Date Printing complete Report Identification Details Company registration number Company by armedman2

VIEWS: 11 PAGES: 7

									Date: 03/26/2008




                                                                                                         Printing
                                                                                                        complete
Report


  1. Identification Details
 Company registration          A00000000
 number
 Company name                  COMPANY SAMPLE SA
 Business Activity Code 7484 - Other business activities
 Address                       CALLE CONSTITUCION, 0 28000 MADRID. (MADRID). SPAIN
 Telephone                     910.000.000
 Number of employees           157 (102 Fixed +55 Temp)




  2. Iberinform evaluation

                                                                                       Maximum value 10 and minimum 1

 PREDICTIVE PROFITABILITY AND SOLVENCY RATINGS


                                              2007 *      2006 *   Dif.%
 Profitability Rating                            3          3      0.0 %



                                              2007 *      2006 *   Dif.%
 Solvency Rating                                 9          9      0.0 %



 Profitability rating and solvency rating: These ratings have been calculated provisionally, without taking into account
 information published in the Off. gazette co. reg. (BORME) or Legal Incidents relating to this company.


 PREDICTIVE DELINQUENCY RATING

 Score for payment performance: 6



 CREDIT APPRAISAL

 Commercial credit recommended: 685,250 Euros




  3. Registry Data
 Trading Situation             Active
 Operations startup date Prior to 1990



COMPANY SAMPLE SA                                                                                                   Page 1 of 7
Iberinform International, SAU (Grupo Credito y Caución)
902 101 877 | AtencionClientes@iberinform.es
www.iberinform.es
Date: 03/26/2008




  3. Registry Data
 Company Object                This information is not available, due to its not having been published in the Off. gazette co. reg.
 Share capital                 6,310,500 € (09/06/2006)
 Paid up capital               6,310,500 € (09/06/2006)
 toni


  4 . Financial Information

                                                                       2006 (12) *          2005 (12) *                 Diff. %
  Sales                                                              19,361,221.43       17,583,537.35                  10.1 %
  Results                                                             1,500,868.80        1,543,488.53                   -2.7 %
  Total Assets                                                       14,680,656.18        8,879,781.58                  65.3 %
  Working Capital                                                     3,960,209.20        -1,269,866.04                411.8 %
  Net worth                                                          11,721,955.77        4,211,086.97                 178.3 %
  Short term debt                                                     2,958,700.41        4,668,694.61                 -36.6 %
  Long term debt
 Figures recorded in Euros




  5. Sector information

                                                            2006 *                                    2005 *
                       color blanco          Company Media Sector            Diff. %    Company Media Sector            Diff. %
  Sales                                  19,361,221.43      2,592,945.04    646.6 % 17,583,537.35     1,525,051.01 1,052.9 %
  Pre-Tax Profit/Sales                               0.12            0.17    -29.4 %           0.13             0.12        8.3 %
  Cash Flow/Sales                                    0.08            0.19    -57.8 %           0.09             0.13    -30.7 %
  Net worth/Liabilities                              0.80            0.38   110.5 %            0.47             0.40     17.5 %
  Short term debt/Liabilities                        0.20            0.30    -33.3 %           0.53             0.31     70.9 %
  Long term debt/Liabilities                                         0.30                                       0.26




  6 . Incidences
 No incidents found for subject company.




  7 . Corporate Bodies
  Position                Company name                                                                  Date of appointment
  Sole Administrator COMPAÑIA ESPAÑOLA DE SEG Y REASEGUROS DE                                                  01/08/2002
                     CREDITO Y CAUCION
  Proxy              NAME SURNAME



COMPANY SAMPLE SA                                                                                                       Page 2 of 7
Iberinform International, SAU (Grupo Credito y Caución)
902 101 877 | AtencionClientes@iberinform.es
www.iberinform.es
Date: 03/26/2008




  7 . Corporate Bodies
  Position                Company name                                     Date of appointment
  Proxy                   NAME SURNAME                                                07/05/2007
  Proxy                   NAME SURNAME                                                07/05/2007
  Proxy                   NAME SURNAME                                                07/05/2007
  Proxy                   NAME SURNAME                                                09/29/2004
  Proxy                   NAME SURNAME                                                07/05/2007
  Proxy                   NAME SURNAME                                                10/07/2003
  Proxy                   NAME SURNAME                                                05/21/2003
  Proxy                   NAME SURNAME                                                10/07/2003
  Proxy                   NAME SURNAME                                                07/05/2007
  Proxy                   NAME SURNAME                                                07/05/2007
  Proxy                   NAME SURNAME                                                10/07/2003
  Concurrent Proxy        NAME SURNAME                                                03/25/2003
  Concurrent Proxy        NAME SURNAME                                                03/25/2003
  Concurrent Proxy        NAME SURNAME                                                03/25/2003
  Concurrent Proxy        NAME SURNAME                                                03/25/2003
  Concurrent Proxy        NAME SURNAME                                                03/25/2003
  Concurrent Proxy        NAME SURNAME                                                03/25/2003
  Concurrent Proxy        NAME SURNAME                                                03/30/2005




  8 . Financial Connections

   SHAREHOLDERS

  Company name                                                                                   %
  COMPANY NAME                                                                                100%




  9 . Off. gazette co. reg.

