MIRA INFORM REPORT

Report No. :	511998
Report Date :	26.05.2018

IDENTIFICATION DETAILS

Name :	ANDRES NAVARRO SA

Registered Office :	Tucuman, 2 Bis-4 - Barcelona - 08030 - Barcelona

Country :	Spain

Financials (as on) :	2016

Date of Incorporation :	02.02.1984

Legal Form :	Public Company

Line of Business :	Wholesale of textiles

No. of Employees :	4

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23^rd January 2017)

MIRA’s Rating :

Credit Rating	Explanation	Rating Comments
A	Acceptable Risk	Business dealings permissible with moderate risk of default

Status :	Satisfactory

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

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 a prolonged recession that began in 2008 in the wake of the global financial crisis, Spain marked the fourth full year of positive economic growth in 2017, with economic activity surpassing its pre-crisis peak, largely because of increased private consumption. The financial crisis of 2008 broke 16 consecutive years of economic growth for Spain, leading to an economic contraction that lasted until late 2013. In that year, the government successfully shored up its struggling banking sector - heavily exposed to the collapse of Spain’s real estate boom - with the help of an EU-funded restructuring and recapitalization program.

Until 2014, contraction in bank lending, fiscal austerity, and high unemployment constrained 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 16.4% in 2017. High unemployment 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 3.3% of GDP in 2017. Public debt has increased substantially – from 60.1% of GDP in 2010 to nearly 96.7% in 2017.

Strong export growth helped bring Spain's current account into surplus in 2013 for the first time since 1986 and sustain Spain’s economic growth. Increasing labor productivity and an internal devaluation resulting from moderating labor costs and lower inflation have improved Spain’s export competitiveness and generated foreign investor interest in the economy, restoring FDI flows.

In 2017, the Spanish Government’s minority status constrained its ability to implement controversial labor, pension, health care, tax, and education reforms. The European Commission expects the government to meet its 2017 budget deficit target and anticipates that expected economic growth in 2018 will help the government meet its deficit target. Spain’s borrowing costs are dramatically lower since their peak in mid-2012, and increased economic activity has generated a modest level of inflation, at 2% in 2017.

Source : CIA

EXECUTIVE SUMMARY

Name:

ANDRES NAVARRO SA

NIF / Fiscal code:

A08889099

Status:

ACTIVE

Incorporation Date:

02/02/1984

Register Data

Last Publication in BORME:

04/10/2017 [Appointments]

Last Published Account Deposit:

2016

Share Capital:

152.500

Localization:

Tucuman, 2 Bis-4 - BARCELONA - 08030 - BARCELONA

Telephone - Fax - Email - Website:

Telephone. 932 470 149 Email. informacion@andresnavarro.es Website. www.andresnavarro.es

Activity:

NACE:

4641 - Wholesale of textiles

Registered Trademarks:

Audited / Opinion:

Tenders and Awards:

Subsidies:

0 for a total cost of 0

Quality Certificate:

Payment Behaviour:

Slow

Prospects:

Consolidation

Industry situation:

Maturity

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

---

Proceedings heard by the Civil Court

Unpublished

---

Proceedings heard by the Labour Court

Unpublished

---

Partners:

NAVARRO JOLONCH ANDRES

NAVARRO JOLONCH JUAN RAMON

Identification

Social Denomination:

ANDRES NAVARRO SA

NIF / Fiscal code:

A08889099

Corporate Status:

ACTIVE

Start of activity:

1984

Registered Office:

Tucuman, 2 Bis-4

Locality:

BARCELONA

Province:

BARCELONA

Postal Code:

08030

Telephone:

932 470 149

Fax:

932 325 461

Website:

www.andresnavarro.es

Email:

informacion@andresnavarro.es

Interviewed Person:

Mr Navarro

Branch Offices

Activity
NACE:	4641
Corporate Purpose:	The subject is engaged in the sale of work clothes.
Additional Information:	The subject is engaged in the sale of work clothes.
Additional Address:	The current Registered Office is located at the heading address. It was previously located at C/ Casp, 144 Barcelona
Franchise:	No
Import / export:	DOES NOT IMPORT / DOES NOT EXPORT
Future Perspective:	Consolidation
Industry situation:	Maturity

Number of Employees

Year

No. of employees

Established

Incidentals

2018

The data of employees is from the latest available financial statements. Failing that, are estimates data calculated by statistical methods

Chronological Summary

Year

Act

1990

Accounts deposit (year 1989)

1991

Accounts deposit (year 1990)

1992

Accounts deposit (year 1991) Adaptation to Law (1) Appointments/ Re-elections (1) Cessations/ Resignations/ Reversals (1) Statutory Modifications (1)

