MIRA INFORM REPORT

 

 

Report No. :

353287

Report Date :

11.12.2015

 

IDENTIFICATION DETAILS

 

Name :

ASCEND PERFORMANCE MATERIALS BVBA

 

 

Registered Office :

Rue Granbonpré 11, 1435 Mont-Saint-Guibert

 

 

Country :

Belgium

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

27.02.2009

 

 

Com. Reg. No.:

810113316

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Wholesale of Chemical Products For Industrial Use.

 

 

No. of Employees :

21

 

 

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, 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 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 a 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                     810113316

Branche Unit Number               2176784522

Company name                        ASCEND PERFORMANCE MATERIALS BVBA

Address                                   Rue Granbonpré 11

1435 Mont-Saint-Guibert

Number of staff                        21

Date of establishment               27/02/2009

Telephone number                   010608600

 

 

Commentary

 

The business was established over 6 years ago.

The business has 21 employees.

The business has been at the address for over 4 years.

Pre-tax profits decreased by 24% compared to the previous trading period.

The business saw a decrease in their Cash Balance of 87% during the latest trading period.

 

ACCOUNTS

 

DATE  OF  LATEST  ACCOUNTS

 

TURNOVER

PROFIT  BEFORE  TAX

NET  WORTH

WORKING  CAPITAL

31/12/2014

313,940,949

6,167,950

30,265,642

38,619,901

31/12/2013

306,332,253

8,117,097

25,985,678

34,378,267

31/12/2012

250,140,463

8,662,760

20,758,743

29,587,310

 

 

 

 

 

ACCOUNTS 

 

 

 

 

 

DATE  OF  LATEST  ACCOUNTS

BALANCE  TOTAL

NUMBER  OF  EMPLOYEES

CAPITAL

CASHFLOW

31/12/2014

73,628,078

21

500,000

4,345,134

31/12/2013

79,051,879

21

500,000

5,291,988

31/12/2012

58,119,926

19

500,000

6,436,218

 

 

Payment expectations

 

Past payments

 

Payment expectation days

40.19

 

Industry average payment expectation days

80.12

Industry average day sales outstanding

324.70

 

Day sales outstanding

47.96

 

 

 

 

Court data summary

 

BANKRUPTCY DETAILS

 

Court action type

no

 

 

 

PROTESTED BILLS

Bill amount

NSSO DETAILS

Date of summons

--

 

 

 

 

 

Company information

 

Business  number

810113316

Company  name

ASCEND  PERFORMANCE

 

 

 

MATERIALS  BVBA

Fax  number

-

Date  founded

27/02/2009

Company  status

active

Company  type

Private  limited  liability company

Currency

Euro  (€)

Date  of  latest  accounts

31/12/2014

Activity  code

46751

Liable  for  VAT

Yes

Activity  description

Wholesale  of  chemical products  for  industrial  use

VAT  Number

BE.0810.113.316  Check  VAT

Belgian  Bullettin  of  Acts

moniteur  belge

 

 

 

 

Joint INDUSTRIAL COMMITTEE (JIC)

 

Significant  Events

 

Event  Date

09/06/2015

Event  Description

re-appointment  of  director(s)

Event  Details

Commentaire  09-06-2015:  Renouvellement  du  mandat  de  gérant  de  Jamshid  Keynejad  pour  une durée  de  3  ans.

 

 

Company accounts

 

ASSETS

 

 

 

 

 

 

 

 

 

 

