MIRA INFORM REPORT

 

 

Report No. :

510903

Report Date :

30.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

ESKUBI SOCIEDAD LIMITADA

 

 

Registered Office :

Avda Txori Erri 46 - Sondika - 48150 - Vizcaya

 

 

Country :

Spain

 

 

Financials (as on) :

2016

 

 

Date of Incorporation :

22.09.1986

 

 

Legal Form :

Private company

 

 

Line of Business :

Wholesale of clothing and footwear

 

 

No. of Employees :

14 [2017]

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

B

 

Credit Rating

Explanation

Rating Comments

B

Medium Risk

Business dealings permissible on a regular monitoring basis

 

 

Status :

Moderate

 

 

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 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:

 

ESKUBI SOCIEDAD LIMITADA

 

NIF / Fiscal code:

 

B48208755

 

Trade Name

 

ESKUBI SL

 

Status:

 

ACTIVE

 

Incorporation Date:

 

22/09/1986

 

Register Data

 

Register Section 8 Sheet 22985

 

Last Publication in BORME:

 

02/08/2011 [Annual accounts' deposit]

 

Last Published Account Deposit:

 

2016

 

Share Capital:

 

841.416,95

 

 

Localization:

 

AVDA TXORI ERRI 46 - SONDIKA - 48150 - VIZCAYA

 

Telephone - Fax - Email - Website:

 

Telephone. 944 710 153 Email. info@eskubi.com Website. www.eskubi.com

 

 

Activity:

 

 

NACE:

 

4642 - Wholesale of clothing and footwear

 

Registered Trademarks:

 

 

Audited / Opinion:

 

No

 

Tenders and Awards:

 

 

Subsidies:

 

5 for a total cost of 12723

 

Quality Certificate:

 

No

 

 

Payment Behaviour:

 

Slow

 

Prospects:

 

Consolidation

 

Industry situation:

 

Growth

 

 

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:

 

 

 

 

BAVENFORT SL

 

17.21 %

 

 

DAVID GOICOECHEA

 

1.62 %

 

 

JOSE MARIA RUIZ DE APODACA GONZALEZ

 

8.6 %

 

 

JUAN CARLOS AMIANO GOITISOLO

 

39.34 %

 

 

MARIA INES EPELDE ANTECRE

 

8.6 %

 

 

MARTIN EXCHEVARRIA ARTECHE

 

24.59 %

 

 

Shares:

 

1

 

 

Other Links:

 

2

 

 

No. of Active Corporate Bodies:

 

CHIEF EXECUTIVE OFFICER 1

 

 

 

Ratios

 

2016

 

2015

 

Change

 

 

Nº of employees:

 

9

 

 

 

 

 

 

Guarantees:

 

 

Properties Registered:

 

Company NO, Administrator NO

 

Financing / Guarantee Sources :

 

Sources YES, Guarantees NO

 

 

 

INVESTIGATION SUMMARY

 

The subject was incorporated in September 1986 with a Shareholder Equitythat amounted to Euro 841,416 Wholesale trade of work clothes, footwear and others.

 

Interviewed Person:

 

 

 

Enquiry Details

 

 

 

 

Identification

 

 

Social Denomination:

 

ESKUBI SOCIEDAD LIMITADA

 

Trade Name:

 

ESKUBI SL

 

NIF / Fiscal code:

 

B48208755

 

Corporate Status:

 

ACTIVE

 

Start of activity:

 

22/09/1986

 

Registered Office:

 

AVDA TXORI ERRI 46

 

Locality:

 

SONDIKA

 

Province:

 

VIZCAYA

 

Postal Code:

 

48150

 

Telephone:

 

944 710 153

 

Fax:

 

944 532 851

 

Website:

 

www.eskubi.com

 

Email:

 

info@eskubi.com

 

Interviewed Person:

 

Administration (few details)

 

 

Branch Offices

 

 

 

 

 

 

Activity

 

 

NACE:

 

4642

 

CNAE Obtaining Source:

 

4642

 

Corporate Purpose:

 

The subject is engaged in the purchase-sale, distribution, amrketing and representation of clothing and auxiliary work elements. It is also engaged in the promotion, construction, purchase-sale, tenure, lease and exploitation of all sorts of plots and buildings in general.

 

Additional Information:

 

Import and wholesale of work and safety clothes.

 

Additional Address:

 

The Registered Office and premises are located at the heading address. Two halls of 1650 and 1100 square metres.

 

Franchise:

 

No

 

Import / export:

 

SI IMPORTS / EXPORTS

 

Future Perspective:

 

Consolidation

 

Industry situation:

 

Growth

 

 

 

 

 

Number of Employees

 

 

 

 

 

Year

 

No. of employees

 

Established

 

Incidentals

 

 

 

2016

 

9

 

 

 

 

 

2017

 

14

 

 

 

 

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) Appointments/ Re-elections (1)

 

 

 

 

 

1991

 

Accounts deposit (year 1990) Increase of Capital (1)

 

 

 

 

 

1992

 

Accounts deposit (year 1991)

 

 

 

 

 

1993

 

Accounts deposit (year 1992)

 

 

 

 

 

1994

 

Accounts deposit (year 1993)

 

 

 

 

 

1995

 

Accounts deposit (year 1994) Change of Social address (1) Increase of Capital (1)

 

 

 

 

 

1996

 

Accounts deposit (year 1995) Change of Social address (1) Increase of Capital (1)

 

 

 

 

 

1997

 

Accounts deposit (year 1996) Appointments/ Re-elections (1) Cessations/ Resignations/ Reversals (1) Increase of Capital (1)

 

 

 

 

 

1998

 

Accounts deposit (year 1997) Adaptation to Law (1) Appointments/ Re-elections (1) Cessations/ Resignations/ Reversals (1) Increase of Capital (1)

 

 

 

 

 

1999

 

Accounts deposit (year 1998) Increase of Capital (1)

 

 

 

 

 

2000

 

Accounts deposit (year 1999) Correction (2) Increase of Capital (1)

 

 

 

 

 

2001

 

Increase of Capital (1)

 

 

 

 

 

2002

 

Accounts deposit (year 2000, 2001)

 

 

 

 

 

2003

 

Accounts deposit (year 2002)

 

 

 

 

 

2004

 

Accounts deposit (year 2003)

 

 

 

 

 

2005

 

Accounts deposit (year 2004)