1993

Accounts deposit (year 1992)

1994

Accounts deposit (year 1993)

1995

Accounts deposit (year 1994)

1996

Accounts deposit (year 1995)

1997

Accounts deposit (year 1996) Appointments/ Re-elections (1)

1998

Accounts deposit (year 1997) Appointments/ Re-elections (1)

1999

Accounts deposit (year 1998) Change of Social address (1)

2000

Accounts deposit (year 1999)

2001

Accounts deposit (year 2000)

2002

Accounts deposit (year 2001) Appointments/ Re-elections (1)

2003

Accounts deposit (year 2002)

2004

Accounts deposit (year 2003)

2005

Accounts deposit (year 2004) Change of Social address (1)

2006

Accounts deposit (year 2005)

2007

Accounts deposit (year 2006) Appointments/ Re-elections (1)

2008

Accounts deposit (year 2007)

2009

Accounts deposit (year 2008)

2010

Accounts deposit (year 2009)

2011

Accounts deposit (year 2010)

2012

Accounts deposit (year 2011) Appointments/ Re-elections (1)

2013

Accounts deposit (year 2012)

2014

Accounts deposit (year 2013) Increase of Capital (1)

2015

Accounts deposit (year 2014)

2016

Accounts deposit (year 2015)

2017

Accounts deposit (year 2016) Appointments/ Re-elections (2) Cessations/ Resignations/ Reversals (1)

Breakdown of Owners' Equity

Registered Capital:

152.500

Paid up capital:

152.500

Updated Evolution of the Subscribed and Paid-in Capital

Publishing Date

Registration Type

Capital Subscribed

Paid up capital

Underwritten result

Disbursed Result

23/12/2014

Increase of Capital

92.399

152.500

Active Social Bodies

Post published

Social Body's Name

Appointment Date

Other Positions in this Company

SINGLE ADMINISTRATOR

NAVARRO JOLONCH JUAN RAMON

27/09/2017

PROXY

NAVARRO JOLONCH JUAN RAMON

09/02/1998

Historical Social Bodies

Social Body's Name

Post published

End Date

Other Positions in this Company

NAVARRO JOLONCH ANDRES

SINGLE ADMINISTRATOR

15/03/2012

SINGLE ADMINISTRATOR

23/05/2017

SINGLE ADMINISTRATOR

27/09/2017

ADMINISTRATOR

27/03/1992

ADMINISTRATOR

15/07/1997

ADMINISTRATOR

12/07/2002

ADMINISTRATOR

07/05/2007

Executive board

Post

NIF

Name

ADMINISTRATOR

JUAN RAMON NAVARRO JOLONCH

DIRECTOR/GENERAL MANAGER

JUAN RAMON NAVARRO JOLONCH

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

---

date

Proceedings

---

Resolution

---

Defaults on debt with Financial Institutions and Large Companies

Bank and Commercial Delinquency

None

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

> Basis for scoring

Positive Factors

Adverse Factors

No judicial claims have been detected in the Official Gazettes, regarding any Entity's outstanding debts with the Tax Bureau or Social Security administrations, as submitted by Courts of the various court jurisdictions.

No irregular payment performance has been detected based on information obtained from credit bureaus.

The current debt represents a 21.79of the financial structure. In principle, a decrease in this ratio would indicate an improvement in the short-term financial situation.

It has financial profitability.. ANDRES NAVARRO SA obtains financial return as a consequence of an investment in its own resources which, a priori, might improve its financial and economic situation.

It presents a limited operating margins. Net margin shows positive, although adjusted, company costs management as income exceed operating expenses.

No Company's subsidiaries or branches are known.

Probability of default

> Estimated Probability of Default for the next 12 months: 1.002 %

> Latest Scoring Changes:

Sector in which comparison is carried out:

464 Wholesale of household goods

Relative Position:

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

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

The 95.00% of the companies of the sector ANDRES NAVARRO 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 1,002%.

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.

Result of query submitted to the R.A.I. (Spanish Bad Debt Register) on

LEGAL CLAIMS

Summary of Judicial Claims

PROCEDURES OF CONTEST, BANKRUPTCY AND BANKRUPTCY PROTECTION

Legal Proceedings (Bankruptcy Law 22/2003)

Not published

Quiebras y Suspensiones de Pagos (anterior legislación concursal)

Not published

INCIDENCES WITH THE PUBLIC ADMINISTRATIONS

Incidences with the Tax Agency

Not published

Incidences with the Social Security

Not published

Incidences with the Autonomous Administration

Not published

Incidences with the Local Administration

Not published

PROCEDURES BEFORE COURTS OF CIVIL MATTERS

Procedures by the Civil Procedural Law 1/2000

Not published

Proceedings by the old Civil Procedural Law 1.881

Not published

PROCEEDINGS BEFORE THE INDUSTRIAL TRIBUNAL

Proceedings before the Industrial Tribunal

Not published

Guarantees

References

Suppliers

Name

NIF

Telephone

ACABATS GRAU

UTEXTA

Link List

SHAREHOLDERS :

