MIRA INFORM REPORT
|
Report Date : |
26.04.2014 |
IDENTIFICATION DETAILS
|
Name : |
INTRIPAS-INDUSTRIA
DE TRIPAS DO TRANCAO LDA |
|
|
|
|
Registered Office : |
Rua Do Carrascal, Samora Correia, 2135-090-Samora Correia, district Santarem, Benavente |
|
|
|
|
Country : |
Portugal |
|
|
|
|
Financials (as on) : |
2012 |
|
|
|
|
Date of Incorporation : |
18.05.1977 |
|
|
|
|
Com. Reg. No.: |
500668736 |
|
|
|
|
Legal Form : |
Private Limited Company |
|
|
|
|
Line of Business : |
Engaged in trading in meat and meat based products |
|
|
|
|
No of Employees : |
08 (2012) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ca |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow & Delayed |
|
|
|
|
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 2014.
|
Source : CIA |
Identification
|
Name |
INTRIPAS-INDUSTRIA
DE TRIPAS DO TRANCAO LDA |
|
V.A.T. Number /
NIF |
500668736 |
|
Address |
Rua do Carrascal |
|
Locality |
Samora Correia |
|
Postal Code |
2135-090-SAMORA
CORREIA |
|
Municipality |
BENAVENTE |
|
District |
SANTAREM |
|
Telephone |
263650480 |
|
Fax |
263650489 |
|
E-Mail |
|
|
Web Site |
|
|
C.A.E.(Rev 3) |
10110- Slaughter
of livestock (meat production) |
|
Payments |
|
Incidents |
Financial
Highlights
|
2010 |
2011 |
2012 |
|||
|
Net Sales |
4.391.832,82 |
|
5.065.027,42 |
|
5.675.673,37 |
|
Net Income For the Year |
226.469,78 |
|
31.325,06 |
|
142.897,99 |
|
Shareholders Funds |
3.020.142,12 |
|
3.051.467,18 |
|
3.194.365,17 |
|
Stocks |
2.941.514,75 |
|
3.526.754,37 |
|
3.513.540,39 |
|
LIABILITY |
5.752.792,19 |
|
5.353.465,22 |
|
4.377.806,15 |
|
ASSETS |
8.772.934,31 |
|
8.404.932,40 |
|
7.572.171,32 |
Business
Concept
|
Consulted sources say that the subject is struggling
with financial difficulties and has been delaying its payments and commercial
commitments, so the use of caution in credit connections with this company is
recommended. |
Summary
|
Legal Form |
Private Limited Company |
|
Constitution |
18-05-1977 |
|
V.A.T. Number / NIF |
500668736 |
|
Employees |
8 |
|
Capital |
180.000,00 |
|
Sales in : 31-12-2012 |
5.675.673,37 |
|
Shareholders Funds in: 31-12-2012 |
3.194.365,17 |
|
Payments |
Slow & Delayed |
|
Actual Condition |
In activity |
Management
Bodies
|
|
RUI CRISTIANO CODEA GOMES |
Managing-Partner |
Legal
Structure
|
|
Registered on the Register Record Office
of Benavente with the Register Number 500668736 previous number 981 in
02-09-1999 |
|
Constitution celebrated in 18-05-1977
published on Diário da República number 141 of 21-06-1972 |
|
To oblige the company it is necessary 1
signatures |
Changes
to Society
|
|
In 18-01-2002 on Diário da República
number 141 of 21-06-2002 social change |
|
on Diário da República number 298 of
27-12-1994 social change |
Capital
|
|
The Capital is 180.000,00 |
|
with the following distribution |
|
MARIA PALMIRA CAETANO SILVA GOMES |
46.800,00 |
26% |
|
RUI CRISTIANO CODEA GOMES |
133.200,00 |
74% |
Biographies
|
Name |
MARIA PALMIRA CAETANO SILVA GOMES |
|
Function |
Partner |
|
Address |
Urbanização Real Forte, Lote 5 |
|
Locality |
Sacavem |
|
Civil State |
Married |
|
Consort |
Rui Cristiano Codea Gomes |
|
Professional Connections |
