MIRA INFORM REPORT

 

 

Report Date :

08.07.2014

 

IDENTIFICATION DETAILS

 

Name :

SADEL NV

 

 

Registered Office :

Industriezone "De Prijkels E17", Venecoweg 35 - 9810 Nazareth

 

 

Country :

Belgium

 

 

Financials (as on) :

30.09.2013

 

 

Date of Incorporation :

10.11.1975

 

 

Com. Reg. No.:

415013213

 

 

Legal Form :

Public Limited Liability Company (BE)

 

 

Line of Business :

Engaged in Wholesale Distribution of Stainless Steel Tubes, Bars, Sheets and Appliances

 

Subject product lines are as follows: -

 

Flanges

·         DIN

ANSI

AFNOR

 

Welded Fittings

·         Elbows

Tees

Reducers

Collars

Caps

Threated Fittings

·         Thread Bsp

 

Tubes

Welded

Seamless

Food Industry

Square

Rectangular

Bars

·         Flat

Round

Angle

Square

T-Profile

 

Plates

·         Cold Or Hot

Rolled

Trenched

Perforated

 

Ball Valves

·         2 Pieces

3 Pieces

Screwed End

Butt Welded End

Fanged

Food Industry

·          Pipes

Fittings

Elbows

Clamps

Tees

Valves

No-Return Valves

Sight Glasses

 

 

No of Employees :

41 (30.09.2013)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

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 – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

Belgium

A1

A1

 

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

 


 

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 2013 Belgian GDP grew by 0.1%, the unemployment rate increased to 8.8% from 7.6% the previous year, and the government reduced the budget deficit from a peak of 6% of GDP in 2009 to 3.2%. 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

 


Company summary

 

Business number

415013213

Company name

SADEL NV

Address

Industriezone "De Prijkels E17", Venecoweg 35 - 9810 Nazareth

Number of staff

41 (30.09.2013)

Date of establishment

10/11/1975

Telephone number

093818910

Fax number

093801842

 

 

Ultimate holding company

 

Company name                       Company Number

Sadel NV                                  415013213

 

 

Commentary

           

The business was established over 39 years ago.

Description: http://app.creditsafeuk.com/CSUKlive/Images/arrow_nochange.gif

The business has 41 employees.

Description: http://app.creditsafeuk.com/CSUKlive/Images/arrow_nochange.gif

The business is part of a group.

Description: http://app.creditsafeuk.com/CSUKlive/Images/arrow_nochange.gif

This business has a foreign parent business.

Description: http://app.creditsafeuk.com/CSUKlive/Images/arrow_nochange.gif

The business has been at the address for over 14 years.

Description: http://app.creditsafeuk.com/CSUKlive/Images/arrow_nochange.gif

Operating Result in the latest trading period increased 273% on the previous trading period.

Description: http://app.creditsafeuk.com/CSUKlive/Images/arrow_up.gif

Pre-tax profits increased by 148% compared to the previous trading period.

Description: http://app.creditsafeuk.com/CSUKlive/Images/arrow_up.gif

The business saw an increase in their Cash Balance of 190% during the latest trading period

Description: http://app.creditsafeuk.com/CSUKlive/Images/arrow_up.gif

 

 

Accounts

 

DATE OF LATEST ACCOUNTS

TURNOVER

PROFIT BEFORE TAX

NET WORTH

WORKING CAPITAL

30/09/2013

52,527,595

2,233,970

23,321,978

22,010,246

30/09/2012

58,658,495

898,112

21,605,946

20,349,919

30/09/2011

61,403,775

2,897,039

20,773,437

19,458,934

 

Accounts

DATE OF LATEST ACCOUNTS

BALANCE TOTAL

NUMBER OF EMPLOYEES

CAPITAL

CASHFLOW

30/09/2013

28,951,208

41

250,000

1,953,606

30/09/2012

31,234,437

40

250,000

1,040,943

30/09/2011

30,326,030

36

250,000

2,276,058

 


TRENDS

 

Profitability

Description: http://app.creditsafeuk.com/CSUKlive/Images/arrow_up.gif

Liquidity

Description: http://app.creditsafeuk.com/CSUKlive/Images/arrow_up.gif

Net worth

Description: http://app.creditsafeuk.com/CSUKlive/Images/arrow_up.gif

 

 

Payment expectations

 

Past payments

Payment expectation days                                 19.94

Industry average payment expectation days         99.24   

Industry average day sales outstanding                392.11

Day sales outstanding                                        62.16                           

 

 

Company information

 

Business number

415013213

Company name

SADEL NV

Fax number

093801842

Date founded

10/11/1975

Company status

active

Company type

Public Limited Liability

 

 

 

Company (BE)

Currency

Euro (€)

