MIRA INFORM REPORT
|
Report No. : |
301782 |
|
Report Date : |
06.01.2015 |
IDENTIFICATION DETAILS
|
Name : |
MATEMA TEXTEIS LDA |
|
|
|
|
Registered Office : |
Rua da Alegria, 1988 – Sala 3, Bonfim Porto 4200-024-PORTO |
|
|
|
|
Country : |
Portugal |
|
|
|
|
Financials (as on) : |
2013 |
|
|
|
|
Date of Incorporation : |
25.02.1991 |
|
|
|
|
Com. Reg. No.: |
502620838 |
|
|
|
|
Legal Form : |
Private Limited Company |
|
|
|
|
Line of Business : |
Wholesale trade of textiles |
|
|
|
|
No. of Employee : |
10 |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba |
|
|
With Financial |
|
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 – September 30, 2014
|
Country Name |
Previous Rating (30.06.2014) |
Current Rating (30.09.2014) |
|
Portugal |
B1 |
B1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
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 |
|
Rating
DynamIIC
|
|
Actual Condition
|
|
Payments |
|
Incidents |
|
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 |
25-02-1991 |
|
V.A.T. Number / NIF |
502620838 |
|
Employees |
10 |
|
Capital |
750.000,00 |
|
Sales in : 31-12-2013 |
7.286.728,95 |
|
Shareholders Funds in:
31-12-2013 |
1.917.869,15 |
|
Payments |
Good |
|
Actual Condition |
In activity |
Management
Bodies
|
|
JOAO CARLOS FRAZAO CORREIA DA SILVA |
Managing-Partner |
|
MARIA ROSALIA FRAZAO CORREIA DA SILVA
MORAIS |
Managing-Partner |
|
PEDRO MANUEL FRAZAO CORREIA DA SILVA |
Managing-Partner |
|
Gráficos de Análise Sectorial |
|
Legal Structure |
|
Registed on the Register Record Office of Porto in 2ª. Secção with the Register Number 502620838 previous number 48272 in 27-09-1991 |
|
Constitution celebrated in 25-02-1991 published on Diário da República number 20 of 24-01-1992 |
|
To oblige the company it is necessary 1 signatures |
|
Changes to Society |
|
In 28-12-2006 on Portal MJ of 16-01-2007
increase of capital Clique para ver detalhes
|
|
|
In 21-07-2004 the Public Journal number 232
of 01-10-2004 head office change |
|
|
In 21-12-2001 on Diário da República
number 216 of 18-09-2002 head office change Clique para ver detalhes
|
|
Capital |
|
The Capital is 750.000,00 |
|
with the following distribution
|
|
JOAO CARLOS FRAZAO CORREIA DA
SILVA |
165.000,00 |
22% |
|
MARIA ROSALIA FRAZAO CORREIA
DA SILVA MORAIS |
281.250,00 |
37,5% |
|
PEDRO MANUEL FRAZAO CORREIA
DA SILVA |
303.750,00 |
40,5% |
Biographies
|
|
Name |
JOAO CARLOS FRAZAO CORREIA DA SILVA |
|
Funtion |
Managing-Partner |
|
Address |
Rua da Alegria, 1970 - Habitação 5.1 |
|
Locality |
Porto |
|
Civil State |
Unmarried |
|
Previous Connections |
Exerceu a sua actividade como empresário
em nome individual. |
|
Name |
MARIA ROSALIA FRAZAO CORREIA DA SILVA
MORAIS |
|
Funtion |
Managing-Partner |
|
Address |
Rua Ciríaco Cardoso, 265-H - 4º Esq. |
|
Locality |
Porto |
|
Civil State |
Married |
|
Consort |
José Dinis Campos Morais |
|
Name |
PEDRO MANUEL FRAZAO CORREIA DA SILVA |
|
Funtion |
Managing-Partner |