The subject has connections with the
following company (ies) |
|
RIBATRIPAS-INDUSTRIA DE EMBALAGENS PARA
ENCHIDOS LDA as Partner with a participation of 6.500,00 , in a capital of
25.000,00 . |
|
|
Name |
RUI CRISTIANO CODEA GOMES |
|
Function |
Managing-Partner |
|
Address |
Urbanização Real Forte, Lote 5 |
|
Locality |
Sacavem |
|
Birth Date |
16-06-1966 |
|
Naturality |
Lisboa |
|
Civil State |
Married |
|
Consort |
Maria Palmira Caetano Silva Gomes |
|
Professional Connections |
The subject has connections with the
following company (ies) |
|
RIBATRIPAS-INDUSTRIA DE EMBALAGENS PARA
ENCHIDOS LDA as Managing-Partner with a participation of 18.500,00 , in a
capital of 25.000,00 . |
|
Activities
|
Line of Business |
Percentage |
|
Comércio de carne e produtos á base de
carne (Trading in meat and meat based products) |
100% |
|
|
Retailers/Wholesalers |
||
|
Sales Conditions |
Cash/credit |
|
Geographic
Distribution of Sales |
|
Internal Market |
International
Market |
|
Year |
EU |
Extra-EU |
Total |
|
2012 |
3.645.688,92 |
64,23% |
2.020.634,45 |
35,60% |
9.350,00 |
0,16% |
5.675.673,37 |
|
|
2011 |
3.634.814,47 |
71,76% |
1.430.212,95 |
28,24% |
0,00 |
0,00% |
5.065.027,42 |
|
|
2010 |
3.236.351,12 |
73,69% |
1.155.481,70 |
26,31% |
0,00 |
0,00% |
4.391.832,82 |
|
Geographic
Distribution of Purchases |
|
Internal Market |
International
Market |
|
Year |
EU |
Extra-EU |
Total |
|
2012 |
1.053.885,86 |
21,57% |
630.695,80 |
12,91% |
3.201.236,07 |
65,52% |
4.885.817,73 |
|
|
2011 |
1.047.099,89 |
25,70% |
175.645,41 |
4,31% |
2.851.370,26 |
69,99% |
4.074.115,56 |
|
|
2010 |
766.912,11 |
20,73% |
323.475,79 |
8,74% |
2.609.747,87 |
70,53% |
3.700.135,77 |
Source: IES
Banks
and Financial Institutions
|
BANCO BIC PORTUGUES SA |
Queluz |
|
BANCO SANTANDER TOTTA SA |
Sacavém |
Incidents
|
Legal Actions |
|
Date |
Process |
Author |
Type |
Amount |
Judicial District |
Court |
Situation |
|
|
2454/13.6TBSTR |
|
Acção de
Processo Comum |
95.521,64 |
Santarém -
Tribunal Judicial |
||
|
|
25171/11.7T2SNT |
|
Executiva Comum |
41.728,26 |
Comarca da
Grande Lisboa-Noroeste-Juízos de Sintra |
||
|
|
166403/11.9YIPRT |
|
Especial
Cump.Obrig. Pecuniarias DL 269/98 |
3.258,60 |
Alenquer -
Tribunal Judicial |
||
|
|
1430/10.5TBBNV |
|
Executiva Comum |
454,01 |
Benavente -
Tribunal Judicial |
29-10-2013
Santacarnes - Comércio e Indústria de
Carnes de Santarém, Sa
Employees
|
Year |
Total |
Men |
Women |
|
2012 |
8 |
2 |
25% |
6 |
75% |
|
|
2011 |
12 |
5 |
42% |
7 |
58% |
|
|
2010 |
7 |
2 |
29% |
5 |
71% |
Source: IES
Insurance
|
|
Império Bonança Companhia de Seguros SA |
Head
Office and Installations
|
|
Had installations Rua Miguel Unamuno,
14/16, Guarda, 6300, GUARDA |
|
Head office and warehouse ceded Rua do
Carrascal, Samora Correia, 2135-090, BENAVENTE, Tel:263650480, Fax:263650489 |
|
Had installations Rua Miguel Bombarda, 80,
Sacavem, 2685, SACAVEM |
|
Had installations Rua António Aleixo, Lote
1, Camarate(Loures), 2685, CAMARATE |
Financial
Demonstration SNC
|
||
|
Balance Sheet
SNC |
||
|
CoinEUROS |
Year:2012 |
|
|
2012 |
2011 |
2010 |
% Var.2012/2011 |
|
ASSET |
||||
|
Non-current assets |
||||
|
Tangible fixed assets |
130.057,81 |