2 Entities

> Shareholders

Relationship	Entity	Province	Shareholding stake
SHAREHOLDERS	NAVARRO JOLONCH ANDRES
	NAVARRO JOLONCH JUAN RAMON

Turnover

Total Sales 2016

1.422.806,19

The sales data is from the latest available financial statements. Failing that, are estimates data calculated by statistical methods.

Estimated Balance

2017 ESTIMATED FIGURES: -NON-CURRENT ASSETS 369.000 Euro/s -CURRENT ASSETS 1.004.000 Euro/s -NET EQUITY 999.000 Euro/s -NON-CURRENT LAIBILITIES 75.000 Euro/s -CURRENT LIABILITIES 299.000 Euro/s -TOTAL ASSETS AND LIABILITIES 1.373.000 Euro/s -SALES 1.550.000 Euro/s

Financial Accounts and Balance Sheets

Financial Years Presented

Ejercicio

Tipo de Cuentas Anuales

Fecha Presentacion

2016

Normales

August 2017

2015

Normales

August 2016

2014

Normales

August 2015

2013

Normales

August 2014

2012

Normales

July 2013

2011

Normales

July 2012

2010

Normales

July 2011

2009

Normales

July 2010

2008

Normales

August 2009

2007

Normales

August 2008

2006

Normales

August 2007

2005

Normales

August 2006

2004

Normales

August 2005

2003

Normales

August 2004

2002

Normales

August 2003

2001

Normales

July 2002

2000

Normales

August 2001

1999

Normales

July 2000

1998

Normales

August 1999

1997

Normales

July 1998

1996

Normales

August 1997

1995

Normales

August 1996

1994

Normales

September 1995

1993

Normales

August 1994

1992

Normales

September 1993

1991

Normales

July 1992

1990

Normales

October 1991

1989

Normales

July 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

> Balance en formato Pyme de acuerdo al Nuevo Plan General Contable 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. To view details on the methodology.

