|
Report Date : |
02.06.2014 |
IDENTIFICATION DETAILS
|
Name : |
BEST GREEN-EQUIPAMENTOS DE PROTECCAO E SEGURANCA LDA |
|
|
|
|
Registered Office : |
Zona Industrial Da Palhaça, Lote 14/B, Palhaca, Postal Code 3770-355-Oliveira Do Bairro, Oliveira Do Bairro, Aveiro district |
|
|
|
|
Country : |
Portugal |
|
|
|
|
Financials (as on) : |
2012 |
|
|
|
|
Date of Incorporation : |
14.04.2008 |
|
|
|
|
Legal Form : |
Private Limited Company |
|
|
|
|
Line of Business : |
· Engaged in wholesaling of clothing and accessories · Engaged in marketing of equipment, footwear as well as protective and safety clothing, hygiene products and cleaning |
|
|
|
|
No of Employees : |
04 |
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) |
|
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 |
BEST
GREEN-EQUIPAMENTOS DE PROTECCAO E SEGURANCA LDA |
|
V.A.T. Number /
NIF |
508544572 |
|
Address |
Zona Industrial Da
Palhaça, Lote 14/B |
|
Locality |
Palhaca |
|
Postal Code |
3770-355-Oliveira
Do Bairro |
|
Municipality |
Oliveira Do
Bairro |
|
District |
Aveiro |
|
Telephone |
234756213 |
|
Fax |
234756215 |
|
E-Mail |
|
|
Web Site |
|
|
C.A.E.(Rev 3) |
· Engaged in wholesaling of clothing and accessories · Engaged in marketing of equipment, footwear as well as protective and safety clothing, hygiene products and cleaning |
|
Actual Condition
|
|
Payments |
|
Incidents |
|
2010 |
2011 |
2012 |
|||
|
Net Sales |
203.704,81 |
|
197.169,97 |
|
207.516,57 |
|
Net Income For the Year |
(18.661,85) |
|
2.537,21 |
|
2.789,38 |
|
Shareholders Funds |
77.275,52 |
|
79.812,73 |
|
82.602,11 |
|
Stocks |
65.875,50 |
|
195.875,50 |
|
235.895,85 |
|
LIABILITY |
224.516,63 |
|
377.497,32 |
|
417.597,23 |
|
ASSETS |
301.792,15 |
|
457.310,05 |
|
500.199,34 |
Business Concept |
|
Consulted sources say that the subject has
been respecting its payments and commercial commitments, so credit
connections with this company are recommended. |
Summary |
|
Legal Form |
Private Limited Company |
|
Constitution |
14-04-2008 |
|
V.A.T. Number / NIF |
508544572 |
|
Employees |
4 |
|
Capital |
100.000,00 |
|
Sales in : 31-12-2012 |
207.516,57 |
|
Shareholders Funds in: 31-12-2012 |
82.602,11 |
|
Payments |
Good |
|
Actual Condition |
In activity |
Management Bodies |
|
ISABEL SIMOES FERREIRA PIRES |
Managing-Partner |
|
JOAO GONCALVES FERREIRA PIRES |
Managing-Partner |
Capital |
|
The Capital is 100.000,00 |
|
with the following distribution |
|
ISABEL SIMOES FERREIRA PIRES |
50.000,00 |
50% |
|
JOAO GONCALVES FERREIRA PIRES |
50.000,00 |
50% |
|
Name |
ISABEL SIMOES FERREIRA PIRES |
|
Function |
Managing-Partner |
|
Address |
Rua da Fonte Vila Nova, n.º 11 |
|
Locality |
Palhaca |
|
Civil State |
Married |
|
Consort |
João Gonçalves Ferreira Pires |
|
Professional Connections |
The subject has connections with the
following company (ies) |
|
NICRODUR-ACESSORIOS E EQUIPAMENTOS DE
MANUTENCAO INDUSTRIAL LDA as Managing-Partner with a participation of
300.000,00 , in a capital of 600.000,00 . |
|
|
RUAS EPICAS-IMOVEIS LDA as
Managing-Partner with a participation of 37.500,00 , in a capital of
150.000,00 . |
|
|
Name |
JOAO GONCALVES FERREIRA PIRES |
|
Function |
Managing-Partner |
|
Address |
Rua Fonte Vila Nova, n.º 11 |
