MIRA INFORM REPORT

 

 

Report No. :

305203

Report Date :

30.01.2015

 

IDENTIFICATION DETAILS

 

Name :

AGRUCAPERS SOCIEDAD ANONIMA

 

 

Registered Office :

Ctra Lorca (De) Km 2.3 - Aguilas - 30880 – Murcia

 

 

Country :

Spain

 

 

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

 


EXECUTIVE SUMMARY

 

 

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:

 

www.agrucapers.es

 

 

 

 

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

 

 

 

 

 


Chronological Summary

 

 

 

 

 

 

 

 

 

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

 

 

 


Active Social Bodies

 

 

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

 

 

 

Historical Social Bodies

 

 

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

 

 

 

 

Executive board

 

 

Post

 

NIF

 

Name

 

FINANCIAL DIRECTOR

 

 

MONICA CASADO

 

MANAGING DIRECTOR

 

 

JOSE MANUEL PELEGRIN LOPEZ

 

 

 

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

 

---

 

 

 


 


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.

 

 


Probability of default

 

> 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:

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

 

The company's comparative analysis with the rest of the companies that comprise the sector, shows the company holds a better position with regard to the probability of non-compliance.

 

The 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.

 

 

 

LEGAL CLAIMS

 

 

Summary of Judicial Claims

 

 

   PROCEDURES OF CONTEST, BANKRUPTCY AND BANKRUPTCY PROTECTION

 

 

 

 

   Legal Proceedings (Bankruptcy Law 22/2003)

 

 No se han publicado 

 

 

 

   Quiebras y Suspensiones de Pagos (anterior legislación concursal)

 

 No se han publicado 

 

   INCIDENCES WITH THE PUBLIC ADMINISTRATIONS

 

 

 

 

   Incidences with the Tax Agency

 

 No se han publicado 

 

 

 

   Incidences with the Social Security

 

 No se han publicado 

 

 

 

   Incidences with the Autonomous Administration

 

 No se han publicado 

 

 

 

   Incidences with the Local Administration

 

 No se han publicado 

 

   PROCEDURES BEFORE COURTS OF CIVIL MATTERS

 

 

 

 

   Procedures by the Civil Procedural Law 1/2000

 

 No se han publicado 

 

 

 

   Proceedings by the old Civil Procedural Law 1.881

 

 No se han publicado 

 

   PROCEEDINGS BEFORE THE INDUSTRIAL TRIBUNAL

 

 

 

 

   Procedimientos ante Juzgados de lo Social

 

 No se han publicado 

 

 

 

 

 

Link List

 

 

 

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 Accounts and Balance Sheets

 

 

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.

 

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 

 

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

 

 

 

 

 

FINANCIAL DIAGNOSIS

 

> Economic-Financial Comparative Analysis

  Data used in the following ratios and indicators is taken from the Annual Accounts submitted by the company to the TRADE REGISTER.

> Comparison within the Sector

 

Cash Flow 

 

2013

 

2012

 

Variación 2013 - 2012

 

 

 

 

Empresa

 

Sector

 

Empresa

 

Sector

 

Empresa

 

Sector

 

 

Cash Flow over Sales:  

 

0,00 %

 

0,02 %

 

0,01 %

 

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

 

 

 

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.

 

 

Detail of Subsidies appearing in Balances Memories

 

 

 

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%)

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

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