MIRA INFORM REPORT

 

 

Report Date :

20.05.2014

 

IDENTIFICATION DETAILS

 

Name :

EXELCO SOURCING BVBA

 

 

Registered Office :

Pelikaanstraat 62, 2018 Antwerpen

 

 

Country :

Belgium

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

25.10.2007

 

 

Com. Reg. No.:

893075337

 

 

Legal Form :

Private Limited Company (BL/LX)

 

 

Line of Business :

Wholesale of diamonds and other precious stones

 

 

No. of Employees

2

 

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 :

Slow but correct

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

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately  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         893075337

Company name           EXELCO SOURCING BVBA

Address                        PELIKAANSTRAAT 62

2018 ANTWERPEN

Number of staff            2

Date of establishment 25/10/2007

Telephone number      032322804

 

 

Commentary

 

The business was established over 6 years ago.

The business has 1 employees.

The business has been at the address for over 15 months.

Operating Result in the latest trading period decreased 21% on the previous trading period.

Net Worth increased by 643% during the latest trading period.

A 31% decline in Total Assets occurred during the latest trading period.

Pre-tax profits decreased by 52% compared to the previous trading period.

The business saw a decrease in their Cash Balance of 62% during the latest trading period.

Turnover in the latest trading period decreased 31% on the previous trading period.

 

 

Accounts

 

DATE OF LATEST ACCOUNTS             TURNOVER             PROFIT BEFORE TAX             NET WORTH           WORKING CAPITAL

31/12/2012                                              23,548,321              26,946                                     1,104,653                1,663,905

31/12/2011                                              34,323,946              57,018                                     148,565                   1,680,408

31/12/2010                                              22,584,361              58,086                                     110,269                   1,217,867

 

Accounts

DATE OF LATEST ACCOUNTS             BALANCE TOTAL NUMBER OF EMPLOYEES     CAPITAL                CASHFLOW

31/12/2012                                              8,729,305                2                                              967,683                   14,315

31/12/2011                                              12,758,369              2                                              20,710                     38,720

31/12/2010                                              10,000,204              2                                              20,053                     45,993

 

 

Payment expectations

 

Past payments                                                                                                

Payment expectation days                                                      67.77

Industry average payment expectation days                           165.18                                                             

Industry average day sales outstanding                                  127.11

Day sales outstanding                                                  86.84

 


Court data summary

 

BANKRUPTCY DETAILS

Court action Type                    no

PROTESTED BILLS

Bill amount                              -

NSSO DETAILS

Date of summons                    

 

 

Company information

 

Business number

893075337

Company name

EXELCO SOURCING BVBA

 

Fax number

 

Date founded

25/10/2007

 

Company status

active

Company type

Private Limited Company (BL/LX)

 

Currency

Euro (€)

Date of latest accounts

31/12/2012

 

Activity code

46761

Liable for VAT

yes

 

Activity description

Wholesale of diamonds and other precious stones

VAT Number

BE.0893.075.337 Check VAT number

 

Belgian Bullettin of Acts Publications

-

moniteur belge

 

 

 

Contractor details

Registered contractor number

-

 

 

 

Contractor description

-

 

 

 

Date struck off register

 

 

Social Balance Sheet details

 

Social Balance Sheet

Total

During the reporting year

 

ended 31-12-2012

 

Full-time Employees

2

Part-time Employees

-

Total Fte Employees

2

 

Number of hours worked

Full-time Employees

3,572

Part-time Employees

-

Total

3,572

 

Personnel Charges

Full-time Employees

67,086

Part-time Employees

-

Total

67,086

Benefits In Addition To Wages

-

 

During the previous reporting year

Average number employees in Fte

2

Actual working hours

4,271

Personnel Charges

74,105

Benefits In Addition To Wages

-

1

 

 

 

 

 

 

------------- K

Type of Contract

Full-Time

Part-Time

Total Fte

 

Unlimited Duration Contracts

2

-

2

 

Limited Duration Contracts

-

-

-

 

Contracts For Specific Work

-

-

-

 

Contracts Regarding Substitution

-

-

-

 

 

 

 

 

 

 

Gender and Education Level

 

 

 

\.

Men

Full-Time

Part-Time

Total Fte

 

Primary education

-

-

-

 

Secondairy education

1

-

1

 

Higher education (non university)

-

-

-

 

Higher education (university)

-

-

-

 

Women

Full-Time

Part-Time

Total Fte

 

Primary education

1

-

1

 

Secondairy education

-

-

-

 

Higher education (non university)

-

-

-

 

Higher education (university)

-

-

-

 

 

 

 

 

 

 

Working Category

Full-Time

Part-Time

Total Fte

\.

Management

-

-

-

 

White collar worker

2

-

2

 

Blue collar worker

-

-

-

 

Other

-

-

-

 

 

 

 

 

 

 

Temporary personnel

 

Total

 

\.

