|
Report No. : |
320260 |
|
Report Date : |
02.05.2015 |
IDENTIFICATION DETAILS
|
Name : |
FRICATAMAR SOCIEDAD LIMITADA |
|
|
|
|
Registered Office : |
Pol Ind Cotes B C/ Carnissers, 7 Y 9. Algemesi, Valencia 46680 |
|
|
|
|
Country : |
Spain |
|
|
|
|
Financials (as on) : |
31.12.2013 |
|
|
|
|
Date of Incorporation : |
23.01.1980 |
|
|
|
|
Legal Form : |
Not Available |
|
|
|
|
Line of Business : |
Subject has dedicated to process, elaboration and distribution of Frozen Fish |
|
|
|
|
No of Employees : |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
C |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
Status : |
Insolvency Proceeding |
|
|
|
|
Payment Behaviour : |
-- |
|
|
|
|
Litigation : |
-- |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – December 31, 2014
|
Country Name |
Previous Rating (30.09.2014) |
Current Rating (31.12.2014) |
|
Spain |
A2 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderate Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderate High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
D |
SPAIN ECONOMIC OVERVIEW
Spain experienced a prolonged recession in the wake of the global financial crisis. GDP contracted by 3.7% in 2009, ending a 16-year growth trend, and continued contracting through most of 2013. Economic growth resumed briefly 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 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 2010. Spain gradually reduced the deficit to just under 7% of GDP in 2013-14, 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 more than 97% in 2014. 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 January 2014. Recently increased private consumption helped bring real GDP growth back into positive territory at 1.3% in 2014, and labor reforms prompted a modest reduction in the unemployment rate, from more than 26% in 2013 to 24% in 2014. Despite the uptic in economic activity, inflation dropped sharply, from 1.5% in 2013 to flat in 2014. Spain’s 2015 budget, published in September 2014, rolls back some recently imposed taxes in advance of national elections in November 2015 and leaves untouched the country’s value-added tax (VAT) regime, which generates significantly lower revenue than the EU average. Spain’s borrowing costs are dramatically lower since their peak in mid-2012.
|
Source
: CIA |
|
Name: |
FRICATAMAR
SOCIEDAD LIMITADA |
|
NIF
/ Fiscal code: |
B46139598 |
|
Status: |
CREDITORS
MEETING |
|
Incorporation
Date: |
23/01/1980 |
|
Register Data |
Register
Section 8 Sheet 12427 |
|
Last Publication in BORME: |
18/03/2015
[Revocations] |
|
Last
Published Account Deposit: |
2013 |
|
Share
Capital: |
0 |
|
Localization: |
POL
IND COTES B C/ CARNISSERS, 7 Y 9. - ALGEMESI - 46680 - VALENCIA |
|
Telephone
- Fax - Email - Website: |
Telephone.
961 267 774 Email. fricatamar@fricatamar.com Website. www.fricatamar.com |
|
Number
of Branches |
1 |
|
Activity: |
|
|
NACE: |
1022
- Preserving of fish |
|
Registered
Trademarks: |
|
|
Audited
/ Opinion: |
Si
/ |
|
Tenders
and Awards: |
0
for a total cost of 0 |
|
Subsidies: |
1
for a total cost of 32492.84 |
|
Quality
Certificate: |
No |
|
Defaults, Legal Claims and
Insolvency Proceedings : |
|
|
|
|
Number |
Amount
(€) |
Most
Recent Entry |
|
Insolvency
Proceedings, Bankruptcy and Suspension of Payments |
|
1 |
--- |
--- |
|
Defaults
on debt with Financial Institutions and Large Companies |
|
2 |
436.940,4 |
--- |
|
Judicial
Claims (Notices, Executive Proceedings, Attachments, Auctions, Bad Debt) |
|
1 |
0 |
--- |
|
Proceedings
heard by the Civil Court |
|
Unpublished |
0 |
--- |
|
Proceedings
heard by the Labour Court |
|
Unpublished |
0 |
--- |
|
Partners: |
|
|
|
PESCANOVA
SA |
|
|
|
Shares: |
2 |
|
|
Other
Links: |
10 |
|
|
No.
of Active Corporate Bodies: |
|
|
|
|
||||
|
Guarantees: |
|
|
||
|
Properties
Registered: |
Company
NO, Administrator NO |
|
||
|
Financing
/ Guarantee Sources : |
Sources
YES, Guarantees YES |
|
||
|
|
|
|||
|
|
|
|||
|
INVESTIGATION
SUMMARY |
|
|||
|
Company
created several years ago, dedicated to the production and marketing of
frozen fish. It is recommended to monitor its evolution, due to their current
situation of Declaration of Insolvency. |
|
|||
|
Social
Denomination: |
FRICATAMAR SOCIEDAD LIMITADA |
|
NIF / Fiscal
code: |
B46139598 |
|
Corporate
Status: |
CREDITORS MEETING |
|
Start of
activity: |
1981 |
|
Registered Office: |
POL IND COTES B C/ CARNISSERS, 7 Y 9. |
|
Locality: |
ALGEMESI |
|
Province: |
VALENCIA |
|
Postal Code: |
46680 |
|
Telephone: |
961 267 774 |
|
Fax: |
963 160 211 |
|
Website: |
www.fricatamar.com |
|
Email: |
fricatamar@fricatamar.com |
|
Address |
Postal Code |
City |
Province |
|
Fusters, S/N |
46110 |
GODELLA |
VALENCIA |
|
NACE: |
1022 |
|
Additional
Information: |
It is dedicated to the process, elaboration and distribution of frozen
fish. It belongs to Grupo Pescanova. On 05/09/2014, it submitted a
Declaration of Insolvency, before the Mercantile Court No. 1 of Pontevedra.
On 20/03/2015, Proposition of Agreement, before the Mercantile Court No. 1 of
Pontevedra. INSOLVENCY ADMINISTRATOR: - DELOITTE ADVISORY LIMITED COMPANY. |
|
Additional
Address: |
POL IND COTES B C/ CARNISSERS, 7 Y 9. 46680 ALGEMESI (VALENCIA),
registered office, cold storage units, warehouse, offices, warehouse,
industrial unit, property. CNO VIEJO DE RUZAFA, 3 46470 CATARROJA (VALENCIA),
factory. |
|
Import / export: |
EXPORTS |
|
Future
Perspective: |
Face recession |
|
Industry
situation: |
Maturity |
|
Year |
Act |
|
1991 |
Appointments/ Re-elections (1) |
|
1992 |
Accounts deposit (year 1991) Adaptation to Law (1) Appointments/
Re-elections (1) Cessations/ Resignations/ Reversals (1) |
|
1993 |
Accounts deposit (year 1992) Appointments/ Re-elections (1) |
|
1994 |
Accounts deposit (year 1993) |
|
1995 |
Accounts deposit (year 1994) |
|
1996 |
Accounts deposit (year 1995) |
|
1997 |
Adaptation to Law (1) Appointments/ Re-elections (1) Cessations/
Resignations/ Reversals (1) |
|
1998 |
Accounts deposit (year 1997) Change of Social address (1) |
|
1999 |
Accounts deposit (year 1998) Appointments/ Re-elections (2) |
|
2000 |
Accounts deposit (year 1999) Appointments/ Re-elections (1) |
|
2001 |
Accounts deposit (year 2000) |
|
2002 |
Accounts deposit (year 2001) Appointments/ Re-elections (2) |
|
2003 |
Accounts deposit (year 2002) |
|
2004 |
Accounts deposit (year 2003) Appointments/ Re-elections (1) |
|
2005 |
Accounts deposit (year 2004) |
|
2006 |
Accounts deposit (year 2005) |
|
2007 |
Accounts deposit (year 2006) Appointments/ Re-elections (2)
Cessations/ Resignations/ Reversals (2) Declaration of Sole Propietorship (1)
Statutory Modifications (1) |
|
2008 |
Accounts deposit (year 2007) Appointments/ Re-elections (3) Cessations/
Resignations/ Reversals (2) Take-over Merger (4) |
|
2009 |
Accounts deposit (year 2008) Appointments/ Re-elections (2)
Cessations/ Resignations/ Reversals (1) Other Concepts/ Events (1) Take-over
Merger (1) |
|
2010 |
Accounts deposit (year 2009) Appointments/ Re-elections (2)
Cessations/ Resignations/ Reversals (2) Other Concepts/ Events (1) |
|
2011 |
Accounts deposit (year 2010) Appointments/ Re-elections (1) |
|
2012 |
Accounts deposit (year 2011) Appointments/ Re-elections (1) |
|
2013 |
Appointments/ Re-elections (3) Cessations/ Resignations/ Reversals (2)
Change of Social address (1) Other Concepts/ Events (2) Statutory
Modifications (1) |
|
2014 |