  FILING OF ACCOUNTS
  Date published                      Type                Financial year      Date filed
  07/10/2007                         Ordinary                 2006            06/01/2007
  11/07/2006                         Ordinary                 2005            10/01/2006
  07/21/2005                         Ordinary                 2004            07/01/2005
  07/15/2004                         Ordinary                 2003            07/01/2004
  09/04/2003                         Ordinary                 2002            08/01/2003
  07/12/2002                         Ordinary                 2001            06/01/2002
  07/04/2001                         Ordinary                 2000            06/01/2001
  07/05/2000                         Ordinary                 1999            06/01/2000
  12/14/1999                         Ordinary                 1998            11/01/1999
  09/07/1998                         Ordinary                 1997            08/01/1998




COMPANY SAMPLE SA                                                                          Page 3 of 7
Iberinform International, SAU (Grupo Credito y Caución)
902 101 877 | AtencionClientes@iberinform.es
www.iberinform.es
Date: 03/26/2008




  9 . Off. gazette co. reg.

  REGISTERED DEEDS
  Date published                      Description of deed                                    Number of deeds
  08/30/2007                          Retirements/Resignations                                     2
                                      Appointments
  11/29/2007                          Appointments                                                 1
  07/25/2007                          Revocations                                                  1
  07/20/2007                          Appointments                                                 1
  11/19/2007                          Revocations                                                  1
  11/07/2007                          Re-elections                                                 1
  11/07/2007                          Appointments                                                 1
  05/07/2007                          Revocations                                                  1
  07/06/2007                          Declaration of sole proprietorship                           1
  06/29/2006                          Revocations                                                  1
  09/20/2006                          Capital Increase                                             1
  09/18/2006                          Re-elections                                                 1
  09/18/2006                          Re-elections                                                 1
  04/12/2005                          Appointments                                                 1
  05/04/2005                          Revocations                                                  1
  07/15/2004                          Re-elections                                                 1
  10/13/2004                          Appointments                                                 1
  06/04/2004                          Revocations                                                  1
  10/20/2003                          Appointments                                                 2
                                      Other
  03/14/2003                          Revocations                                                  1




  10 . Financial Ratios

  Financial position                                                       2006 *   2005 *               Diff. %
  Solvency Coefficient (Times)                                              2.34      0.73                  2%
  Immediate Liquidity Coefficient (Times)                                   1.75      0.69                  1%
  Debt Ratio (%)                                                            0.00      0.00
  Debt Quality (%)                                                          0.00      0.00
  Stock Financing (Times)                                             1,230.88      178.41                  5%
  Average Collection Time (Days)                                           27.47      2.24                1,1 %
  Average Payment Term (Days)                                              49.18     46.58                  5%
  Average Supply Time (Days)                                                0.05      0.31                  8%
  Profitability                                                            2006 *   2005 *               Diff. %
  Economic Return (%)                                                      15.50     26.83                  4%
  Financial Return (%)                                                     12.80     36.65                  6%
  EBITDA / Sales (%)                                                       12.33     14.08                  1%




COMPANY SAMPLE SA                                                                                       Page 4 of 7
Iberinform International, SAU (Grupo Credito y Caución)
902 101 877 | AtencionClientes@iberinform.es
www.iberinform.es
Date: 03/26/2008




  10 . Financial Ratios

  Efficiency                                                           2006 *                    2005 *            Diff. %
  Assets Rotation (Times)                                                1.32                      1.98               3%
  Working Capital Rotation (Times)                                       0.20                     -0.07               3%
  Sales per Employee (€)                                          222,542.78                 231,362.33               3%




