|
|
|
|
Report No. : |
497858 |
|
Report Date : |
14.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
BORAL QUIMICA SA |
|
|
|
|
Registered Office : |
Calle Nicaragua
79 - Barcelona - 08029 – Barcelona |
|
|
|
|
Country : |
Spain |
|
|
|
|
Financials (as on) : |
2016 |
|
|
|
|
Date of Incorporation : |
29.09.1986 |
|
|
|
|
Legal Form : |
Public Company |
|
|
|
|
Line of Business : |
Import and export
of chemicals, pharmaceuticals, generic medicines (active ingredients and finished
products), medicinal products, plant extracts, nutraceuticals and food
supplements. It also provides services for licensing and registration of
formulations. Its commercial scope is national and international. It exports
to Portugal, North Africa, South and Central America, being the main among
them Brazil. It imports from Korea, Mexico and Italy. |
|
|
|
|
No. of Employees : |
5 [2017] |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
A |
|
Credit Rating |
Explanation |
Rating Comments |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List
|
Country Name |
Previous Rating (30.09.2017) |
Current Rating (31.12.2017) |
|
Spain |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
D |
SPAIN - ECONOMIC OVERVIEW
After experiencing a prolonged recession in the wake of the global
financial crisis that began in 2008, in 2016 Spain marked the third full year
of positive economic growth in nine years, largely due to increased private
consumption. At the onset of the financial crisis, Spain's GDP contracted by
3.7% in 2009, ending a 16-year growth trend, and continued contracting through
most of 2013. In that year, the government successfully shored up struggling
banks - exposed to the collapse of Spain's depressed real estate and
construction sectors - and in January 2014 completed an EU-funded restructuring
and recapitalization program for its financial sector.
Until 2014, credit contraction in the private sector, fiscal austerity,
and high unemployment weighed on domestic consumption and investment. The
unemployment rate rose from a low of about 8% in 2007 to more than 26% in 2013,
but labor reforms prompted a modest reduction to 19.7% in 2016. High
unemployment has strained 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, but Spain gradually reduced the deficit to about 5% of
GDP in 2015, and 4.1% of GDP in 2016. Public debt has increased substantially –
from 60.1% of GDP in 2010 to nearly 99.5% in 2016.
Exports were resilient throughout the economic downturn and helped to
bring Spain's current account into surplus in 2013 for the first time since 1986,
where it remained through 2016. Rising labor productivity and an internal
devaluation resulting from moderating labor costs and lower inflation have
helped to improve foreign investor interest in the economy and positive FDI
flows have been restored.
Political gridlock after the national elections in December 2015 and
June 2016 and ensuing government formation process constrained the caretaker
government’s ability to implement needed labor, pension, health care, tax, and
education reforms— in 2016. The European Commission criticized Spain’s 2016
budget for easing austerity measures and for its alleged overly optimistic
growth and deficit projections. Spain’s borrowing costs are dramatically lower
since their peak in mid-2012, and despite the recent uptick in economic
activity, inflation has dropped sharply, from 1.5% in 2013 to a negative 0.3%
in 2016.
|
Source
: CIA |
EXECUTIVE
SUMMARY
|
|
Name: |
BORAL QUIMICA SA |
|
NIF / Fiscal
code: |
A58244302 |
|
Status: |
ACTIVE |
|
Incorporation Date: |
29/09/1986 |
|
Register Data |
Register Section
8 Sheet 106773 |
|
Last Publication in BORME: |
25/05/2016
[Appointments] |
|
Last Published
Account Deposit: |
2016 |
|
Share Capital: |
60.220,20 |
|
|
|
|
Localization: |
CALLE NICARAGUA 79
- BARCELONA - 08029 - BARCELONA |
|
Telephone - Fax -
Email - Website: |
Telephone. 934
303 400 Email. vmontes@boralquimica.com Website. www.boralquimica.com |
|
Number of
Branches |
1 |
|
|
|
|
Activity: |
|
|
NACE: |
4675 - Wholesale of
chemical products |
|
Registered
Trademarks: |
|
|
Audited /
Opinion: |
Si / |
|
Tenders and
Awards: |
|
|
Subsidies: |
0 for a total
cost of 0 |
|
Main products /
services: |
Distribution of
chemicals, pharmaceuticals. |
|
Quality
Certificate: |
No |
|
|
|
|
Defaults, Legal Claims and Insolvency
Proceedings : |
|
|
|
|
|
|
|
Number |
Amount (€) |
Most Recent Entry |
|
Insolvency
Proceedings, Bankruptcy and Suspension of Payments |
|
Unpublished |
--- |
--- |
|
Defaults on debt with
Financial Institutions and Large Companies |
|
None |
--- |
--- |
|
Judicial Claims
(Notices, Executive Proceedings, Attachments, Auctions, Bad Debt) |
|
None |
0 |
--- |
|
Proceedings heard
by the Civil Court |
|
Unpublished |
0 |
--- |
|
Proceedings heard
by the Labour Court |
|
Unpublished |
0 |
--- |
Partners
|
|
ACCIONES PROPIAS
DE BORAL QUIMICA, S.A. |
70 % |
|
|
Shares: |
0 |
|
|
Other Links: |
0 |
|
|
No. of Active
Corporate Bodies: |
JOINT MANAGER 2 |
|
|
Ratios |
2016 |
2015 |
Change |
|
|
Guarantees: |
|
|
Properties
Registered: |
Company NO,
Administrator NO |
|
Financing /
Guarantee Sources : |
Sources YES,
Guarantees NO |
|
|
|
|
INVESTIGATION SUMMARY |
|
|
It is a company
incorporated in September 1986 engaged in the distribution and wholesale of
chemicals, pharmaceuticals. It has 5 employees. |
|
|
Interviewed
Person: |
|
Identification
|
|
|
Social Denomination: |
BORAL QUIMICA SA |
|
NIF / Fiscal code: |
A58244302 |
|
Corporate Status: |
ACTIVE |
|
Start of activity: |
1986 |
|
Registered Office: |
CALLE NICARAGUA
79 |
|
Locality: |
BARCELONA |
|
Province: |
BARCELONA |
|
Postal Code: |
08029 |
|
Telephone: |
934 303 400 |
|
Fax: |
934 308 600 |
|
Website: |
www.boralquimica.com |
|
Email: |
vmontes@boralquimica.com |
|
Interviewed Person: |
Mercedes Muńoz |
Branch
Offices
|
|
Address |
Postal Code |
City |
Province |
|
CALLE JUAN RAMON JIMENEZ
8 1ş PLANTA |
28036 |
MADRID |
MADRID |
Activity
|
|
|
NACE: |
4675 |
|
Additional Information: |
Import and export
of chemicals, pharmaceuticals, generic medicines (active ingredients and finished
products), medicinal products, plant extracts, nutraceuticals and food
supplements. It also provides services for licensing and registration of
formulations. Its commercial scope is national and international. It exports
to Portugal, North Africa, South and Central America, being the main among
them Brazil. It imports from Korea, Mexico and Italy. |