 

 

 

 

 

2006

 

Accounts deposit (year 2005) Change of Social Purpose (1)

 

 

 

 

 

2007

 

Accounts deposit (year 2006) Appointments/ Re-elections (2) Cessations/ Resignations/ Reversals (1) Statutory Modifications (1)

 

 

 

 

 

2008

 

Accounts deposit (year 2007)

 

 

 

 

 

2009

 

Accounts deposit (year 2008) Appointments/ Re-elections (1) Cessations/ Resignations/ Reversals (1)

 

 

 

 

 

2010

 

Accounts deposit (year 2009)

 

 

 

 

 

2011

 

Accounts deposit (year 2010)

 

 

 

 

 

2012

 

Accounts deposit (year 2011)

 

 

 

 

 

2013

 

Accounts deposit (year 2012)

 

 

 

 

 

2014

 

Accounts deposit (year 2013)

 

 

 

 

 

2015

 

Accounts deposit (year 2014)

 

 

 

 

 

2016

 

Accounts deposit (year 2015)

 

 

 

 

 

2017

 

Accounts deposit (year 2016)

 

 

 

 

 

 

 

 

 

Breakdown of Owners' Equity

 

 

Registered Capital:

 

841.416,95

 

Paid up capital:

 

841.416,95

 

 

Updated Evolution of the Subscribed and Paid-in Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Publishing Date

 

Registration Type

 

Capital Subscribed

 

Paid up capital

 

Underwritten result

 

Disbursed Result

 

16/10/1991

 

Increase of Capital

 

 75.127

 

 75.127

 

 84.142

 

 84.142

 

19/05/1995

 

Increase of Capital

 

 156.263

 

 156.263

 

 240.405

 

 240.405

 

07/05/1996

 

Increase of Capital

 

 150.253

 

 150.253

 

 390.658

 

 390.658

 

30/06/1997

 

Increase of Capital

 

 90.152

 

 90.152

 

 480.810

 

 480.810

 

27/01/1998

 

Increase of Capital

 

 90.152

 

 90.152

 

 570.961

 

 570.961

 

31/03/1999

 

Increase of Capital

 

 90.152

 

 90.152

 

 661.113

 

 661.113

 

08/02/2000

 

Increase of Capital

 

 90.152

 

 90.152

 

 751.265

 

 751.265

 

01/02/2001

 

Increase of Capital

 

 90.152

 

 90.152

 

 841.417

 

 841.417

 

 

 

 

 

 

 

 

 

Founding Partners

 

 

 

 

 

Partner Name

 

NIF

 

% Shareholding stake

 

 

 

JUAN CARLOS AMIANO GOITISOLO

 

 

 

 

 

LUIS CLEMENTE ALONSO CONDE

 

 

 

 

 

DEAVID GOIKOETXEA SANCHEZ

 

 

 

 

 

Active Social Bodies

 

 

 

 

 

Post published

 

Social Body's Name

 

Appointment Date

 

Other Positions in this Company

 

PRESIDENT

 

AMIANO GOITISOLO JUAN CARLOS

 

20/04/2007

 

6

 

MEMBER OF THE BOARD

 

ALONSO CONDE LUIS CLEMENTE

 

21/01/2009

 

2

 

 

DAVID GOIKOETXEA SANCHEZ

 

20/04/2007

 

3

 

 

AMIANO GOITISOLO JUAN CARLOS

 

20/04/2007

 

6

 

JOINT ATTORNEY/COMBINED PROXY

 

RODRIGUEZ AMO DANIEL

 

20/04/2007

 

1

 

 

AMIANO MANTILLA GONZALO

 

20/04/2007

 

1

 

PROXY

 

DAVID GOIKOETXEA SANCHEZ

 

07/11/2007

 

3

 

 

AMIANO GOITISOLO JUAN CARLOS

 

16/07/1990

 

6

 

CHIEF EXECUTIVE OFFICER

 

DAVID GOIKOETXEA SANCHEZ

 

20/04/2007

 

3

 

SECRETARY

 

ALONSO CONDE LUIS CLEMENTE

 

21/01/2009

 

2

 

 

 

 

 

 

 

Historical Social Bodies

 

 

 

 

 

Social Body's Name

 

Post published

 

End Date

 

Other Positions in this Company

 

AMIANO GOITISOLO JUAN CARLOS

 

SINGLE ADMINISTRATOR

 

06/11/1997

 

6

 

 

SINGLE ADMINISTRATOR

 

20/10/1998

 

 

 

SINGLE ADMINISTRATOR

 

20/04/2007

 

 

ETXEBARRIA ARTETXE MARTIN

 

MEMBER OF THE BOARD

 

21/01/2009

 

2

 

 

SECRETARY

 

21/01/2009

 

 

 

 

 

 

 

 

 

 

 

Executive board

 

 

 

 

 

Post

 

NIF

 

Name

 

FINANCIAL DIRECTOR

 

 

DANIEL RODRIGUEZ

 

MANAGING DIRECTOR

 

 

DAVID GOICOCXEA

 

PRESIDENTE/CONSEJERO

 

 

JUAN CARLOS AMIANO GOITISOLO

 

CONSEJERO

 

 

LUIS CLEMENTE ALONSO CONDE

 

CONSEJERO/DIRECTOR GERENTE

 

 

DAVID GOIKOETXEA SANCHEZ

 

 

 

 

 

 

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 ).

 

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

 

---

 

 

 

 


 

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.

Significant level of financial autonomy. The asset is financed mostly with equity and financing with maturity exceeding one year, providing a solid financial structure.

The current debt represents a 31.94of the financial structure. In principle, a decrease in this ratio would indicate an improvement in the short-term financial situation.

Positive Working CapitalThe Company's Working Capital quality is significant, i.e. much of the Company financing comes from its equity. A structure is considered optimal if its liquidity level is slightly above its debt volume as a result of low idleness levels of its financial resources involved.

 

It does not have any economic profitability.. It has no return from the necessary investments in the development of its main activity in comparison with its assets.

It does not have any financial profitability.. ESKUBI SOCIEDAD LIMITADAIt does not obtain any financial return as a consequence of an investment in its own resources which, a priori, might deteriorate its financial and economic situation.

ESKUBI SOCIEDAD LIMITADA presents a low turnover of the current assets , which could indicate an inefficient use of non-current assets due to the lacking of enough operating income capacity based on the dedicated assets available for sale.

