MIRA INFORM REPORT

 

 

Report No. :

334472

Report Date :

01.08.2015

 

IDENTIFICATION DETAILS

 

Name :

BEL FIBRES SA

 

 

Registered Office :

Pavé De Monte En Peine 2 7022 Mons

 

 

Country :

Belgium

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

16.07.1999

 

 

Com. Reg. No.:

466265538

 

 

Legal Form :

Public Limited Liability Company (BE)

 

 

Line of Business :

Reclaim of other sorted waste.

 

 

No. of Employee :

53

 

 

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, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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 shifts in foreign demand, particularly in Belgium’s EU trade partners. Roughly three-quarters of Belgium's trade is with other EU countries. In 2014 Belgian GDP grew by 0.9%, the unemployment rate stabilized at 8.5%, and the the budget deficit was 3.2% of GDP. Prime Minister Charles MICHEL’s center-right government has pledged to further reduce the deficit in response to EU pressure to reduce Belgium’s high public debt, which remains above 100% of GDP, but such efforts could also dampen economic growth. In addition to restrained public spending, low wage growth and high unemployment promise to curtail a more robust recovery in private consumption. The government has pledged to pursue an reform program to improve Belgium’s competitiveness, including changes to tax policy, labor market rules, and welfare benefits. These changes risk worsening tensions with trade unions and triggering extended strikes.

 

Source : CIA

 

Company summary

 

Business number                    466265538

Branche Unit Number              2091605753

Company name                       BEL FIBRES SA

Address                                    PAVÉ DE MONTE EN PEINE 2

7022 MONS

Number of staff                        53

Date of establishment              16/07/1999

Telephone number                  065760960

Fax number                             065760965

 

 

Commentary

 

The business was established over 16 years ago.

The business has 53 employees.

The business has been at the address for over 9 years.

Operating Result in the latest trading period decreased 48% on the previous trading period.

Net Worth increased by 43% during the latest trading period.

A 26% growth in Total Assets occurred during the latest trading period.

Pre-tax profits decreased by 91% compared to the previous trading period.

The business saw a decrease in their Cash Balance of 52% during the latest trading period.

Working Capital is a negative amount during the latest trading period.

 

 

Accounts

 

DATE OF LATEST ACCOUNTS

TURNOVER

PROFIT BEFORE TAX

NET WORTH

WORKING CAPITAL

31/12/2014

30,485,790

14,799

3,034,805

-1,678,884

31/12/2013

30,660,915

182,516

2,108,453

-1,926,745

31/12/2012

33,794,357

72,513

2,222,729

-1,898,926

 

ACCOUNT

 

DATE OF LATEST ACCOUNTS

BALANCE TOTAL

NUMBER OF EMPLOYEES

CAPITAL

CASHFLOW

31/12/2014

17,863,067

53

99,157

1,838,000

31/12/2013

14,133,096

51

99,157

2,057,767

31/12/2012

14,798,173

59

99,157

2,128,285

 

 

Trends

 

Profitability

Liquidity

Net worth

 

 

Payment expectations

 

Past payments

 

Payment expectation days

94.97

Industry average payment expectation days

81.21

Industry average day sales outstanding

111.55

Day sales outstanding

56.83

 

 

 

 

Court data summary

 

BANKRUPTCY DETAILS

Court action type                       No

 

PROTESTED BILLS

Bill amount                                --

 

NSSO DETAILS

Date of summons                       17/01/2007

 

 

Company information

 

Business number

466265538

Company name

BEL FIBRES SA

Fax number

065760965

Date founded

16/07/1999

Company status

active

Company type

Public Limited Liability

Company (BE)

Currency

Euro (€)

Date of latest accounts

31/12/2014

Activity code

38329

Liable for VAT

yes

Activity description

Reclaim of other sorted

waste

VAT Number

BE.0466.265.538 Check VAT

number

Belgian Bullettin of Acts Publications

moniteur belge

 

 

 

 

Contractor details

 

Registered contractor

Number                                    -

Contractor description             -          

Date struck off register

 

 

PERSONNEL (NSSO CLASSIFICATION)

 

Code                            -

Description                  -

 

 

JOINT INDUSTRIAL COMMITTEE (JIC)

 

JIC Code                      142.03

Description                  Joint subcommittee for the recuperation of paper

Category

 

JIC Code                      218

Description                  Additional national joint committee for the employees

category

 

 

SIGNIFICANT EVENTS

 

Event Date                   19/07/2012

Event Description         re-appointment of director(s)

Event Details                Commentaire 19-07-2012: Renouvellement du mandat d'administrateur délégué pour une période de six ans de SPRL JAJ Scholiers et SPRL MG Business.