ORIGINAL

Assets

2016

2015

2014

2013

2012

A) NON-CURRENT ASSETS: 11000

339.142,00

351.251,00

367.065,00

384.061,00

401.734,00

I. Intangible fixed assets : 11100

0,00

II. Tangible fixed assets : 11200

339.054,00

351.163,00

366.977,00

383.973,00

401.646,00

III. Real estate investment: 11300

0,00

IV. Long-term investments in Group companies and associates : 11400

0,00

V. Long-term financial investments: 11500

88,00

VI. Assets for deferred tax : 11600

0,00

VII. Non-current trade debtors : 11700

0,00

B) CURRENT ASSETS: 12000

921.985,00

911.596,00

859.768,00

726.252,00

587.568,00

I. Stocks : 12200

513.635,00

618.970,00

463.540,00

345.130,00

268.694,00

II. Trade debtors and others receivable accounts : 12300

300.743,00

295.030,00

277.688,00

179.321,00

200.362,00

1. Trade debtors / accounts receivable: 12380

299.847,00

295.030,00

277.688,00

179.321,00

199.529,00

a) Long-term receivables from sales and services supplied : 12381

0,00

b) Customers for sales and provisions of services : 12382

299.847,00

295.030,00

277.688,00

179.321,00

199.529,00

2. Called up share capital: 12370

0,00

3. Other accounts receivable : 12390

896,00

0,00

833,00

III. Short-term investment in Group companies and associates: 12400

0,00

IV. Short-term financial investments : 12500

0,00

V. Short-term accruals : 12600

0,00

VI. Cash and other equivalent liquid assets : 12700

107.607,00

-2.405,00

118.540,00

201.801,00

118.512,00

TOTAL ASSETS (A + B) : 10000

1.261.127,00

1.262.847,00

1.226.833,00

1.110.313,00

989.302,00

ORIGINAL

Liabilities and Net Worth

2016

2015

2014

2013

2012

A) NET WORTH: 20000

917.033,00

893.692,00

838.117,00

721.515,00

710.107,00

A-1) Shareholders' equity: 21000

917.033,00

893.692,00

838.117,00

721.515,00

710.107,00

I. Capital: 21100

152.500,00

60.101,00

1. Registered capital : 21110

152.500,00

60.101,00

2. (Uncalled capital): 21120

0,00

II. Share premium: 21200

0,00

III. Reserves: 21300

741.192,00

685.617,00

661.413,00

650.006,00

636.420,00

1. Capitalisation Reserves: 21350

0,00

2. Otras Reservas: 21360

741.192,00

0,00

IV. (Common stock equity): 21400

0,00

V. Profit or loss brought forward: 21500

0,00

VI. Other shareholders' contributions: 21600

0,00

VII. Result of the period: 21700

23.341,00

55.575,00

24.203,00

11.408,00

13.586,00

VIII. (Interim dividend): 21800

0,00

A-2) Changes in net worth : 22000

0,00

A-3) Received subsidies, donations and legacies: 23000

0,00

B) NON-CURRENT LIABILITIES: 31000

69.328,00

46.243,00

61.243,00

71.864,00

83.086,00

I. Long-term provisions: 31100

0,00

II. Long-term creditors : 31200

69.328,00

46.243,00

61.243,00

71.864,00

83.086,00

1. Amounts owed to credit institutions: 31220

38.719,00

0,00

10.621,00

21.843,00

2. Creditors from financial leasing : 31230

0,00

3. Other long-term creditors : 31290

30.609,00

46.243,00

61.243,00

III. Long-term debts with Group companies and associates: 31300

0,00

IV. Liabilities for deferred tax: 31400

0,00

V. Long-term accruals: 31500

0,00

VI. Non-current trade creditors : 31600

0,00

VII. Special long-term debts : 31700

0,00

C) CURRENT LIABILITIES : 32000

274.766,00

322.912,00

327.474,00

316.934,00

196.109,00

I. Short-term provisions: 32200

0,00

II. Short-term creditors : 32300

25.444,00

17.417,00

14.092,00

13.568,00

12.680,00

1. Amounts owed to credit institutions: 32320

25.444,00

17.417,00

14.092,00

13.568,00

12.680,00

2. Creditors from financial leasing : 32330

0,00

3. Other short-term creditors : 32390

0,00

III. Short-term amounts owed to group and associated companies: 32400

0,00

IV. Trade creditors and other accounts payable: 32500

249.322,00

305.495,00

313.382,00

303.366,00

183.429,00

1. Suppliers: 32580

176.727,00

238.564,00

250.538,00

285.650,00

175.132,00

a) Long-term debts : 32581

0,00

b) Short-term debts : 32582

176.727,00

238.564,00

250.538,00

285.650,00

175.132,00

2. Other creditors: 32590

72.595,00

66.931,00

62.844,00

17.716,00

8.297,00

V. Short-term accruals : 32600

0,00

VI. Special short-term debts : 32700

0,00

TOTAL NET WORTH AND LIABILITIES (A + B + C) : 30000

1.261.127,00

1.262.847,00

1.226.833,00

1.110.313,00

989.302,00

ORIGINAL

Profit and Loss

2016

2015

2014

2013

2012

1. Net turnover: 40100

1.422.806,00

1.508.941,00

1.378.238,00

1.172.074,00

1.095.358,00

2. Changes in stocks of finished goods and work in progress: 40200

