|
Report Date : |
16.04.2014 |
IDENTIFICATION DETAILS
|
Name : |
HR PROTECCAO SA |
|
|
|
|
Registered Office : |
Lugar do Pombal, Zona Industrial do Salgueiro - Apt. 189 |
|
|
|
|
Country : |
Portugal |
|
|
|
|
Financials (as on) : |
2012 |
|
|
|
|
Date of Incorporation : |
17.09.2001 |
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
Line of Business : |
Design and marketing and wholesale of clothing and personal protective
equipment and its import and export equipment |
|
|
|
|
No. of Employees |
22 |
RATING & COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Status : |
Moderate |
|
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 – March 31, 2014
|
Country Name |
Previous Rating (31.12.2013) |
Current Rating (31.03.2014) |
|
Portugal |
B1 |
B1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderate Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderate High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
D |
PORTUGAL ECONOMIC OVERVIEW
Portugal has become a diversified and increasingly
service-based economy since joining the European Community - the EU's
predecessor - in 1986. Over the following two decades, successive governments
privatized many state-controlled firms and liberalized key areas of the
economy, including the financial and telecommunications sectors. The country
qualified for the Economic and Monetary Union (EMU) in 1998 and began
circulating the euro on 1 January 2002 along with 11 other EU members. The
economy grew by more than the EU average for much of the 1990s, but the rate of
growth slowed in 2001-08. The economy contracted in 2009, and fell again from
2011 to 2013, as the government implemented spending cuts and tax increases to
comply with conditions of an EU-IMF financial rescue package, signed in May 2011.
Austerity measures also have contributed to record unemployment and a wave of
emigration not seen since the 1960s. Booming exports will contribute to growth
and employment in 2014, but the need to continue to reduce private- and
public-sector debt could weigh on consumption and investment. The government of
Pedro PASSOS COELHO has stated its intention to reduce labor market rigidity,
and, this, along with steps to trim the budget deficit, could make Portugal
more attractive to foreign investors. The government reduced the budget deficit
from 10.1% of GDP in 2009 to 5.1% in 2013, lower than the EU-IMF fiscal target
of 5.5%. Despite these efforts, public debt has continued to grow and, in 2013,
stands among the highest in the EU. As a result, the government may have
difficulty regaining full bond market financing when the EU-IMF financing
program expires in May 201
|
Source
: CIA |
|
Name |
HR PROTECCAO SA |
|
IIC Number |
799093 |
|
V.A.T. Number / NIF |
505766205 |
|
Address |
Lugar do Pombal, Zona Industrial do Salgueiro - Apt. 189 |
|
Locality |
Mangualde |
|
Postal Code |
3534-909-MANGUALDE |
|
Municipality |
MANGUALDE |
|
District |
VISEU |
|
Telephone |
232620620 |
|
Fax |
232610333 |
|
E-Mail |
geral@hr-proteccao.pt |
|
Web Site |
www.hrproteccao.pt |
|
C.A.E.(Rev 3) |
46900- Non-specialized wholesale trade |
|
Summary |
|
Legal Form |
Joint Stock Company |
|
Constitution |
17-09-2001 |
|
V.A.T. Number / NIF |
505766205 |
|
Employees |
22 |
|
Capital |
125.000,00 |
|
Sales in : 31-12-2012 |
3.853.108,27 |
|
Shareholders Funds in: 31-12-2012 |
624.099,92 |
|
Payments |
Good |
|
Credit Recommendation |
Close Following |
|
Rating |
F3 |
|
Actual Condition |
In activity |
Governing Bodies |
|
Board of Director's |
|
|
ISABEL DA CONCEICAO FERNANDES CABRAL |
Shareholder and Administrator |
|
HERMINIO DE OLIVEIRA RODRIGUES |
Shareholder and Board of Director's Pres. |
|
Fiscal Board |
|
|