Reduced cash level and other liquid assets equivalent in relation to the volume of operations held. In principle, a decrease in this ratio would indicate a worsening in the Company's financial situation.

Private consumption continues to have, in spite of some signs of improvement, very low rates , thus showing great weakness.

 

 

 

Probability of default

 

> Estimated Probability of Default for the next 12 months:  2.635 %

> 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 61.00% of the companies of the sector ESKUBI SOCIEDAD LIMITADA belongs to show a higher probability of non-compliance.

 

The probability of the company's non-compliance with its payment obligations within deadlines estimated by our qualifications models is 2,635%.

 

In the event they fail to comply with the payment, the seriousness of the loss will depend on factors such as the promptness of the commencement of the charging management, the existence of executive documents which match the credit or the existence of guarantees and free debt assets under the name of the debtor. Therefore, the probability of non-compliance should not be solely interpreted as the total loss of the owed amount.

 

 

 

 

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

 

 

 

LIFE PAIN

 

 

 

 

 

MTS (FRANCIA)

 

 

 

 

 

 

 

 

Link List

 

 

 

BELONGS TO THE ADMINISTRATION BOARD OF: 

 

1 Entities

 

IS RELATED WITH: 

 

1 Entities

 

PARTICIPATES IN: 

 

1 Entities

 

SHAREHOLDERS: 

 

6 Entities

 

> Shareholders

 

 

Relationship

 

Entity

 

Province

 

Shareholding stake

 

SHAREHOLDERS

 

BAVENFORT SL

 

VIZCAYA

 

17.21

 

 

DAVID GOICOECHEA

 

 

1.62

 

 

JOSE MARIA RUIZ DE APODACA GONZALEZ

 

 

8.6

 

 

JUAN CARLOS AMIANO GOITISOLO

 

 

39.34

 

 

MARIA INES EPELDE ANTECRE

 

 

8.6

 

 

MARTIN EXCHEVARRIA ARTECHE

 

 

24.59

 

PARTICIPATES IN

 

SEGURIDAD ERANDIO SOCIEDAD LIMITADA

 

VIZCAYA

 

100

 

 

> Other relationships

 

 

Relationship

 

Entity

 

Province

 

Shareholding stake

 

IS RELATED WITH

 

CONSTRUCCIONES LAUMORA SOCIEDAD LIMITADA

 

VIZCAYA

 

 

BELONGS TO THE ADMINISTRATION BOARD OF

 

SEGURIDAD ERANDIO SOCIEDAD LIMITADA

 

VIZCAYA

 

 

 

 

 

 

 

 

Turnover

 

 

Total Sales 2016

 

1.236.174,66

 

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

 

 

 

Estimated Balance

 

 

Micro company whose volume of business for the 2016 fiscal year decreased by 13%. The subejct has been closing the year with losses that amount to five low figures since 2012. A moderately balanced financial status can be inferred from the Balance Sheet, as evidenced by the Liquidity Ratio (1,5/1), the Treasury Ratio (0,7/1) and the Total Solvency Ratio (2/1).

 

 

 

 

Financial Accounts and Balance Sheets

 

 

 

 

Financial Years Presented

 

Ejercicio

 

Tipo de Cuentas Anuales

 

Fecha Presentacion

 

2016

 

Normales

 

June  2017

 

2015

 

Normales

 

June  2016

 

2014

 

Normales

 

June  2015

 

2013

 

Normales

 

June  2014

 

2012

 

Normales

 

August  2013

 

2011

 

Normales

 

July  2012

 

2010

 

Normales

 

July  2011

 

2009

 

Normales

 

July  2010

 

2008

 

Normales

 

July  2009

 

2007

 

Normales

 

July  2008

 

2006

 

Normales

 

July  2007

 

2005

 

Normales

 

August  2006

 

2004

 

Normales

 

July  2005

 

2003

 

Normales

 

July  2004

 

2002

 

Normales

 

July  2003

 

2001

 

Normales

 

July  2002

 

2000

 

Normales

 

January  2002

 

1999

 

Normales

 

July  2000

 

1998

 

Normales

 

August  1999

 

1997

 

Normales

 

September  1998

 

1996

 

Normales

 

July  1997

 

1995

 

Normales

 

July  1996

 

1994

 

Normales

 

July  1995

 

1993

 

Normales

 

July  1994

 

1992

 

Normales

 

July  1993

 

1991

 

Normales

 

July  1992

 

1990

 

Normales

 

July  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 Abreviado 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

 

ORIGINAL

 

ORIGINAL

 

ORIGINAL

 

ORIGINAL

 

 

Assets 

 

2016

 

2015

 

2014

 

2013

 

2012

 

 

A) NON-CURRENT ASSETS: 11000 

 

4.164.278,00

 

4.143.431,00

 

4.088.683,00

 

4.064.878,00

 

3.898.052,00

 

 

      I. Intangible fixed assets : 11100 

 

1.701,00

 

1.366,00

 

6.886,00

 

11.377,00

 

15.472,00

 

 

      II. Tangible fixed assets : 11200 

 

3.763.805,00

 

3.745.489,00

 

3.738.305,00

 

3.734.063,00

 

3.745.096,00

 

 

      III. Real estate investment: 11300 

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

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

 

229.619,00

 

235.021,00

 

198.334,00

 

176.562,00

 

0,00

 

 

      V. Long-term financial investments: 11500 

 

5.207,00

 

5.207,00

 

5.207,00

 

5.207,00

 

5.207,00

 

 

      VI. Assets for deferred tax : 11600 

 

163.946,00

 

156.348,00

 

139.953,00

 

137.669,00

 

132.278,00

 

 

      VII. Non-current trade debtors : 11700 

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

B) CURRENT ASSETS: 12000 

 

4.052.587,00

 

3.877.123,00

 

3.966.628,00

 

3.914.552,00

 

4.213.248,00

 

 

      I. Non-current assets held for sale : 12100 

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

      II. Stocks: 12200 

 

2.252.337,00

 

2.104.471,00

 

2.148.684,00

 

1.956.473,00

 

2.106.688,00

 

 

      III. Trade debtors and others receivable accounts: 12300 

 

1.769.451,00

 

1.718.207,00

 

1.753.982,00

 

1.929.995,00

 

1.930.257,00

 

 

            1.- Customers for sales and provisions of services : 12380 

 