-89.025,00

132.116,00

29.063,00

76.436,00

17.583,00

3. Works carried out by the company for its assets: 40300

0,00

4. Supplies : 40400

-934.477,00

-1.151.057,00

-1.017.791,00

-900.300,00

-760.539,00

5. Other operating income: 40500

18.369,00

11.200,00

1.026,00

0,00

1.458,00

6. Personnel costs: 40600

-200.279,00

-201.536,00

-182.930,00

-140.727,00

-157.521,00

7. Other operating costs: 40700

-165.630,00

-192.146,00

-166.288,00

-186.283,00

-150.555,00

8. Amortisation of fixed assets: 40800

-12.110,00

-15.814,00

-16.995,00

-17.673,00

-25.568,00

9. Allocation of subsidies of non-financial fixed assets and other: 40900

0,00

10. Excess provisions : 41000

0,00

11. Impairment and result of transfers of fixed assets: 41100

0,00

12. Other results : 41300

0,00

1.583,00

0,00

12.075,00

0,00

A) OPERATING INCOME (1 + 2 + 3 + 4 + 5 + 6 + 7 + 8 + 9 + 10 + 11 + 12) : 49100

39.654,00

93.287,00

24.322,00

15.602,00

20.215,00

13. Financial income : 41400

0,00

621,00

272,00

160,00

a) Allocation of financial subsidies, donations and legacies: 41430

0,00

b) Other financial income: 41490

0,00

621,00

272,00

160,00

14. Financial expenditure : 41500

-1.679,00

-89,00

-261,00

-556,00

-2.260,00

15. Changes in fair value of financial instruments : 41600

0,00

16. Exchange rate differences: 41700

-6.853,00

-19.098,00

7.589,00

-108,00

0,00

17. Impairment and result for transfers of financial instruments : 41800

0,00

18. Other financial income and expenditure: 42100

0,00

a) Incorporation of financial expenditure to assets: 42110

0,00

b) Financial income from arrangement with creditors: 42120

0,00

c) Other income and expenditure: 42130

0,00

B) FINANCIAL REVENUE ( 13 + 14 + 15 + 16 + 17 +18 ) : 49200

-8.533,00

-19.187,00

7.949,00

-392,00

-2.100,00

C) NET RESULT BEFORE TAXES ( A + B ) : 49300

31.121,00

74.100,00

32.271,00

15.210,00

18.115,00

19. Income taxes : 41900

-7.780,00

-18.525,00

-8.068,00

-3.803,00

-4.529,00

D) RESULT OF THE PERIOD ( C + 19 ) : 49500

23.341,00

55.575,00

24.203,00

11.408,00

13.586,00

> 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. To view details on the methodology 2016 2015 2014 2013 2012 is taken from information submitted to the TRADE REGISTER.

EQUIVALENCIA

ASSETS

2016

2015

2014

2013

2012

A) SHAREHOLDERS (PARTNERS) BY UNCALLED SUSCRIBED CAPITAL:

0,00

B) FIXED ASSETS:

339.142,00

351.251,00

367.065,00

384.061,00

401.734,00

I. Formation expenses:

0,00

II. Intangible fixed assets:

0,00

III. Tangible fixed assets:

339.054,00

351.163,00

366.977,00

383.973,00

401.646,00

IV. Financial investments:

88,00

V. Own shares:

0,00

VI. Long-term trade receivables:

0,00

C) Deferred expenses:

0,00

D) CURRENT ASSETS:

921.985,00

911.596,00

859.768,00

726.252,00

587.568,00

I. Called-up share capital (not paid):

0,00

II. Stocks:

513.635,00

618.970,00

463.540,00

345.130,00

268.694,00

III. Debtors:

300.743,00

295.030,00

277.688,00

179.321,00

200.362,00

IV. Short-term investments:

0,00

V. Short-term treasury shares:

0,00

VI. Cash at bank and in hand:

107.607,00

-2.405,00

118.540,00

201.801,00

118.512,00

VII. Prepayments and accrued income:

0,00

GENERAL TOTAL (A + B + C + D):

1.261.127,00

1.262.847,00

1.226.833,00

1.110.313,00

989.302,00

MERCANTILE REGISTRY.

EQUIVALENCIA

LIABILITIES

2016

2015

2014

2013

2012

A) EQUITY:

917.033,00

893.692,00

838.117,00

721.515,00

710.107,00

I. Subscribed capital:

152.500,00

60.101,00

II. Share premium:

0,00

III. Revaluation reserves:

0,00

IV. Reserves:

741.192,00

685.617,00

661.413,00

650.006,00

636.420,00

a) Differences for capital adjustment to euros:

0,00

b) Remaining Reserves:

741.192,00

685.617,00

661.413,00

650.006,00

636.420,00

V. Profit or loss brought forward:

0,00

VI. Profit or loss for the financial year:

23.341,00

55.575,00

24.203,00

11.408,00

13.586,00

VII. Interim dividend paid:

0,00

VIII. Own shares for capital reduction:

0,00

B) Deferred income:

0,00

C) PROVISIONS FOR LIABILITIES AND CHARGES:

0,00

D) LONG TERM LIABILITIES:

69.328,00

46.243,00

61.243,00

71.864,00

83.086,00

E) SHORT TERM CREDITORS:

274.766,00

322.912,00

327.474,00

316.934,00

196.109,00

F) SHORT-TERM PROVISIONS FOR LIABILITIES AND CHARGES:

0,00

GENERAL TOTAL (A + B + C + D + E + F):

1.261.127,00

1.262.847,00

1.226.833,00

1.110.313,00

989.302,00

MERCANTILE REGISTRY.