187.619,15 |
246.998,03 |
(30,68) |
|
Other financial assets |
200.554,00 |
|||
|
Total |
330.611,81 |
187.619,15 |
246.998,03 |
76,21 |
|
Current assets |
||||
|
Inventories |
3.513.540,39 |
3.526.754,37 |
2.941.514,75 |
(0,37) |
|
Costumers |
1.875.946,20 |
2.096.660,66 |
1.843.219,56 |
(10,53) |
|
State and other public entities |
167.229,71 |
148.202,52 |
174.821,16 |
12,84 |
|
Other accounts receivable |
36.824,74 |
178.499,29 |
62.890,38 |
(79,37) |
|
Deferrals |
5.047,55 |
3.956,62 |
19.556,58 |
27,57 |
|
Financial assets held for trading |
2.000,00 |
654.221,81 |
1.095.820,68 |
(99,69) |
|
Cashier and bank deposits |
1.640.970,92 |
1.609.017,98 |
2.388.113,17 |
1,99 |
|
Total |
7.241.559,51 |
8.217.313,25 |
8.525.936,28 |
(11,87) |
|
TOTAL ASSET |
7.572.171,32 |
8.404.932,40 |
8.772.934,31 |
(9,91) |
|
SHAREHOLDERS FUNDS AND LIABILITIES |
||||
|
SHAREHOLDERS FUNDS |
||||
|
Capital |
180.000,00 |
180.000,00 |
180.000,00 |
|
|
Legal reserves |
48.000,00 |
48.000,00 |
48.000,00 |
|
|
Other reserves |
2.689.156,27 |
2.657.831,21 |
2.456.361,43 |
1,18 |
|
Net retained |
134.310,91 |
134.310,91 |
109.310,91 |
|
|
Total |
3.051.467,18 |
3.020.142,12 |
2.793.672,34 |
1,04 |
|
Net income for the period |
142.897,99 |
31.325,06 |
226.469,78 |
356,18 |
|
TOTAL OF SHAREHOLDERS FUNDS |
3.194.365,17 |
3.051.467,18 |
3.020.142,12 |
4,68 |
|
LIABILITY |
||||
|
Non-current liiabilities |
||||
|
Financing obtained |
37.856,41 |
76.171,85 |
212.294,42 |
(50,30) |
|
Total |
37.856,41 |
76.171,85 |
212.294,42 |
(50,30) |
|
Current liabilities |
||||
|
Suppliers |
1.718.184,69 |
1.341.852,53 |
1.305.028,19 |
28,05 |
|
State and other public entities |
107.247,00 |
83.816,39 |
97.276,59 |
27,95 |
|
Shareholders/partners |
52.626,10 |
6.395,56 |
6.043,97 |
722,85 |
|
Financing obtained |
2.404.397,97 |
3.749.521,10 |
4.078.318,46 |
(35,87) |
|
Other payable accounts |
57.393,25 |
95.707,79 |
53.830,56 |
(40,03) |
|
Other financial liabilities |
100,73 |
|||
|
Total |
4.339.949,74 |
5.277.293,37 |
5.540.497,77 |
(17,76) |
|
TOTAL LIABILITIES |
4.377.806,15 |
5.353.465,22 |
5.752.792,19 |
(18,22) |
|
TOTAL SHAREHOLDERS FUNDS AND LIABILITIES |
7.572.171,32 |
8.404.932,40 |
8.772.934,31 |
(9,91) |
|
INCOME STATEMENT |
||||
|
INCOME AND EXPENSES |
||||
|
Sales and services |
5.675.673,37 |
5.065.027,42 |
4.391.832,82 |
12,06 |
|
Variation in production inventories |
3.516,68 |
12.607,80 |
1.943,04 |
(72,11) |
|
Cost of goods sold and materials consumed |
4.599.523,39 |
3.885.235,89 |
3.191.434,63 |
18,38 |
|
Suppliers and external services |
508.544,30 |
512.713,42 |
461.565,65 |
(0,81) |
|
Personnel costs |
176.312,45 |
172.426,33 |
151.828,51 |
2,25 |
|
Impairment of receivables
(losses/revearsals) |
173.671,01 |
34.801,07 |
15.777,05 |
399,04 |
|
Increases/decreases in fair value |
(77.761,67) |
34.516,55 |
||
|
Other income and gains |
352.908,60 |
187.040,86 |
86.604,00 |
88,68 |
|
Other expenses and losses |
78.400,93 |
39.817,29 |
27.844,15 |
96,90 |
|
Result before depreciation, financing
costs and taxes |
495.646,57 |
541.920,41 |
666.446,42 |
(8,54) |
|
Expenses/reversals of depreciation and
amortization |
64.388,66 |
87.039,69 |