  11. Filing of accounts

                                         2006 (12) *                                 2005 (12) *
  Reference                              Companies Registry                         Companies Registry
  Type of Accounts                       Annual accounts filed with the Companies Annual accounts filed with the Companies
                                         Registry                                 Registry
  Accounting Structure                   Normal                                     Normal
  Unit                                   Euros                                      Euros
  Exceptions
  Audited
  Audited by                             PRICEWATERHOUSECOOPERS                     PRICEWATERHOUSECOOPERS
                                         AUDITORES, S.L.                            AUDITORES, S.L.
  Results                                Balanced                                   Balanced
  BALANCE SHEET
                         ASSETS                                       2006 (12) *                2005 (12) *         Diff. %
  B) FIXED ASSETS                                                   7,761,746.57               5,480,953.01          41.6 %
    II. Intangible assets                                           7,429,425.47               5,195,200.78          43.0 %
         5. Computer applications                                   7,507,336.30               5,230,480.78          43.5 %
         9. Depreciation                                              -77,910.83                 -35,280.00        -120.8 %
    III. Fixed assets                                                 315,628.60                 274,108.08          15.1 %
         2. Technical facilities and machinery                        216,208.84                 188,032.34          14.9 %
         3. Other facilities, tools/equipment and                     372,922.14                 291,635.12          27.8 %
         furniture
         7. Depreciation                                             -273,502.38                -205,559.38         -33.0 %
    IV. Financial fixed assets                                         16,692.50                  11,644.15          43.3 %
         1. Shareholdings in Group companies                            6,500.00                   3,500.00          85.7 %
         7. Long-term deposits and surety                              10,192.50                   8,144.15          25.1 %
  D) WORKING CAPITAL                                                6,918,909.61               3,398,828.57         103.5 %
    II. Stocks                                                          1,625.18                   9,566.44         -83.0 %
         6. Advance payments                                            1,625.18                   9,566.44         -83.0 %
    III. Debtors                                                    1,734,410.40                 128,336.86       1,251.4 %
         1. Sales and service customers                             1,744,888.74                 131,180.46       1,230.1 %
         4. Accounts receivable                                           209.66                   1,245.21         -83.1 %
         5. Staff                                                                                    576.04
         6. Public Administration                                       5,493.66                  12,235.78         -55.1 %
         7. Provisions                                                -16,181.66                 -16,900.63           4.2 %
    IV. Short-term financial investments                            3,699,906.70



COMPANY SAMPLE SA
Iberinform International, SAU (Grupo Credito y Caución)
902 101 877 | AtencionClientes@iberinform.es
www.iberinform.es
Date: 03/26/2008




  11. Filing of accounts

  BALANCE SHEET
                         ASSETS                             2006 (12) *     2005 (12) *     Diff. %
       5. Short-term equity portfolio                      3,699,906.70
    VI. Cash                                               1,469,863.74    3,240,228.25     -54.6 %
    VII. Accrual adjustments                                 13,103.59       20,697.02      -36.6 %
  GRAND TOTAL (A+B+C+D)                                   14,680,656.18    8,879,781.58     65.3 %
                       LIABILITIES                          2006 (12) *     2005 (12) *     Diff.%
  A) NET WORTH                                            11,721,955.77    4,211,086.97    178.3 %
    I. Capital subscribed                                  6,310,500.00     300,500.00    2,000.0 %
    IV. Reserves                                           3,910,586.97    2,367,098.44     65.2 %
       1. Statutory reserve                                1,262,100.00      60,101.21    1,999.9 %
       5. Differences arising from adjustment of                   6.05            6.05      0.0 %
       capital to Euros
       6. Other reserves                                   2,648,480.92    2,306,991.18     14.8 %
    VI. Profit & Loss (profit or loss)                     1,500,868.80    1,543,488.53      -2.7 %
  E) SHORT TERM CREDITORS                                  2,958,700.41    4,668,694.61     -36.6 %
    III. Short-term debts owed to Group and                                2,298,114.56
    associated companies
       1. Debts owed to group companies                                    2,298,114.56
    IV. Commercial creditors                               2,000,405.78    1,706,768.34     17.2 %
       2. Debts for purchase of goods and                  2,000,405.78    1,706,768.34     17.2 %
       services
    V. Other non-commercial debts                           951,694.63      653,611.71      45.6 %
       1. Public Administration                             662,476.19      462,813.60      43.1 %
       3. Other debts                                           233.17       34,994.43      -99.3 %
       4. Remunerations pending payment                     288,985.27      155,803.68      85.4 %
    VII. Accrual adjustments                                   6,600.00      10,200.00      -35.2 %
  GRAND TOTAL (A+B+C+D+E+F)                               14,680,656.18    8,879,781.58     65.3 %