1.758.084,00

 

1.718.207,00

 

1.753.982,00

 

1.929.995,00

 

1.930.257,00

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

                  b) Customers for sales and provisions of services : 12382 

 

1.758.084,00

 

1.718.207,00

 

1.753.982,00

 

1.929.995,00

 

1.930.257,00

 

 

            2.- Called up share capital : 12370 

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

            3.- Other accounts receivable : 12390 

 

11.366,00

 

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

 

50.882,00

 

 

      V. Short-term financial investments : 12500 

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

      VI. Short-term accruals: 12600 

 

0,00

 

0,00

 

0,00

 

16.397,00

 

0,00

 

 

      VII. Cash and other equivalent liquid assets : 12700 

 

30.799,00

 

54.445,00

 

63.962,00

 

11.686,00

 

125.421,00

 

 

TOTAL ASSETS (A + B) : 10000 

 

8.216.865,00

 

8.020.554,00

 

8.055.311,00

 

7.979.430,00

 

8.111.300,00

 

 

 

 

 

 

ORIGINAL

 

ORIGINAL

 

ORIGINAL

 

ORIGINAL

 

ORIGINAL

 

 

Liabilities and Net Worth 

 

2016

 

2015

 

2014

 

2013

 

2012

 

 

A) NET WORTH: 20000 

 

3.961.690,00

 

3.986.625,00

 

4.016.411,00

 

4.041.813,00

 

4.067.126,00

 

 

      A1) Shareholders' equity : 21000 

 

3.961.690,00

 

3.986.625,00

 

4.016.411,00

 

4.041.813,00

 

4.067.126,00

 

 

            I. Capital: 21100 

 

841.417,00

 

841.417,00

 

841.417,00

 

841.417,00

 

841.417,00

 

 

                  1.- Registered capital: 21110 

 

841.417,00

 

841.417,00

 

841.417,00

 

841.417,00

 

841.417,00

 

 

                  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 

 

3.256.112,00

 

3.256.112,00

 

3.256.112,00

 

3.256.112,00

 

3.256.112,00

 

 

                  1. Capitalisation Reserves: 21350 

 

168.283,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

                  2. Otras Reservas: 21360 

 

3.087.828,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

            IV. (Common stock equity): 21400 

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

            V. Profit or loss brought forward: 21500 

 

-110.903,00

 

-81.117,00

 

-55.715,00

 

-30.402,00

 

0,00

 

 

            VI. Other shareholders' contributions: 21600 

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

            VII. Result of the period: 21700 

 

-24.935,00

 

-29.786,00

 

-25.402,00

 

-25.313,00

 

-30.402,00

 

 

            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

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

B) NON-CURRENT LIABILITIES: 31000 

 

1.630.770,00

 

1.544.884,00

 

1.486.024,00

 

1.412.770,00

 

1.385.614,00

 

 

      I. Long-term provisions: 31100 

 

28.260,00

 

25.092,00

 

21.955,00

 

18.825,00

 

15.845,00

 

 

      II. Long-term creditors : 31200 

 

1.602.510,00

 

1.519.792,00

 

1.464.069,00

 

1.393.945,00

 

1.369.769,00

 

 

            1.- Amounts owed to credit institutions: 31220 

 

607.716,00

 

731.713,00

 

733.483,00

 

737.972,00

 

738.937,00

 

 

            2.- Creditors from financial leasing : 31230 

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

            3.- Other long-term creditors : 31290 

 

994.794,00

 

788.079,00

 

730.586,00

 

655.972,00

 

630.832,00

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

      IV. Liabilities for deferred tax: 31400 

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

      V. Long-term accruals: 31500 

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

      VI. Non-current trade creditors : 31600 

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

      VII. Special long-term debts : 31700 

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

C) CURRENT LIABILITIES : 32000 

 

2.624.404,00

 

2.489.045,00

 

2.552.876,00

 

2.524.847,00

 

2.658.560,00

 

 

      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

 

 

      III. Short-term creditors : 32300 

 

279.421,00

 

141.042,00

 

249.299,00

 

129.536,00

 

248.878,00

 

 

            1.- Amounts owed to credit institutions: 32320 

 

279.421,00

 

141.042,00

 

249.299,00

 

129.536,00

 

248.878,00

 

 

            2.- Creditors from financial leasing : 32330 

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

            3.- Other short-term creditors : 32390 

 

0,00

 

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 

 

2.344.983,00

 

2.348.004,00

 

2.303.578,00

 

2.395.311,00

 

2.409.683,00

 

 

            1.- Suppliers: 32580 

 

49.316,00

 

34.543,00

 

37.244,00

 

85.736,00

 

88.899,00

 

 

                  a) Long-term debts : 32581 

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

                  b) Short-term debts : 32582 

 

49.316,00

 

34.543,00

 

37.244,00

 

85.736,00

 

88.899,00

 

 

            2.- Other creditors : 32590 

 

2.295.667,00

 

2.313.461,00

 

2.266.334,00

 

2.309.575,00

 

2.320.784,00

 

 

      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 

 

8.216.865,00

 

8.020.554,00

 

8.055.311,00

 

7.979.430,00

 

8.111.300,00

 

 

 

 

 

 

ORIGINAL

 

ORIGINAL

 

ORIGINAL

 

ORIGINAL

 

ORIGINAL

 

 

Profit and Loss 

 

2016

 

2015

 

2014

 

2013

 

2012

 

 

      1. Net turnover: 40100 

 

1.236.175,00

 

1.410.322,00

 

1.368.457,00

 

1.398.924,00

 

1.468.480,00

 

 

      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 

 

17.601,00

 

7.349,00

 

7.648,00

 

7.757,00

 

17.710,00

 

 

      4. Supplies : 40400 

 

-751.030,00

 

-906.378,00

 

-820.354,00

 

-853.913,00

 

-863.661,00

 

 

      5. Other operating income: 40500 

 

34.601,00

 

32.338,00

 

17.487,00

 

10.852,00

 

9.806,00

 

 

      6. Personnel costs: 40600 

 

-268.610,00

 

-263.801,00

 

-263.886,00

 

-245.043,00

 

-290.473,00

 

 

      7. Other operating costs: 40700 

 

-243.845,00

 

-234.222,00

 

-270.069,00

 

-305.592,00

 

-356.108,00

 

 

      8. Amortisation of fixed assets: 40800 

 

