MIRA INFORM REPORT

 

 

Report No. :

316844

Report Date :

11.04.2015

 

IDENTIFICATION DETAILS

 

Name :

D. NAVINCHANDRA GEMS BVBA

 

 

Registered Office :

Hoveniersstraat 2-Bus 136 2018 Antwerpen

 

 

Country :

Belgium

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

02.02.1998

 

 

Com. Reg. No.:

462600126

 

 

Legal Form :

Private Limited Company

 

 

LINE OF BUSINESS :

WHOLESALE OF DIAMONDS AND OTHER PRECIOUS STONES.

 

 

No. of Employees :

Not Available

 

 

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 :

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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

Belgium

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

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 name and address

 

Business number           462600126

Company name             D. NAVINCHANDRA GEMS BVBA

Address                        HOVENIERSSTRAAT 2-BUS 136

2018 ANTWERPEN

Number of staff                        0

Date of establishment   02/02/1998

Telephone number         032332427

Fax number                   032251132

 

 

Commentary

 

The business was established over 16 years ago.

The business has 0 employees.

The business has been at the address for over 5 years.

Operating Result in the latest trading period increased 88% on the previous trading period.

Pre-tax profits increased by 25% compared to the previous trading period.

The business saw an increase in their Cash Balance of 15710% during the latest trading period.

Turnover in the latest trading period increased 28% on the previous trading period.

 

 

Accounts

 

DATE OF LATEST ACCOUNTS

TURNOVER

PROFIT BEFORE TAX

NET WORTH

WORKING CAPITAL

31/12/2013

50,595,096

78,750

1,782,400

5,980,566

31/12/2012

39,282,329

62,991

1,709,580

4,571,912

31/12/2011

43,235,521

87,152

1,646,589

4,552,150

 

Accounts

DATE OF LATEST ACCOUNTS

BALANCE TOTAL

NUMBER OF EMPLOYEES

CAPITAL

CASHFLOW

31/12/2013

14,522,402

0

1,615,178

93,141

31/12/2012

12,241,308

0

1,615,178

82,637

31/12/2011

12,946,206

0

1,615,178

101,861

 

 

Payment expectations

 

Past payments                                     Payment expectation days        18.48

Industry average payment

expectation days                      124.45 Industry average day sales

outstanding                              141.74

Day sales outstanding 79.15

 

 

Company information

 

Business number         462600126

Company name            D. NAVINCHANDRA GEMS BVBA

Fax number                  032251132

 Date founded               02/02/1998

Company status           active

Company type              Private Limited Company

Currency                      Euro (€)

Date of latest accounts 31/12/2013

Activity code                46761

 Liable for VAT             yes

Activity description      Wholesale of diamonds and other precious stones

VAT Number                BE.0462.600.126 Check VAT number

 

 

Joint Industrial Committee (JIC)

 

JIC Code 218

Description Additional national joint committee for the employees

category

JIC Code 324.02

Description JSC small merchandisers in the diamant industry and trade

category

 

 

Significant Events

 

Event Date                    24/02/2011

Event Description

Event Details               Aanpassing & Coördinatie statuten.

Event Date                    25/06/2010

 

Event Description

Event Details                De 438 nieuwe aandelen worden toegekend aan Mihir Mehta (219 nieuwe aandelen) en

vennootschap naar het recht van de Republiek Singapore D.N. Gems Pte Ltd (219 nieuwe

aandelen).

Event Date        24/02/2011

 

Event Description

Event Details    Aanpassing & Coördinatie statuten.

Event Date        25/06/2010

 

Event Description

Event Details De 438 nieuwe aandelen worden toegekend aan Mihir Mehta (219 nieuwe aandelen) en

vennootschap naar het recht van de Republiek Singapore D.N. Gems Pte Ltd (219 nieuwe

aandelen).

Event Date        24/02/2011

 

Event Description

Event Details    Aanpassing & Coördinatie statuten.

Event Date        25/06/2010

 

Event Description

Event Details De 438 nieuwe aandelen worden toegekend aan Mihir Mehta (219 nieuwe aandelen) en

vennootschap naar het recht van de Republiek Singapore D.N. Gems Pte Ltd (219 nieuwe

aandelen).