Accounts deposit (year 2012, 2013) Appointments/ Re-elections (3)
Banckruptcy (5) Cessations/ Resignations/ Reversals (3) Other Concepts/
Events (1) |
|
2015 |
Appointments/ Re-elections (1) Cessations/ Resignations/ Reversals (1)
Statutory Modifications (1) |
|
Registered Capital: |
0 |
|
Paid up capital: |
0 |
|
Post published |
Social Body's Name |
Appointment Date |
Other Positions in this Company |
|
SINGLE PARTNER |
NOVAPESCA TRADING SL |
29/03/2007 |
3 |
|
BANKRUPTCY ADMINISTRATOR |
DELOITTE ADVISORY SL |
14/11/2014 |
1 |
|
COMBINED PROXY |
ALONSO VIVES JOAQUIN RAMON |
24/02/2009 |
7 |
|
|
ORTIZ FERRER RAFAEL |
24/02/2009 |
2 |
|
|
PERPIÑA GUILLEM JUAN MIGUEL |
24/02/2009 |
5 |
|
|
TURCI DOMINGO CARLOS |
24/02/2009 |
6 |
|
|
NOVERGES ARNAL FRANCISCO |
24/02/2009 |
4 |
|
|
ALONSO MORELLA JOSE FRANCISCO |
24/02/2009 |
4 |
|
JOINT ATTORNEY |
PERPIÑA GUILLEM JUAN MIGUEL |
24/02/2009 |
5 |
|
|
ORTIZ FERRER RAFAEL |
24/02/2009 |
2 |
|
REPRESENTATIVE |
PERPIÑA GUILLEM JUAN MIGUEL |
09/07/2014 |
5 |
|
|
ALONSO VIVES JOAQUIN RAMON |
24/02/2009 |
7 |
|
ACCOUNTS' AUDITOR / HOLDER |
ERNST & YOUNG SL |
15/01/2015 |
1 |
|
Social Body's Name |
Post published |
End Date |
Other Positions in this Company |
|
ALONSO MORELLA JOSE FRANCISCO |
PROXY |
24/02/2009 |
4 |
|
|
MEMBER OF THE BOARD |
05/02/2013 |
|
|
|
PROXY |
07/10/2014 |
|
|
ALONSO VIVES JOAQUIN |
SINGLE ADMINISTRATOR |
12/05/1992 |
3 |
|
|
SINGLE ADMINISTRATOR |
20/06/1997 |
|
|
|
SINGLE ADMINISTRATOR |
22/10/2007 |
|
|
ALONSO VIVES JOAQUIN RAMON |
PROXY |
05/09/2008 |
7 |
|
|
PROXY |
24/02/2009 |
|
|
|
MEMBER OF THE BOARD |
05/02/2013 |
|
|
|
JOINT CHIEF EXECUTIVE OFFICER |
05/02/2013 |
|
|
|
PROXY |
07/10/2014 |
|
|
ALONSO VIVES JOSE RAMON |
PROXY |
22/10/2007 |
2 |
|
|
PROXY |
07/10/2014 |
|
|
BDO AUDIBERIA AUDITORES SL |
ACCOUNTS' AUDITOR / HOLDER |
12/06/2012 |
1 |
|
BDO AUDITORES SL |
ACCOUNTS' AUDITOR / HOLDER |
15/01/2015 |
3 |
|
|
ACCOUNTS' AUDITOR / HOLDER |
22/04/2014 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
12/06/2012 |
|
|
CONGELACION DE PESCADOS CATARROJA SL |
MEMBER OF THE BOARD |
24/02/2009 |
1 |
|
EXCEL AUDITORS SOCIEDAD LIMITADA |
ACCOUNTS' AUDITOR / HOLDER |
22/03/2007 |
1 |
|
FERNANDEZ ANDRADE PABLO JAVIER |
MEMBER OF THE BOARD |
05/02/2013 |
1 |
|
FERNANDEZ DE SOUSA FARO MANUEL |
REPRESENTATIVE |
31/05/2013 |
2 |
|
|
PROXY |
04/02/2014 |
|
|
FRIGODIS SA |
MEMBER OF THE BOARD |
26/10/2010 |
2 |
|
|
SECRETARY |
26/10/2010 |
|
|
FRINOVA SA |
MEMBER OF THE BOARD |
23/11/2010 |
1 |
|
FRIVIPESCA CHAPELA SA |
MEMBER OF THE BOARD |
23/11/2010 |
2 |
|
|
JOINT CHIEF EXECUTIVE OFFICER |
23/11/2010 |
|
|
GIL GONZALEZ JOSE MANUEL |
COMBINED PROXY |
07/10/2014 |
1 |
|
HURTADO IGLESIAS SANTIAGO |
REPRESENTATIVE |
09/07/2014 |
2 |
|
|
JOINT ATTORNEY |
11/03/2015 |
|
|
LOPEZ UROZ ALFREDO |
COMBINED PROXY |
07/10/2014 |
1 |
|
MATA MORETON CESAR |
SECRETARY |
05/02/2013 |
1 |
|
MORA BELTRAN BARTOLOME |
DEPUTY ACCOUNTS' AUDITOR |
24/08/1999 |
1 |
|
NAVE DE ARGO SL |
MEMBER OF THE BOARD |
24/02/2009 |
2 |
|
|
JOINT CHIEF EXECUTIVE OFFICER |
24/02/2009 |
|
|
NOVAPESCA TRADING SL |
MEMBER OF THE BOARD |
23/11/2010 |
3 |
|
|
PRESIDENT |
23/11/2010 |
|
|
NOVERGES ARNAL FRANCISCO |
PROXY |
05/09/2008 |
4 |
|
|
PROXY |
24/02/2009 |
|
|
|
PROXY |
07/10/2014 |
|
|
PERPIÑA GUILLEM JUAN MIGUEL |
MEMBER OF THE BOARD |
05/02/2013 |
5 |
|
|
JOINT CHIEF EXECUTIVE OFFICER |
05/02/2013 |
|
|
PESCAFINA SA |
MEMBER OF THE BOARD |
23/11/2010 |
2 |
|
|
JOINT CHIEF EXECUTIVE OFFICER |
23/11/2010 |
|
|
PESCANOVA ALIMENTACION SA |
JOINT CHIEF EXECUTIVE OFFICER |
23/11/2010 |
4 |
|
|
MEMBER OF THE BOARD |
23/11/2010 |
|
|
|
MEMBER OF THE BOARD |
09/09/2008 |
|
|
|
JOINT CHIEF EXECUTIVE OFFICER |
09/09/2008 |
|
|
PESCANOVA SA |
SINGLE ADMINISTRATOR |
14/11/2014 |
1 |
|
PESQUERA PLAZAOLA IGNACIO |
REPRESENTATIVE |
24/02/2009 |
1 |
|
PESQUEROS DE ALTURA SA |
MEMBER OF THE BOARD |
12/11/2008 |
2 |
|
|
JOINT CHIEF EXECUTIVE OFFICER |
12/11/2008 |
|
|
PEZ AUSTRAL SA |
MEMBER OF THE BOARD |
12/11/2008 |
1 |
|
PISCICOLA DE SAGUNTO SL |
MEMBER OF THE BOARD |
26/10/2010 |
1 |
|
REBOREDA BARCIA JUAN RAMON |
COMBINED PROXY |
07/10/2014 |
1 |
|
SEVILLA BLASCO EUGENIO |
ACCOUNTS' AUDITOR / HOLDER |
21/07/2009 |
5 |
|
|
DEPUTY ACCOUNTS' AUDITOR |
07/11/2000 |
|
|
|
DEPUTY ACCOUNTS' AUDITOR |
09/01/2002 |
|
|
|
DEPUTY ACCOUNTS' AUDITOR |
22/11/2002 |
|
|
|
DEPUTY ACCOUNTS' AUDITOR |
04/02/2004 |
|
|
TABOAS MOURE ANTONIO |
COMBINED PROXY |
07/10/2014 |
1 |
|
TOUZA TOURIÑO SENEN |
JOINT ATTORNEY |
11/03/2015 |
1 |
|
TURCI DOMINGO CARLOS |
MEMBER OF THE BOARD |
05/02/2013 |
6 |
|
|
PROXY |
05/09/2008 |
|
|
|
PROXY |
24/02/2009 |
|
|
|
PROXY |
07/10/2014 |
|
|
|
PRESIDENT |
05/02/2013 |
|
|
VALERO CEACERO JOSE |
ACCOUNTS' AUDITOR / HOLDER |
24/08/1999 |
6 |
|
|
ACCOUNTS' AUDITOR / HOLDER |
07/11/2000 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
09/01/2002 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
22/11/2002 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
04/02/2004 |
|
|
|
ACCOUNTS' AUDITOR / HOLDER |
21/07/2009 |
|
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 |
|
1 |
--- |
--- |
--- |
|
Request/Declaration |
|
0 |
--- |
date |
|
|
Proceedings |
|
--- |
--- |
|
--- |
|
Resolution |
|
--- |
--- |
|
--- |
|
Defaults
on debt with Financial Institutions and Large Companies |
Bank
and Commercial Delinquency |
2 |
0 |
24/05/2013 |
28/04/2015 |
|
Status:
Friendly |
|
--- |
|
|
|
|
Status:
Pre-Litigation |
|
--- |
|
|
|
|
Status:
Litigation |
|
1 |
224508.42 |
24/05/2013 |
24/06/2013 |
|
Status:
Non-performing |
|
1 |
212431.98 |
25/05/2013 |
25/05/2013 |
|
Status:
insolvency proceedings, bankruptcy and suspension of payments |
|
--- |
|
|
|
|
Other
status |
|
--- |
|
|
|
|
Legal
and Administrative Proceedings |
|
1 |
--- |
03/03/2015 |
03/03/2015 |
|
Notices
of defaults and enforcement |
|
1 |
--- |
|
--- |
|
Seizures |
|
--- |
--- |
|
--- |
|
Auctions |
|
--- |
--- |
|
--- |
|
Declarations
of insolvency and bad debt |
|
--- |
--- |
|
--- |
|
Proceedings
heard by the Civil Court |
|
Unpublished |
--- |
|
|
|
Proceedings
heard by the Labour Court |
|
Unpublished |
--- |
|
|
> Details
IMPAGOS EN ENTIDADES FINANCIERAS Y GRANDES EMPRESAS
Section comprising a list of the instances of default recorded in the ASNEF Industrial file under the name of .
50.00% of contract defaults, which represent 48.62% of the amount, have been declared bad debts by the creditor on the basis of unlikely recovery.
The total unpaid amount registered with ASNEF Empresas is the maximum one among all of this debtor's reported defaults available.
Indicate that the total unpaid amount involve contracts with the financial system.
Highlight that the Company has payment defaults older than twelve months.
List of current instances of default for each of the transactions in progress
|
Type
of creditor |
Product |
Value
of transactions (_) |
Status |
No.
of defaults |
Default
balance (_) |
Date
of first default |
Date
of last default |
|
COOPERATIVAS
DE CREDITO |
Otros |
--- |
Judicial |
--- |
224508.42 |
24/05/13 |
24/06/13 |
|
COOPERATIVAS
DE CREDITO |
Avales
y garantías |
--- |
Fallido |
1 |
212431.98 |
25/05/13 |
25/05/13 |
|
|
|
436.940,4 |
|
|
|
||
Legal Notice:
This data has been obtained from consultation of the ASNEF Industrial register. It may only be used for the purposes of awarding credit, monitoring credit and managing loans. This data may not be reused or included in any database, and may not be ceded .