81.320,23 |
(26,02) |
|
Operating result (before financing costs
and taxes) |
431.257,91 |
454.880,72 |
585.126,19 |
(5,19) |
|
interest and similar expenses incurred |
188.700,31 |
346.077,48 |
274.796,82 |
(45,47) |
|
Net before taxes |
242.557,60 |
108.803,24 |
310.329,37 |
122,93 |
|
Income tax of the period |
99.659,61 |
77.478,18 |
83.859,59 |
28,63 |
|
Net profit for the period |
142.897,99 |
31.325,06 |
226.469,78 |
356,18 |
RATIOS SNC
|
Closing Date |
2012 |
2011 |
2010 |
|
|
||||||
|
TURNOVER RATIOS |
||||||
|
Shareholder's Funds Profitability |
0,045 |
0,01 |
0,075 |
|||
|
Assets Profitability |
0,057 |
0,054 |
0,067 |
|||
|
Sales Net Profitability |
0,025 |
0,006 |
0,052 |
|||
|
EFFICIENCY RATIOS |
||||||
|
Medium Term Receivable |
120,641 |
151,091 |
153,188 |
|||
|
Asset Rotation |
0,75 |
0,603 |
0,501 |
|||
|
PRODUCTIVITY RATIOS |
||||||
|
Productivity |
6,104 |
6,842 |
7,906 |
|||
|
SHORT TERM RATIOS |
||||||
|
General Liquidity |
1,669 |
1,557 |
1,539 |
|||
|
Reduced Liquidity |
0,859 |
0,889 |
1,008 |
|||
|
Immediate Liquidity |
0,378 |
0,305 |
0,431 |
|||
|
MEDIUM LONG TERM RATIOS |
||||||
|
Financial Autonomy |
0,422 |
0,363 |
0,344 |
|||
|
Solvability |
0,73 |
0,57 |
0,525 |
|||
|
Borrowed Capital Structure |
0,991 |
0,986 |
0,963 |
|||
|
General Debt |
0,765 |
1,254 |
1,421 |
|||
|
Medium Long Term Debt |
0,012 |
0,025 |
0,07 |
|||
|
Debt Structure |
0,991 |
0,986 |
0,963 |
|||
|
Capital Structure |
84,381 |
40,06 |
14,226 |
|||
|
Operational and Financial Risk |
||||||
|
Operational Leverage Level |
2,495 |
2,594 |
2,052 |
|||
|
Financial Leverage Level |
1,778 |
4,181 |
1,886 |
|||
|
Combined Leverage Level |
4,436 |
10,846 |
3,87 |
|||
CASH
FLOW STATEMENT
|
Rubrics |
2012 |
2011 |
PERIODS |
|
CASH FLOWS FROM OPERATIONAL ACTIVITIES |
|||
|
Customers receipts |
6.031.496,75 |
5.079.052,80 |
18,75% |
|
Payments to suppliers |
4.980.135,07 |
5.415.787,51 |
(8,04)% |
|
Payments to employees |
143.455,16 |
166.316,09 |
(13,75)% |
|
Cash at bank generated from operations |
907.906,52 |
(503.050,80) |
280,48% |
|
Payment/receipt of income tax |
(22.527,00) |
(55.007,14) |
59,05% |
|
Other receipts/payments |
(10.347,05) |
(62.832,39) |
83,53% |
|
Cash Flows from Operational Activities (A) |
875.032,47 |
(620.890,33) |
240,93% |
|
CASH FLOWS' INVESTMENT ACTIVITIES |
|||
|
Payments regarding: |
|||
|
Fixed tangible assets |
27.308,14 |
66.979,93 |
(59,23)% |
|
Intangible assets |
- |
- |
- |
|
Financial investments |
350.554,00 |
- |
- |
|
Other assets |
- |
- |
- |
|
Receipts from: |
|||
|
Fixed tangible assets |
- |
- |
- |
|
Intangible assets |
- |
- |
- |
|
Financial investments |
822.224,41 |
363.837,20 |
125,99% |
|
Other assets |
- |
- |
- |
|
Investment subsidies |
- |
- |
- |
|
Interest and similar income |
164.566,26 |
112.275,71 |
46,57% |
|
Dividends |
- |
- |
- |
|
Cash Flows' Investments Activities (B) |
608.928,53 |
409.132,98 |
48,83% |
|
CASH FLOWS' INVESTMENT ACTIVITIES |
|||
|
Receipts from: |
|||
|
Obtained financing |
5.208.503,31 |
5.931.825,43 |
(12,19)% |
|
Paying-up of capital and other equity
instruments |
- |
- |
- |
|
Coverage of losses |
- |
- |
- |
|
Donations |
- |
- |
- |
|