-1.689,00

 

-8.086,00

 

-12.429,00

 

-28.403,00

 

-41.595,00

 

 

      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

 

32.355,00

 

 

      12. Negative difference in combined businesses: 41200 

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

      13. Other results : 41300 

 

-12.562,00

 

-42.321,00

 

-118,00

 

25.639,00

 

2.763,00

 

 

A) OPERATING INCOME (1 + 2 + 3 + 4 + 5 + 6 + 7 + 8 + 9 + 10 + 11 + 12 + 13) : 49100 

 

10.641,00

 

-4.799,00

 

26.735,00

 

10.221,00

 

-20.724,00

 

 

      14. Financial income : 41400 

 

0,00

 

0,00

 

0,00

 

0,00

 

367,00

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

            b) Other financial income: 41490 

 

0,00

 

0,00

 

0,00

 

0,00

 

367,00

 

 

      15. Financial expenditure: 41500 

 

-27.078,00

 

-18.031,00

 

-25.024,00

 

-29.104,00

 

-37.255,00

 

 

      16. Changes in fair value of financial instruments : 41600 

 

-8.788,00

 

-9.179,00

 

-8.447,00

 

-8.840,00

 

11.459,00

 

 

      17. Exchange rate differences : 41700 

 

-7.585,00

 

-9.884,00

 

-2.269,00

 

4.074,00

 

5.102,00

 

 

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

 

0,00

 

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

 

 

B) FINANCIAL REVENUE (14 + 15 + 16 + 17 + 18 + 19) : 49200 

 

-43.451,00

 

-37.094,00

 

-35.740,00

 

-33.870,00

 

-20.325,00

 

 

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

 

-32.810,00

 

-41.894,00

 

-9.005,00

 

-23.649,00

 

-41.049,00

 

 

      20. Income taxes: 41900 

 

7.874,00

 

12.108,00

 

-16.397,00

 

-1.664,00

 

10.647,00

 

 

D) RESULT OF THE PERIOD (C + 20) : 49500 

 

-24.935,00

 

-29.786,00

 

-25.402,00

 

-25.313,00

 

-30.402,00

 

 

 

> 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

 

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:  

 

4.000.332,00

 

3.987.083,00

 

3.948.730,00

 

3.927.209,00

 

3.765.774,00

 

 

      I. Formation expenses:  

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

      II. Intangible fixed assets:  

 

1.701,00

 

1.366,00

 

6.886,00

 

11.377,00

 

15.472,00

 

 

      III. Tangible fixed assets:  

 

3.763.805,00

 

3.745.489,00

 

3.738.305,00

 

3.734.063,00

 

3.745.096,00

 

 

      IV. Financial investments:  

 

234.826,00

 

240.228,00

 

203.540,00

 

181.768,00

 

5.207,00

 

 

      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:  

 

4.216.533,00

 

4.033.471,00

 

4.106.581,00

 

4.052.221,00

 

4.345.526,00

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

      II. Stocks:  

 

2.252.337,00

 

2.104.471,00

 

2.148.684,00

 

1.956.473,00

 

2.106.688,00

 

 

      III. Debtors:  

 

1.933.397,00

 

1.874.556,00

 

1.893.935,00

 

2.067.665,00

 

2.062.535,00

 

 

      IV. Short-term investments:  

 

0,00

 

0,00

 

0,00

 

0,00

 

50.882,00

 

 

      V. Short-term treasury shares:  

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

      VI. Cash at bank and in hand:  

 

30.799,00

 

54.445,00

 

63.962,00

 

11.686,00

 

125.421,00

 

 

      VII. Prepayments and accrued income:  

 

0,00

 

0,00

 

0,00

 

16.397,00

 

0,00

 

 

GENERAL TOTAL (A + B + C + D):  

 

8.216.865,00

 

8.020.554,00

 

8.055.311,00

 

7.979.430,00

 

8.111.300,00

 

 

MERCANTILE REGISTRY.

 

 

 

EQUIVALENCIA

 

EQUIVALENCIA

 

EQUIVALENCIA

 

EQUIVALENCIA

 

EQUIVALENCIA

 

 

LIABILITIES 

 

2016

 

2015

 

2014

 

2013

 

2012

 

 

A) EQUITY:  

 

3.961.690,00

 

3.986.625,00

 

4.016.411,00

 

4.041.813,00

 

4.067.126,00

 

 

      I. Subscribed capital:  

 

841.417,00

 

841.417,00

 

841.417,00

 

841.417,00

 

841.417,00

 

 

      II. Share premium:  

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

      III. Revaluation reserves:  

 

18.946,00

 

18.946,00

 

18.946,00

 

18.946,00

 

18.946,00

 

 

      IV. Reserves:  

 

3.237.165,00

 

3.237.165,00

 

3.237.165,00

 

3.237.165,00

 

3.237.165,00

 

 

            a) Differences for capital adjustment to euros:  

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

            b) Remaining Reserves:  

 

3.237.165,00

 

3.237.165,00

 

3.237.165,00

 

3.237.165,00

 

3.237.165,00

 

 

      V. Profit or loss brought forward:  

 

-110.903,00

 

-81.117,00

 

-55.715,00

 

-30.402,00

 

0,00

 

 

      VI. Profit or loss for the financial year:  

 

-24.935,00

 

-29.786,00

 

-25.402,00

 

-25.313,00

 

-30.402,00

 

 

      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

 

 

C) PROVISIONS FOR LIABILITIES AND CHARGES:  

 

28.260,00

 

25.092,00

 

21.955,00

 

18.825,00

 

15.845,00

 

 

D) LONG TERM LIABILITIES:  

 

1.602.510,00

 

1.519.792,00

 

1.464.069,00

 

1.393.945,00

 

1.369.769,00

 

 

E) SHORT TERM CREDITORS:  

 

2.624.404,00

 

2.489.045,00

 

2.552.876,00

 

2.524.847,00

 

2.658.560,00

 

 

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):  

 

8.216.865,00

 

8.020.554,00

 

8.055.311,00

 

7.979.430,00

 

8.111.300,00

 

 

MERCANTILE REGISTRY.

