MIRA INFORM REPORT
|
Report No. : |
309383 |
|
Report Date : |
28.02.2015 |
IDENTIFICATION DETAILS
|
Name : |
DOSCADESA 2000 SL |
|
|
|
|
Registered Office : |
P.I. LA Polvorista,, C/ Ricote S/N - Molina De Segura - 30500 - Murcia |
|
|
|
|
Country : |
Spain |
|
|
|
|
Financials (as on) : |
31.12.2013 |
|
|
|
|
Date of Incorporation : |
02.01.2001 |
|
|
|
|
Legal Form : |
Private Company |
|
|
|
|
Line of Business : |
Subject is engaged in the manufacture, distribution and
commercialization of functional mix, spices, paprika, oleoresins,
flavourings, food colourings and seasoners for the food industry |
|
|
|
|
No of Employees : |
Not Available |
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 : |
No Complaints |
|
|
|
|
Litigation : |
Clear |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – December 31, 2014
|
Country Name |
Previous Rating (30.09.2014) |
Current Rating (31.12.2014) |
|
Spain |
A2 |
A1 |
|
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: |
DOSCADESA
2000 SL |
|
NIF
/ Fiscal code: |
B73114910 |
|
Status: |
ACTIVE |
|
Incorporation
Date: |
02/01/2001 |
|
Register Data |
Register
Section 8 Sheet 32874 |
|
Last Publication in BORME: |
12/06/2014
[Appointments] |
|
Last
Published Account Deposit: |
2013 |
|
Share
Capital: |
461.230 |
|
|
|
|
Localization: |
P.I.
LA POLVORISTA,, C/ RICOTE S/N - MOLINA DE SEGURA - 30500 - MURCIA |
|
Telephone
- Fax - Email - Website: |
Ph.:.
968 389 567 Email. info@doscadesa.es Website. www.doscadesa.com |
|
|
|
|
Activity: |
|
|
NACE: |
1084
- Manufacture of condiments and seasonings |
|
Registered
Trademarks: |
|
|
Audited
/ Opinion: |
No |
|
Tenders
and Awards: |
0
for a total cost of 0 |
|
Subsidies: |
0
for a total cost of 0 |
|
Quality
Certificate: |
No |
|
|
|
|
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) |
|
None |
0 |
--- |
|
Proceedings
heard by the Civil Court |
|
Unpublished |
0 |
--- |
|
Proceedings
heard by the Labour Court |
|
Unpublished |
0 |
--- |
|
|
|
Partners: |
|
|
|
Shares: |
0 |
|
|
Other
Links: |
0 |
|
|
No.
of Active Corporate Bodies: |
SINGLE
ADMINISTRATOR 1 |
|
|
Ratios |
2013 |
2012 |
Change |
|
|
|
|
|
Guarantees: |
|
|
Properties
Registered: |
Company
NO, Administrator NO |
|
Financing
/ Guarantee Sources : |
Sources
NO, Guarantees NO |
|
|
|
|
|
|
|
INVESTIGATION
SUMMARY |
|
|
Company
founded in 2001 engaged to the manufacture of prepared meals and mix for the
food industry. Its billing was increased 10.72% in 2013 in comparison with
the previous year. The company meets with normality the payment obligations. |
|
Identification
|
Social Denomination: |
DOSCADESA 2000 SL |
|
NIF / Fiscal code: |
B73114910 |
|
Corporate Status: |
ACTIVE |
|
Start of activity: |
2001 |
|
Registered Office: |
P.I. LA POLVORISTA,, C/
RICOTE S/N |
|
Locality: |
MOLINA DE SEGURA |
|
Province: |
MURCIA |
|
Postal Code: |
30500 |
|
Telephone: |
968 389 567 |
|
Website: |
www.doscadesa.com |
|
Email: |
info@doscadesa.es |
Activity
|
NACE: |
1084 |
|
Additional Information: |
The company is engaed in the
manufacture, distribution and commercialisation of functional mix, spices,
paprika, oleoresins, flavourings, food colourings and seasoners for the food
industry, |
|
Import / export: |
EXPORTS |
|
Future Perspective: |
Consolidation |
|
Industry situation: |
Maturity |
Chronological
Summary
|
Year |
Act |
|
2001 |
Appointments/ Re-elections (1) Company Formation (1) |
|
2003 |
Accounts deposit (ejer. 2001, 2002) |
|
2004 |
Accounts deposit (ejer. 2003) |
|
2005 |
Accounts deposit (ejer. 2004) |
|
2007 |
Accounts deposit (ejer. 2005, 2006) |
|
2008 |
Accounts deposit (ejer. 2007) Change of Social Denomination (1) |
|
2009 |
Accounts deposit (ejer. 2008) |
|
2011 |
Accounts deposit (ejer. 2009, 2010) |
|
2012 |
Accounts deposit (ejer. 2011) Increase of Capital (1) |
|
2013 |
Accounts deposit (ejer. 2012) |
|
2014 |
Accounts deposit (ejer. 2013) Appointments/ Re-elections (2)
Cessations/ Resignations/ Reversals (1) Increase of Capital (1) Other Concepts/