Other financing operations |
- |
- |
- |
|
Payments regarding: |
|||
|
Obtained financing |
5.267.600,07 |
6.422.853,83 |
(17,99)% |
|
Interests and similar expenses |
1.392.911,30 |
76.310,04 |
1.725,33% |
|
Dividends |
0,00 |
- |
- |
|
Capital's redution and other equity
instruments |
- |
- |
- |
|
Other financing operations |
- |
- |
- |
|
Cash Flows' Financing Activities © |
(1.452.008,06) |
(567.338,44) |
(155,93)% |
|
Variation in cash at bank and its
equivalents (A+B+C) |
31.952,94 |
(779.095,79) |
104,10% |
|
Effect of exchange differences |
- |
- |
- |
|
Cash at bank and its equivalents at the
start of period |
1.609.017,98 |
2.388.113,77 |
(32,62)% |
|
Cash at bank and its equivalents at the
end of period |
1.640.970,92 |
1.609.017,98 |
1,99% |
|
Movimentos do
Periodo de 2012 |
||||
|
Rubrics |
Initial balance |
Debits |
Credits |
Final balance |
|
PERIOD'S CARRYING AMOUNT AND MOVEMENTS |
|
|||
|
Cash in hand |
77.022,79 |
7.785,12 |
3.480,43 |
81.327,48 |
|
Order deposits |
82.612,18 |
16.043.785,66 |
15.912.777,65 |
213.620,19 |
|
Other bank deposits |
1.449.383,01 |
1.428.056,83 |
1.531.416,59 |
1.346.023,25 |
|
Total cash at bank and bank deposits |
1.609.017,98 |
17.479.627,61 |
17.447.674,67 |
1.640.970,92 |
|
Of which: Bank deposits abroad |
- |
98.000,00 |
- |
98.000,00 |
|
Rubrics |
Value |
|
OTHER INFORMATION |
|
|
Receipts from: |
|
|
Non-life insurance claims |
- |
|
Operating subsidies |
- |
|
Cash at bank and its equivalents not
available for use |
- |
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 |
- |
- |
- |
- |
|
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 |
0,00 |
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 |
173.971,01 |
300,00 |
173.671,01 |
|
Other receivables |
- |
- |
0,00 |
|
Equity instruments and other securities |
- |
- |
0,00 |
|
Others |
- |
- |
0,00 |
|
TOTAL |
173.971,01 |
300,00 |
173.671,01 |
|
DEBTS REGISTERED AS DOUBTFUL |
|
Rubrics |
Value |
|
Regarding insolvency and company recovery
procedures or enforcement procedures |
- |
|
Claimed in court |
- |
|
In arrears: |
631.462,11 |
|
Over six months and up to twelve months |
41.989,14 |
|
Over twelve months and up to eighteen
months |
40.418,47 |
|
Over eighteen months and up to twenty four
months |
32.994,91 |
|
Over twenty four months |
516.059,59 |
|
TOTAL |
631.462,11 |
|
EMPLOYEE BENEFITS, COMPANY EMPLOYEES AND
PERSONNEL COSTS |
|
Rubrics |
Average number
of employees |
Average number
of hours worked |
|
Company employees, paid and unpaid |
8 |
16.331 |
|
Paid company employees |
8 |
16.331 |
|
Company UNPAID employees |
0 |
0 |
|
Company employees, by type of working hours |
||
|
Full time company employees |
7 |
15.955 |
|
Of which: Full time company employees |
7 |
15.955 |
|
Part time company employees |
1 |
376 |
|
Of which: Part time company employees |
1 |
376 |
|
Company employees, by gender: |
||
|
Men |
2 |
4.640 |
|
Women |
6 |
11.691 |
|
Company employees, of which: |
||
|
Company employees assigned to Research and
Development |
0 |
- |
|
Service providers |
0 |
0 |
|
People placed through temporary employment
agencies |
0 |
- |
|
Staff costs |
|
Rubrics |
Value |
|
Staff costs |
176.312,45 |