|
Additional Address: |
Calle Nicaragua,
79, Bajos, Barcelona, registered office, offices and warehouses. |
|
Franchise: |
No |
|
Import / export: |
DOES NOT IMPORT /
DOES NOT EXPORT |
|
Future Perspective: |
Consolidation |
|
Industry situation: |
Maturity |
Main
products / services
|
|
Product |
% Over Sales |
|
Distribution of
chemicals, pharmaceuticals. |
|
Number
of Employees
|
|
Year |
No. of employees |
Established |
Incidentals |
|
|
2017 |
5 |
|
|
|
The data of
employees is from the latest available financial statements in axesor. Failing
that, are estimates data calculated by statistical methods
Chronological
Summary
|
|||
|
|
Year |
Act |
|
|
|
1990 |
Accounts deposit
(year 1989) Appointments/ Re-elections (1) Change of Social address (1)
Statutory Modifications (2) |
|
|
|
1991 |
Accounts deposit
(year 1990) |
|
|
|
1992 |
Accounts deposit
(year 1991) Appointments/ Re-elections (2) |
|
|
|
1994 |
Accounts deposit
(year 1992, 1993) Adaptation to Law (1) |
|
|
|
1995 |
Appointments/
Re-elections (1) Cessations/ Resignations/ Reversals (1) Other Concepts/ Events
(1) |
|
|
|
1996 |
Accounts deposit
(year 1995) Appointments/ Re-elections (2) Change of Social address (1) |
|
|
|
1998 |
Accounts deposit
(year 1996, 1997) |
|
|
|
1999 |
Accounts deposit
(year 1998) |
|
|
|
2000 |
Appointments/
Re-elections (1) Cessations/ Resignations/ Reversals (1) |
|
|
|
2001 |
Accounts deposit
(year 1999) |
|
|
|
2003 |
Appointments/
Re-elections (2) |
|
|
|
2004 |
Accounts deposit (year
2000, 2001, 2002) Appointments/ Re-elections (2) |
|
|
|
2005 |
Accounts deposit
(year 2003, 2004) Appointments/ Re-elections (1) Cessations/ Resignations/
Reversals (1) |
|
|
|
2006 |
Appointments/
Re-elections (1) |
|
|
|
2007 |
Appointments/
Re-elections (2) |
|
|
|
2008 |
Accounts deposit
(year 2005, 2006, 2007) |
|
|
|
2009 |
Accounts deposit
(year 2008) Appointments/ Re-elections (1) Capital Reduction (1) Cessations/ Resignations/
Reversals (1) Statutory Modifications (1) |
|
|
|
2010 |
Accounts deposit
(year 2009) Appointments/ Re-elections (2) Capital Reduction (2) Increase of
Capital (2) |
|
|
|
2011 |
Accounts deposit
(year 2010) |
|
|
|
2012 |
Accounts deposit
(year 2011) Appointments/ Re-elections (1) |
|
|
|
2013 |
Accounts deposit
(year 2012) Appointments/ Re-elections (1) Statutory Modifications (1) |
|
|
|
2014 |
Accounts deposit
(year 2013) |
|
|
|
2015 |
Accounts deposit
(year 2014) Appointments/ Re-elections (2) Cessations/ Resignations/
Reversals (1) |
|
|
|
2016 |
Accounts deposit
(year 2015) Appointments/ Re-elections (1) |
|
|
|
2017 |
Accounts deposit
(year 2016) |
|
Breakdown
of Owners' Equity
|
|
|
Registered Capital: |
60.220,20 |
|
Paid up capital: |
60.220,20 |
Updated
Evolution of the Subscribed and Paid-in Capital
|
|||||
|
|
|||||
|
|
|
|
|
|
|
|
Publishing Date |
Registration Type |
Capital
Subscribed |
Paid up capital |
Underwritten
result |
Disbursed Result |
|
27/04/2010 |
Capital Reduction |
-126.210 |
-126.210 |
54.090 |
54.090 |
|
27/04/2010 |
Increase of
Capital |
6.130 |
6.130 |
60.220 |
60.220 |
Founding
Partners
|
|
|
|
|
|
Partner Name |
NIF |
% Shareholding
stake |
|
JULIO GARCÍA
ALONSO |
|
50 |
|
JULIOMARTÍN
ÁLVAREZ BERNARDO |
|
50 |
Active
Social Bodies
|
|
|
|
|
|
Post published |
Social Body's Name |
Appointment Date |
Other Positions in this Company |
|
JOINT MANAGER |
GARCIA ALONSO
JULIO |
26/05/2015 |
12 |
|
|
ALVAREZ BERNARDO
JULIO MARTIN |
26/05/2015 |
6 |
|
COMBINED PROXY |
GARCIA CAVERO
JULIO JOSE |
13/05/2016 |
1 |
|
|
ALVAREZ PALOMO
BORJA MODESTO |
13/05/2016 |
1 |
|
|
ALVAREZ PALOMO
JULIO |
13/05/2016 |
1 |
|
ACCOUNTS' AUDITOR
/ HOLDER |
GABINETE AUDIWORK
SL |
27/10/2015 |
6 |
Historical
Social Bodies
|
|
Social Body's Name |
Post published |
End Date |
Other Positions in this Company |
|
ALVAREZ BERNARDO
JULIO MARTIN |
CHIEF EXECUTIVE
OFFICER |
28/02/2000 |
6 |
|
|
MEMBER OF THE
BOARD |
09/03/2005 |
|
|
|
CHIEF EXECUTIVE
OFFICER |
09/03/2005 |
|
|
|
PRESIDENT |
09/03/2005 |
|
|
|
JOINT MANAGER |
26/05/2015 |
|
|
ANDRE BRACHER |
MEMBER OF THE
BOARD |
28/02/2000 |
4 |
|
|
MEMBER OF THE
BOARD |
08/02/1995 |
|
|
|
MEMBER OF THE
BOARD |
09/03/2005 |
|
|
|
MEMBER OF THE
BOARD |
24/11/2009 |
|
|
BRACHER ANDRE |
MEMBER OF THE
BOARD |
24/11/2009 |
1 |
|
GABINETE AUDIWORK
SL |
ACCOUNTS' AUDITOR
/ HOLDER |
29/10/2010 |
6 |
|
|
ACCOUNTS' AUDITOR
/ HOLDER |
18/07/2012 |
|
|
|
ACCOUNTS' AUDITOR
/ HOLDER |
05/04/2013 |
|
|
|
ACCOUNTS' AUDITOR
/ HOLDER |
27/12/2007 |
|
|
|
ACCOUNTS' AUDITOR
/ HOLDER |
27/10/2015 |
|
|
GARCIA ALONSO
JULIO |
JOINT MANAGER |
26/05/2015 |
12 |
|
|
MEMBER OF THE
BOARD |
09/03/2005 |
|
|
|
MEMBER OF THE
BOARD |
24/11/2009 |
|
|
|
MEMBER OF THE
BOARD |
08/02/1995 |
|
|
|
MEMBER OF THE
BOARD |
28/02/2000 |
|
|
|
CHIEF EXECUTIVE
OFFICER |
28/02/2000 |
|
|
|
SECRETARY |
28/02/2000 |
|
|
|
COMBINED CHIEF
EXECUTIVE OFFICER |
24/11/2009 |
|
|
|
SECRETARY |
24/11/2009 |
|
|
|
SECRETARY |
09/03/2005 |
|
|
|
CHIEF EXECUTIVE
OFFICER |
09/03/2005 |
|
|
GARCIA TAMARGO
CELSO |
ACCOUNTS' AUDITOR
/ HOLDER |
04/11/1996 |
1 |
|
MARTIN ALVAREZ
BERNARDO JULIO |
MEMBER OF THE
BOARD |
08/02/1995 |
6 |
|
|
MEMBER OF THE
BOARD |
28/02/2000 |
|
|
|
MEMBER OF THE
BOARD |
24/11/2009 |
|
|
|
COMBINED CHIEF
EXECUTIVE OFFICER |
24/11/2009 |
|
|
|
PRESIDENT |
28/02/2000 |
|
|
|
PRESIDENT |
24/11/2009 |
|
|
MOROTE ROSSO JUAN |
DEPUTY ACCOUNTS'
AUDITOR |
04/11/1996 |
8 |
|
|
ACCOUNTS' AUDITOR
/ HOLDER |
09/12/2003 |
|
|
|
ACCOUNTS' AUDITOR
/ HOLDER |
09/12/2003 |
|
|
|
ACCOUNTS' AUDITOR
/ HOLDER |
03/03/2004 |
|
|
|
ACCOUNTS' AUDITOR
/ HOLDER |
03/03/2004 |
|
|
|
ACCOUNTS' AUDITOR
/ HOLDER |
30/11/2006 |
|
|
|
ACCOUNTS' AUDITOR
/ HOLDER |
27/12/2007 |
|
|
|
ACCOUNTS' AUDITOR
/ HOLDER |
18/01/2010 |
|
|
RION MANCEBO
ANTONIO |
DEPUTY ACCOUNTS'
AUDITOR |
09/12/2003 |
1 |
Executive
board
|
|
Post |
NIF |
Name |
|
ADMINISTRATOR |
|
JULIO GARCIA
ALONSO |
|
ADMINISTRATOR |
|
JULIO MARTIN
ALVAREZ BERNARDO |
|
COMMERCIAL
MANAGER |
|
VICTORIA MONTES
AMURIZA |
|
FINANCIAL
DIRECTOR |
|
MERCEDES MUNOZ
GOMEZ |
Defaults,
Legal Claims and Insolvency Proceedings
|
Section enabling assessment
of the degree of compliance of the company queried with its payment
obligations. It provides information on the existence and nature of all stages
of Insolvency and Legal Proceedings published with reference to the Company in
the country's various Official Bulletins and national newspapers, as well
Defaults Registered in the main national credit bureaus (ASNEF Industrial and
RAI ).