> Basis for scoring
|
Positive Factors |
Adverse Factors |
|
|
A Declaration of Insolvency Proceedings or a similar
declaration has been published in the Official Gazettes due to inability to
meet enforceable obligations regularly. The Insolvency proceedings open with
a period of intervention in the entity's administration that involves
managing the assets and determining the list of creditors and credits, and
will conclude with the Arrangement/Entity's Liquidation phase. It has been found to have irregular payment performance at
the credit bureaus and has not paid all of its debts in a timely manner. FRICATAMAR SOCIEDAD LIMITADA it presents an excessive
indebtedness that may compromise their balance sheet. The current debt represents a 90.43% of the financial
structure. In principle, a decrease in this ratio would indicate an
improvement in the short-term financial situation. The company denotes a special dependence short-term
financing which, a priori, could cause problems of short-term solvency. |
> Estimated Probability of Default for the next 12 months: 100 %
|
Sector in which comparison is carried out: 102 Processing and preserving of fish, crustaceans and molluscs |
|
Relative Position:
|
The company's comparative analysis with the rest of the companies that comprise the sector, shows the company holds a worse position with regard to the probability of non-compliance.
The 1.00% of the companies of the sector FRICATAMAR SOCIEDAD LIMITADA belongs to shows a lower probability of non-compliance.
Our internal register a 100% default probability for the company. In this case, the seriousness of the loss will depend on factors such as the promptness of collection actions, the existence of executive documents that support the credit or the existence of guarantees or assets free of debt under the debtor's name. Therefore, the probability of default should not only be interpreted as the total loss of the owed amount.
|
Summary of Judicial Claims |
|
|
|
|
|
|
|
|
||
|
|
|
1 Incidence for a total cost of 0,00 E |
|
|
|
|
No se han publicado |
|
|
|
|
||
|
|
|
No se han publicado |
|
|
|
|
No se han publicado |
|
|
|
|
No se han publicado |
|
|
|
|
1 Incidence for a total cost of 0,00 E |
|
|
|
|
||
|
|
|
No se han publicado |
|
|
|
|
No se han publicado |
|
|
|
|
||
|
|
|
No se han publicado |
|
|
Incidences Detailed |
|
Incidences with the Local Administration |
|
|
|
Last Published Stage: |
EXECUTION NOTIFICATION |
|
Amount of the incidence: |
0,00 E |
|
Requested by: |
ADMINISTRACION LOCAL |
|
Published domicile: |
(DESCONOCIDA) |
|
Source: |
B.O.P. VALENCIA Nº54, 2015 PAGINA 120 |
|
Legal Proceedings (Bankruptcy Law 22/2003) |
|
|
|
Last Published Stage: |
PROPOSAL FOR AN AGREEMENT |
|
Record Number: |
267/2014 |
|
Amount of the incidence: |
0,00 E |
|
Published domicile: |
ALGEMESI (VALENCIA) |
|
Source: |
PRENSA OTROS (20/03/2015) PAGINA 1 |
|
Previous Published Stages: |
|
|
AGREEMENT STAGE OPENING : |
JUZGADO DE LO MERCANTIL |
|
: |
PRENSA OTROS (05/09/2014) PAGINA 1 |
|
STATEMENT OF VOLUNTARY CONTEST : |
B.O.E. Nº226, 2014 PAGINA 43488 |
|
PRE-BANKRUPTCY SITUATION : |
PRENSA OTROS (16/06/2014) PAGINA 1 |
|
ABSORBS TO: |
1 Entities |
|
HAS IN ITS ADMINISTRATION BOARD
TO: |
1 Entities |
|
IS RELATED WITH: |
8 Entities |
|
PARTICIPATES IN: |
2 Entities |
|
SHAREHOLDERS: |
1 Entities |
> Shareholders
|
Relationship |
Entity |
Province |
Shareholding stake |
|
SHAREHOLDERS |
PESCANOVA SA |
PONTEVEDRA |
|
|
PARTICIPATES IN |
ABAD EXIM PVT, SOCIEDAD
ANONIMA, COCHIN (INDIA) |
|
32 |
|
|
ABAD OVERSEAS PVT
LTDAVIZAG (INDIA) |
|
45 |
> Other relationships
|
Relationship |
Entity |
Province |
Shareholding stake |
|
IS RELATED WITH |
| | |
|
|
|
|
BAJAMAR SEPTIMA SA |
LA CORUÑA |
|
|
|
ARGENOVA SL |
PONTEVEDRA |
|
|
|
KRUSTANORD SA |
SALAMANCA |
|
|
|
PESCANIVA POLSKA |
|
|
|
|
PESCANOVA PORTUGAL |
|
|
|
IS RELATED WITH |
FRIVIPESCA CHAPELA SA |
PONTEVEDRA |
|
|
|
FRINOVA SA |
PONTEVEDRA |
|
|
|
PESCAFINA SA |
MADRID |
|
|
ABSORBS TO |
CONGELACION DE PESCADOS
CATARROJA S L |
VALENCIA |
|
|
HAS IN ITS ADMINISTRATION
BOARD TO |
DELOITTE ADVISORY SL |
MADRID |
|
|
Total Sales |
36.749.098,39 |
The sales data is from the latest available financial statements in axesor. Failing that, are estimates data calculated by statistical methods.
Financial Years
Presented
|
Ejercicio |
Tipo de Cuentas
Anuales |
Fecha Presentacion |
|
2013 |
Normales |
September 2014 |
|
2012 |
Normales |
April 2014 |
|
2011 |
Normales |
June 2012 |
|
2010 |
Normales |
June 2011 |
|
2009 |
Normales |
June 2010 |
|
2008 |
Normales |
September 2009 |
|
2007 |
Normales |
June 2008 |
|
2006 |
Normales |
August 2007 |
|
2005 |
Normales |
August 2006 |
|
2004 |
Normales |
September 2005 |
|
2003 |
Normales |
September 2004 |
|
2002 |
Normales |
September 2003 |
|
2001 |
Normales |
September 2002 |
|
2000 |
Normales |
August 2001 |
|
1999 |
Normales |
September 2000 |
|
1998 |
Normales |
August 1999 |
|
1997 |
Normales |
October 1998 |
|
1995 |
Normales |
September 1996 |
|
1994 |
Normales |
July 1995 |
|
1993 |
Normales |
September 1994 |
|
1992 |
Normales |
July 1993 |
|
1991 |
Normales |
July 1992 |
The data in the report regarding
the last Company Accounts submitted by the company is taken from the TRADE REGISTER
serving the region in which the company's address is located 31/12/2013
>
Normal format Balance in accordance with the New Accounting Plan 2007
Information corresponding to the
fiscal year 2013 2012 2011 2010 2009 is taken from information
submitted to the TRADE REGISTER. Data corresponding to fiscal years before
2013 2012 2011 2010 2009 has been compiled based on
the equivalence criteria stipulated in Act JUS/206/2009. Where the provisions
of the Act did not establish relevant equivalence criteria, axesor created such
criteria using its own methodology. To view details on the methodology.
