|
Report No. : |
305203 |
|
Report Date : |
30.01.2015 |
IDENTIFICATION DETAILS
|
Name : |
AGRUCAPERS SOCIEDAD ANONIMA |
|
|
|
|
Registered Office : |
Ctra Lorca (De) Km 2.3 - Aguilas - 30880 – |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
2013 |
|
|
|
|
Date of Incorporation : |
10.02.1968 |
|
|
|
|
Legal Form : |
Private Company |
|
|
|
|
Line of Business : |
Engaged in wholesale and distribution of pickles, such as Gherkins, Onions Caperberries, Peppers,
Garlics & Olives |
|
|
|
|
No of Employees : |
Not Available [We tried to confirm the number of employees but no one is ready to
part any information from the company management.] |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Status : |
Satisfactory |
|
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 – September 30, 2014
|
Country Name |
Previous Rating (30.06.2014) |
Current Rating (30.09.2014) |
|
Spain |
a2 |
a2 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
Spain ECONOMIC OVERVIEW
Spain 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 |
|
Name: |
AGRUCAPERS
SOCIEDAD ANONIMA |
|
NIF
/ Fiscal code: |
A30011548 |
|
Status: |
ACTIVE |
|
Incorporation
Date: |
10/02/1968 |
|
Register
Data |
Register
Section 8 Sheet 1827 |
|
Last
Publication in BORME: |
10/10/2014
[Appointments] |
|
Last
Published Account Deposit: |
2013 |
|
Share
Capital: |
2.540.268 |
|
|
|
|
Localization: |
CTRA
LORCA (DE) KM 2.3 - AGUILAS - 30880 - MURCIA |
|
Telephone
- Fax - Email - Website: |
Ph.:.
968 410 454 Website. www.agrucapers.es
|
|
|
|
|
Activity: |
|
|
NACE: |
Engaged in wholesale and distribution of pickles, such as Gherkins, Onions Caperberries, Peppers, Garlics & Olives |
|
Registered
Trademarks: |
|
|
Audited
/ Opinion: |
Si
/ |
|
Tenders
and Awards: |
0
for a total cost of 0 |
|
Subsidies: |
5
for a total cost of 135804.16999999998 |
|
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: |
||
|
ACCIONES
PROPIAS DE AGRUCAPERS, S.A. |
1.3
% |
|
|
PEDRO
SANCHEZ IBAŃEZ |
0.44
% |
|
|
SALVADOR
FRANCISCO GARCIA FERNANDEZ |
0.41
% |
|
|
SEBASTIAN
FERNANDEZ RABAL |
6.02
% |
|
|
Shares: |
2 |
|
|
Other
Links: |
4 |
|
|
No.
of Active Corporate Bodies: |
|
|
|
Guarantees: |
|
|
Properties
Registered: |
Company
NO, Administrator NO |
|
Financing
/ Guarantee Sources : |
Sources
YES, Guarantees NO |
|
|
|
|
|
|
|
INVESTIGATION
SUMMARY |
|
|
The company was incorporated in 1968. It is engaged in the production
and marketing of pickles,
such as Gherkins, Onions, Caperberries,
Peppers, Garlics & Olives |
|
Identification
|
|
|
Social
Denomination: |
AGRUCAPERS SOCIEDAD
ANONIMA |
|
NIF
/ Fiscal code: |
A30011548 |
|
Corporate
Status: |
ACTIVE |
|
Start
of activity: |
1967 |
|
Registered
Office: |
CTRA LORCA (DE) KM 2.3 |
|
Locality: |
AGUILAS |
|
Province: |
MURCIA |
|
Postal
Code: |
30880 |
|
Telephone: |
968 410 454 |
|
Website: |
|
Activity
|
|
|
NACE: |
1039 |
|
CNAE
Obtaining Source: |
1039 |
|
Additional
Information: |
It is engaged in the production,
wholesale and distribution of pickles, such as Gherkins, Onions Caperberries, Peppers, Garlics &
Olives Ctra Lorca Km 2.300
Aguilas (Murcia) registered office, offices, warehouse, factory and other
premises, rented. |
|
Future
Perspective: |
Consolidation |
|
Industry
situation: |
Maturity |
|
|
|
|
|
|
|
Year |
Act |
|
|
|
1990 |
Accounts deposit (ejer.
1989) |
|
|
|
1991 |
Accounts deposit (ejer. 1990)
Adaptation to Law (1) Appointments/ Re-elections (2) Cessations/
Resignations/ Reversals (1) |
|
|
|
1993 |
Accounts deposit (ejer.
1991, 1992) Appointments/ Re-elections (2) Cessations/ Resignations/
Reversals (2) Statutory Modifications (2) |
|
|
|
1994 |
Appointments/ Re-elections
(1) Cessations/ Resignations/ Reversals (1) |
|
|
|
1995 |
Accounts deposit (ejer.
1993) Appointments/ Re-elections (2) Cessations/ Resignations/ Reversals (3) |
|
|
|
1996 |
Accounts deposit (ejer.
1994) |
|
|
|
1997 |
Accounts deposit (ejer.
1995) Board Meeting (1) Errata (1) Increase of Capital (3) |
|
|
|
1998 |
Accounts deposit (ejer.
1996, 1997) Appointments/ Re-elections (2) Board Meeting (1) Cessations/ Resignations/
Reversals (3) Errata (1) Increase of Capital (1) Statutory Modifications (1) |
|
|
|
1999 |
Accounts deposit (ejer.
1998) Appointments/ Re-elections (1) Board Meeting (1) Increase of Capital
(3) |
|
|
|
2000 |
Board Meeting (1) Increase
of Capital (1) |
|
|
|
2001 |
Accounts deposit (ejer.
1999, 2000) Appointments/ Re-elections (3) Board Meeting (1) Cessations/
Resignations/ Reversals (1) |
|
|
|
2002 |
Accounts deposit (ejer. 2001)
Appointments/ Re-elections (1) Board Meeting (1) |
|
|
|
2003 |
Appointments/ Re-elections
(1) Board Meeting (1) Increase of Capital (1) |
|
|
|
2004 |
Accounts deposit (ejer.
2002, 2003) Appointments/ Re-elections (1) Board Meeting (1) |
|
|
|
2005 |
Accounts deposit (ejer.
2004) Appointments/ Re-elections (2) Board Meeting (1) Cessations/
Resignations/ Reversals (1) |
|
|
|
2006 |
Accounts deposit (ejer. 2005)
Appointments/ Re-elections (1) Board Meeting (1) Cessations/ Resignations/
Reversals (1) |
|
|
|
2007 |
Accounts deposit (ejer.
2006) Appointments/ Re-elections (2) Board Meeting (1) Cessations/
Resignations/ Reversals (2) Increase of Capital (1) |
|
|
|
2008 |
Accounts deposit (ejer.
2007) Board Meeting (1) |
|
|
|
2009 |
Board Meeting (2) |
|
|
|
2010 |
Accounts deposit (ejer.
2008, 2009) Appointments/ Re-elections (2) Board Meeting (1) Cessations/ Resignations/
Reversals (1) Other Concepts/ Events (1) |
|
|
|
2011 |
Accounts deposit (ejer.
2010) Appointments/ Re-elections (1) Board Meeting (1) |
|
|
|
2012 |
Board Meeting (1) |
|
|
|
2013 |
Accounts deposit (ejer. 2011,
2012) Board Meeting (1) |
|
|
|
2014 |
Accounts deposit (ejer.