JORGE,VICTOR,NETO,FERNANDES & ASSOCIADOS SROC |
Unique Fiscal |
|
ANTONIO VITOR DE ALMEIDA CAMPOS |
Fiscal Board Substitute |
|
Gráficos de Análise Sectorial |
|
Legal Structure |
|
Registed on the Register Record Office of Mangualde with the Register Number 505766205 previous number 892 in 17-09-2001 |
|
Constitution celebrated in 17-09-2001 published on Diário da República number 259 of 08-11-2001 |
|
To oblige the company it is necessary 1 signatures |
|
Changes to Society |
|
In 23-01-2012 on Portal MJ of 21-03-2012 board of director's change |
|
|
In 27-08-2008 on Portal MJ of 27-08-2008 increase of capital
|
|
|
In 29-05-2007 on Portal MJ of 30-05-2007 head office change |
|
|
In 29-01-2004 on Diário da República number 76 of 30-03-2004 stocks cession |
|
Capital |
|
The Capital is 125.000,00 , divided in 125000 shares , with a nominal value of 1,00 |
|
with the following shareholders |
|
ISABEL DA CONCEICAO FERNANDES CABRAL |
||
|
HERMINIO DE OLIVEIRA RODRIGUES |
|
Activities |
|
Line of Business |
Percentage |
|
Design and marketing and wholesale of clothing and personal protective equipment and its import and export equipment |
100% |
|
Type of Clients |
Private Companies |
||
|
Sales Conditions |
Cash/credit |
|
Geographic Distribution of Sales |
|
Internal Market |
International Market |
|
Year |
EU |
Extra-EU |
Total |
|
2012 |
3.574.029,86 |
92,76% |
160.258,16 |
4,16% |
118.820,25 |
3,08% |
3.853.108,27 |
|
|
2011 |
4.121.822,08 |
92,95% |
186.552,83 |
4,21% |
126.041,55 |
2,84% |
4.434.416,46 |
|
|
2010 |
4.046.445,84 |
91,89% |
108.204,25 |
2,46% |
248.864,41 |
5,65% |
4.403.514,50 |
|
Geographic Distribution of Purchases |
|
Internal Market |
International Market |
|
Year |
EU |
Extra-EU |
Total |
|
2012 |
1.600.967,05 |
55,95% |
958.667,82 |
33,50% |
301.696,95 |
10,54% |
2.861.331,82 |
|
|
2011 |
1.918.807,36 |
54,76% |
1.096.587,20 |
31,29% |
488.755,73 |
13,95% |
3.504.150,29 |
|
|
2010 |
1.735.431,24 |
51,82% |
1.175.510,98 |
35,10% |
438.068,86 |
13,08% |
3.349.011,08 |
Source: IES
|
Banks and Financial Institutions |
|
CAIXA DE CREDITO AGRICOLA MUTUO |
Mangualde |
|
BANCO BIC PORTUGUES SA |
Mangualde |
|
BANCO ESPIRITO SANTO, SA |
Mangualde |
|
MILLENNIUM BCP |
Mangualde |
|
Incidents |
|
There are no of incidents on our database |
|
Employees |
|
Year |
Total |
Men |
Women |
|
2012 |
22 |
7 |
32% |
15 |
68% |
|
|
2011 |
24 |
8 |
33% |
16 |
67% |
|
|
2010 |
23 |
7 |
30% |
16 |
70% |
Source: IES
|
Insurance |
|
Crédito Agrícola Seguros SA |
|
Império Bonança Companhia de Seguros SA |
|
Head Office and Installations |
|
Had head office Rua Principal, Fornos De Maceira Dao, 3530, MANGUALDE, |
|
Head office and installations Lugar do Pombal, Zona Industrial do Salgueiro - Apt. 189, Mangualde, 3534-909, MANGUALDE, Tel:232620620, Fax:232610333 |
|
Financial Demonstration SNC |
||
|
Balance Sheet SNC |
||
|
CoinEUROS |
Year:2012 |
|
|
2012 |
2011 |
2010 |
2009 |
% Var.2012/2011 |
ASSET |
||||||
|
Non-current assets |
||||||
|
Tangible fixed assets |
845.001,96 |
872.704,06 |
945.636,99 |
985.590,46 |
(3,17)% |
|
|
Investment properties |
- |
- |
- |
- |
- |
|
|
Goodwill |
- |
- |
- |
- |
- |
|
|
Intangible assets |
- |
- |
- |
- |
- |
|
|
Biological assets |
- |
- |
- |
- |
- |
|
|
Financial participations - patrimonial equity method |
714.560,33 |
709.145,38 |
828.429,91 |
977.034,65 |
0,76% |
|
|
Financial participations - other methods |
4.700,00 |
- |
- |
- |
- |
|
|
Shareholders/partners |
- |
- |
- |
- |
- |
|
|
Other financial assets |
- |
2.700,00 |
2.700,00 |
1.950,00 |
- |
|
|
Deferred tax assets |
1.085,45 |
1.628,18 |
1.434,46 |
1.768,46 |
(33,33)% |
|
|
Financial investments(exclusive use by small entities and micro entities) |
- |
- |
- |
- |
- |
|
|
Total |