Average number of temporary staff

-

 

 

Actual working hours

 

-

 

 

Cost of temporary staff

 

-

 

 

 

 

 

 

J

 

New staff and leavers

Full-Time

Part-Time

Total Fte

 

New Starters

-

-

-

 

Leavers

-

-

-

 

 

Personnel (NSSO classification)

 

Code                                        -

Description                              FROM 1 TO 4 EMPLOYEES

 

Joint Industrial Committee (JIC)

JIC Code                                  218

Description                              Additional national joint committee for the employees

 

JIC Code                                  324

Description                              Joint committee for the industry and the trade in diamant

Category

 

Significant Events

Event Date                               23/07/2013

Event Description

Event Details                            Toekenning van 515 nieuwe aandelen aan NV Exelco.

 

 


Company accounts

 

Annual accounts

31-12-2012

%

31-12-2011

%

31-12-2010

Industry average 2012

%

Weeks

52

 

52

 

52

 

 

Currency

EUR

 

EUR

 

EUR

 

 

Turnover

23,548,321

-31.39

34,323,946

51.98

22,584,361

46,485,458

-49.34

Total operating expenses

23,353,412

-31.47

34,075,479

52.38

22,362,364

46,114,879

-49.36

Operating result

194,909

-21.56

248,467

11.92

221,997

140,644

38.58

Total financial income

15,249

-36.90

24,165

5.32

22,944

97,700

-84.39

Total financial expenses

183,212

-15.03

215,614

1 5.39

186,855

205,052

-10.65

Results on ordinary operations before taxation

26,946

-52.74

57,018

-1.84

58,086

25,212

6.88

Taxation

13,492

-39.58

22,332

59.82

13,973

20,811

-35.17

Results on ordinary operations after taxation

13,454

-61.21

34,686

-21.37

44,113

10,416

29.17

Extraordinary items

-1,858

-

0

0

-293

-3,982

46.66

Other appropriations

0

0

-1

-

0

-

-

Net result

OTHER INFORMATION

11,596

-66.57

34,685

-20.85

43,820

6,453

79.70

Gross Operating Margin

-

-

-

-

-

55,998

-

Dividends

-

-

-

-

-

172,177

-

Director remuneration

29,514

-

-

-

29,146

112,544

-73.78

Employee costs

67,086

-11.23

75,572

320

17,963

126,172

-46.83

Wages and salary

53,274

-14.93

62,627

318

14,967

105,771

-49.63

Employee pension costs

-

-

-

-

-

14,428

-

Social security contributions

11,240

14.92

9,781

506

1,614

26,708

-57.92

Other employee costs

2,571

-18.72

3,163

128

1,382

4,356

-40.98

Amortization and depreciation

2,719

-32.61

4,035

85.69

2,173

17,866

-84.78

 


Balance sheet

 

Annual accounts

31-12-2012

 

31-12-2011

%

31-12-2010

Industry average 2012

%

Weeks

52

 

52

 

52

 

 

Currency

EUR

 

EUR

 

EUR

 

 

Intangible fixed assets

0

-

0

-

0

1,576

-100

Tangible fixed assets

8,153

-36.88

12,917

-11.55

14,603

184,536

-95.58

Land & building

-

-

-

-

-

362,988

-

Plant & machinery

7,490

28.45

5,831

-14.51

6,821

22,615

-66.88

Furniture & Vehicles

663

-90.64

7,087

-8.93

7,782

17,300 5,364

-96.17

Leasing & Other Similar Rights

-

-

-

-

-

142,153 32,369

-

Other tangible assets

0

0

-1

-

0

7,611

-100

Financial fixed assets

1,019

-2.02

1,040

160

400

306,761

-99

Total fixed assets

9,173

-34.28

13,957

-6.97

15,002

395,576

-97.68

Inventories

3,000,462

47.59

2,032,950

-22.80

2,633,373

3,111,766

-3.58

Raw materials & consumables

-

-

-

-

-

7,209,884

-

Work in progress

0

-

0

-

0

2,392

-100

Finished goods

3,000,462

47.59

2,032,950

-22.80

2,633,373

2,000,677

49.97

Other stocks

0

-

0

-

0

570,162

-100

Trade debtors

5,602,814

-46.44

10,460,817

43.78

7,275,734

4,249,443

31.85

Cash

89,362

-62.34

237,283

249

67,981

225,558

-60.38

other amounts receivable

26,237

175

9,512

97.18

4,824

209,360

-87.47

Miscellaneous current assets

1,257

-67.35

3,850

17.02

3,290

18,289

-93.13

Total current assets

8,720,132

-31.58

12,744,412

27.63

9,985,202

7,337,366

18.85

Total Assets

8,729,305

-31.58

12,758,369

27.58

10,000,204

7,692,885 1,451,744

13.47

 


Current liabilities

 

Trade creditors

4,336,155

-47.68

8,288,276

23.35

6,719,185

3,151,222

37.60

Short term group loans

-

-

-

-

-

-

-

Financial debts

2,690,362

-1.58

2,733,587

35.10

2,023,400

4,297,815 189,666

-37.40

Current portion of long term debt

-

-

-

-

-

110,204 15,373

-

Amounts Payable for Taxes, Remuneration & Social Security

16,429

-20.37

20,631

19.10

17,322

9,727 -

-51.63

Miscellaneous current liabilities

13,281

-38.26

21,510

189

7,428

-95.52

- -

Total current liabilities

7,056,227

-36.22

11,064,004

26.20

8,767,335

5,468,297

29.04

LONG TERM DEBTS AND LIABILITIES

 