 

 

Company accounts

 

Annual accounts

31-12-2014

%

31-12-2013

%

31-12-2012

%

31-12-2011

%

31-12-2010

Weeks

52

 

52

 

52

 

52

 

52

Currency

EUR

 

EUR

 

EUR

 

EUR

 

EUR

Total fixed assets

7,261,907

23.48

5,880,870

-7.41

6,351,839

28.79

4,932,110

-9.99

5,479,458

Intangible fixed assets

3,327

-55.92

7,549

-43.14

13,275

83.38

7,239

-55.17

16,148

Tangible fixed assets

7,258,208

23.59

5,872,949

-7.34

6,338,192

28.71

4,924,499

-9.86

5,462,938

Land & building

2,223,875

43.05

1,554,613

-7.20

1,675,234

-8.26

1,825,987

-6.85

1,960,224

Plant & machinery

2,546,830

-14.65

2,984,021

-12.96

3,428,511

47.34

2,327,000

16.54

1,996,700

Furniture & Vehicles

83,219

-64.70

235,762

-26.38

320,227

-28.11

445,465

110

211,526

Leasing & Other Similar Rights

1,393,880

37.06

1,017,021

11.24

914,220

180

326,047

-74.81

1,294,488

Other tangible assets

1,010,404

1139

81,532

-

0

-

0

-

0

Financial fixed assets

372

0

372

-0.04

372

0

372

0

372

Total current assets

10,601,160

28.46

8,252,226

-2.30

8,446,334

34.38

6,285,481

-8.62

6,878,074

Inventories

3,716,950

25.36

2,965,000

56.05

1,900,050

108

910,375

60.21

568,250

Raw materials & consumables   

-

--

--

--

--

--

--

--

--

Work in progress

0

-

0

-

0

-

0

-

0

Finished goods

3,716,950

25.36

2,965,000

56.05

1,900,050

108

910,375

60.21

568,250

Other stocks

0

-

0

-

0

-

0

-

0

Trade debtors

4,746,260

21.45

3,908,151

-16.08

4,656,980

21.02

3,847,955

-11.65

4,355,337

Other amounts receivable

1,980,949

91.99

1,031,803

-36.98

1,637,244

30.20

1,257,518

-17.20

1,518,743

Cash

99,963

-52.74

211,523

45.09

145,784

-7.44

157,504

-59.20

386,042

Miscellaneous current assets

57,038

-56.35

130,678

51.41

86,305

11.05

77,720

56.37

49,702

Total Assets

17,863,067

26.39

14,133,096

-4.49

14,798,173

31.92

11,217,591

-9.22

12,357,532

 

 

LIABILITIES

 

