MIRA INFORM REPORT

Report Date :

25.04.2013

IDENTIFICATION DETAILS

Name :	NAKODIAM BVBA

Registered Office :	Hoveniersstraat 30, 2018 Antwerpen

Country :	Belgium

Financials (as on) :	31.12.2011

Date of Incorporation :	26.11.1992

Com. Reg. No.:	448717743

Legal Form :	Private Limited Company

Line of Business :	Wholesaler of diamonds and other precious stones

No. of Employees :	Not available

RATING & COMMENTS

MIRA’s Rating :

RATING		STATUS	PROPOSED CREDIT LINE
41-55	Ba	Overall operation is considered normal. Capable to meet normal commitments.	Satisfactory

Status :	Satisfactory
Payment Behaviour :	No Complaints
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 – June 30^th, 2012

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

Belgium

Risk Category	ECGC Classification
Insignificant	A1
Low	A2
Moderate	B1
High	B2
Very High	C1
Restricted	C2
Off-credit	D

belgium ECONOMIC OVERVIEW

This modern, open, and private-enterprise-based economy has capitalized on its central geographic location, highly developed transport network, and diversified industrial and commercial base. Industry is concentrated mainly in the more heavily-populated region of Flanders in the north. With few natural resources, Belgium imports substantial quantities of raw materials and exports a large volume of manufactures, making its economy vulnerable to volatility in world markets. Roughly three-quarters of Belgium's trade is with other EU countries, and Belgium has benefited most from its proximity to Germany. In 2011 Belgian GDP grew by 1.8%, the unemployment rate decreased slightly to 7.2% from 8.3% the previous year, and the government reduced the budget deficit from a peak of 6% of GDP in 2009 to 4.2% in 2011 and 3.3% in 2012. Fourth quarter GDP growth in 2012 was at -0.1%, the third consecutive quarter of negative growth. This brought economic growth for the whole of 2012 to negative 0.2%. It also left Belgium on the brink of a possible recession at the end of 2012. However, at year's end, the government appeared close to meeting its 2012 budget deficit goal of 3% of GDP. Despite the relative improvement in Belgium's budget deficit, public debt hovers around 100% of GDP, a factor that has contributed to investor perceptions that the country is increasingly vulnerable to spillover from the euro-zone crisis. Belgian banks were severely affected by the international financial crisis in 2008 with three major banks receiving capital injections from the government, and the nationalization of the Belgian retail arm of a Franco-Belgian bank.

Source : CIA

REGISTERED NAME & COMPANY SUMMARY

Business number	448717743
Company name	NAKODIAM BVBA
Address	HOVENIERSSTRAAT 30
	2018 ANTWERPEN
Number of staff	0
Date of establishment	26/11/1992
Telephone number	037707771
Fax number	032275727

DIRECTORS/MANAGEMENT

Current director details

Name	PRAVEEN DASOT
Position	Principal Manager
Start Date	06/09/2011
Street	41 VAN EYCKLEI ANTWERPEN
Post code	2018
Country	Belgium

NEGATIVE INFORMATION

Court data summary

Bankruptcy details
Court action type	no
Protested bills
Bill amount	-
NSSO details
Date of summons	-

Business number	448717743	Company name	NAKODIAM BVBA
Fax number	032275727	Date founded	26/11/1992
Company status	active	Company type	Private Limited Company (BL/LX)
Currency	Euro (€)	Date of latest accounts	31/12/2011
Activity code	46761	liable for VAT	yes
Activity description	Wholesale of diamonds and other precious stones	VAT Number	BE.0448.717.743
Belgian Bullettin of Acts Publications	moniteur belge

Protested bills

Drawee name	-
Address	-
Bill amount	-
Bill currency	-
Maturity of bill	-
Name of drawer	-
City of drawer	-

NSSO details

Business number	448717743
Name of defendant	-
Legal form of defendant	-
Date of summons	-
Labour court	-

Bankruptcy details

There is no bankruptcy data against this company

Court data

There is no data for this company.