 

 

 

 

 

Long term group loans

-

-

-

-

-

-

- -

Other long term loans

-

-

-

-

-

-

- -

Deffered taxes

-

-

-

-

-

37,626 26,358

-

Provisions for Liabilities & Charges

0

-

0

-

0

3,174 0

-100

Other long term liabilities

568,425

-63.23

1,545,800

37.70

1,122,600

128,284

343

Total long term debts SHAREHOLDERS EQUITY

568,425

-63.23

1,545,800

37.70

1,122,600

563,937

0.80

Issued share capital

967,683

4572

20,710

3.28

20,053

967,079

0.06

Share premium account

-

-

-

-

-

109,362

-

Reserves

136,970

7.13

127,855

41.72

90,216

657,910

-79.18

Revaluation reserve

-

-

-

-

-

939,206

-

Total shareholders equity

1,104,653

643

148,565

34.73

110,269

1,654,570

-33.24

Working capital

1,663,905

-0.98

1,680,408

37.98

1,217,867

1,869,068

-10.98

Cashflow

14,315

-63.03

38,720

-15.81

45,993

21,225

-32.56

Net worth

1,104,653

643

148,565

34.73

110,269

1,651,328

-33.11


Ratio analysis

 

Annual accounts

31-12-2012

change(%)

31-12-2011

change(%)

31-12-2010

Industry average 2012

%

TRADING PERFORMANCE

 

 

 

 

 

 

 

Profit Before Tax

0.11

-35.29

0.17

-34.62

0.26

-29,00

0.38

Return on capital employed

1.61

-52.23

3.37

-28.45

4.71

29,00

-94.45

Return on total assets employed

0.31

-31.11

0.45

-22.41

0.58

-201,00

0.15

Return on net assets employed

2.44

-93.64

38.38

-27.15

52.68

19,00

-87.16

Sales / net working capital

14.15

-30.74

20.43

10.19

18.54

44,00

-99

Stock turnover ratio

12.74

115

5.92

-49.23

11.66

116,00

-89.02

Debtor days

86.84

-21.93

111.24

-5.40

117.59

143,00

-39.27

Creditor days

SHORT TERM STABILITY

67.77

-23.67

88.78

-19.05

109.67

125,00

-45.78

Current ratio

1.24

7.83

1.15

0.88

1.14

6,00

-86.22

Liquidity ratio / acid ratio

0.81

-16.49

0.97

15.48

0.84

4,00

-79.75

Current debt ratio

6.39

-91.42

74.47

-6.34

79.51

9,00

-29.00

Liquidity ratio reprocessed

-

-

-

-

-

-

-

LONG TERM STABILITY

 

 

 

 

 

 

 

Gearing

243.55

-86.76

1839.99

0.27

1 834.97

358,00

-31.97

Equity in percentage

12.65

990

1.16

5.45

1.10

-3.198,00

0.40

Total debt ratio

6.90

-91.87

84.88

-5.36

89.69

10,00

-31.00

 

 

Payment Information

 

Suspension of payments / moratorium history

Amount

-

Details

-

Payment expectations

Payment expectation days

67.77

Day sales outstanding

86.84

Industry comparison

Activity code

46761

Activity description

Wholesale of diamonds and other precious stones

Industry average payment expectation days

165.18

Industry average day sales outstanding

127.11

 

 

Industry quartile analysis

 

Payment expectations

 

Company result

67.77

Lower

134.34

Median

84.97

Upper

46

 

150

 

100

 

 

 

Day sales outstanding

 

Company result                   86.84

Lower                               111.41

Median                               59.01

Upper                           28.09

 

 

Shareholder Details

Summary

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

 

Group Structure

No group structure for this company.

 

 

Minority Shareholders

 

Business               454661071

Number                                 Exelco NV

Company name

Safe number        BE00326673

% -

Rating                     82

Limit                       €1.650.000

Date of accounts 31/12/2012

 

 

Minority interests

 

No minority interest found

 

 

Linked Companies

 

Summary

Group - Number of Companies            0

Linkages - Number of Companies        0

Number of Countries                            0

 

 

Court data

 

Protested bills

Drawee name                                      -

Address                                                -

Bill amount                                          -

Bill currency                                        -

Maturity of bill                                                 -

Name of drawer                                   -

City of drawer                                      -


NSSO details

Business number                                 893075337

Name of defendant                              -

Legal form of defendant                      -

Date of summons                                 -

Labour court                                        -

 

Bankruptcy details

There is no bankruptcy data against this company

 

 

Bankruptcy Data

 

court data

there is no data for this company

 

 

director details

 

---

 


DIAMOND INDUSTRY – INDIA

 

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

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

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

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

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

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

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

 

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

 

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


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.58.86

UK Pound

1

Rs.98.82

Euro

1

Rs.80.71

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

PDT

 

               

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.