 

 

Assets

 

Annual accounts                        31-12-2013 %                31-12-2012 %      31-12-2011 %      31-12-2010 %      31-12-2009

Weeks                                          52                                     52                          52                           52                           52

Currency                                      EUR                                 EUR                        EUR                        EUR                       EUR

Total fixed assets                       415,000          -4.13   432,870     -3.78     449,853     337     102,788        51293   200

 

Intangible fixed assets

0

-

0

-

0

-

0

-

0

 

Tangible fixed assets

414,200

-4.14

432,070

-3.78

449,053

340

101,988

-

-

Land & building

339,758

-2.08

346,979

-2.04

354,201

-

-

-

-

Plant & machinery

69,981

-13.14

80,566

-10.66

90,178

-8.80

98,878

-

-

Furniture & Vehicles

4,461

-1.40

4,525

-3.19

4,674

50.29

3,110

-

-

Leasing & Other Similar Rights   -               -         -               -         -               -        -               - -

Other tangible assets

0

-

0

-

0

-

0

-

0

 

Financial fixed assets

800

0

800

0

800

0

800

300

200

 

Total current assets

14,107,402

19.47

11,808,438

-5.50

12,496,353

29.47

9,651,648

56.75

6,157,490

Inventories

2,570,991

-41.55

4,398,563

113

2,060,717

59.89

1,288,825

31.47

980,300

Raw materials & consumables

-

-

-

-

-

-

-

-

-

Work in progress

0

-

0

-

0

-

0

-

0

Finished goods

2,570,991

-41.55

4,398,563

113

2,060,717

59.89

1,288,825

31.47

980,300

Other stocks

0

-

0

-

0

-

0

-

0

 

10,970,945 13,428

 

 

 

 

22.38 39.57

8,176,713 6,617

67.92 128

 

Trade debtors

 

48.42 113

7,391,838

-26.13

10,006,997

 

 

 

4,869,553

Other amounts receivable

 

 

6,296

-31.83

9,235

 

 

 

2,898

 

Cash

543,895

15710

3,440

-99

406,290

143

166,771

-43.98

297,676

 

Miscellaneous current assets

8,144

-1.89

8,301

-36.70

13,114

3.08

12,722

80.12

7,063

 

Total Assets

14,522,402

18.63

12,241,308

-5.44

12,946,206

32.72

9,754,436

58.41

6,157,690

 

Liabilities

 

Total shareholders equity               1,782,400      4.26      1,709,580 3.83        1,646,589  5.59      1,559,437 460   278,420

Issued share capital

1,615,178

0

1,615,178

0

1,615,178

0.00

1,615,178

308

395,666

Share premium account

-

-

-

-

-

-

-

-

        

Revaluation reserve

-

-

-

-

-

-

-

-

 

 

Reserves

167,222

77.14

94,402

200

31,411

56.35

-55,741

47.54

-117,245

Provisions for Liabilities & Charges

0

-

0

-

0

-

0

-

0

 

Deffered taxes

               

               

               

               

               

               

               

j              

        

Creditors

12,740,002

20.97

10,531,727

-6.80

11,299,616

37.88

8,194,998

39.39

5,879,270

Other long term loans

4,373,166

43.14

3,055,202

-1.93

3,115,413

1198

240,000

0

240,000

Long term group loans

-

-

-

-

-

-

-

-

-

Other long term liabilities

240,000

0

240,000

0

240,000

-35.86

374,195

-

0

Total long term debts

4,613,166

40.00

3,295,202

-1.79

3,355,413

446

614,195

155

240,000

 

Current portion of long term debt

-

-

-

-

-

-

-

-

-

Financial debts

4,342,281

102

2,140,002

-12.69

2,451,033

-52.29

5,137,147

744

608,166

Trade creditors

2,543,435

-34.04

3,855,780

-8.40

4,209,459

285

1,092,094

-72.11

3,915,084

Amounts Payable for Taxes, Remuneration & Social Security

19,296

51.59

12,729

27.90

9,953

4.91

9,487

364

2,044

 

