7.515.606,00

9.250.384,00

7.622.567,00

a) Sales:

5.366.711,00

5.944.131,00

7.515.606,00

9.250.384,00

7.622.567,00

b) Rendering of services:

0,00

Returns and Rappel on sales:

0,00

B.2. Stock increase of manufactured goods and products in process:

0,00

B.3. Works performed by the company for fixed assets:

0,00

B.4. Miscellaneous operating income:

491.600,00

281.267,00

373.289,00

204.875,00

276.288,00

a) Auxiliary income and other from current management:

491.600,00

281.267,00

373.289,00

204.875,00

276.288,00

b) Grants:

0,00

c) Liabilities and charges provisions surplus:

0,00

B.I. PÉRDIDAS DE EXPLOTACIÓN (A.1+A.2+A.3+A.4+A.5-A.6-B.1-B.2-B.3-B.4):

53.570,00

0,00

B.5. Income from equity investment:

0,00

a) In companies of the group:

0,00

b) In associated companies:

0,00

c) Third parties:

0,00

B.6. Income from other marketable securities and long-term receivables:

22.438,00

4.241,00

4.870,00

3.364,00

2.019,00

a) From companies of the group:

0,00

b) From associated companies:

0,00

c) From companies out of the group:

22.438,00

4.241,00

4.870,00

3.364,00

2.019,00

B.7. Miscellaneous interests or similar income:

558.073,00

107.290,00

125.932,00

97.996,00

50.222,00

a) From companies of the group:

330.073,00

62.386,00

71.639,00

49.485,00

29.704,00

b) From associated companies:

0,00

c) Miscellaneous interests:

227.999,00

43.093,00

49.485,00

34.182,00

20.518,00

d) Profit on financial investment:

0,00

1.811,00

4.808,00

14.329,00

0,00

B.8. Exchange positive differences:

0,00

215.925,00

0,00

B.II. NEGATIVE FINANCIAL RESULTS (A.7+A.8+A.9-B.5-B.6-B.7-B.8):

0,00

110.771,00

0,00

251.954,00

245.376,00

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

0,00

B.9.Profit on disposal of both tangible and intangible fixed assets and securities portfolio:

0,00

B.10. Profit on transactions with own shares and debentures:

0,00

B.11. Capital grants transferred to profit and loss:

0,00

B.12. Extraordinary income:

0,00

B.13. Income and profit of former financial years:

0,00

B.IV. NEGATIVE EXTRAORDINARY RESULTS (A.10+A.11+A.12+A.13+A.14-B.9-B.10-B.11-B.12-B.13):

201.615,00

64.677,00

46.542,00

17.353,00

69.420,00

B.V. LOSSES BEFORE TAXES (B.III+B.IV-A.III-A.IV):

0,00

B.VI. RESULT OF THE PERIOD (LOSSES) (B.V+A.15+A.16):

0,00

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.

