|
|
ATTN: sample BUSINESS SUMMARY
COMPREHENSIVE REPORT
DUNS: 00-000-0000
SAMPLE FLOWER COMPANY,
FINANCIAL STRESS CLASS: 4
CREDIT SCORE CLASS: 5
000 ANY STREET
AND BRANCH(ES) OR DIVISION(S) KEY
SOMEWHERE, CA00000 =============================
TEL: 800-000-0000 LOWEST RISK HIGHEST RISK
1 2 3 4 5
SIC: 27 52
LINE OF BUSINESS: RETAIL FLORIST
YEAR STARTED: 1982
CONTROL DATE: 1982 DATE PRINTED: April 25 2002
CHIEF EXECUTIVE: JANE T. DOE
===============================================================================
EXECUTIVE SUMMARY
- The Financial Stress Class of 4 for this company shows that during the
previous year, firms with this classification had a failure rate of
4.25% (425 per 10,000), which is 5.31 times higher than the national average.
- The Credit Score Class of 5 for this company shows that during the previous
year, 60.5% of the firms with this classification paid one or more bills
severely delinquent, which is 3.64 times higher than the national average.
- Subject company pays its bills an average 14 days beyond terms.
- Subject company's industry pays its bills an average 15 days beyond terms.
- Subject company pays its bills slower than the average for its industry.
- Financial information from a fiscal statement dated 12/31/00 is included.
- Sales for the fiscal year ending December 2000 are up by 6.0%.
- Net worth for the fiscal year ending December 2000 is up by 6.0%.
- Operations are profitable.
- Special events are reported for this business.
- UCC filing(s) are reported for this business.
- Financing is secured.
- Under present management control 20 years.
- Evidence of open Suit(s), Lien(s) and Judgment(s) in the D&B database.
- History is clear.
===============================================================================
CREDIT CAPACITY SUMMARY
D&B Rating: -- Payment Activity
(based on 270 experiences):
Sales ($): 19,683,786 Average High Credit: $76,500
# of Employees Highest Credit: $2,000,000
Total: 110 Total Highest Credits: $8,974,500
(100 Here)
As of 12/31/9- Worth: $3,160,644
Working Capital: $1,351,002
===============================================================================
SPECIAL EVENTS
12/03/9- On Mar 26, 199- the subject experienced a fire due to an
earthquake. According to Jane T. Doe, president, damages amounted to
$35,000 which were fully covered by their insurance company. The
business was closed for two days while employees settled personal
matters.
===============================================================================
FINANCIAL STRESS SUMMARY
The Financial Stress Model predicts the likelihood of a firm ceasing business
without paying all creditors in full, or reorganizing or obtaining relief from
creditors under state/federal law over the next 12 months. Scores were
calculated using a statistically valid model derived from D&B's extensive data
files.
Financial Stress Class: 4
(Highest Risk: 5; Lowest Risk: 1)
Incidence of Financial Stress Among
Companies with this Classification: 0.37% (37 per 10,000)
Incidence of Financial Stress: 0.80% (80 per 10,000)
- National Average
Financial Stress National Percentile: 22
(Highest Risk: 1; Lowest Risk: 100)
Financial Stress Score: 1392
(Highest Risk: 1,001; Lowest Risk: 1,850)
The Financial Stress Class for this company is based on the following factors:
- Payment experiences exist for this firm which are greater than 60 days
past due.
- Evidence of open Suit(s), Lien(s) and Judgment(s) in the D&B database.
- D&B files indicate a net worth of $2,838,982.
- Payment information indicates negative payment comments.
- Age of financial statement suggests potential higher risk of financial
stress.
- 19% of trade experiences indicate slow payment(s) are present.
- Financial condition is UNBALANCED.
- Business does not own facilities.
- Age or date entered in the D&B files indicates lower risk.
- Current liabilities to net worth suggests potential higher risk of
financial stress.
Notes:
- The Financial Stress Class indicates that this firm shares some of
the same business and financial characteristics of other companies with
this classification. It does not mean the firm will necessarily
experience financial stress.