|
Address |
Rua César das Neves, 98 - 2.1 |
|
Locality |
Porto |
|
Civil State |
Married |
|
Consort |
Maria Luisa Torres Vaz Correia da Silva |
|
Previous Connections |
Exerceu a sua actividade como empresário
em nome individual. |
Activities
|
|
Line of Business |
Percentage |
|
Trade, import and export of textile and
industrial machinery produstos |
100% |
|
Type of Clients |
Industries/Private Companies |
||
|
Sales Conditions |
Credit 30/60/90/120 days |
|
Geographic Distribution of Sales |
|
Internal Market |
International Market |
|
Year |
EU |
Extra-EU |
Total |
|
2013 |
7.186.723,68 |
98,63% |
19.061,25 |
0,26% |
80.944,02 |
1,11% |
7.286.728,95 |
|
|
2012 |
7.057.772,26 |
98,93% |
22.907,28 |
0,32% |
53.227,27 |
0,75% |
7.133.906,81 |
|
|
2011 |
8.183.554,28 |
99,59% |
0,00 |
0,00% |
33.591,93 |
0,41% |
8.217.146,21 |
|
|
2010 |
7.884.896,78 |
99,28% |
773,44 |
0,01% |
56.283,30 |
0,71% |
7.941.953,52 |
|
Geographic Distribution of Purchases |
|
Internal Market |
International Market |
|
Year |
EU |
Extra-EU |
Total |
|
2013 |
1.610.879,99 |
26,94% |
1.925.918,85 |
32,21% |
2.441.631,00 |
40,84% |
5.978.429,84 |
|
|
2012 |
2.077.210,06 |
33,28% |
1.685.661,57 |
27,01% |
2.478.430,14 |
39,71% |
6.241.301,77 |
|
|
2011 |
2.753.609,30 |
40,71% |
1.584.555,56 |
23,43% |
2.426.201,80 |
35,87% |
6.764.366,66 |
|
|
2010 |
2.987.948,11 |
43,70% |
2.023.731,79 |
29,60% |
1.825.705,78 |
26,70% |
6.837.385,68 |
Banks
and Financial Institutions
|
|
MILLENNIUM BCP |
Empresas - Porto I |
|
Incidents |
|
There are no of incidents on
our database |
Employees
|
|
Year |
Total |
Men |
Women |
|
2013 |
10 |
6 |
60% |
4 |
40% |
|
|
2012 |
10 |
6 |
60% |
4 |
40% |
|
|
2011 |
10 |
5 |
50% |
5 |
50% |
|
|
2010 |
10 |
6 |
60% |
4 |
40% |
Head
Office and Installations
|
|
Head office and installations
Rua da Alegria, 1988 - Sala 3, Bonfim, Porto, 4200-024, PORTO, Tel:225573050,
Fax:225573059 |
|
Had head office Rua Professor
Correia Araújo, 593 - Praceta Privada, Nº 23 - Sala 1, Bonfim, 4100-000,
PORTO |
Financial
Demonstration SNC
|
||
|
Balance Sheet SNC |
||
|
CoinEUROS |
Year:2013 |
|
|
2013 |
2012 |
2011 |
% Var.2013/12 |
|
ASSET |
||||||
|
Non-current assets |
||||||
|
Tangible fixed assets |
564.413,85 |
565.426,97 |
577.639,80 |
(0,18)% |
||
|
Investment properties |
- |
- |
- |
- |
||
|
Goodwill |
- |
- |
- |
- |
||
|
Intangible assets |
12.312,08 |
4.417,93 |
3.517,53 |
178,68% |
||
|
Biological assets |
- |
- |
- |
- |
||
|
Financial participations - patrimonial
equity method |
- |
- |
- |
- |
||
|
Financial participations - other methods |
598,56 |
5.379,76 |
5.379,76 |
(88,87)% |
||
|
Shareholders/partners |
- |
- |
- |
- |
||
|
Other financial assets |
6.250,00 |
- |
- |
- |
||
|
Deferred tax assets |
1.866,63 |
6.138,88 |
11.232,65 |
(69,59)% |
||
|
Financial investments(exclusive use by small
entities and micro entities) |
- |
- |
- |
- |
||
|
Total |
585.441,12 |
581.363,54 |
597.769,74 |