2013

2012

2011

2010

2009

1. Fiscal year result before taxes.: 61100

7.934,00

3.397,00

223.115,00

200.947,00

75.663,00

2. Results adjustments.: 61200

100.905,00

280.749,00

21.141,00

195.295,00

618.195,00

a) Fixed Assets Amortization (+).: 61201

123.242,00

106.130,00

126.489,00

152.605,00

179.259,00

b) Obsolescence Allowances (+/-). : 61202

340.447,00

77.925,00

16.061,00

128.366,00

215.654,00

c) Variation in Provision (+/-). : 61203

8.421,00

-1.825,00

665,00

0,00

-5.154,00

e) Results on disposal of fixed assets (+/-). : 61205

-68.993,00

0,00

6.667,00

0,00

f) Results on disposal of financial instruments (+/-).: 61206

-653,00

0,00

-21.319,00

0,00

g) Financial income (-).: 61207

-580.511,00

-109.720,00

-125.994,00

-87.031,00

-52.242,00

h) Financial Expenses (+). : 61208

164.278,00

170.338,00

181.506,00

179.535,00

268.200,00

i) Exchange differences (+/-). : 61209

114.374,00

39.711,00

-215.925,00

-170.517,00

-8.470,00

j) Reasonable Value Variation in Financial Instruments (+/-).: 61210

0,00

-1.811,00

-4.808,00

-14.329,00

20.947,00

k) Other income and expense (-/+). : 61211

299,00

0,00

64.466,00

0,00

3. Changes in current capital equity.: 61300

574.242,00

754.805,00

-900.030,00

958.944,00

-398.852,00

a) Stock (+/-).: 61301

813.904,00

-406.730,00

8.118,00

-5.945,00

888.561,00

d) Debtors and other accounts receivable (+/-). : 61302

-569.771,00

480.873,00

931.030,00

242.567,00

-1.178.498,00

c) Other current assets (+/-). : 61303

3.400,00

-481,00

-13.675,00

415,00

-218.046,00

d) Creditors and other accounts payable (+/-). : 61304

304.814,00

817.734,00

-1.549.561,00

721.906,00

109.131,00

e) Other current liabilities (+/-).: 61305

21.894,00

-136.729,00

-275.941,00

0,00

f) Other non-current assets and liabilities (+/-).: 61306

0,00

138,00

0,00

4. Other cash flows for operating activities.: 61400

416.233,00

-60.618,00

-55.649,00

-92.072,00

-215.682,00

a) Interest payments (-). : 61401

-164.278,00

-170.338,00

-181.506,00

-179.535,00

-268.200,00

b) Dividend payment collection (+). : 61402

469.938,00

0,00

c) Interest collection (+). : 61403

110.574,00

109.720,00

125.994,00

87.462,00

52.519,00

d) Income tax payment collection (payments) (+/-).: 61404

0,00

-138,00

0,00

5. Operating activity cash flows (1 + 2 + 3 + 4) : 61500

1.099.314,00

978.333,00

-711.422,00

1.263.114,00

79.324,00

6. Payments for investment (-).: 62100

-3.396.199,00

-1.311.037,00

450.619,00

-501.843,00

-65.054,00

a) Companies of the group and affiliates. : 62101

-1.092.353,00

-1.295.432,00

471.643,00

-478.835,00

0,00

b) Intangible fixed assets. : 62102

-5.670,00

0,00

-21.024,00

-21.253,00

-52.351,00

c) Fixed assets. : 62103

-1.493.908,00

-15.605,00

0,00

-1.756,00

-12.703,00

d) Real estate investment. : 62104

-802.627,00

0,00

e) Other financial assets. : 62105

-1.641,00

0,00

7. Divestment payment collection (+). : 62200

855.595,00

34.102,00

22.189,00

106.576,00

6.074,00

a) Companies of the group and affiliates. : 62201

500.000,00

10.126,00

0,00

c) Fixed assets. : 62203

595,00

0,00

74.281,00

0,00

d) Real estate investment. : 62204

265.000,00

0,00

e) Other financial assets. : 62205

0,00

23.976,00

12.063,00

22.169,00

6.074,00

f) Non-current assets kept for sale. : 62206

90.000,00

0,00

8. Investment activity cash flows (6 + 7) minus Amortization: 62300

-2.663.846,00

-1.383.065,00