Date of latest accounts

30/09/2013

Activity code

70220

Liable for VAT

yes

Activity description

Engaged in Wholesale Distribution of Stainless Steel Tubes, Bars, Sheets and Appliances

VAT Number

BE.0415.013.213 Check

VAT number

Belgian Bullettin of Acts

Publications

moniteur beige

 

 

 

Product Details :-

 

Flanges

·         DIN

ANSI

AFNOR

 

Welded Fittings

·         Elbows

Tees

Reducers

Collars

Caps

Threated Fittings

·         Thread Bsp

 

Tubes

Welded

Seamless

Food Industry

Square

Rectangular

Bars

·         Flat

Round

Angle

Square

T-Profile

 

Plates

·         Cold Or Hot

Rolled

Trenched

Perforated

 

Ball Valves

·         2 Pieces

3 Pieces

Screwed End

Butt Welded End

Fanged

Food Industry

·          Pipes

Fittings

Elbows

Clamps

Tees

Valves

No-Return Valves

Sight Glasses

 

Contractor details

 

Registered contractor  number                        052412

Contractor description                                     Pose de câbles et de canalisations diverses

Date struck off register                                     10/10/1996 00:00:00

 

 


Social Balance Sheet

 

Social Balance Sheet

Total

 

 

 

 

During the reporting year ended 30-09-2013

Full-time Employees

32

 

Part-time Employees

11

 

Total Fte Employees

40

 

 

Number of hours worked

Full-time Employees

51,565

 

Part-time Employees

14,037

 

Total

65,602

 

 

Personnel Charges

Full-time Employees

1,738,624

 

Part-time Employees

473,289

 

Total

2,211,913

 

Benefits In Addition To Wages

 

During the previous reporting year

 

 

Average number employees in Fte

40

 

Actual working hours

64,078

 

Personnel Charges

2,103,399

 

Benefits In Addition To Wages

 

Type of Contract

Full-Time         

Part-Time

Total Fte

 

Unlimited Duration

33

11

41

 

Contracts

 

 

 

 

Limited Duration Contracts  

--

--

--

 

Contracts For Specific

-

-

-

 

Work

 

 

 

 

Contracts Regarding

-

-

-

 

Substitution

 

 

 

 

 

Gender and Education

 

 

 

 

Level

 

 

 

 

Men

Full-Time

Part-Time

Total Fte

 

Primary education

1

-

1

 

Secondary education

18

3

20

 

Higher education (non

6

-

6

 

university)

 

 

 

 

Higher education

-

-

-

 

(university)

 

 

 

 

 


 

Women

Full-Time

Part-Time

Total Fte

 

Primary education ...

Secondary education

2

2

3

 

Higher education (non

6

6

11

 

university)

 

 

 

 

Higher education

-

-

-

 

(university)

 

 

 

 

 

 

 

 

 

Working Category

Full-Time

Part-Time

Total Fte

 

Management

1

1

2

 

White collar worker

17

8

23

 

Blue collar worker

15

2

16

 

Other

 

Temporary personnel

 

Total

 

 

Average number of temporary staff

1

 

 

Actual working hours

 

1,936

 

 

Cost of temporary staff

 

40,352

 

 

 

 

New staff and leavers

Full-Time

Part-Time

Total Fte

 

New Starters

1

-

1

 

Leavers

1

-

1

 

 

 

Total of formal continuing vocational training initiatives

 

 

 

 

 

 

 

for workers paid by the employer

Male

Female

 

Number of employees

4

6

 

Number of training hours

140

152

 

Net costs for enterprise

4,118

4,813

 

Total of less formal and informal continuing vocational training initiatives for workers paid by the employer

Male

Female

 

Number of employees

-

-

 

Number of training hours

-

-

 

Net costs for enterprise

-

-

 

 


Joint Industrial Committee

 

(JIC)

 

JlC Code          149.04 

Description      Joint subcommittee for the trade in metals          

 

 

JIC Code

218

Description category

Additional national joint committee for the employees

 

 

Significant Events

 

Event Date

30/03/2013

Event Description

re-appointment of director(s)

Event Details

Commentaar 30-03-2013: Herbenoemd als bestuurders voor een periode van een jaar : Geert Blancke en NV T.I.A.