1.565.347,74 |
1.586.177,62 |
1.778.201,36 |
1.966.343,57 |
(1,31)% |
|
|
Current assets |
||||||
|
Inventories |
558.062,24 |
677.145,23 |
587.643,84 |
722.338,35 |
(17,59)% |
|
|
Biological assets |
- |
- |
- |
- |
- |
|
|
Costumers |
1.172.878,24 |
1.338.148,78 |
1.266.595,00 |
1.206.000,00 |
(12,35)% |
|
|
Advances to suppliers |
- |
- |
- |
- |
- |
|
|
State and other public entities |
- |
- |
8.396,00 |
- |
- |
|
|
Shareholders/partners |
- |
- |
- |
1.668,48 |
- |
|
|
Other accounts receivable |
72.701,10 |
- |
45.789,00 |
38.427,00 |
- |
|
|
Deferrals |
4.452,40 |
1.329,82 |
613,48 |
1.570,88 |
234,81% |
|
|
Financial assets held for trading |
- |
- |
- |
- |
- |
|
|
Other financial assets |
- |
- |
- |
- |
- |
|
|
Non-current assets held for sale |
- |
- |
- |
- |
- |
|
|
Other current assets |
- |
- |
- |
- |
- |
|
|
Cashier and bank deposits |
40.391,76 |
40.746,32 |
107.649,91 |
188.350,85 |
(0,87)% |
|
|
Total |
1.848.485,74 |
2.057.370,15 |
2.016.687,23 |
2.158.355,56 |
(10,15)% |
|
|
TOTAL ASSET |
3.413.833,48 |
3.643.547,77 |
3.794.888,59 |
4.124.699,13 |
(6,30)% |
|
|
SHAREHOLDERS FUNDS AND LIABILITIES |
||||||
|
SHAREHOLDERS FUNDS |
||||||
|
Capital |
125.000,00 |
125.000,00 |
125.000,00 |
125.000,00 |
- |
|
|
Own shares |
(2.500,00) |
(2.500,00) |
(2.500,00) |
(2.500,00) |
- |
|
|
Other shareholders funds instruments |
- |
- |
- |
- |
- |
|
|
Emission premiuns |
- |
- |
- |
- |
- |
|
|
Legal reserves |
5.000,00 |
5.000,00 |
5.000,00 |
5.000,00 |
- |
|
|
Other reserves |
2.500,00 |
2.500,00 |
2.500,00 |
2.500,00 |
- |
|
|
Net retained |
(100.054,33) |
(360.570,62) |
(207.747,73) |
(111.066,59) |
(72,25)% |
|
|
Adjustments on financial assets |
159.146,09 |
297.721,33 |
427.034,65 |
414.001,00 |
(46,55)% |
|
|
Revaluation surplus |
389.384,43 |
397.838,29 |
473.151,00 |
481.935,45 |
(2,12)% |
|
|
Other shareholders funds changes |
- |
- |
- |
- |
- |
|
|
Total |
578.476,19 |
464.989,00 |
822.437,92 |
914.869,86 |
24,41% |
|
|
Net income for the period |
45.623,73 |
75.949,48 |
(162.106,18) |
31.453,34 |
(39,93)% |
|
|
Antecipated dividends |
- |
- |
- |
- |
- |
|
|
TOTAL OF SHAREHOLDERS FUNDS |
624.099,92 |
540.938,48 |
660.331,74 |
946.323,20 |
15,37% |
|
|
LIABILITY |
||||||
|
Non-current liiabilities |
||||||
|
Provisions |
- |
- |
- |
- |
- |
|
|
Financing obtained |
452.924,49 |
344.384,86 |
352.935,00 |
294.891,00 |
31,52% |
|
|
Responsability for post-employment beneficts |
- |
- |
- |
- |
- |
|
|
Diferred taxes liabilities |
136.810,79 |
139.781,06 |
74.872,83 |
76.541,44 |
(2,12)% |
|
|
Other payable accounts |
330.635,00 |
352.635,00 |
411.289,00 |
390.635,00 |
(6,24)% |
|
|
Total |
920.370,28 |
836.800,92 |
839.096,83 |
762.067,44 |
9,99% |
|
|
Current liabilities |
||||||
|
Suppliers |
655.840,27 |
729.212,64 |
754.941,47 |
1.085.632,00 |
(10,06)% |
|
|
Advances from costumers |
- |
- |
- |
- |
- |
|
|
State and other public entities |
115.288,74 |
128.728,07 |
106.165,26 |
118.093,49 |
(10,44)% |
|
|
Shareholders/partners |
22.733,31 |
8.097,03 |
5.106,29 |
250,00 |
180,76% |
|
|
Financing obtained |
969.952,11 |
1.229.114,15 |
1.356.819,00 |
1.090.782,00 |
(21,09)% |
|
|
Other payable accounts |
105.548,85 |
111.156,48 |
72.428,00 |
121.551,00 |
(5,04)% |
|
|
Deferrals |
- |
- |
- |
- |
- |
|
|
Financial liabilities held for trading |
- |
- |
- |
- |
- |
|
|
Other financial liabilities |
- |
59.500,00 |
- |
- |
- |
|
|
Non-current liabilities held for sale |
- |
- |
- |
- |
- |
|
|
Other current liabilities |
- |
- |
- |
- |
- |
|
|
Total |
1.869.363,28 |
2.265.808,37 |
2.295.460,02 |
2.416.308,49 |
(17,50)% |
|
|
TOTAL LIABILITIES |
2.789.733,56 |
3.102.609,29 |
3.134.556,85 |
3.178.375,93 |
(10,08)% |
|
|
TOTAL SHAREHOLDERS FUNDS AND LIABILITIES |