|
|
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
|
|
Assets |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
A)
NON-CURRENT ASSETS: 11000 |
6.554.465,00 |
10.391.443,00 |
11.000.994,00 |
11.677.919,00 |
11.568.906,00 |
|
|
I. Intangible fixed assets : 11100 |
6.203,00 |
6.493,00 |
6.784,00 |
7.075,00 |
0,00 |
|
|
1. Development: 11110 |
0,00 |
-117.000,00 |
0,00 |
0,00 |
-117.000,00 |
|
|
2. Concessions: 11120 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Patents, licencing, trade marks and
similar: 11130 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Goodwill: 11140 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. IT applications: 11150 |
6.203,00 |
6.493,00 |
6.784,00 |
7.075,00 |
0,00 |
|
|
6. Investigation: 11160 |
0,00 |
117.000,00 |
0,00 |
0,00 |
117.000,00 |
|
|
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 |
4.987.098,00 |
9.631.326,00 |
10.240.586,00 |
10.886.000,00 |
10.786.668,00 |
|
|
1. Land and buildings: 11210 |
2.502.734,00 |
2.557.436,00 |
2.612.137,00 |
2.666.839,00 |
2.721.540,00 |
|
|
2. Technical installations and other
tangible fixed assets: 11220 |
2.484.364,00 |
7.073.890,00 |
7.628.449,00 |
8.215.382,00 |
8.064.048,00 |
|
|
3. Tangible asset in progress and
advances: 11230 |
0,00 |
0,00 |
0,00 |
3.780,00 |
1.080,00 |
|
|
III. Real estate investment: 11300 |
887.033,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Land: 11310 |
429.007,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Buildings: 11320 |
458.026,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Long-term investments in Group companies and associates :
11400 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Equity instruments: 11410 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Credits to businesses: 11420 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Debt securities: 11430 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Derivatives : 11440 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial assets : 11450 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Other investments: 11460 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Long-term financial investments: 11500 |
674.131,00 |
753.624,00 |
753.624,00 |
784.844,00 |
782.239,00 |
|
|
1. Equity instruments: 11510 |
577.491,00 |
748.984,00 |
748.984,00 |
778.984,00 |
778.984,00 |
|
|
2. Credits to third parties : 11520 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Debt securities: 11530 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Derivatives : 11540 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial assets : 11550 |
96.640,00 |
4.640,00 |
4.640,00 |
5.860,00 |
3.255,00 |
|
|
6. Other investments: 11560 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Assets for deferred tax : 11600 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VII. Non-current trade debts : 11700 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B)
CURRENT ASSETS: 12000 |
19.729.558,00 |
49.040.813,00 |
45.198.201,00 |
34.978.666,00 |
32.990.807,00 |
|
|
I. Non-current assets held for sale : 12100 |
0,00 |
854.570,00 |
854.570,00 |
777.140,00 |
469.381,00 |
|
|
II. Stocks: 12200 |
9.203.855,00 |
13.653.180,00 |
12.944.629,00 |
11.837.132,00 |
5.067.907,00 |
|
|
1. Commercial: 12210 |
7.206.559,00 |
9.011.677,00 |
6.951.185,00 |
7.374.708,00 |
3.722.001,00 |
|
|
2. Primary material and other supplies:
12220 |
1.920.071,00 |
4.316.565,00 |
5.363.653,00 |
4.283.114,00 |
1.345.906,00 |
|
|
3. Work in progress: 12230 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a) Of long-term
production cycle : 12231 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Of short-term
production cycle : 12232 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Finished goods: 12240 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a) Of long-term
production cycle : 12241 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Of short-term
production cycle : 12242 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. By-products, residues and recycled
materials: 12250 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Advances to suppliers: 12260 |
77.225,00 |
324.938,00 |
629.791,00 |
179.310,00 |
0,00 |
|
|
III. Trade debtors and others receivable accounts: 12300 |
8.245.989,00 |
15.282.819,00 |
19.244.492,00 |
12.148.031,00 |
18.973.160,00 |
|
|
1. Trade debtors / accounts receivable:
12310 |
6.225.536,00 |
5.891.072,00 |
14.337.354,00 |
8.337.860,00 |
5.658.841,00 |
|
|
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 |
6.225.536,00 |
5.891.072,00 |
14.337.354,00 |
8.337.860,00 |
5.658.841,00 |
|
|
2. Customers, Group companies and associates
: 12320 |
564.012,00 |
7.512.783,00 |
3.067.695,00 |
2.209.359,00 |
12.578.737,00 |
|
|
3. Other accounts receivable: 12330 |
27.378,00 |
10.298,00 |
9.542,00 |
11.312,00 |
3.467,00 |
|
|
4. Personnel: 12340 |
0,00 |
0,00 |
0,00 |
133,00 |
185,00 |
|
|
5. Assets for deferred tax: 12350 |
14.710,00 |
10.993,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Other debtors, including tax and social
security: 12360 |
1.414.354,00 |
1.857.671,00 |
1.829.901,00 |
1.589.366,00 |
731.931,00 |
|
|
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 |
38.022,00 |
18.026.122,00 |
10.964.977,00 |
9.563.403,00 |
7.239.645,00 |
|
|
1. Equity instruments: 12410 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Credits to businesses: 12420 |
38.022,00 |
18.026.122,00 |
10.964.977,00 |
9.563.403,00 |
7.239.645,00 |
|
|
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 |
234.960,00 |
158.023,00 |
131.955,00 |
93.251,00 |
173.643,00 |
|
|
1. Equity instruments: 12510 |
33.305,00 |
33.305,00 |
32.370,00 |
2.057,00 |
3.048,00 |
|
|
2. Credits to businesses: 12520 |
34.523,00 |
0,00 |
3.572,00 |
3.572,00 |
0,00 |
|
|
3. Debt securities: 12530 |
0,00 |
0,00 |
0,00 |
60.000,00 |
60.000,00 |
|
|
4. Derivatives : 12540 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial assets : 12550 |
167.131,00 |
124.718,00 |
96.013,00 |
27.622,00 |
110.595,00 |
|
|
6. Other investments: 12560 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Short-term accruals: 12600 |
28.865,00 |
6.898,00 |
12.330,00 |
23.235,00 |
7.864,00 |
|
|
VII. Cash and other equivalent liquid assets : 12700 |
1.977.867,00 |
1.059.201,00 |
1.045.249,00 |
536.475,00 |
1.059.207,00 |
|
|
1. Treasury: 12710 |
1.977.867,00 |
1.059.201,00 |
1.045.249,00 |
536.475,00 |
1.059.207,00 |
|
|
2. Other equivalent liquid assets:
12720 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
TOTAL
ASSETS (A + B) : 10000 |
26.284.023,00 |
59.432.256,00 |
56.199.196,00 |
46.656.585,00 |
44.559.713,00 |
|
|
|
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
|
|
Liabilities and Net Worth |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
A) NET WORTH: 20000 |
2.393.073,00 |
24.716.125,00 |
23.912.933,00 |
22.376.956,00 |
21.850.331,00 |
|
|
A-1) Shareholders' equity: 21000 |
2.393.073,00 |
24.716.125,00 |
23.912.933,00 |
22.376.956,00 |
21.850.331,00 |
|
|
I. Capital: 21100 |
60.100,00 |
60.100,00 |
60.100,00 |
60.100,00 |
60.100,00 |
|
|
1. Registered capital :
21110 |
60.100,00 |
60.100,00 |
60.100,00 |
60.100,00 |
60.100,00 |
|
|
2. (Uncalled capital):
21120 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Share premium: 21200 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Reserves: 21300 |
12.005.747,00 |
23.852.833,00 |
22.316.856,00 |
21.790.231,00 |
18.832.667,00 |
|
|
1. Legal and
statutory: 21310 |
12.020,00 |
12.020,00 |
12.020,00 |
12.020,00 |
12.020,00 |
|
|
2. Other reserves:
21320 |
11.993.727,00 |
23.840.813,00 |
22.304.836,00 |
21.778.211,00 |
18.820.647,00 |
|
|
3. Revaluation
reserves: 21330 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. (Common stock equity): 21400 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Results from previous periods:
21500 |
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 |
-9.672.774,00 |
803.191,00 |
1.535.977,00 |
526.625,00 |
2.957.563,00 |
|
|
VIII. (Interim dividend): 21800 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IX. Other net worth instruments:
21900 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A-2) Adjustments due to changes in value:
22000 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
I. Financial assets held for sale:
22100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Hedge operations: 22200 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Linked non-current assets and
liabilities held for sale : 22300 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Exchange rate difference: 22400 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Other: 22500 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A-3) Received subsidies, donations and
legacies: 23000 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B) NON-CURRENT LIABILITIES: 31000 |
122.403,00 |
242.328,00 |
1.342.124,00 |
2.670.993,00 |
3.737.994,00 |
|
|
I. Long-term provisions: 31100 |
103.398,00 |
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 |
103.398,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II Long-term creditors: 31200 |
19.005,00 |
242.328,00 |
1.342.124,00 |
2.670.993,00 |
3.737.994,00 |
|
|
1. Liabilities and
other securities: 31210 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Amounts owed to credit
institutions: 31220 |
0,00 |
225.323,00 |
1.118.539,00 |
2.035.144,00 |
2.907.828,00 |
|
|
3. Creditors from
financial leasing: 31230 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Derivatives :
31240 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial
liabilities : 31250 |
19.005,00 |
17.005,00 |
223.586,00 |
635.849,00 |
830.166,00 |
|
|
III. Long-term debts with Group companies
and associates: 31300 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Liabilities for deferred tax:
31400 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Long-term accruals: 31500 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Non-current trade creditors :
31600 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VII. Special long-term debts : 31700 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
C) CURRENT LIABILITIES : 32000 |
23.768.546,00 |
34.473.803,00 |
30.944.138,00 |
21.608.636,00 |
18.971.388,00 |
|
|
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 |
10.920.245,00 |
6.586.043,00 |
4.811.870,00 |
3.021.258,00 |
4.294.439,00 |
|
|
1. Liabilities and
other securities: 32310 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Amounts owed to
credit institutions: 32320 |
10.920.245,00 |
6.579.403,00 |
4.601.696,00 |
3.021.258,00 |
3.298.035,00 |
|
|
3. Creditors from
financial leasing: 32330 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Derivatives :
32340 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial
liabilities : 32350 |
0,00 |
6.640,00 |
210.174,00 |
0,00 |
996.404,00 |
|
|
IV. Short-term debts with Group companies
and associates: 32400 |
1.822.593,00 |
1.196.310,00 |
2.573.779,00 |
1.934.872,00 |
1.709.175,00 |
|
|
V. Trade creditors and other accounts
payable: 32500 |
11.025.708,00 |
26.691.451,00 |
23.558.489,00 |
16.652.506,00 |
12.967.774,00 |
|
|
1. Suppliers:
32510 |
1.853.154,00 |
8.129.060,00 |
5.405.869,00 |
8.058.578,00 |
7.375.496,00 |
|
|
a) Long-term debts : 32511 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Short-term debts : 32512 |
1.853.154,00 |
8.129.060,00 |
5.405.869,00 |
8.058.578,00 |
7.375.496,00 |
|
|
2. Suppliers, Group
companies and associates: 32520 |
7.592.298,00 |
16.755.660,00 |
16.703.107,00 |
6.907.074,00 |
3.756.340,00 |
|
|
3. Other creditors:
32530 |
256.109,00 |
1.342.923,00 |
1.322.026,00 |
1.553.496,00 |
1.702.884,00 |
|
|
4. Personnel
(remuneration due): 32540 |
6.588,00 |
3.982,00 |
6.273,00 |
1.939,00 |
2.417,00 |
|
|
5. Liabilities for
current tax: 32550 |
1.204.101,00 |