 

COMPANY ACCOUNTS

 

Comparison Mode

·         Average                               Median                                                  Export accounts to CSV File

 

Profit & Loss

Annual accounts

30-09-2013

%

30-09-2012

%

30-09-2011

Industry average 2013

%

Weeks

52

 

52

 

52

 

 

Currency

EUR

 

EUR

 

EUR

 

 

Turnover

52,527,595

-10.45

58,658,495

-4.47

61,403,775

2,344,562

2140

Total operating expenses

50,385,194

-13.26

58,085,048

-0.58

58,424,906

2,081,258

2320

Operating result

2,142,401

273

573,447

-80.75

2,978,869

76,469

2701

Total financial income

552,010

-41.70

946,825

-36.70

1,495,848

108,304

409

Total financial expenses

460,441

-25.99

622,160

-60.56

1,577,678

39,761

1058

Results on ordinary operations before taxation

2,233,970

148

898,112

-69.00

2,897,039

133,912

1568

Taxation

531,365

587

77,234

-90.40

804,337

27,112

1859

Results on ordinary operations after taxation

1,702,605

107

820,878

-60.77

2,092,702

111,260

1430

Extraordinary items

0

0

-1,753

14.64

-11,976

34,196

-100

Other appropriations

2627

1.70

2583

-20.47

3248

-

-

Net result

1,705,232

107

821,708

-60.57

2,083,974

145,198

1074

OTHER INFORMATION

 

 

 

 

 

 

 

Gross Operating Margin

-

-

-

-

-

96,470

-

Dividends

-

-

-

-

-

722,952

-

Director remuneration

-

-

-

-

-

456,956

-

Employee costs

2,211,913

5.16

2,103,399

18.38

1,776,893

566,416

290

Wages and salary

1,432,759

5.92

1,352,736

16.23

1,163,892

477,490

200

Employee pension costs

-

-

-

-

-

71,472

-

Social security contributions

590,224

8.80

542,500

16.94

463,923

142,394

314

Other employee costs

188,930

-9.24

208,163

39.63

149,078

10,666

1671

Amortization and depreciation

248,374

13.29

219,235

14.13

192,084

42,190

488

 

Balance Sheet

Annual accounts

30-09-2013

%

30-09-2012

%

30-09-2011

Industry average

2013

%

Weeks

52

 

52

 

52

 

 

Currency

EUR

 

EUR

 

EUR

 

 

Intangible fixed assets

29,658

-

40,458

-

51,258

26,082

13.71

Tangible fixed assets

1,309,165

-2.94

1,348,876

-2.08

1,377,497

552,872

136

Land & building

1,016,356

-9.93

1,128,428

-9.06

1,240,874

585,378

73.62

Plant & machinery

175,232

32.56

132,192

203

43,504

395,642

-55.71

Furniture & Vehicles

117,577

33.22

88,256

-5.22

93,119

21,739 7,365

440

Leasing & Other Similar Rights

-

-

-

-

-

89,274 10,889

-

Other tangible assets

0

-

0

-

0

41,603

-100

Financial fixed assets

41,221

0

41,221

-70.51

139,764

3,989,778

-98.97

Total fixed assets

1,380,044

-3.53

1,430,555

-8.80

1,568,519

2,663,086

-48.18

Inventories

8,909,827

-34.23

13,547,675

66.16

8,153,535

464,830

1816

LONG TERM DEBTS AND LIABILITIES

 

 

 

 

 

 

 

Raw materials & consumables

-

-

-

-

-

958,457

-

Work in progress

0

-

0

-

0

16,697

-100

Finished goods

6,289,295

-35.28

9,717,703

19.18

8,153,535

2,171

289595

Other stocks

2,620,532

-31.58

3,829,972

-

0

23,281

11156

Trade debtors

8,945,959

-12.45

10,217,569

-26.01

13,809,338

88,747

9980

Cash

6,780,306

190

2,335,319

-38.66

3,807,000

173,243

3813

other amounts receivable

10,218

-98.55

703,359

444

129,193

693,013

-98.53

Miscellaneous current assets

2,924,854

-2.50

2,999,960

4.95

2,858,445

197,666

1379

Total current assets

27,571,164

-7.49

29,803,882

3.64

28,757,511

1,189,045

2218

Total Assets

28,951,208

-7.31

31,234,437

3.00

30,326,030

3,666,171 284,082

689

CURRENT LIABILITIES

 

 

 

 

 

 

 

Trade creditors

2,752,723

-35.19

4,247,591

13.16

3,753,605

67,565

3974

Short term group loans

-

-

-

-

-

-

-

Financial debts

517,120

-83.01

3,044,561

8.17

2,814,484

519,157 9,543

-0.39

Current portion of long term debt

66,105

0

66,105

0

66,105

188,572 18,000

-64.94

Amounts Payable for Taxes, Remuneration & Social Security

1,188,362

90.58

623,564

-18.01

760,497

9,002 -

2410

Miscellaneous current liabilities

1,036,608

-29.59

1,472,142

-22.68

1,903,886

202

Total current liabilities

5,560,918

-41.18

9,453,963

1.67

9,298,577

634,445

776

Long term group loans

-

-

-

-

-

-

Other long term loans

38,562

-63.16

104,667

-38.71

170,772

-94.96

Deffered taxes

92

-96.62

2,719

-48.72

5,302

53,816 16,562

-99

Provisions for Liabilities & Charges

0

-100

26,684

0

26,684

21,780 0

-100

Other long term liabilities

0

-

0

-

0

42,823

-100

Total long term debts

38,654

-71.17

134,070

-33.88

202,758

430,902

-91.03

SHAREHOLDERS EQUITY

 