|
Governance Bodies Remuneration |
42.350,00 |
|
Of which: Profit-sharing |
- |
|
Employees remuneration |
84.576,39 |
|
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 |
14.355,00 |
|
Compensations |
24.055,27 |
|
Charges on remunerations |
2.434,74 |
|
Insurance for accidents at work and
professional diseases |
- |
|
Social security expenses |
8.541,05 |
|
Other staff costs |
- |
|
Of which: |
37,55 |
|
INFORMATION BY GEOGRAPHIC MARKETS |
|
Geographic
markets |
||||
|
Rubrics |
Internal |
EU |
Extra-EU |
Total |
|
Sales |
3.645.688,92 |
2.020.634,45 |
9.350,00 |
5.675.673,37 |
|
Services provided |
- |
- |
- |
0,00 |
|
Purchases |
1.053.885,86 |
630.695,80 |
3.201.236,07 |
4.885.817,73 |
|
Supplies and external services |
492.062,40 |
14.041,00 |
2.440,90 |
508.544,30 |
|
Acquisition of fixed tangible assets |
6.827,32 |
- |
- |
6.827,32 |
|
Acquisition of investment properties |
- |
- |
- |
0,00 |
|
Acquisition of intangible assets |
- |
- |
- |
0,00 |
|
Supplementary income: |
108,58 |
0,00 |
0,00 |
108,58 |
|
Social services |
- |
- |
- |
0,00 |
|
Equipment rental |
- |
- |
- |
0,00 |
|
Studies, projects and technological
assistance |
- |
- |
- |
0,00 |
|
Royalities |
- |
- |
- |
0,00 |
|
Others |
108,58 |
- |
- |
108,58 |
|
Memorandum: Sales and services provided
(undiscounted values) |
3.645.688,92 |
2.020.634,45 |
9.350,00 |
5.675.673,37 |
|
Memorandum: Purchases and supplies and
external services (undiscounted values) |
1.545.948,26 |
644.736,80 |
3.203.676,97 |
5.394.362,03 |
|
RECEIVABLE
AND PAYABLE ACCOUNTS |
|
Rubrics |
2012 |
2011 |
PERIODS |
|
Customers |
|
||
|
Trade accounts receivable |
2.306.711,31 |
2.349.335,52 |
(1,81)% |
|
Trade notes receivable |
140.746,71 |
145.165,95 |
(3,04)% |
|
Advances received from customers |
- |
- |
- |
|
Suppliers |
|||
|
Trade accounts payable |
1.718.184,69 |
1.341.852,53 |
28,05% |
|
Trade notes payable |
- |
- |
- |
|
Trade accounts payable - unchecked
invoices |
- |
- |
- |
|
Advances to suppliers |
- |
- |
- |
|
Staff |
|||
|
Payable remunerations |
15.677,33 |
6.110,24 |
156,57% |
|
Advanced payments |
- |
- |
- |
|
Bonds |
- |
- |
- |
|
Other operations |
- |
- |
- |
|
State and other public sector institutions |
|||
|
Income Tax |
99.659,61 |
75.968,70 |
31,19% |
|
Deductible IVA (debt cumulative amounts) |
470.776,65 |
474.277,44 |
(0,74)% |
|
Paid IVA (credit cumulative amounts) |
317.690,68 |
329.512,52 |
(3,59)% |
|
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 |
52.626,10 |
6.395,56 |
722,85% |
|
Other receivable and payable accounts |
|||
|
Investment providers - general accounts |
5.403,27 |
34.824,95 |
(84,48)% |
|
Trade accounts payable - unchecked
invoices |
- |
- |
- |
|
Advanced payments to investment providers |
- |
- |
- |
|
additional income - Debtors |
7.559,48 |
24.520,03 |
(69,17)% |
|
additional expenses - Creditors |
32.853,30 |
45.295,43 |
(27,47)% |
|
Deferred tax assets |
- |
- |
- |
|
Deferred tax liabilities |
- |
- |
- |
|
Unreleased subscriptions - Creditors |
- |
- |
- |
|
Advances received on account of sales |
- |
- |
- |
|
Other debtors and creditors |
|||
|
Other debtors |
28.522,66 |
67.817,46 |
(57,94)% |
|