2013) Appointments/ Re-elections (2) Board Meeting (1) Cessations/
Resignations/ Reversals (1) |
|
Breakdown of
Owners' Equity
|
|
|
Registered
Capital: |
2.540.268 |
|
Paid
up capital: |
2.540.268 |
Updated
Evolution of the Subscribed and Paid-in Capital
|
|||||
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
Publishing Date |
Registration Type |
Capital Subscribed |
Paid up capital |
Underwritten result |
Disbursed Result |
|
01/10/1997 |
Increase of Capital |
77.050 |
77.050 |
1.026.649 |
1.026.649 |
|
01/10/1997 |
Increase of Capital |
76.503 |
76.503 |
1.103.152 |
1.103.152 |
|
16/01/1998 |
Increase of Capital |
74.694 |
74.694 |
1.177.845 |
1.177.845 |
|
21/10/1999 |
Increase of Capital |
190.004 |
190.004 |
1.216.653 |
1.216.653 |
|
01/06/2000 |
Increase of Capital |
22.231 |
22.231 |
1.238.884 |
1.238.884 |
|
23/01/2003 |
Increase of Capital |
1.236.798 |
1.236.798 |
2.473.596 |
2.473.596 |
|
08/06/2007 |
Increase of Capital |
66.672 |
66.672 |
2.540.268 |
2.540.268 |
|
Post published |
Social Body's Name |
Appointment Date |
Other Positions in this
Company |
|
PRESIDENT |
SEBASTIAN FERNANDEZ RABAL |
22/10/2010 |
13 |
|
VICE CHAIRMAN |
SALVADOR ANTONIO GARCIA
HERNANDEZ |
18/03/1991 |
10 |
|
MEMBER OF THE BOARD |
GINES ASENSIO CHAPAPRIA |
23/07/2014 |
2 |
|
|
DRISS GUESSOUS |
23/07/2014 |
1 |
|
|
JOSE MARIA DE MIGUEL
JIMENEZ |
22/10/2010 |
2 |
|
|
SALVADOR FRANCISCO GARCIA
FERNANDEZ |
22/10/2010 |
2 |
|
|
LUIS GALLARDO HORTIGUELA |
22/10/2010 |
2 |
|
|
SEBASTIAN FERNANDEZ RABAL |
22/10/2010 |
13 |
|
COMBINED CHIEF EXECUTIVE
OFFICER |
SEBASTIAN FERNANDEZ RABAL |
22/10/2010 |
13 |
|
|
JESUS FERNANDEZ LOPEZ |
22/10/2010 |
4 |
|
|
LUIS GALLARDO HORTIGUELA |
22/10/2010 |
2 |
|
|
SALVADOR FRANCISCO GARCIA
FERNANDEZ |
22/10/2010 |
2 |
|
|
JOSE MARIA DE MIGUEL
JIMENEZ |
22/10/2010 |
2 |
|
JOINT ATTORNEY/COMBINED
PROXY |
MONICA CASADO PAREDES |
22/10/2010 |
2 |
|
|
MANUEL PELEGRIN LOPEZ |
22/10/2010 |
1 |
|
MANAGING DIRECTOR |
JOSE MANUEL PELEGRIN LOPEZ |
08/03/2001 |
1 |
|
SECRETARY |
JESUS FERNANDEZ LOPEZ |
23/07/2014 |
4 |
|
VICE SECRETARY |
GINES ASENSIO CHAPAPRIA |
23/07/2014 |
2 |
|
ACCOUNTS' AUDITOR / HOLDER |
FRANCISCO CAŃADAS CRIADO |
03/10/2014 |
16 |
|
DEPUTY ACCOUNTS' AUDITOR |
JUAN MESA PUGA |
03/10/2014 |
17 |
|
Social Body's Name |
Post published |
End Date |
Other Positions in this
Company |
|
ANTONIO GALLARDO GARCIA |
MEMBER OF THE BOARD |
20/11/1995 |
8 |
|
|
MEMBER OF THE BOARD |
16/11/1998 |
|
|
|
MEMBER OF THE BOARD |
08/03/2001 |
|
|
|
MEMBER OF THE BOARD |
20/10/2005 |
|
|
|
COMBINED CHIEF EXECUTIVE
OFFICER |
20/10/2005 |
|
|
|
VICE SECRETARY |
20/10/2005 |
|
|
|
COMBINED CHIEF EXECUTIVE OFFICER |
22/10/2010 |
|
|
|
MEMBER OF THE BOARD |
22/10/2010 |
|
|
ANTONIO PEREGRIN MARTINEZ |
MEMBER |
14/02/1994 |
1 |
|
ASENSIO DIAZ FERMIN |
SECRETARY |
18/03/1991 |
1 |
|
DIEGO BELANDO CARAVACA |
ACCOUNTS' AUDITOR / HOLDER |
26/01/1995 |
1 |
|
FERMIN ASENSIO DIAZ |
MEMBER OF THE BOARD |
08/03/2001 |
15 |
|
|
MEMBER OF THE BOARD |
20/10/2005 |
|
|
|
MEMBER OF THE BOARD |
22/10/2010 |
|
|
|
MEMBER OF THE BOARD |
23/07/2014 |
|
|
|
CHIEF EXECUTIVE OFFICER |
18/03/1991 |
|
|
|
CHIEF EXECUTIVE OFFICER |
08/03/2001 |
|
|
|
COMBINED CHIEF EXECUTIVE
OFFICER |
20/11/1995 |
|
|
|
COMBINED CHIEF EXECUTIVE
OFFICER |
20/10/2005 |
|
|
|
COMBINED CHIEF EXECUTIVE
OFFICER |
22/10/2010 |
|
|
|
COMBINED CHIEF EXECUTIVE
OFFICER |
23/07/2014 |
|
|
|
SECRETARY |
20/11/1995 |
|
|
|
SECRETARY |
08/03/2001 |
|
|
|
SECRETARY |
20/10/2005 |
|
|
|
SECRETARY |
22/10/2010 |
|
|
|
SECRETARY |
23/07/2014 |
|
|
FRANCISCO CAŃADAS CRIADO |
ACCOUNTS' AUDITOR / HOLDER |
01/04/1993 |
16 |
|
|
ACCOUNTS' AUDITOR / HOLDER |
24/03/1998 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
16/11/1998 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
08/03/2001 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
17/11/1999 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
18/11/2002 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
23/09/2003 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
10/10/2001 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
28/09/2004 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
03/10/2005 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
20/09/2006 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
24/09/2007 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
11/02/2010 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
14/10/2011 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
03/10/2014 |
|
|
FRANCISCO RUIZ GARCIA |
MEMBER |
26/10/1995 |
1 |
|
GARCIA HERNANDEZ SALVADOR
ANTONIO |
MEMBER |
18/03/1991 |
1 |
|
GERARDO PEREGRIN GONZALEZ |
MEMBER |
14/02/1994 |
1 |
|
JESUS FERNANDEZ LOPEZ |
MEMBER OF THE BOARD |
23/07/2014 |
4 |
|
|
VICE SECRETARY |
23/07/2014 |
|
|
JIMENEZ NAVARRO ANTONIO |
MANAGING DIRECTOR |
23/03/1998 |
1 |
|
JUAN LUIS PEREGRIN DIAZ |
CHIEF EXECUTIVE OFFICER |
20/11/1995 |
7 |
|
|
MEMBER |
20/11/1995 |
|
|
|
CHIEF EXECUTIVE OFFICER |
08/03/2001 |
|
|
|
MEMBER OF THE BOARD |
08/03/2001 |
|
|
|
MEMBER OF THE BOARD |
20/10/2005 |
|
|
|
COMBINED CHIEF EXECUTIVE
OFFICER |
20/10/2005 |
|
|
|
VICE CHAIRMAN |
20/10/2005 |
|
|
JUAN MARTINEZ GARCIA |
CHIEF EXECUTIVE OFFICER |
18/03/1991 |
10 |
|
|
MEMBER |
18/03/1991 |
|
|
|
COMBINED CHIEF EXECUTIVE
OFFICER |
24/09/2007 |
|
|
|
MEMBER OF THE BOARD |
24/09/2007 |
|
|
|
MEMBER OF THE BOARD |
20/10/2005 |
|
|
|
COMBINED CHIEF EXECUTIVE
OFFICER |
20/10/2005 |
|
|
|
CHIEF EXECUTIVE OFFICER |
08/03/2001 |
|
|
|
MEMBER OF THE BOARD |
08/03/2001 |
|
|
|
COMBINED CHIEF EXECUTIVE
OFFICER |
20/11/1995 |
|
|
|
MEMBER |
20/11/1995 |
|
|
JUAN MESA PUGA |
DEPUTY ACCOUNTS' AUDITOR |
03/10/2005 |
17 |
|
|
DEPUTY ACCOUNTS' AUDITOR |
10/10/2001 |
|
|
|
DEPUTY ACCOUNTS' AUDITOR |
18/11/2002 |
|
|
|
DEPUTY ACCOUNTS' AUDITOR |
23/09/2003 |
|
|
|
DEPUTY ACCOUNTS' AUDITOR |
28/09/2004 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
17/11/1999 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
08/03/2001 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
10/10/2001 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
26/01/1995 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
24/03/1998 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
16/11/1998 |
|
|
|
DEPUTY ACCOUNTS' AUDITOR |
11/02/2010 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
20/09/2006 |
|
|
|
DEPUTY ACCOUNTS' AUDITOR |
24/09/2007 |
|
|
|
DEPUTY ACCOUNTS' AUDITOR |
03/10/2014 |
|
|
|
DEPUTY ACCOUNTS' AUDITOR |
14/10/2011 |
|
|
JUAN PEREGRIN MULA |
JOINT CHIEF EXECUTIVE
OFFICER |
30/03/1993 |
2 |
|
|
PRESIDENT |
30/03/1993 |
|
|
MONICA CASADO PAREDES |
JOINT ATTORNEY |
22/10/2010 |
2 |
|
PEDRO SANCHEZ IBAŃEZ |
COMBINED CHIEF EXECUTIVE
OFFICER |
22/10/2010 |
6 |
|
|
MEMBER OF THE BOARD |
23/07/2014 |
|
|
|
COMBINED CHIEF EXECUTIVE
OFFICER |
23/07/2014 |
|
|
|
MEMBER OF THE BOARD |
22/10/2010 |
|
|
|
MEMBER OF THE BOARD |
20/10/2005 |
|
|
|
COMBINED CHIEF EXECUTIVE
OFFICER |
20/10/2005 |
|
|
PEREGRIN MARTINEZ ANTONIO |
PRESIDENT |
18/03/1991 |
1 |
|
PEREGRIN MULA JUAN |
CHIEF EXECUTIVE OFFICER |
18/03/1991 |
2 |
|
|
PRESIDENT |
18/03/1991 |
|
|
RUIZ GARCIA FRANCISCO |
MEMBER |
18/03/1991 |
1 |
|
SALVADOR ANTONIO GARCIA
HERNANDEZ |
CHIEF EXECUTIVE OFFICER |
18/03/1991 |
10 |
|
|
COMBINED CHIEF EXECUTIVE
OFFICER |
20/11/1995 |
|
|
|
PRESIDENT |
20/11/1995 |
|
|
|
CHIEF EXECUTIVE OFFICER |
08/03/2001 |
|
|
|
MEMBER OF THE BOARD |
20/10/2005 |
|
|
|
PRESIDENT |
08/03/2001 |
|
|
|
COMBINED CHIEF EXECUTIVE
OFFICER |
20/10/2005 |
|
|
|
MEMBER OF THE BOARD |
22/10/2010 |
|
|
|
COMBINED CHIEF EXECUTIVE
OFFICER |
22/10/2010 |
|
|
SANCHEZ IBAŃEZ PEDRO |
MEMBER |
18/03/1991 |
1 |
|
SANCHEZ MANRUBIA FRANCISCO |
PROXY |
04/06/2007 |
1 |
|
SEBASTIAN FERNANDEZ RABAL |
MEMBER OF THE BOARD |
22/10/2010 |
13 |
|
|
COMBINED CHIEF EXECUTIVE
OFFICER |
20/10/2005 |
|
|
|
MEMBER OF THE BOARD |
08/03/2001 |
|
|
|
MEMBER OF THE BOARD |
20/10/2005 |
|
|
|
CHIEF EXECUTIVE OFFICER |
08/03/2001 |
|
|
|
CHIEF EXECUTIVE OFFICER |
20/11/1995 |
|
|
|
PRESIDENT |
22/10/2010 |
|
|
|
COMBINED CHIEF EXECUTIVE
OFFICER |
22/10/2010 |
|
|
|
PRESIDENT |
20/10/2005 |
|
|
|
MEMBER |
20/11/1995 |
|
|
Post |
NIF |
Name |
|
FINANCIAL DIRECTOR |
|
MONICA CASADO |
|
MANAGING DIRECTOR |
|
JOSE MANUEL PELEGRIN LOPEZ |
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 |
--- |
|
|
Positive Factors |
Adverse Factors |
|
No judicial claims have
been detected in the Official Gazettes, regarding any Entity's outstanding
debts with the Tax Bureau or Social Security administrations, as submitted by
Courts of the various court jurisdictions. 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 31.10of the financial structure. In principle, a decrease in
this ratio would indicate an improvement in the short-term financial
situation. AGRUCAPERS SOCIEDAD
ANONIMA obtains economic profitability from the necessary investments in the
development of its activity in comparison with its assets. |
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. Related companies with
judicial claims. Some type of judicial / administrative claim or serious
action by any of the companies related to AGRUCAPERS SOCIEDAD ANONIMA has
been published in BORME. No Company's subsidiaries
or branches are known. Possible difficulty
accessing financing. Uncertainties about economic recovery will hinder access
to credit for new projects or for obtaining the liquidity necessary for
short-term needs. In the past year the
company has suffered terminations or resignations of corporate bodies . Instability
in the management and administration of the company may affect the
operational structure of the company disfavoring the long-term growth. |
> Estimated Probability
of Default for the next 12 months: 2.635 %
> Latest Scoring Changes:
|
Sector
in which comparison is carried out: 103 Processing
and preserving of fruit and vegetables |
|
|
Relative
Position:
|
The company's comparative analysis with the rest of the companies that comprise the sector, shows the company holds a better position with regard to the probability of non-compliance.