> Summary
Chronological
summary
|
|
|
Number of Publications |
Amount (€) |
Start date |
End date |
|
Insolvency
Proceedings, Bankruptcy and Suspension of Payments |
|
Unpublished |
--- |
--- |
--- |
|
Request/Declaration |
|
0 |
--- |
date |
|
|
Proceedings |
|
--- |
--- |
|
--- |
|
Resolution |
|
--- |
--- |
|
--- |
|
Defaults on debt
with Financial Institutions and Large Companies |
Bank and
Commercial Delinquency |
None |
0 |
|
|
|
Status: Friendly |
|
--- |
|
|
|
|
Status:
Pre-Litigation |
|
--- |
|
|
|
|
Status:
Litigation |
|
--- |
|
|
|
|
Status:
Non-performing |
|
--- |
|
|
|
|
Status:
insolvency proceedings, bankruptcy and suspension of payments |
|
--- |
|
|
|
|
Other status |
|
--- |
|
|
|
|
Legal and Administrative
Proceedings |
|
Unpublished |
--- |
|
|
|
Notices of
defaults and enforcement |
|
--- |
--- |
|
--- |
|
Seizures |
|
--- |
--- |
|
--- |
|
Auctions |
|
--- |
--- |
|
--- |
|
Declarations of
insolvency and bad debt |
|
--- |
--- |
|
--- |
|
Proceedings heard
by the Civil Court |
|
Unpublished |
--- |
|
|
|
Proceedings heard
by the Labour Court |
|
Unpublished |
--- |
|
|
> Details
Probability of default
|
> Estimated Probability
of Default for the next 12 months: 0.573 %
|
Sector in which
comparison is carried out: 467 Other
specialised wholesale |
|
|
Relative
Position:
|
The company's
comparative analysis with the rest of the companies that comprise the sector,
shows the company holds a better position with regard to the probability of
non-compliance.
The 99.00% of the
companies of the sector BORAL QUIMICA SA belongs to show a higher probability
of non-compliance.
The probability of
the company's non-compliance with its payment obligations within deadlines
estimated by our qualifications models is 0,573%.
In the event they
fail to comply with the payment, the seriousness of the loss will depend on
factors such as the promptness of the commencement of the charging management,
the existence of executive documents which match the credit or the existence of
guarantees and free debt assets under the name of the debtor. Therefore, the
probability of non-compliance should not be solely interpreted as the total
loss of the owed amount.
LEGAL
CLAIMS
|
|
Summary of
Judicial Claims |
|
|
|
|
|
|
|
Not
published |
|
|
|
Not
published |
|
|
|
|
|
|
|
Not
published |
|
|
|
Not
published |
|
|
|
Not
published |
|
|
|
Not
published |
|
|
|
|
|
|
|
Not
published |
|
|
|
Not
published |
|
|
|
|
|
|
|
Not
published |
References
|
|
|
|
|
|
|
Clients |
|
|
|
Name |
NIF |
Telephone |
|
|
|
LABORATORIOS
NORMON |
|
|
|
|
|
GRUPO REIG JOFRE |
|
|
|
|
Average Payment Collection Term: |
60 days |
|
|
Suppliers |
|
|
|
Name |
NIF |
Telephone |
|
|
|
UQUIFA SA |
|
|
|
|
|
LABORATORIOS
ESTEVEZ SA |
|
|
|
|
Payment average term: |
60 días. |
Link
List
|
|
|
|
|
|
SHAREHOLDERS: |
1 Entities |
> Shareholders
|
Relationship |
Entity |
Province |
Shareholding
stake |
|
SHAREHOLDERS |
ACCIONES PROPIAS
DE BORAL QUIMICA, S.A. |
|
70 |
Turnover
|
|
|
Total Sales 2016 |
18.699.955,59 |
The sales data is
from the latest available financial statements in axesor. Failing that, are
estimates data calculated by statistical methods.
Estimated
Balance
|
|
According to the
company''s Financial Director, the sales forecast for 2017 is approximately
14,000,000 Euros, lower than the previous year. |
Financial
Accounts and Balance Sheets
|
Financial Years Presented
|
Ejercicio |
Tipo de Cuentas Anuales |
Fecha Presentacion |
|
2016 |
Normales |
September
2017 |
|
2015 |
Normales |
September
2016 |
|
2014 |
Normales |
September
2015 |
|
2013 |
Normales |
October
2014 |
|
2012 |
Normales |
September
2013 |
|
2011 |
Normales |
August 2012 |
|
2010 |
Normales |
September
2011 |
|
2009 |
Normales |
November
2010 |
|
2008 |
Normales |
September
2009 |
|
2007 |
Normales |
October
2008 |
|
2006 |
Normales |
December
2007 |
|
2005 |
Normales |
December 2007 |
|
2004 |
Normales |
September
2005 |
|
2003 |
Normales |
November
2004 |
|
2002 |
Normales |
March 2004 |
|
2001 |
Normales |
December
2003 |
|
2000 |
Normales |
December
2003 |
|
1999 |
Normales |
November
2000 |
|
1998 |
Normales |
November
1999 |
|
1997 |
Normales |
September
1998 |
|
1996 |
Normales |
December
1997 |
|
1995 |
Normales |
November
1996 |
|
1995 |
Normales |
January
1997 |
|
1993 |
Normales |
September
1994 |
|
1992 |
Normales |
April 1994 |
|
1991 |
Normales |
July 1992 |
|
1990 |
Normales |
October
1991 |
|
1989 |
Normales |
September
1990 |
The data in the report regarding the last
Company Accounts submitted by the company is taken from the TRADE REGISTER serving
the region in which the company's address is located 31/12/2016
> Normal
format Balance in accordance with the New Accounting Plan 2007
Information corresponding to the fiscal year
2016 2015 2014 2013 2012 is taken from information submitted
to the TRADE REGISTER. Data corresponding to fiscal years before
2016 2015 2014 2013 2012 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, such criteria using
its own methodology. To view details on the methodology.