|
Locality |
Palhaca |
|
Birth Date |
24/06/1964 |
|
Civil State |
Married |
|
Consort |
Isabel Simões Ferreira Pires |
|
Professional Connections |
The subject has connections with the
following company (ies) |
|
NICRODUR-ACESSORIOS E EQUIPAMENTOS DE
MANUTENCAO INDUSTRIAL LDA as Managing-Partner with a participation of
300.000,00 , in a capital of 600.000,00 . |
|
|
RUAS EPICAS-IMOVEIS LDA as
Managing-Partner with a participation of 112.500,00 , in a capital of
150.000,00 . |
|
|
Line of Business |
Percentage |
||
|
· Engaged in wholesaling of clothing and accessories · Engaged in marketing of equipment, footwear as well as protective and safety clothing, hygiene products and cleaning |
100% |
||
|
|
Private Companies |
||
|
Sales Conditions |
Cash/credit |
||
|
Internal Market |
International
Market |
|
Year |
EU |
Extra-EU |
Total |
|
2012 |
207.516,57 |
100,00% |
0,00 |
0,00% |
0,00 |
0,00% |
207.516,57 |
|
|
2011 |
197.169,97 |
100,00% |
0,00 |
0,00% |
0,00 |
0,00% |
197.169,97 |
|
|
2010 |
203.704,81 |
100,00% |
0,00 |
0,00% |
0,00 |
0,00% |
203.704,81 |
|
Geographic
Distribution of Purchases |
|
Internal Market |
International
Market |
|
Year |
EU |
Extra-EU |
Total |
|
2012 |
145.057,79 |
100,00% |
- |
- |
- |
- |
145.057,79 |
|
|
2011 |
22.283,33 |
14,57% |
130.637,75 |
85,43% |
- |
- |
152.921,08 |
|
|
2010 |
6.977,22 |
7,85% |
- |
- |
81.860,26 |
92,15% |
88.837,48 |
Source: IES
|
BANCO BPI, SA |
Palhaça |
Incidents |
|
There are no of incidents on our database |
|
Year |
Total |
Men |
Women |
|
2012 |
4 |
3 |
75% |
1 |
25% |
|
|
2011 |
4 |
3 |
75% |
1 |
25% |
|
|
2010 |
3 |
2 |
67% |
1 |
33% |
Source: IES
|
Head office and warehouse Zona Industrial
da Palhaça, Lote 14/B, Palhaca, 3770-355, OLIVEIRA DO BAIRRO, Tel:234756213,
Fax:234756215 |
|
Financial
Demonstration SNC |
||
|
Balance Sheet
SNC |
||
|
CoinEUROS |
Year:2012 |
|
|
2012 |
2011 |
2010 |
% Var.2012/2011 |
|
ASSET |
||||
|
Non-current assets |
||||
|
Tangible fixed assets |
37.380,56 |
29.880,56 |
35.792,29 |
25,10 |
|
Intangible assets |
547,04 |
547,04 |
547,04 |
|
|
Total |
37.927,60 |
30.427,60 |
36.339,33 |
24,65 |
|
Current assets |
||||
|
Inventories |
235.895,85 |
195.875,50 |
65.875,50 |
20,43 |
|
Costumers |
119.064,21 |
117.513,37 |
119.908,06 |
1,32 |
|
Advances to suppliers |
9.900,39 |
|||
|
State and other public entities |
1.883,08 |
1.676,26 |
553,27 |
12,34 |
|
Deferrals |
32.704,46 |
|||
|
Other current assets |
33.388,84 |
35.897,31 |
||
|
Cashier and bank deposits |
62.823,75 |
78.428,48 |
43.218,68 |
(19,90) |
|
Total |
462.271,74 |
426.882,45 |
265.452,82 |
8,29 |
|
TOTAL ASSET |
500.199,34 |
457.310,05 |
301.792,15 |
9,38 |
|
SHAREHOLDERS FUNDS AND LIABILITIES |
||||
|
SHAREHOLDERS FUNDS |
||||
|
Capital |
100.000,00 |
100.000,00 |
100.000,00 |
|
|
Legal reserves |
126,86 |
|||
|
Net retained |
(20.314,13) |
(22.724,48) |
(4.062,63) |
(10,61) |
|
Total |
79.812,73 |
77.275,52 |
95.937,37 |
3,28 |
|
Net income for the period |
2.789,38 |
2.537,21 |
(18.661,85) |
9,94 |
|
TOTAL OF SHAREHOLDERS FUNDS |
82.602,11 |
79.812,73 |
77.275,52 |
3,49 |
|
LIABILITY |
||||
|
Non-current liiabilities |
||||
|
Financing obtained |
382.888,72 |
335.550,19 |
203.189,59 |
14,11 |
|
Other payable accounts |