333.231,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Other accounts
payable to Public Administrations.: 32560 |
113.459,00 |
126.595,00 |
121.215,00 |
131.419,00 |
130.638,00 |
|
|
7. Advances from
clients: 32570 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Short-term accruals: 32600 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VII. Special short-term debts : 32700 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
TOTAL NET WORTH AND LIABILITIES (A + B + C) : 30000 |
26.284.023,00 |
59.432.256,00 |
56.199.196,00 |
46.656.585,00 |
44.559.713,00 |
|
|
|
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
|
|
Profit and Loss |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
1. Net turnover: 40100 |
36.749.098,00 |
59.507.885,00 |
69.698.553,00 |
56.736.267,00 |
68.643.575,00 |
|
|
a) Sales: 40110 |
35.779.647,00 |
58.391.412,00 |
68.192.404,00 |
56.316.629,00 |
68.642.726,00 |
|
|
b) Rendering of services: 40120 |
969.452,00 |
1.116.473,00 |
1.506.149,00 |
419.637,00 |
849,00 |
|
|
c) Income of financial nature of holding
companies: 40130 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Changes in stocks of finished goods and work in progress:
40200 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Works carried out by the company for its assets: 40300 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Supplies : 40400 |
-31.274.389,00 |
-52.635.963,00 |
-59.732.162,00 |
-49.365.891,00 |
-57.485.732,00 |
|
|
a) Stock consumption: 40410 |
-30.089.947,00 |
-51.347.917,00 |
-58.360.187,00 |
-47.478.196,00 |
-54.651.650,00 |
|
|
b) Consumption of raw materials and
miscellaneous consumable ones: 40420 |
-900.746,00 |
-1.046.743,00 |
-1.014.483,00 |
-1.559.673,00 |
-2.078.247,00 |
|
|
c) Works carried out by other companies:
40430 |
-167.998,00 |
-241.303,00 |
-357.493,00 |
-328.021,00 |
-755.834,00 |
|
|
d) Impairment of stock, primary material
and other supplies: 40440 |
-115.698,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other operating income: 40500 |
78.050,00 |
57.970,00 |
33.992,00 |
35.428,00 |
35.268,00 |
|
|
a) Auxiliary income and other from current
management: 40510 |
77.428,00 |
52.928,00 |
33.992,00 |
35.428,00 |
35.268,00 |
|
|
b) Operation subsidies included in the
Period's result: 40520 |
622,00 |
5.042,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Personnel costs: 40600 |
-2.737.607,00 |
-2.959.801,00 |
-3.102.792,00 |
-3.212.111,00 |
-3.323.068,00 |
|
|
a) Wages, salaries et al.: 40610 |
-2.206.883,00 |
-2.432.123,00 |
-2.527.686,00 |
-2.581.126,00 |
-2.640.639,00 |
|
|
b) Social security costs: 40620 |
-525.590,00 |
-519.958,00 |
-570.337,00 |
-626.368,00 |
-678.271,00 |
|
|
c) Provisions : 40630 |
-5.134,00 |
-7.720,00 |
-4.769,00 |
-4.618,00 |
-4.158,00 |
|
|
7. Other operating costs: 40700 |
-7.042.375,00 |
-2.637.316,00 |
-3.618.614,00 |
-2.685.270,00 |
-2.981.409,00 |
|
|
a) External services: 40710 |
-2.124.165,00 |
-2.581.667,00 |
-3.548.361,00 |
-2.631.146,00 |
-2.789.922,00 |
|
|
b) Taxes: 40720 |
-162.918,00 |
-55.649,00 |
-70.253,00 |
-54.124,00 |
-28.702,00 |
|
|
c) Losses, impairments and variation in
provisions from trade operations : 40730 |
-4.755.292,00 |
0,00 |
0,00 |
0,00 |
-162.785,00 |
|
|
d) Other current management expenditure :
40740 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
e) Expenses due to greenhouse gas
emissions: 40750 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
8. Amortisation of fixed assets: 40800 |
-615.238,00 |
-660.278,00 |
-702.245,00 |
-557.411,00 |
-672.962,00 |
|
|
9. Allocation of subsidies of non-financial fixed assets and
other: 40900 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
10. Excess provisions : 41000 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
11. Impairment and result of transfers of fixed assets: 41100 |
0,00 |
0,00 |
0,00 |
1.000,00 |
5.316,00 |
|
|
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 |
1.000,00 |
5.316,00 |
|
|
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 |
0,00 |
7.516,00 |
4.271,00 |
25.828,00 |
3.417,00 |
|
|
A.1) OPERATING INCOME (1 + 2 + 3 + 4 + 5 + 6 + 7 + 8 + 9 + 10 +
11 + 12 + 13) : 49100 |
-4.842.460,00 |
680.013,00 |
2.581.003,00 |
977.841,00 |
4.224.407,00 |
|
|
14. Financial income : 41400 |
4.712,00 |
838.554,00 |
417.608,00 |
320.074,00 |
345.259,00 |
|
|
a) Of shares in equity instruments :
41410 |
0,00 |
1,00 |
602,00 |
1.187,00 |
879,00 |
|
|
a 1) In Group companies
and associates: 41411 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a 2) In third parties:
41412 |
0,00 |
1,00 |
602,00 |
1.187,00 |
879,00 |
|
|
b) From negotiable securities and other
financial instruments : 41420 |
4.712,00 |
838.554,00 |
417.006,00 |
318.886,00 |
344.380,00 |
|
|
b 1) From Group
companies and associates : 41421 |
0,00 |
819.954,00 |
388.704,00 |
292.422,00 |
249.623,00 |
|
|
b 2) From third
parties : 41422 |
4.712,00 |
18.600,00 |
28.302,00 |
26.464,00 |
94.757,00 |
|
|
c) Allocation of financial subsidies,
donations and legacies : 41430 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
15. Financial expenditure: 41500 |
-752.193,00 |
-658.778,00 |
-602.298,00 |
-367.154,00 |
-278.488,00 |
|
|
a) Amounts owed to Group companies and
associates : 41510 |
-22.593,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) For debts with third parties :
41520 |
-729.600,00 |
-658.778,00 |
-602.298,00 |
-367.154,00 |
-278.488,00 |
|
|
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 |
88.661,00 |
287.658,00 |
-202.061,00 |
-178.439,00 |
-66.087,00 |
|
|
18. Impairment and result for transfers of financial
instruments: 41800 |
-4.171.493,00 |
-32,00 |
1,00 |
0,00 |
0,00 |
|
|
a) Impairment and losses : 41810 |
-4.171.493,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Results for transfers and other :
41820 |
0,00 |
-32,00 |
1,00 |
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 |
-4.830.314,00 |
467.403,00 |
-386.750,00 |
-225.519,00 |
684,00 |
|
|
A.3) NET RESULT BEFORE TAXES (A.1+A.2) : 49300 |
-9.672.774,00 |
1.147.416,00 |
2.194.253,00 |
752.322,00 |
4.225.090,00 |
|
|
20. Income taxes: 41900 |
0,00 |
-344.225,00 |
-658.276,00 |
-225.696,00 |
-1.267.527,00 |
|
|
A.4) PROFIT AFTER TAXES (A.3+20) : 49400 |
-9.672.774,00 |
803.191,00 |
1.535.977,00 |
526.625,00 |
2.957.563,00 |
|
|
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 |
-9.672.774,00 |
803.191,00 |
1.535.977,00 |
526.625,00 |
2.957.563,00 |
|
>
Normal Balance Sheet under the rules of the 1990 General Accounting Plan
(repealed since 1st January of 2008)
Information corresponding to the
fiscal year 2013 2012 2011 2010 2009 has been
compiled based on the equivalence criteria stipulated in Act JUS/206/2009.
Where the provisions of the Act did not establish relevant equivalence criteria,
Axesor created such criteria using its own methodology. To view details on the
methodology 2013 2012 2011 2010 2009 is taken from
information submitted to the TRADE REGISTER.
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
ASSETS |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
A) SHAREHOLDERS (PARTNERS) BY UNCALLED SUSCRIBED CAPITAL: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B) FIXED ASSETS: |
6.554.465,00 |
11.246.013,00 |
11.855.564,00 |
12.455.058,00 |
12.038.287,00 |
|
|
I. Formation expenses: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Intangible fixed assets: |
6.203,00 |
6.493,00 |
6.784,00 |
7.075,00 |
0,00 |
|
|
1. Research and
development costs: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Concessions,
patents, licences, trademarks et al.: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
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: |
6.203,00 |
6.493,00 |
6.784,00 |
7.075,00 |
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: |
5.874.131,00 |
10.485.895,00 |
11.095.155,00 |
11.663.140,00 |
11.256.049,00 |
|
|
1. Land and
construction: |
3.389.767,00 |
3.412.005,00 |
3.466.707,00 |
3.443.978,00 |
3.190.921,00 |
|
|
2. Technical
installations and machinery: |
1.945.439,00 |
5.539.373,00 |
5.973.633,00 |
6.433.245,00 |
6.314.739,00 |
|
|
3. Other
installations, tools and furniture: |
192.272,00 |
547.470,00 |
590.389,00 |
635.813,00 |
624.101,00 |
|
|
4. Payments on account
and tangible fixed assets under construction: |
0,00 |
0,00 |
0,00 |
3.780,00 |
1.080,00 |
|
|
5. Other tangible
assets: |
346.653,00 |
987.047,00 |
1.064.427,00 |
1.146.324,00 |
1.125.208,00 |
|
|
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: |
674.131,00 |
753.624,00 |
753.624,00 |
784.844,00 |
782.239,00 |
|
|
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. Long-term securities
portfolio: |
577.491,00 |
748.984,00 |
748.984,00 |
778.984,00 |
778.984,00 |
|
|
6. Other receivables:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
7. Long term
guarantees and deposits: |
96.640,00 |
4.640,00 |
4.640,00 |
5.860,00 |
3.255,00 |
|
|
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: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Long-term trade receivables: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
C) Deferred expenses: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
D) CURRENT ASSETS: |
19.729.558,00 |
48.186.243,00 |
44.343.632,00 |
34.201.526,00 |
32.521.426,00 |
|
|
I. Called-up share capital (not paid):
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Stocks: |
9.203.855,00 |
13.653.180,00 |
12.944.629,00 |
11.837.132,00 |
5.067.907,00 |
|
|
1. Goods for resale:
|
7.206.559,00 |
9.011.677,00 |
6.951.185,00 |
7.374.708,00 |
3.722.001,00 |
|
|
2. Raw materials and
other consumables: |
1.920.071,00 |
4.316.565,00 |
5.363.653,00 |
4.283.114,00 |
1.345.906,00 |
|
|
3. Goods in process
and semifinished ones: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Finished products:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Byproducts, scrap
and recovered materials: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Payments on
account: |
77.225,00 |
324.938,00 |
629.791,00 |
179.310,00 |
0,00 |
|
|
7. Provisions: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Debtors: |
8.245.989,00 |
15.282.819,00 |
19.244.492,00 |
12.148.031,00 |
18.973.160,00 |
|
|
1. Trade debtors /
accounts receivable: |
6.225.536,00 |
5.891.072,00 |
14.337.354,00 |
8.337.860,00 |
5.658.841,00 |
|
|
2. Accounts
receivable, Group companies: |
564.012,00 |
7.512.783,00 |
3.067.695,00 |
2.209.359,00 |
12.578.737,00 |
|
|
3. Accounts
receivable, associated companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Other debtors:
|
27.378,00 |
10.298,00 |
9.542,00 |
11.312,00 |
3.467,00 |
|
|
5. Staff: |
0,00 |
0,00 |
0,00 |
133,00 |
185,00 |
|
|
6. Public bodies:
|
1.429.063,00 |
1.868.664,00 |
1.829.901,00 |
1.589.366,00 |
731.931,00 |
|
|
7. Provisions: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Short-term investments: |
272.982,00 |
18.184.145,00 |
11.096.932,00 |
9.656.653,00 |
7.413.288,00 |
|
|
1. Equity investments
in group companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Receivables from
group companies: |
38.022,00 |
18.026.122,00 |
10.964.977,00 |
9.563.403,00 |
7.239.645,00 |
|
|
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: |
33.305,00 |
33.305,00 |
32.370,00 |
62.057,00 |
63.048,00 |
|
|
6. Other receivables:
|
34.523,00 |
0,00 |
3.572,00 |
3.572,00 |
0,00 |
|
|
7. Shor term
guarantees and deposits: |
167.131,00 |
124.718,00 |
96.013,00 |
27.622,00 |
110.595,00 |
|
|
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: |
1.977.867,00 |
1.059.201,00 |
1.045.249,00 |
536.475,00 |
1.059.207,00 |
|
|
VII. Prepayments and accrued income: |
28.865,00 |
6.898,00 |
12.330,00 |
23.235,00 |
7.864,00 |
|
|
GENERAL TOTAL (A + B + C + D): |
26.284.023,00 |
59.432.256,00 |
56.199.196,00 |
46.656.585,00 |
44.559.713,00 |
|
MERCANTILE REGISTRY.