The 57.00% of the companies of the sector AGRUCAPERS SOCIEDAD ANONIMA belongs to show a higher probability of non-compliance.
The probability of the company's non-compliance with its payment obligations within deadlines estimated by our qualifications models is 2.635%.
In the event they fail to comply with the payment, the seriousness of the loss will depend on factors such as the promptness of the commencement of the charging management, the existence of executive documents which match the credit or the existence of guarantees and free debt assets under the name of the debtor. Therefore, the probability of non-compliance should not be solely interpreted as the total loss of the owed amount.
Summary of
Judicial Claims
|
|
|
|
|
|
|
No se han publicado |
|
|
|
No se han publicado |
|
|
|
|
|
|
|
No se han publicado |
|
|
|
No se han publicado |
|
|
|
No se han publicado |
|
|
|
No se han publicado |
|
|
|
|
|
|
|
No se han publicado |
|
|
|
No se han publicado |
|
|
|
|
|
|
|
No se han publicado |
|
BELONGS TO THE ADMINISTRATION
BOARD OF: |
1 Entities |
|
IS RELATED WITH: |
3 Entities |
|
PARTICIPATES IN: |
2 Entities |
|
SHAREHOLDERS: |
4 Entities |
> Shareholders
|
Relationship |
Entity |
Province |
Shareholding stake |
|
SHAREHOLDERS |
ACCIONES PROPIAS DE
AGRUCAPERS, S.A. |
|
1.3 |
|
|
PEDRO SANCHEZ IBAŃEZ |
|
0.44 |
|
|
SALVADOR FRANCISCO GARCIA
FERNANDEZ |
|
0.41 |
|
|
SEBASTIAN FERNANDEZ RABAL |
|
6.02 |
|
PARTICIPATES IN |
URCIMAR, S.A. |
|
96 |
|
|
TARIMSAL GIDA DE IZMIR
(TURQUIA) |
|
100 |
> Other
relationships
|
Relationship |
Entity |
Province |
Shareholding stake |
|
IS RELATED WITH |
| | |
|
|
|
|
TARIMSAL GIDA SANAYI VE
TICARET AS DE IZMIR (TURQUIA) |
|
|
|
|
URCIMAR, SOCIEDAD ANONIMA,
FES (MARRUECOS) |
|
|
|
|
FRANCISCO LOPEZ FRANCO SA |
MURCIA |
6.85 |
|
BELONGS TO THE
ADMINISTRATION BOARD OF |
SPANISH GOURMET SL |
MURCIA |
|
|
Turnover |
|
|
Total
Sales 2014 |
12.700.000 |
Financial Years Presented
|
Ejercicio |
Tipo
de Cuentas Anuales |
Fecha
Presentacion |
|
2013 |
Normales |
March
2014 |
|
2012 |
Normales |
January
2013 |
|
2011 |
Normales |
January
2013 |
|
2010 |
Normales |
October
2011 |
|
2009 |
Normales |
September
2010 |
|
2008 |
Normales |
February
2010 |
|
2007 |
Normales |
September
2008 |
|
2006 |
Normales |
September
2007 |
|
2005 |
Normales |
October
2006 |
|
2004 |
Normales |
September
2005 |
|
2003 |
Normales |
December
2004 |
|
2002 |
Normales |
January
2004 |
|
2001 |
Normales |
November
2002 |
|
2000 |
Normales |
October
2001 |
|
1999 |
Normales |
March
2001 |
|
1998 |
Normales |
October
1999 |
|
1997 |
Normales |
September
1998 |
|
1996 |
Normales |
December
1997 |
|
1995 |
Normales |
March
1997 |
|
1994 |
Normales |
December
1995 |
|
1993 |
Normales |
December
1994 |
|
1992 |
Normales |
October
1993 |
|
1991 |
Normales |
January
1993 |
|
1990 |
Normales |
September
1991 |
|
1989 |
Normales |
November
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 28/02/2013
> Balance en formato Normal 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
|
|
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
|
|
Assets |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
A)
NON-CURRENT ASSETS: 11000 |
5.680.029,00 |
5.746.461,00 |
5.501.186,00 |
5.594.936,00 |
5.149.957,00 |
|
|
I. Intangible fixed assets : 11100 |
886.679,00 |
821.366,00 |
493.188,00 |
235.031,00 |
30.852,00 |
|
|
1. Development: 11110 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Concessions: 11120 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Patents, licencing, trade marks and
similar: 11130 |
22.793,00 |
22.415,00 |
26.731,00 |
29.459,00 |
30.852,00 |
|
|
4. Goodwill: 11140 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. IT applications: 11150 |
154.759,00 |
46.344,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Investigation: 11160 |
709.127,00 |
752.607,00 |
466.457,00 |
205.572,00 |
0,00 |
|
|
7. Intellectual property: 11180 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
8. Greenhouse gas emission allowance:
11190 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
9. Other intangible fixed assets. :
11170 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Tangible fixed assets : 11200 |
543.092,00 |
674.252,00 |
756.712,00 |
855.750,00 |
957.189,00 |
|
|
1. Land and buildings: 11210 |
417.387,00 |
470.802,00 |
502.067,00 |
536.942,00 |
565.195,00 |
|
|
2. Technical installations and other
tangible fixed assets: 11220 |
125.705,00 |
203.451,00 |
254.645,00 |
318.808,00 |
391.995,00 |
|
|
3. Tangible asset in progress and
advances: 11230 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Real estate investment: 11300 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Land: 11310 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Buildings: 11320 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Long-term investments in Group companies and associates :
11400 |
4.192.973,00 |
4.192.973,00 |
4.192.973,00 |
4.192.973,00 |
4.142.873,00 |
|
|
1. Equity instruments: 11410 |
4.192.973,00 |
4.192.973,00 |
4.192.973,00 |
4.182.410,00 |
4.142.873,00 |
|
|
2. Credits to businesses: 11420 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Debt securities: 11430 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Derivatives : 11440 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial assets : 11450 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Other investments: 11460 |
0,00 |
0,00 |
0,00 |
10.563,00 |
0,00 |
|
|
V. Long-term financial investments: 11500 |
55.713,00 |
55.161,00 |
55.251,00 |
307.093,00 |
14.954,00 |
|
|
1. Equity instruments: 11510 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Credits to third parties : 11520 |
183,00 |
183,00 |
273,00 |
273,00 |
273,00 |
|
|
3. Debt securities: 11530 |
50.799,00 |
50.248,00 |
50.248,00 |
50.248,00 |
10.000,00 |
|
|
4. Derivatives : 11540 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial assets : 11550 |
4.731,00 |
4.731,00 |
4.731,00 |
4.681,00 |
4.681,00 |
|
|
6. Other investments: 11560 |
0,00 |
0,00 |
0,00 |
251.891,00 |
0,00 |
|
|
VI. Assets for deferred tax : 11600 |
1.573,00 |
2.709,00 |
3.062,00 |
4.090,00 |
4.090,00 |
|
|
VII. Non-current trade debts : 11700 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B)
CURRENT ASSETS: 12000 |
8.055.535,00 |
9.783.737,00 |
9.271.030,00 |
9.363.549,00 |
11.871.437,00 |
|
|
I. Non-current assets held for sale : 12100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Stocks: 12200 |
4.238.742,00 |
5.916.210,00 |
5.887.985,00 |
6.257.427,00 |
8.173.652,00 |
|
|
1. Commercial: 12210 |
112.094,00 |
1.359.793,00 |
1.393.767,00 |
1.926.987,00 |
2.294.199,00 |
|
|
2. Primary material and other supplies:
12220 |
1.798.463,00 |
650.853,00 |
547.671,00 |
548.436,00 |
551.465,00 |
|
|
3. Work in progress: 12230 |
622.359,00 |
711.201,00 |
1.108.806,00 |
730.593,00 |
1.063.464,00 |
|
|
a) Of long-term
production cycle : 12231 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Of short-term production
cycle : 12232 |
622.359,00 |
711.201,00 |
1.108.806,00 |
730.593,00 |
1.063.464,00 |
|
|
4. Finished goods: 12240 |
192.656,00 |
240.629,00 |
329.173,00 |
323.258,00 |
479.919,00 |
|
|
a) Of long-term production
cycle : 12241 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Of short-term
production cycle : 12242 |
192.656,00 |
240.629,00 |
329.173,00 |
323.258,00 |
479.919,00 |
|
|
5. By-products, residues and recycled
materials: 12250 |
8.549,00 |
5.705,00 |
5.705,00 |
7.296,00 |
3.145,00 |
|
|
6. Advances to suppliers: 12260 |
1.504.621,00 |
2.948.029,00 |
2.502.863,00 |
2.720.858,00 |
3.781.460,00 |
|
|
III. Trade debtors and others receivable accounts: 12300 |
3.548.147,00 |
3.625.982,00 |
3.227.133,00 |
3.103.100,00 |
3.515.613,00 |
|
|
1. Trade debtors / accounts receivable:
12310 |
3.254.349,00 |
3.398.122,00 |
3.003.876,00 |
2.906.962,00 |
3.214.547,00 |
|
|
a) Long-term
receivables from sales and services supplied : 12311 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Customers for
sales and provisions of services : 12312 |
3.254.349,00 |
3.398.122,00 |
3.003.876,00 |
2.906.962,00 |
3.214.547,00 |
|
|
2. Customers, Group companies and
associates : 12320 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Other accounts receivable: 12330 |
113.171,00 |
110.694,00 |
126.280,00 |
116.641,00 |
204.814,00 |
|
|
4. Personnel: 12340 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Assets for deferred tax: 12350 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Other debtors, including tax and social
security: 12360 |
180.627,00 |
117.166,00 |
96.977,00 |
79.497,00 |
96.252,00 |
|
|
7. Called up share capital: 12370 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Short-term investments in Group companies and associates:
12400 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Equity instruments: 12410 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Credits to businesses: 12420 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Debt securities: 12430 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Derivatives : 12440 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial assets : 12450 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Other investments: 12460 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Short-term financial investments : 12500 |