2.475,00 |
2.475,00 |
2.940,00 |
|
|
Total |
385.363,72 |
338.025,19 |
206.129,59 |
14,00 |
|
Current liabilities |
||||
|
Suppliers |
17.353,58 |
29.055,80 |
6.201,26 |
(40,27) |
|
State and other public entities |
14.879,93 |
10.416,33 |
12.185,78 |
42,85 |
|
Total |
32.233,51 |
39.472,13 |
18.387,04 |
(18,34) |
|
TOTAL LIABILITIES |
417.597,23 |
377.497,32 |
224.516,63 |
10,62 |
|
TOTAL SHAREHOLDERS FUNDS AND LIABILITIES |
500.199,34 |
457.310,05 |
301.792,15 |
9,38 |
|
INCOME STATEMENT |
||||
|
INCOME AND EXPENSES |
||||
|
Sales and services |
207.516,57 |
197.169,97 |
203.704,81 |
5,25 |
|
Cost of goods sold and materials consumed |
105.037,44 |
22.921,08 |
86.280,73 |
358,26 |
|
Suppliers and external services |
43.477,17 |
65.393,10 |
54.330,38 |
(33,51) |
|
Personnel costs |
59.394,08 |
106.982,38 |
83.432,02 |
(44,48) |
|
Other income and gains |
6.085,26 |
10.595,48 |
2.209,97 |
(42,57) |
|
Other expenses and losses |
2.664,45 |
266,53 |
294,91 |
899,68 |
|
Result before depreciation, financing costs
and taxes |
3.028,69 |
12.202,36 |
(18.423,26) |
(75,18) |
|
Expenses/reversals of depreciation and
amortization |
6.911,73 |
|||
|
Operating result (before financing costs
and taxes) |
3.028,69 |
5.290,63 |
(18.423,26) |
(42,75) |
|
Interest and similar income obtained |
2,72 |
|||
|
interest and similar expenses incurred |
4,98 |
2.753,42 |
241,31 |
(99,82) |
|
Net before taxes |
3.023,71 |
2.537,21 |
(18.661,85) |
19,17 |
|
Income tax of the period |
234,33 |
|||
|
Net profit for the period |
2.789,38 |
2.537,21 |
(18.661,85) |
9,94 |
|
RATIOS SNC |
|
Closing Date |
2012 |
2011 |
2010 |
|
|
||||||
|
TURNOVER RATIOS |
||||||
|
Shareholder's Funds Profitability |
0,034 |
0,032 |
(0,241) |
|||
|
Assets Profitability |
0,006 |
0,012 |
(0,061) |
|||
|
Sales Net Profitability |
0,013 |
0,013 |
(0,092) |
|||
|
EFFICIENCY RATIOS |
||||||
|
Medium Term Receivable |
209,421 |
217,54 |
214,852 |
|||
|
Asset Rotation |
0,415 |
0,431 |
0,675 |
|||
|
PRODUCTIVITY RATIOS |
||||||
|
Productivity |
1,725 |
1,629 |
1,407 |
|||
|
SHORT TERM RATIOS |
||||||
|
General Liquidity |
14,341 |
10,815 |
14,437 |
|||
|
Reduced Liquidity |
7,023 |
5,852 |
10,854 |
|||
|
Immediate Liquidity |
1,949 |
1,987 |
2,35 |
|||
|
MEDIUM LONG TERM RATIOS |
||||||
|
Financial Autonomy |
0,165 |
0,175 |
0,256 |
|||
|
Solvability |
0,198 |
0,211 |
0,344 |
|||
|
Borrowed Capital Structure |
0,077 |
0,105 |
0,082 |
|||
|
General Debt |
4,635 |
4,204 |
2,629 |
|||
|
Medium Long Term Debt |
4,635 |
4,204 |
2,629 |
|||
|
Debt Structure |
0,077 |
0,105 |
0,082 |
|||
|
Capital Structure |
0,214 |
0,236 |
0,375 |
|||
|
Operational and Financial Risk |
||||||
|
Operational Leverage Level |
33,836 |
32,935 |
(6,374) |
|||
|
Financial Leverage Level |
1,002 |
2,085 |
0,987 |
|||
|
Combined Leverage Level |
33,904 |
68,669 |
(6,291) |
|||
|
CASH FLOWS |
|
Movimentos do
Periodo de 2012 |
||||
|
Rubrics |
Initial balance |
Debits |
Credits |
Final balance |
|
PERIOD'S CARRYING AMOUNT AND MOVEMENTS |
|
|||
|
Cash in hand |
- |
- |
- |
0,00 |
|
Order deposits |
- |
- |
- |
0,00 |
|
Other bank deposits |
- |
- |
- |
0,00 |
|
Total cash at bank and bank deposits |
0,00 |
0,00 |
0,00 |
0,00 |
|
Of which: Bank deposits abroad |