Events (1) Statutory Modifications (1) |
Breakdown
of Owners' Equity
|
Registered Capital: |
461.230 |
|
Paid up capital: |
461.230 |
Updated
Evolution of the Subscribed and Paid-in Capital
|
Publishing Date |
Registration Type |
Capital Subscribed |
Paid up capital |
Underwritten result |
Disbursed Result |
|
02/02/2001 |
Company Formation |
12.021 |
12.021 |
12.021 |
12.021 |
|
08/03/2012 |
Increase of Capital |
22.000 |
22.000 |
34.021 |
34.021 |
|
05/06/2014 |
Increase of Capital |
427.209 |
427.209 |
461.230 |
461.230 |
Active
Social Bodies
|
Post published |
Social Body's Name |
Appointment Date |
Other Positions in this
Company |
|
SINGLE ADMINISTRATOR |
FRANCISCO MUELAS ESPALLARDO |
05/06/2014 |
2 |
|
PROXY |
MARIA ISABEL MUELAS ESPALLARDO |
05/06/2014 |
1 |
Historical
Social Bodies
|
Social Body's Name |
Post published |
End Date |
Other Positions in this
Company |
|
FRANCISCO MUELAS ESPALLARDO |
JOINT MANAGER |
05/06/2014 |
2 |
|
ROSENDO LUIS MUELAS ESPALLARDO |
JOINT MANAGER |
05/06/2014 |
1 |
Executive
board
|
Post |
NIF |
Name |
|
ADMINISTRATOR |
|
FRANCISCO MUELAS ESPALLARDO |
|
FINANCIAL DIRECTOR |
|
JOSEFA LORENTE |
|
MANAGING DIRECTOR |
|
FRANCISCO MUELAS ESPALLARDO |
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 |
--- |
|
|
> Basis for scoring
|
Positive Factors |
Adverse Factors |
|
|
DOSCADESA 2000 SL it presents an excessive indebtedness that may
compromise their balance sheet. The current debt represents a 67.92% of the financial structure. In
principle, a decrease in this ratio would indicate an improvement in the
short-term financial situation. The company denotes a special dependence short-term financing which, a
priori, could cause problems of short-term solvency. 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. No Company's subsidiaries or branches are known. |
Probability
of default
> Estimated Probability of Default for the next 12 months: 11.926 %
|
Sector in which comparison is carried out: 108 Manufacture of other food products |
|
|
Relative Position:
|
The company's comparative analysis with the rest of the companies that comprise the sector, shows the company holds a worse position with regard to the probability of non-compliance.
The 11.00% of the companies of the sector DOSCADESA 2000 SL belongs to shows a lower probability of non-compliance.
The probability of the company's non-compliance with its payment obligations within deadlines estimated by our qualifications models is 11.926%.
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.
Recommended
commercial credit
Favourable until 126.000 € (Guideline value of outstanding commercial balance that axesor recommends be awarded to or maintained with the company queried)
LEGAL
CLAIMS
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 |
|
Turnover
|
Total Sales 2014 |
3.925.000 |
Financial
Accounts and Balance Sheets
Financial Years
Presented
|
Ejercicio |
Tipo
de Cuentas Anuales |
Fecha
Presentacion |
|
2013 |
Normales |
August 2014 |
|
2012 |
Normales |
September 2013 |
|
2011 |
Normales |
October 2012 |
|
2010 |
Normales |
September 2011 |
|
2009 |
Normales |
December 2010 |
|
2008 |
Normales |
October 2009 |
|
2007 |
Normales |
September 2008 |
|
2006 |
Normales |
October 2007 |
|
2005 |
Normales |
November 2006 |
|
2004 |
Normales |
November 2005 |
|
2003 |
Normales |
September 2004 |
|
2002 |
Normales |
November 2003 |
|
2001 |
Normales |
December 2002 |
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 Abreviado 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 |
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
|
|
Assets |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
A)
NON-CURRENT ASSETS: 11000 |
298.585,00 |
308.152,00 |
257.642,00 |
202.126,00 |
206.672,00 |
|
|
I. Intangible fixed assets : 11100 |
12.308,00 |
20.095,00 |
21.219,00 |
18.890,00 |
17.247,00 |
|
|
II. Tangible fixed assets : 11200 |
275.465,00 |
279.052,00 |
230.564,00 |
180.422,00 |
185.326,00 |
|
|
III. Real estate investment: 11300 |