0,70% |
||
|
Current assets |
||||||
|
Inventories |
718.325,60 |
870.694,99 |
662.541,49 |
(17,50)% |
||
|
Biological assets |
- |
- |
- |
- |
||
|
Costumers |
2.852.570,37 |
3.189.060,01 |
3.072.101,87 |
(10,55)% |
||
|
Advances to suppliers |
- |
- |
- |
- |
||
|
State and other public entities |
28.532,35 |
56.304,89 |
2.428,29 |
(49,33)% |
||
|
Shareholders/partners |
- |
- |
- |
- |
||
|
Other accounts receivable |
89.414,12 |
99.760,74 |
67.681,86 |
(10,37)% |
||
|
Deferrals |
4.628,97 |
4.833,70 |
6.418,48 |
(4,24)% |
||
|
Financial assets held for trading |
- |
- |
- |
- |
||
|
Other financial assets |
- |
- |
- |
- |
||
|
Non-current assets held for sale |
- |
- |
- |
- |
||
|
Other current assets |
- |
- |
- |
- |
||
|
Cashier and bank deposits |
260.976,61 |
148.812,45 |
145.822,07 |
75,37% |
||
|
Total |
3.954.448,02 |
4.369.466,78 |
3.956.994,06 |
(9,50)% |
||
|
TOTAL ASSET |
4.539.889,14 |
4.950.830,32 |
4.554.763,80 |
(8,30)% |
||
|
SHAREHOLDERS FUNDS AND LIABILITIES |
||||||
|
SHAREHOLDERS FUNDS |
||||||
|
Capital |
750.000,00 |
750.000,00 |
750.000,00 |
- |
||
|
Own shares |
- |
- |
- |
- |
||
|
Other shareholders funds instruments |
- |
- |
- |
- |
||
|
Emission premiuns |
- |
- |
- |
- |
||
|
Legal reserves |
112.076,52 |
104.821,28 |
81.054,89 |
6,92% |
||
|
Other reserves |
373.856,96 |
373.856,96 |
373.856,96 |
- |
||
|
Net retained |
586.673,94 |
448.824,44 |
278.689,62 |
30,71% |
||
|
Adjustments on financial assets |
- |
- |
- |
- |
||
|
Revaluation surplus |
- |
- |
- |
- |
||
|
Other shareholders funds changes |
4.924,79 |
- |
- |
- |
||
|
Total |
1.827.532,21 |
1.677.502,68 |
1.483.601,47 |
8,94% |
||
|
Net income for the period |
90.336,94 |
145.104,74 |
193.901,21 |
(37,74)% |
||
|
Antecipated dividends |
- |
- |
- |
- |
||
|
TOTAL OF SHAREHOLDERS FUNDS |
1.917.869,15 |
1.822.607,42 |
1.677.502,68 |
5,23% |
||
|
LIABILITY |
||||||
|
Non-current liiabilities |
||||||
|
Provisions |
- |
- |
- |
- |
||
|
Financing obtained |
520.628,92 |
265.955,42 |
344.563,79 |
95,76% |
||
|
Responsability for post-employment
beneficts |
- |
- |
- |
- |
||
|
Diferred taxes liabilities |
- |
- |
- |
- |
||
|
Other payable accounts |
- |
- |
- |
- |
||
|
Total |
520.628,92 |
265.955,42 |
344.563,79 |
95,76% |
||
|
Current liabilities |
||||||
|
Suppliers |
1.081.164,19 |
1.229.185,78 |
1.099.533,19 |
(12,04)% |
||
|
Advances from costumers |
- |
- |
- |
- |
||
|
State and other public entities |
87.928,55 |
100.477,48 |
94.449,00 |
(12,49)% |
||
|
Shareholders/partners |
- |
- |
- |
- |
||
|
Financing obtained |
854.758,93 |
1.463.220,41 |
1.257.444,89 |
(41,58)% |
||
|
Other payable accounts |
77.539,40 |
69.383,81 |
81.270,25 |
11,75% |
||
|
Deferrals |
- |
- |
- |
- |
||
|
Financial liabilities held for trading |
- |
- |
- |
- |
||
|
Other financial liabilities |
- |
- |
- |
- |
||
|
Non-current liabilities held for sale |
- |
- |
- |
- |
||
|
Other current liabilities |
- |
- |
- |
- |