- |
- |
- |
0,00 |
|
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 |
- |
|
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 |
- |
- |
0,00 |
|
Other receivables |
- |
- |
0,00 |
|
Equity instruments and other securities |
- |
- |
0,00 |
|
Others |
- |
- |
0,00 |
|
TOTAL |
0,00 |
0,00 |
0,00 |
|
Rubrics |
Value |
|
Regarding insolvency and company recovery
procedures or enforcement procedures |
- |
|
Claimed in court |
- |
|
In arrears: |
0,00 |
|
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 |
- |
|
Over twenty four months |
- |
|
TOTAL |
0,00 |
|
Rubrics |
Average number
of employees |
Average number
of hours worked |
|
Company employees, paid and unpaid |
4 |
7.040 |
|
Paid company employees |
4 |
7.040 |
|
Company UNPAID employees |
0 |
0 |
|
Company employees, by type of working hours |
||
|
Full time company employees |
4 |
7.040 |
|
Of which: Full time company employees |
4 |
7.040 |
|
Part time company employees |
- |
- |
|
Of which: Part time company employees |
- |
- |
|
Company employees, by gender: |
||
|
Men |
3 |
5.280 |
|
Women |
1 |
1.760 |
|
Company employees, of which: |
||
|
Company employees assigned to Research and
Development |
- |
- |
|
Service providers |
- |
- |
|
People placed through temporary employment
agencies |
- |
- |
|
Rubrics |
Value |
|
Staff costs |
59.394,08 |
|
Governance Bodies Remuneration |
- |
|
Of which: Profit-sharing |
- |
|
Employees remuneration |
47.530,00 |
|
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 |
11.297,41 |
|
Charges on remunerations |
566,67 |
|
Insurance for accidents at work and
professional diseases |
- |
|
Social security expenses |
- |
|
Other staff costs |
- |
|
Of which: |
- |
INFORMATION BY GEOGRAPHIC MARKETS |
|
Geographic
markets |
||||
|
Rubrics |
Internal |
EU |
Extra-EU |
Total |
|
Sales |
207.516,57 |
- |
- |
207.516,57 |
|
Services provided |
- |
- |
- |
0,00 |
|
Purchases |
145.057,79 |
- |
- |
145.057,79 |
|
Supplies and external services |
43.477,17 |
- |
- |
43.477,17 |
|
Acquisition of fixed tangible assets |
7.500,00 |
- |
- |
7.500,00 |
|
Acquisition of investment properties |
- |
- |
- |
0,00 |
|
Acquisition of intangible assets |
- |
- |
- |
0,00 |
|
Supplementary income: |
0,00 |
0,00 |
0,00 |
0,00 |
|
Social services |
- |
- |
- |
0,00 |
|
Equipment rental |
- |
- |
- |
0,00 |
|
Studies, projects and technological
assistance |
- |
- |
- |
0,00 |
|
Royalities |
- |
- |
- |
0,00 |
|
Others |
- |
- |
- |
0,00 |
|
Memorandum: Sales and services provided
(undiscounted values) |
- |
- |
- |
0,00 |
|
Memorandum: Purchases and supplies and
external services (undiscounted values) |
- |
- |
- |
0,00 |
|
Rubrics |
2012 |
2011 |
PERIODS |
|
Customers |
|
||
|
Trade accounts receivable |
119.064,21 |
117.513,37 |
1,32% |
|
Trade notes receivable |
- |
- |
- |
|
Advances received from customers |
- |
- |
- |
|
Suppliers |
|||
|
Trade accounts payable |
7.453,19 |
29.055,80 |
(74,35)% |
|
Trade notes payable |
- |
- |
- |
|
Trade accounts payable - unchecked
invoices |
- |
- |
- |
|
Advances to suppliers |
- |
- |
- |
|
Staff |
|||
|
Payable remunerations |
- |
- |
- |
|
Advanced payments |
- |
- |
- |
|
Bonds |
- |
- |
- |
|
Other operations |
- |
- |
- |
|