Miscellaneous current liabilities

1,221,825

-0.50

1,228,014

-3.59

1,273,759

-5.09

1,342,075

20.48

1,113,975

 

 

Total current liabilities

8,126,836

12.30

7,236,526

-8.91

7,944,203

4.79

7,580,803

34.43

5,639,270

Total Liabilities

14,522,402 18.63

12,241,308 -5.44

12,946,206 32.72

9,754,436

58.41

6,157,690

 

ratio analysis

 

TRADING PERFORMANCE

Profit Before Tax

0.16

0

0.16

-20.0

0.20

11.11

0.18

-14.29

0.21

 

Return on capital employed

1.23

-2.38

1.26

-27.59

1.74

-38.52

2.83

-49.46

5.60

 

Return on total assets employed

0.54

5.88

0.51

-23.88

0.67

6.35

0.63

34.04

0.47

 

Return on net assets employed

4.42

20.11

3.68

-30.43

5.29

34.26

3.94

-62.22

10.43

Sales / net working capital

8.46

-1.51

8.59

-9.58

9.50

-41.07

16.12

-40.52

27.10

 

Stock turnover ratio

5.08

-54.64

11.20

134

4.77

23.58

3.86

-44.70

6.98

 

Creditor days

18.48

-48.67

36.00

0.61

35.78

197

12.03

-88.23

102.20

Debtor days

79.15

15.24

68.68

-18.70

84.48

-5.49

89.39

-29.38

126.57

SHORT TERM STABILITY

 

 

 

 

 

 

 

 

 

Current ratio

1.74

6.75

1.63

3.82

1.57

23.62

1.27

16.51

1.09

 

 

 

 

 

 

 

 

 

 

Liquidity ratio / acid ratio

1.42

39.22

1.02

-22.14

1.31

19.09

1.10

19.57

0.92

 

Current debt ratio

4.56

7.80

4.23

-12.24

4.82

-0.82

4.86

-76.00

20.25

 

Liquidity ratio reprocessed

-

-

-

-

-

-

-

-

-

Cashflow

93,141

12.71

82,637

-18.87

101,861

57.99

64,471

121

29,053

 

 

 

 

 

 

 

 

 

 

Net worth

1,782,400

4.26

1,709,580

3.83

1,646,589

5.59

1,559,437

460

278,420

LONG TERM STABILITY

 

 

 

 

 

 

 

 

 

Gearing

488.97

60.90

303.89

-10.11

338.06

-1.96

344.81

13.19

304.64

 

Equity in percentage

12.27

-12.17

13.97

9.83

12.72

-20.45

15.99

253

4.52

 

Total debt ratio

7.15

16.07

6.16

-10.20

6.86

30.42

5.26

-75.09

21.12

 

Working capital

5,980,566

30.81

4,571,912

0.43

4,552,150

119

2,070,845

299

518,220

Profit & loss

 

 

 

 

 

 

 

 

 

Operating Income

50,596,415

28.80

39,283,693

-9.14

43,237,073

29.51

33,386,348

137

14,042,782

Turnover

50,595,096

28.80

39,282,329

-9.14

43,235,521

29.50

33,386,214

137

14,042,782

Total operating expenses

50,240,984

28.51

39,094,515

-8.96

42,940,009

29.62

33,126,911

136

13,982,862

Gross Operating Margin                -               -        -               -         -               -         -               - -

 

Operating Charges

50,242,302

28.51

39,095,879

-8.96

42,941,561

29.63

33,127,045

136

13,982,862

Employee costs

28,595

5.92

26,995

9.30

24,700

19.19

20,722

135

8,814

Wages and salary

20,545

1.71

20,201

9.75

18,406

15.15

15,985

131

6,896

Employee pension costs               -               -        -               -         -               -         -               - -

Social security contributions

4,253

0.06

4,251

9.31

3,889

27.75

3,044

84.51

1,650

Other employee costs

3,796

49.21

2,544

5.81

2,404

41.98

1,693

531

268

Director remuneration

55,800

0

55,800

50.0

37,200

-

-

-

-

Amortization and depreciation

20,322

3.44

19,646

33.57

14,709

395

2,966

-

-

 

 