32.159,00 |
2.959,00 |
3.620,00 |
2.765,00 |
30.410,00 |
|
|
1. Equity instruments: 12510 |
0,00 |
0,00 |
0,00 |
0,00 |
29.610,00 |
|
|
2. Credits to businesses: 12520 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Debt securities: 12530 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Derivatives : 12540 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial assets : 12550 |
32.159,00 |
2.959,00 |
3.620,00 |
2.765,00 |
800,00 |
|
|
6. Other investments: 12560 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Short-term accruals: 12600 |
8.225,00 |
6.659,00 |
0,00 |
-74.987,00 |
15.674,00 |
|
|
VII. Cash and other equivalent liquid assets : 12700 |
228.263,00 |
231.927,00 |
152.292,00 |
75.243,00 |
136.088,00 |
|
|
1. Treasury: 12710 |
228.263,00 |
231.927,00 |
152.292,00 |
75.243,00 |
136.088,00 |
|
|
2. Other equivalent liquid assets:
12720 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
TOTAL
ASSETS (A + B) : 10000 |
13.735.565,00 |
15.530.198,00 |
14.772.216,00 |
14.958.485,00 |
17.021.394,00 |
|
|
|
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
|
|
Liabilities
and Net Worth |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
A)
NET WORTH: 20000 |
8.139.264,00 |
8.027.671,00 |
7.747.734,00 |
7.627.004,00 |
7.612.836,00 |
|
|
A-1) Shareholders' equity: 21000 |
8.116.084,00 |
8.027.671,00 |
7.747.734,00 |
7.627.004,00 |
7.612.836,00 |
|
|
I. Capital: 21100 |
2.540.268,00 |
2.540.268,00 |
2.540.268,00 |
2.540.268,00 |
2.540.268,00 |
|
|
1. Registered capital : 21110 |
2.540.268,00 |
2.540.268,00 |
2.540.268,00 |
2.540.268,00 |
2.540.268,00 |
|
|
2. (Uncalled capital): 21120 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Share premium: 21200 |
1.120.913,00 |
1.120.913,00 |
1.120.913,00 |
1.120.913,00 |
1.120.913,00 |
|
|
III. Reserves: 21300 |
4.232.883,00 |
4.086.553,00 |
3.873.496,00 |
3.823.170,00 |
3.700.764,00 |
|
|
1. Legal y estatutarias: 21310 |
371.183,00 |
343.189,00 |
321.883,00 |
301.264,00 |
276.175,00 |
|
|
2. Other reserves: 21320 |
3.861.701,00 |
3.743.364,00 |
3.551.613,00 |
3.521.906,00 |
3.424.589,00 |
|
|
3. Revaluation reserves: 21330 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. (Common stock equity): 21400 |
-32.450,00 |
0,00 |
0,00 |
-63.540,00 |
0,00 |
|
|
V. Results from previous periods: 21500 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Brought forward: 21510 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. (Negative results from previous
periods): 21520 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Other shareholders' contributions: 21600 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VII. Result of the period: 21700 |
254.470,00 |
279.937,00 |
213.056,00 |
206.192,00 |
250.891,00 |
|
|
VIII. (Interim dividend): 21800 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IX. Other net worth instruments: 21900 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A-2) Adjustments due to changes in value: 22000 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
I. Financial assets held for sale: 22100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Hedge operations: 22200 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Linked non-current assets and liabilities held for sale :
22300 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Exchange rate difference: 22400 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Other: 22500 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A-3) Received subsidies, donations and legacies: 23000 |
23.180,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B)
NON-CURRENT LIABILITIES: 31000 |
1.324.360,00 |
931.554,00 |
1.412.436,00 |
1.636.056,00 |
379.785,00 |
|
|
I. Long-term provisions: 31100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Long-term employee benefits liability:
31110 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Environmental actions: 31120 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Restructuring provisions: 31130 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Other provisions: 31140 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II Long-term creditors: 31200 |
1.265.835,00 |
894.964,00 |
1.375.846,00 |
1.599.466,00 |
343.195,00 |
|
|
1. Liabilities and other securities:
31210 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Amounts owed to credit institutions:
31220 |
1.265.835,00 |
894.964,00 |
1.375.846,00 |
1.576.597,00 |
276.696,00 |
|
|
3. Creditors from financial leasing:
31230 |
0,00 |
0,00 |
0,00 |
12.869,00 |
56.498,00 |
|
|
4. Derivatives : 31240 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial liabilities :
31250 |
0,00 |
0,00 |
0,00 |
10.000,00 |
10.000,00 |
|
|
III. Long-term debts with Group companies and associates:
31300 |
48.590,00 |
36.590,00 |
36.590,00 |
36.590,00 |
36.590,00 |
|
|
IV. Liabilities for deferred tax: 31400 |
9.934,00 |
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 |
4.271.940,00 |
6.570.973,00 |
5.612.046,00 |
5.695.424,00 |
9.028.774,00 |
|
|
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 |
|
|
1. Provisions from greenhouse gas emission
allowance: 32210 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Other provisions: 32220 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Short-term creditors : 32300 |
3.539.297,00 |
5.893.255,00 |
4.760.520,00 |
5.041.419,00 |
8.139.964,00 |
|
|
1. Liabilities and other securities:
32310 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Amounts owed to credit institutions:
32320 |
3.521.073,00 |
5.892.104,00 |
4.678.588,00 |
4.885.390,00 |
8.086.814,00 |
|
|
3. Creditors from financial leasing:
32330 |
264,00 |
264,00 |
19.169,00 |
51.672,00 |
53.150,00 |
|
|
4. Derivatives : 32340 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial liabilities :
32350 |
17.960,00 |
887,00 |
62.762,00 |
104.357,00 |
0,00 |
|
|
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 |
732.643,00 |
677.718,00 |
767.338,00 |
654.005,00 |
812.351,00 |
|
|
1. Suppliers: 32510 |
378.544,00 |
238.507,00 |
386.418,00 |
365.212,00 |
475.450,00 |
|
|
a) Long-term debts :
32511 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Short-term debts :
32512 |
378.544,00 |
238.507,00 |
386.418,00 |
365.212,00 |
475.450,00 |
|
|
2. Suppliers, Group companies and associates:
32520 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Other creditors: 32530 |
198.207,00 |
243.766,00 |
278.206,00 |
207.044,00 |
208.306,00 |
|
|
4. Personnel (remuneration due):
32540 |
71.228,00 |
75.674,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Liabilities for current tax:
32550 |
21.025,00 |
28.328,00 |
13.753,00 |
15.085,00 |
33.481,00 |
|
|
6. Other accounts payable to Public
Administrations.: 32560 |
61.324,00 |
89.126,00 |
86.645,00 |
64.349,00 |
92.799,00 |
|
|
7. Advances from clients: 32570 |
2.316,00 |
2.316,00 |
2.316,00 |
2.316,00 |
2.316,00 |
|
|
VI. Short-term accruals: 32600 |
0,00 |
0,00 |
84.189,00 |
0,00 |
76.458,00 |
|
|
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 |
13.735.565,00 |
15.530.198,00 |
14.772.216,00 |
14.958.485,00 |
17.021.394,00 |
|
|
|
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
|
|
Profit
and Loss |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
1.
Net turnover: 40100 |
12.278.975,00 |
11.801.391,00 |
10.770.311,00 |
10.835.134,00 |
11.878.512,00 |
|
|
a) Sales: 40110 |
12.097.588,00 |
11.683.955,00 |
10.634.634,00 |
10.695.424,00 |
11.864.684,00 |
|
|
b) Rendering of services: 40120 |
181.387,00 |
117.436,00 |
135.676,00 |
139.710,00 |
13.827,00 |
|
|
c) Income of financial nature of holding companies: 40130 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2.
Changes in stocks of finished goods and work in progress: 40200 |
2.734.120,00 |
2.968.181,00 |
3.385.123,00 |
3.536.570,00 |
0,00 |
|
|
3.
Works carried out by the company for its assets: 40300 |
0,00 |
298.789,00 |
224.193,00 |
0,00 |
0,00 |
|
|
4.
Supplies : 40400 |
-11.203.277,00 |
-11.111.446,00 |
-10.573.621,00 |
-10.662.901,00 |
-7.691.890,00 |
|
|
a) Stock consumption: 40410 |
-8.297.759,00 |
-7.810.990,00 |
-8.890.855,00 |
-8.494.922,00 |
-7.691.890,00 |
|
|
b) Consumption of raw materials and miscellaneous consumable
ones: 40420 |
-2.887.724,00 |
-3.275.962,00 |
-1.662.263,00 |
-2.142.995,00 |
0,00 |
|
|
c) Works carried out by other companies: 40430 |
-17.794,00 |
-24.494,00 |
-20.503,00 |
-24.984,00 |
0,00 |
|
|
d) Impairment of stock, primary material and other supplies:
40440 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5.
Other operating income: 40500 |
66.373,00 |
118.785,00 |
12.740,00 |
18.306,00 |
0,00 |
|
|
a) Auxiliary income and other from current management:
40510 |
31.858,00 |
111.565,00 |
12.740,00 |
6.541,00 |
0,00 |
|
|
b) Operation subsidies included in the Period's
result: 40520 |
34.515,00 |
7.220,00 |
0,00 |
11.765,00 |
0,00 |
|
|
6.