 

 

 

 

 

 

Issued share capital

250,000

0

250,000

0

250,000

1,764,003

-85.83

Share premium account

-

-

-

-

-

6,060,876

-

Reserves

23,101,636

7.97

21,396,404

3.99

20,574,695

625,029

3596

Revaluation reserve

-

-

-

-

-

1,272,137

-

Total shareholders equity

23,351,636

7.88

21,646,404

3.95

20,824,695

2,596,831

799

Working capital

22,010,246

8.16

20,349,919

4.58

19,458,934

554,600

3868

Cashflow

1,953,606

87.68

1,040,943

-54.27

2,276,058

181,953

973

Net worth

23,321,978

7.94

21,605,946

4.01

20,773,437

2,569,052

807

 

Ratio Analysis                                                             

Annual accounts

30-09-2013

change(%)

30-09-2012

change(%)

30-09-2011

Industry average 2013

%

TRADING PERFORMANCE

 

 

 

 

 

 

 

Profit Before Tax

4.25

177

1.53

-67.58

4.72

111,00

-96.17

Return on capital employed

9.55

131

4.12

-70.10

13.78

29,00

-67.07

Return on total assets employed

7.72

168

2.88

-69.84

9.55

-32,00

24.12

Return on net assets employed

9.57

130

4.15

-70.17

13.91

46,00

-79.20

Sales / net working capital

2.39

-17.01

2.88

-8.86

3.16

19.489,00

-99

Stock turnover ratio

16.96

-26.58

23.10

73.95

13.28

268,00

-93.67

Debtor days

62.16

-2.23

63.58

-22.55

82.09

864,00

-92.81

Creditor days

19.94

-25.29

26.69

13.82

23.45

96,00

-79.23

SHORT TERM STABILITY

 

 

 

 

 

 

 

Current ratio

4.96

57.46

3.15

1.94

3.09

55,00

148

Liquidity ratio / acid ratio

3.36

95.35

1.72

-22.52

2.22

55,00

-93.89

Current debt ratio

0.24

-45.45

0.44

-2.22

0.45

2,00

-88.00

Liquidity ratio reprocessed

-

-

-

-

-

-

-

LONG TERM STABILITY

 

 

 

 

 

 

 

Gearing

2.66

-82.09

14.85

1.37

14.65

182,00

-98.54

Equity in percentage

80.74

16.36

69.39

0.87

68.79

-1.410,00

5.73

Total debt ratio

0.24

-45.45

0.44

-4.35

0.46

3,00

-92.00

 

 

Industry comparison

 

Activity code                70220

Activity description      Engaged in Wholesale Distribution of Stainless Steel Tubes,

Bars, Sheets and Appliances

 

 

Payment Information Summary

 

Total number of Invoices available                                                                                                7

Total number of Invoices paid within or up to 30 days after the due date                                   2

Total number of Invoices paid more than 30 days after the due date                                          0

Total number of Invoices currently outstanding where the due date has not yet been reached 0

Total number of Invoices currently outstanding beyond the due date                                         5

 

 

Payment expectations    

 

Payment expectation days

19.94

Day sales outstanding

62.16

Industry comparison

 

Activity code

70220

Activity description

Engaged in Wholesale Distribution of Stainless Steel Tubes, Bars, Sheets and Appliances

Industry average payment expectation days

99.24

Industry average day sales outstanding

392.11

 

Industry quartile analysis

 

Payment expectations

Company result

19.94

Lower

117.52

Median

58.52

Upper

27.63

 

Day sales outstanding

Company result

62.16

Lower

67.42

Median

24.07

Upper

7.81

 

 

Shareholder Details

 

Summary

Group - Number of Companies                                    2

Linkages - Number of Companies                                0

Number of Countries                                                    0

 

 

Group Structure

           

Company name

Number

Latest financials

SADEL NV

415013213

30-09-2013

ATINOX SPRL

--

---

 

 

 

                    


Minority Shareholders

 

No minority shareholders found

 

Minority Interests

 

No minority interests found

 

 

Court data

 

NSSO details

Business number                     415013213

 

 

Bankruptcy details

 

There is no bankruptcy data against this company

 

Bankruptcy Data

 

Court Data

there is no data for this company

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.95

UK Pound

1

Rs.102.78

Euro

1

Rs.81.39

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

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.