State and other public sector institutions |
|||
|
Income Tax |
1.414,42 |
1.676,26 |
(15,62)% |
|
Deductible IVA (debt cumulative amounts) |
45.545,84 |
49.246,04 |
(7,51)% |
|
Paid IVA (credit cumulative amounts) |
77.180,06 |
79.155,37 |
(2,50)% |
|
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 |
- |
- |
- |
|
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 |
2.475,00 |
2.475,00 |
0,00% |
|
Deferred tax assets |
- |
- |
- |
|
Deferred tax liabilities |
- |
- |
- |
|
Unreleased subscriptions - Creditors |
- |
- |
- |
|
Advances received on account of sales |
- |
- |
- |
|
Other debtors and creditors |
|||
|
Other debtors |
- |
- |
- |
|
Other creditors |
- |
- |
- |
|
Rubrics |
2012 |
2011 |
PERIODS |
|
Supplies and external services |
43.477,17 |
65.393,10 |
(33,51)% |
|
Subcontracts |
- |
- |
- |
|
Specialized services |
31.046,13 |
38.278,76 |
(18,89)% |
|
Specialized works |
1.217,84 |
997,40 |
22,10% |
|
Of which: Payments to workers placed
through agencies |
- |
- |
- |
|
Advertising and promotion |
1.141,20 |
2.819,30 |
(59,52)% |
|
Surveillance and security |
- |
- |
- |
|
Fees |
28.241,82 |
32.552,43 |
(13,24)% |
|
Comissions |
- |
- |
- |
|
Maintenance and repairs |
4,50 |
1.683,80 |
(99,73)% |
|
Others |
440,77 |
225,83 |
95,18% |
|
Materials |
698,56 |
1.777,64 |
(60,70)% |
|
Fast wear tools and utensils |
162,52 |
- |
- |
|
Books and technical documentation |
- |
19,55 |
- |
|
Office material |
483,04 |
950,67 |
(49,19)% |
|
Gift items |
- |
636,91 |
- |
|
Others |
53,00 |
170,51 |
(68,92)% |
|
Energy and fluids |
- |
7.173,42 |
- |
|
Electricity |
- |
- |
- |
|
Fuels |
- |
7.173,42 |
- |
|
Water |
- |
- |
- |
|
Others |
- |
- |
- |
|
Travel, lodging and transportation |
8.391,11 |
14.782,67 |
(43,24)% |
|
Travel and lodging |
2.590,90 |
8.182,59 |
(68,34)% |
|
Transport of personnel |
- |
- |
- |
|
Transport of goods |
5.800,21 |
6.600,08 |
(12,12)% |
|
Others |
- |
- |
- |
|
Different services |
3.341,37 |
3.380,61 |
(1,16)% |
|
Rents and leases |
323,28 |
548,20 |
(41,03)% |
|
Of which: Rents from land |
- |
- |
- |
|
Communication |
1.895,63 |
1.428,26 |
32,72% |
|
Insurance |
564,76 |
566,60 |
(0,32)% |
|
Royalties |
- |
- |
- |
|
Litigation and Notaries |
85,00 |
157,50 |
(46,03)% |
|
Representation expenses |
472,70 |
680,05 |
(30,49)% |
|
Cleaning, hygiene and comfort |
- |
- |
- |
|
Other services |
- |
- |
- |
|
Were the financial year's accounts
approved? |
|
|
YES |
|
|
Data da Aprovação: 25-03-2013 |
|
|
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 |
(17.524,75) |
(20.187,27) |
|
Allocated results / Available profits |
- |
- |
|
Percentages or bonuses to managing bodies |
- |
- |
|
Ditto to staff |
- |
- |
|
Reserves |
126,86 |
- |
|
Coverage of losses |
- |
- |
|
7. Others |
- |
- |
|
BALANCE (1-2-3-4-5-6-7) |
(17.651,61) |
(20.187,27) |
|
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? |
|
|
NO |
|
|
Identificação do ROC: |
|
|
Was the Legal certification of accounts issued? |
|
|
Information Available |
|
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.59.03 |
|
UK Pound |
1 |
Rs.98.91 |
|
Euro |
1 |
Rs.80.33 |
INFORMATION DETAILS
|
Analysis Done by
: |
DIV |
|
|
|
|
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.