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 |
|
|
V. Long-term financial investments: 11500 |
10.812,00 |
9.004,00 |
5.858,00 |
2.813,00 |
4.099,00 |
|
|
VI. Assets for deferred tax : 11600 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VII. Non-current trade debtors : 11700 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B)
CURRENT ASSETS: 12000 |
1.949.883,00 |
1.732.402,00 |
1.409.785,00 |
1.173.735,00 |
1.294.676,00 |
|
|
I. Non-current assets held for sale : 12100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Stocks: 12200 |
493.022,00 |
396.260,00 |
386.529,00 |
157.551,00 |
99.357,00 |
|
|
III. Trade debtors and others receivable accounts: 12300 |
1.397.816,00 |
1.280.247,00 |
996.535,00 |
979.868,00 |
1.149.524,00 |
|
|
1.- Customers for sales and provisions of
services : 12380 |
1.384.631,00 |
1.273.969,00 |
986.018,00 |
979.690,00 |
1.149.524,00 |
|
|
a) Long-term
receivables from sales and services supplied : 12381 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Customers for
sales and provisions of services : 12382 |
1.384.631,00 |
1.273.969,00 |
986.018,00 |
979.690,00 |
1.149.524,00 |
|
|
2.- Called up share capital : 12370 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3.- Other accounts receivable :
12390 |
13.184,00 |
6.278,00 |
10.518,00 |
178,00 |
0,00 |
|
|
IV. Short-term investments in Group companies and associates:
12400 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Short-term financial investments : 12500 |
2.250,00 |
12.014,00 |
12.368,00 |
21.418,00 |
14.887,00 |
|
|
VI. Short-term accruals: 12600 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VII. Cash and other equivalent liquid assets : 12700 |
56.796,00 |
43.881,00 |
14.353,00 |
14.899,00 |
30.907,00 |
|
|
TOTAL
ASSETS (A + B) : 10000 |
2.248.469,00 |
2.040.554,00 |
1.667.427,00 |
1.375.861,00 |
1.501.347,00 |
|
|
|
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
|
|
Liabilities
and Net Worth |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
A)
NET WORTH: 20000 |
450.735,00 |
326.271,00 |
236.187,00 |
172.021,00 |
141.387,00 |
|
|
A1) Shareholders' equity : 21000 |
450.735,00 |
326.271,00 |
236.187,00 |
172.021,00 |
140.400,00 |
|
|
I. Capital: 21100 |
34.021,00 |
34.021,00 |
34.021,00 |
12.021,00 |
12.021,00 |
|
|
1.- Registered
capital: 21110 |
34.021,00 |
34.021,00 |
34.021,00 |
12.021,00 |
12.021,00 |
|
|
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 |
292.250,00 |
202.166,00 |
160.001,00 |
128.379,00 |
97.444,00 |
|
|
IV. (Common stock equity): 21400 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Profit or loss brought forward:
21500 |
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 |
124.463,00 |
90.084,00 |
42.165,00 |
31.622,00 |
30.934,00 |
|
|
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 |
|
|
A-3) Received subsidies, donations and legacies: 23000 |
0,00 |
0,00 |
0,00 |
0,00 |
987,00 |
|
|
B)
NON-CURRENT LIABILITIES: 31000 |
270.561,00 |
238.839,00 |
243.230,00 |
145.732,00 |
135.034,00 |
|
|
I. Long-term provisions: 31100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Long-term creditors : 31200 |
270.561,00 |
238.839,00 |
243.230,00 |
145.732,00 |
135.034,00 |
|
|
1.- Amounts owed to credit institutions:
31220 |
220.561,00 |
238.839,00 |
243.230,00 |
145.732,00 |
135.034,00 |
|
|
2.- Creditors from financial leasing :
31230 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3.- Other long-term creditors :
31290 |
50.000,00 |
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 |
1.527.173,00 |
1.475.444,00 |
1.188.010,00 |
1.058.108,00 |
1.224.927,00 |
|
|
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 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Short-term creditors : 32300 |
840.070,00 |
727.374,00 |
544.111,00 |
561.808,00 |
742.504,00 |
|
|
1.- Amounts owed to credit institutions:
32320 |
722.533,00 |
621.706,00 |
463.882,00 |
506.655,00 |
742.782,00 |
|
|
2.- Creditors from financial leasing :
32330 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3.- Other short-term creditors :