|
|
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
|
|
Assets |
2016 |
2015 |
2014 |
2013 |
2012 |
|
|
A) NON-CURRENT
ASSETS: 11000 |
25.106,00 |
23.585,00 |
29.408,00 |
23.408,00 |
22.175,00 |
|
|
I. Intangible fixed assets : 11100 |
2.517,00 |
569,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Development: 11110 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Concessions: 11120 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Patents, licencing, trade marks and similar:
11130 |
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 |
2.517,00 |
569,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Investigation: 11160 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
7. Intellectual property: 11180 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
8. Greenhouse gas emission allowance: 11190 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
9. Other intangible fixed assets. : 11170 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Tangible fixed assets : 11200 |
16.766,00 |
18.016,00 |
21.076,00 |
15.076,00 |
13.843,00 |
|
|
1. Land and buildings: 11210 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Technical installations and other tangible fixed
assets: 11220 |
16.766,00 |
18.016,00 |
0,00 |
0,00 |
13.843,00 |
|
|
3. Tangible asset in progress and advances:
11230 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Real estate investment: 11300 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Land: 11310 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Buildings: 11320 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Long-term investments in Group companies and associates :
11400 |
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 |
5.824,00 |
5.000,00 |
8.332,00 |
8.332,00 |
8.332,00 |
|
|
1. Equity instruments: 11510 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
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 |
5.824,00 |
5.000,00 |
0,00 |
0,00 |
8.332,00 |
|
|
6. Other investments: 11560 |
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 |
|
|
VI. Assets for deferred tax : 11600 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B) CURRENT
ASSETS: 12000 |
6.601.790,00 |
4.902.900,00 |
4.531.103,00 |
2.587.176,00 |
2.908.540,00 |
|
|
I. Non-current assets held for sale : 12100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Stocks: 12200 |
865.096,00 |
0,00 |
33.968,00 |
317.520,00 |
90.400,00 |
|
|
1. Commercial: 12210 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Primary material and other supplies:
12220 |
865.096,00 |
0,00 |
0,00 |
0,00 |
90.400,00 |
|
|
a) Long-term primary material
and other supplies: 12221 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Short-term primary
material and other supplies: 12222 |
865.096,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
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 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Trade debtors and others receivable accounts: 12300 |
5.338.953,00 |
4.144.029,00 |
3.800.039,00 |
1.596.614,00 |
2.175.134,00 |
|
|
1. Trade debtors / accounts receivable:
12310 |
5.308.375,00 |
4.119.874,00 |
3.778.099,00 |
1.481.757,00 |
2.094.396,00 |
|
|
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 |
5.308.375,00 |
4.119.874,00 |
3.778.099,00 |
1.481.757,00 |
2.094.396,00 |
|
|
2. Customers, Group companies and associates :
12320 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Other accounts receivable: 12330 |
0,00 |
1.187,00 |
21.941,00 |
114.857,00 |
0,00 |
|
|
4. Personnel: 12340 |
3.033,00 |
-4.577,00 |
0,00 |
0,00 |
273,00 |
|
|
5. Assets for deferred tax: 12350 |
0,00 |
0,00 |
0,00 |
0,00 |
16.025,00 |
|
|
6. Other debtors, including tax and social
security: 12360 |
27.545,00 |
27.545,00 |
0,00 |
0,00 |
64.441,00 |
|
|
7. Called up share capital: 12370 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Short-term investments in Group companies and associates:
12400 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Equity instruments: 12410 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Credits to businesses: 12420 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Debt securities: 12430 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Derivatives : 12440 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial assets : 12450 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Other investments: 12460 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Short-term financial investments : 12500 |
7.241,00 |
11.089,00 |
293.610,00 |
15.584,00 |
11.199,00 |
|
|
1. Equity instruments: 12510 |
7.241,00 |
11.089,00 |
0,00 |
0,00 |
20.282,00 |
|
|
2. Credits to businesses: 12520 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Debt securities: 12530 |
0,00 |
0,00 |
0,00 |
0,00 |
-9.083,00 |
|
|
4. Derivatives : 12540 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other financial assets : 12550 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Other investments: 12560 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
VI. Short-term accruals: 12600 |
3.297,00 |
3.957,00 |
4.250,00 |
3.757,00 |
4.285,00 |
|
|
VII. Cash and other equivalent liquid assets : 12700 |
387.202,00 |
743.824,00 |
399.236,00 |
653.702,00 |
627.522,00 |
|
|
1. Treasury: 12710 |
387.202,00 |
743.824,00 |
0,00 |
0,00 |
627.522,00 |
|
|
2. Other equivalent liquid assets: 12720 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
TOTAL ASSETS (A +
B) : 10000 |
6.626.896,00 |
4.926.485,00 |
4.560.511,00 |
2.610.584,00 |
2.930.715,00 |
|
|
|
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
|
|
Liabilities and Net Worth |
2016 |
2015 |
2014 |
2013 |
2012 |
|
|
A) NET WORTH:
20000 |
955.796,00 |
993.212,00 |
885.663,00 |
740.171,00 |
712.787,00 |
|
|
A-1) Shareholders' equity: 21000 |
955.796,00 |
993.212,00 |
885.663,00 |
740.171,00 |
712.787,00 |
|
|
I. Capital: 21100 |
60.220,00 |
60.220,00 |
60.220,00 |
60.220,00 |
60.220,00 |
|
|
1. Registered capital : 21110 |
60.220,00 |
60.220,00 |
60.220,00 |
60.220,00 |
60.220,00 |
|
|
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 |
535.770,00 |
645.442,00 |
677.272,00 |
652.566,00 |
598.650,00 |
|
|
1. Legal and statutory: 21310 |
12.044,00 |
12.044,00 |
0,00 |
0,00 |
12.044,00 |
|
|
2. Other reserves: 21320 |
523.726,00 |
633.398,00 |
0,00 |
0,00 |
586.606,00 |
|
|
3. Revaluation reserves: 21330 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Capitalisation Reserves: 21350 |
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 |
359.806,00 |
287.549,00 |
148.171,00 |
27.385,00 |
53.917,00 |
|
|
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 |
0,00 |
0,00 |
-5.911,00 |
0,00 |
0,00 |
|
|
I. Long-term provisions: 31100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Long-term employee benefits liability:
31110 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Environmental actions: 31120 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Restructuring provisions: 31130 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Other provisions: 31140 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II Long-term creditors: 31200 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
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 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
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 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Long-term debts with Group companies and associates: 31300 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Liabilities for deferred tax: 31400 |
0,00 |
0,00 |
-5.911,00 |
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 |
5.671.100,00 |
3.933.273,00 |
3.680.759,00 |
1.870.413,00 |
2.217.929,00 |
|
|
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 |
94.121,00 |
-106.997,00 |
-187.196,00 |
-32.403,00 |
0,00 |
|
|
1. Liabilities and other securities: 32310 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Amounts owed to credit institutions:
32320 |
94.508,00 |
-106.997,00 |
-187.196,00 |
-32.403,00 |
0,00 |
|
|
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 |
-387,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Short-term debts with Group companies and associates: 32400 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
V. Trade creditors and other accounts payable: 32500 |
5.576.979,00 |
4.040.270,00 |
3.867.955,00 |
1.902.816,00 |
2.217.929,00 |
|
|
1. Suppliers: 32510 |
5.391.355,00 |
3.889.277,00 |
3.719.537,00 |
1.780.542,00 |
1.938.994,00 |
|
|
a) Long-term debts :
32511 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Short-term debts :
32512 |
5.391.355,00 |
3.889.277,00 |
3.719.537,00 |
1.780.542,00 |
1.938.994,00 |
|
|
2. Suppliers, Group companies and associates:
32520 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Other creditors: 32530 |
35.680,00 |
29.797,00 |
0,00 |
0,00 |
196.232,00 |
|
|
4. Personnel (remuneration due): 32540 |
10.643,00 |
10.603,00 |
0,00 |
0,00 |
6.381,00 |
|
|
5. Liabilities for current tax: 32550 |
16.350,00 |
22.074,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Other accounts payable to Public
Administrations.: 32560 |
122.952,00 |
88.519,00 |
0,00 |
0,00 |
76.323,00 |
|
|
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 |
6.626.896,00 |
4.926.485,00 |
4.560.511,00 |
2.610.584,00 |
2.930.715,00 |
|
|
|
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
ORIGINAL |
|
|
Profit and Loss |
2016 |
2015 |
2014 |
2013 |
2012 |
|
|
1. Net turnover:
40100 |
18.699.956,00 |
17.184.225,00 |
14.503.706,00 |
8.210.987,00 |
9.806.406,00 |
|
|
a) Sales: 40110 |
18.699.956,00 |
17.184.225,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Rendering of services: 40120 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
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 |
-17.505.187,00 |
-16.023.477,00 |
-13.390.403,00 |
-7.330.566,00 |