Total shareholders equity

3,038,133

43.58

2,116,002

-5.37

2,236,004

3.54

2,159,599

-7.50

2,334,719

Issued share capital

99,157

0

99,157

00

99,157

0

99,157

0

99,157

Share premium account

--

--

--

--

--

--

--

--

--

Revaluation reserve

--

--

--

--

--

--

--

--

--

Reserves

2,938,975

45.72

2,016,845

-5.62

2,136,847

3.71

2,060,442

-7.83

2,235,562

Provisions for Liabilities & Charges

0

--

0

-100

50,000

-46.93

94,224

24.91

75,435

Deffered taxes                          

52,251

-29.92

74,555

-25.73

100,386

-18.74

123,537

-17.28

149,347

Creditors

14,772,683

23.70

11,942,538

-3.78

12,411,783

40.40

8,840,231

-9.78

9,798,031

Other long term loans                  

2,492,639

41.34

1,763,567

-14.66

2,066,523

37.42

1,503,750

-22.45

1,939,152

Long term group loans                 

--

--

--

--

--

--

--

--

--

Other long term liabilities

0

--

0

--

0

--

0

--

0

Total long term debts

2,544,890

38.45

1,838,122

-17.09

2,216,909

28.78

1,721,511

-20.45

2,163,934

Current portion of long term debt     

955,702

10.48

865,026

-15.83

1,027,693

-35.11

1,583,653

-17.91

1,929,165

Financial debts

3,168,252

117

1,459,111

-26.80

1,993,434

--

--

--

--

Trade creditors

7,900,469

4.29

7,575,620

7.84

7,025,167

26.78

5,541,280

2.38

5,412,676

Amounts Payable for Taxes, Remuneration & Social Security

248,122

2.30

242,550

0.45

241,466

29.48

186,489

-32.16

274,907

Miscellaneous current liabilities

7,500

-79.54

36,664

-36.24

57,500

129

25,059

-89.65

242,131

Total current liabilities

12,280,044

20.64

10,178,971

-1.61

10,345,260

41.01

7,336,481

-6.65

7,858,879

Total Liabilities

17,863,067

26.39

14,133,096

-4.49

14,798,173

31.92

11,217,591

-9.22

12,357,532

 

 

RATIO ANALYSIS

 

TRADING PERFORMANCE

 

Profit Before Tax

0.05

-91.67

0.60

185

0.21

-32.26

0.31

-75.40

1.26

Return on capital employed

0.27

-94.16

4.62

183

1.63

-48.58

3.17

-67.15

9.65

Return on total assets employed

0.08

-93.80

1.29

163

0.49

-55.45

1.10

-68.66

3.51

Return on net assets employed

0.49

-94.32

8.63

166

3.24

-43.16

5.70

-69.35

18.60

Sales / net working capital

-18.16

-14.14

-15.91

89.38

-17.80

46.57

-38.22

-8.86

-35.11

Stock turnover ratio

12.19

26.06

9.67

72.06

5.62

147

2.27

37.58

1.65

Creditor days

94.97

4.50

90.88

19.11

76.30

50.79

50.60

-13.21

58.30

Debtor days

56.83

22.16

46.52

-7.51

50.30

43.84

34.97

-24.24

46.16

 

SHORT TERM STABILITY

 

Current ratio

0.86

6.17

0.81

-1.22

0.82

-4.65

0.86

-2.27

0.88

Liquidity ratio / acid ratio

0.56

7.69

0.52

-17.46

0.63

-13.70

0.73

-8.75

0.80

Current debt ratio

4.04

-16.01

4.81

3.89

4.63

36.18

3.40

0.89

3.37

Liquidity ratio reprocessed           

--

--

--

--

--

--

--

--

--

Cashflow

1,838,000

-10.68

2,057,767

-3.31

2,128,285

2.99

2,066,442

-1.88

2,105,962

Net worth

3,034,805

43.94

2,108,453

-5.14

2,222,729

3.27

2,152,360

-7.17

2,318,571

 

LONG TERM STABILITY

 

Gearing

217.78

12.73

193.18

-15.10

227.53

59.16

142.96

-13.72

165.69

Equity in percentage

17.01

13.55

14.98

-0.93

15.12

-21.50

19.26

1.80

18.92

Total debt ratio

4.88

-14.08

5.68

1.07

5.62

34.13

4.19

-2.33

4.29

Working capital

-1,678,884

87.14

-1,926,745

-1.46

-1,898,926

-80.68

-1,051,000

-7.16

-980,805

 

 

PROFIT & LOSS

 