3.413.833,48 |
3.643.547,77 |
3.794.888,59 |
4.124.699,13 |
(6,30)% |
|
|
INCOME STATEMENT |
||||||
|
INCOME AND EXPENSES |
||||||
|
Sales and services |
3.853.108,27 |
4.434.416,46 |
4.403.514,50 |
4.354.411,94 |
(13,11)% |
|
|
Operating government grants |
8.287,50 |
4.084,69 |
- |
11.067,56 |
102,89% |
|
|
Gains/losses allocated subsidiaries, associates and joint ventures |
5.414,24 |
10.028,79 |
(148.604,74) |
13.034,00 |
(46,01)% |
|
|
Variation in production inventories |
- |
- |
- |
- |
- |
|
|
Work for the entity itself |
- |
- |
- |
- |
- |
|
|
Cost of goods sold and materials consumed |
2.975.685,53 |
3.404.230,09 |
3.408.647,46 |
3.502.571,70 |
(12,59)% |
|
|
Suppliers and external services |
294.740,12 |
334.737,65 |
451.550,12 |
296.831,82 |
(11,95)% |
|
|
Personnel costs |
370.688,13 |
455.474,10 |
403.485,25 |
401.032,00 |
(18,61)% |
|
|
Impairment of inventories (losses/revearsals) |
- |
- |
- |
- |
- |
|
|
Impairment of receivables (losses/revearsals) |
4.572,11 |
6.008,17 |
13.645,56 |
- |
(23,90)% |
|
|
Provisions (increases/reductions) |
- |
- |
- |
- |
- |
|
|
Impairment of investments not depreciable/amortizable (losses/reversals) |
- |
- |
- |
- |
- |
|
|
Other impairments (losses/reversals)/impairments (losses/reversals) (exclusive use by small entities and microentities) |
- |
- |
- |
- |
- |
|
|
Increases/decreases in fair value |
- |
- |
- |
- |
- |
|
|
Other income and gains |
27.507,23 |
37.081,38 |
27.249,28 |
41.631,00 |
(25,82)% |
|
|
Other expenses and losses |
18.982,41 |
37.737,08 |
19.108,07 |
14.301,00 |
(49,70)% |
|
|
Result before depreciation, financing costs and taxes |
229.648,94 |
247.424,23 |
(14.277,42) |
205.407,98 |
(7,18)% |
|
|
Expenses/reversals of depreciation and amortization |
68.903,53 |
76.212,68 |
91.964,50 |
84.131,00 |
(9,59)% |
|
|
Impairment of investments depreciable/amortizable (losses/reversals) |
- |
- |
- |
- |
- |
|
|
Operating result (before financing costs and taxes) |
160.745,41 |
171.211,55 |
(106.241,92) |
121.276,98 |
(6,11)% |
|
|
Interest and similar income obtained |
1.066,49 |
6.000,32 |
2.769,75 |
2.415,00 |
(82,23)% |
|
|
interest and similar expenses incurred |
96.040,86 |
77.588,77 |
56.952,23 |
83.030,00 |
23,78% |
|
|
Net before taxes |
65.771,04 |
99.623,10 |
(160.424,40) |
40.661,98 |
(33,98)% |
|
|
Income tax of the period |
20.147,31 |
23.673,62 |
1.681,78 |
9.208,64 |
(14,90)% |
|
|
Net profit for the period |
45.623,73 |
75.949,48 |
(162.106,18) |
31.453,34 |
(39,93)% |
|
|
Results of discontinued operations (net of taxes) included in the net icome of the period |
- |
- |
- |
- |
- |
|
RATIOS SNC |
|
Closing Date |
2012 |
2011 |
2010 |
2009 |
|
||||||
|
TURNOVER RATIOS |
||||||
|
Shareholder's Funds Profitability |
0,073 |
0,14 |
(0,245) |
0,033 |
||
|
Assets Profitability |
0,047 |
0,047 |
(0,028) |
0,029 |
||
|
Sales Net Profitability |
0,012 |
0,017 |
(0,037) |
0,007 |
||
|
EFFICIENCY RATIOS |
||||||
|
Medium Term Receivable |
111,105 |
110,144 |
104,986 |
101,09 |
||
|
Asset Rotation |
1,129 |
1,217 |
1,16 |
1,056 |
||
|
PRODUCTIVITY RATIOS |
||||||
|
Productivity |
2,367 |
2,262 |
2,466 |
2,124 |
||
|
SHORT TERM RATIOS |
||||||
|
General Liquidity |
0,989 |
0,908 |
0,879 |
0,893 |
||
|
Reduced Liquidity |
0,69 |
0,609 |
0,623 |
0,594 |
||
|
Immediate Liquidity |
0,022 |
0,018 |
0,047 |
0,078 |
||
|
MEDIUM LONG TERM RATIOS |
||||||
|
Financial Autonomy |
0,183 |
0,148 |
0,174 |
0,229 |
||
|
Solvability |
0,224 |
0,174 |
0,211 |
0,298 |
||
|
Borrowed Capital Structure |
0,67 |
0,73 |
0,732 |
0,76 |
||
|
General Debt |
2,28 |
2,909 |
2,589 |
1,464 |
||
|
Medium Long Term Debt |
0,726 |
0,637 |
0,534 |
0,312 |
||
|
Debt Structure |
0,67 |
0,73 |
0,732 |
0,76 |
||
|