-8.772.478,00 |
|
|
a) Stock consumption: 40410 |
-15.762.129,00 |
-14.185.122,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Consumption of raw materials and miscellaneous consumable ones:
40420 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Works carried out by other companies: 40430 |
-1.743.058,00 |
-1.838.355,00 |
0,00 |
0,00 |
0,00 |
|
|
d) Impairment of stock, primary material and other supplies:
40440 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other
operating income: 40500 |
117.305,00 |
97.775,00 |
66.482,00 |
97.693,00 |
180.177,00 |
|
|
a) Auxiliary income and other from current management: 40510 |
117.305,00 |
97.775,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Operation subsidies included in the Period's result:
40520 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Personnel costs:
40600 |
-411.552,00 |
-456.889,00 |
-530.075,00 |
-477.612,00 |
-594.911,00 |
|
|
a) Wages, salaries et al.: 40610 |
-389.626,00 |
-435.227,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Social security costs: 40620 |
-21.926,00 |
-21.662,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Provisions : 40630 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
7. Other
operating costs: 40700 |
-431.324,00 |
-411.812,00 |
-467.913,00 |
-455.053,00 |
-519.899,00 |
|
|
a) External services: 40710 |
-423.627,00 |
-404.707,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Taxes: 40720 |
-7.696,00 |
-7.105,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Losses, impairments and variation in provisions from trade
operations : 40730 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
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 |
-7.707,00 |
-6.179,00 |
-4.693,00 |
-2.842,00 |
-2.340,00 |
|
|
9. Allocation of
subsidies of non-financial fixed assets and other: 40900 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
10. Excess provisions
: 41000 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
11. Impairment
and result of transfers of fixed assets: 41100 |
0,00 |
0,00 |
0,00 |
0,00 |
1.059,00 |
|
|
a) Impairment and losses : 41110 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Results for transfers and other : 41120 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
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 |
694,00 |
335,00 |
0,00 |
-5.181,00 |
|
|
A.1) OPERATING INCOME
(1 + 2 + 3 + 4 + 5 + 6 + 7 + 8 + 9 + 10 + 11 + 12 + 13) : 49100 |
461.490,00 |
384.338,00 |
177.439,00 |
42.607,00 |
92.834,00 |
|
|
14. Financial
income : 41400 |
1.158,00 |
1.285,00 |
4.273,00 |
6.039,00 |
4.997,00 |
|
|
a) Of shares in equity instruments : 41410 |
13,00 |
217,00 |
0,00 |
0,00 |
0,00 |
|
|
a 1) In Group companies and associates:
41411 |
13,00 |
217,00 |
0,00 |
0,00 |
0,00 |
|
|
a 2) In third parties: 41412 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) From negotiable securities and other financial instruments :
41420 |
1.145,00 |
1.068,00 |
0,00 |
0,00 |
0,00 |
|
|
b 1) From Group companies and associates :
41421 |
1.145,00 |
1.068,00 |
0,00 |
0,00 |
0,00 |
|
|
b 2) From third parties : 41422 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Allocation of financial subsidies, donations and legacies :
41430 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
15. Financial
expenditure: 41500 |
-26.218,00 |
-20.576,00 |
-18.543,00 |
-12.942,00 |
-12.896,00 |
|
|
a) Amounts owed to Group companies and associates : 41510 |
-9.304,00 |
-4.729,00 |
0,00 |
0,00 |
0,00 |
|
|
b) For debts with third parties : 41520 |
-16.914,00 |
-15.847,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Stock renewal : 41530 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
16. Changes in
fair value of financial instruments : 41600 |
1.021,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a) Trading book and other : 41610 |
1.021,00 |
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 |
42.067,00 |
38.424,00 |
35.521,00 |
-3.579,00 |
1.170,00 |
|
|
18. Impairment
and result for transfers of financial instruments: 41800 |
10,00 |
-3.585,00 |
0,00 |
4.385,00 |
-9.083,00 |
|
|
a) Impairment and losses : 41810 |
0,00 |
-3.585,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Results for transfers and other : 41820 |
10,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
19. Other
financial income and expenditure: 42100 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a) Incorporation of financial expenditure to assets: 42110 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Financial income from arrangement with creditors: 42120 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Other income and expenditure: 42130 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.2) FINANCIAL
REVENUE (14+15+16+17+18+19) : 49200 |
18.038,00 |
15.548,00 |
21.251,00 |
-6.098,00 |
-15.812,00 |
|
|
A.3) NET RESULT BEFORE
TAXES (A.1+A.2) : 49300 |
479.528,00 |
399.886,00 |
198.690,00 |
36.510,00 |
77.021,00 |
|
|
20. Income taxes:
41900 |
-119.722,00 |
-112.337,00 |
-50.519,00 |
-9.125,00 |
-23.105,00 |
|
|
A.4) PROFIT AFTER
TAXES (A.3+20) : 49400 |
359.806,00 |
287.549,00 |
0,00 |
0,00 |
0,00 |
|
|
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 |
359.806,00 |
287.549,00 |
148.171,00 |
27.385,00 |
53.917,00 |
|
> Normal Balance
Sheet under the rules of the 1990 General Accounting Plan (repealed since 1st
January of 2008)
Information corresponding to the fiscal year
2016 2015 2014 2013 2012 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, such criteria using
its own methodology. To view details on the methodology
2016 2015 2014 2013 2012 is taken from information
submitted to the TRADE REGISTER.
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
ASSETS |
2016 |
2015 |
2014 |
2013 |
2012 |
|
|
A) SHAREHOLDERS
(PARTNERS) BY UNCALLED SUSCRIBED CAPITAL: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B) FIXED ASSETS:
|
25.106,00 |
23.585,00 |
29.408,00 |
23.408,00 |
22.175,00 |
|
|
I. Formation expenses: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Intangible fixed assets: |
2.517,00 |
569,00 |
0,00 |
0,00 |
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: |
2.517,00 |
569,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Assets under capital leases: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
7. Payments on account: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
8. Provisions: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
9. Accumulated depreciation: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Tangible fixed assets: |
16.766,00 |
18.016,00 |
21.076,00 |
15.076,00 |
13.843,00 |
|
|
1. Land and construction: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Technical installations and machinery: |
16.766,00 |
18.016,00 |
0,00 |
0,00 |
4.522,00 |
|
|
3. Other installations, tools and furniture:
|
0,00 |
0,00 |
0,00 |
0,00 |
2.719,00 |
|
|
4. Payments on account and tangible fixed assets
under construction: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Other tangible assets: |
0,00 |
0,00 |
0,00 |
0,00 |
6.603,00 |
|
|
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: |
5.824,00 |
5.000,00 |
8.332,00 |
8.332,00 |
8.332,00 |
|
|
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: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
6. Other receivables: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
7. Long term guarantees and deposits: |
5.824,00 |
5.000,00 |
8.332,00 |
8.332,00 |
8.332,00 |
|
|
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: |
6.601.790,00 |
4.902.900,00 |
4.531.103,00 |
2.587.176,00 |
2.908.540,00 |
|
|
I. Called-up share capital (not paid): |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
II. Stocks: |
865.096,00 |
0,00 |
33.968,00 |
317.520,00 |
90.400,00 |
|
|
1. Goods for resale: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Raw materials and other consumables: |
865.096,00 |
0,00 |
33.968,00 |
317.520,00 |
90.400,00 |
|
|
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: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
7. Provisions: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
III. Debtors: |
5.338.953,00 |
4.144.029,00 |
3.800.039,00 |
1.596.614,00 |
2.175.134,00 |
|
|
1. Trade debtors / accounts receivable: |
5.308.375,00 |
4.119.874,00 |
3.658.986,00 |
1.537.349,00 |
2.094.396,00 |
|
|
2. Accounts receivable, Group companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Accounts receivable, associated companies:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Other debtors: |
0,00 |
1.187,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Staff: |
3.033,00 |
-4.577,00 |
477,00 |
200,00 |
273,00 |
|
|
6. Public bodies: |
27.545,00 |
27.545,00 |
140.576,00 |
59.064,00 |
80.465,00 |
|
|
7. Provisions: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Short-term investments: |
7.241,00 |
11.089,00 |
293.610,00 |
15.584,00 |
11.199,00 |
|
|
1. Equity investments in group companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Receivables from group companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Equity investment in associated companies:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Credits to associated companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Short term securities portfolio: |
7.241,00 |
11.089,00 |
293.610,00 |
15.584,00 |
11.199,00 |
|
|
6. Other receivables: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
7. Shor term guarantees and deposits: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
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: |
387.202,00 |
743.824,00 |
399.236,00 |
653.702,00 |
627.522,00 |
|
|
VII. Prepayments and accrued income: |
3.297,00 |
3.957,00 |
4.250,00 |
3.757,00 |
4.285,00 |
|
|
GENERAL TOTAL (A
+ B + C + D): |
6.626.896,00 |
4.926.485,00 |
4.560.511,00 |
2.610.584,00 |
2.930.715,00 |
|
MERCANTILE REGISTRY.