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

163,467

-26.58

222,650

-18.81

274,226

-50.09

549,444

140

227,999

Intangible  fixed  assets

0

-

0

-

0

-

0

-

0

Tangible  fixed  assets

163,467

-24.51

216,543

-15.18

255,308

-10.01

283,718

43.26

198,051

Land  &  building

0

-

0

-

0

-

0

-

0

Plant  &  machinery

0

-

0

-

0

-

0

-

0

Furniture  &  Vehicles

46,016

-41.63

78,837

-16.15

94,024

-9.88

104,334

25.83

82,919

Leasing  &  Other  Similar  Rights

0

-

0

-

0

-

0

-

0

Other  tangible  assets

117,451

-14.71

137,706

-14.62

161,284

-10.09

179,384

55.81

115,132

Financial  fixed  assets

0

-100

6,107

-67.72

18,918

-92.88

265,726

787

29,948

Total  current  assets

73,464,611

-6.81

78,829,229

36.28

57,845,700

-1.94

58,988,052

-5.09

62,150,507

Inventories

30,644,530

-8.89

33,635,541

19.68

28,105,037

-6.67

30,113,560

23.52

24,378,936

Raw  materials  &  consumables

849,620

-14.30

991,398

-64.69

2,808,088

33.71

2,100,067

-32.43

3,108,195

Work  in  progress

0

-

0

-100

3,490

294

884

-94.27

15,432

Finished  goods

29,794,910

-8.73

32,644,143

29.06

25,293,459

-9.71

28,012,609

31.79

21,255,309

Other  stocks

0

-

0

-

0

-

0

-

0

Trade  debtors

41,251,750

1.76

40,539,256

74.14

23,279,359

-1.80

23,707,212

-24.58

31,435,415

Other  amounts  receivable

977,391

-0.17

979,100

-78.73

4,602,783

97.73

2,327,823

-1.07

2,353,011

Cash

455,380

-87.11

3,531,700

107

1,705,317

-7.29

1,839,374

-42.93

3,222,931

Miscellaneous  current  assets

135,560

-4.01

141,218

-5.13

148,859

-85.03

994,623

93.70

513,481

Total  Assets

73,628,078

-6.86

79,051,879

36.02

58,119,926

-2.38

59,537,496

-4.55

62,378,506

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Total  shareholders  equity

30,265,642

16.47

25,985,678

25.18

20,758,743

44.39

14,376,954

61.16

8,920,998

Issued  share  capital

500,000

0

500,000

0

500,000

0

500,000

2588

18,600

Share  premium  account

0

-

0

-

0

-

0

-

0

Revaluation  reserve

0

-

0

-

0

-

0

-

0

Reserves

29,765,642

16.79

25,485,678

25.80

20,258,743

45.99

13,876,954

55.88

8,902,398

Provisions  for  Liabilities  & Charges

517,726

391

105,239

-0.23

105,478

-76.19

443,019

-11.33

499,629

Deffered  taxes

0

-

0

-

0

-

0

-

0

Creditors

42,844,710

-19.10

52,960,962

42.16

37,255,705

-16.69

44,717,523

-15.56

52,957,879

Other  long  term  loans

8,000,000

-5.88

8,500,000

-5.53

8,997,315

-

0

-

0

Long  term  group  loans

-

-

-

-

-

-

-

-

-

Other  long  term  liabilities

0

-100

10,000

-

0

-100

10,460,894

-30.69

15,093,719

Total  long  term  debts

8,517,726

-1.13

8,615,239

-5.36

9,102,793

-16.52

10,903,913

-30.07

15,593,348

Current  portion  of  long  term  debt

0

-

0

-

0

-

0

-

0

Financial  debts

0

-100

11,706

1.40

11,544

-0.03

11,547

4.70

11,029

Trade  creditors

33,589,535

-22.83

43,529,114

58.42

27,477,206

-15.03

32,335,776

-8.07

35,175,795

Amounts  Payable  for  Taxes,

1,255,175

41.48

887,150

36.87

648,157

-64.70

1,836,339

-2.99

1,892,850

Remuneration  &  Social  Security

 

 

 

 

 

 

 

 

 

Miscellaneous  current  liabilities

0

-100

22,992

-81.07

121,483

66.49

72,967

-90.70

784,486

Total  current  liabilities

34,844,710

-21.61

44,450,962

57.30

28,258,390

-17.51

34,256,629

-9.53

37,864,160

Total  Liabilities

73,628,078

-6.86

79,051,879

36.02

58,119,926

-2.38

59,537,496

-4.55

62,378,506

 

RATIO  ANALYSIS

 

 

 

 

 

 

 

 

 

 

TRADING  PERFORMANCE

 

 

 

 

 

 

 

 

 

Profit  Before  Tax

1.96

-26.04

2.65

-23.41

3.46

19.31

2.90

-28.40

4.05

Return  on  capital  employed

15.90

-32.23

23.46

-19.13

29.01

-9.65

32.11

-20.66

40.47

Return  on  total  assets  employed

8.38

-18.40

10.27

-31.07

14.90

9.32

13.63

-14.28

15.90

Return  on  net  assets  employed

20.38

-34.76

31.24

-25.14

41.73

-26.09

56.46

-49.23

111.21

Sales  /  net  working  capital

8.13

-8.75

8.91

5.44

8.45

-25.49

11.34

12.39

10.09

Stock  turnover  ratio

9.76

-11.11

10.98

-2.31

11.24

4.66

10.74

7.94

9.95

Creditor  days

40.19

-24.85

53.48

28.96

41.47

-4.56

43.45

-21.10

55.07

Debtor  days

47.96

-0.70

48.30

42.18

33.97

10.08

30.86

-34.10

46.83

SHORT  TERM  STABILITY

 

 

 

 

 

 

 

 

 

Current  ratio

2.11

19.21

1.77

-13.66

2.05

19.19

1.72

4.88

1.64

Liquidity  ratio  /  acid  ratio

1.23

20.59

1.02

-2.86

1.05

25.00

0.84

-16.00

1.00

 