Capital Structure |
0,678 |
0,646 |
0,787 |
1,242 |
||
|
Operational and Financial Risk |
||||||
|
Operational Leverage Level |
5,458 |
6,017 |
(9,364) |
7,024 |
||
|
Financial Leverage Level |
2,444 |
1,719 |
0,662 |
2,983 |
||
|
Combined Leverage Level |
13,339 |
10,343 |
(6,199) |
20,953 |
||
CASH FLOW STATEMENT |
|
Rubrics |
2012 |
2011 |
PERIODS |
|
CASH FLOWS FROM OPERATIONAL ACTIVITIES |
|||
|
Customers receipts |
4.018.378,81 |
5.607.287,20 |
(28,34)% |
|
Payments to suppliers |
3.229.444,31 |
4.686.136,02 |
(31,09)% |
|
Payments to employees |
364.828,15 |
436.075,20 |
(16,34)% |
|
Cash at bank generated from operations |
424.106,35 |
485.075,98 |
(12,57)% |
|
Payment/receipt of income tax |
(20.871,01) |
(9.742,63) |
(114,22)% |
|
Other receipts/payments |
(162.619,19) |
(390.632,55) |
58,37% |
|
Cash Flows from Operational Activities (A) |
240.616,15 |
84.700,80 |
184,08% |
|
CASH FLOWS' INVESTMENT ACTIVITIES |
|||
|
Payments regarding: |
|||
|
Fixed tangible assets |
3.664,43 |
3.279,55 |
11,74% |
|
Intangible assets |
- |
- |
- |
|
Financial investments |
- |
- |
- |
|
Other assets |
- |
- |
- |
|
Receipts from: |
|||
|
Fixed tangible assets |
- |
- |
- |
|
Intangible assets |
- |
- |
- |
|
Financial investments |
- |
- |
- |
|
Other assets |
- |
- |
- |
|
Investment subsidies |
- |
- |
- |
|
Interest and similar income |
1.066,49 |
6.000,32 |
(82,23)% |
|
Dividends |
- |
- |
- |
|
Cash Flows' Investments Activities (B) |
5.689,56 |
6.805,46 |
(16,40)% |
|
CASH FLOWS' INVESTMENT ACTIVITIES |
|||
|
Receipts from: |
|||
|
Obtained financing |
5.992.414,63 |
7.418.351,24 |
(19,22)% |
|
Paying-up of capital and other equity instruments |
- |
- |
- |
|
Coverage of losses |
- |
- |
- |
|
Donations |
- |
- |
- |
|
Other financing operations |
- |
- |
- |
|
Payments regarding: |
|||
|
Obtained financing |
6.143.037,04 |
7.499.172,32 |
(18,08)% |
|
Interests and similar expenses |
96.040,86 |
77.588,77 |
23,78% |
|
Dividends |
- |
- |
- |
|
Capital's redution and other equity instruments |
- |
- |
- |
|
Other financing operations |
- |
- |
- |
|
Cash Flows' Financing Activities © |
(246.663,27) |
(158.409,85) |
(55,71)% |
|
Variation in cash at bank and its equivalents (A+B+C) |
(357,56) |
(66.903,59) |
99,47% |
|
Effect of exchange differences |
- |
- |
- |
|
Cash at bank and its equivalents at the start of period
|
40.749,32 |
107.649,91 |
(62,15)% |
|
Cash at bank and its equivalents at the end of period |
40.391,76 |
40.746,32 |
(0,87)% |
CASH FLOWS |
|
Movimentos do Periodo de 2012 |
||||
|
Rubrics |
Initial balance |
Debits |
Credits |
Final balance |
|
PERIOD'S CARRYING AMOUNT AND MOVEMENTS |
|
|||
|
Cash in hand |
2.829,98 |
1.635.717,90 |
1.637.392,61 |
1.155,27 |
|
Order deposits |
(55.991,86) |
5.218.419,62 |
5.123.191,27 |
39.236,49 |
|
Other bank deposits |
- |
- |
- |
0,00 |
|
Total cash at bank and bank deposits |
(53.161,88) |
6.854.137,52 |
6.760.583,88 |
40.391,76 |
|
Of which: Bank deposits abroad |
- |
- |
- |
0,00 |
|
Rubrics |
Value |
|
OTHER INFORMATION |
|
|
Receipts from: |
|
|
Non-life insurance claims |
- |
|
Operating subsidies |
8.287,50 |
|
Cash at bank and its equivalents not available for use |
40.391,76 |
|
ASSETS IMPAIRMENT |
|
Movimentos do Periodo de 2012 |
||||||
|
Impairment losses |
Impairment losses reversals |
|||||
|
Rubrics |
Recognized in profit and loss |
On revalued assets recognized in equity |
Total |
Recognized in profit and loss |
Recognized in Equity |
Total |
|
Individual assets |
|
|||||
|
Fixed tangible assets |
0,00 |
- |
- |
0,00 |
- |
- |
|
Goodwill |
- |
0,00 |
0,00 |
0,00 |
0,00 |
- |
|
Intangible assets |
0,00 |
- |
- |
0,00 |
- |
- |
|
Investment properties (cost model) |
0,00 |
0,00 |
- |
0,00 |
0,00 |