Operating result

354,112

88.54

187,814

-36.44

295,512

13.96

259,303

332

59,920

Total financial income

29,726

6.97

27,789

15191

182

67207

0

-97.74

12

 

 

 

 

 

 

 

 

 

 

Total financial expenses

305,089

99

152,612

-26.82

208,542

5.43

197,799

540

30,879

 

 

 

 

 

 

 

 

 

 

Results on ordinary operations before taxation

78,750

25.02

62,991

-27.72

87,152

41.70

61,505

111

29,053

 

Extraordinary Income

-

-

-

-

-

-

-

-

-

 

Extraordinary Charges

-

-

-

-

-

-

-

-

-

 

Extraordinary items

0

-

0

-

0

-

0

-

0

 

Results for the Year Before

Taxation

78,750

25.02

62,991

-27.72

87,152

41.70

61,505

111

29,053

 

Other appropriations

-

-

-

-

-

-

-

-

-

 

Taxation

5,930

-

-

-

-

-

-

-

-

Results on ordinary operations after taxation

72,820

15.60

62,991

-27.72

87,152

41.70

61,505

111

29,053

 

 

 

 

 

 

 

 

 

 

Net result

72,820

15.60

62,991

-27.72

87,152

41.70

61,505

111

29,053

 

 

 

 

 

 

 

 

 

 

Profit (Loss) for the Year to be appropiated

72,820

15.60

62,991

-27.72

87,152

41.70

61,505

111

29,053

 

Dividends

-

-

-

-

-

-

-

-

-

 


 

Social Balance Sheet Details

 

Social Balance Sheet

Total

 

 

During the reporting year ended 31-12-2013

Full-time Employees

-

 

 

Part-time Employees

1

 

 

Total Fte Employees

1

 

 

 

Number of hours worked

Full-time Employees

-

 

 

Part-time Employees

1,165

 

 

Total

1,165

 

 

 

Personnel Charges

Full-time Employees

-

 

 

Part-time Employees

28,595

 

 

Total

28,595

 

 

Benefits In Addition To Wages

-

 

 

 

During the previous reporting year

Average number employees in Fte

1

 

 

Actual working hours

1,180

 

 

Personnel Charges

26,995

 

 

Benefits In Addition To Wages

-

 

 

 

 

 

 

 

Type of Contract Full-Time

Part-Time

Total Fte

 

Unlimited Duration -Contracts

1

1

 

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 -

-

-

 

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)

-

-

 

 

 

 

Payment Information

 

Payment expectation days

18.48

Day sales outstanding

79.15

Industry comparison

 

Activity code

46761

Activity description

Wholesale of diamonds and other precious stones

Industry average payment expectation days

124.45

Industry average day sales outstanding

141.74

 

 

Industry quartile analysis

 

Payment expectations

Company result            18.48

Lower                           122.66

Median                         75.69

Upper                           46.98

 

 

Day sales outstanding

 

Company result 79.15

Lower               102.58

Median             54.52

Upper               24.07

 


 

Shareholder Details

 

Group Structure

No group structure for this company.

 

Minority Interests

No minority interests found

 

Individual Shareholders

 

 

SHAREHOLDER NAME

 

Forename                     Mihir    

Middle name                -

Surname                     Mehta

 

SHAREHOLDER DETAILS

Start date                    16/07/2010(estimated)   

End date                     

 

Summons

there is no data for this company

 

Protested Bills

there is no data for this company

 

Bankruptcy and other legal events

there is no data for this company

 

 

Director details

 

Current director details

Name               RUSHIN HARESH CHOKSI

Position           Principal Manager

Start Date         01/09/2011

Street               102 BELGIËLEI ANTWERPEN

Post code         2018

Country            Belgium

 

Name               MANOJ KUMAR RASIKLAL MEHTA

Position           Principal Manager

Start Date         15/04/2009

Street               70 JACHTLAAN EDEGEM

Post code         2650

Country            Belgium

Name               MIHIR DILIPKUMAR MEHTA

Position           Principal Manager

Start Date         28/05/2010

Country            India

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.37

UK Pound

1

Rs.91.60

Euro

1

Rs.66.49

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NIT

 

               

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.