- The Incidence of Financial Stress shows the percentage of firms in a
given Class that discontinued operations over the past year with loss
to creditors. The Incidence of Financial Stress - National Average
represents the national failure rate and is provided for comparative
purposes.
- The Financial Stress National Percentile reflects the relative
ranking of a company among all scorable companies in D&B's file.
- The Financial Stress Score offers a more precise measure of the level
of risk than the Class and Percentile. It is especially helpful to
customers using a scorecard approach to determining overall business
performance.
- All Financial Stress Class, Percentile, Score and Incidence
statistics are based on 199-.
===============================================================================
FINANCIAL STRESS NORMS
National
Norms for Companies in the Same ... Percentile
- Region (PACIFIC) 43
- Industry: CORPORATION 58
- Employee Range (9) 78
- Years in Business Range (20) 76
- Subject Company 22
Key Comparisons
The subject company has a Financial Stress Percentile that shows:
- Higher risk than other companies in the same region.
- Higher risk than other companies in the same industry.
- Higher risk than other companies in the same employee size range.
- Higher risk than other companies with a comparable number of years in
business.
===============================================================================
CREDIT SCORE SUMMARY
The Credit Score Class predicts the likelihood of a firm paying in a severely
delinquent manner (90+ Days Past Terms) over the next twelve months. It was
calculated using statistically valid models and the most recent payment
information in D&B's files.
Credit Score Class: 5
Incidence of Delinquent Payment Among
Companies with this Classification: 60.50%
Percentile: 8
The Credit Score Class for this company is based on the following factors:
- 19% of trade experiences indicate slow payment(s) are present.
- Payment experiences exist for this firm which are greater than 60 days past
due.
- Payment information indicates negative payment comments.
- Evidence of open Suit(s), Lien(s) and Judgment(s) in the D&B database.
- Control age or date entered in D&B files indicates lower risk.
- Financial condition is FAIR or UNBALANCED.
- D&B files indicate a net worth for this firm of $2,838,982.
- Business does not own facilities.
- Quick ratio is 0.6.
Notes:
- The Incidence of Delinquent Payment is the percentage of companies with
this classification that were reported 90 days past due or more by
creditors. The calculation of this value is based on an inquiry weighted
sample.
- The Percentile ranks this firm relative to other businesses. For example,
a firm in the 80th percentile has a lower risk of paying in a severely
delinquent manner than 79% of all scorable companies in D&B's files.
===============================================================================
CREDIT SCORE NORMS
National
Norms for Companies in the Same ... Percentile
- Region (PACIFIC) 49
- Industry: CORPORATION 51
- Employee Range (9) 54
- Years in Business Range (20) 72
- Subject Company 8
Key Comparisons
The subject company has a Credit Score Percentile that shows:
- Higher risk than other companies in the same region.
- Higher risk than other companies in the same industry.
- Higher risk than other companies in the same employee size range.
- Higher risk than other companies with a comparable number of years in
business.
===============================================================================
PAYMENT TRENDS
PAYDEX scores below are based on dollar weighted trade in most recent 12 mos.
'98 '98 '98 '98 '99 '99 '99 '99 '99 '99 '99 '99 '99 '99 '99 '00
MAR JUN SEP DEC FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC JAN
FIRM 73 75 72 72 75 71 69 69 68 58 56 55 61 61 55 55
Industry
Quartiles
----------
Upper 79 80 80 79 79 79 80 79
Median 75 75 76 75 75 75 75 75
Lower 66 66 67 67 67 66 67 66
Industry PAYDEX based on: KEY TO PAYDEX SCORES:
SIC: 2752 80 Within terms
1,286 Firms 75 8 Days Beyond Terms
55 26 Days Beyond Terms
===============================================================================
SUMMARY OF PAYMENT HABITS
Dollar Range Comparisons:
Suppliers That Number of Total % of Dollars
Extend Credit of... Experiences: Amount Within Terms
# $ %
OVER $100,000 18 4,900,000 52
$50,000 - 99,999 15 955,000 78
$15,000 - 49,999 30 750,000 86
$ 5,000 - 14,999 46 330,000 77
$ 1,000 - 4,999 31 59,500 75
Under 1,000 14 5,600 48
===============================================================================
PAYMENT ANALYSIS BY INDUSTRY
There are 248 payment experiences in D&B's file for the most recent 12 months,
with 99 experiences reported during the last three month period.