- |
|
Investments in progress |
0,00 |
0,00 |
- |
0,00 |
0,00 |
- |
|
Financial investments |
0,00 |
0,00 |
- |
0,00 |
0,00 |
- |
|
TOTAL |
||||||
|
of which: cash-generating units |
0,00 |
0,00 |
- |
0,00 |
0,00 |
- |
GOVERNMENT GRANTS AND GOVERNMENT ASSISTANCE |
|
Grants from State and other public bodies |
Grants from other entities |
|||
|
Rubrics |
Value assigned in the period or in previous periods |
Value attributed to the period |
Value assigned in the period or in previous periods |
Value attributed to the period |
|
Grants related to assets/investment: |
0,00 |
0,00 |
0,00 |
0,00 |
|
Fixed tangible assets |
0,00 |
0,00 |
0,00 |
0,00 |
|
Land and Natural Resources |
- |
- |
- |
- |
|
Buildings and other structures |
- |
- |
- |
- |
|
Basic equipment |
- |
- |
- |
- |
|
Transport equipment |
- |
- |
- |
- |
|
Office equipment |
- |
- |
- |
- |
|
Biological equipment |
- |
- |
- |
- |
|
Others |
- |
- |
- |
- |
|
Intangible assets |
0,00 |
0,00 |
0,00 |
0,00 |
|
Development projects |
- |
- |
- |
- |
|
Computer programmes |
- |
- |
- |
- |
|
Industrial property |
- |
- |
- |
- |
|
Others |
- |
- |
- |
- |
|
Other assets |
- |
- |
- |
- |
|
Grants related to income / operating |
- |
8.287,50 |
- |
- |
|
Value of repayments in the period: |
0,00 |
0,00 |
0,00 |
0,00 |
|
Grants related to assets/investment |
- |
- |
- |
- |
|
Grants related to income / operating |
- |
- |
- |
- |
|
TOTAL |
0,00 |
8.287,50 |
0,00 |
0,00 |
|
IMPAIRMENT LOSSES IN FINANCIAL ASSETS AT COST OR AT AMORTIZED COST |
|
Movimentos do Periodo de 2012 |
|||
|
Rubrics |
Impairment losses |
Impairment losses reversals |
Total |
|
Receivable debts from customers |
4.572,11 |
- |
4.572,11 |
|
Other receivables |
- |
- |
0,00 |
|
Equity instruments and other securities |
- |
- |
0,00 |
|
Others |
- |
- |
0,00 |
|
TOTAL |
4.572,11 |
0,00 |
4.572,11 |
|
DEBTS REGISTERED AS DOUBTFUL |
|
Rubrics |
Value |
|
Regarding insolvency and company recovery procedures or enforcement procedures |
- |
|
Claimed in court |
47.969,83 |
|
In arrears: |
66.852,22 |
|
Over six months and up to twelve months |
- |
|
Over twelve months and up to eighteen months |
- |
|
Over eighteen months and up to twenty four months |
146,52 |
|
Over twenty four months |
66.705,70 |
|
TOTAL |
114.822,05 |
|
EMPLOYEE BENEFITS, COMPANY EMPLOYEES AND PERSONNEL COSTS |
|
Rubrics |
Average number of employees |
Average number of hours worked |
|
Company employees, paid and unpaid |
22 |
39.000 |
|
Paid company employees |
22 |
39.000 |
|
Company UNPAID employees |
0 |
0 |
|
Company employees, by type of working hours |
||
|
Full time company employees |
22 |
39.000 |
|
Of which: Full time company employees |
22 |
39.000 |
|
Part time company employees |
0 |
0 |
|
Of which: Part time company employees |
0 |
0 |
|
Company employees, by gender: |
||
|
Men |
7 |
12.600 |
|
Women |
15 |
26.400 |
|
Company employees, of which: |
||
|
Company employees assigned to Research and Development |
0 |
- |
|
Service providers |
2 |
500 |
|
People placed through temporary employment agencies |
0 |
- |
|
Staff costs |
|
Rubrics |
Value |
|
Staff costs |
370.688,13 |
|
Governance Bodies Remuneration |
55.627,00 |
|
Of which: Profit-sharing |
- |
|
Employees remuneration |
242.184,13 |
|
Of which: Profit-sharing |
- |
|
Post-employment benefits |
0,00 |
|
Pension premiums |
- |
|
Other benefits |
- |
|
Of which: |
- |
|
For defined contribution plans - corporate bodies |
- |
|
For defined contribution plans - others |
- |
|
Compensations |
64.512,34 |
|
Charges on remunerations |
2.042,03 |
|
Insurance for accidents at work and professional diseases |
6.322,63 |
|
Social security expenses |
- |
|
Other staff costs |
- |
|
Of which: |
- |