32390 |
117.537,00 |
105.667,00 |
80.229,00 |
55.152,00 |
-277,00 |
|
|
IV. Short-term debts with Group companies and associates:
32400 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Trade creditors and other accounts payable: 32500 |
687.103,00 |
748.070,00 |
643.899,00 |
496.300,00 |
482.422,00 |
|
|
1.- Suppliers: 32580 |
481.409,00 |
550.769,00 |
501.744,00 |
362.725,00 |
371.474,00 |
|
|
a) Long-term debts :
32581 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Short-term debts :
32582 |
481.409,00 |
550.769,00 |
501.744,00 |
362.725,00 |
371.474,00 |
|
|
2.- Other creditors : 32590 |
205.694,00 |
197.302,00 |
142.154,00 |
133.575,00 |
110.948,00 |
|
|
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 |
2.248.469,00 |
2.040.554,00 |
1.667.427,00 |
1.375.861,00 |
1.501.347,00 |
|
|
|
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
|
|
Profit
and Loss |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
1. Net turnover: 40100 |
3.843.997,00 |
3.471.749,00 |
2.819.792,00 |
2.956.153,00 |
2.682.757,00 |
|
|
2. Changes in stocks of finished goods and work in progress:
40200 |
0,00 |
29.220,00 |
45.326,00 |
32.269,00 |
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 |
-2.574.178,00 |
-2.486.885,00 |
-1.969.457,00 |
-2.070.897,00 |
-1.764.636,00 |
|
|
5. Other operating income: 40500 |
7.518,00 |
0,00 |
2.315,00 |
1.147,00 |
28,00 |
|
|
6. Personnel costs: 40600 |
-495.585,00 |
-400.308,00 |
-381.930,00 |
-389.486,00 |
-405.989,00 |
|
|
7. Other operating costs: 40700 |
-514.833,00 |
-403.588,00 |
-320.768,00 |
-377.476,00 |
-350.777,00 |
|
|
8. Amortisation of fixed assets: 40800 |
-70.986,00 |
-59.884,00 |
-60.781,00 |
-59.003,00 |
-67.514,00 |
|
|
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 |
1.100,00 |
|
|
12. Negative difference in combined businesses: 41200 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
13. Other results : 41300 |
16,00 |
-8.823,00 |
-34.414,00 |
-8.016,00 |
1.856,00 |
|
|
A)
OPERATING INCOME (1 + 2 + 3 + 4 + 5 + 6 + 7 + 8 + 9 + 10 + 11 + 12 + 13) :
49100 |
195.948,00 |
141.481,00 |
100.083,00 |
84.692,00 |
96.824,00 |
|
|
14. Financial income : 41400 |
1.331,00 |
435,00 |
291,00 |
110,00 |
117,00 |
|
|
a) Allocation of financial subsidies,
donations and legacies: 41430 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Other financial income: 41490 |
1.331,00 |
435,00 |
291,00 |
110,00 |
117,00 |
|
|
15. Financial expenditure: 41500 |
-42.192,00 |
-40.739,00 |
-34.400,00 |
-26.959,00 |
-38.329,00 |
|
|
16. Changes in fair value of financial instruments :
41600 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
17. Exchange rate differences : 41700 |
-763,00 |
22.474,00 |
-3.172,00 |
13.502,00 |
3.972,00 |
|
|
18. Impairment and result for transfers of financial
instruments: 41800 |
-301,00 |
0,00 |
-5.157,00 |
-25.477,00 |
-20.186,00 |
|
|
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 |
|
|
B)
FINANCIAL REVENUE (14 + 15 + 16 + 17 + 18 + 19) : 49200 |
-41.924,00 |
-17.830,00 |
-42.438,00 |
-38.823,00 |
-54.425,00 |
|
|
C)
NET RESULT BEFORE TAXES (A + B) : 49300 |
154.024,00 |
123.651,00 |
57.645,00 |
45.868,00 |
42.399,00 |
|
|
20. Income taxes: 41900 |
-29.561,00 |
-33.567,00 |
-15.481,00 |
-14.247,00 |
-11.464,00 |
|
|
D)
RESULT OF THE PERIOD (C + 20) : 49500 |
124.463,00 |
90.084,00 |
42.165,00 |
31.622,00 |
30.934,00 |
|
>
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 |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
ASSETS |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
A)
SHAREHOLDERS (PARTNERS) BY UNCALLED SUSCRIBED CAPITAL: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B)
FIXED ASSETS: |
298.585,00 |
308.152,00 |
257.642,00 |
202.126,00 |
206.672,00 |
|
|
I. Formation expenses: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Intangible fixed assets: |
12.308,00 |
20.095,00 |
21.219,00 |
18.890,00 |
17.247,00 |
|
|
III. Tangible fixed assets: |
275.465,00 |
279.052,00 |
230.564,00 |