Other creditors |
2.043,37 |
3.111,71 |
(34,33)% |
|
EXPENSE ACCOUNTS |
|
Rubrics |
2012 |
2011 |
PERIODS |
|
Supplies and external services |
508.544,30 |
512.713,42 |
(0,81)% |
|
Subcontracts |
344.512,24 |
342.788,80 |
0,50% |
|
Specialized services |
50.233,43 |
50.494,88 |
(0,52)% |
|
Specialized works |
9.318,99 |
12.067,92 |
(22,78)% |
|
Of which: Payments to workers placed
through agencies |
- |
- |
- |
|
Advertising and promotion |
- |
- |
- |
|
Surveillance and security |
- |
- |
- |
|
Fees |
16.962,50 |
14.623,98 |
15,99% |
|
Comissions |
9.909,00 |
916,10 |
981,65% |
|
Maintenance and repairs |
11.109,79 |
22.266,24 |
(50,10)% |
|
Others |
2.933,15 |
620,64 |
372,60% |
|
Materials |
3.921,22 |
4.792,41 |
(18,18)% |
|
Fast wear tools and utensils |
644,88 |
735,19 |
(12,28)% |
|
Books and technical documentation |
- |
- |
- |
|
Office material |
1.597,54 |
1.905,59 |
(16,17)% |
|
Gift items |
835,11 |
1.388,77 |
(39,87)% |
|
Others |
843,69 |
762,86 |
10,60% |
|
Energy and fluids |
17.073,86 |
16.342,36 |
4,48% |
|
Electricity |
159,69 |
166,70 |
(4,21)% |
|
Fuels |
16.854,37 |
16.140,08 |
4,43% |
|
Water |
59,80 |
35,58 |
68,07% |
|
Others |
- |
- |
- |
|
Travel, lodging and transportation |
66.492,53 |
68.831,83 |
(3,40)% |
|
Travel and lodging |
23.378,50 |
18.710,50 |
24,95% |
|
Transport of personnel |
- |
- |
- |
|
Transport of goods |
40.896,42 |
48.072,73 |
(14,93)% |
|
Others |
2.217,61 |
2.048,60 |
8,25% |
|
Different services |
26.311,02 |
29.463,14 |
(10,70)% |
|
Rents and leases |
250,00 |
1.052,00 |
(76,24)% |
|
Of which: Rents from land |
- |
- |
- |
|
Communication |
9.547,09 |
12.014,27 |
(20,54)% |
|
Insurance |
5.894,23 |
6.056,99 |
(2,69)% |
|
Royalties |
- |
- |
- |
|
Litigation and Notaries |
85,00 |
85,00 |
0,00% |
|
Representation expenses |
9.939,24 |
9.580,73 |
3,74% |
|
Cleaning, hygiene and comfort |
111,17 |
105,80 |
5,08% |
|
Other services |
484,29 |
568,35 |
(14,79)% |
|
Deliberation of
Approval of Accounts |
|
Were the financial year's accounts
approved? |
|
|
YES |
|
|
Data da Aprovação: 28-03-2013 |
|
|
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 |
277.208,90 |
165.635,97 |
|
Allocated results / Available profits |
- |
- |
|
Percentages or bonuses to managing bodies |
- |
- |
|
Ditto to staff |
- |
- |
|
Reserves |
142.897,99 |
31.325,06 |
|
Coverage of losses |
- |
- |
|
7. Others |
- |
- |
|
BALANCE (1-2-3-4-5-6-7) |
134.310,91 |
134.310,91 |
|
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? |
|
|
NO |
|
|
Has the inspection body issued an assessment? |
|
|
Information Available |
|
|
The inspection body pronounced: |
|
|
Information Available |
|
LEGAL
CERTIFICATION OF ACCOUNTS (CLC)
|
|
|
Is the entity required to have certified accounts by a Statutory
Auditor/Statutory Audit Firm? |
|
|
YES |
|
|
Statutory Auditor/Statutory Audit Firm not
appointed |
|
|
Was the Legal certification of accounts issued? |
|
|
Information Available |
|
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.61.12 |
|
UK Pound |
1 |
Rs.102.71 |
|
Euro |
1 |
Rs.84.52 |
INFORMATION DETAILS
|
Analysis Done by
: |
Sub |
|
|
|
|
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.