Total Dollar Highest Within Slow Slow Slow Slow
Recd Amount Credit Terms 1-30 31-60 61-90 91+
# $ $ --- % of dollar amount ---
Total in D&B's File 248 7,538,100 1,000,000
Industry
Nonclassified 32 786,250 100,000 87 0 0 0 13
Whol metal 4 477,000 400,000 16 84 0 0 0
Whol industrial equip 4 55,000 40,000 27 0 0 73 0
Whol hardware 4 38,000 20,000 47 0 0 53 0
Business consulting 4 25,250 10,000 59 0 0 0 41
Insurance agent 3 250,000 250,000 100 0 0 0 0
Whol computers/softwr 3 130,000 100,000 100 0 0 0 0
Mechanical contractor 3 30,050 25,000 100 0 0 0 0
Whol roof/side/insul 3 20,500 15,000 98 2 0 0 0
Whol industrial suppl 3 8,500 5,000 29 0 59 0 12
Ret building material 2 515,000 500,000 3 0 0 97 0
Arrange cargo transpt 2 550,000 500,000 100 0 0 0 0
Electrical contractor 2 201,000 200,000 100 0 0 0 0
Whol misc coml equip 2 101,000 100,000 99 0 1 0 0
Management services 2 107,500 100,000 93 0 0 7 0
Foreign sea transport 2 80,000 60,000 13 74 13 0 0
Mfg soft drinks 2 52,500 50,000 98 2 0 0 0
Whol brick/stone 2 50,000 40,000 100 0 0 0 0
Whol service paper 2 20,500 20,000 100 0 0 0 0
Advertising agency 2 15,000 10,000 33 0 0 0 67
Whol electronic parts 2 7,500 5,000 100 0 0 0 0
Whol electrical equip 2 6,000 5,000 17 0 83 0 0
Ret misc merchandise 2 5,000 5,000 0 100 0 0 0
Lithographic printing 2 6,000 5,000 100 0 0 0 0
Whol auto parts 2 3,500 2,500 100 0 0 0 0
Personal credit 2 2,500 2,500 0 0 0 100 0
Mfg mattress/bdspring 2 1,000 1,000 100 0 0 0 0
Misc business service 2 50 50 0 100 0 0 0
Misc business credit 1 1,000,000 1,000,000 0 100 0 0 0
Mfg food product mach 1 700,000 700,000 100 0 0 0 0
Whol flowers/supplies 1 250,000 250,000 0 0 100 0 0
Mfg cutlery 1 200,000 200,000 100 0 0 0 0
Mfg broadcastng equip 1 100,000 100,000 100 0 0 0 0
Mfg organic chemicals 1 100,000 100,000 0 0 0 100 0
Whol meats/products 1 90,000 90,000 100 0 0 0 0
Mfg adhesives/sealant 1 75,000 75,000 100 0 0 0 0
Mfg plastic sheet/flm 1 75,000 75,000 100 0 0 0 0
Accounting services 1 75,000 75,000 100 0 0 0 0
Mfg wood home furn 1 60,000 60,000 100 0 0 0 0
Mfg prefab metal bldg 1 50,000 50,000 0 100 0 0 0
Misc sanitary service 1 50,000 50,000 0 0 0 0 100
Truck rental/leasing 1 50,000 50,000 0 100 0 0 0
Mfg extracts/syrup 1 50,000 50,000 100 0 0 0 0
Mfg home furnishings 1 45,000 45,000 100 0 0 0 0
Misc repair services 1 35,000 35,000 100 0 0 0 0
Whol lumber/millwork 1 30,000 30,000 100 0 0 0 0
Whol homefurnishings 1 30,000 30,000 100 0 0 0 0
Mfg wood office furn 1 30,000 30,000 100 0 0 0 0
Real estate agent/mgr 1 25,000 25,000 100 0 0 0 0