180.422,00 |
185.326,00 |
|
|
IV. Financial investments: |
10.812,00 |
9.004,00 |
5.858,00 |
2.813,00 |
4.099,00 |
|
|
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: |
1.949.883,00 |
1.732.402,00 |
1.409.785,00 |
1.173.735,00 |
1.294.676,00 |
|
|
I. Called-up share capital (not paid): |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Stocks: |
493.022,00 |
396.260,00 |
386.529,00 |
157.551,00 |
99.357,00 |
|
|
III. Debtors: |
1.397.816,00 |
1.280.247,00 |
996.535,00 |
979.868,00 |
1.149.524,00 |
|
|
IV. Short-term investments: |
2.250,00 |
12.014,00 |
12.368,00 |
21.418,00 |
14.887,00 |
|
|
V. Short-term treasury shares: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Cash at bank and in hand: |
56.796,00 |
43.881,00 |
14.353,00 |
14.899,00 |
30.907,00 |
|
|
VII. Prepayments and accrued income: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
GENERAL
TOTAL (A + B + C + D): |
2.248.469,00 |
2.040.554,00 |
1.667.427,00 |
1.375.861,00 |
1.501.347,00 |
|
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
LIABILITIES |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
A)
EQUITY: |
450.735,00 |
326.271,00 |
236.187,00 |
172.021,00 |
140.400,00 |
|
|
I. Subscribed capital: |
34.021,00 |
34.021,00 |
34.021,00 |
12.021,00 |
12.021,00 |
|
|
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: |
292.250,00 |
202.166,00 |
160.001,00 |
128.379,00 |
97.444,00 |
|
|
a) Differences for capital adjustment to
euros: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Remaining Reserves: |
292.250,00 |
202.166,00 |
160.001,00 |
128.379,00 |
97.444,00 |
|
|
V. Profit or loss brought forward: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Profit or loss for the financial year: |
124.463,00 |
90.084,00 |
42.165,00 |
31.622,00 |
30.934,00 |
|
|
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 |
987,00 |
|
|
C)
PROVISIONS FOR LIABILITIES AND CHARGES: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
D)
LONG TERM LIABILITIES: |
270.561,00 |
238.839,00 |
243.230,00 |
145.732,00 |
135.034,00 |
|
|
E)
SHORT TERM CREDITORS: |
1.527.173,00 |
1.475.444,00 |
1.188.010,00 |
1.058.108,00 |
1.224.927,00 |
|
|
F)
SHORT-TERM PROVISIONS FOR LIABILITIES AND CHARGES: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
GENERAL
TOTAL (A + B + C + D + E + F): |
2.248.469,00 |
2.040.554,00 |
1.667.427,00 |
1.375.861,00 |
1.501.347,00 |
|
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
DEBIT |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
A)
CHARGES (A.1 to A.15): |
3.728.399,00 |
3.404.573,00 |
2.780.233,00 |
2.939.291,00 |
2.658.895,00 |
|
|
A.1. Operating consumption: |
2.574.178,00 |
2.457.665,00 |
1.924.131,00 |
2.038.628,00 |
1.764.636,00 |
|
|
A.2. Staff Costs: |
495.585,00 |
400.308,00 |
381.930,00 |
389.486,00 |
405.989,00 |
|
|
a) Wages, salaries et
al.: |
389.145,00 |
314.331,00 |
299.900,00 |
305.833,00 |
318.792,00 |
|
|
b) Social security
costs: |
106.440,00 |
85.977,00 |
82.030,00 |
83.653,00 |
87.197,00 |
|
|
A.3. Depreciation expense: |
70.986,00 |
59.884,00 |
60.781,00 |
59.003,00 |
67.514,00 |
|
|
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: |
514.833,00 |
403.588,00 |
320.768,00 |
377.476,00 |
350.777,00 |
|
|
A.I. OPERATING BENEFITS (B.1-A.1-A.2-A.3-A.4-A.5): |
195.932,00 |
150.304,00 |
134.497,00 |
92.707,00 |
93.868,00 |
|
|
A.6. Financial and similar charges: |
42.493,00 |
40.739,00 |
39.557,00 |
52.436,00 |
58.515,00 |
|
|
a) Due to liabilities
with companies of the group: |
41.859,00 |
40.417,00 |
34.128,00 |
26.746,00 |
38.026,00 |
|
|
b) Due to liabilities
with associated companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Due to other
debts: |
333,00 |
322,00 |
272,00 |
213,00 |
303,00 |
|
|
d) Losses from
financial investments: |
301,00 |
0,00 |
5.157,00 |
25.477,00 |
20.186,00 |
|
|
A.7. Financial investment provision
change: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.8. Exchange losses: |
763,00 |
0,00 |
3.172,00 |
0,00 |
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):