||
|
Total |
2.101.391,07 |
2.862.267,48 |
2.532.697,33 |
(26,58)% |
||
|
TOTAL LIABILITIES |
2.622.019,99 |
3.128.222,90 |
2.877.261,12 |
(16,18)% |
||
|
TOTAL SHAREHOLDERS FUNDS AND LIABILITIES |
4.539.889,14 |
4.950.830,32 |
4.554.763,80 |
(8,30)% |
||
|
INCOME STATEMENT |
||||||
|
INCOME AND EXPENSES |
||||||
|
Sales and services |
7.286.728,95 |
7.133.906,81 |
8.217.146,21 |
2,14% |
||
|
Operating government grants |
10.580,96 |
6.532,51 |
- |
61,97% |
||
|
Gains/losses allocated subsidiaries,
associates and joint ventures |
- |
- |
- |
- |
||
|
Variation in production inventories |
- |
- |
- |
- |
||
|
Work for the entity itself |
- |
- |
- |
- |
||
|
Cost of goods sold and materials consumed |
6.130.799,23 |
6.033.148,27 |
6.962.394,94 |
1,62% |
||
|
Suppliers and external services |
177.636,19 |
177.386,21 |
176.138,81 |
0,14% |
||
|
Personnel costs |
351.757,27 |
345.745,22 |
329.980,43 |
1,74% |
||
|
Impairment of inventories
(losses/revearsals) |
- |
- |
- |
- |
||
|
Impairment of receivables
(losses/revearsals) |
157.023,55 |
106.918,90 |
87.454,87 |
46,86% |
||
|
Provisions (increases/reductions) |
- |
- |
- |
- |
||
|
Impairment of investments not
depreciable/amortizable (losses/reversals) |
- |
- |
- |
- |
||
|
Other impairments
(losses/reversals)/impairments (losses/reversals) (exclusive use by small entities
and microentities) |
- |
- |
- |
- |
||
|
Increases/decreases in fair value |
- |
- |
- |
- |
||
|
Other income and gains |
53.173,19 |
46.972,07 |
58.307,92 |
13,20% |
||
|
Other expenses and losses |
83.119,01 |
101.896,94 |
172.182,43 |
(18,43)% |
||
|
Result before depreciation, financing
costs and taxes |
450.147,85 |
422.315,85 |
547.302,65 |
6,59% |
||
|
Expenses/reversals of depreciation and
amortization |
29.085,18 |
64.255,91 |
62.259,06 |
(54,74)% |
||
|
Impairment of investments
depreciable/amortizable (losses/reversals) |
- |
- |
- |
- |
||
|
Operating result (before financing costs
and taxes) |
421.062,67 |
358.059,94 |
485.043,59 |
17,60% |
||
|
Interest and similar income obtained |
- |
- |
- |
- |
||
|
interest and similar expenses incurred |
277.017,22 |
192.047,48 |
209.412,03 |
44,24% |
||
|
Net before taxes |
144.045,45 |
166.012,46 |
275.631,56 |
(13,23)% |
||
|
Income tax of the period |
53.708,51 |
20.907,72 |
81.730,35 |
156,88% |
||
|
Net profit for the period |
90.336,94 |
145.104,74 |
193.901,21 |
(37,74)% |
||
|
Results of discontinued operations (net of
taxes) included in the net icome of the period |
- |
- |
- |
- |
||
RATIOS
SNC
|
|
Closing Date |
2013 |
2012 |
2011 |
|
|
||||||
|
TURNOVER RATIOS |
||||||
|
Shareholder's Funds Profitability |
0,047 |
0,08 |
0,116 |
|||
|
Assets Profitability |
0,093 |
0,072 |
0,106 |
|||
|
Sales Net Profitability |
0,012 |
0,02 |
0,024 |
|||
|
EFFICIENCY RATIOS |
||||||
|
Medium Term Receivable |
142,888 |
163,165 |
136,46 |
|||
|
Asset Rotation |
1,605 |
1,441 |
1,804 |
|||
|
PRODUCTIVITY RATIOS |
||||||
|