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
LIABILITIES |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
A) EQUITY: |
2.393.073,00 |
24.716.125,00 |
23.912.933,00 |
22.376.956,00 |
21.850.331,00 |
|
|
I. Subscribed capital: |
60.100,00 |
60.100,00 |
60.100,00 |
60.100,00 |
60.100,00 |
|
|
II. Share premium: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Revaluation reserves: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Reserves: |
12.005.747,00 |
23.852.833,00 |
22.316.856,00 |
21.790.231,00 |
18.832.667,00 |
|
|
1. Legal reserve:
|
12.020,00 |
12.020,00 |
12.020,00 |
12.020,00 |
12.020,00 |
|
|
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:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Miscellaneous
reserves: |
11.993.726,00 |
23.840.811,00 |
22.304.834,00 |
21.778.209,00 |
18.820.646,00 |
|
|
Differences due to capital
adjustement to euros: |
1,00 |
2,00 |
2,00 |
2,00 |
1,00 |
|
|
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:
|
-9.672.774,00 |
803.191,00 |
1.535.977,00 |
526.625,00 |
2.957.563,00 |
|
|
VII. Interim dividend paid: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VIII. Own shares for capital reduction:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B) Deferred income: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Capital grants:
|
0,00 |
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: |
103.398,00 |
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:
|
103.398,00 |
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: |
19.005,00 |
242.328,00 |
1.342.124,00 |
2.670.993,00 |
3.737.994,00 |
|
|
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:
|
0,00 |
225.323,00 |
1.118.539,00 |
2.035.144,00 |
2.907.828,00 |
|
|
1. Loans and other
liabilities: |
0,00 |
225.323,00 |
1.118.539,00 |
2.035.144,00 |
2.907.828,00 |
|
|
2. Long-term
liabilities from capital leases: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Debts with companies of the group and
affiliated ones: |
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. Other creditors: |
19.005,00 |
17.005,00 |
223.586,00 |
635.849,00 |
830.166,00 |
|
|
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 |
0,00 |
0,00 |
|
|
3. Long term
guarantees and deposits received: |
19.005,00 |
17.005,00 |
223.586,00 |
635.849,00 |
830.166,00 |
|
|
4. Long term payables
to public bodies: |
0,00 |
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: |
23.768.546,00 |
34.473.803,00 |
30.944.138,00 |
21.608.636,00 |
18.971.388,00 |
|
|
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:
|
10.920.245,00 |
6.579.403,00 |
4.601.696,00 |
3.021.258,00 |
3.298.035,00 |
|
|
1. Loans and other
liabilities: |
10.920.245,00 |
6.579.403,00 |
4.601.696,00 |
3.021.258,00 |
3.298.035,00 |
|
|
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: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Short-term amounts owed to group and
associated companies: |
9.414.891,00 |
17.951.969,00 |
19.276.886,00 |
8.841.946,00 |
5.465.515,00 |
|
|
1. Amounts owed to
group companies: |
9.414.891,00 |
17.951.969,00 |
19.276.886,00 |
8.841.946,00 |
5.465.515,00 |
|
|
2. Amounts owed to
associated companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Trade creditors: |
2.109.263,00 |
9.471.983,00 |
6.727.895,00 |
9.612.074,00 |
9.078.379,00 |
|
|
1. Advanced payments
from customers: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Amounts owed for purchases
of goods or services: |
2.109.263,00 |
9.471.983,00 |
6.727.895,00 |
9.612.074,00 |
9.078.379,00 |
|
|
3. Debts represented
by notes payable: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Other creditors: |
1.324.147,00 |
470.448,00 |
337.661,00 |
133.357,00 |
1.129.458,00 |
|
|
1. Public bodies:
|
1.317.560,00 |
459.826,00 |
121.215,00 |
131.419,00 |
130.638,00 |
|
|
2. Bills of exchange
payable: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Miscellaneous
debts: |
0,00 |
6.640,00 |
210.174,00 |
0,00 |
996.404,00 |
|
|
4. Wages and salaries
payable: |
6.588,00 |
3.982,00 |
6.273,00 |
1.939,00 |
2.417,00 |
|
|
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 |
0,00 |
0,00 |
0,00 |
|
|
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): |
26.284.023,00 |
59.432.256,00 |
56.199.196,00 |
46.656.585,00 |
44.559.713,00 |
|
MERCANTILE REGISTRY.
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
DEBIT |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
A) CHARGES (A.1 to A.15): |
46.593.295,00 |
59.896.392,00 |
68.618.447,00 |
56.591.972,00 |
66.075.272,00 |
|
|
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: |
31.158.691,00 |
52.635.963,00 |
59.732.162,00 |
49.365.891,00 |
57.485.732,00 |
|
|
a) Stock consumption: |
30.089.947,00 |
51.347.917,00 |
58.360.187,00 |
47.478.196,00 |
54.651.650,00 |
|
|
b)
Consumption of raw materials and miscellaneous consumable ones: |
900.746,00 |
1.046.743,00 |
1.014.483,00 |
1.559.673,00 |
2.078.247,00 |
|
|
c) Miscellaneous external expenditure: |
167.998,00 |
241.303,00 |
357.493,00 |
328.021,00 |
755.834,00 |
|
|
A.3. Staff costs:
|
2.737.607,00 |
2.959.801,00 |
3.102.792,00 |
3.212.111,00 |
3.323.068,00 |
|
|
a) Wages, salaries et al.: |
2.212.017,00 |
2.439.843,00 |
2.532.455,00 |
2.585.743,00 |
2.644.797,00 |
|
|
b) Social security costs: |
525.590,00 |
519.958,00 |
570.337,00 |
626.368,00 |
678.271,00 |
|
|
A.4. Depreciation
expense: |
615.238,00 |
660.278,00 |
702.245,00 |
557.411,00 |
672.962,00 |
|
|
A.5. Variation of
trade provisions and losses of unrecovered receivables: |
4.870.990,00 |
0,00 |
0,00 |
0,00 |
162.785,00 |
|
|
a) Stock provision variation: |
115.698,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Variation in provision and bad debt losses: |
0,00 |
0,00 |
0,00 |
0,00 |
162.785,00 |
|
|
c) Variation of other trade provisions: |
4.755.292,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.6. Other operating
charges: |
2.287.083,00 |
2.637.316,00 |
3.618.614,00 |
2.685.270,00 |
2.818.624,00 |
|
|
a) External services: |
2.124.165,00 |
2.581.667,00 |
3.548.361,00 |
2.631.146,00 |
2.789.922,00 |
|
|
b) Taxes: |
162.918,00 |
55.649,00 |
70.253,00 |
54.124,00 |
28.702,00 |
|
|
c) Other operating expenses: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
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): |
0,00 |
672.498,00 |
2.576.733,00 |
951.012,00 |
4.215.673,00 |
|
|
A.7. Financial and
similar charges: |
4.923.687,00 |
658.810,00 |
602.298,00 |
367.154,00 |
278.488,00 |
|
|
a) Due to liabilities with companies of the group: |
22.593,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Due to liabilities with associated companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Due to other debts.: |
729.600,00 |
658.778,00 |
602.298,00 |
367.154,00 |
278.488,00 |
|
|
d)
Losses from financial investments: |
4.171.493,00 |
32,00 |
0,00 |
0,00 |
0,00 |
|
|
A.8. Changes in
financial investment provisions: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.9. Exchange losses:
|
0,00 |
0,00 |
202.061,00 |
178.439,00 |
66.087,00 |
|
|
A.II. NET FINANCIAL INCOME
(B.5+B.6+B.7+B.8-A.7-A.8-A.9): |
0,00 |
467.403,00 |
0,00 |
0,00 |
684,00 |
|
|
A.III. PROFIT FROM ORDINARY ACTIVITIES
(A.I+A.II-B.I-B.II): |
0,00 |
1.139.901,00 |
2.189.983,00 |
725.493,00 |
4.216.357,00 |
|
|
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 |
0,00 |
|
|
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 |
0,00 |
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):
|
0,00 |
7.516,00 |
4.271,00 |
26.828,00 |
8.733,00 |
|
|
A.V. PROFIT BEFORE TAXES
(A.III+A.IV-B.III-B.IV): |
0,00 |
1.147.416,00 |
2.194.253,00 |
752.322,00 |
4.225.090,00 |
|
|
A.15. Corporation tax:
|
0,00 |
344.225,00 |
658.276,00 |
225.696,00 |
1.267.527,00 |
|
|
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): |
0,00 |
803.191,00 |
1.535.977,00 |
526.625,00 |
2.957.563,00 |
|
MERCANTILE REGISTRY.