INFORMATION BY GEOGRAPHIC MARKETS |
|
Geographic markets |
||||
|
Rubrics |
Internal |
EU |
Extra-EU |
Total |
|
Sales |
3.561.817,99 |
156.533,57 |
118.820,25 |
3.837.171,81 |
|
Services provided |
12.211,87 |
3.724,59 |
- |
15.936,46 |
|
Purchases |
1.600.967,05 |
958.667,82 |
301.696,95 |
2.861.331,82 |
|
Supplies and external services |
284.120,10 |
3.406,33 |
7.213,69 |
294.740,12 |
|
Acquisition of fixed tangible assets |
3.664,43 |
- |
- |
3.664,43 |
|
Acquisition of investment properties |
- |
- |
- |
0,00 |
|
Acquisition of intangible assets |
- |
- |
- |
0,00 |
|
Supplementary income: |
17.766,13 |
1.655,14 |
788,76 |
20.210,03 |
|
Social services |
- |
- |
- |
0,00 |
|
Equipment rental |
- |
- |
- |
0,00 |
|
Studies, projects and technological assistance |
- |
- |
- |
0,00 |
|
Royalities |
- |
- |
- |
0,00 |
|
Others |
17.766,13 |
1.655,14 |
788,76 |
20.210,03 |
|
Memorandum: Sales and services provided (undiscounted values) |
- |
- |
- |
0,00 |
|
Memorandum: Purchases and supplies and external services (undiscounted values) |
- |
- |
- |
0,00 |
|
RECEIVABLE AND PAYABLE ACCOUNTS |
|
Rubrics |
2012 |
2011 |
PERIODS |
|
Customers |
|
||
|
Trade accounts receivable |
1.287.709,20 |
1.448.407,63 |
(11,09)% |
|
Trade notes receivable |
- |
- |
- |
|
Advances received from customers |
- |
- |
- |
|
Suppliers |
|||
|
Trade accounts payable |
652.584,80 |
717.678,12 |
(9,07)% |
|
Trade notes payable |
3.255,47 |
11.534,52 |
(71,78)% |
|
Trade accounts payable - unchecked invoices |
- |
- |
- |
|
Advances to suppliers |
- |
- |
- |
|
Staff |
|||
|
Payable remunerations |
17.102,18 |
8.802,05 |
94,30% |
|
Advanced payments |
- |
- |
- |
|
Bonds |
- |
- |
- |
|
Other operations |
- |
- |
- |
|
State and other public sector institutions |
|||
|
Income Tax |
(18.142,65) |
14.784,64 |
(222,71)% |
|
Deductible IVA (debt cumulative amounts) |
679.505,56 |
792.209,18 |
(14,23)% |
|
Paid IVA (credit cumulative amounts) |
1.032.932,55 |
1.264.407,62 |
(18,31)% |
|
Shareholders / partners |
|||
|
Shareholders with subscription |
- |
- |
- |
|
Unreleased quotas |
- |
- |
- |
|
Advances for profits |
- |
- |
- |
|
Allocated results |
|||
|
From the perspective of the entity distributing profits |
- |
- |
- |
|
From the perspective of the entity with allocated profits |
- |
- |
- |
|
Available profits |
|||
|
From the perspective of the entity distributing profits |
- |
- |
- |
|
From the perspective of the entity with allocated profits |
- |
- |
- |
|
Granted loans - parent company |
- |
- |
- |
|
Granted loans - subsidiary companies, associated companies and joint ventures |
- |
- |
- |
|
Granted loans - other shareholders/partners |
- |
- |
- |
|
Of which: Participating companies |
- |
- |
- |
|
Other operations |
|||
|
Debit status |
- |
- |
- |
|
Credit status |
22.733,31 |
8.097,03 |
180,76% |
|
Other receivable and payable accounts |
|||
|
Investment providers - general accounts |
- |
- |
- |
|
Trade accounts payable - unchecked invoices |
- |
- |
- |
|
Advanced payments to investment providers |
- |
- |
- |
|
additional income - Debtors |
- |
- |
- |
|
additional expenses - Creditors |
60.522,73 |
57.677,97 |
4,93% |
|
Deferred tax assets |
1.085,45 |
1.628,18 |
(33,33)% |
|
Deferred tax liabilities |
136.810,79 |
139.781,06 |
(2,12)% |
|
Unreleased subscriptions - Creditors |
- |
- |
- |
|
Advances received on account of sales |
- |
- |
- |
|
Other debtors and creditors |
|||
|
Other debtors |
- |
- |
- |
|
Other creditors |
281.857,84 |
397.311,46 |
(29,06)% |
|
EXPENSE ACCOUNTS |
|
Rubrics |
2012 |
2011 |
PERIODS |
|
Supplies and external services |
294.740,12 |
334.737,65 |
(11,95)% |
|
Subcontracts |
51.538,14 |
108.890,93 |
(52,67)% |
|
Specialized services |
71.978,04 |
63.010,85 |