EQUIVALENCIA

DEBIT

2016

2015

2014

2013

2012

A) CHARGES (A.1 to A.15):

1.417.835,00

1.466.149,00

1.363.271,00

1.173.014,00

1.083.390,00

A.1. Operating consumption:

1.023.503,00

1.018.941,00

988.728,00

823.864,00

742.956,00

A.2. Staff Costs:

200.279,00

201.536,00

182.930,00

140.727,00

157.521,00

a) Wages, salaries et al.:

180.037,00

181.166,00

164.441,00

126.503,00

141.600,00

b) Social security costs:

20.243,00

20.370,00

18.489,00

14.224,00

15.921,00

A.3. Depreciation expense:

12.110,00

15.814,00

16.995,00

17.673,00

25.568,00

A.4. Variation of trade provisions and losses of unrecovered receivables:

0,00

A.5. Other operating charges:

165.630,00

192.146,00

166.288,00

186.283,00

150.555,00

A.I. OPERATING BENEFITS (B.1-A.1-A.2-A.3-A.4-A.5):

39.654,00

91.704,00

24.322,00

3.527,00

20.215,00

A.6. Financial and similar charges:

1.679,00

89,00

261,00

556,00

2.260,00

a) Due to liabilities with companies of the group:

0,00

b) Due to liabilities with associated companies:

0,00

c) Due to other debts:

1.679,00

89,00

261,00

556,00

2.260,00

d) Losses from financial investments:

0,00

A.7. Financial investment provision change:

0,00

A.8. Exchange losses:

6.853,00

19.098,00

0,00

108,00

0,00

A.II. POSITIVE FINANCIAL RESULTS (B.2+B.3-A.6-A.7-A.8):

0,00

7.949,00

0,00

A.III. PROFIT FROM ORDINARY ACTIVITIES (A.I+A.II-B.I-B.II):

31.121,00

72.517,00

32.271,00

3.135,00

18.115,00

A.9. Changes in provisions for intangible, tangible and securities portfolio:

0,00

A.10. Losses from tangible and intangible fixed assets and portfolio:

0,00

A.11. Losses from transactions with own shares and debentures:

0,00

A.12. Extraordinary expenses:

0,00

A.13. Prior year expenses and losses:

0,00

A.IV. EXTRAORDINARY PROFIT (B.4+B.5+B.6+B.7+B.8-A.9-A.10-A.11-A.12-A.13):

0,00

1.583,00

0,00

12.075,00

0,00

A.V. PROFIT BEFORE TAXES (A.III+A.IV-B.III-B.IV):

31.121,00

74.100,00

32.271,00

15.210,00

18.115,00

A.14. Corporation Tax:

7.780,00

18.525,00

8.068,00

3.803,00

4.529,00

A.15. Miscellaneous taxes:

0,00

A.VI. FINANCIAL YEAR RESULT (PROFIT) (A.V-A.14-A.15):

23.341,00

55.575,00

24.203,00

11.408,00

13.586,00

MERCANTILE REGISTRY.

EQUIVALENCIA

CREDIT

2016

2015

2014

2013

2012

B) INCOME ( B.1 to B.8):

1.441.176,00

1.521.724,00

1.387.474,00

1.184.421,00

1.096.975,00

B.1. Operating income:

1.441.176,00

1.520.141,00

1.379.264,00

1.172.074,00

1.096.815,00

a) Net total sales:

1.422.806,00

1.508.941,00

1.378.238,00

1.172.074,00

1.095.358,00

b) Miscellaneous operating income:

18.369,00

11.200,00

1.026,00

0,00

1.458,00

B.I. PÉRDIDAS DE EXPLOTACIÓN (A.1+A.2+A.3+A.4+A.5-B.1 ):

0,00

B.2. Financial income:

0,00

621,00

272,00

160,00

a) Companies of the group:

0,00

b) In associated companies:

0,00

c) Miscellaneous:

0,00

621,00

272,00

160,00

d) Profit on financial investment:

0,00

B.3. Exchange gains:

0,00

7.589,00

0,00

B.II. NEGATIVE FINANCIAL RESULTS (A.6+A.7+A.8-B.2-B.3):

8.533,00

19.187,00

0,00

392,00

2.100,00

B.III. LOSSES ON ORDINARY ACTIVITIES ( B.I + B.II - A.I - A.II ):

0,00

B.4. Profit on disposal of both tangible and intangible fixed assets and securities portfolio:

0,00

B.5. Profit on transactions with own shares and debentures:

0,00

B.6. Capital grants transferred to profit and loss:

0,00

B.7. Extraordinary income:

0,00

1.583,00

0,00

12.075,00

0,00

B.8. Income and profit of former financial years:

0,00

B.IV. NEGATIVE EXTRAORDINARY RESULTS (A.9+A.10+A.11+A.12+A.13-B.4-B.5-B.6-B.7-B.8):

0,00

B.V. LOSSES BEFORE TAXES (B.III+B.IV-A.III-A.IV):

0,00

B.VI. FINANCIAL YEAR RESULTS (LOSSES) (B.V+A.14+A.15):