Whol service equip 1 25,000 25,000 50 0 0 0 50
Whol general grocery 1 20,000 20,000 100 0 0 0 0
Leather finishing 1 20,000 20,000 100 0 0 0 0
Mfg malt 1 20,000 20,000 0 0 100 0 0
Misc equipment rental 1 20,000 20,000 100 0 0 0 0
Whol women/child wear 1 20,000 20,000 100 0 0 0 0
Whol chemicals 1 15,000 15,000 100 0 0 0 0
Short-trm busn credit 1 15,000 15,000 100 0 0 0 0
Whol groceries 1 10,000 10,000 100 0 0 0 0
Mfg refrig/heat equip 1 10,000 10,000 100 0 0 0 0
Whol paints/varnishes 1 10,000 10,000 0 100 0 0 0
Mfg relays/controls 1 10,000 10,000 100 0 0 0 0
Ret family clothing 1 10,000 10,000 100 0 0 0 0
Nonresident builders 1 10,000 10,000 100 0 0 0 0
Mfg readymix concrete 1 10,000 10,000 100 0 0 0 0
Ret nursery 1 7,500 7,500 100 0 0 0 0
Mfg comp peripherals 1 7,500 7,500 100 0 0 0 0
Whol nondurable goods 1 7,500 7,500 50 50 0 0 0
Management consulting 1 7,500 7,500 100 0 0 0 0
Whol scrap material 1 5,000 5,000 100 0 0 0 0
Mfg industrial trucks 1 5,000 5,000 0 0 0 100 0
Newspaper-print/publ 1 5,000 5,000 100 0 0 0 0
Whol fish/seafood 1 5,000 5,000 50 50 0 0 0
Whol farm supplies 1 5,000 5,000 100 0 0 0 0
Mfg curtain/drapes 1 5,000 5,000 100 0 0 0 0
Aluminum foundry 1 5,000 5,000 0 0 0 100 0
Whol durable goods 1 5,000 5,000 100 0 0 0 0
Automotive services 1 5,000 5,000 100 0 0 0 0
Ret men's clothing 1 5,000 5,000 100 0 0 0 0
Computer system desgn 1 2,500 2,500 0 0 100 0 0
Misc services 1 2,500 2,500 100 0 0 0 0
Coml art/graphic dsgn 1 2,500 2,500 100 0 0 0 0
Ret computer/software 1 2,500 2,500 100 0 0 0 0
Ret misc apparel 1 2,500 2,500 100 0 0 0 0
General auto repair 1 2,500 2,500 100 0 0 0 0
Trucking non-local 1 1,000 1,000 0 0 0 100 0
Mfg surgical supplies 1 1,000 1,000 100 0 0 0 0
Mfg misc metal prdts 1 1,000 1,000 0 0 0 100 0
Mfg roasted coffee 1 750 750 50 50 0 0 0
Ret hardware 1 500 500 0 100 0 0 0
Mfg blankbook/binder 1 500 500 100 0 0 0 0
Mfg optical instrmnts 1 500 500 0 0 100 0 0
Ret stationery 1 250 250 100 0 0 0 0
Ret electronics 1 0 0 0 0 0 0 0
Radiotelephone commun 1 0 0 0 0 0 0 0
Whol drugs/sundries 1 0 0 0 0 0 0 0
Misc coml printing 1 0 0 0 0 0 0 0
Steel erection 1 0 0 0 0 0 0 0
Adjust/collect svcs 1 0 0 0 0 0 0 0
OTHER PAYMENT CATEGORIES:
Cash Experiences 3 76,000
Paying Record Unknown 14 326,500
Unfavorable Comments 10 145,500
Placed for Collection
with D&B 0 0
other 52 N/A
Accounts are sometimes placed for collection even though the existence or
amount of the debt is disputed.
Indications of slowness can be the result of disputes over merchandise, skipped
invoices, etc.