14,23% |
|
Specialized works |
33.199,07 |
29.135,73 |
13,95% |
|
Of which |
- |
- |
- |
|
Of which: Payments to workers placed through agencies |
10.155,00 |
9.000,52 |
12,83% |
|
Advertising and promotion |
2.175,61 |
1.441,08 |
50,97% |
|
Surveillance and security |
4.872,71 |
7.721,09 |
(36,89)% |
|
Fees |
3.955,67 |
3.423,37 |
15,55% |
|
Comissions |
17.619,98 |
12.289,06 |
43,38% |
|
Maintenance and repairs |
- |
- |
- |
|
Others |
7.571,19 |
7.697,06 |
(1,64)% |
|
Materials |
1.536,45 |
2.323,81 |
(33,88)% |
|
Fast wear tools and utensils |
583,50 |
124,00 |
370,56% |
|
Books and technical documentation |
5.128,61 |
5.238,78 |
(2,10)% |
|
Office material |
322,63 |
10,47 |
2.981,47% |
|
Gift items |
- |
- |
- |
|
Others |
26.858,36 |
30.163,74 |
(10,96)% |
|
Energy and fluids |
8.314,41 |
8.810,50 |
(5,63)% |
|
Electricity |
18.312,29 |
21.013,74 |
(12,86)% |
|
Fuels |
231,66 |
339,50 |
(31,76)% |
|
Water |
- |
- |
- |
|
Others |
79.952,85 |
77.442,56 |
3,24% |
|
Travel, lodging and transportation |
16.723,45 |
8.656,25 |
93,20% |
|
Travel and lodging |
- |
- |
- |
|
Transport of personnel |
63.229,40 |
68.786,31 |
(8,08)% |
|
Transport of goods |
- |
- |
- |
|
Others |
56.841,54 |
47.532,51 |
19,58% |
|
Different services |
- |
63,97 |
- |
|
Rents and leases |
- |
- |
- |
|
Of which: Rents from land |
14.946,97 |
15.012,86 |
(0,44)% |
|
Communication |
9.619,45 |
7.326,79 |
31,29% |
|
Insurance |
- |
- |
- |
|
Royalties |
1.268,68 |
158,05 |
702,71% |
|
Litigation and Notaries |
3.276,83 |
1.782,65 |
83,82% |
|
Representation expenses |
4.215,73 |
2.617,61 |
61,05% |
|
Cleaning, hygiene and comfort |
23.513,88 |
20.570,58 |
14,31% |
|
Deliberation of Approval of Accounts |
|
Were the financial year's accounts approved? |
|
|
YES |
|
|
Data da Aprovação: 15-05-2013 |
|
|
By (Unanimity/Majority): |
|
|
Unanimity |
|
|
Percentage of issued votes related to the share capital
subscribed with voting right |
|
|
100 |
|
|
The accounts were approved: |
|
|
In general meeting regularly convoked |
|
|
The accounts were approved: |
|
|
In POC/SNC/NCM (National Plan of Accounts/Accounting Normalization System/Accounting Normalization for micro entities) |
PROFIT APLICATION ACCORDING TO THE DELIBERATION THAT APPROVED THE FINANCIAL YEAR'S ACCOUNTS |
|
Rubrics |
2012 |
2011 |
|
Retained earnings |
(54.430,60) |
(284.621,14) |
|
Allocated results / Available profits |
- |
- |
|
Percentages or bonuses to managing bodies |
- |
- |
|
Ditto to staff |
- |
- |
|
Reserves |
- |
- |
|
Coverage of losses |
- |
- |
|
7. Others |
- |
- |
|
BALANCE (1-2-3-4-5-6-7) |
(54.430,60) |
(284.621,14) |
|
Management Report / Assessment of the Inspection Body / Legal Certification of Accounts |
MANAGEMENT REPORT |
|
|
Were the Management Report and financial year's
accounts prepared? |
|
|
YES |
|
|
Were the management report and the financial year's
accounts signed by all members of the management / administration? |
|
|
YES |
|
|
ASSESSMENT OF
THE INSPECTION BODY |
|
|
The entity has an inspection body? |
|
|
YES |
|
|
Has the inspection body issued an assessment? |
|
|
YES |
|
|
The inspection body pronounced: |
|
|
In favour of the approval of accounts |
|
|
LEGAL
CERTIFICATION OF ACCOUNTS (CLC) |
|
|
Is the entity required to have certified accounts by a
Statutory Auditor/Statutory Audit Firm? |
|
|
YES |
|
|
Identificação do ROC: 510414478 |
|
|
Was the Legal certification of accounts issued? |
|
|
YES |
|
|
Without reservation and without emphasis |
|
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.60.26 |
|
|
1 |
Rs.101.71 |
|
Euro |
1 |
Rs.83.27 |
INFORMATION DETAILS
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
NIS |
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.