|
154.009,00 |
132.473,00 |
92.059,00 |
53.884,00 |
39.443,00 |
|
|
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 |
8.823,00 |
34.414,00 |
8.016,00 |
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):
|
16,00 |
0,00 |
0,00 |
0,00 |
2.956,00 |
|
|
A.V. PROFIT BEFORE TAXES (A.III+A.IV-B.III-B.IV): |
154.024,00 |
123.651,00 |
57.645,00 |
45.868,00 |
42.399,00 |
|
|
A.14. Corporation Tax: |
29.561,00 |
33.567,00 |
15.481,00 |
14.247,00 |
11.464,00 |
|
|
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): |
124.463,00 |
90.084,00 |
42.165,00 |
31.622,00 |
30.934,00 |
|
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
CREDIT |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
B)
INCOME ( B.1 to B.8): |
3.852.863,00 |
3.494.657,00 |
2.822.398,00 |
2.970.912,00 |
2.689.830,00 |
|
|
B.1. Operating income: |
3.851.515,00 |
3.471.749,00 |
2.822.107,00 |
2.957.300,00 |
2.682.785,00 |
|
|
a) Net total sales:
|
3.843.997,00 |
3.471.749,00 |
2.819.792,00 |
2.956.153,00 |
2.682.757,00 |
|
|
b) Miscellaneous
operating income: |
7.518,00 |
0,00 |
2.315,00 |
1.147,00 |
28,00 |
|
|
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: |
1.331,00 |
435,00 |
291,00 |
110,00 |
117,00 |
|
|
a) Companies of the
group: |
636,00 |
208,00 |
139,00 |
53,00 |
56,00 |
|
|
b) In associated
companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Miscellaneous:
|
696,00 |
227,00 |
152,00 |
58,00 |
61,00 |
|
|
d) Profit on
financial investment: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.3. Exchange gains: |
0,00 |
22.474,00 |
0,00 |
13.502,00 |
3.972,00 |
|
|
B.II. NEGATIVE FINANCIAL RESULTS (A.6+A.7+A.8-B.2-B.3): |
41.924,00 |
17.830,00 |
42.438,00 |
38.823,00 |
54.425,00 |
|
|
B.III. LOSSES ON ORDINARY ACTIVITIES ( B.I + B.II - A.I - A.II
): |
0,00 |
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 |
1.100,00 |
|
|
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: |
16,00 |
0,00 |
0,00 |
0,00 |
1.856,00 |
|
|
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 |
8.823,00 |
34.414,00 |
8.016,00 |
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 |
|
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 |
154.024,00 |
123.651,00 |
57.645,00 |
45.868,00 |
42.399,00 |
|
|
2.
Results adjustments.: 61200 |
111.847,00 |
100.189,00 |
94.890,00 |
85.852,00 |
105.725,00 |
|
|
a) Fixed Assets Amortization (+).: 61201 |
70.986,00 |
59.884,00 |
60.781,00 |
59.003,00 |
67.514,00 |
|
|
g) Financial income (-).: 61207 |
-1.331,00 |
-435,00 |
-291,00 |
-110,00 |
-117,00 |
|
|
h) Financial Expenses (+). : 61208 |
42.192,00 |
40.739,00 |
34.400,00 |
26.959,00 |
38.329,00 |
|
|
3.
Changes in current capital equity.: 61300 |
-295.095,00 |
-222.484,00 |
-104.477,00 |
104.563,00 |
-3.845,00 |
|
|
a) Stock (+/-).: 61301 |
-96.762,00 |
-9.731,00 |
-228.978,00 |
-58.194,00 |
293.084,00 |
|
|
d) Debtors and other accounts receivable (+/-). : 61302 |
-117.568,00 |
-283.712,00 |
-16.668,00 |
169.656,00 |
-324.835,00 |
|
|
c) Other current assets (+/-). : 61303 |
9.764,00 |
354,00 |
9.050,00 |
-6.530,00 |
0,00 |
|
|
d) Creditors and other accounts payable (+/-). : 61304 |
-90.529,00 |
70.605,00 |
132.118,00 |
-369,00 |
27.905,00 |
|
|
4.
Other cash flows for operating activities.: 61400 |
-40.861,00 |
-40.304,00 |
-34.109,00 |
-26.849,00 |
-38.212,00 |
|
|
a) Interest payments (-). : 61401 |
-42.192,00 |
-40.739,00 |
-34.400,00 |
-26.959,00 |
-38.329,00 |
|
|
c) Interest collection (+). : 61403 |
1.331,00 |
435,00 |
291,00 |
110,00 |
117,00 |
|
|
5.
Operating activity cash flows (1 + 2 + 3 + 4) : 61500 |
-70.084,00 |
-38.949,00 |
13.948,00 |
209.434,00 |
106.067,00 |
|
|
6.
Payments for investment (-).: 62100 |
-1.808,00 |
-51.634,00 |
-55.516,00 |
-1.642,00 |
-5.918,00 |
|
|
b) Intangible fixed assets. : 62102 |
0,00 |
0,00 |
-2.330,00 |
-1.642,00 |
-5.916,00 |
|
|
c) Fixed assets. : 62103 |
0,00 |
-48.488,00 |
-50.141,00 |
0,00 |
0,00 |
|
|
e) Other financial assets. : 62105 |
-1.808,00 |
-3.146,00 |
-3.045,00 |
0,00 |
-2,00 |
|
|
7.