Personnel costs: 40600 |
-1.685.582,00 |
-1.672.082,00 |
-1.641.765,00 |
-1.443.408,00 |
-1.658.576,00 |
|
|
a) Wages, salaries et al.: 40610 |
-1.328.014,00 |
-1.305.169,00 |
-1.310.355,00 |
-1.132.870,00 |
-1.285.873,00 |
|
|
b) Social security costs: 40620 |
-357.568,00 |
-366.913,00 |
-331.410,00 |
-310.537,00 |
-372.702,00 |
|
|
c) Provisions : 40630 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
7.
Other operating costs: 40700 |
-1.374.968,00 |
-1.478.118,00 |
-1.460.646,00 |
-1.392.508,00 |
-1.409.619,00 |
|
|
a) External services: 40710 |
-1.327.346,00 |
-1.395.050,00 |
-1.349.310,00 |
-1.239.819,00 |
-1.353.671,00 |
|
|
b) Taxes: 40720 |
-17.517,00 |
-17.302,00 |
-15.098,00 |
-18.304,00 |
-13.593,00 |
|
|
c) Losses, impairments and variation in provisions from trade
operations : 40730 |
-16.390,00 |
-34.176,00 |
-20.185,00 |
-44.818,00 |
0,00 |
|
|
d) Other current management expenditure : 40740 |
-13.714,00 |
-31.590,00 |
-76.053,00 |
-89.566,00 |
-42.355,00 |
|
|
e) Expenses due to greenhouse gas emissions: 40750 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
8.
Amortisation of fixed assets: 40800 |
-198.349,00 |
-186.084,00 |
-160.070,00 |
-162.388,00 |
-189.191,00 |
|
|
9.
Allocation of subsidies of non-financial fixed assets and other: 40900 |
82.635,00 |
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 |
-8.169,00 |
|
|
a) Impairment and losses : 41110 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Results for transfers and other : 41120 |
0,00 |
0,00 |
0,00 |
0,00 |
-8.169,00 |
|
|
c) Impairment and profit due to disposals of assets of holding
companies: 41130 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
12.
Negative difference in combined businesses: 41200 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
13.
Other results : 41300 |
1.506,00 |
54.576,00 |
22.338,00 |
-18.294,00 |
14.544,00 |
|
|
A.1)
OPERATING INCOME (1 + 2 + 3 + 4 + 5 + 6 + 7 + 8 + 9 + 10 + 11 + 12 + 13) :
49100 |
701.433,00 |
793.993,00 |
578.602,00 |
710.511,00 |
935.611,00 |
|
|
14.
Financial income : 41400 |
15.808,00 |
14.438,00 |
32.548,00 |
26.409,00 |
68.340,00 |
|
|
a) Of shares in equity instruments : 41410 |
1.291,00 |
573,00 |
481,00 |
210,00 |
0,00 |
|
|
a 1) In Group companies and associates:
41411 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a 2) In third parties: 41412 |
1.291,00 |
573,00 |
481,00 |
210,00 |
0,00 |
|
|
b) From negotiable securities and other financial instruments :
41420 |
14.517,00 |
13.865,00 |
32.067,00 |
26.199,00 |
68.340,00 |
|
|
b 1) From Group companies and associates :
41421 |
0,00 |
1.228,00 |
0,00 |
19.401,00 |
0,00 |
|
|
b 2) From third parties : 41422 |
14.517,00 |
12.637,00 |
32.067,00 |
6.798,00 |
68.340,00 |
|
|
c) Allocation of financial subsidies, donations and legacies :
41430 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
15.
Financial expenditure: 41500 |
-409.627,00 |
-435.774,00 |
-332.679,00 |
-453.291,00 |
-643.902,00 |
|
|
a) Amounts owed to Group companies and associates : 41510 |
-1.840,00 |
-1.835,00 |
-1.835,00 |
-1.835,00 |
0,00 |
|
|
b) For debts with third parties : 41520 |
-407.787,00 |
-433.940,00 |
-330.845,00 |
-451.457,00 |
-643.902,00 |
|
|
c) Stock renewal : 41530 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
16.
Changes in fair value of financial instruments : 41600 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a) Trading book and other : 41610 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Allocation of financial assets held for sale to the result
for the period: 41620 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
17.
Exchange rate differences : 41700 |
20.782,00 |
-24.908,00 |
-13.804,00 |
-27.489,00 |
-5.894,00 |
|
|
18.
Impairment and result for transfers of financial instruments: 41800 |
-48,00 |
0,00 |
0,00 |
0,00 |
-42.490,00 |
|
|
a) Impairment and losses : 41810 |
0,00 |
0,00 |
0,00 |
0,00 |
-42.490,00 |
|
|
b) Results for transfers and other : 41820 |
-48,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
19.
Other financial income and expenditure: 42100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a) Incorporation of financial expenditure to assets:
42110 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Financial income from arrangement with creditors:
42120 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Other income and expenditure: 42130 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.2)
FINANCIAL REVENUE (14+15+16+17+18+19) : 49200 |
-373.085,00 |
-446.245,00 |
-313.935,00 |
-454.372,00 |
-623.946,00 |
|
|
A.3)
NET RESULT BEFORE TAXES (A.1+A.2) : 49300 |
328.348,00 |
347.748,00 |
264.666,00 |
256.140,00 |
311.666,00 |
|
|
20.
Income taxes: 41900 |
-73.878,00 |
-67.811,00 |
-51.610,00 |
-49.947,00 |
-60.775,00 |
|
|
A.4)
PROFIT AFTER TAXES (A.3+20) : 49400 |
254.470,00 |
279.937,00 |
213.056,00 |
206.192,00 |
250.891,00 |
|
|
21.
Result of the year coming from interrupted operations : 42000 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.5)
RESULT OF THE PERIOD (A.4+21) : 49500 |
254.470,00 |
279.937,00 |
213.056,00 |
206.192,00 |
250.891,00 |
|
>
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
|
|
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: |
5.710.906,00 |
5.743.753,00 |
5.498.124,00 |
5.654.386,00 |
5.145.868,00 |
|
|
I. Formation expenses: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Intangible fixed assets: |
886.679,00 |
821.366,00 |
493.188,00 |
235.031,00 |
30.852,00 |
|
|
1. Research and development costs: |
709.127,00 |
752.607,00 |
466.457,00 |
205.572,00 |
0,00 |
|
|
2. Concessions, patents, licences,
trademarks et al.: |
22.793,00 |
22.415,00 |
26.731,00 |
29.459,00 |
30.852,00 |
|
|
3. Goodwill: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Key money paid for premises: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Software: |
154.759,00 |
46.344,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Assets under capital leases: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
7. Payments on account: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
8. Provisions: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
9. Accumulated depreciation: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Tangible fixed assets: |
543.092,00 |
674.252,00 |
756.712,00 |
855.750,00 |
957.189,00 |
|
|
1. Land and construction: |
417.387,00 |
470.802,00 |
502.067,00 |
536.942,00 |
565.195,00 |
|
|
2. Technical installations and machinery:
|
77.086,00 |
124.763,00 |
156.157,00 |
195.504,00 |
240.384,00 |
|
|
3. Other installations, tools and
furniture: |
24.655,00 |
39.903,00 |
49.943,00 |
62.528,00 |
76.882,00 |
|
|
4. Payments on account and tangible fixed
assets under construction: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other tangible assets: |
23.964,00 |
38.785,00 |
48.545,00 |
60.777,00 |
74.729,00 |
|
|
6. Provisions: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
7. Accumulated depreciation: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Financial investments: |
4.248.686,00 |
4.248.134,00 |
4.248.224,00 |
4.500.065,00 |
4.157.826,00 |
|
|
1. Equity investments in group companies:
|
4.192.973,00 |
4.192.973,00 |
4.192.973,00 |
4.182.410,00 |
4.142.873,00 |
|
|
2. Receivables from group companies:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Equity investment in associated
companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Credits to associated companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Long-term securities portfolio: |
50.799,00 |
50.248,00 |
50.248,00 |
50.248,00 |
10.000,00 |
|
|
6. Other receivables: |
183,00 |
183,00 |
273,00 |
262.727,00 |
273,00 |
|
|
7. Long term guarantees and deposits: |
4.731,00 |
4.731,00 |
4.731,00 |
4.681,00 |
4.681,00 |
|
|
8. Provisions: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
9. Long-term receivables from public
bodies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Own shares: |
32.450,00 |
0,00 |
0,00 |
63.540,00 |
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: |
8.057.108,00 |
9.786.446,00 |
9.274.092,00 |
9.367.639,00 |
11.875.527,00 |
|
|
I. Called-up share capital (not paid): |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Stocks: |
4.238.742,00 |
5.916.210,00 |
5.887.985,00 |
6.257.427,00 |
8.173.652,00 |
|
|
1. Goods for resale: |
112.094,00 |
1.359.793,00 |
1.393.767,00 |
1.926.987,00 |
2.294.199,00 |
|
|
2. Raw materials and other consumables:
|
1.798.463,00 |
650.853,00 |
547.671,00 |
548.436,00 |
551.465,00 |
|
|
3. Goods in process and semifinished ones:
|
622.359,00 |
711.201,00 |
1.108.806,00 |
730.593,00 |
1.063.464,00 |
|
|
4. Finished products: |
192.656,00 |
240.629,00 |
329.173,00 |
323.258,00 |
479.919,00 |
|
|
5. Byproducts, scrap and recovered
materials: |
8.549,00 |
5.705,00 |
5.705,00 |
7.296,00 |
3.145,00 |
|
|
6. Payments on account: |
1.504.621,00 |
2.948.029,00 |
2.502.863,00 |
2.720.858,00 |
3.781.460,00 |
|
|
7. Provisions: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Debtors: |
3.549.720,00 |
3.628.691,00 |
3.230.195,00 |
3.107.190,00 |
3.519.702,00 |
|
|
1. Trade debtors / accounts receivable:
|
3.254.349,00 |
3.398.122,00 |
3.003.876,00 |
2.906.962,00 |
3.214.547,00 |
|
|
2. Accounts receivable, Group companies:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Accounts receivable, associated
companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Other debtors: |
113.171,00 |
110.694,00 |
126.280,00 |
116.641,00 |
204.814,00 |
|
|
5. Staff: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Public bodies: |
182.200,00 |
119.875,00 |
100.039,00 |
83.587,00 |
100.342,00 |
|
|
7. Provisions: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Short-term investments: |
32.159,00 |
2.959,00 |
3.620,00 |
2.765,00 |
30.410,00 |
|
|
1. Equity investments in group companies:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Receivables from group companies:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Equity investment in associated
companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Credits to associated companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Short term securities portfolio: |
0,00 |
0,00 |
0,00 |
0,00 |
29.610,00 |
|
|
6. Other receivables: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
7. Shor term guarantees and deposits:
|
32.159,00 |
2.959,00 |
3.620,00 |
2.765,00 |
800,00 |
|
|
8. Provisions: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Short-term treasury shares: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Cash at bank and in hand: |
228.263,00 |
231.927,00 |
152.292,00 |
75.243,00 |
136.088,00 |
|
|
VII. Prepayments and accrued income: |
8.225,00 |
6.659,00 |
0,00 |
-74.987,00 |
15.674,00 |
|
|
GENERAL
TOTAL (A + B + C + D): |
13.768.015,00 |
15.530.198,00 |
14.772.216,00 |
15.022.025,00 |
17.021.394,00 |
|
MERCANTILE
REGISTRY.