 

 

 

EQUIVALENCIA

 

EQUIVALENCIA

 

EQUIVALENCIA

 

EQUIVALENCIA

 

EQUIVALENCIA

 

 

DEBIT 

 

2016

 

2015

 

2014

 

2013

 

2012

 

 

A) CHARGES (A.1 to A.15):  

 

1.313.312,00

 

1.479.795,00

 

1.418.994,00

 

1.472.559,00

 

1.578.445,00

 

 

            A.1. Operating consumption:  

 

751.030,00

 

906.378,00

 

820.354,00

 

853.913,00

 

863.661,00

 

 

            A.2. Staff Costs:  

 

268.610,00

 

263.801,00

 

263.886,00

 

245.043,00

 

290.473,00

 

 

                  a) Wages, salaries et al.:  

 

229.726,00

 

225.614,00

 

225.687,00

 

209.571,00

 

248.425,00

 

 

                  b) Social security costs:  

 

38.883,00

 

38.187,00

 

38.200,00

 

35.472,00

 

42.048,00

 

 

            A.3. Depreciation expense:  

 

1.689,00

 

8.086,00

 

12.429,00

 

28.403,00

 

41.595,00

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

            A.5. Other operating charges:  

 

243.845,00

 

234.222,00

 

270.069,00

 

305.592,00

 

356.108,00

 

 

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

 

23.203,00

 

37.522,00

 

26.854,00

 

0,00

 

0,00

 

 

            A.6. Financial and similar charges:  

 

27.078,00

 

18.031,00

 

25.024,00

 

29.104,00

 

37.255,00

 

 

                  a) Due to liabilities with companies of the group:  

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

                  b) Due to liabilities with associated companies:  

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

                  c) Due to other debts:  

 

27.078,00

 

18.031,00

 

25.024,00

 

29.104,00

 

37.255,00

 

 

                  d) Losses from financial investments:  

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

            A.7. Financial investment provision change:  

 

8.788,00

 

9.179,00

 

8.447,00

 

8.840,00

 

0,00

 

 

            A.8. Exchange losses:  

 

7.585,00

 

9.884,00

 

2.269,00

 

0,00

 

0,00

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

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

 

0,00

 

428,00

 

0,00

 

0,00

 

0,00

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

            A.12. Extraordinary expenses:  

 

12.562,00

 

42.321,00

 

118,00

 

0,00

 

0,00

 

 

            A.13. Prior year expenses and losses:  

 

0,00

 

0,00

 

0,00

 

0,00

 

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

 

0,00

 

0,00

 

25.639,00

 

35.119,00

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

            A.14. Corporation Tax:  

 

-7.874,00

 

-12.108,00

 

16.397,00

 

1.664,00

 

-10.647,00

 

 

            A.15. Miscellaneous taxes:  

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

MERCANTILE REGISTRY.

 

 

 

EQUIVALENCIA

 

EQUIVALENCIA

 

EQUIVALENCIA

 

EQUIVALENCIA

 

EQUIVALENCIA

 

 

CREDIT 

 

2016

 

2015

 

2014

 

2013

 

2012

 

 

B) INCOME ( B.1 to B.8):  

 

1.288.376,00

 

1.450.009,00

 

1.393.592,00

 

1.447.246,00

 

1.548.043,00

 

 

            B.1. Operating income:  

 

1.288.376,00

 

1.450.009,00

 

1.393.592,00

 

1.417.533,00

 

1.495.995,00

 

 

                  a) Net total sales:  

 

1.236.175,00

 

1.410.322,00

 

1.368.457,00

 

1.398.924,00

 

1.468.480,00

 

 

                  b) Miscellaneous operating income:  

 

52.202,00

 

39.687,00

 

25.135,00

 

18.609,00

 

27.515,00

 

 

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

 

0,00

 

0,00

 

0,00

 

15.418,00

 

55.843,00

 

 

            B.2. Financial income:  

 

0,00

 

0,00

 

0,00

 

0,00

 

11.827,00

 

 

                  a) Companies of the group:  

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

                  b) In associated companies:  

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

                  c) Miscellaneous:  

 

0,00

 

0,00

 

0,00

 

0,00

 

11.827,00

 

 

                  d) Profit on financial investment:  

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

            B.3. Exchange gains:  

 

0,00

 

0,00

 

0,00

 

4.074,00

 

5.102,00

 

 

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

 

43.451,00

 

37.094,00

 

35.740,00

 

33.870,00

 

20.325,00

 

 

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

 

20.247,00

 

0,00

 

8.886,00

 

49.288,00

 

76.168,00

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

32.355,00

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

            B.7. Extraordinary income:  

 

0,00

 

0,00

 

0,00

 

25.639,00

 

2.763,00

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

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):  

 

12.562,00

 

42.321,00

 

118,00

 

0,00

 

0,00

 

 

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

 

32.810,00

 

41.894,00

 

9.005,00

 

23.649,00

 

41.049,00

 

 

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

 

24.935,00

 

29.786,00

 

25.402,00

 

25.313,00

 

30.402,00

 

 

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 

 

-32.810,00

 

-41.894,00

 

-9.005,00

 

-23.649,00

 

-41.049,00

 

 

2. Results adjustments.: 61200 

 

31.935,00

 

29.254,00

 

40.582,00

 

60.488,00

 

81.321,00

 

 

      a) Fixed Assets Amortization (+).: 61201 

 

1.689,00

 

8.086,00

 

12.429,00

 

28.403,00

 

41.595,00

 

 

      c) Variation in Provision (+/-). : 61203 

 

3.168,00

 

3.137,00

 

3.129,00

 

2.980,00

 

2.838,00

 

 

      g) Financial income (-).: 61207 

 

0,00

 

0,00

 

0,00

 

0,00

 

-367,00

 

 

      h) Financial Expenses (+). : 61208 

 

27.078,00

 

18.031,00

 

25.024,00

 

29.104,00

 

37.255,00

 

 

3. Changes in current capital equity.: 61300 

 

-194.256,00

 

136.522,00

 

-107.931,00

 

168.926,00

 

421.259,00

 

 

      a) Stock (+/-).: 61301 

 

-147.867,00

 

44.213,00

 

-192.211,00

 

150.215,00

 

47.569,00

 

 

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

 

-51.243,00

 

35.775,00

 

176.013,00

 

261,00

 

318.543,00

 

 

      c) Other current assets (+/-). : 61303 

 

0,00

 

0,00

 

16.397,00

 

34.485,00

 

49.118,00

 

 

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

 

4.854,00

 

56.534,00

 

-108.130,00

 

-16.035,00

 

6.030,00

 