===============================================================================
PUBLIC FILINGS SUMMARY
The following data includes both open and closed filings found in
D&B's database on the subject company.
Most Recent
Record Type # Filing Date
Bankruptcy Proceedings 0 -
Judgments 1 08/13/199-
Liens 0 08/13/199-
Suits 0 08/13/199-
UCC's 2 10/06/199-
===============================================================================
PUBLIC FILINGS DETAIL
The following data is for information purposes only and is not the
official record. Certified copies can only be obtained from the
official source.
-------------------------------------------------------------------------------
* * * JUDGMENT(S) * * *
-------------------------------------------------------------------------------
DOCKET NO.: 94CV321
JDGMT AWARD: $5,003 STATUS: Unsatisfied
JDGMT TYPE: Default judgment DATE STATUS ATTAINED: 08/13/199-
AGAINST: SAMPLE FLOWER COMPANY, DATE ENTERED: 08/13/199-
INC LATEST INFO COLLECTED: 10/02/199-
IN FAVOR OF: JANE T. DOE
WHERE FILED: CONTRA COSTA COUNTY SUPERIOR
COURT/MARTINEZ, MARTINEZ, CA
-------------------------------------------------------------------------------
* * * SUIT(S) * * *
-------------------------------------------------------------------------------
NONE
-------------------------------------------------------------------------------
* * * LIEN(S) * * *
-------------------------------------------------------------------------------
A lienholder can file the same lien in more than one filing
location. The appearance of multiple liens filed by the
same lienholder against a debtor may be indicative of such
an occurrence.
-------------------------------------------------------------------------------
NONE
-------------------------------------------------------------------------------
* * * UCC FILING(S) * * *
-------------------------------------------------------------------------------
COLLATERAL: All Inventory including proceeds and products - All Accounts
receivable including proceeds and products - All Fixtures including
proceeds and products
FILING NO: 123456 DATE FILED: 10/05/199-
TYPE: Original LATEST INFO RECEIVED: 10/12/199-
SEC. PARTY: ABC COMPANY FILED WITH: SECRETARY OF
DEBTOR: SAMPLE FLOWER COMPANY STATE/UCC DIVISION,
CA
-------------------------------------------------------------------------------
COLLATERAL: Specified Equipment and products
FILING NO: 222222 DATE FILED: 10/06/199-
TYPE: Original LATEST INFO RECEIVED: 10/12/199-
SEC. PARTY: XYZ COMPANY FILED WITH: SECRETARY OF
DEBTOR: SAMPLE FLOWER COMPANY STATE/UCC DIVISION,
CA
-------------------------------------------------------------------------------
The public record items contained in this report may have been
paid, terminated, vacated or released prior to the date this
report was printed.
===============================================================================
BUSINESS BACKGROUND
HISTORY
12/03/9-
Jane T. Doe, PRES KEVIN J HUNT, SEC-TREAS
DIRECTOR(S): THE OFFICER(S)
Incorporated California May 21 1965. Authorized capital consists
of 200 shares common stock, no par value.
Business started May 21 1965 by Jane T. Doe and Kevin J Hunt.
100% of capital stock is owned by the officers.
Jane T. Doe born 1926. Graduated from the University of
California, Los Angeles, CA, in June 1947 with a BS degree in Business
Management. 1947-65 general manager for Raymor Printing Co, San
Francisco, CA. 1965 formed subject with Kevin J Hunt.
KEVIN J HUNT born 1925. Graduated from Northwestern University,
Evanston, IL in June 1946. 1946-1965 was general manager for Raymor
Printing Co, San Francisco, CA. 1965 formed subject with Jane T. Doe.
AFFILIATE: The following is related through common principals,
management and/or ownership. Sample Flower Company, San Francisco, CA,
started 1965. DUNS #80-480-0217. Operates as commercial printer.
Intercompany relations: None reported by management.
OPERATIONS
12/03/9- Commercial printing specializing in advertising posters,
catalogs, circulars and coupons.