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
CREDIT |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
B) INCOME ( B.1 to B.13): |
36.920.521,00 |
60.699.583,00 |
70.154.425,00 |
57.118.597,00 |
69.032.836,00 |
|
|
B.1. Net total sales:
|
36.749.098,00 |
59.507.885,00 |
69.698.553,00 |
56.736.267,00 |
68.643.575,00 |
|
|
a) Sales: |
36.770.447,00 |
60.008.371,00 |
70.080.769,00 |
57.876.134,00 |
70.543.562,00 |
|
|
b) Rendering of services: |
969.452,00 |
1.116.473,00 |
1.506.149,00 |
419.637,00 |
849,00 |
|
|
Returns
and Rappel on sales: |
-990.800,00 |
-1.616.959,00 |
-1.888.365,00 |
-1.559.504,00 |
-1.900.835,00 |
|
|
B.2. Stock increase of
manufactured goods and products in process: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.3. Works performed
by the company for fixed assets: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.4. Miscellaneous
operating income: |
78.050,00 |
57.970,00 |
33.992,00 |
35.428,00 |
35.268,00 |
|
|
a)
Auxiliary income and other from current management: |
77.428,00 |
52.928,00 |
33.992,00 |
35.428,00 |
35.268,00 |
|
|
b) Grants: |
622,00 |
5.042,00 |
0,00 |
0,00 |
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): |
4.842.460,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.5. Income from
equity investment: |
0,00 |
1,00 |
602,00 |
1.187,00 |
879,00 |
|
|
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: |
0,00 |
1,00 |
602,00 |
1.187,00 |
879,00 |
|
|
B.6. Income from other
marketable securities and long-term receivables: |
956,00 |
3.775,00 |
5.744,00 |
5.371,00 |
19.231,00 |
|
|
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: |
956,00 |
3.775,00 |
5.744,00 |
5.371,00 |
19.231,00 |
|
|
B.7. Miscellaneous
interests or similar income: |
3.756,00 |
834.779,00 |
411.264,00 |
313.516,00 |
325.149,00 |
|
|
a) From companies of the group: |
0,00 |
819.954,00 |
388.704,00 |
292.422,00 |
249.623,00 |
|
|
b) From associated companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Miscellaneous interests: |
3.756,00 |
14.825,00 |
22.558,00 |
21.094,00 |
75.526,00 |
|
|
d) Profit on financial investment: |
0,00 |
0,00 |
1,00 |
0,00 |
0,00 |
|
|
B.8. Exchange positive
differences: |
88.661,00 |
287.658,00 |
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): |
4.830.314,00 |
0,00 |
386.750,00 |
225.519,00 |
0,00 |
|
|
B.III. LOSSES ON ORDINARY ACTIVITIES ( B.I
+ B.II - A.I - A.II ): |
9.672.774,00 |
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 |
1.000,00 |
5.316,00 |
|
|
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: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.12. Extraordinary
income: |
0,00 |
7.516,00 |
4.271,00 |
25.828,00 |
3.417,00 |
|
|
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 |
0,00 |
0,00 |
|
|
B.V. LOSSES BEFORE TAXES
(B.III+B.IV-A.III-A.IV): |
9.672.774,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.VI. RESULT OF THE PERIOD (LOSSES) (B.V+A.15+A.16):
|
9.672.774,00 |
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 |
-9.672.774,00 |
1.147.416,00 |
2.194.253,00 |
752.322,00 |
4.225.090,00 |
|
|
2.
Results adjustments.: 61200 |
10.425.072,00 |
192.875,00 |
1.088.994,00 |
781.930,00 |
791.962,00 |
|
|
a) Fixed Assets Amortization (+).: 61201 |
615.238,00 |
660.278,00 |
702.245,00 |
557.411,00 |
672.962,00 |
|
|
b) Obsolescence Allowances (+/-). : 61202 |
9.042.482,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Variation in Provision (+/-). : 61203 |
0,00 |
0,00 |
0,00 |
0,00 |
125.000,00 |
|
|
e) Results on disposal of fixed assets (+/-). : 61205 |
0,00 |
0,00 |
0,00 |
-1.000,00 |
-5.316,00 |
|
|
f) Results on disposal of financial instruments (+/-).:
61206 |
5.134,00 |
32,00 |
-1,00 |
0,00 |
0,00 |
|
|
g) Financial income (-).: 61207 |
-4.712,00 |
-838.554,00 |
-417.608,00 |
-320.074,00 |
-345.259,00 |
|
|
h) Financial Expenses (+). : 61208 |
752.193,00 |
658.778,00 |
602.298,00 |
367.154,00 |
278.488,00 |
|
|
i) Exchange differences (+/-). : 61209 |
-88.661,00 |
-287.658,00 |
202.061,00 |
178.439,00 |
66.087,00 |
|
|
k) Other income and expense (-/+). : 61211 |
103.398,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3.
Changes in current capital equity.: 61300 |
-6.332.215,00 |
8.663.521,00 |
-1.336.415,00 |
3.234.286,00 |
-5.480.792,00 |
|
|
a) Stock (+/-).: 61301 |
4.333.627,00 |
-1.013.404,00 |
-657.016,00 |
-6.589.915,00 |
5.697.327,00 |
|
|
d) Debtors and other accounts receivable (+/-). : 61302 |
6.210.641,00 |
6.531.891,00 |
-7.394.226,00 |
6.154.840,00 |
-13.928.820,00 |
|
|
c) Other current assets (+/-). : 61303 |
0,00 |
5.432,00 |
10.905,00 |
-15.372,00 |
2.010,00 |
|
|
d) Creditors and other accounts payable (+/-). : 61304 |
-16.876.483,00 |
3.139.601,00 |
6.703.922,00 |
3.684.732,00 |
2.748.691,00 |
|
|
4.
Other cash flows for operating activities.: 61400 |
-747.481,00 |
-944.348,00 |
-1.138.331,00 |
-646.339,00 |
-240.519,00 |
|
|
a) Interest payments (-). : 61401 |
-752.193,00 |
-658.778,00 |
-602.298,00 |
-647.526,00 |
-278.488,00 |
|
|
b) Dividend payment collection (+). : 61402 |
4.712,00 |
1,00 |
602,00 |
1.187,00 |
0,00 |
|
|
c) Interest collection (+). : 61403 |
0,00 |
58.654,00 |
121.641,00 |
0,00 |
37.969,00 |
|
|
d) Income tax payment collection (payments) (+/-).: 61404 |
0,00 |
-344.225,00 |
-658.276,00 |
0,00 |
0,00 |
|
|
5.
Operating activity cash flows (1 + 2 + 3 + 4) : 61500 |
-6.327.399,00 |
9.059.464,00 |
808.502,00 |
4.122.199,00 |
-704.258,00 |
|
|
6.
Payments for investment (-).: 62100 |
-168.937,00 |
-6.358.073,00 |
-1.191.123,00 |
-2.696.076,00 |
-6.421.817,00 |
|
|
a) Companies of the group and affiliates. : 62101 |
0,00 |
-6.281.246,00 |
-1.106.209,00 |
-1.724.500,00 |
-698.842,00 |
|
|
b) Intangible fixed assets. : 62102 |
0,00 |
0,00 |
0,00 |
-7.270,00 |
0,00 |
|
|
c) Fixed assets. : 62103 |
0,00 |
-50.727,00 |
0,00 |
-656.548,00 |
-5.722.975,00 |
|
|
e) Other financial assets. : 62105 |
-168.937,00 |
-26.100,00 |
-7.485,00 |
0,00 |
0,00 |
|
|
f) Non-current assets kept for sale. : 62106 |
0,00 |
0,00 |
-77.430,00 |
-307.759,00 |
0,00 |
|
|
7.
Divestment payment collection (+). : 62200 |
6.318.825,00 |
0,00 |
153.636,00 |
78.787,00 |
127.617,00 |
|
|
a) Companies of the group and affiliates. : 62201 |
6.318.825,00 |
0,00 |
1,00 |
0,00 |
0,00 |
|
|
c) Fixed assets. : 62203 |
0,00 |
0,00 |
153.634,00 |
1.000,00 |
0,00 |
|
|
e) Other financial assets. : 62205 |
0,00 |
0,00 |
0,00 |
77.787,00 |
127.617,00 |
|
|
8.
Investment activity cash flows (6 + 7) minus Amortization: 62300 |
6.149.888,00 |
-6.358.073,00 |
-1.037.488,00 |
-2.617.289,00 |
-6.294.200,00 |
|
|
9.
Payment collection and payments for equity instruments. : 63100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Amortization of assets instruments (-). : 63102 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
10.
Payment collection and payments for financial liabilities instruments.:
63200 |
1.096.177,00 |
-2.687.439,00 |
737.760,00 |
-2.027.642,00 |
7.258.518,00 |
|
|
a) Issuance : 63201 |
1.321.500,00 |
0,00 |
2.066.629,00 |
0,00 |
7.701.856,00 |
|
|
2. Debts incurred with credit institutions (+). : 63203 |
695.216,00 |
0,00 |
1.427.721,00 |
0,00 |
5.893.280,00 |
|
|
3. Debts incurred with companies of the group and affiliates
(+).: 63204 |
626.284,00 |
0,00 |
638.908,00 |
0,00 |
947.289,00 |
|
|
5. Other debts (+). : 63206 |
0,00 |
0,00 |
0,00 |
0,00 |
861.287,00 |
|
|
b) Repayment and amortization of : 63207 |
-225.323,00 |
-2.687.439,00 |
-1.328.869,00 |
-2.027.642,00 |
-443.338,00 |
|
|
2. Debts incurred with credit institutions (-).: 63209 |
-225.323,00 |
-893.215,00 |
-916.606,00 |
-836.921,00 |
0,00 |
|
|
3. Debts incurred with companies of the group and affiliates
(-). : 63210 |
0,00 |
-1.377.470,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Special characteristic debts (-). : 63211 |
0,00 |
-416.754,00 |
0,00 |
-1.190.721,00 |
0,00 |
|
|
5. Other debts (-). : 63212 |
0,00 |
0,00 |
-412.263,00 |
0,00 |
-443.338,00 |
|
|
11.