SHARE & SHARE CAPITAL INFORMATION

Minority Shareholders

No minority shareholders found.

Minority Interests

No minority interests found.

PAYMENT INFORMATION

Payment expectations

Past payments		Payment expectation days	3.99
Industry average payment expectation days	174.77	Industry average day sales outstanding	108.66
Day sales outstanding	10.88

Suspension of payments / moratorium history

Amount	-
Details	-

Payment expectations

Payment expectation days	3.99
Day sales outstanding	10.88

Industry comparison

Activity code	46761
Activity description	Wholesale of diamonds and other precious stones
Industry average payment expectation days	174.77
Industry average day sales outstanding	108.66

Industry quartile analysis

Payment expectations
Company result	3.99
Lower	121.46
Median	72.36
Upper	40.99

Day sales outstanding
Company result	10.88
Lower	105.52
Median	54.72
Upper	23.72

GROUP STRUCTURE & AFFILIATED COMPANIES

Summary

Group - Number of Companies	0
Linkages - Number of Companies	0
Number of Countries	0

Group Structure

No group structure for this company.

FINANCIAL INFORMATION

Accounts

Date of latest accounts	Turnover	Profit Before Tax	Net worth	Working capital
31/12/2011	26,124,999	63,622	1,885,258	1,819,692
31/12/2010	33,993,755	56,726	1,834,081	1,771,266
31/12/2009	10,451,100	19,266	1,786,121	1,734,809

Accounts

Date of latest accounts	Balance Total	Number of Employees	Capital	Cashflow
31/12/2011	2,443,013	0	500,000	63,762
31/12/2010	3,664,668	0	500,000	61,774
31/12/2009	3,831,214	0	500,000	33,377

Trends

Profitability
Liquidity
Net worth

Profit & loss

Annual accounts	31-12-2011	%	31-12-2010	%	31-12-2009	Industry average 2011	%
Weeks	52		52		52
Currency	EUR		EUR		EUR
Turnover	26,124,999	-23.15	33,993,755	225	10,451,100	49,527,631	-47.25
Total operating expenses	26,029,644	-23.24	33,909,846	225	10,416,477	48,890,358	-46.76
Operating result	95,355	13.64	83,910	142	34,623	238,466	-60.01
Total financial income	1,066	-15.88	1,268	126662	1	148,968	-99
Total financial expenses	32,799	15.28	28,452	85.26	15,358	287,728	-88.60
Results on ordinary operations before taxation	63,622	12.16	56,726	194	19,266	84,458	-24.67
Taxation	12,446	41.98	8,766	1519	-577	37,844	-67.11
Results on ordinary operations after taxation	51,177	6.71	47,960	141	19,843	59,254	-13.63
Extraordinary items	0	-	0	-	0	3,201	-100
Other appropriations	0.00	-	0.00	-	0	-	-
Net result	51,177	6.71	47,960	141	19,843	62,339	-17.91
other information
Dividends	-	-	-	-	-	147,735	-
Director remuneration	-	-	-	-	-	115,275	-
Employee costs	300	714	37	-76.40	156	127,998	-99
Wages and salary	-	-	-	-	-	108,777	-
Employee pension costs	-	-	-	-	-	8,542	-
Social security contributions	-	-	-	-	-	27,123	-
Other employee costs	300	714	37	-76.40	156	3,607	-91.68
Amortization and depreciation	12,585	-8.89	13,814	2.07	13,534	18,309	-31.26