Operating Income

30,873,241

-0.41

31,000,535

-9.20

34,142,598

-15.79

40,542,692

17.01

34,649,028

Turnover

30,485,790

-0.57

30,660,915

-9.27

33,794,357

-15.86

40,166,389

16.63

34,438,769

Total operating expenses

30,363,529

-0.20

30,425,604

-9.46

33,605,334

-15.92

39,968,514

17.94

33,889,635

Gross Operating Margin              

-

-

-

-

-

-

-

-

-

Operating Charges

30,750,981

-0.05

30,765,224

-9.39

33,953,575

-15.84

40,344,817

18.31

34,099,894

Employee costs

2,704,239

4.44

2,589,342

-0.77

2,609,495

21.92

2,140,413

29.97

1,646,892

Wages and salary

1,845,653

5.12

1,755,747

-0.44

1,763,475

22.32

1,441,638

26.68

1,137,986

Employee pension costs             

-

-

-

-

-

-

-

-

-

Social security contributions

610,828

2.92

593,495

-1.52

602,635

29.14

466,670

26.73

368,228

Other employee costs

247,758

3.19

240,101

-1.35

243,385

4.86

232,105

64.99

140,678

Director remuneration

-

-

-

-

-

-

-

-

-

Amortization and depreciation

1,801,405

-9.12

1,982,173

-2.93

2,041,963

5.71

1,931,584

11.04

1,739,608

Operating result

122,261

-48.04

235,311

24.49

189,023

-4.47

197,875

-63.97

549,134

Total financial income

144,880

-34.46

221,053

8.21

204,289

-21.63

260,688

4.17

250,254

Total financial expenses

252,342

-7.85

273,848

-14.64

320,799

-4.34

335,364

-8.13

365,044

Results on ordinary operations

14,799

-91.89

182,516

151

72,513

-41.14

123,199

-71.64

434,344

before taxation

 

 

 

 

 

 

 

 

 

Extraordinary Income

-

-

-

-

-

-

3,000

-67.03

9,100

Extraordinary Charges

-

-

132,753

1506

8,264

-52.21

17,292

-

-

Extraordinary items

0

0

-132,753

-1506

-8,264

57.82

-14,292

-257

9,100

Results for the Year Before Taxation

14,799

-70.26

49,763

-22.55

64,249

-41.01

108,907

-75.44

443,444

Other appropriations

-

-

-

-

-

-

-

-

-

Taxation

508

-

-

-

1,078

764

-141

-100

121,838

Results on ordinary operations

after taxation

14,291

-92.17

182,516

155

71,435

-42.08

123,340

-60.53

312,506

Net result

36,595

-51.59

75,594

-12.43

86,322

-35.99

134,858

-63.19

366,354

Profit (Loss) for the Year to be

appropiated

43,809

-57.49

103,059

-14.40

120,402

-31.01

174,532

-58.24

417,948

Dividends

--

--

--

--

--

--

--

--

200,000

 

 

Social Balance Sheet Details

 

Social Balance Sheet

Total

 

 

During the reporting year ended 31-12-2014

Full-time Employees

53

 

 

Part-time Employees -

Total Fte Employees

53

 

 

 

Number of hours worked

 

 

 

Full-time Employees

104,703

 

 

Part-time Employees

-

 

 

Total

104,703

 

 

 

Personnel Charges

Full-time Employees

2,704,239

 

 

Part-time Employees -

Total

2,704,239

 

 

Benefits In Addition To Wages -

 

During the previous reporting year

Average number employees in Fte

52

 

 

Actual working hours

102,106

 

 

Personnel Charges

2,589,342

 

 

Benefits In Addition To Wages -

 

 

Type of Contract

 

Full-Time

Part-Time

Total Fte

Unlimited Duration Contracts

52

-

52

Limited Duration Contracts

1

-

1

Contracts For Specific Work

-

-

-

Contracts Regarding Substitution

-

-

-

 

Gender and Education Level

Men

Full-Time

Part-Time

Total Fte

Primary education

-

-

-

Secondairy education

48

-

48

Higher education (non university)

-

-

-

Higher education (university)

-

-

-

Women

Full-Time

Part-Time

Total Fte

Primary education

-

-

-

Secondairy education

5

-

5

Higher education (non university)

-

-

-

Higher education (university)

-

-

-

 

 

Working Category

Full-Time

Part-Time

Total Fte

Management

--

--

--

White collar worker

8

--

8

Blue collar worker

44

--

44

Other

1

--

1

 

 

Temporary personnel

Total

Average number of temporary staff

7

Actual working hours

14,050

Cost of temporary staff

357,231

 

 

New staff and leavers Full-Time

Part-Time

Total Fte

New Starters 37

-

37

Leavers 35

-

35

 

 