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
LIABILITIES |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
A)
EQUITY: |
8.155.488,00 |
8.027.671,00 |
7.747.734,00 |
7.690.544,00 |
7.612.836,00 |
|
|
I. Subscribed capital: |
2.540.268,00 |
2.540.268,00 |
2.540.268,00 |
2.540.268,00 |
2.540.268,00 |
|
|
II. Share premium: |
1.120.913,00 |
1.120.913,00 |
1.120.913,00 |
1.120.913,00 |
1.120.913,00 |
|
|
III. Revaluation reserves: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Reserves: |
4.239.837,00 |
4.086.553,00 |
3.873.496,00 |
3.823.170,00 |
3.700.764,00 |
|
|
1. Legal reserve: |
142.964,00 |
132.182,00 |
123.976,00 |
116.034,00 |
106.371,00 |
|
|
2. Reserves for own shares: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Reserves for shares of the controlling
company: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Statutory reserves: |
228.219,00 |
211.007,00 |
197.908,00 |
185.230,00 |
169.804,00 |
|
|
5. Miscellaneous reserves: |
3.868.655,00 |
3.743.364,00 |
3.551.613,00 |
3.521.906,00 |
3.424.589,00 |
|
|
Differences due to capital adjustement to
euros: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Profit or loss brought forward: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Retained earnings: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Prior year losses: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Partners' contributions so as to
compensate losses: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Profit or loss for the financial year: |
254.470,00 |
279.937,00 |
213.056,00 |
206.192,00 |
250.891,00 |
|
|
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: |
16.226,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Capital grants: |
16.226,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Unrealised exchange gains: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Other deferred income: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Public revenues to distribute in several
financial years: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
C)
PROVISIONS FOR LIABILITIES AND CHARGES: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Provisions for pension fund and other
similar obligations: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Provisions for taxes: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Other provisions: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Reversion fund: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
D)
LONG TERM LIABILITIES: |
1.324.360,00 |
931.554,00 |
1.412.436,00 |
1.636.056,00 |
379.785,00 |
|
|
I. Issued debentures and other marketable securities: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Non-convertible debentures: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Convertible debentures: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Other debt securities: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Amounts owed to credit institutions: |
1.265.835,00 |
894.964,00 |
1.375.846,00 |
1.589.466,00 |
333.195,00 |
|
|
1. Loans and other liabilities: |
1.265.835,00 |
894.964,00 |
1.375.846,00 |
1.576.597,00 |
276.696,00 |
|
|
2. Long-term liabilities from capital
leases: |
0,00 |
0,00 |
0,00 |
12.869,00 |
56.498,00 |
|
|
III. Debts with companies of the group and affiliated ones:
|
48.590,00 |
36.590,00 |
36.590,00 |
36.590,00 |
36.590,00 |
|
|
1. Amounts owed to group companies: |
48.590,00 |
36.590,00 |
36.590,00 |
36.590,00 |
36.590,00 |
|
|
2. Amounts owed to associated companies:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Other creditors: |
9.934,00 |
0,00 |
0,00 |
10.000,00 |
10.000,00 |
|
|
1. Long-term bills of exchange payable:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Other creditors: |
0,00 |
0,00 |
0,00 |
10.000,00 |
10.000,00 |
|
|
3. Long term guarantees and deposits
received: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Long term payables to public bodies:
|
9.934,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Unpaid portion of equity investment: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Group companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Associated companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Third parties: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Long term trade creditors: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
E)
SHORT TERM CREDITORS: |
4.271.940,00 |
6.570.973,00 |
5.612.046,00 |
5.695.424,00 |
9.028.774,00 |
|
|
I. Issued debentures and other marketable securities: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Non-convertible debentures: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Convertible debentures: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Other debt securities: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Accrued interest on debentures and
other debt securities: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Amounts owed to credit institutions: |
3.521.337,00 |
5.892.369,00 |
4.697.758,00 |
4.937.062,00 |
8.139.964,00 |
|
|
1. Loans and other liabilities: |
3.521.073,00 |
5.892.104,00 |
4.678.588,00 |
4.885.390,00 |
8.086.814,00 |
|
|
2. Accrued interest on liabilities with
credit institutions: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Short-term liabilities from capital
leases: |
264,00 |
264,00 |
19.169,00 |
51.672,00 |
53.150,00 |
|
|
III. Short-term amounts owed to group and associated companies:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Amounts owed to group companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Amounts owed to associated companies:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Trade creditors: |
579.067,00 |
484.589,00 |
666.939,00 |
574.571,00 |
686.071,00 |
|
|
1. Advanced payments from customers:
|
2.316,00 |
2.316,00 |
2.316,00 |
2.316,00 |
2.316,00 |
|
|
2. Amounts owed for purchases of goods or
services: |
576.751,00 |
482.274,00 |
664.624,00 |
572.255,00 |
683.755,00 |
|
|
3. Debts represented by notes payable:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Other creditors: |
171.536,00 |
194.015,00 |
163.160,00 |
183.791,00 |
126.280,00 |
|
|
1. Public bodies: |
82.349,00 |
117.455,00 |
100.398,00 |
79.434,00 |
126.280,00 |
|
|
2. Bills of exchange payable: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Miscellaneous debts: |
17.960,00 |
887,00 |
62.762,00 |
104.357,00 |
0,00 |
|
|
4. Wages and salaries payable: |
71.228,00 |
75.674,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Guarantees and deposits received at
short term: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Provisions: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VII. Prepayments and accrued income: |
0,00 |
0,00 |
84.189,00 |
0,00 |
76.458,00 |
|
|
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): |
13.768.015,00 |
15.530.198,00 |
14.772.216,00 |
15.022.025,00 |
17.021.394,00 |
|
MERCANTILE
REGISTRY.
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
DEBIT |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
A)
CHARGES (A.1 to A.15): |
14.945.729,00 |
14.976.223,00 |
14.234.194,00 |
14.210.226,00 |
11.710.505,00 |
|
|
A.1. Stock reduction of both manufactured
goods and the ones in process: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.2. Supplies: |
11.203.277,00 |
11.111.446,00 |
10.573.621,00 |
10.662.901,00 |
7.691.890,00 |
|
|
a) Stock consumption:
|
8.297.759,00 |
7.810.990,00 |
8.890.855,00 |
8.494.922,00 |
7.691.890,00 |
|
|
b) Consumption of raw
materials and miscellaneous consumable ones: |
2.887.724,00 |
3.275.962,00 |
1.662.263,00 |
2.142.995,00 |
0,00 |
|
|
c) Miscellaneous
external expenditure: |
17.794,00 |
24.494,00 |
20.503,00 |
24.984,00 |
0,00 |
|
|
A.3. Staff costs: |
1.685.582,00 |
1.672.082,00 |
1.641.765,00 |
1.443.408,00 |
1.658.576,00 |
|
|
a) Wages, salaries et
al.: |
1.328.014,00 |
1.305.169,00 |
1.310.355,00 |
1.132.870,00 |
1.285.873,00 |
|
|
b) Social security
costs: |
357.568,00 |
366.913,00 |
331.410,00 |
310.537,00 |
372.702,00 |
|
|
A.4. Depreciation expense: |
198.349,00 |
186.084,00 |
160.070,00 |
162.388,00 |
189.191,00 |
|
|
A.5. Variation of trade provisions and
losses of unrecovered receivables: |
16.390,00 |
34.176,00 |
20.185,00 |
44.818,00 |
0,00 |
|
|
a) Stock provision
variation: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Variation in
provision and bad debt losses: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Variation of other
trade provisions: |
16.390,00 |
34.176,00 |
20.185,00 |
44.818,00 |
0,00 |
|
|
A.6. Other operating charges: |
1.358.578,00 |
1.443.942,00 |
1.440.461,00 |
1.347.690,00 |
1.409.619,00 |
|
|
a) External services:
|
1.327.346,00 |
1.395.050,00 |
1.349.310,00 |
1.239.819,00 |
1.353.671,00 |
|
|
b) Taxes: |
17.517,00 |
17.302,00 |
15.098,00 |
18.304,00 |
13.593,00 |
|
|
c) Other operating
expenses: |
13.714,00 |
31.590,00 |
76.053,00 |
89.566,00 |
42.355,00 |
|
|
d) Allocation to
revision fund: |
0,00 |
0,00 |
0,00 |
0,00 |
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):
|
617.292,00 |
739.416,00 |
556.264,00 |
728.805,00 |
929.236,00 |
|
|
A.7. Financial and similar charges: |
409.675,00 |
435.774,00 |
332.679,00 |
453.291,00 |
643.902,00 |
|
|
a) Due to liabilities
with companies of the group: |
1.840,00 |
1.835,00 |
1.835,00 |
1.835,00 |
0,00 |
|
|
b) Due to liabilities
with associated companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Due to other
debts.: |
407.787,00 |
433.940,00 |
330.845,00 |
451.457,00 |
643.902,00 |
|
|
d) Losses from
financial investments: |
48,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.8. Changes in financial investment
provisions: |
0,00 |
0,00 |
0,00 |
0,00 |
42.490,00 |
|
|
A.9. Exchange losses: |
0,00 |
24.908,00 |
13.804,00 |
27.489,00 |
5.894,00 |
|
|
A.II. NET FINANCIAL INCOME (B.5+B.6+B.7+B.8-A.7-A.8-A.9):
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.III. PROFIT FROM ORDINARY ACTIVITIES (A.I+A.II-B.I-B.II):
|
244.207,00 |
293.172,00 |
242.329,00 |
274.433,00 |
305.290,00 |
|
|
A.10. Changes in provisions for
intangible, tangible and securities portfolio: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.11. Losses from tangible and intangible
fixed assets and securities portfolio: |
0,00 |
0,00 |
0,00 |
0,00 |
8.169,00 |
|
|
A.12. Losses from transactions with own
shares and debentures: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.13. Extraordinary expenses: |
0,00 |
0,00 |
0,00 |
18.294,00 |
0,00 |
|
|
A.14. Expenses and losses of former
financial years: |
0,00 |
0,00 |
0,00 |
0,00 |
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): |
84.141,00 |
54.576,00 |
22.338,00 |
0,00 |
6.375,00 |
|
|
A.V. PROFIT BEFORE TAXES (A.III+A.IV-B.III-B.IV): |
328.348,00 |
347.748,00 |
264.666,00 |
256.140,00 |
311.666,00 |
|
|
A.15. Corporation tax: |
73.878,00 |
67.811,00 |
51.610,00 |
49.947,00 |
60.775,00 |
|
|
A.16. Miscellaneous taxes: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.VI. FINANCIAL YEAR RESULTS (PROFIT) (A.V-A.15-A.16): |
254.470,00 |
279.937,00 |
213.056,00 |
206.192,00 |
250.891,00 |
|
MERCANTILE
REGISTRY.