Current  debt  ratio

1.15

-32.75

1.71

25.74

1.36

-42.86

2.38

-43.87

4.24

Liquidity  ratio  reprocessed

-

-

-

-

-

-

-

-

-

Cashflow

4,345,134

-17.89

5,291,988

-17.78

6,436,218

17.03

5,499,645

-19.35

6,819,228

Net  worth

30,265,642

16.47

25,985,678

25.18

20,758,743

44.39

14,376,954

61.16

8,920,998

LONG  TERM  STABILITY

 

 

 

 

 

 

 

 

 

 

Gearing

26.43

-19.32

32.76

-24.52

43.40

54150

0.08

-33.33

0.12

Equity  in  percentage

41.11

25.07

32.87

-7.98

35.72

47.91

24.15

68.88

14.30

Total  debt  ratio

1.43

-29.90

2.04

13.33

1.80

-42.68

3.14

-47.58

5.99

Working  capital

38,619,901

12.34

34,378,267

16.19

29,587,310

19.63

24,731,423

1.83

24,286,347

 

PROFIT & LOSS

 

Operating  Income

301,705,041

-7.40

325,816,606

30.42

249,814,980

-10.76

279,924,639

13.61

246,392,279

Turnover

313,940,949

2.48

306,332,253

22.46

250,140,463

-10.78

280,370,545

14.43

245,007,498

Total  operating  expenses

305,090,769

2.69

297,111,874

22.85

241,849,411

-10.96

271,622,347

16.51

233,130,185

Gross  Operating  Margin

-

-

-

-

-

-

-

-

-

Operating  Charges

292,854,861

-7.50

316,596,227

31.08

241,523,928

-10.93

271,176,441

15.63

234,514,966

Employee  costs

4,171,621

-1.45

4,232,815

-5.15

4,462,633

44.75

3,083,061

32.94

2,319,187

Wages  and  salary

2,934,373

-5.48

3,104,513

10.84

2,800,863

22.50

2,286,507

27.36

1,795,298

Employee  pension  costs

-

-

-

-

-

-

-

-

-

Social  security

713,587

9.77

650,093

5.51

616,166

29.98

474,033

67.08

283,717

contributions

 

 

 

 

 

 

 

 

 

Other  employee  costs

523,661

9.50

478,209

-54.26

1,045,604

224

322,521

34.29

240,172

Director  remuneration

-

-

-

-

-

-

-

-

-

Amortization and depreciation

65,170

0.18

65,053

19.52

54,429

24.58

43,689

371

9,264

Operating  result

8,850,180

-4.02

9,220,379

11.21

8,291,052

-5.23

8,748,198

-26.35

11,877,313

Total  financial  income

5,613,399

7.51

5,221,285

-9.79

5,787,883

-32.05

8,517,302

154

3,350,597

Total  financial  expenses

8,295,629

31.17

6,324,567

16.77

5,416,175

-40.80

9,148,451

72.39

5,306,964

Results  on  ordinary operations  before  taxation

6,167,950

-24.01

8,117,097

-6.30

8,662,760

6.72

8,117,049

-18.18

9,920,946

Extraordinary  Income

-

-

45,528

-51.42

93,714

-

-

-

-

Extraordinary  Charges

966

-83.41

5,823

486

992

3.97

-25,000

-187

28,539

Extraordinary  items

-966

-102

39,705

-57.18

92,722

270

25,000

87.60

-28,539

Results  for  the  Year  Before Taxation

6,166,984

-24.39

8,156,802

-6.84

8,755,482

7.53

8,142,049

-17.69

9,892,407

Other  appropriations

-

-

-

-

-

-

-

-

-

Taxation

1,887,020

-35.59

2,929,867

23.43

2,373,693

-11.63

2,686,093

-12.86

3,082,443

Results  on  ordinary

4,280,930

-17.47

5,187,230

-17.52

6,289,067

15.80

5,430,956

-20.58

6,838,503

Net  result

4,279,964

-18.12

5,226,935

-18.10

6,381,789

16.97

5,455,956

-19.88

6,809,964

Profit  (Loss)  for  the  Year  to be appropriated

4,279,964

-18.12

5,226,935

-18.10

6,381,789

16.97

5,455,956

-19.88

6,809,964

Dividends

--

--

--

--

--

--

--

--

--

 

 

Social balance sheet details

 

Social  Balance  Sheet

 

Total

During  the  reporting  year

 

ended  31-12-2014

 

Full-time  Employees

20

Part-time  Employees

-

Total  Fte  Employees

20

 

 

Number  of  hours  worked

 

Full-time  Employees

33,329

Part-time  Employees

-

Total

33,329

 

 

Personnel  Charges

 

Full-time  Employees

2,487,791

Part-time  Employees

-

Total

2,487,791

Benefits  In  Addition  To  Wages

25,573

 