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

Male

Female

Number of employees

5

1

Number of training hours

17

3

Net costs for enterprise

914

158

Total of less formal and informal continuing vocational

training initiatives for workers paid by the employer

Male

Female

Number of employees

2

--

Number of training hours

6

--

Net costs for enterprise

147

--

Total of initial training initiatives at the expense of the employer

Male

Female

Number of employees

--

--

Number of training hours

--

--

Net costs for enterprise

--

--

 

 

Industry comparison

 

Activity code                            38329

Activity description                  Reclaim of other sorted waste

industry average credit

rating                                       64.13

Industry average credit

limit                                         61051.34

 

 

Payment Information

 

PAYMENT INFORMATION SUMMARY

 

Total number of Invoices available                                                                                                            66

Total number of Invoices paid within or up to 30 days after the due date                                               13

Total number of Invoices paid more than 30 days after the due date                                                      52

Total number of Invoices currently outstanding where the due date has not yet been reached 1

Total number of Invoices currently outstanding beyond the due date                                                     0

 

 

SUSPENSION OF PAYMENTS / MORATORIUM HISTORY

 

Amount             -

Details                         -

 

 

PAYMENT EXPECTATIONS

 

Payment expectation days      94.97

Day sales outstanding 56.83

 

 

 

INDUSTRY COMPARISON

 

Activity code                            38329

Activity description                  Reclaim of other sorted waste

Industry average payment

expectation days                     81.21

Industry average day sales

Outstanding                             111.55

 

 

Industry quartile analysis

 

PAYMENT EXPECTATIONS

 

Company result           94.97

Lower                          103.46

Median                        62.47

Upper                           34.05

 

 

DAY SALES OUTSTANDING

 

Company result             56.83

Lower                            72.01

Median                          47.83

Upper                            25.55

 

 

Shareholder Details

 

SUMMARY

Group - Number of Companies            0

Linkages - Number of Companies        0

Number of Countries                            0

 

 

GROUP STRUCTURE

No group structure for this company.

 

MINORITY SHAREHOLDERS

 

Business number

Company name

Date of accounts

886393522

Jaj Business SPRL

31/12/2013

884162027

MG Business SPRL

31/12/2013

 

 

MINORITY INTERESTS

No minority interests found

 

 

Linked Companies

 

SUMMARY

Group - Number of Companies                0

Linkages - Number of Companies             0

Number of Countries                                0

 

SUMMONS

 

Legal event type

Social Security Summons

 

 

 

Event date

17/01/2007

 

 

 

Court type

Creditor's name

 

Court name

Mons

 

 

 

3rd party type

 

 

Legal event type

Social Security Summons

 

 

 

Event date

20/12/2001

 

 

 

Court type

 

Court name

 

 

Creditor's name

 

3rd party type

 

 

 

 

PROTESTED BILLS

There is no data for this company

 

BANKRUPTCY AND OTHER LEGAL EVENTS

There is no data for this company

 

 

Director details

 

Name                           MG BUSINESS SPRL

Position                       Director

Start Date                    31/12/2006

Date of birth                 21/09/2006

Street                           166 RUE DES CANADIENS MONS

Post code                     7022

Country                        Belgium

 

Name                           JAJ BUSINESS SPRL

 

Position                       Director

Start Date                    31/12/2006

Date of birth                 05/01/2007

Street                           166 RUE DES CANADIENS MONS

Post code                     7022

Country                        Belgium

 

 

FORMER DIRECTOR DETAILS

 

Name                           MG BUSINESS SPRL

Position                       Managing Director

Start Date                    31/12/2006

End Date                      Unknown date

Date of birth                 21/09/2006

Street                           166 RUE DES CANADIENS MONS

Post code                     7022

Country                        Belgium

 

Name                           JAJ BUSINESS SPRL

Position                       Managing Director

Start Date                    31/12/2006

End Date                      Unknown date

Date of birth                 05/01/2007

Street                           166 RUE DES CANADIENS MONS

Post code                     7022

Country                        Belgium

 

Name                           JOHAN ALFONS JULES SCHOLIERS

Position                       Managing Director

Start Date                    15/06/1999

End Date                      31/12/2006

Date of birth                 08/12/1965

Street                           166 RUE DES CANADIENS MONS

Post code                     7022

Country                        Belgium

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.64.00

UK Pound

1

Rs.99.83

Euro

1

Rs.70.16

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

ANK

 


 

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.