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
LIABILITIES |
2016 |
2015 |
2014 |
2013 |
2012 |
|
|
A) EQUITY: |
955.796,00 |
993.212,00 |
885.663,00 |
740.171,00 |
712.787,00 |
|
|
I. Subscribed capital: |
60.220,00 |
60.220,00 |
60.220,00 |
60.220,00 |
60.220,00 |
|
|
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: |
535.770,00 |
645.442,00 |
677.272,00 |
652.566,00 |
598.650,00 |
|
|
1. Legal reserve: |
12.044,00 |
12.044,00 |
13.626,00 |
13.129,00 |
12.044,00 |
|
|
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: |
523.724,00 |
633.396,00 |
663.644,00 |
639.436,00 |
586.604,00 |
|
|
6. Differences due to capital adjustment to
euros: |
2,00 |
2,00 |
2,00 |
2,00 |
2,00 |
|
|
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: |
359.806,00 |
287.549,00 |
148.171,00 |
27.385,00 |
53.917,00 |
|
|
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: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Provisions for pension fund and other similar
obligations: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Provisions for taxes: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Other provisions: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Reversion fund: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
D) LONG TERM LIABILITIES:
|
0,00 |
0,00 |
-5.911,00 |
0,00 |
0,00 |
|
|
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 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Loans and other liabilities: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
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: |
0,00 |
0,00 |
-5.911,00 |
0,00 |
0,00 |
|
|
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:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Long term payables to public bodies: |
0,00 |
0,00 |
-5.911,00 |
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: |
5.671.100,00 |
3.933.273,00 |
3.680.759,00 |
1.870.413,00 |
2.217.929,00 |
|
|
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: |
94.508,00 |
-106.997,00 |
-187.196,00 |
-32.403,00 |
0,00 |
|
|
1. Loans and other liabilities: |
94.508,00 |
-106.997,00 |
-187.196,00 |
-32.403,00 |
0,00 |
|
|
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: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
1. Amounts owed to group companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Amounts owed to associated companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
IV. Trade creditors: |
5.427.034,00 |
3.919.074,00 |
3.867.955,00 |
1.902.816,00 |
2.135.226,00 |
|
|
1. Advanced payments from customers: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Amounts owed for purchases of goods or
services: |
5.427.034,00 |
3.919.074,00 |
3.719.537,00 |
1.780.542,00 |
2.135.226,00 |
|
|
3. Debts represented by notes payable: |
0,00 |
0,00 |
148.418,00 |
122.274,00 |
0,00 |
|
|
V. Other creditors: |
149.558,00 |
121.196,00 |
0,00 |
0,00 |
82.703,00 |
|
|
1. Public bodies: |
139.302,00 |
110.593,00 |
0,00 |
0,00 |
76.323,00 |
|
|
2. Bills of exchange payable: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Miscellaneous debts: |
-387,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
4. Wages and salaries payable: |
10.643,00 |
10.603,00 |
0,00 |
0,00 |
6.381,00 |
|
|
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): |
6.626.896,00 |
4.926.485,00 |
4.560.511,00 |
2.610.584,00 |
2.930.715,00 |
|
MERCANTILE REGISTRY.
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
DEBIT |
2016 |
2015 |
2014 |
2013 |
2012 |
|
|
A) CHARGES (A.1
to A.15): |
18.501.710,00 |
17.034.854,00 |
14.462.146,00 |
8.287.335,00 |
9.938.833,00 |
|
|
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: |
17.505.187,00 |
16.023.477,00 |
13.390.403,00 |
7.330.566,00 |
8.772.478,00 |
|
|
a) Stock consumption: |
15.762.129,00 |
14.185.122,00 |
13.390.403,00 |
7.330.566,00 |
8.772.478,00 |
|
|
b) Consumption of raw
materials and miscellaneous consumable ones: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Miscellaneous external
expenditure: |
1.743.058,00 |
1.838.355,00 |
0,00 |
0,00 |
0,00 |
|
|
A.3. Staff costs: |
411.552,00 |
456.889,00 |
530.075,00 |
477.612,00 |
594.911,00 |
|
|
a) Wages, salaries et al.:
|
389.626,00 |
435.227,00 |
475.329,00 |
428.284,00 |
533.468,00 |
|
|
b) Social security costs:
|
21.926,00 |
21.662,00 |
54.746,00 |
49.328,00 |
61.443,00 |
|
|
A.4. Depreciation expense: |
7.707,00 |
6.179,00 |
4.693,00 |
2.842,00 |
2.340,00 |
|
|
A.5. Variation of trade provisions and losses of
unrecovered receivables: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a) Stock provision
variation: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Variation in provision
and bad debt losses: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Variation of other trade
provisions: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.6. Other operating charges: |
431.324,00 |
411.812,00 |
467.913,00 |
455.053,00 |
519.899,00 |
|
|
a) External services: |
423.627,00 |
404.707,00 |
457.796,00 |
445.214,00 |
508.658,00 |
|
|
b) Taxes: |
7.696,00 |
7.105,00 |
10.117,00 |
9.839,00 |
11.241,00 |
|
|
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):
|
461.490,00 |
383.644,00 |
177.104,00 |
42.607,00 |
96.955,00 |
|
|
A.7. Financial and similar charges: |
26.218,00 |
20.576,00 |
18.543,00 |
12.942,00 |
12.896,00 |
|
|
a) Due to liabilities with
companies of the group: |
9.304,00 |
4.729,00 |
9.299,00 |
6.490,00 |
6.467,00 |
|
|
b) Due to liabilities with
associated companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Due to other debts.:
|
16.914,00 |
15.847,00 |
9.244,00 |
6.452,00 |
6.429,00 |
|
|
d) Losses from financial
investments: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
A.8. Changes in financial investment provisions:
|
0,00 |
3.585,00 |
0,00 |
-4.964,00 |
9.083,00 |
|
|
A.9. Exchange losses: |
0,00 |
0,00 |
0,00 |
3.579,00 |
0,00 |
|
|
A.II. NET FINANCIAL INCOME (B.5+B.6+B.7+B.8-A.7-A.8-A.9): |
18.038,00 |
15.548,00 |
21.251,00 |
0,00 |
0,00 |
|
|
A.III. PROFIT FROM ORDINARY ACTIVITIES (A.I+A.II-B.I-B.II): |
479.528,00 |
399.192,00 |
198.355,00 |
37.089,00 |
81.143,00 |
|
|
A.10. Changes in provisions for intangible,
tangible and securities portfolio: |
0,00 |
0,00 |
0,00 |
579,00 |
-1.059,00 |
|
|
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 |
5.181,00 |
|
|
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 |
694,00 |
335,00 |
0,00 |
0,00 |
|
|
A.V. PROFIT BEFORE TAXES (A.III+A.IV-B.III-B.IV): |
479.528,00 |
399.886,00 |
198.690,00 |
36.510,00 |
77.021,00 |
|
|
A.15. Corporation tax: |
119.722,00 |
112.337,00 |
50.519,00 |
9.125,00 |
23.105,00 |
|
|
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): |
359.806,00 |
287.549,00 |
148.171,00 |
27.385,00 |
53.917,00 |
|
MERCANTILE REGISTRY.