Divestment payment collection (+). : 62200 |
11.374,00 |
1.124,00 |
0,00 |
6.188,00 |
46.112,00 |
|
|
b) Intangible fixed assets. : 62202 |
7.787,00 |
1.124,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Fixed assets. : 62203 |
3.587,00 |
0,00 |
0,00 |
4.903,00 |
46.112,00 |
|
|
e) Other financial assets. : 62205 |
0,00 |
0,00 |
0,00 |
1.285,00 |
0,00 |
|
|
8.
Investment activity cash flows (6 + 7) minus Amortization: 62300 |
-61.419,00 |
-110.394,00 |
-116.297,00 |
-54.457,00 |
-27.320,00 |
|
|
9.
Payment collection and payments for equity instruments. : 63100 |
0,00 |
0,00 |
22.001,00 |
-987,00 |
987,00 |
|
|
a) Issuance of equity instruments (+). : 63101 |
0,00 |
0,00 |
22.001,00 |
0,00 |
0,00 |
|
|
e) Grants, donations and bequests received (+). : 63105 |
0,00 |
0,00 |
0,00 |
-987,00 |
987,00 |
|
|
10.
Payment collection and payments for financial liabilities instruments.:
63200 |
144.419,00 |
178.871,00 |
79.801,00 |
-169.998,00 |
-68.186,00 |
|
|
a) Issuance : 63201 |
162.697,00 |
183.262,00 |
122.575,00 |
66.128,00 |
18.944,00 |
|
|
2. Debts incurred with credit institutions (+). : 63203 |
100.827,00 |
157.824,00 |
97.498,00 |
10.698,00 |
18.944,00 |
|
|
5. Other debts (+). : 63206 |
61.870,00 |
25.438,00 |
25.077,00 |
55.430,00 |
0,00 |
|
|
b) Repayment and amortization of : 63207 |
-18.278,00 |
-4.391,00 |
-42.773,00 |
-236.126,00 |
-87.130,00 |
|
|
2. Debts incurred with credit institutions (-).: 63209 |
-18.278,00 |
-4.391,00 |
-42.773,00 |
-236.126,00 |
-31.482,00 |
|
|
5. Other debts (-). : 63212 |
0,00 |
0,00 |
0,00 |
0,00 |
-55.649,00 |
|
|
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 |
144.419,00 |
178.871,00 |
101.802,00 |
-170.985,00 |
-67.199,00 |
|
|
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 |
12.915,00 |
29.527,00 |
-546,00 |
-16.008,00 |
11.548,00 |
|
|
Cash or equivalent assets as of beginning of the fiscal year.:
65100 |
43.881,00 |
14.353,00 |
14.899,00 |
30.907,00 |
19.360,00 |
|
|
Cash or equivalent assets as of end of the fiscal year.:
65200 |
56.796,00 |
43.881,00 |
14.353,00 |
14.899,00 |
30.907,00 |
|
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 % |
-0,01 % |
0,01 % |
0,17 % |
-60,49 % |
-103,22 % |
|
|
EBITDA
over Sales: |
6,94 % |
5,25 % |
6,05 % |
7,58 % |
14,69 % |
-30,68 % |
|
|
Cash
Flow Yield: |
0,01 % |
0,00 % |
0,01 % |
0,04 % |
-60,30 % |
-103,74 % |
|
|
Profitability |
2013 |
2012 |
Variación 2013 - 2012 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Operating
economic profitability: |
8,76 % |
-0,64 % |
7,44 % |
0,51 % |
17,77 % |
-224,58 % |
|
|
Total
economic profitability: |
8,73 % |
-0,12 % |
8,06 % |
-0,03 % |
8,32 % |
-354,17 % |
|
|
Financial
profitability: |
27,61 % |
-3,47 % |
27,61 % |
-3,94 % |
0,01 % |
12,04 % |
|
|
Margin:
|
5,09 % |
-1,17 % |
4,33 % |
0,94 % |
17,50 % |
-223,96 % |
|
|
Mark-up:
|
4,00 % |
-6,46 % |
3,82 % |
-6,14 % |
4,79 % |
-5,22 % |
|
|
Solvency |
2013 |
2012 |
Variación 2013 - 2012 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Liquidity:
|
0,04 |
0,15 |
0,03 |
0,16 |
25,05 |
-6,69 |
|
|
Acid
Test: |
0,95 |
0,89 |
0,91 |
0,86 |
5,34 |
2,75 |
|
|
Working
Capital / Investment: |
0,19 |
0,08 |
0,13 |
0,08 |
49,29 |
2,55 |
|
|
Solvency:
|
1,28 |
1,39 |
1,17 |
1,43 |
8,74 |
-2,70 |
|
|
Indebtedness |
2013 |