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
CREDIT |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
B)
INCOME ( B.1 to B.13): |
15.200.199,00 |
15.256.160,00 |
14.447.251,00 |
14.416.418,00 |
11.961.396,00 |
|
|
B.1. Net total sales: |
12.278.975,00 |
11.801.391,00 |
10.770.311,00 |
10.835.134,00 |
11.878.512,00 |
|
|
a) Sales: |
12.097.588,00 |
11.683.955,00 |
10.634.634,00 |
10.695.424,00 |
11.864.684,00 |
|
|
b) Rendering of
services: |
181.387,00 |
117.436,00 |
135.676,00 |
139.710,00 |
13.827,00 |
|
|
Returns and Rappel on
sales: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.2. Stock increase of manufactured goods
and products in process: |
2.734.120,00 |
2.968.181,00 |
3.385.123,00 |
3.536.570,00 |
0,00 |
|
|
B.3. Works performed by the company for
fixed assets: |
0,00 |
298.789,00 |
224.193,00 |
0,00 |
0,00 |
|
|
B.4. Miscellaneous operating income:
|
66.373,00 |
118.785,00 |
12.740,00 |
18.306,00 |
0,00 |
|
|
a) Auxiliary income
and other from current management: |
31.858,00 |
111.565,00 |
12.740,00 |
6.541,00 |
0,00 |
|
|
b) Grants: |
34.515,00 |
7.220,00 |
0,00 |
11.765,00 |
0,00 |
|
|
c) Liabilities and
charges provisions surplus: |
0,00 |
0,00 |
0,00 |
0,00 |
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): |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.5. Income from equity investment: |
1.291,00 |
573,00 |
481,00 |
210,00 |
0,00 |
|
|
a) In companies of
the group: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) In associated
companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Third parties:
|
1.291,00 |
573,00 |
481,00 |
210,00 |
0,00 |
|
|
B.6. Income from other marketable
securities and long-term receivables: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a) From companies of
the group: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) From associated
companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) From companies out
of the group: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.7. Miscellaneous interests or similar
income: |
14.517,00 |
13.865,00 |
32.067,00 |
26.199,00 |
68.340,00 |
|
|
a) From companies of
the group: |
0,00 |
1.228,00 |
0,00 |
19.401,00 |
0,00 |
|
|
b) From associated
companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Miscellaneous
interests: |
14.517,00 |
12.637,00 |
32.067,00 |
6.798,00 |
68.340,00 |
|
|
d) Profit on
financial investment: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.8. Exchange positive differences: |
20.782,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.II. NEGATIVE FINANCIAL RESULTS (A.7+A.8+A.9-B.5-B.6-B.7-B.8):
|
373.085,00 |
446.245,00 |
313.935,00 |
454.372,00 |
623.946,00 |
|
|
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.9.Profit on disposal of both tangible
and intangible fixed assets and securities portfolio: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.10. Profit on transactions with own
shares and debentures: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.11. Capital grants transferred to profit
and loss: |
82.635,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.12. Extraordinary income: |
1.506,00 |
54.576,00 |
22.338,00 |
0,00 |
14.544,00 |
|
|
B.13. Income and profit of former
financial years: |
0,00 |
0,00 |
0,00 |
0,00 |
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): |
0,00 |
0,00 |
0,00 |
18.294,00 |
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. RESULT OF THE PERIOD (LOSSES) (B.V+A.15+A.16): |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
MERCANTILE
REGISTRY.
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 |
328.348,00 |
347.748,00 |
264.666,00 |
256.140,00 |
311.666,00 |
|
|
2.
Results adjustments.: 61200 |
487.293,00 |
577.753,00 |
451.667,00 |
635.054,00 |
764.272,00 |
|
|
a) Fixed Assets Amortization (+).: 61201 |
198.349,00 |
186.084,00 |
160.070,00 |
162.388,00 |
189.191,00 |
|
|
d) Allocation of grants (-).: 61204 |
-82.635,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
e) Results on disposal of fixed assets (+/-). : 61205 |
48,00 |
0,00 |
0,00 |
0,00 |
8.169,00 |
|
|
g) Financial income (-).: 61207 |
-15.808,00 |
-14.438,00 |
-32.548,00 |
-26.409,00 |
-68.340,00 |
|
|
h) Financial Expenses (+). : 61208 |
409.627,00 |
435.774,00 |
332.679,00 |
453.291,00 |
643.902,00 |
|
|
i) Exchange differences (+/-). : 61209 |
-20.782,00 |
24.908,00 |
13.804,00 |
27.489,00 |
5.894,00 |
|
|
k) Other income and expense (-/+). : 61211 |
-1.506,00 |
-54.576,00 |
-22.338,00 |
18.294,00 |
-14.544,00 |
|
|
3.
Changes in current capital equity.: 61300 |
1.793.723,00 |
-567.195,00 |
399.886,00 |
2.097.520,00 |
502.895,00 |
|
|
a) Stock (+/-).: 61301 |
1.677.468,00 |
-28.224,00 |
369.442,00 |
1.916.225,00 |
-3.572.584,00 |
|
|
d) Debtors and other accounts receivable (+/-). : 61302 |
61.329,00 |
-434.776,00 |
-84.220,00 |
416.100,00 |
4.129.284,00 |
|
|
d) Creditors and other accounts payable (+/-). : 61304 |
54.926,00 |
-104.194,00 |
114.664,00 |
-234.805,00 |
-53.806,00 |
|
|
4.
Other cash flows for operating activities.: 61400 |
-467.697,00 |
-474.572,00 |
-353.073,00 |
-476.830,00 |
-634.178,00 |
|
|
a) Interest payments (-). : 61401 |
-409.627,00 |
-435.774,00 |
-332.679,00 |
-453.291,00 |
-643.902,00 |
|
|
c) Interest collection (+). : 61403 |
15.808,00 |
14.438,00 |
32.548,00 |
26.409,00 |
68.340,00 |
|
|
d) Income tax payment collection (payments) (+/-).: 61404 |
-73.878,00 |
-53.236,00 |
-52.941,00 |
-49.947,00 |
-58.616,00 |
|
|
5.
Operating activity cash flows (1 + 2 + 3 + 4) : 61500 |
2.141.668,00 |
-116.267,00 |
763.147,00 |
2.511.884,00 |
944.655,00 |
|
|
6.
Payments for investment (-).: 62100 |
-162.245,00 |
-431.044,00 |
-319.181,00 |
-569.143,00 |
-971.177,00 |
|
|
b) Intangible fixed assets. : 62102 |
-158.755,00 |
-404.537,00 |
-290.818,00 |
-217.005,00 |
-7.708,00 |
|
|
c) Fixed assets. : 62103 |
26.262,00 |
-27.259,00 |
-28.363,00 |
-37.543,00 |
-12.926,00 |
|
|
e) Other financial assets. : 62105 |
-29.752,00 |
751,00 |
0,00 |
-314.594,00 |
-950.543,00 |
|
|
7.
Divestment payment collection (+). : 62200 |
0,00 |
0,00 |
250.986,00 |
0,00 |
0,00 |
|
|
e) Other financial assets. : 62205 |
0,00 |
0,00 |
250.986,00 |
0,00 |
0,00 |
|
|
8.
Investment activity cash flows (6 + 7) minus Amortization: 62300 |
-162.245,00 |
-431.044,00 |
-68.194,00 |
-569.143,00 |
-971.177,00 |
|
|
9.
Payment collection and payments for equity instruments. : 63100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
10.
Payment collection and payments for financial liabilities instruments.:
63200 |
-1.983.087,00 |
651.854,00 |
-504.520,00 |
-2.003.586,00 |
-116.447,00 |
|
|
a) Issuance : 63201 |
-1.983.087,00 |
651.854,00 |
0,00 |
-2.003.586,00 |
0,00 |
|
|
2. Debts incurred with credit institutions (+). : 63203 |
-1.983.087,00 |
651.854,00 |
0,00 |
-2.003.586,00 |
0,00 |
|
|
b) Repayment and amortization of : 63207 |
0,00 |
0,00 |
-504.520,00 |
0,00 |
-116.447,00 |
|
|
2. Debts incurred with credit institutions (-).: 63209 |
0,00 |
0,00 |
-504.520,00 |
0,00 |
-111.666,00 |
|
|
3. Debts incurred with companies of the group and affiliates
(-). : 63210 |
0,00 |
0,00 |
0,00 |
0,00 |
-4.781,00 |
|
|
11.