ADDITIONAL TELEPHONE NUMBER(S): Facsimile (Fax) 415 555-1000;
Toll-Free (800) 555-5555.
Has 175 account(s). Net 30 days. Sells to commercial concerns.
Territory : United States.
Nonseasonal.
EMPLOYEES: 105 which includes officer(s). 100 employed here.
FACILITIES: Rents 55,000 sq. ft. in a one story cinder block
building.
LOCATION: Central business section on well traveled street.
BRANCHES: Subject maintains a branch at 1073 Boyden Road, Los
Angeles, CA.
===============================================================================
BANKING RELATIONSHIPS REPORTED
(03-9-) Balances average in a low 7 figure amount. At Dec 31
199-, a low 7 figure was outstanding under short-term lines of credit
which are secured by accounts receivable and inventory.
===============================================================================
FINANCIAL SUMMARY
KEY BUSINESS RATIOS
Based on Fiscal Consolidated Statement Dated December 31, 199-
(Industry Norms Based on 27 Establishments)
Profitability Short-Term Efficiency Utilization
% Solvency (%) (%)
Return Return Curr Quick Assets/ Total Liabs/
on Sales on Net Ratio Ratio Sales Net Worth
Worth
Firm 3.3 20.6 1.3 0.6 47.3 194.4
Industry 2.5 17.4 1.6 1.0 53.7 191.9
Median
Industry 2 2 3 4 2 3
Quartile
12/03/99 Fiscal Fiscal Fiscal
Dec 31 199- Dec 31 199- Dec 31 199-
Curr Assets 4,825,611 5,425,125 5,735,650
Curr Liabs 3,625,000 4,125,718 4,521,811
Current Ratio 1.33 1.31 1.26
Working Capital 1,200,611 1,299,407 1,213,839
Other Assets 1,485,440 2,191,690 2,623,143
Worth 1,912,112 2,125,499 2,838,982
Sales 10,325,582 13,007,229 17,685,297
Net Profit (Loss) 213,387 26,014 584,077
Fiscal statement dated DEC 31 199-:
Cash $ 745,000 Accts Pay $ 2,556,211
Accts Rec 1,814,925 Bank Loans 910,000
Inventory 1,500,725 Notes Pay 400,000
Other Curr Assets 1,675,000 Other Curr Liabs 655,600
--------------- ---------------
Curr Assets 5,735,650 Curr Liabs 4,521,811
Fixt & Equip 1,987,812 L.T. Liab-Other 998,000
Other Assets 635,331 CAPITAL STOCK 50,000
RETAINED EARNINGS 2,788,982
--------------- ---------------
Total Assets 8,358,793 Total 8,358,793
From JAN 01 199- to DEC 31 199- sales $17,685,297; cost of goods
sold $14,229,558. Gross profit $3,455,739; operating expenses
$2,871,662. Operating income $584,077. Net income $584,077.
Submitted APR 30 199- by Jane T. Doe, President. Prepared from
statement(s) by Accountant: Johnson, Jordan and Jones, CPA's.
ACCOUNTANTS OPINION: A review of the accountant's opinion
indicates the financial statements meet generally accepted accounting
principles and that the audit contains no qualifications.
--0--
Statement Item Explanations:.
OTHER CURRENT ASSETS: Consist of prepaid expenses $74,471 and
$1,600,529 of a loan from an affiliated concern.
OTHER ASSETS: Consists of deposits.
BANK LOANS: Due to bank at prime interest rate, are secured by
accounts receivable and inventory and mature in 3 years.
NOTES PAYABLE: Are due on printing equipment in monthly
installments of $37,500.
OTHER CURRENT LIABILITIES: Consist of accrued expenses and
taxes.
LONG TERM DEBT: Consists of the long term portion of the
equipment note.
On DEC 03 199- Jane T. Doe, president, referred to the above
figures as still representative.
===============================================================================
CUSTOMER SERVICE
If you need any additional information, or have any questions regarding this
report, please call our Customer Service Center at (800) 234-3867 from
anywhere within the U.S. From outside the U.S., please call your local D&B
office.
|
|