Payments from dividends and remunerations from other assets instruments. :
63300 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
12.
Cash flows for financing activities (9+10+11).: 63400 |
1.096.177,00 |
-2.687.439,00 |
737.760,00 |
-2.027.642,00 |
7.258.518,00 |
|
|
D)
EFFECT OF EXCHANGE RATE CHANGES: 64000 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
E)
NET INCREASE/DECREASE OF CASH OR EQUIVALENT ASSETS (+/-5+/-8+/12+/-D) :
65000 |
918.666,00 |
13.952,00 |
508.774,00 |
-522.732,00 |
260.060,00 |
|
|
Cash or equivalent assets as of beginning of the fiscal year.:
65100 |
1.059.201,00 |
1.045.249,00 |
536.475,00 |
1.059.207,00 |
799.147,00 |
|
|
Cash or equivalent assets as of end of the fiscal year.:
65200 |
1.977.867,00 |
1.059.201,00 |
1.045.249,00 |
536.475,00 |
1.059.207,00 |
|
> 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: |
0,02 % |
0,01 % |
0,00 % |
-1,75 % |
|
100,79 % |
|
|
EBITDA
over Sales: |
-11,50 % |
11,40 % |
2,24 % |
9,18 % |
-613,60 % |
24,16 % |
|
|
Cash
Flow Yield: |
0,03 % |
0,01 % |
0,00 % |
-0,84 % |
|
100,78 % |
|
|
Profitability |
2013 |
2012 |
Variación 2013 - 2012 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Operating
economic profitability: |
-19,11 % |
6,99 % |
1,66 % |
5,14 % |
-1.250,85 % |
36,08 % |
|
|
Total
economic profitability: |
-33,94 % |
3,83 % |
3,04 % |
2,46 % |
-1.216,76 % |
55,47 % |
|
|
Financial
profitability: |
-404,20 % |
4,43 % |
3,25 % |
1,25 % |
-12.538,17 % |
253,75 % |
|
|
Margin:
|
-13,15 % |
6,77 % |
1,13 % |
4,79 % |
-1.264,67 % |
41,30 % |
|
|
Mark-up:
|
-26,27 % |
4,61 % |
1,91 % |
1,53 % |
-1.472,50 % |
200,96 % |
|
|
Solvency |
2013 |
2012 |
Variación 2013 - 2012 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Liquidity:
|
0,08 |
0,13 |
0,03 |
0,12 |
170,83 |
14,18 |
|
|
Acid
Test: |
0,44 |
0,86 |
1,00 |
0,85 |
-55,90 |
0,72 |
|
|
Working
Capital / Investment: |
-0,15 |
0,05 |
0,25 |
0,03 |
-162,69 |
88,23 |
|
|
Solvency:
|
0,83 |
1,18 |
1,40 |
1,17 |
-40,61 |
0,08 |
|
|
Indebtedness |
2013 |
2012 |
Variación 2013 - 2012 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Indebtedness
level: |
9,53 |
1,36 |
1,40 |
1,63 |
578,38 |
-16,58 |
|
|
Borrowing
Composition: |
0,00 |
0,99 |
0,01 |
1,03 |
-88,62 |
-3,83 |
|
|
Repayment
Ability: |
25,89 |
87,65 |
2.488,20 |
-0,74 |
-98,96 |
12.021,37 |
|
|
Warranty:
|
1,10 |
1,75 |
1,71 |
1,62 |
-35,46 |
7,67 |
|
|
Generated
resources / Total creditors: |
-0,20 |
0,08 |
0,04 |
0,07 |
-575,71 |
27,29 |
|
|
Efficiency |
2013 |
2012 |
Variación 2013 - 2012 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Productivity:
|
-0,54 |
1,87 |
1,45 |
1,72 |
-137,52 |
8,62 |
|
|
Turnover
of Collection Rights : |
4,47 |
5,07 |
3,90 |
4,78 |
14,59 |
6,08 |
|
|
Turnover
of Payment Entitlements: |
3,48 |
3,67 |
2,07 |
3,52 |
67,82 |
4,29 |
|
|
Stock
rotation: |
4,53 |
7,33 |
4,31 |
6,47 |
4,96 |
13,33 |
|
|
Assets
turnover: |
1,45 |
1,03 |
1,47 |
1,07 |
-1,19 |
-3,69 |
|
|
Borrowing
Cost: |
3,16 |
2,83 |
1,90 |
2,95 |
66,64 |
-3,98 |
|
> 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: |
0,02 % |
0,00 % |
0,01 % |
-0,92 % |
0,38 % |
|
|
EBITDA
over Sales: |
-11,50 % |
2,24 % |
4,70 % |
2,66 % |
7,12 % |
|
|
Cash
Flow Yield: |
0,03 % |
0,00 % |
0,01 % |
-1,12 % |
0,58 % |
|
|
Profitability |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
Operating
economic profitability: |
-19,11 % |
1,66 % |
5,81 % |
2,63 % |
11,61 % |
|
|
Total
economic profitability: |
-33,94 % |
3,04 % |
4,98 % |
2,40 % |
10,11 % |
|
|
Financial
profitability: |
-404,20 % |
3,25 % |
6,42 % |
2,35 % |
13,54 % |
|
|
Margin:
|
-13,15 % |
1,13 % |
3,70 % |
1,68 % |
6,15 % |
|
|
Mark-up:
|
-26,27 % |
1,91 % |
3,14 % |
1,28 % |
6,15 % |
|
|
Solvency |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
Liquidity:
|
0,08 |
0,03 |
0,03 |
0,02 |
0,06 |
|
|
Acid
Test: |
0,44 |
1,00 |
1,01 |
1,03 |
1,45 |
|
|
Working
Capital / Investment: |
-0,15 |
0,25 |
0,25 |
0,29 |
0,31 |
|
|
Solvency:
|
0,83 |
1,40 |
1,43 |
1,58 |
1,71 |
|
|
Indebtedness |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
Indebtedness
level: |
9,53 |
1,40 |
1,35 |
1,09 |
1,04 |
|
|
Borrowing
Composition: |
0,00 |
0,01 |
0,04 |
0,12 |
0,20 |
|
|
Repayment
Ability: |
25,89 |
2.488,20 |
63,46 |
15,83 |
4,53 |
|
|
Warranty:
|
1,10 |
1,71 |
1,74 |
1,92 |
1,96 |
|
|
Generated
resources / Total creditors: |
-0,20 |
0,04 |
0,07 |
0,04 |
0,16 |
|
|
Efficiency |
2013 |
2012 |
2011 |
2010 |
2009 |
|
|
Productivity:
|
-0,54 |
1,45 |
2,06 |
1,47 |
2,47 |
|
|
Turnover
of Collection Rights : |
4,47 |
3,90 |
3,62 |
4,67 |
3,62 |
|
|
Turnover
of Payment Entitlements: |
3,48 |
2,07 |
2,69 |
3,13 |
4,66 |
|
|
Stock
rotation: |
4,53 |
4,31 |
5,19 |
4,72 |
12,72 |
|
|
Assets
turnover: |
1,45 |
1,47 |
1,57 |
1,57 |
1,89 |
|
|
Borrowing
Cost: |
3,16 |
1,90 |
1,87 |
1,51 |
1,23 |
|
Sector-based
Comparison under the rules of the New General Accounting Plan.
|
|
Variación - |
|
|
|
Empresa |
Sector |
|
|
Variación - |
|
|
|
Empresa |
Sector |
|
|
Variación - |
|
|
|
Empresa |
Sector |
|
Alimarket |
20/03/2015 |
|
Nuevo
enfrentamiento de Pescanova y el G7 con las propuestas de convenios de fondo |
|
|
Companies
related |
|
|
BAJAMAR SEPTIMA SA |
|
|
FRINOVA SA |
|
|
PESCANOVA ALIMENTACION SA |
|
|
PESCAFRESCA SA |
|
|
NOVAPESCA TRADING SL |
|
|
FRIVIPESCA CHAPELA SA |
|
|
FRIGODIS SA |
|
|
INSUIÑA SL |
|
|
PESCAFINA BACALAO SA |
|
|
|
|
|
La
Voz de Galicia |
07/03/2015 |
|
Pescanova
plantea a los acreedores de sus 10 filiales quitas de ms del 90 % |
|
|
Companies
related |
|
|
BAJAMAR SEPTIMA SA |
|
|
PESCANOVA ALIMENTACION SA |
|
|
PESCAFRESCA SA |
|
|
NOVAPESCA TRADING SL |
|
|
FRIVIPESCA CHAPELA SA |
|
|
INSUIÑA SL |
|
|
PESCAFINA BACALAO SA |
|
No Public Tenders
assigned to the name of the company.
|
Entity |
FOGASA |
|
Subsidy Concept |
SUBVENCION A LA EXPLOTACION |
|
Amount Granted |
32.492,84 |
Company created
several years ago, dedicated to the production and marketing of frozen fish. It
is recommended to monitor its evolution, due to their current situation of
Declaration of Insolvency.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs. 63.20 |
|
|
1 |
Rs. 97.00 |
|
Euro |
1 |
Rs. 69.33 |
INFORMATION DETAILS
|
Analysis Done by
: |
RSM |
|
|
|
|
Report Prepared
by : |
DPT |
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest
capability for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General unfavourable
factors will not cause fatal effect. Satisfactory capability for payment of
interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with full
security |
|
<10 |
C |
Absolute credit
risk exists. Caution needed to be exercised |
Credit not recommended |
|
-- |
NB |
New Business |
-- |
This score serves as a reference to assess SC’s
credit risk and to set the amount of credit to be extended. It is calculated
from a composite of weighted scores obtained from each of the major sections of
this report. The assessed factors and their relative weights (as indicated
through %) are as follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend (10%) Operational size
(10%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.