Productivity |
3,286 |
3,184 |
3,803 |
|||
|
SHORT TERM RATIOS |
||||||
|
General Liquidity |
1,882 |
1,527 |
1,562 |
|||
|
Reduced Liquidity |
1,54 |
1,222 |
1,301 |
|||
|
Immediate Liquidity |
0,124 |
0,052 |
0,058 |
|||
|
MEDIUM LONG TERM RATIOS |
||||||
|
Financial Autonomy |
0,422 |
0,368 |
0,368 |
|||
|
Solvability |
0,731 |
0,583 |
0,583 |
|||
|
Borrowed Capital Structure |
0,801 |
0,915 |
0,88 |
|||
|
General Debt |
0,717 |
0,949 |
0,955 |
|||
|
Medium Long Term Debt |
0,271 |
0,146 |
0,205 |
|||
|
Debt Structure |
0,801 |
0,915 |
0,88 |
|||
|
Capital Structure |
3,684 |
6,853 |
4,868 |
|||
|
Operational and Financial Risk |
||||||
|
Operational Leverage Level |
2,745 |
3,074 |
2,587 |
|||
|
Financial Leverage Level |
2,923 |
2,157 |
1,76 |
|||
|
Combined Leverage Level |
8,024 |
6,631 |
4,553 |
|||
CASH
FLOW STATEMENT
|
|
Rubrics |
2013 |
2012 |
PERIODS |
|
CASH FLOWS FROM OPERATIONAL ACTIVITIES |
|||
|
Customers receipts |
7.459.292,33 |
6.903.799,42 |
8,05% |
|
Payments to suppliers |
6.303.485,48 |
6.296.505,31 |
0,11% |
|
Payments to employees |
349.980,21 |
344.137,72 |
1,70% |
|
Cash at bank generated from operations |
805.826,64 |
263.156,39 |
206,22% |
|
Payment/receipt of income tax |
(21.102,61) |
(69.690,55) |
69,72% |
|
Other receipts/payments |
(2.817,10) |
(24.314,30) |
88,41% |
|
Cash Flows from Operational Activities (A) |
781.906,93 |
169.151,54 |
362,25% |
|
CASH FLOWS' INVESTMENT ACTIVITIES |
|||
|
Payments regarding: |
|||
|
Fixed tangible assets |
27.692,88 |
62.881,42 |
(55,96)% |
|
Intangible assets |
9.690,00 |
2.319,70 |
317,73% |
|
Financial investments |
1.468,80 |
- |
- |
|
Other assets |
- |
- |
- |
|
Receipts from: |
|||
|
Fixed tangible assets |
325,00 |
16.500,00 |
(98,03)% |
|
Intangible assets |
- |
- |
- |
|
Financial investments |
9.607,49 |
26.005,43 |
(63,06)% |
|
Other assets |
- |
- |
- |
|
Investment subsidies |
- |
- |
- |
|
Interest and similar income |
5.461,93 |
2.273,15 |
140,28% |
|
Dividends |
- |
- |
- |
|
Cash Flows' Investments Activities (B) |
(23.457,26) |
(20.422,54) |
(14,86)% |
|
CASH FLOWS' INVESTMENT ACTIVITIES |
|||
|
Receipts from: |
|||
|
Obtained financing |
400.000,00 |
127.167,15 |
214,55% |
|
Paying-up of capital and other equity instruments |
- |
- |
- |
|
Coverage of losses |
- |
- |
- |
|
Donations |
- |
- |
- |
|
Other financing operations |
- |
- |
- |
|
Payments regarding: |
|||
|
Obtained financing |
753.787,98 |
- |
- |
|
Interests and similar expenses |
292.497,53 |
272.905,77 |
7,18% |
|
Dividends |
- |
- |
- |
|
Capital's redution and other equity
instruments |
- |
- |
- |
|
Other financing operations |
- |
- |
- |
|
Cash Flows' Financing Activities © |
(646.285,51) |
(145.738,62) |
(343,46)% |
|
Variation in cash at bank and its equivalents
(A+B+C) |
112.164,16 |
2.990,38 |
3.650,83% |
|
Effect of exchange differences |
- |
- |
- |
|
Cash at bank and its equivalents at the
start of period |
148.812,45 |
145.822,07 |