  PROFIT AND LOSS STATEMENT
                           DEBIT                            2006 (12) *     2005 (12) *     Diff.%
  A)EXPENSES (A.1 a A.16)                                 17,965,637.24   16,088,951.28     11.6 %
       A.2. Supplies                                      12,471,802.13   11,234,422.52     11.0 %
       a) Goods consumed                                  12,471,802.13   11,234,422.52     11.0 %
       A.3. Staff costs                                    2,967,383.95    2,417,174.28     22.7 %
         a) Wages, salaries and similar                    2,268,692.35    1,798,157.09     26.1 %
         remuneration
         b) Social charges                                  698,691.60      619,017.19      12.8 %
       A.4. Allocations of fixed asset depreciation         111,865.50       93,940.95      19.0 %
       A.5. Changes in trading provisions                      2,148.79         -968.65    321.8 %
       b) Change in provisions for and losses from             2,148.79         -968.65    321.8 %
       non-recoverable debts
       A.6. Other operating expenses                       1,533,005.07    1,456,762.07      5.2 %


COMPANY SAMPLE SA                                                                         Page 6 of 7
Iberinform International, SAU (Grupo Credito y Caución)
902 101 877 | AtencionClientes@iberinform.es
www.iberinform.es
Date: 03/26/2008




  11. Filing of accounts

  PROFIT AND LOSS STATEMENT
                           DEBIT                                       2006 (12) *                  2005 (12) *               Diff.%
       a) External services                                          1,451,272.81                1,434,809.33                  1.1 %
       b) Taxes                                                         81,732.26                    21,952.74              272.3 %
    A.I. OPERATING PROFIT (B.1 + B.2 + B.3 +                         2,275,015.99                2,382,206.18                 -4.4 %
    B.4 - A.1 - A.2 - A.3 - A.4 - A.5 - A.6)
       A.7. Financial and other similar expenses                        15,436.49                    34,703.06               -55.5 %
         c) Expenses on third-party debts and                           15,436.49                    34,703.06               -55.5 %
         other similar expenses
    A.II. POSITIVE RESULTS (B.5 + B.6 + B.7 +                           73,373.44                       435.92           16,731.8 %
    B.8 - A.7 - A.8 - A.9)
    A.III PROFIT FROM ORDINARY ACTIVITIES                            2,348,389.43                2,382,642.10                 -1.4 %
    (A.I + A.II - B.I - B.II)
       A.11. Losses from fixed and intangible                               478.38
       assets and control portfolio
       A.13. Extraordinary items                                            296.95                    9,072.12               -96.7 %
       A.14. Expenses and losses from other                             16,043.50                    14,012.07                14.4 %
       financial years
    A.V. PROFIT BEFORE TAX (A.III + A.IV -                           2,348,045.28                2,373,321.39                 -1.0 %
    B.III - B.IV)
       A.15. Corporation tax                                           847,176.48                  829,832.86                  2.0 %
    A.VI. FINANCIAL YEAR RESULTS (PROFIT)                            1,500,868.80                1,543,488.53                 -2.7 %
    (A.V - A.15 - A.16)
                          CREDIT                                       2006 (12) *                  2005 (12) *               Diff.%
  B) REVENUES (B.1 A B13)                                           19,466,506.04               17,632,439.81                 10.4 %
       B.1 Net turnover                                             19,361,221.43               17,583,537.35                 10.1 %
         a) Sales                                                   23,966,105.35               20,358,530.19                 17.7 %
         c) Volume sales discounts and refunds                      -4,604,883.92                -2,774,992.84               -65.9 %
       B.7. Other interests and similar revenues                        88,809.93                    35,138.98              152.7 %
         c) Other interests                                             88,809.93                    35,138.98              152.7 %
       B.12. Extraordinary revenues                                       4,635.59                    2,433.70                90.4 %
       B.13. Income and profits from other                              11,839.09                    11,329.78                 4.4 %
       financial years
    B.IV. NEGATIVE EXTRAORDINARY                                            344.15                    9,320.71               -96.3 %
    RESULTS (A.10 + A.11 + A.12 + A.13 + A.14
    - B.9 - B.10 - B.11 - B.12 - B.13)



 * This information has been taken from the Companies Registry where the company has its registered office, for the latest available
 financial year 07/18/2007.
Espacio(color = que fondo)
Espacio(color = que fondo)
 Sources consulted: Off. gazette co. reg. (BORME), Legal incidents, Filing of Accounts and other sources.
Espacio(color = que fondo)
 Date of last update 03/25/2008




COMPANY SAMPLE SA                                                                                                          Page 7 of 7
Iberinform International, SAU (Grupo Credito y Caución)
902 101 877 | AtencionClientes@iberinform.es
www.iberinform.es

								
To top