balance sheet

Annual accounts	31-12-2011	%	31-12-2010	%	31-12-2009	Industry average 2011	%
Weeks	52		52		52
Currency	EUR		EUR		EUR
Intangible fixed assets	0	-	0	-	0	1,462	-100
Tangible fixed assets	142,980	-8.09	155,565	-5.96	165,423	177,648	-19.51
Land & building	138,035	-3.41	142,911	-3.30	147,787	346,034	-60.11
Plant & machinery	4,761	-18.93	5,874	97.36	2,976	21,826	-78.18
Other tangible assets	184	-97.28	6,781	-53.75	14,660	24,613	-99
Financial fixed assets	-	-	-	-	-	276,884	-
Total fixed assets	142,980	-8.09	155,565	-5.96	165,423	363,620	-60.68
Inventories	944,095	81.35	520,579	-64.22	1,455,033	3,060,929	-69.16
Raw materials & consumables	-	-	-	-	-	4,101,634	-
Work in progress	0	-	0	-	0	2,462	-100
Finished goods	944,095	81.35	520,579	-64.22	1,455,033	2,049,305	-53.93
Other stocks	0	-	0	-	0	470,366	-100
Trade debtors	778,841	-70.78	2,665,072	77.20	1,503,970	3,888,007	-79.97
Cash	573,741	79.51	319,618	-54.55	703,298	239,603	139
other amounts receivable	1,561	-22.92	2,024	22.32	1,655	245,153	-99
Miscellaneous current assets	1,796	-0.77	1,810	-1.37	1,835	21,392	-91.60
Total current assets	2,300,033	-34.46	3,509,103	-4.27	3,665,791	6,943,733	-66.88
current liabilities
Trade creditors	284,395	-81.23	1,515,514	-7.60	1,640,204	2,777,715	-89.76
Short term group loans	-	-	-	-	-	-	-
Other short term loans	15,558	-57.13	36,293	-65.74	105,931	1,895,458	-99
Miscellaneous current liabilities	180,389	-3.03	186,030	0.64	184,847	-51.24	- -
Total current liabilities	480,342	-72.36	1,737,836	-10.00	1,930,982	4,926,143	-90.25
Long term debts
Long term group loans	-	-	-	-	-	-	- -
Other long term loans	77,414	-16.54	92,750	-18.72	114,111	-93.27	- -
Other long term liabilities	0	-	0	-	0	142,929	-100
Total long term debts	77,414	-16.54	92,750	-18.72	114,111	597,953	-87.05
shareholders equity
Issued share capital	500,000	0	500,000	0	500,000	1,022,392	-51.10
Share premium account	-	-	-	-	-	108,219	-
Reserves	1,385,258	3.84	1,334,081	3.73	1,286,121	695,355	99
Revaluation reserve	-	-	-	-	-	815,555	-
Total shareholders equity	1,885,258	2.79	1,834,081	2.69	1,786,121	1,739,095	8.40
Working capital	1,819,692	2.73	1,771,266	2.10	1,734,809	2,017,589	-9.81
Cashflow	63,762	3.22	61,774	85.08	33,377	77,438	-17.66
Net worth	1,885,258	2.79	1,834,081	2.69	1,786,121	1,737,632	8.50

Ratio analysis

Annual accounts	31-12-2011	change(%)	31-12-2010	change(%)	31-12-2009	Industry average 2011	%
Trading performance
Profit Before Tax	0.24	41.18	0.17	-5.56	0.18	-744,00	0.03
Return on capital employed	3.24	10.20	2.94	191	1.01	-14,00	23.14
Return on total assets employed	2.60	67.74	1.55	210	0.50	-34,00	7.65
Return on net assets employed	3.37	9.06	3.09	186	1.08	-12,00	28.08
Sales / net working capital	14.36	-25.17	19.19	218	6.02	67,00	-99
Stock turnover ratio	3.61	135	1.53	-89.01	13.92	67,00	-94.61
Debtor days	10.88	-61.98	28.62	-45.52	52.53	58.055,00	-99
Creditor days	3.99	-75.54	16.31	-71.62	57.47	328,00	-98.78
short term stability
Current ratio	4.79	137	2.02	6.32	1.90	4,00	-73.39
Liquidity ratio / acid ratio	2.82	63.95	1.72	50.88	1.14	3,00	-6.00
Current debt ratio	0.25	-73.68	0.95	-12.04	1.08	18,00	-98.61
Liquidity ratio reprocessed	-	-	-	-	-	-	-
long term stability
Gearing	4.93	-29.97	7.04	-42.86	12.32	265,00	-98.14
Equity in percentage	77.17	54.19	50.05	7.36	46.62	-1.079,00	7.15
Total debt ratio	0.30	-70.00	1	-12.28	1.14	19,00	-98.42