2,05% |
|
Cash at bank and its equivalents at the
end of period |
260.976,61 |
148.812,45 |
75,37% |
CASH
FLOWS
|
|
Movimentos do Periodo de 2013 |
||||
|
Rubrics |
Initial balance |
Debits |
Credits |
Final balance |
|
PERIOD'S CARRYING AMOUNT AND MOVEMENTS |
|
|||
|
Cash in hand |
6.547,05 |
604,09 |
- |
7.151,14 |
|
Order deposits |
142.265,40 |
111.560,07 |
- |
253.825,47 |
|
Other bank deposits |
- |
- |
- |
0,00 |
|
Total cash at bank and bank deposits |
148.812,45 |
112.164,16 |
0,00 |
260.976,61 |
|
Of which: Bank deposits abroad |
- |
- |
- |
0,00 |
|
Rubrics |
Value |
|
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 2013 |
||||||
|
Impairment losses |
Impairment losses reversals |
|||||
|
Rubrics |
Recognized in profit and loss |
Recognized in Equity |
Total |
Recognized in profit and loss |
On revalued assets 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 |
- |
GOVERNMENT
GRANTS AND GOVERNMENT ASSISTANCE
|
|
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: |
4.924,79 |
537,14 |
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 |
4.924,79 |
537,14 |
0,00 |
0,00 |
|
Development projects |
- |
- |
- |
- |
|
Computer programmes |
4.924,79 |
537,14 |
- |
- |
|
Industrial property |
- |
- |
- |
- |
|
Others |
- |
- |
- |
- |
|
Other assets |
- |
- |
- |
- |
|
Grants related to income / operating |
- |
10.580,96 |
- |
- |
|
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 |
4.924,79 |
11.118,10 |
0,00 |
0,00 |
IMPAIRMENT
LOSSES IN FINANCIAL ASSETS AT COST OR AT AMORTIZED COST
|
|
Movimentos do
Periodo de 2013 |
|||
|
Rubrics |
Impairment
losses |
Impairment
losses reversals |
Total |
|
Receivable debts from customers |
169.551,41 |
12.527,86 |
157.023,55 |
|
Other receivables |
- |
- |
0,00 |
|
Equity instruments and other securities |
- |
- |
0,00 |
|
Others |
- |
- |
0,00 |
|
TOTAL |
169.551,41 |
12.527,86 |
157.023,55 |
DEBTS
REGISTERED AS DOUBTFUL
|
|
Rubrics |
Value |
|
Regarding insolvency and company
recovery procedures or enforcement procedures |
- |
|
Claimed in court |
- |
|
In arrears: |
524.767,47 |
|
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 |
32.463,06 |
|
Over twenty four months |
492.304,41 |
|
TOTAL |
524.767,47 |
EMPLOYEE
BENEFITS, COMPANY EMPLOYEES AND PERSONNEL COSTS
|
|
Rubrics |
Average number
of employees |
Average number
of hours worked |
|
Company employees, paid and
unpaid |
10 |
18.552 |
|
Paid company employees |
10 |
18.552 |
|
Company UNPAID employees |
0 |
0 |
|
Company
employees, by type of working hours |
||
|
Full time company employees |
10 |
18.552 |
|
Of which: Full time company employees |
10 |
18.552 |
|
Part time company employees |
- |
- |
|
Of which: Part time company
employees |
- |
- |
|
Company
employees, by gender: |
||
|
Men |
6 |
11.088 |
|
Women |
4 |
7.464 |
|
Company
employees, of which: |
||
|
Company employees assigned to
Research and Development |
- |
- |
|
Service providers |
- |
- |
|
People placed through
