MIRA INFORM REPORT

 

 

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

 


EXECUTIVE SUMMARY

 

 

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

 

wordml://359

 

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.

 

 

 

Identification

 

 

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

 

 

Branch Offices

 

 

Address

 

Postal Code

 

City

 

Province

 

Fusters, S/N

 

46110

 

GODELLA

 

VALENCIA

 

 

Activity

 

 

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

 

 

Chronological Summary

 

 

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)

 

 

Breakdown of Owners' Equity

 

 

Registered Capital:

 

0

 

Paid up capital:

 

0

 

 

Active Social Bodies

 

 

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

 

 

Historical Social Bodies

 

 

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

 

 

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

 

 

1

 

---

 

---

 

---

 

Request/Declaration

 

 

0

 

---

 

date

 

 

Proceedings

 

 

---

 

---

 

 

---

 

Resolution

 

 

---

 

---

 

 

---

 

Defaults on debt with Financial Institutions and Large Companies

 

Bank and Commercial Delinquency wordml://2324

 

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 .

 

 

Scoring Axesor

 

> 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.

 

 

Probability of default

 

> Estimated Probability of Default for the next 12 months:  100 %

> Latest Scoring Changes:

 

 

Sector in which comparison is carried out:

102 Processing and preserving of fish, crustaceans and molluscs

 

Relative Position:

wordml://2977 Credit quality is inferior 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 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.

 

 

LEGAL CLAIMS

 

Summary of Judicial Claims

 

 

 

 

 

 

 

 

 

 

 

 wordml://3079  PROCEDURES OF CONTEST, BANKRUPTCY AND BANKRUPTCY PROTECTION

 

 

 

 

 wordml://3090  Legal Proceedings (Bankruptcy Law 22/2003)

 

1 Incidence for a total cost of 0,00 E

 

 

 

 wordml://3103  Quiebras y Suspensiones de Pagos (anterior legislación concursal)

 

 No se han publicado  wordml://3108

 

 wordml://3113  INCIDENCES WITH THE PUBLIC ADMINISTRATIONS

 

 

 

 

 wordml://3124  Incidences with the Tax Agency

 

 No se han publicado  wordml://3129

 

 

 

 wordml://3137  Incidences with the Social Security

 

 No se han publicado  wordml://3142

 

 

 

 wordml://3150  Incidences with the Autonomous Administration

 

 No se han publicado  wordml://3155

 

 

 

 wordml://3163  Incidences with the Local Administration

 

1 Incidence for a total cost of 0,00 E

 

 wordml://3173  PROCEDURES BEFORE COURTS OF CIVIL MATTERS

 

 

 

 

 wordml://3184  Procedures by the Civil Procedural Law 1/2000

 

 No se han publicado  wordml://3189

 

 

 

 wordml://3197  Proceedings by the old Civil Procedural Law 1.881

 

 No se han publicado  wordml://3202

 

 wordml://3207  PROCEEDINGS BEFORE THE INDUSTRIAL TRIBUNAL

 

 

 

 

 wordml://3218  Proceedings before the Industrial Tribunal

 

 No se han publicado  wordml://3223

 

  

 

Incidences Detailed

 

 

 

Incidences with the Local Administration

 

 

 

 wordml://3253 PROCESSED BY THE LOCAL GOVERNMENT DE GODELLA (VALENCIA) - Date 03/03/2015

 

 

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)

 

 

 

 wordml://3312 BEFORE THE MERCANTILE COURT Nº 1 DE PONTEVEDRA - Date 20/03/2015

 

 

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

 

 

Link List

 

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

 

 

 

Turnover

 

 

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 Accounts and Balance Sheets

 

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&apos;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&apos; 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.

 

 

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 

 

-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

 

 

 

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:  

 

0,02 %

 

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

 

 

 

COMPARATIVE SECTORIAL BALANCE

 

Sector-based Comparison under the rules of the New General Accounting Plan.

 

 

 

 

Variación -

 

 

 

Empresa

 

Sector

 

 

 

 

 

Variación -

 

 

 

Empresa

 

Sector

 

 

 

 

 

Variación -

 

 

 

Empresa

 

Sector

 

News

 

 

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

 

 

Public Tenders and Works Won

 

No Public Tenders assigned to the name of the company.

 

 

Detail of Subsidies appearing in Balances Memories

 

 

Entity

 

FOGASA

 

Subsidy Concept

 

SUBVENCION A LA EXPLOTACION

 

Amount Granted

 

32.492,84

 

 

Research 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.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 63.20

UK Pound

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%)

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.