2012 |
Variación 2013 - 2012 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Indebtedness
level: |
3,99 |
1,12 |
5,25 |
1,07 |
-24,09 |
4,33 |
|
|
Borrowing
Composition: |
0,18 |
1,01 |
0,16 |
1,22 |
9,44 |
-17,24 |
|
|
Repayment
Ability: |
139,20 |
-385,34 |
58,06 |
14,17 |
139,76 |
-2.819,54 |
|
|
Warranty:
|
1,25 |
1,90 |
1,19 |
1,94 |
5,07 |
-1,82 |
|
|
Generated
resources / Total creditors: |
0,11 |
0,01 |
0,09 |
0,01 |
24,47 |
-3,01 |
|
|
Efficiency |
2013 |
2012 |
Variación 2013 - 2012 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Productivity:
|
1,54 |
1,24 |
1,53 |
1,30 |
0,89 |
-4,89 |
|
|
Turnover
of Collection Rights : |
2,76 |
3,60 |
2,71 |
3,64 |
1,61 |
-1,14 |
|
|
Turnover
of Payment Entitlements: |
4,50 |
2,41 |
3,90 |
2,35 |
15,19 |
2,35 |
|
|
Stock
rotation: |
7,41 |
2,45 |
8,38 |
2,20 |
-11,54 |
11,16 |
|
|
Assets
turnover: |
1,72 |
0,55 |
1,72 |
0,55 |
0,23 |
0,50 |
|
|
Borrowing
Cost: |
2,35 |
2,82 |
2,38 |
2,83 |
-1,24 |
-0,28 |
|
> 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 % |
0,01 % |
0,00 % |
-0,01 % |
0,43 % |
|
|
EBITDA
over Sales: |
6,94 % |
6,05 % |
6,93 % |
5,13 % |
6,02 % |
|
|
Cash
Flow Yield: |
0,01 % |
0,01 % |
0,00 % |
-0,01 % |
0,77 % |
|
|
Profitability |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
Operating
economic profitability: |
8,76 % |
7,44 % |
8,16 % |
6,86 % |
6,41 % |
|
|
Total
economic profitability: |
8,73 % |
8,06 % |
5,52 % |
5,29 % |
5,38 % |
|
|
Financial
profitability: |
27,61 % |
27,61 % |
17,85 % |
18,38 % |
22,03 % |
|
|
Margin:
|
5,09 % |
4,33 % |
4,77 % |
3,13 % |
3,54 % |
|
|
Mark-up:
|
4,00 % |
3,82 % |
3,26 % |
1,82 % |
1,51 % |
|
|
Solvency |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
Liquidity:
|
0,04 |
0,03 |
0,01 |
0,01 |
0,03 |
|
|
Acid
Test: |
0,95 |
0,91 |
0,86 |
0,96 |
0,98 |
|
|
Working
Capital / Investment: |
0,19 |
0,13 |
0,13 |
0,08 |
0,05 |
|
|
Solvency:
|
1,28 |
1,17 |
1,19 |
1,11 |
1,06 |
|
|
Indebtedness |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
Indebtedness
level: |
3,99 |
5,25 |
6,06 |
7,00 |
9,62 |
|
|
Borrowing
Composition: |
0,18 |
0,16 |
0,20 |
0,14 |
0,11 |
|
|
Repayment
Ability: |
139,20 |
58,06 |
-2.621,80 |
-75,20 |
9,18 |
|
|
Warranty:
|
1,25 |
1,19 |
1,17 |
1,14 |
1,10 |
|
|
Generated
resources / Total creditors: |
0,11 |
0,09 |
0,08 |
0,10 |
0,09 |
|
|
Efficiency |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
Productivity:
|
1,54 |
1,53 |
1,51 |
1,39 |
1,40 |
|
|
Turnover
of Collection Rights : |
2,76 |
2,71 |
2,83 |
3,02 |
2,33 |
|
|
Turnover
of Payment Entitlements: |
4,50 |
3,90 |
3,63 |
5,00 |
4,38 |
|
|
Stock
rotation: |
7,41 |
8,38 |
6,95 |
18,18 |
26,06 |
|
|
Assets
turnover: |
1,72 |
1,72 |
1,71 |
2,19 |
1,81 |
|
|
Borrowing
Cost: |
2,35 |
2,38 |
2,40 |
2,24 |
2,82 |
|
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
Company founded in 2001
engaged to the manufacture of prepared meals and mix for the food industry. Its
billing was increased 10.72% in 2013 in comparison with the previous year. The
company meets with normality the payment obligations.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs. 61.79 |
|
|
1 |
Rs. 95.42 |
|
Euro |
1 |
Rs. 69.28 |
INFORMATION DETAILS
|
Analysis Done by
: |
SUB |
|
|
|
|
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.