temporary employment agencies |
- |
- |
Staff
costs
|
|
Rubrics |
Value |
|
Staff costs |
351.757,27 |
|
Governance Bodies Remuneration |
165.124,12 |
|
Of which: Profit-sharing |
22.840,00 |
|
Employees remuneration |
120.690,06 |
|
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 |
- |
|
Charges on remunerations |
60.113,71 |
|
Insurance for accidents at work and
professional diseases |
2.786,43 |
|
Social security expenses |
- |
|
Other staff costs |
3.042,95 |
|
Of which: |
|
|
Expenditure on education |
2.735,75 |
|
Expenditure on uniforms |
- |
INFORMATION
BY GEOGRAPHIC MARKETS
|
|
Geographic
markets |
||||
|
Rubrics |
Internal |
EU |
Extra-EU |
Total |
|
Sales |
7.186.723,68 |
19.061,25 |
- |
7.205.784,93 |
|
Services provided |
- |
- |
80.944,02 |
80.944,02 |
|
Purchases |
1.610.879,99 |
1.925.918,85 |
2.441.631,00 |
5.978.429,84 |
|
Supplies and external services |
177.636,19 |
- |
- |
177.636,19 |
|
Acquisition of fixed tangible assets |
27.692,88 |
- |
- |
27.692,88 |
|
Acquisition of investment properties |
- |
- |
- |
0,00 |
|
Acquisition of intangible assets |
9.690,00 |
- |
- |
9.690,00 |
|
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 |
RECEIVABLE
AND PAYABLE ACCOUNTS
|
|
Rubrics |
2013 |
2012 |
PERIODS |
|
Customers |
|
||
|
Trade accounts receivable |
3.205.507,26 |
3.311.336,48 |
(3,20)% |
|
Trade notes receivable |
171.830,58 |
245.467,45 |
(30,00)% |
|
Advances received from customers |
- |
- |
- |
|
Suppliers |
|||
|
Trade accounts payable |
740.016,54 |
863.680,95 |
(14,32)% |
|
Trade notes payable |
341.147,65 |
365.504,83 |
(6,66)% |
|
Trade accounts payable - unchecked
invoices |
- |
- |
- |
|
Advances to suppliers |
- |
- |
- |
|
Staff |
|||
|
Payable remunerations |
- |
- |
- |
|
Advanced payments |
- |
- |
- |
|
Bonds |
- |
- |
- |
|
Other operations |
- |
- |
- |
|
State and other public sector institutions |
|||
|
Income Tax |
9.900,45 |
- |
- |
|
Deductible IVA (debt cumulative amounts) |
1.379.387,25 |
- |
- |
|
Paid IVA (credit cumulative amounts) |
2.138.957,01 |
- |
- |
|
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 |
69.002,59 |
67.470,37 |
2,27% |
|
Deferred tax assets |
1.866,63 |
6.138,88 |
(69,59)% |
|
Deferred tax liabilities |
- |
- |
- |
|
Unreleased subscriptions - Creditors |
- |
- |
- |
|
Advances received on account of sales |
- |
- |
- |
|
Other debtors and creditors |
|||
|
Other debtors |
52.586,64 |
50.408,96 |
4,32% |
|
Other creditors |
2.211,98 |
1.913,44 |
15,60% |
EXPENSE
ACCOUNTS
|
|
Rubrics |
2013 |
2012 |
PERIODS |
|
Supplies and external services |
177.636,19 |
177.386,21 |
0,14% |
|
Subcontracts |
1.559,49 |
1.136,23 |
37,25% |
|
Specialized services |
94.032,52 |
96.945,71 |
(3,00)% |
|
Specialized works |
37.391,80 |
46.827,15 |
(20,15)% |
|
Of which: Payments to workers placed
through agencies |
- |
- |
- |
|
Advertising and promotion |
3.449,25 |
5.326,53 |
(35,24)% |
|
Surveillance and security |
42,00 |