 

4. Cash Flows from Other Operating Activities: 61400 

 

-27.078,00

 

-18.031,00

 

-25.024,00

 

-29.104,00

 

-36.887,00

 

 

      a) Interest payments (-). : 61401 

 

-27.078,00

 

-18.031,00

 

-25.024,00

 

-29.104,00

 

-37.255,00

 

 

      c) Interest collection (+). : 61403 

 

0,00

 

0,00

 

0,00

 

0,00

 

367,00

 

 

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

 

-222.208,00

 

105.851,00

 

-101.378,00

 

176.660,00

 

424.644,00

 

 

6. Payments for investment (-).: 62100 

 

-26.249,00

 

-60.268,00

 

-28.297,00

 

-181.953,00

 

-30.803,00

 

 

      a) Companies of the group and affiliates. : 62101 

 

0,00

 

-36.688,00

 

-21.772,00

 

-176.562,00

 

0,00

 

 

      b) Intangible fixed assets. : 62102 

 

-335,00

 

0,00

 

0,00

 

0,00

 

-15.159,00

 

 

      c) Fixed assets. : 62103 

 

-18.315,00

 

-7.185,00

 

-4.241,00

 

0,00

 

0,00

 

 

      e) Other financial assets. : 62105 

 

0,00

 

0,00

 

0,00

 

0,00

 

-4.606,00

 

 

      h) Other assets. : 62108 

 

-7.598,00

 

-16.395,00

 

-2.284,00

 

-5.391,00

 

-11.039,00

 

 

7. Divestment payment collection (+). : 62200 

 

5.402,00

 

5.520,00

 

4.492,00

 

15.127,00

 

16.924,00

 

 

      a) Companies of the group and affiliates. : 62201 

 

5.402,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

      b) Intangible fixed assets. : 62202 

 

0,00

 

5.520,00

 

4.492,00

 

4.094,00

 

0,00

 

 

      c) Fixed assets. : 62203 

 

0,00

 

0,00

 

0,00

 

11.033,00

 

16.924,00

 

 

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

 

-22.535,00

 

-62.834,00

 

-36.234,00

 

-195.229,00

 

-55.474,00

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

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

 

221.097,00

 

-52.534,00

 

189.887,00

 

-95.166,00

 

-331.501,00

 

 

      a) Issuance : 63201 

 

345.094,00

 

57.493,00

 

194.376,00

 

25.141,00

 

36.224,00

 

 

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

 

138.379,00

 

0,00

 

119.763,00

 

0,00

 

0,00

 

 

      5. Other debts (+). : 63206 

 

206.715,00

 

57.493,00

 

74.614,00

 

25.141,00

 

36.224,00

 

 

      b) Repayment and amortization of : 63207 

 

-123.997,00

 

-110.027,00

 

-4.489,00

 

-120.307,00

 

-367.725,00

 

 

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

 

-123.997,00

 

-110.027,00

 

-4.489,00

 

-120.307,00

 

-367.725,00

 

 

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

 

0,00

 

0,00

 

0,00

 

0,00

 

0,00

 

 

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

 

221.097,00

 

-52.534,00

 

189.887,00

 

-95.166,00

 

-331.501,00

 

 

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 

 

-23.646,00

 

-9.517,00

 

52.276,00

 

-113.735,00

 

37.669,00

 

 

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

 

54.445,00

 

63.962,00

 

11.686,00

 

125.421,00

 

87.752,00

 

 

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

 

30.799,00

 

54.445,00

 

63.962,00

 

11.686,00

 

125.421,00

 

 

 

 

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 %

 

0,01 %

 

-0,01 %

 

0,02 %

 

-183,48 %

 

-35,64 %

 

 

Net Financial Debt:  

 

74,37

 

3,19

 

35,22

 

3,74

 

111,14

 

-14,72

 

 

Cash Flow Yield:  

 

0,00 %

 

0,00 %

 

0,00 %

 

0,01 %

 

 

-35,04 %

 

 

EBITDA over Sales:  

 

2,01 %

 

11,01 %

 

3,23 %

 

11,51 %

 

-37,73 %

 

-4,31 %

 

 

 

 

Profitability 

 

2016

 

2015

 

Variación 2016 - 2015

 

 

 

 

Empresa

 

Sector

 

Empresa

 

Sector

 

Empresa

 

Sector

 

 

Operating economic profitability:  

 

0,29 %

 

3,88 %

 

0,48 %

 

4,58 %

 

-39,72 %

 

-15,38 %

 

 

Total economic profitability:  

 

-0,07 %

 

3,39 %

 

-0,30 %

 

3,84 %

 

76,55 %

 

-11,68 %

 

 

Financial profitability:  

 

-0,63 %

 

3,70 %

 

-0,75 %

 

4,67 %

 

15,76 %

 

-20,76 %

 

 

Margin:  

 

1,80 %

 

6,08 %

 

2,59 %

 

7,44 %

 

-30,40 %

 

-18,26 %

 

 

Mark-up:  

 

-1,57 %

 

7,26 %

 

0,03 %

 

8,66 %

 

-5.429,27 %

 

-16,22 %

 

 

 

 

Solvency 

 

2016

 

2015

 

Variación 2016 - 2015

 

 

 

 

Empresa

 

Sector

 

Empresa

 

Sector

 

Empresa

 

Sector

 

 

Liquidity:  

 

0,01

 

0,27

 

0,02

 

0,23

 

-46,35

 

16,21

 

 

Acid Test:  

 

0,69

 

1,07

 

0,71

 

0,97

 

-3,68

 

9,52

 

 

Working Capital / Investment:  

 

0,17

 

0,12

 

0,17

 

0,10

 

0,43

 

25,84

 

 

Solvency:  

 

1,61

 

1,66

 

1,62

 

1,48

 

-0,85

 

12,04

 

 

 

 

Indebtedness 

 

2016

 

2015

 

Variación 2016 - 2015

 

 

 

 

Empresa

 

Sector

 

Empresa

 

Sector

 

Empresa

 

Sector

 

 

Indebtedness level:  

 

1,06

 

0,81

 

1,00

 

0,88

 

6,02

 

-7,96

 

 

Borrowing Composition:  

 

0,61

 

1,13

 

0,61

 

1,09

 

0,00

 

3,69

 

 

Repayment Ability:  

 

169,81

 

13,96

 

87,90

 

14,14

 