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

31.121,00

74.100,00

32.271,00

15.210,00

18.115,00

2. Results adjustments.: 61200

13.789,00

15.903,00

16.635,00

17.957,00

27.669,00

a) Fixed Assets Amortization (+).: 61201

12.110,00

15.814,00

16.995,00

17.673,00

25.568,00

g) Financial income (-).: 61207

0,00

-621,00

-272,00

-160,00

h) Financial Expenses (+). : 61208

1.679,00

89,00

261,00

556,00

2.260,00

3. Changes in current capital equity.: 61300

35.669,00

-199.184,00

-214.829,00

60.740,00

6.254,00

a) Stock (+/-).: 61301

105.335,00

-155.430,00

-118.410,00

-76.436,00

-17.583,00

d) Debtors and other accounts receivable (+/-). : 61302

-5.713,00

-17.342,00

-98.367,00

21.042,00

34.323,00

d) Creditors and other accounts payable (+/-). : 61304

-63.953,00

-26.412,00

1.948,00

116.134,00

-10.486,00

4. Cash Flows from Other Operating Activities: 61400

-1.679,00

-89,00

360,00

-284,00

-2.100,00

a) Interest payments (-). : 61401

-1.679,00

-89,00

-261,00

-556,00

-2.260,00

c) Interest collection (+). : 61403

0,00

621,00

272,00

160,00

5. Cash Flows from Operating Activities (1 + 2 + 3 + 4) : 61500

78.900,00

-109.270,00

-165.563,00

93.624,00

49.937,00

6. Payments for investment (-).: 62100

0,00

7. Divestment payment collection (+). : 62200

12.110,00

15.814,00

16.995,00

17.673,00

25.568,00

c) Fixed assets. : 62203

12.110,00

15.814,00

16.995,00

17.673,00

25.568,00

8. Cash Flow from Investing Activities (6+7) less Amortization: 62300

0,00

9. Payment collection and payments for equity instruments. : 63100

0,00

92.399,00

0,00

a) Issuance of equity instruments (+). : 63101

0,00

92.399,00

0,00

10. Payment collection and payments for financial liabilities instruments.: 63200

31.112,00

-11.675,00

-10.098,00

-10.334,00

-156.787,00

a) Issuance : 63201

46.746,00

3.325,00

524,00

888,00

0,00

2. Debts incurred with credit institutions (+). : 63203

46.746,00

3.325,00

524,00

888,00

0,00

b) Repayment and amortization of : 63207

-15.634,00

-15.000,00

-10.621,00

-11.222,00

-156.787,00

2. Debts incurred with credit institutions (-).: 63209

0,00

-10.621,00

-11.222,00

-60.787,00

5. Other debts (-). : 63212

-15.634,00

-15.000,00

0,00

-96.000,00

11. Payments from dividends and remunerations from other assets instruments. : 63300

0,00

12. Cash Flows from Financing Activities (9+10+11): 63400

31.112,00

-11.675,00

82.301,00

-10.334,00

-156.787,00

D) EFFECT OF EXCHANGE RATE CHANGES: 64000

0,00

E) NET INCREASE/DECREASE OF CASH OR EQUIVALENT ASSETS (+/-5+/-8+/12+/-D) : 65000

110.012,00

-120.945,00

-83.261,00

83.290,00

-106.850,00

Cash or equivalent assets as of beginning of the fiscal year.: 65100

-2.405,00

118.540,00

201.801,00

118.512,00

225.362,00

Cash or equivalent assets as of end of the fiscal year.: 65200

107.607,00

-2.405,00

118.540,00

201.801,00

118.512,00

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:

0,08 %

0,01 %

-0,08 %

0,01 %

196,47 %

10,77 %

Net Financial Debt:

-0,25

1,83

0,61

2,16

-140,35

-15,49

Cash Flow Yield:

0,09 %

0,01 %

-0,10 %

0,01 %

191,09 %

7,71 %

EBITDA over Sales:

3,64 %

6,68 %

7,13 %

6,39 %

-48,94 %

4,53 %

Profitability

2016

2015

Variación 2016 - 2015

Empresa

Sector

Empresa

Sector

Empresa

Sector

Operating economic profitability:

3,14 %

4,39 %

7,26 %

3,92 %

-56,70 %

12,05 %

Total economic profitability:

2,60 %

4,44 %

5,87 %

3,96 %

-55,73 %

12,28 %

Financial profitability:

2,55 %

5,55 %

6,22 %

4,60 %

-59,07 %

20,73 %

Margin:

2,75 %

4,45 %

6,03 %

3,94 %

-54,39 %

13,07 %

Mark-up:

2,16 %

4,49 %

4,77 %

3,56 %

-54,73 %

25,95 %

Solvency

2016

2015

Variación 2016 - 2015

Empresa

Sector

Empresa

Sector

Empresa

Sector

Liquidity:

0,39

0,38

-0,01

0,34

5.358,91

12,46

Acid Test:

1,49

1,19

0,91

1,17

64,00

1,72

Working Capital / Investment:

0,51

0,23

0,47

0,21

10,09

10,07

Solvency:

3,36

1,88

2,82

1,78

18,86

5,68

Indebtedness

2016

2015

Variación 2016 - 2015

Empresa

Sector

Empresa

Sector

Empresa

Sector

Indebtedness level:

0,38

0,85

0,41

0,92

-9,16

-6,69

Borrowing Composition:

0,25

0,66

0,14

0,67

76,19

-1,40

Repayment Ability:

6,65

8,98

3,43

9,47

93,61

-5,15

Warranty:

3,67

2,17

3,42

2,09

7,14

3,73

Generated resources / Total creditors:

0,10

0,19

0,09

-46,73

9,42

Efficiency

2016

2015

Variación 2016 - 2015

Empresa

Sector

Empresa

Sector

Empresa

Sector

Productivity:

1,26

1,30

1,53

1,30

-17,94

0,16

Turnover of Collection Rights :

4,79

4,85

5,15

4,74

-7,00

2,31

Turnover of Payment Entitlements:

4,06

3,12

4,83

3,16

-16,03

-1,19

Stock rotation:

2,73

4,30

2,31

4,91

18,24

-12,59

Assets turnover:

1,14

0,99

1,20

0,99

-5,07

-0,90

Borrowing Cost:

0,49

1,53

0,02

1,77

1.919,13

-13,42

> 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:

0,08 %

-0,08 %

-0,06 %

0,07 %

-0,10 %

Net Financial Debt:

-0,25

0,61

-1,05

-5,49

-0,50

Cash Flow Yield:

0,09 %

-0,10 %

-0,07 %

0,08 %

-0,11 %

EBITDA over Sales:

3,64 %

7,13 %

3,00 %

1,81 %

4,18 %

Profitability

2016

2015

2014

2013

2012

Operating economic profitability:

3,14 %

7,26 %

1,98 %

0,32 %

2,04 %

Total economic profitability:

2,60 %

5,87 %

2,65 %

1,42 %

2,06 %

Financial profitability:

2,55 %

6,22 %

2,89 %

1,58 %

1,91 %

Margin:

2,75 %

6,03 %

1,76 %

0,30 %

1,84 %

Mark-up:

2,16 %

4,77 %

2,34 %

0,27 %

1,65 %

Solvency

2016

2015

2014

2013

2012

Liquidity:

0,39

-0,01

0,36

0,64

0,60

Acid Test:

1,49

0,91

1,21

1,20

1,63

Working Capital / Investment:

0,51

0,47

0,43

0,37

0,40

Solvency:

3,36

2,82

2,63

2,29

3,00

Indebtedness

2016

2015

2014

2013

2012

Indebtedness level:

0,38

0,41

0,46

0,54

0,39

Borrowing Composition:

0,25

0,14

0,19

0,23

0,42

Repayment Ability:

6,65

3,43

9,41

18,34

6,10

Warranty:

3,67

3,42

3,16

2,86

3,54

Generated resources / Total creditors:

0,10

0,19

0,11

0,07

0,14

Efficiency

2016

2015

2014

2013

2012

Productivity:

1,26

1,53

1,23

1,15

1,29

Turnover of Collection Rights :

4,79

5,15

4,97

6,54

5,47

Turnover of Payment Entitlements:

4,06

4,83

3,87

3,83

5,06

Stock rotation:

2,73

2,31

2,92

3,39

4,01

Assets turnover:

1,14

1,20

1,12

1,06

1,11

Borrowing Cost:

0,49

0,02

0,07

0,14

0,81

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

News

----

Public Tenders and Works Won

No Public Tenders assigned to the name of the company.

Research Summary

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 68.26
UK Pound	1	INR 91.22
Euro	1	INR 79.88
Euro	1	INR 78.95

Note : Above are approximate rates obtained from sources believed to be correct

INFORMATION DETAILS

Analysis Done by :	NIY

Report Prepared by :	KET

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)

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.

MIRA INFORM REPORT

EXECUTIVE SUMMARY

Identification

Activity

Number of Employees

Chronological Summary

Breakdown of Owners' Equity

Updated Evolution of the Subscribed and Paid-in Capital

Active Social Bodies

Historical Social Bodies

Executive board

Defaults, Legal Claims and Insolvency Proceedings

Probability of default

LEGAL CLAIMS

References

Link List

Turnover

Estimated Balance

Financial Accounts and Balance Sheets

CASHFLOW STATEMENT

FINANCIAL DIAGNOSIS

COMPARATIVE SECTORIAL BALANCE

News

Public Tenders and Works Won

Research Summary

Sources

Unit