|
|
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
EQUIVALENCIA |
|
|
CREDIT |
2016 |
2015 |
2014 |
2013 |
2012 |
|
|
B) INCOME ( B.1
to B.13): |
18.861.516,00 |
17.322.403,00 |
14.610.317,00 |
8.314.719,00 |
9.992.749,00 |
|
|
B.1. Net total sales: |
18.699.956,00 |
17.184.225,00 |
14.503.706,00 |
8.210.987,00 |
9.806.406,00 |
|
|
a) Sales: |
18.699.956,00 |
17.184.225,00 |
14.503.706,00 |
8.210.987,00 |
9.806.406,00 |
|
|
b) Rendering of services:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
Returns and Rappel on sales:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.2. Stock increase of manufactured goods and
products in process: |
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: |
117.305,00 |
97.775,00 |
66.482,00 |
97.693,00 |
180.177,00 |
|
|
a) Auxiliary income and
other from current management: |
117.305,00 |
97.775,00 |
66.482,00 |
97.693,00 |
180.177,00 |
|
|
b) Grants: |
0,00 |
0,00 |
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): |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.5. Income from equity investment: |
13,00 |
217,00 |
0,00 |
0,00 |
0,00 |
|
|
a) In companies of the
group: |
13,00 |
217,00 |
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 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.6. Income from other marketable securities and
long-term receivables: |
198,00 |
185,00 |
740,00 |
1.046,00 |
865,00 |
|
|
a) From companies of the
group: |
198,00 |
185,00 |
740,00 |
1.046,00 |
865,00 |
|
|
b) From associated
companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) From companies out of the
group: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.7. Miscellaneous interests or similar income:
|
1.978,00 |
883,00 |
3.533,00 |
4.993,00 |
4.131,00 |
|
|
a) From companies of the group:
|
947,00 |
883,00 |
3.533,00 |
4.993,00 |
4.131,00 |
|
|
b) From associated
companies: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Miscellaneous interests:
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
d) Profit on financial
investment: |
1.031,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.8. Exchange positive differences: |
42.067,00 |
38.424,00 |
35.521,00 |
0,00 |
1.170,00 |
|
|
B.II. NEGATIVE FINANCIAL RESULTS (A.7+A.8+A.9-B.5-B.6-B.7-B.8): |
0,00 |
0,00 |
0,00 |
5.519,00 |
15.812,00 |
|
|
B.III. LOSSES ON ORDINARY ACTIVITIES ( B.I + B.II - A.I - A.II ):
|
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.9.Profit on disposal of both tangible and
intangible fixed assets and securities portfolio: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.10. Profit on transactions with own shares and
debentures: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.11. Capital grants transferred to profit and
loss: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.12. Extraordinary income: |
0,00 |
694,00 |
335,00 |
0,00 |
0,00 |
|
|
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 |
579,00 |
4.121,00 |
|
|
B.V. LOSSES BEFORE TAXES (B.III+B.IV-A.III-A.IV): |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
B.VI. RESULT OF THE PERIOD (LOSSES) (B.V+A.15+A.16): |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
MERCANTILE REGISTRY.
CASHFLOW
STATEMENT
|
Model: Normal
> Source of
information: Data contained in this section is taken from the information
declared in the Annual Accounts submitted to the Trade Register.
|
Net Rights
Granted |
2016 |
2015 |
2014 |
2013 |
2012 |
|
|
1. Fiscal year
result before taxes.: 61100 |
479.528,00 |
399.886,00 |
198.690,00 |
36.510,00 |
77.021,00 |
|
|
2. Results
adjustments.: 61200 |
-10.331,00 |
-9.369,00 |
18.963,00 |
9.745,00 |
9.069,00 |
|
|
a) Fixed Assets Amortization (+).: 61201 |
7.707,00 |
6.179,00 |
4.693,00 |
2.842,00 |
2.340,00 |
|
|
c) Variation in Provision (+/-). : 61203 |
-10,00 |
-909,00 |
0,00 |
0,00 |
0,00 |
|
|
g) Financial income (-).: 61207 |
-1.158,00 |
-1.285,00 |
-4.273,00 |
-6.039,00 |
-4.997,00 |
|
|
h) Financial Expenses (+). : 61208 |
26.218,00 |
25.071,00 |
18.543,00 |
12.942,00 |
12.896,00 |
|
|
i) Exchange differences (+/-). : 61209 |
-42.067,00 |
-38.424,00 |
0,00 |
0,00 |
-1.170,00 |
|
|
j) Reasonable Value Variation in Financial Instruments (+/-).:
61210 |
-1.021,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
3. Changes in
current capital equity.: 61300 |
-502.104,00 |
-199.363,00 |
-283.774,00 |
23.307,00 |
104.835,00 |
|
|
a) Stock (+/-).: 61301 |
-865.096,00 |
33.968,00 |
283.552,00 |
-227.120,00 |
63.355,00 |
|
|
d) Debtors and other accounts receivable (+/-). : 61302 |
-1.194.924,00 |
-411.510,00 |
-2.203.426,00 |
578.521,00 |
397.096,00 |
|
|
c) Other current assets (+/-). : 61303 |
5.529,00 |
292,00 |
-278.520,00 |
-3.856,00 |
-2.788,00 |
|
|
d) Creditors and other accounts payable (+/-). : 61304 |
1.562.426,00 |
171.975,00 |
1.914.620,00 |
-324.238,00 |
-351.873,00 |
|
|
e) Other current liabilities (+/-).: 61305 |
-10.039,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
f) Other non-current assets and liabilities (+/-).: 61306 |
0,00 |
5.911,00 |
0,00 |
0,00 |
-954,00 |
|
|
4. Cash Flows
from Other Operating Activities: 61400 |
-8.711,00 |
-23.785,00 |
-14.270,00 |
-6.903,00 |
-7.900,00 |
|
|
a) Interest payments (-). : 61401 |
-26.218,00 |
-25.071,00 |
-18.543,00 |
-12.942,00 |
-12.896,00 |
|
|
c) Interest collection (+). : 61403 |
1.158,00 |
1.285,00 |
4.273,00 |
6.039,00 |
4.997,00 |
|
|
d) Income tax payment collection (payments) (+/-).: 61404 |
16.350,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
5. Cash Flows from
Operating Activities (1 + 2 + 3 + 4) : 61500 |
-41.618,00 |
167.369,00 |
-80.390,00 |
62.658,00 |
183.026,00 |
|
|
6. Payments for
investment (-).: 62100 |
-9.228,00 |
-356,00 |
-6.000,00 |
-1.233,00 |
-7.110,00 |
|
|
b) Intangible fixed assets. : 62102 |
-2.235,00 |
-681,00 |
0,00 |
0,00 |
0,00 |
|
|
c) Fixed assets. : 62103 |
-6.170,00 |
-3.007,00 |
-6.000,00 |
-1.233,00 |
-7.110,00 |
|
|
e) Other financial assets. : 62105 |
-824,00 |
3.332,00 |
0,00 |
0,00 |
0,00 |
|
|
7. Divestment
payment collection (+). : 62200 |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
8. Cash Flow from
Investing Activities (6+7) less Amortization: 62300 |
-9.228,00 |
-356,00 |
-10.693,00 |
-4.075,00 |
-9.450,00 |
|
|
9. Payment
collection and payments for equity instruments. : 63100 |
-109.673,00 |
0,00 |
-2.679,00 |
0,00 |
0,00 |
|
|
b) Amortization of assets instruments (-). : 63102 |
-109.673,00 |
0,00 |
-2.679,00 |
0,00 |
0,00 |
|
|
10. Payment
collection and payments for financial liabilities instruments.: 63200 |
201.118,00 |
0,00 |
-160.704,00 |
-32.403,00 |
-100.000,00 |
|
|
a) Issuance : 63201 |
201.505,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
2. Debts incurred with credit institutions (+). : 63203 |
201.505,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
b) Repayment and amortization of : 63207 |
-387,00 |
0,00 |
-160.704,00 |
-32.403,00 |
-100.000,00 |
|
|
2. Debts incurred with credit institutions (-).: 63209 |
0,00 |
0,00 |
-154.793,00 |
-32.403,00 |
0,00 |