43,50 |
(3,45)% |
|
Fees |
27.998,33 |
21.889,86 |
27,91% |
|
Comissions |
- |
- |
- |
|
Maintenance and repairs |
23.327,78 |
18.557,99 |
25,70% |
|
Others |
1.823,36 |
4.300,68 |
(57,60)% |
|
Materials |
5.406,04 |
4.960,21 |
8,99% |
|
Fast wear tools and utensils |
442,24 |
759,35 |
(41,76)% |
|
Books and technical documentation |
- |
- |
- |
|
Office material |
2.409,64 |
1.883,77 |
27,92% |
|
Gift items |
2.554,16 |
2.317,09 |
10,23% |
|
Others |
- |
- |
- |
|
Energy and fluids |
24.431,42 |
24.878,83 |
(1,80)% |
|
Electricity |
3.683,07 |
3.193,85 |
15,32% |
|
Fuels |
20.228,67 |
21.190,92 |
(4,54)% |
|
Water |
519,68 |
494,06 |
5,19% |
|
Others |
- |
- |
- |
|
Travel, lodging and transportation |
7.179,41 |
5.398,99 |
32,98% |
|
Travel and lodging |
4.304,33 |
2.970,49 |
44,90% |
|
Transport of personnel |
- |
- |
- |
|
Transport of goods |
2.875,08 |
2.428,50 |
18,39% |
|
Others |
- |
- |
- |
|
Different services |
45.027,31 |
44.066,24 |
2,18% |
|
Rents and leases |
68,40 |
68,40 |
0,00% |
|
Of which: Rents from land |
- |
- |
- |
|
Communication |
10.340,92 |
10.045,76 |
2,94% |
|
Insurance |
18.956,62 |
19.979,29 |
(5,12)% |
|
Royalties |
- |
- |
- |
|
Litigation and Notaries |
760,00 |
1.154,80 |
(34,19)% |
|
Representation expenses |
6.436,47 |
4.244,57 |
51,64% |
|
Cleaning, hygiene and comfort |
384,58 |
443,64 |
(13,31)% |
|
Other services |
8.080,32 |
8.129,78 |
(0,61)% |
Deliberation
of Approval of Accounts
|
|
Were the financial year's accounts
approved? |
|
|
YES |
|
|
Data da Aprovação: 28-04-2014 |
|
|
By (Unanimity/Majority): |
|
|
Unanimity |
|
|
Percentage of issued votes related to the share capital subscribed
with voting right |
|
|
100 |
|
|
The accounts were approved: |
|
|
In universal meeting |
|
|
Through deliberation by writing vote |
|
|
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 |
2013 |
2012 |
|
Retained earnings |
677.010,88 |
593.929,18 |
|
Allocated results / Available profits |
- |
- |
|
Percentages or bonuses to managing bodies |
- |
- |
|
Ditto to staff |
- |
- |
|
Reserves |
4.516,85 |
7.255,24 |
|
Coverage of losses |
- |
- |
|
7. Others |
- |
- |
|
BALANCE (1-2-3-4-5-6-7) |
672.494,03 |
586.673,94 |
|
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? |
|
|
YES |
|
|
Has the inspection body issued an assessment? |
|
|
YES |
|
|
The inspection body pronounced: |
|
|
In favour of the approval of accounts |
|
LEGAL
CERTIFICATION OF ACCOUNTS (CLC)
|
|
|
Is the entity required to have certified accounts by a Statutory Auditor/Statutory
Audit Firm? |
|
|
YES |
|
|
Identificação do ROC: 502138394 |
|
|
Was the Legal certification of accounts issued? |
|
|
YES |
|
|
Without reservation and without emphasis |
|
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.63.38 |
|
|
1 |
Rs.96.84 |
|
Euro |
1 |
Rs.75.66 |
INFORMATION DETAILS
|
Analysis Done by
: |
SUB |
|
|
|
|
Report Prepared
by : |
DPT |
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.