 

During  the  previous  reporting  year

 

Average  number  employees  in  Fte

21

Actual  working  hours

34,829

Personnel  Charges

2,079,098

Benefits  In  Addition  To  Wages

26,820

 

 

 

 

Type  of  Contract

 

Full-Time

Part-Time

Total  Fte

Unlimited  Duration Contracts

21

-

21

 

Gender and Education Level

 

Men

Full-Time

Part-Time

Total  Fte

Primary  education

-

-

-

Secondairy  education

-

-

-

Higher  education  (non

5

-

5

university)

 

 

 

Higher  education

8

-

8

(university)

 

 

 

Women

Full-Time

Part-Time

Total  Fte

Primary  education

-

-

-

Secondairy  education

2

-

2

Higher  education  (non

4

-

4

university)

 

 

 

Higher  education

2

-

2

(university)

 

 

 

 

 

Working  Category

 

Full-Time

Part-Time

Total  Fte

Management

-

-

-

White  collar  worker

21

-

21

 

Temporary  personnel

 

Total

 

Average  number  of  temporary  staff

 

0

 

Actual  working  hours

 

240

 

Cost  of  temporary  staff

 

7,263

 

 

 

 

 

New  staff  and  leavers

Full-Time

Part-Time

Total  Fte

New  Starters

4

-

4

Leavers

4

-

4

 

Total  of  formal  continuing  vocational  training  initiatives

 

 

for  workers  paid  by  the  employer

Male

Female

Number  of  employees

11

8

Number  of  training  hours

326

310

Net  costs  for  enterprise

16,312

11,737

Net  costs  for  enterprise

-

-

 

Industry comparison

 

Activity code

46751

Activity description

Whole of chemical products for industrial use

 

Payment expectations

 

Industry comparison

 

Activity code

46751

Activity description

Whole of chemical products for industrial use

Industry average payment expectation days

80.12

Industry average day sales outstanding

324.70

 

Industry quartile analysis

 

Payment expectations

 

Company result

40.19

Lower

72.82

Median

42.61

Upper

24.25

 

 

Day sales outstanding

 

Company result

47.96

Lower

100.31

Median

65.45

Upper

43.60

 

 

Shareholder details

 

Group Structure

No group structure for this company.

 

Minority Shareholders

No minority shareholders found

 

Minority Interests

No minority interest found

 

 

Companies That Match This Address

 

Business  Number

Company  Name

 

Date  of  Accounts

862569233

FIDUCIAIRE  BC  SC  SPRL

31/12/2014

477799927

CEDRIC  CLAERHOUDT  SPRL

31/12/2014

450640818

LILLY  CLINICAL  OPERATIONS  SA

31/12/2007

597739932

B&C  INVEST  SA

-

847610546

TBO  IMMO  SPRL

31/12/2014

834290565

ARTHESYS  SPRL

31/12/2014

505653872

BC²  SA

-

843977697

INGIMA  BELGIUM  SA

31/12/2014

450647449

"LILLY  DEVELOPMENT  CENTRE"  SA

31/12/2007

598997863

EFFICIENT  LOGISTICS  SERVICES  SPRL

-

546619546

REPLY  BELGIUM  SA

31/12/2014

831728577

SOS  OXYGENE  BENELUX  SPRL

31/12/2014

472607061

N-SIDE  SA

30/09/2014

476992946

MARBELS  SPRL

31/03/2015

607891773

BLACK  NEURON  SPRL

-

846484950

BIO  PHARMA  LOGISTICS  GROUP  UTVA

-

831679285

EBL  SPRL

31/12/2014

809788365

PROMETHERA  BIOSCIENCES  SA

31/12/2014

 

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

 

Position

Manager

Start  Date

01/07/2009

Date  of  birth

03/01/1963

Street

7028 VALENCIA  DR

Post  code

FL33433

Country

United  States

 

 

Name

JAMSHID  KEYNEJAD

Name

Olivier  Ansseau

Position

Authorised  agent

Start  Date

20/06/2012

 

FORMER DIRECTOR DETAILS

 

Name

Kristel  Deroover

Position

Manager

Start  Date

27/02/2009

End  Date

01/07/2009

 

 

Name

Jan Derycke

Position

Manager

Start  Date

27/02/2009

End  Date

01/07/2009

 

 

Name

Peter  Van  Molle

Position

Manager

Start  Date

27/02/2009

End  Date

09/03/2009


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.79

UK Pound

1

Rs.101.37

Euro

1

Rs.73.46

EURO

1

Rs.73.07

 

Note : Above are approximate rates obtained from sources believed to be correct

 

 

INFORMATION DETAILS

 

Analysis Done by :

TRI

 

 

Report Prepared by :

TPT

 


               

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.