346.318,00

-547.872,00

-238.239,00

9. Payment collection and payments for equity instruments. : 63100

1.469.670,00

0,00

a) Issuance of equity instruments (+). : 63101

1.440.845,00

0,00

d) Disposal of own equity instruments (+). : 63104

28.825,00

0,00

10. Payment collection and payments for financial liabilities instruments.: 63200

-43.402,00

200.343,00

-95.644,00

-716.291,00

-40.057,00

a) Issuance : 63201

12.329.311,00

3.706.008,00

15.563.429,00

1.901.775,00

2.476.613,00

2. Debts incurred with credit institutions (+). : 63203

11.709.947,00

3.561.108,00

14.860.416,00

1.701.775,00

2.476.613,00

3. Debts incurred with companies of the group and affiliates (+).: 63204

0,00

700.000,00

0,00

5. Other debts (+). : 63206

619.364,00

144.900,00

3.012,00

200.000,00

0,00

b) Repayment and amortization of : 63207

-12.372.713,00

-3.505.665,00

-15.659.073,00

-2.618.066,00

-2.516.670,00

2. Debts incurred with credit institutions (-).: 63209

-11.590.088,00

-3.401.988,00

-16.354.646,00

-2.410.079,00

-2.516.670,00

3. Debts incurred with companies of the group and affiliates (-). : 63210

-700.000,00

-46.377,00

700.000,00

0,00

5. Other debts (-). : 63212

-82.625,00

-57.300,00

-4.427,00

-207.987,00

0,00

11. Payments from dividends and remunerations from other assets instruments. : 63300

0,00

12. Cash flows for financing activities (9+10+11).: 63400

1.426.268,00

200.343,00

-95.644,00

-716.291,00

-40.057,00

D) EFECTO DE LAS VARIACIONES DE LOS TIPOS DE CAMBIO: 64000

-3.638,00

-523,00

215.925,00

0,00

E) NET INCREASE/DECREASE OF CASH OR EQUIVALENT ASSETS (+/-5+/-8+/12+/-D) : 65000

-18.660,00

-98.782,00

-118.334,00

151.556,00

-19.713,00

Cash or equivalent assets as of beginning of the fiscal year.: 65100

103.816,00

202.598,00

320.932,00

169.376,00

189.089,00

Cash or equivalent assets as of end of the fiscal year.: 65200

85.156,00

103.816,00

202.598,00

320.932,00

169.376,00

FINANCIAL DIAGNOSIS

> 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

2013

2012

Variación 2013 - 2012

Empresa

Sector

Empresa

Sector

Empresa

Sector

Cash Flow over Sales:

0,00 %

-0,02 %

0,00 %

79,08 %

EBITDA over Sales:

1,30 %

9,63 %

4,79 %

5,83 %

-72,92 %

65,20 %

Cash Flow Yield:

0,00 %

-0,01 %

0,00 %

85,57 %

Profitability

2013

2012

Variación 2013 - 2012

Empresa

Sector

Empresa

Sector

Empresa

Sector

Operating economic profitability:

-0,83 %

11,40 %

4,07 %

2,26 %

-120,32 %

403,74 %

Total economic profitability:

1,47 %

9,85 %

1,94 %

1,89 %

-24,32 %

420,84 %

Financial profitability:

2,09 %

16,53 %

0,05 %

-0,57 %

4.338,93 %

3.002,53 %

Margin:

-0,86 %

7,31 %

2,87 %

2,00 %

-129,94 %

265,75 %

Mark-up:

0,14 %

7,01 %

0,05 %

0,27 %

157,53 %

2.485,03 %

Solvency

2013

2012

Variación 2013 - 2012

Empresa

Sector

Empresa

Sector

Empresa

Sector

Liquidity:

0,03

0,18

0,04

0,17

-20,31

11,74

Acid Test:

1,36

1,20

0,68

1,01

101,58

17,89

Working Capital / Investment:

0,23

0,21

0,19

0,14

21,28

45,85

Solvency:

2,04

1,61

1,65

1,54

23,47

4,50

Indebtedness

2013

2012

Variación 2013 - 2012

Empresa

Sector

Empresa

Sector

Empresa

Sector

Indebtedness level:

0,65

1,15

0,75

1,26

-14,27

-8,47

Borrowing Composition:

0,70

0,42

0,47

0,84

50,64

-49,88

Repayment Ability:

-246,56

-165,38

-38,96

-630,73

-532,78

73,78

Warranty:

2,55

1,87

2,33

1,79

9,57

4,38

Generated resources / Total creditors:

0,11

0,20

0,05

130,76

307,39

Efficiency

2013

2012

Variación 2013 - 2012

Empresa

Sector

Empresa

Sector

Empresa

Sector

Productivity:

1,52

1,58

2,80

1,32

-45,63

19,57

Turnover of Collection Rights :

6,73

4,71

10,47

4,32

-35,73

9,08

Turnover of Payment Entitlements:

3,91

3,87

4,45

3,67

-11,99

5,48

Stock rotation:

3,43

8,64

2,38

5,55

44,04

55,73

Assets turnover:

0,96

1,56

1,42

1,13

-32,14

37,73

Borrowing Cost:

3,57

2,14

4,43

2,90

-19,32

-26,41

> Trend of indicators under the General Accounting Plan of 2007 (2013, 2012, 2011, 2010, 2009)

Cash Flow

2013

2012

2011

2010

2009

Cash Flow over Sales:

0,00 %

-0,02 %

1,64 %

-0,26 %

EBITDA over Sales:

1,30 %

4,79 %

3,03 %

6,73 %

7,47 %

Cash Flow Yield:

0,00 %

-0,01 %

1,45 %

-0,17 %

Profitability

2013

2012

2011

2010

2009

Operating economic profitability:

-0,83 %

4,07 %

2,12 %

7,39 %

5,11 %

Total economic profitability:

1,47 %

1,94 %

4,92 %

3,65 %

3,01 %

Financial profitability:

2,09 %

0,05 %

3,06 %

2,86 %

1,09 %

Margin:

-0,86 %

2,87 %

1,28 %

4,90 %

4,94 %

Mark-up:

0,14 %

0,05 %

3,65 %

2,13 %

0,98 %

Solvency

2013

2012

2011

2010

2009

Liquidity:

0,03

0,04

0,11

0,07

0,03

Acid Test:

1,36

0,68

0,74

0,77

Working Capital / Investment:

0,23

0,19

0,20

0,11

0,09

Solvency:

2,04

1,65

1,89

1,26

1,20

Indebtedness

2013

2012

2011

2010

2009

Indebtedness level:

0,65

0,75

0,61

1,11

1,37

Borrowing Composition:

0,70

0,47

0,67

0,24

0,25

Repayment Ability:

-246,56

-38,96

-26,38

13,81

9,51

Warranty:

2,55

2,33

2,64

1,90

1,73

Generated resources / Total creditors:

0,11

0,05

0,08

0,06

0,05

Efficiency

2013

2012

2011

2010

2009

Productivity:

1,52

2,80

2,24

4,81

2,96

Turnover of Collection Rights :

6,73

10,47

6,78

3,92

2,16

Turnover of Payment Entitlements:

3,91

4,45

12,62

3,90

3,58

Stock rotation:

3,43

2,38

3,65

4,10

3,38

Assets turnover:

0,96

1,42

1,66

1,51

1,03

Borrowing Cost:

3,57

4,43

5,81

3,28

4,06

COMPARATIVE SECTORIAL BALANCE

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

FOREIGN EXCHANGE RATES

Currency	Unit	Indian Rupees
US Dollar	1	Rs. 60.13
UK Pound	1	Rs. 102.83
Euro	1	Rs. 82.28

INFORMATION DETAILS

Analysis Done by :	DIV

Report Prepared by :	DPT

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.

MIRA INFORM REPORT

EXECUTIVE SUMMARY

Identification

Branch Offices

Activity

Chronological Summary

Breakdown of Owners' Equity

Updated Evolution of the Subscribed and Paid-in Capital

Active Social Bodies

Historical Social Bodies

Defaults, Legal Claims and Insolvency Proceedings

TREND OF RATING

Probability of default

LEGAL CLAIMS

Link List

Turnover

Financial Accounts and Balance Sheets

CASHFLOW STATEMENT

FINANCIAL DIAGNOSIS

COMPARATIVE SECTORIAL BALANCE

Public Tenders and Works Won

Research Summary

Unit