|
|
5. Other debts (-). : 63212 |
-387,00 |
0,00 |
-5.911,00 |
0,00 |
-100.000,00 |
|
|
11. Payments from
dividends and remunerations from other assets instruments. : 63300 |
-397.222,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
a) Dividends (-).: 63301 |
-397.222,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
12. Cash Flows from
Financing Activities (9+10+11): 63400 |
-305.777,00 |
0,00 |
-163.383,00 |
-32.403,00 |
-100.000,00 |
|
|
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 |
-356.623,00 |
-12.987,00 |
-254.466,00 |
26.180,00 |
75.916,00 |
|
|
Cash or equivalent assets as of beginning of the fiscal year.:
65100 |
743.824,00 |
863.808,00 |
653.702,00 |
627.522,00 |
551.606,00 |
|
|
Cash or equivalent assets as of end of the fiscal year.: 65200 |
387.202,00 |
850.821,00 |
399.236,00 |
653.702,00 |
627.522,00 |
|
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 |
2016 |
2015 |
Variación 2016 -
2015 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Cash Flow over
Sales: |
-0,02 % |
0,02 % |
0,02 % |
0,06 % |
-195,10 % |
-67,18 % |
|
|
Net Financial
Debt: |
-0,64 |
2,02 |
-2,21 |
2,83 |
71,05 |
-28,79 |
|
|
Cash Flow Yield:
|
-0,05 % |
0,01 % |
0,07 % |
0,03 % |
-176,94 % |
-67,94 % |
|
|
EBITDA over
Sales: |
2,51 % |
12,78 % |
2,27 % |
10,47 % |
10,61 % |
21,98 % |
|
|
Profitability |
2016 |
2015 |
Variación 2016 -
2015 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Operating
economic profitability: |
6,98 % |
9,43 % |
7,81 % |
6,94 % |
-10,69 % |
36,01 % |
|
|
Total economic
profitability: |
7,63 % |
5,26 % |
8,53 % |
3,18 % |
-10,58 % |
65,28 % |
|
|
Financial
profitability: |
37,64 % |
7,97 % |
28,95 % |
4,13 % |
30,03 % |
93,15 % |
|
|
Margin: |
2,45 % |
8,50 % |
2,22 % |
6,35 % |
10,48 % |
33,90 % |
|
|
Mark-up: |
2,55 % |
7,91 % |
2,31 % |
3,76 % |
10,32 % |
110,58 % |
|
|
Solvency |
2016 |
2015 |
Variación 2016 -
2015 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Liquidity: |
0,07 |
0,16 |
0,19 |
0,14 |
-63,90 |
15,94 |
|
|
Acid Test: |
1,01 |
0,89 |
1,25 |
0,87 |
-18,83 |
2,68 |
|
|
Working Capital /
Investment: |
0,14 |
0,02 |
0,20 |
0,03 |
-28,64 |
-14,07 |
|
|
Solvency: |
1,16 |
1,19 |
1,25 |
1,19 |
-6,61 |
0,04 |
|
|
Indebtedness |
2016 |
2015 |
Variación 2016 -
2015 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Indebtedness
level: |
5,93 |
1,18 |
3,96 |
1,31 |
49,83 |
-9,60 |
|
|
Borrowing
Composition: |
0,00 |
1,08 |
0,00 |
1,04 |
|
3,16 |
|
|
Repayment
Ability: |
12,09 |
8,85 |
10,09 |
11,03 |
19,79 |
-19,74 |
|
|
Warranty: |
1,17 |
1,86 |
1,25 |
1,78 |
-6,70 |
4,58 |
|
|
Generated
resources / Total creditors: |
0,06 |
0,10 |
0,08 |
0,08 |
-14,27 |
26,91 |
|
|
Efficiency |
2016 |
2015 |
Variación 2016 -
2015 |
|
|||
|
|
Empresa |
Sector |
Empresa |
Sector |
Empresa |
Sector |
|
|
Productivity:
|
2,14 |
1,97 |
1,85 |
1,80 |
15,48 |
9,56 |
|
|
Turnover of
Collection Rights : |
3,52 |
5,21 |
4,17 |
5,23 |
-15,49 |
-0,34 |
|
|
Turnover of
Payment Entitlements: |
3,22 |
3,56 |
4,07 |
3,69 |
-20,94 |
-3,45 |
|
|
Stock rotation:
|
21,22 |
8,50 |
|
7,80 |
|
8,92 |
|
|
Assets turnover:
|
2,85 |
1,11 |
3,52 |
1,09 |
-19,16 |
1,57 |
|
|
Borrowing Cost:
|
0,46 |
2,38 |
0,52 |
2,45 |
-11,62 |
-3,00 |
|
> Trend of
indicators under the General Accounting Plan of 2007 (2016, 2015, 2014, 2013,
2012)
|
Cash Flow |
2016 |
2015 |
2014 |
2013 |
2012 |
|
|
Cash Flow over
Sales: |
-0,02 % |
0,02 % |
-0,02 % |
0,00 % |
0,01 % |
|
|
Net Financial
Debt: |
-0,64 |
-2,21 |
-4,84 |
-15,44 |
-6,43 |
|
|
Cash Flow Yield:
|
-0,05 % |
0,07 % |
-0,06 % |
0,01 % |
0,03 % |
|
|
EBITDA over
Sales: |
2,51 % |
2,27 % |
1,25 % |
0,55 % |
1,01 % |
|
|
Profitability |
2016 |
2015 |
2014 |
2013 |
2012 |
|
|
Operating
economic profitability: |
6,98 % |
7,81 % |
4,16 % |
1,65 % |
3,37 % |
|
|
Total economic
profitability: |
7,63 % |
8,53 % |
4,76 % |
1,89 % |
3,07 % |
|
|
Financial
profitability: |
37,64 % |
28,95 % |
16,73 % |
3,70 % |
7,56 % |
|
|
Margin: |
2,45 % |
2,22 % |
1,22 % |
0,51 % |
0,98 % |
|
|
Mark-up: |
2,55 % |
2,31 % |
1,36 % |
0,44 % |
0,82 % |
|
|
Solvency |
2016 |
2015 |
2014 |
2013 |
2012 |
|
|
Liquidity: |
0,07 |
0,19 |
0,11 |
0,35 |
0,28 |
|
|
Acid Test: |
1,01 |
1,25 |
1,22 |
1,21 |
1,27 |
|
|
Working Capital /
Investment: |
0,14 |
0,20 |
0,19 |
0,27 |
0,24 |
|
|
Solvency: |
1,16 |
1,25 |
1,23 |
1,38 |
1,31 |
|
|
Indebtedness |
2016 |
2015 |
2014 |
2013 |
2012 |
|
|
Indebtedness
level: |
5,93 |
3,96 |
4,15 |
2,53 |
3,11 |
|
|
Borrowing
Composition: |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
|
Repayment
Ability: |
12,09 |
10,09 |
20,21 |
41,15 |
22,34 |
|
|
Warranty: |
1,17 |
1,25 |
1,24 |
1,40 |
1,32 |
|
|
Generated
resources / Total creditors: |
0,06 |
0,08 |
0,04 |
0,01 |
0,03 |
|
|
Efficiency |
2016 |
2015 |
2014 |
2013 |
2012 |
|
|
Productivity:
|
2,14 |
1,85 |
1,34 |
1,10 |
1,17 |
|
|
Turnover of
Collection Rights : |
3,52 |
4,17 |
3,83 |
5,20 |
4,59 |
|
|
Turnover of
Payment Entitlements: |
3,22 |
4,07 |
3,58 |
4,09 |
4,19 |
|
|
Stock rotation:
|
21,22 |
|
423,72 |
26,03 |
109,40 |
|
|
Assets turnover:
|
2,85 |
3,52 |
3,42 |
3,21 |
3,43 |
|
|
Borrowing Cost:
|
0,46 |
0,52 |
0,50 |
0,69 |
0,58 |
|
COMPARATIVE SECTORIAL BALANCE
|
Sector-based Comparison under the rules of
the New General Accounting Plan.
|
Net Rights
Granted |
Variación - |
|
|
|
Empresa |
Sector |
|
Net Rights
Granted |
Variación - |
|
|
|
Empresa |
Sector |
|
Net Rights
Granted |
Variación - |
|
|
|
Empresa |
Sector |
Public
Tenders and Works Won
|
No Public
Tenders assigned to the name of the company.
Research
Summary
|
|
It is a company
incorporated in September 1986 engaged in the distribution and wholesale of chemicals,
pharmaceuticals. It has 5 employees. |
Sources
|
|
Registry of
Commerce's Official Gazette. Own and external data bases Company References |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
INR 64.95 |
|
|
1 |
INR 90.23 |
|
Euro |
1 |
INR 80.09 |
|
Euro |
1 |
INR 80.30 |
Note :
Above are approximate rates obtained from sources believed to be correct
INFORMATION DETAILS
|
Analysis Done by
: |
PRI |
|
|
|
|
Report Prepared
by : |
TPT |
RATING EXPLANATIONS
|
Credit Rating |
Explanation |
Rating Comments |
|
A++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
C |
Medium High Risk |
Business dealings permissible preferably
on secured basis |
|
D |
High Risk |
Business dealing not recommended or on
secured terms only |
|
NB |
New Business |
No recommendation can be done due to
business in infancy stage |
|
NT |
No Trace |
No recommendation can be done as the
business is not traceable |
NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.
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 are as follows:
·
Financial
condition covering various ratios
·
Company
background and operations size
·
Promoters
/ Management background
·
Payment
record
·
Litigation
against the subject
·
Industry
scenario / competitor analysis
·
Supplier
/ Customer / Banker review (wherever available)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.