Payments from dividends and remunerations from other assets instruments. :
63300 |
0,00 |
0,00 |
-99.579,00 |
0,00 |
0,00 |
|
|
a) Dividends (-).: 63301 |
0,00 |
0,00 |
-99.579,00 |
0,00 |
0,00 |
|
|
12.
Cash flows for financing activities (9+10+11).: 63400 |
-1.983.087,00 |
651.854,00 |
-604.099,00 |
-2.003.586,00 |
-116.447,00 |
|
|
D)
EFFECT OF EXCHANGE RATE CHANGES: 64000 |
0,00 |
-24.908,00 |
-13.804,00 |
0,00 |
-5.894,00 |
|
|
E)
NET INCREASE/DECREASE OF CASH OR EQUIVALENT ASSETS (+/-5+/-8+/12+/-D) :
65000 |
-3.664,00 |
79.635,00 |
77.050,00 |
-60.845,00 |
-148.863,00 |
|
|
Cash or equivalent assets as of beginning of the fiscal year.:
65100 |
231.927,00 |
152.292,00 |
75.243,00 |
136.088,00 |
284.951,00 |
|
|
Cash or equivalent assets as of end of the fiscal year.:
65200 |
228.263,00 |
231.927,00 |
152.292,00 |
75.243,00 |
136.088,00 |
|
>
Economic-Financial Comparative Analysis
Data used in the following ratios and indicators is taken from
the Annual Accounts submitted by the company to the TRADE REGISTER.
>
Comparison within the Sector
|
Cash
Flow |
2013 |
2012 |
Variación
2013 - 2012 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Cash
Flow over Sales: |
0,00
% |
0,02
% |
0,01
% |
0,01
% |
-104,42
% |
147,03
% |
|
|
EBITDA
over Sales: |
6,64
% |
10,06
% |
7,84
% |
9,23
% |
-15,30
% |
9,02
% |
|
|
Cash
Flow Yield: |
0,00
% |
0,01
% |
0,01
% |
0,00
% |
-105,21
% |
|
|
|
Profitability |
2013 |
2012 |
Variación
2013 - 2012 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Operating
economic profitability: |
7,40
% |
6,24
% |
6,56
% |
5,22
% |
12,92
% |
19,54
% |
|
|
Total
economic profitability: |
5,37
% |
3,46
% |
5,05
% |
2,49
% |
6,49
% |
38,51
% |
|
|
Financial
profitability: |
3,14
% |
3,97
% |
3,49
% |
1,33
% |
-10,09
% |
199,13
% |
|
|
Margin:
|
5,67
% |
5,78
% |
6,05
% |
4,85
% |
-6,31
% |
19,16
% |
|
|
Mark-up:
|
2,65
% |
3,71
% |
2,40
% |
1,60
% |
10,34
% |
132,25
% |
|
|
Solvency |
2013 |
2012 |
Variación
2013 - 2012 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Liquidity:
|
0,05 |
0,14 |
0,04 |
0,12 |
51,39 |
18,69 |
|
|
Acid
Test: |
0,89 |
0,85 |
0,59 |
0,85 |
51,73 |
0,11 |
|
|
Working
Capital / Investment: |
0,28 |
0,02 |
0,21 |
0,03 |
33,15 |
-10,39 |
|
|
Solvency:
|
1,89 |
1,17 |
1,49 |
1,17 |
26,64 |
0,08 |
|
|
Indebtedness |
2013 |
2012 |
Variación
2013 - 2012 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Indebtedness
level: |
0,69 |
1,44 |
0,93 |
1,63 |
-26,43 |
-11,68 |
|
|
Borrowing
Composition: |
0,31 |
1,00 |
0,14 |
1,02 |
118,68 |
-2,44 |
|
|
Repayment
Ability: |
-1.527,30 |
69,76 |
94,21 |
187,20 |
-1.721,13 |
-62,73 |
|
|
Warranty:
|
2,45 |
1,71 |
2,07 |
1,62 |
18,57 |
5,19 |
|
|
Generated
resources / Total creditors: |
0,08 |
0,08 |
0,06 |
0,07 |
30,28 |
19,58 |
|
|
Efficiency |
2013 |
2012 |
Variación
2013 - 2012 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Productivity:
|
1,48 |
1,80 |
1,55 |
1,72 |
-4,48 |
4,32 |
|
|
Turnover
of Collection Rights : |
3,48 |
5,02 |
3,37 |
4,79 |
3,25 |
4,70 |
|
|
Turnover
of Payment Entitlements: |
20,90 |
3,67 |
22,96 |
3,52 |
-8,96 |
4,33 |
|
|
Stock
rotation: |
2,77 |
7,39 |
1,94 |
6,51 |
42,60 |
13,53 |
|
|
Assets
turnover: |
1,31 |
1,08 |
1,08 |
1,08 |
20,53 |
0,31 |
|
|
Borrowing
Cost: |
7,32 |
2,85 |
5,81 |
2,95 |
26,02 |
-3,40 |
|
>
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
% |
0,01
% |
-0,01
% |
-0,01
% |
|
|
EBITDA
over Sales: |
6,64
% |
7,84
% |
6,65
% |
8,23
% |
9,42
% |
|
|
Cash
Flow Yield: |
0,00
% |
0,01
% |
0,01
% |
0,00
% |
-0,01
% |
|
|
Profitability |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
Operating
economic profitability: |
7,40
% |
6,56
% |
5,29
% |
6,97
% |
7,18
% |
|
|
Total
economic profitability: |
5,37
% |
5,05
% |
4,04
% |
4,74
% |
5,61
% |
|
|
Financial
profitability: |
3,14
% |
3,49
% |
2,75
% |
2,70
% |
3,30
% |
|
|
Margin:
|
5,67
% |
6,05
% |
5,05
% |
6,71
% |
7,75
% |
|
|
Mark-up:
|
2,65
% |
2,40
% |
2,20
% |
2,53
% |
2,50
% |
|
|
Solvency |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
Liquidity:
|
0,05 |
0,04 |
0,03 |
0,01 |
0,02 |
|
|
Acid
Test: |
0,89 |
0,59 |
0,60 |
0,56 |
0,41 |
|
|
Working
Capital / Investment: |
0,28 |
0,21 |
0,25 |
0,25 |
0,17 |
|
|
Solvency:
|
1,89 |
1,49 |
1,65 |
1,64 |
1,32 |
|
|
Indebtedness |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
Indebtedness
level: |
0,69 |
0,93 |
0,91 |
0,96 |
1,24 |
|
|
Borrowing
Composition: |
0,31 |
0,14 |
0,25 |
0,29 |
0,04 |
|
|
Repayment
Ability: |
-1.527,30 |
94,21 |
91,17 |
-120,49 |
-63,20 |
|
|
Warranty:
|
2,45 |
2,07 |
2,10 |
2,04 |
1,81 |
|
|
Generated
resources / Total creditors: |
0,08 |
0,06 |
0,05 |
0,05 |
0,05 |
|
|
Efficiency |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
Productivity:
|
1,48 |
1,55 |
1,44 |
1,62 |
1,67 |
|
|
Turnover
of Collection Rights : |
3,48 |
3,37 |
3,41 |
3,50 |
3,38 |
|
|
Turnover
of Payment Entitlements: |
20,90 |
22,96 |
20,09 |
23,84 |
11,20 |
|
|
Stock
rotation: |
2,77 |
1,94 |
1,77 |
1,62 |
1,34 |
|
|
Assets
turnover: |
1,31 |
1,08 |
1,05 |
1,04 |
0,93 |
|
|
Borrowing
Cost: |
7,32 |
5,81 |
4,74 |
6,18 |
6,84 |
|
Sector-based
Comparison under the rules of the New General Accounting Plan.
|
|
Variación
- |
|
|
|
Empresa |
Sector |
|
|
Variación
- |
|
|
|
Empresa |
Sector |
|
|
Variación
- |
|
|
|
Empresa |
Sector |
No Public Tenders assigned to the name of the company.
|
Entity |
ORGANISMO
NO ESPECIFICADO. |
|
Subsidy
Concept |
Subvención
de explotación. |
|
Status |
CONCEDIDA |
|
Amount
Granted |
117.149,77 |
|
Notes |
El
importe reflejado corresponde al imputado en la cuenta de pérdidas y
ganancias. |
|
Entity |
ORGANISMO
NO ESPECIFICADO. |
|
Subsidy
Concept |
Subvención
de explotación. |
|
Status |
CONCEDIDA |
|
Amount
Granted |
7.219,76 |
|
Notes |
El
importe reflejado corresponde al imputado en la cuenta de pérdidas y
ganancias. |
|
Entity |
ORGANISMO
NO ESPECIFICADO |
|
Subsidy
Concept |
Subvención
de explotación |
|
Status |
CONCEDIDA |
|
Amount
Granted |
2.620,00 |
|
Notes |
Subvención
por asistencia a Ferias en el extranjero |
|
Entity |
ORGANISMO
NO ESPECIFICADO |
|
Subsidy
Concept |
Subvención
de explotación. |
|
Status |
CONCEDIDA |
|
Amount
Granted |
6.842,05 |
|
Notes |
El
importe corresponde a subvenciones recibidas por asistencia a Ferias en el
extranjero. |
|
Entity |
ORGANISMO
NO ESPECIFICADO |
|
Subsidy
Concept |
Subvención
de explotación. |
|
Status |
CONCEDIDA |
|
Amount
Granted |
1.972,59 |
|
Notes |
El
importe corresponde a subvenciones recibidas por asistencia a Ferias en el
extranjero. |
Research Summary
|
|
The
company was incorporated in 1968. It is engaged in the production and
marketing of pickles. |
Sources
|
|
Registry
of Commerce's Official Gazette. Own and external data bases Company
References |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.61.50 |
|
UK Pound |
1 |
Rs.93.12 |
|
Euro |
1 |
Rs.69.33 |
INFORMATION DETAILS
|
Analysis Done by
: |
SUB |
|
|
|
|
Report Prepared
by : |
MNL |
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest capability
for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
-- |
NB |
New Business |
-- |
This score serves as a reference to assess SC’s credit risk
and to set the amount of credit to be extended. It is calculated from a
composite of weighted scores obtained from each of the major sections of this
report. The assessed factors and their relative weights (as indicated through
%) are as follows:
Financial
condition (40%) Ownership
background (20%) Payment record
(10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.