93,19

 

-1,30

 

 

Warranty:  

 

1,94

 

2,24

 

2,00

 

2,14

 

-2,84

 

4,90

 

 

Generated resources / Total creditors:  

 

-0,01

 

0,07

 

-0,01

 

0,10

 

-1,61

 

-23,86

 

 

 

 

Efficiency 

 

2016

 

2015

 

Variación 2016 - 2015

 

 

 

 

Empresa

 

Sector

 

Empresa

 

Sector

 

Empresa

 

Sector

 

 

Productivity:  

 

1,09

 

1,52

 

1,17

 

1,57

 

-6,84

 

-3,19

 

 

Turnover of Collection Rights :  

 

0,73

 

4,21

 

0,84

 

3,80

 

-13,72

 

10,88

 

 

Turnover of Payment Entitlements:  

 

0,42

 

2,77

 

0,49

 

2,72

 

-12,66

 

1,95

 

 

Stock rotation:  

 

0,56

 

2,63

 

0,67

 

2,90

 

-16,31

 

-9,37

 

 

Assets turnover:  

 

0,16

 

0,64

 

0,19

 

0,62

 

-13,39

 

3,53

 

 

Borrowing Cost:  

 

0,64

 

2,30

 

0,45

 

2,40

 

42,42

 

-4,15

 

 

 

> 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 %

 

-0,01 %

 

0,04 %

 

-0,08 %

 

0,03 %

 

 

Net Financial Debt:  

 

74,37

 

35,22

 

41,99

 

116,42

 

-104,81

 

 

Cash Flow Yield:  

 

0,00 %

 

0,00 %

 

0,01 %

 

-0,01 %

 

0,00 %

 

 

EBITDA over Sales:  

 

2,01 %

 

3,23 %

 

2,87 %

 

0,93 %

 

-0,97 %

 

 

 

 

Profitability 

 

2016

 

2015

 

2014

 

2013

 

2012

 

 

Operating economic profitability:  

 

0,29 %

 

0,48 %

 

0,34 %

 

-0,20 %

 

-0,29 %

 

 

Total economic profitability:  

 

-0,07 %

 

-0,30 %

 

0,20 %

 

0,07 %

 

-0,05 %

 

 

Financial profitability:  

 

-0,63 %

 

-0,75 %

 

-0,63 %

 

-0,63 %

 

-0,75 %

 

 

Margin:  

 

1,80 %

 

2,59 %

 

1,93 %

 

-1,09 %

 

-1,57 %

 

 

Mark-up:  

 

-1,57 %

 

0,03 %

 

-0,64 %

 

-3,48 %

 

-2,93 %

 

 

 

 

Solvency 

 

2016

 

2015

 

2014

 

2013

 

2012

 

 

Liquidity:  

 

0,01

 

0,02

 

0,03

 

0,00

 

0,05

 

 

Acid Test:  

 

0,69

 

0,71

 

0,71

 

0,77

 

0,79

 

 

Working Capital / Investment:  

 

0,17

 

0,17

 

0,18

 

0,17

 

0,19

 

 

Solvency:  

 

1,61

 

1,62

 

1,61

 

1,60

 

1,63

 

 

 

 

Indebtedness 

 

2016

 

2015

 

2014

 

2013

 

2012

 

 

Indebtedness level:  

 

1,06

 

1,00

 

0,99

 

0,97

 

0,99

 

 

Borrowing Composition:  

 

0,61

 

0,61

 

0,57

 

0,55

 

0,52

 

 

Repayment Ability:  

 

169,81

 

87,90

 

102,26

 

301,78

 

-282,75

 

 

Warranty:  

 

1,94

 

2,00

 

2,01

 

2,04

 

2,01

 

 

Generated resources / Total creditors:  

 

-0,01

 

-0,01

 

0,00

 

0,00

 

0,00

 

 

 

 

Efficiency 

 

2016

 

2015

 

2014

 

2013

 

2012

 

 

Productivity:  

 

1,09

 

1,17

 

1,15

 

1,05

 

0,95

 

 

Turnover of Collection Rights :  

 

0,73

 

0,84

 

0,79

 

0,73

 

0,78

 

 

Turnover of Payment Entitlements:  

 

0,42

 

0,49

 

0,47

 

0,48

 

0,51

 

 

Stock rotation:  

 

0,56

 

0,67

 

0,64

 

0,73

 

0,74

 

 

Assets turnover:  

 

0,16

 

0,19

 

0,18

 

0,18

 

0,19

 

 

Borrowing Cost:  

 

0,64

 

0,45

 

0,62

 

0,74

 

0,92

 

 

 

 

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.

 

 

 

Detail of Subsidies appearing in Balances Memories

 

 

 

 

 

 

Entity

 

CAMARA DE COMERCIO DE BILBAO

 

Status

 

CONCEDIDA

 

Amount Granted

 

3.764,00

 

 

 

Entity

 

INSTITUTO ESPAÑOL DE COMERCIO EXTERIOR

 

Status

 

CONCEDIDA

 

Amount Granted

 

1.361,00

 

 

 

Entity

 

CAMARA DE COMERCIO DE BILBAO

 

Status

 

CONCEDIDA

 

Project

 

PROFEX

 

Amount Granted

 

2.700,00

 

 

 

Entity

 

SOCIEDAD PARA LA PROMOCION Y RECONVERSION INDUSTRIAL

 

Status

 

CONCEDIDA

 

Amount Granted

 

3.998,00

 

 

 

Entity

 

CAMARA DE COMERCIO DE BIZKAIA

 

Status

 

CONCEDIDA

 

Amount Granted

 

900,00

 

 

 

 

Research Summary

 

 

The subject was incorporated in September 1986 with a Shareholder Equitythat amounted to Euro 841,416 Wholesale trade of work clothes, footwear and others.

 

 

 

Answer to additional question

 

 

The subject imports and markets work clothes, footwear and complements. It imports mainly from Asia and European countries. It markets through intermediaries and commercial agents. The current premises were inaugurated in 1995, having a storehouse of 1650 square metres and an additional hall of 1,100 square metres. It has 21 branches in Spain, one in France and others in Portugal and Central America.

 

 

 

 

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 67.82

UK Pound

1

INR 90.17

Euro

1

INR 78.70

Euro

1

INR 78.16 

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VAR

 

 

Report Prepared by :

SYL

                                                


 

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.