ADDITIONAL INFORMATION

Industry comparison

Activity code	46761
Activity description	Wholesale of diamonds and other precious stones

DIAMOND INDUSTRY – INDIA

- From time immemorial, India is well known in the world as the birthplace for diamonds. It is difficult to trace the origin of diamonds but history says that in the remote past, diamonds were mined only in India. Diamond production in India can be traced back to almost 8^th Century B.C. India, in fact, remained undisputed leader till 18^th Century when Brazilian fields were discovered in 1725 followed by emergence of S. Africa, Russia and Australia.

- The achievement of the Indian diamond industry was possible only due to combination of the manufacturing skills of the Indian workforce and the untiring and unflagging efforts of the Indian diamantaires, supported by progressive Government policies.

- The area of study of family owned diamond businesses derives its importance from the huge conglomerate of family run organizations which operate in the diamond industry since many generations.

- Some of the basic traits of family run business enterprises include spirit of entrepreneurship, mutual trust lowers transaction costs, small, nimble and quick to react, information as a source of advantage and philanthropy.

- Family owned diamond businesses need to improve on many fronts including higher standard of corporate governance, long-term performance – focused strategies, modern management and technology.

- Utmost caution is to be exercised while dealing with some medium and large diamond traders which are usually engaged in fictitious import – export, inter-company transactions, financially assisted by banks. In the process, several public sector banks lost several hundred million rupees. They mostly diverted borrowed money for diamond business into real estate and capital markets.

- Excerpts from Times of India dated 30^th October 2010 is as under –

- Gem & Jewellery Export Promotion Council in its statistical data has shown the export of polished diamonds to have increase by 28 % in February 2013. Compared to $ 1.4 bn worth of polished diamond export in February, 2012, India exported $ 1.84 billion worth of polished diamonds in February 2013. A senior executive of GJEPC said, “Export of cut and polished diamonds started falling month-wise after the imposition of 2 % of import duty on the polished diamonds. But February, 2013 has given a new ray of hope to the industry as the export of polished diamonds has actually increased by 28 %. It means the industry is on the track of recovery and round tripping of diamonds has stopped completely.” Demand has started coming from the US, the UK, Japan and China. India’s polished diamond export is expected to cross $ 21 bn in 2013-14.

- The banking sector has started exercising restraint while following prudent risk management norms when lending money to gems and jewellery sector. This follows the implementation of Basel III accord – a global voluntary regulatory standard on bank capital adequacy, stress testing and market liquidity.

FOREIGN EXCHANGE RATES

Currency	Unit	Indian Rupees
US Dollar	1	Rs.54.30
UK Pound	1	Rs.82.88
Euro	1	Rs.70.80

INFORMATION DETAILS

Report Prepared by :

MNL

RATING EXPLANATIONS

RATING		STATUS	PROPOSED CREDIT LINE
>86	Aaa	Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums	Unlimited
71-85	Aa	Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums	Large
56-70	A	Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums	Fairly Large
41-55	Ba	Overall operation is considered normal. Capable to meet normal commitments.	Satisfactory
26-40	B	Capability to overcome financial difficulties seems comparatively below average.	Small
11-25	Ca	Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity	Limited with full security
<10	C	Absolute credit risk exists. Caution needed to be exercised	Credit not recommended
----	NB	New Business	----

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 and their relative weights (as indicated through %) are as follows:

Financial condition (40%) Ownership background (20%) Payment record (10%)

Credit history (10%) Market trend (10%) Operational size (10%)

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.